Home BancShares, Inc. Announces a 13.8% Increase in First Quarter Earnings Per Share


CONWAY, Ark., April 20, 2017 (GLOBE NEWSWIRE) -- Home BancShares, Inc. (NASDAQ:HOMB), parent company of Centennial Bank, today announced a quarterly profit of $46.9 million for the first quarter of 2017 compared to $41.4 million, for the same quarter in 2016.  Diluted earnings per share for the first quarter of 2017 was $0.33 per share compared to $0.29 per share (split adjusted) for 2016, representing an increase of $0.04 per share or 13.8% for the first quarter of 2017 when compared to the same quarter in the prior year.  Excluding the $6.7 million of merger expenses associated with the recently completed acquisitions of Giant Holdings, Inc. (“GHI”) and The Bank of Commerce (“Commerce”) offset by $3.8 million of one-time non-taxable gain on acquisition associated with Commerce, diluted earnings per share for the first quarter of 2017 remained $0.33 per share.

“We were active on many fronts during the first quarter of 2017, and we delivered solid quarterly financial results in spite of the additional expenses associated with the recently closed acquisitions of GHI and Commerce,” said John Allison, Chairman.  “We also look forward to the completion of the merger with Stonegate Bank in Pompano Beach, Florida later this year and the opportunity to welcome them to the Home BancShares family.”

Tracy French, Centennial Bank President and Chief Executive Officer, added, “We are pleased with the first quarter’s solid financial results.  We are busy managing the growth momentum associated with our recently closed acquisitions of GHI on February 23, 2017 and Commerce on February 28, 2017.  GHI completed its systems conversion on March 24, 2017; while Commerce is due to have its systems conversion on May 12, 2017.”

“We are pleased with reporting our twenty-fourth consecutive most profitable quarter in the Company’s history, when excluding the $4.5 million of reduced provision for loan losses as a result of a significant loan recovery offset by $433,000 of merger expenses associated with the GHI and Commerce acquisitions from the fourth quarter of 2016, record net interest income for the first quarter of 2017 and improvements in our non-performing assets,” said Randy Sims, Home BancShares, Inc. Chief Executive Officer.  “Our team continues to do an excellent job of controlling expenses.  We have been able to maintain a strong core efficiency ratio of 36.96%, even though we added nine branch locations with the GHI and Commerce transactions in the first quarter of 2017.”

Operating Highlights

Each quarter we perform credit impairment tests on the loans acquired in our acquisitions.  During our first quarter 2017 impairment testing, several pools were determined to have a material projected credit improvement. This projected credit improvement offset by the expected decline in accretion income from the maturing and reduction of pay-offs in the acquired loan portfolios, resulted in a net decline of recognized accretion income when compared to the fourth quarter of 2016.  Accretion yield decreased approximately $1.0 million from $8.6 million for the fourth quarter of 2016 to $7.6 million for first quarter of 2017. 

Net interest margin, on a fully taxable equivalent basis, was 4.70% for the quarter just ended compared to 4.81% for the same quarter in 2016 and compared to 4.75% for the fourth quarter of 2016.  The net interest margin, excluding accretion yield was slightly increased when comparing the fourth quarter of 2016 to the first quarter of 2017 at 4.31% and 4.32%, respectively.

During the first quarter of 2017, the Company recorded a provision for loan loss of $3.9 million compared to $5.7 million in the first quarter of 2016.  For the first quarter of 2017, net charge-offs were $3.6 million compared to net charge-offs of $2.6 million for the first quarter of 2016.

The Company reported $26.5 million of non-interest income for the first quarter of 2017, compared to $19.4 million for the first quarter of 2016.  The most important components of the first quarter non-interest income were $8.9 million from other service charges and fees, $6.0 million from service charges on deposits accounts, $3.8 million from gain on acquisitions, $2.8 million from mortgage lending income, $1.8 million from other income and $1.1 million from dividends from FHLB, FRB, Bankers’ Bank & other.

Non-interest expense for the first quarter of 2017 was $55.1 million compared to $45.6 million for the first quarter of 2016.  Non-interest expense excluding merger expenses for the first quarter of 2017 was $48.4 million compared to $45.6 million for the first quarter of 2016, an increase of $2.8 million.  This increase excluding merger expenses is primarily the result of $1.7 million growth in non-interest expense related to the Centennial Commercial Finance Group (“Centennial CFG”) combined with an increase in the costs associated with asset growth from the acquisitions in the first quarter of 2017.  For the first quarter of 2017, our core efficiency ratio was 36.96% which is relatively unchanged from the 36.92% reported for first quarter of 2016.

Financial Condition

Total loans receivable were $7.85 billion at March 31, 2017 compared to $7.39 billion at December 31, 2016.  Total deposits were $7.57 billion at March 31, 2017 compared to $6.94 billion at December 31, 2016.  Total assets were $10.72 billion at March 31, 2017 compared to $9.81 billion at December 31, 2016.

