Attached files

file filename
8-K - FORM 8-K FILING DOCUMENT - HOME BANCSHARES INCdocument.htm

EXHIBIT 99.1

Home BancShares, Inc. Announces Record Quarterly Earnings of $15.5 Million

CONWAY, Ark., July 18, 2012 (GLOBE NEWSWIRE) -- Home BancShares, Inc. (Nasdaq:HOMB), parent company of Centennial Bank, today announced second quarter earnings of $15.5 million, or $0.55 diluted earnings per common share, compared to $12.9 million of net income available to common shareholders, or $0.45 diluted earnings per common share for the same quarter in 2011. The Company increased its second quarter net income by $2.6 million or 20.3% for the three months ended June 30, 2012 compared to the same period of the previous year.

Because acquisitions are growth and capital management strategies, earnings excluding amortization of intangibles after-tax are useful in evaluating the Company. Diluted earnings per common share excluding intangible amortization for the second quarter of 2012 was $0.57 compared to $0.46 diluted earnings per common share excluding intangible amortization for the same period in 2011.

"I am exceptionally proud of our second quarter results, as our Company was able to once again boost our quarterly earnings to new highs," said John Allison, Chairman. "Not only was this significantly the most profitable quarter in the Company's history, but we also reported improvements in our non-performing non-covered loans and assets, record net interest income, plus a 252 basis point improvement in our core efficiency ratio from the second quarter of 2011 to the second quarter of 2012."

Randy Sims, Chief Executive Officer, added, "The earnings reported during the second quarter 2012 are by far the best ever. The second quarter earnings are $1 million or 7% better than the previous record earnings reported for Home BancShares. We are also pleased with once again reporting strong reserves and capital levels. This strong financial position puts us in a favorable position for both FDIC and market acquisition transaction opportunities."


Operating Highlights

Net interest income for the second quarter of 2012 was a quarterly record for the Company, increasing 9.7% to $39.2 million from $35.7 million during the second quarter of 2011. For the second quarter of 2012, the effective yield on non-covered loans and covered loans was 6.21% and 7.91%, respectively. Net interest margin, on a fully taxable equivalent basis, was 4.65% for the quarter just ended compared to 4.69% in the second quarter of 2011.

During the second quarter impairment testing on the estimated cash flows of the covered loans, it was noted that two pools evaluated had experienced material projected credit deterioration. As a result, the Company recorded a $6.6 million provision for loan losses to the allowance for loan losses. Since these loans are covered by loss share with the FDIC, the Company was able to increase its indemnification asset by $5.3 million resulting in a net provision for loan losses of $1.3 million.

The Company reported $11.1 million of non-interest income for the second quarter of 2012, compared to $9.1 million for the second quarter of 2011. The most significant components of the second quarter non-interest income were $3.7 million from service charges on deposits accounts, $3.2 million from other service charges and fees, $1.3 million from mortgage lending income, $449,000 of accretion on the FDIC indemnification asset, $438,000 from insurance commissions and $359,000 from a gain on sale of adjacent property next to one of our existing branch locations.

Non-interest expense for the second quarter of 2012 was $24.4 million compared to $23.9 million for the second quarter of 2011. This increase is primarily associated with additional costs from the Vision acquisition completed in the first quarter of 2012 offset by a reduction in our FDIC assessments. For the second quarter of 2012, our core efficiency ratio was 46.87% or improved by 252 basis points from the same period of the previous year.

Financial Condition

Total non-covered loans were $2.04 billion at June 30, 2012 compared to $1.76 billion at December 31, 2011. Total covered loans were $432.4 million at June 30, 2012 compared to $481.7 million at December 31, 2011. Total deposits were $3.29 billion at June 30, 2012 compared to $2.86 billion at December 31, 2011. Total assets were $4.06 billion at June 30, 2012 compared to $3.60 billion at December 31, 2011.


Non-performing non-covered loans were $26.1 million as of June 30, 2012, of which $17.5 million were located in Florida. Non-performing non-covered loans as a percent of total non-covered loans were 1.28% as of June 30, 2012 compared to 1.56% as of December 31, 2011. Non-performing non-covered assets were $40.7 million as of June 30, 2012, of which $19.7 million were located in Florida. Non-performing non-covered assets as a percent of total non-covered assets were 1.19% as of June 30, 2012 compared to the 1.53% reported for December 31, 2011.

The Company's allowance for loan losses for non-covered loans was $49.8 million at June 30, 2012, or 2.45% of total non-covered loans, compared to $52.1 million, or 2.96% of total non-covered loans, at December 31, 2011. As of June 30, 2012 and December 31, 2011, the allowance for loan losses for non-covered loans plus acquisition discount to total non-covered loans plus acquisition discount was 3.21% and 3.10%, respectively. As of June 30, 2012 and December 31, 2011, the Company's allowance for loan losses for non-covered loans was 191% and 190% of its total non-performing non-covered loans, respectively.

Stockholders' equity was $495.4 million at June 30, 2012 compared to $474.1 million at December 31, 2011, an increase of $21.3 million. Book value per common share was $17.64 at June 30, 2012 compared to $16.77 at December 31, 2011.

Stock Repurchase Program

During the second quarter of 2012, the Company repurchased a total of 32,634 shares with a weighted average stock price of $27.72. For the first six months of 2012, the Company repurchased a total of 238,234 shares with a weighted average stock price of $25.62. The Company believes the stock repurchased at these prices is an exceptional investment. The 2012 earnings were used to fund these repurchases.

Branches

Presently, the Company is evaluating opportunities but has no firm commitments for additional de novo branch locations. During the first part of July, the Company closed two branches acquired in the Vision acquisition. These branch closures were completed to eliminate repetitive branches and maximize profitability from the Vision transaction. After these closures the Company now has 47 branches in Arkansas, 46 branches in Florida and 8 branches in Alabama.

Conference Call

Management will conduct a conference call to review this information at 1:00 p.m. CT (2:00 ET) on Thursday, July 19, 2012. Interested parties can listen to this call by calling 1-877-317-6789 and asking for the Home BancShares conference call. A replay of the call will be available by calling 1-877-344-7529, Passcode: 10015862, which will be available until July 25, 2012 at 8:00 a.m. CT (9:00 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.

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 are included in its Annual Report on Form 10-K for the year ended December 31, 2011 filed with the Securities and Exchange Commission.



 

Home BancShares, Inc. is a bank holding company, headquartered in Conway, Arkansas. Our 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 locations in central Arkansas, north central Arkansas, southern Arkansas, the Florida Keys, southwestern Florida, central Florida, the Florida Panhandle and south Alabama. 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) 
           
   Jun. 30,   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30, 
(In thousands)   2012   2012   2011   2011   