During the first quarter of 2017, the Company acquired $446.3 million of loans, net of purchase accounting discounts.  From December 31, 2016 to March 31, 2017, the Company produced organic loan growth of approximately $15.7 million in addition to the acquired loans.  The legacy footprint produced $43.1 million of organic loan growth during the first quarter of 2017 while Centennial CFG experienced significant payoffs during the first quarter of 2017 resulting in a decline of $27.4 million.  Centennial CFG had loans of $1.08 billion at March 31, 2017.

Non-performing loans at March 31, 2017 are $26.1 million, $33.0 million, $74,000 and zero in the Arkansas, Florida, Alabama and Centennial CFG markets, respectively, for a total of $59.2 million.  Non-performing loans as a percent of total loans were 0.75% as of March 31, 2017 compared to 0.85% as of December 31, 2016.  Non-performing assets at March 31, 2017 are $35.6 million, $39.8 million, $1.1 million and zero in the Arkansas, Florida and Alabama and Centennial CFG markets, respectively, for a total of $76.5 million.  Non-performing assets as a percent of total assets were 0.71% as of March 31, 2017 compared to 0.81% as of December 31, 2016.

The Company’s allowance for loan losses was $80.3 million at March 31, 2017, or 1.02% of total loans, compared to $80.0 million, or 1.08% of total loans, at December 31, 2016.  This decrease is primarily the result of acquiring $446.3 million of loans which do not have an associated allowance for loan losses as a result of purchase accounting.  As of March 31, 2017 and December 31, 2016, the Company’s allowance for loan losses was 136% and 127% of its total non-performing loans, respectively.

Stockholders’ equity was $1.44 billion at March 31, 2017 compared to $1.33 billion at December 31, 2016, an increase of $114.1 million.  Book value per common share was $10.05 at March 31, 2017 compared to $9.45 at December 31, 2016.  Tangible book value per common share was $6.96 at March 31, 2017 compared to $6.63 at December 31, 2016 for an annualized increase of 20.2%. 

Branches

In an effort to achieve efficiencies primarily from our acquisitions, during the first quarter, the Company closed one branch in Davie, Florida.  During the second quarter the Company has plans to close one branch in Sarasota, Florida and two branches in Ft. Lauderdale, Florida.  During the second quarter of 2017, the Company has plans to open a branch location in Clearwater, Florida and a loan production office in Los Angeles under the management of Centennial CFG.  The Company currently has 76 branches in Arkansas, 68 branches in Florida, 6 branches in Alabama and one branch in New York City.

Conference Call

Management will conduct a conference call to review this information at 1:00 p.m. CT (2:00 ET) on Thursday, April 20, 2017.  We encourage all participants to pre-register for the conference call using the following link:  http://dpregister.com/10103407.  Callers who pre-register will be given dial-in instructions and a unique PIN to gain immediate access to the live call.  Participants may pre-register now, or at any time prior to the call, and will immediately receive simple instructions via email.  The Home BancShares conference call will also be automatically scheduled as an event in your Outlook calendar.

Those without internet access or unable to pre-register may dial in and listen to the live call by calling 1-877-508-9586 and asking for the Home BancShares conference call.  A replay of the call will be available by calling 1-877-344-7529, Passcode: 10103407, which will be available until April 27, 2017 at 10:59 p.m. CT (11:59 ET).  Internet access to the call will be available live or in recorded version on the Company's website at www.homebancshares.com under “Investor Relations” for 12 months.

Non-GAAP Financial Measures

This press release contains financial information determined by methods other than in accordance with generally accepted accounting principles (GAAP). The Company’s management uses these non-GAAP financial measures, including earnings excluding non-fundamental items, return on average assets excluding intangible amortization, return on average assets excluding non-fundamental items, return on average common equity excluding intangible amortization, core efficiency ratio, non-GAAP net interest margin, tangible book value per common share, and the tangible common equity to tangible assets ratio, to provide meaningful supplemental information regarding our performance.  These measures typically adjust GAAP performance measures to include the tax benefit associated with revenue items that are tax-exempt, as well as adjust income available to common shareholders for certain significant non-fundamental items or non-recurring transactions.  Since the presentation of these GAAP performance measures and their impact differ between companies, management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core business. These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.  Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in the tables of this release.  

General

This release contains forward-looking statements regarding the Company's plans, expectations, goals and outlook for the future. Statements in this press release that are not historical facts should be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements of this type speak only as of the date of this news release. By nature, forward-looking statements involve inherent risk and uncertainties. Various factors, including, but not limited to, economic conditions, credit quality, interest rates, loan demand, the ability to successfully integrate new acquisitions and changes in the assumptions used in making the forward-looking statements, could cause actual results to differ materially from those contemplated by the forward-looking statements. Additional information on factors that might affect Home BancShares, Inc.'s financial results is included in its Annual Report on Form 10-K for the year ended December 31, 2016 filed with the Securities and Exchange Commission (the “SEC”) on February 28, 2017.

Home BancShares, Inc. is a bank holding company, headquartered in Conway, Arkansas. Its wholly-owned subsidiary, Centennial Bank, provides a broad range of commercial and retail banking plus related financial services to businesses, real estate developers, investors, individuals and municipalities. Centennial Bank has branch locations in Arkansas, Florida, South Alabama and New York City. The Company’s common stock is traded through the NASDAQ Global Select Market under the symbol “HOMB.” 


 Home BancShares, Inc. 
 Consolidated End of Period Balance Sheets 
 (Unaudited) 
      
  Mar. 31,  Dec. 31,  Sep. 30,  Jun. 30,  Mar. 31, 
(In thousands)   2017    2016    2016    2016    2016  
      
ASSETS     
      
Cash and due from banks$  163,662 $  123,758 $  123,126 $  136,632 $  115,206 
Interest-bearing deposits with other banks   253,427    92,891    173,034    48,762    42,866 
Cash and cash equivalents   417,089    216,649    296,160    185,394    158,072 
Federal funds sold   1,700    1,550    1,850    525    7,050 
Investment securities - available-for-sale   1,250,590    1,072,920    1,233,269    1,221,778    1,207,773 
Investment securities - held-to-maturity   276,599    284,176    275,544    287,725    299,050 
Loans receivable   7,849,645    7,387,699    7,112,291    7,022,156    6,852,212 
Allowance for loan losses   (80,311)   (80,002)   (76,370)   (74,341)   (72,306)
Loans receivable, net   7,769,334    7,307,697    7,035,921    6,947,815    6,779,906 
Bank premises and equipment, net   212,813    205,301    208,137    207,932    210,764 
Foreclosed assets held for sale   17,315    15,951    17,053    17,778    20,202 
Cash value of life insurance   97,223    86,491    86,230    85,889    85,538 
Accrued interest receivable   32,413    30,838    29,398    28,548    28,833 
Deferred tax asset, net   67,063    61,298    56,435    61,613    69,564 
Goodwill   420,941    377,983    377,983    377,983    377,983 
Core deposit and other intangibles   21,885    18,311    19,073    19,835    20,597 
Other assets   132,503    129,300    127,185    139,311    132,119 
Total assets $  10,717,468 $  9,808,465 $  9,764,238 $  9,582,126 $  9,397,451 
                
LIABILITIES AND STOCKHOLDERS' EQUITY     
      
Liabilities     
Deposits:     
Demand and non-interest-bearing$  1,862,996 $  1,695,184 $  1,717,467 $  1,645,472 $  1,562,565 
Savings and interest-bearing transaction accounts   4,274,194    3,963,241    3,792,229    3,678,546    3,602,868 
Time deposits   1,430,017    1,284,002    1,330,597    1,388,930    1,412,086 
Total deposits   7,567,207    6,942,427    6,840,293    6,712,948    6,577,519 
Federal funds purchased   -     -     -     -     -  
Securities sold under agreements to repurchase   123,793    121,290    109,350    111,072    121,906 
FHLB and other borrowed funds   1,455,040    1,305,198    1,420,369    1,380,889    1,336,233 
Accrued interest payable and other liabilities   69,125    51,234    37,382    51,476    73,185 
Subordinated debentures   60,735    60,826    60,826    60,826    60,826 
Total liabilities    9,275,900    8,480,975    8,468,220    8,317,211    8,169,669 
                
Stockholders' equity      
Common stock   1,434    1,405    1,405    1,404    702 
Capital surplus   948,982    869,737    866,310    863,560    862,827 
Retained earnings   490,142    455,948    419,999    389,014    357,788 
Accumulated other comprehensive income   1,010    400    8,304    10,937    6,465 
Total stockholders' equity    1,441,568    1,327,490    1,296,018    1,264,915    1,227,782 
Total liabilities and stockholders' equity $  10,717,468 $  9,808,465 $  9,764,238 $  9,582,126 $  9,397,451 

 

 Home BancShares, Inc. 
 Consolidated Statements of Income 
 (Unaudited) 
         
  Quarter Ended   Three Months Ended 
  Mar. 31,  Dec. 31,  Sep. 30,  Jun. 30,  Mar. 31,   Mar. 31,  Mar. 31, 
(In thousands)   2017    2016    2016    2016    2016     2017    2016  
         
Interest income         
Loans$  105,762 $  103,113 $  102,953 $  100,415 $  96,913  $  105,762 $  96,913 
Investment securities        
Taxable   5,478    5,068    5,583    5,145    5,450     5,478    5,450 
Tax-exempt   2,944    3,059    2,720    2,823    2,815     2,944    2,815 
Deposits - other banks   308    146    117    106    102     308    102 
Federal funds sold   2    2    2    1    4     2    4 
                       
Total interest income   114,494    111,388    111,375    108,490    105,284     114,494    105,284 
                       
Interest expense                       
Interest on deposits   5,486    4,398    4,040    3,854    3,634     5,486    3,634 
Federal funds purchased   -     -     -     1    1     -     1 
FHLB borrowed funds   3,589    3,201    3,139    3,074    3,070     3,589    3,070 
Securities sold under agreements to repurchase   165    153    142    134    145     165    145 
Subordinated debentures   439    429    401    386    377     439    377 
                       
Total interest expense   9,679    8,181    7,722    7,449    7,227     9,679    7,227 
                       
Net interest income    104,815    103,207    103,653    101,041    98,057     104,815    98,057 
Provision for loan losses   3,914    1,703    5,536    5,692    5,677     3,914    5,677 
Net interest income after provision for loan losses    100,901    101,504    98,117    95,349    92,380     100,901    92,380 
                       
Non-interest income         
Service charges on deposit accounts   5,982    6,442    6,527    6,151    5,929     5,982    5,929 
Other service charges and fees   8,917    7,611    7,504    7,968    7,117     8,917    7,117 
Trust fees   456    329    365    359    404     456    404 
Mortgage lending income   2,791    4,123    3,932    3,481    2,863     2,791    2,863 
Insurance commissions   545    488    534    617    657     545    657 
Increase in cash value of life insurance   310    320    344    353    395     310    395 
Dividends from FHLB, FRB, Bankers' Bank & other   1,149    944    808    719    620     1,149    620 
Gain on acquisitions   3,807    -     -     -     -      3,807    -  
Gain on sale of SBA loans   188    645    364    79    -      188    -  
Gain (loss) on sale of branches, equipment and other assets, net   (56)   (1)   (86)   840    (53)    (56)   (53)
Gain (loss) on OREO, net   121    159    132    (941)   96     121    96 
Gain (loss) on securities, net   423    644    -     15    10     423    10 
FDIC indemnification accretion/(amortization), net   -     -     -     (410)   (362)    -     (362)
Other income   1,837    2,124    1,590    2,541    1,761     1,837    1,761 
                       
Total non-interest income   26,470    23,828    22,014    21,772    19,437     26,470    19,437 
                       
Non-interest expense                       
Salaries and employee benefits   27,421    26,944    25,623    25,437    23,958     27,421    23,958 
Occupancy and equipment   6,681    6,281    6,668    6,509    6,671     6,681    6,671 
Data processing expense   2,723    2,278    2,791    2,766    2,664     2,723    2,664 
Other operating expenses   18,316    11,991    15,944    12,875    12,355     18,316    12,355 
                       
Total non-interest expense   55,141    47,494    51,026    47,587    45,648     55,141    45,648 
                       
Income before income taxes    72,230    77,838    69,105    69,534    66,169     72,230    66,169 
Income tax expense   25,374    29,248    25,485    26,025    24,742     25,374    24,742 
Net income $  46,856 $  48,590 $  43,620 $  43,509 $  41,427  $  46,856 $  41,427 

 

 Home BancShares, Inc. 
 Selected Financial Information 
 (Unaudited) 
         
  Quarter Ended   Three Months Ended 
  Mar. 31,  Dec. 31,  Sep. 30,  Jun. 30,  Mar. 31,   Mar. 31,  Mar. 31, 
(Dollars and shares in thousands, except per share data)   2017    2016    2016    2016    2016     2017    2016  
         
PER SHARE DATA        
         
Diluted earnings per common share$  0.33 $  0.35 $  0.31 $  0.31 $  0.29  $  0.33 $  0.29 
Diluted earnings per common share excluding gain on acquisitions, merger expenses, reduced provision for loan losses as a result of a significant loan recovery & FDIC loss share buy-out expense (non-GAAP)(1)   0.33    0.33    0.33    0.31    0.29     0.33    0.29 
Basic earnings per common share   0.33    0.35    0.31    0.31    0.30     0.33    0.30 
Dividends per share - common 0.0900  0.0900  0.0900  0.0875  0.0750   0.0900  0.0750 
Book value per common share   10.05    9.45    9.22    9.01    8.75     10.05    8.75 
Tangible book value per common share (non-GAAP)(1)   6.96    6.63    6.40    6.18    5.91     6.96    5.91 
         
         
STOCK INFORMATION        
         
Average common shares outstanding 141,785  140,465  140,436  140,382  140,390   141,785  140,390 
Average diluted shares outstanding 142,492  140,781  140,703  140,608  140,687   142,492  140,687 
End of period common shares outstanding 143,442  140,472  140,490  140,382  140,380   143,442  140,380 
         
         
ANNUALIZED PERFORMANCE METRICS        
         
Return on average assets 1.86% 1.98% 1.81% 1.83% 1.79%  1.86% 1.79%
Return on average assets excluding intangible amortization (non-GAAP)(1) 1.96% 2.08% 1.91% 1.93% 1.89%  1.96% 1.89%
Return on average assets excluding intangible amortization, provision for loan losses, merger expenses, gain on acquisitions, reduced provision for loan losses as a result of a significant loan recovery, loss on FDIC loss share buyout and income taxes (Core ROA) (non-GAAP)(1) 3.31% 3.23% 3.43% 3.33% 3.27%  3.31% 3.27%
Return on average common equity 13.85% 14.79% 13.62% 14.11% 13.77%  13.85% 13.77%
Return on average tangible common equity excluding intangible amortization (non-GAAP)(1) 20.08% 21.45% 20.01% 21.01% 20.79%  20.08% 20.79%
Efficiency ratio 40.76% 36.19% 39.41% 37.52% 37.50%  40.76% 37.50%
Core efficiency ratio (non-GAAP)(1) 36.96% 35.97% 36.51% 36.84% 36.92%  36.96% 36.92%
Net interest margin - FTE 4.70% 4.75% 4.86% 4.83% 4.81%  4.70% 4.81%
Fully taxable equivalent adjustment$  2,011 $  2,108 $  1,869 $  1,974 $  1,973  $  2,011 $  1,973 
Total revenue   140,964    135,216    133,389    130,262    124,721     140,964    124,721 
         
         
OTHER OPERATING EXPENSES        
         
Advertising$  698 $  910 $  866 $  733 $  823  $  698 $  823 
Merger and acquisition expenses   6,727    433    -     -     -      6,727    -  
FDIC loss share buy-out expense   -     -     3,849    -     -      -     -  
Amortization of intangibles   804    762    762    763    845     804    845 
Electronic banking expense   1,519    1,621    1,428    1,237    1,456     1,519    1,456 
Directors' fees   313    294    292    289    275     313    275 
Due from bank service charges   420    393    319    337    305     420    305 
FDIC and state assessment   1,288    1,097    1,502    1,446    1,446     1,288    1,446 
Insurance   578    563    553    544    533     578    533 
Legal and accounting   627    442    583    658    523     627    523 
Other professional fees   1,153    943    1,137    1,044    925     1,153    925 
Operating supplies   467    466    437    419    436     467    436 
Postage   286    269    269    260    286     286    286 
Telephone   324    360    449    455    487     324    487 
Other expense   3,112    3,438    3,498    4,690    4,015     3,112    4,015 
                       
Total other operating expenses$18,316 $11,991 $15,944 $12,875 $12,355  $18,316 $12,355 
                       
 
 (1)  Calculation of this metric and the reconciliation to GAAP is included in the schedules accompanying this release. 

 

 Home BancShares, Inc. 
 Selected Financial Information 
 (Unaudited) 
      
  Mar. 31,  Dec. 31,  Sep. 30,  Jun. 30,  Mar. 31, 
 (Dollars in thousands)  2017  2016   2016    2016    2016  
      
BALANCE SHEET RATIOS     
      
Total loans to total deposits 103.73% 106.41% 103.98% 104.61% 104.18%
Common equity to assets 13.45% 13.53% 13.27% 13.20% 13.07%
Tangible common equity to tangible assets (non-GAAP)(1) 9.72% 9.89% 9.60% 9.44% 9.21%
      
      
LOANS RECEIVABLE     
      
Real estate     
Commercial real estate loans     
Non-farm/non-residential$  3,462,773 $  3,153,121 $  2,954,618 $  2,884,162 $  2,889,927 
Construction/land development   1,217,519    1,135,843    1,065,204    1,068,544    977,800 
Agricultural   79,940    77,736    77,556    78,535    75,763 
Residential real estate loans     
Residential 1-4 family   1,493,133    1,356,136    1,264,384    1,262,416    1,202,323 
Multifamily residential   404,815    340,926    328,089    395,352    438,100 
Total real estate   6,658,180    6,063,762    5,689,851    5,689,009    5,583,913 
Consumer   41,893    41,745    42,487    48,933    50,090 
Commercial and industrial   1,013,403    1,123,213    1,225,043    1,130,776    1,070,553 
Agricultural   69,307    74,673    73,413    69,666    63,482 
Other   66,862    84,306    81,497    83,772    84,174 
Loans receivable$  7,849,645 $  7,387,699 $  7,112,291 $  7,022,156 $  6,852,212 
    -     -     -     -     -  
Discount for credit losses on purchased loans$  104,464 $  100,148 $  108,017 $  120,910 $  142,223 
Purchased loans, net of discount for credit losses on purchased loans   1,375,210    1,125,599    1,368,305    1,597,903    1,991,357 
      
      
ALLOWANCE FOR LOAN LOSSES     
      
Balance, beginning of period$  80,002 $  76,370 $  74,341 $  72,306 $  69,224 
Loans charged off   4,706    4,836    4,351    4,367    3,947 
Recoveries of loans previously charged off   1,101    6,765    844    710    1,352 
Net loans (recovered)/charged off   3,605    (1,929)   3,507    3,657    2,595 
Provision for loan losses   3,914    1,703    5,536    5,692    5,677 
Balance, end of period$  80,311 $  80,002 $  76,370 $  74,341 $  72,306 
    -     -     -     -     -  
Net (recoveries) charge-offs to average total loans 0.19% -0.11% 0.20% 0.21% 0.16%
Allowance for loan losses to total loans 1.02% 1.08% 1.07% 1.06% 1.06%
      
      
NON-PERFORMING ASSETS     
      
Non-performing loans     
Non-accrual loans$  43,810 $  47,182 $  39,353 $  36,660 $  33,409 
Loans past due 90 days or more   15,388    15,942    20,737    22,998    25,144 
Total non-performing loans   59,198    63,124    60,090    59,658    58,553 
Other non-performing assets               
Foreclosed assets held for sale, net   17,315    15,951    17,053    17,778    20,202 
Other non-performing assets   3    3    -     -     -  
Total other non-performing assets   17,318    15,954    17,053    17,778    20,202 
Total non-performing assets$  76,516 $  79,078 $  77,143 $  77,436 $  78,755 
                
Allowance for loan losses for loans to non-performing loans 135.67% 126.74% 127.09% 124.61% 123.49%
Non-performing loans to total loans 0.75% 0.85% 0.84% 0.85% 0.85%
Non-performing assets to total assets 0.71% 0.81% 0.79% 0.81% 0.84%
      
      
 (1)  Calculation of this metric and the reconciliation to GAAP is included in the schedules accompanying this release.   

 

 Home BancShares, Inc. 
 Consolidated Net Interest Margin 
 (Unaudited) 
        
  Three Months Ended 
  March 31, 2017   December 31, 2016 
  Average  Income/  Yield/   Average  Income/  Yield/ 
(Dollars in thousands) Balance  Expense  Rate Balance  Expense  Rate
        
ASSETS       
Earning assets       
Interest-bearing balances due from banks$  170,500$  3080.73% $  135,276$  1460.43%
Federal funds sold   1,182   20.69%    1,374   20.58%
Investment securities - taxable   1,110,166   5,4782.00%    1,121,012   5,0681.80%
Investment securities - non-taxable - FTE   347,085   4,7865.59%    349,175   4,9825.68%
Loans receivable - FTE   7,585,565   105,9315.66%    7,217,631   103,2985.69%
Total interest-earning assets   9,214,498   116,5055.13%    8,824,468   113,4965.12%
Non-earning assets   984,346      952,680  
Total assets$ 10,198,844   $  9,777,148  
        
LIABILITIES AND SHAREHOLDERS' EQUITY       
Liabilities       
Interest-bearing liabilities       
Savings and interest-bearing transaction accounts$  4,138,813$  3,3770.33% $  3,877,152$  2,5510.26%
Time deposits   1,357,300   2,1090.63%    1,303,182   1,8470.56%
Total interest-bearing deposits   5,496,113   5,4860.40%    5,180,334   4,3980.34%
Federal funds purchased   -    - 0.00%    86   - 0.00%
Securities sold under agreement to repurchase   124,094   1650.54%    119,413   1530.51%
FHLB borrowed funds   1,373,217   3,5891.06%    1,377,017   3,2010.92%
Subordinated debentures   60,819   4392.93%    60,826   4292.81%
Total interest-bearing liabilities   7,054,243   9,6790.56%    6,737,676   8,1810.48%
Non-interest bearing liabilities       
Non-interest bearing deposits   1,716,452      1,686,214  
Other liabilities   56,419      46,687  
Total liabilities   8,827,114      8,470,577  
Shareholders' equity   1,371,730      1,306,571  
Total liabilities and shareholders' equity$ 10,198,844   $  9,777,148  
Net interest spread  4.57%   4.64%
Net interest income and margin - FTE $  106,8264.70%  $  105,3154.75%

 

 Home BancShares, Inc. 
 Consolidated Net Interest Margin 
 (Unaudited) 
        
  Three Months Ended 
 March 31, 2017 March 31, 2016
  Average  Income/  Yield/   Average  Income/  Yield/ 
(Dollars in thousands)  Balance  Expense  Rate   Balance  Expense  Rate 
        
ASSETS       
Earning assets       
Interest-bearing balances due from banks$  170,500$  3080.73% $  113,831$  1020.36%
Federal funds sold   1,182   20.69%    3,049   40.53%
Investment securities - taxable   1,110,166   5,4782.00%    1,177,595   5,4501.86%
Investment securities - non-taxable - FTE   347,085   4,7865.59%    338,988   4,5985.46%
Loans receivable - FTE   7,585,565   105,9315.66%    6,729,060   97,1035.80%
Total interest-earning assets   9,214,498   116,5055.13%    8,362,523   107,2575.16%
Non-earning assets   984,346        968,099   
Total assets$ 10,198,844   $  9,330,622  
              
LIABILITIES AND SHAREHOLDERS' EQUITY       
Liabilities       
Interest-bearing liabilities       
Savings and interest-bearing transaction accounts$  4,138,813$  3,3770.33% $  3,593,914$  2,0180.23%
Time deposits   1,357,300   2,1090.63%    1,393,591   1,6160.47%
Total interest-bearing deposits   5,496,113   5,4860.40%    4,987,505   3,6340.29%
Federal funds purchased   -    - 0.00%    610   10.66%
Securities sold under agreement to repurchase   124,094   1650.54%    128,897   1450.45%
FHLB borrowed funds   1,373,217   3,5891.06%    1,368,457   3,0700.90%
Subordinated debentures   60,819   4392.93%    60,826   3772.49%
Total interest-bearing liabilities   7,054,243   9,6790.56%    6,546,295   7,2270.44%
Non-interest bearing liabilities             
Non-interest bearing deposits   1,716,452      1,514,169  
Other liabilities   56,419      59,891  
Total liabilities   8,827,114      8,120,355  
Shareholders' equity   1,371,730      1,210,267  
Total liabilities and shareholders' equity$ 10,198,844   $  9,330,622  
Net interest spread    4.57%     4.72%
Net interest income and margin - FTE $  106,8264.70%  $  100,0304.81%

 

 Home BancShares, Inc. 
 Non-GAAP Reconciliations 
 (Unaudited) 
         
  Quarter Ended   Three Months Ended 
  Mar. 31,  Dec. 31,  Sep. 30,  Jun. 30,  Mar. 31,   Mar. 31,  Mar. 31, 
(Dollars and shares in thousands, except per share data)   2017    2016    2016    2016    2016     2017    2016  
         
EARNINGS EXCLUDING NON-FUNDAMENTAL ITEMS        
         
GAAP net income available to common shareholders (A)$  46,856 $  48,590 $  43,620 $  43,509 $  41,427  $  46,856 $  41,427 
Non-fundamental items        
Gain on acquisitions   (3,807)   -     -     -     -      (3,807)   -  
Merger and acquisition expenses   6,727    433    -     -     -      6,727    -  
FDIC loss share buy-out expense   -     -     3,849    -     -      -     -  
Reduced provision for loan losses as a result of a significant loan recovery   -     (4,457)   -     -     -      -     -  
Total non-fundamental items   2,920    (4,024)   3,849    -     -      2,920    -  
Tax-effect of non-fundamental items(2)   2,382    (1,578)   1,510    -     -      2,382    -  
Non-fundamental items after-tax (B)   538    (2,446)   2,339    -     -      538    -  
Earnings excluding non-fundamental items (C)$  47,394 $  46,144 $  45,959 $  43,509 $  41,427  $  47,394 $  41,427 
                       
Average diluted shares outstanding (D)   142,492    140,781    140,703    140,608    140,687     142,492    140,687 
  
GAAP diluted earnings per share: A/D$  0.33 $  0.35 $  0.31 $  0.31 $  0.29  $  0.33 $  0.29 
Non-fundamental items after-tax: B/D   -     (0.02)   0.02    -     -      -     -  
Diluted earnings per common share excluding gain on acquisitions, merger expenses, reduced provision for loan losses as a result of a significant loan recovery & FDIC loss share buy-out expense: C/D$  0.33 $  0.33 $  0.33 $  0.31 $  0.29  $  0.33 $  0.29 
    -     -     -     -     -      -     -  
         
ANNUALIZED RETURN ON AVERAGE ASSETS        
         
Return on average assets: A/G  1.86% 1.98% 1.81% 1.83% 1.79%  1.86% 1.79%
Return on average assets excluding intangible amortization: (A+C)/(G-H)  1.96% 2.08% 1.91% 1.93% 1.89%  1.96% 1.89%
Return on average assets excluding intangible amortization, provision for loan losses, merger expenses, gain on acquisitions, reduced provision for loan losses as a result of a significant loan recovery, loss on FDIC loss share buyout and income taxes (Core ROA): (A+B+D+E+F)/(G-H) 3.31% 3.23% 3.43% 3.33% 3.27%  3.31% 3.27%
         
 GAAP net income available to common shareholders (A) $  46,856 $  48,590 $  43,620 $  43,509 $  41,427  $  46,856 $  41,427 
 Amortization of intangibles (B)    804    762    762    763    845     804    845 
 Amortization of intangibles after-tax (C)    489    463    463    464    514     489    514 
 Provision for loan losses (D)    3,914    1,703    5,536    5,692    5,677     3,914    5,677 
 Total non-fundamental items (E)    2,920    (4,024)   3,849    -     -      2,920    -  
 Income tax expense (F)    25,374    29,248    25,485    26,025    24,742     25,374    24,742 
 Average assets (G)    10,198,844    9,777,148    9,602,363    9,562,624    9,330,622     10,198,844    9,330,622 
 Average goodwill, core deposits & other intangible assets (H)    415,699    396,662    397,429    398,184    398,978     415,699    398,978 
         
         
ANNUALIZED RETURN ON AVERAGE COMMON EQUITY        
         
 Return on average common equity: A/C  13.85% 14.79% 13.62% 14.11% 13.77%  13.85% 13.77%
 Return on average tangible common equity excluding intangible amortization: (A+B)/(C-D)  20.08% 21.45% 20.01% 21.01% 20.79%  20.08% 20.79%
         
         
 GAAP net income available to common shareholders (A) $  46,856 $  48,590 $  43,620 $  43,509 $  41,427  $  46,856 $  41,427 
 Amortization of intangibles after-tax (B)    489    463    463    464    514     489    514 
 Average common equity (C)  1,371,730  1,306,571  1,274,077  1,240,080  1,210,267   1,371,730  1,210,267 
 Average goodwill, core deposits & other intangible assets (D)    415,699    396,662    397,429    398,184    398,978     415,699    398,978 
         
         
(2)  Effective tax rate of 39.225%, adjusted for non-taxable gain on acquisition and non-deductible merger-related costs. 

 

 Home BancShares, Inc. 
 Non-GAAP Reconciliations 
 (Unaudited) 
         
  Quarter Ended   Three Months Ended 
  Mar. 31,  Dec. 31,  Sep. 30,  Jun. 30,  Mar. 31,   Mar. 31,  Mar. 31, 
(Dollars and shares in thousands, except per share data)  2017    2016    2016    2016    2016     2017    2016  
         
EFFICIENCY RATIO        
         
Efficiency ratio: ((C-E)/(A+B+D)) 40.76% 36.19% 39.41% 37.52% 37.50%  40.76% 37.50%
Core efficiency ratio: ((C-E-G)/(A+B+D-F)) 36.96% 35.97% 36.51% 36.84% 36.92%  36.96% 36.92%
    -     -     -     -     -      -     -  
Net interest income (A)$  104,815 $  103,207 $  103,653 $  101,041 $  98,057  $  104,815 $  98,057 
Non-interest income (B)   26,470    23,828    22,014    21,772    19,437     26,470    19,437 
Non-interest expense (C)   55,141    47,494    51,026    47,587    45,648     55,141    45,648 
Fully taxable equivalent adjustment (D)   2,011    2,108    1,869    1,974    1,973     2,011    1,973 
Amortization of intangibles (E)   804    762    762    763    845     804    845 
         
Non-fundamental items:        
 Non-interest income:         
 Gain on acquisition $  3,807 $  -  $  -  $  -  $  -   $  3,807 $  -  
 Gain (loss) on OREO    121    159    132    (941)   96     121    96 
 Gain (loss) on SBA    188    645    364    79    -      188    -  
 Gain on sale of branches, equipment & other assets, net    (56)   (1)   (86)   840    (53)    (56)   (53)
 Gain (loss) on securities    423    644    -     15    10     423    10 
 Recoveries on historic losses    -     -     -     925    -      -     -  
Total non-fundamental non-interest income (F)$  4,483 $  1,447 $  410 $  918 $  53  $  4,483 $  53 
                       
 Non-interest expense:         
 Merger Expenses $  6,727 $  433 $  -  $  -  $  -   $  6,727 $  -  
 FDIC loss share buy-out    -     -     3,849    -     -      -     -  
 Vacant properties write-downs    -     369    -     1,194    720     -     720 
Total non-fundamental non-interest expense (G)$  6,727 $  802 $  3,849 $  1,194 $  720  $  6,727 $  720 
                       
         
ANNUALIZED NET INTEREST MARGIN        
         
Net interest margin: A/C 4.70% 4.75% 4.86% 4.83% 4.81%  4.70% 4.81%
Net interest margin (non-GAAP): B/D 4.32% 4.31% 4.25% 4.24% 4.22%  4.32% 4.22%
         
Net interest income - FTE (A)$  106,826 $  105,315 $  105,522 $  103,015 $  100,030  $  106,826 $  100,030 
Total purchase accounting accretion   7,652    8,659    11,937    11,017    10,730     7,652    10,730 
Net interest income - FTE (non-GAAP) (B)$  99,174 $  96,656 $  93,585 $  91,998 $  89,300  $  99,174 $  89,300 
                       
Average interest-earning assets (C)$  9,214,498 $  8,824,468 $  8,646,026 $  8,585,955 $  8,362,523  $  9,214,498 $  8,362,523 
Average purchase accounting loan discounts   102,906    104,783    115,766    135,172    149,763     102,906    149,763 
Average interest-earning assets (non-GAAP) (D)$  9,317,404 $  8,929,251 $  8,761,792 $  8,721,127 $  8,512,286  $  9,317,404 $  8,512,286 

 

 Home BancShares, Inc. 
 Non-GAAP Reconciliations 
 (Unaudited) 
      
  Mar. 31,  Dec. 31,  Sep. 30,  Jun. 30,  Mar. 31, 
(Dollars in thousands)   2017    2016    2016    2016    2016  
      
TANGIBLE BOOK VALUE PER COMMON SHARE     
      
Book value per common share: A/B$  10.05 $  9.45 $  9.22 $  9.01 $  8.75 
Tangible book value per common share: (A-C-D)/B   6.96    6.63    6.40    6.18    5.91 
      
Total stockholders' equity (A)$  1,441,568 $  1,327,490 $  1,296,018 $  1,264,915 $  1,227,782 
End of period common shares outstanding (B)   143,442    140,472    140,490    140,382    140,380 
Goodwill (C)   420,941    377,983    377,983    377,983    377,983 
Core deposit and other intangibles (D)   21,885    18,311    19,073    19,835    20,597 
      
      
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS     
      
Equity to assets: B/A 13.45% 13.53% 13.27% 13.20% 13.07%
Tangible common equity to tangible assets: (B-C-D)/(A-C-D) 9.72% 9.89% 9.60% 9.44% 9.21%
    -     -     -     -     -  
Total assets (A)$  10,717,468 $  9,808,465 $  9,764,238 $  9,582,126 $  9,397,451 
Total stockholders' equity (B)   1,441,568    1,327,490    1,296,018    1,264,915    1,227,782 
Goodwill (C)   420,941    377,983    377,983    377,983    377,983 
Core deposit and other intangibles (D)   21,885    18,311    19,073    19,835    20,597 

            

Contact Data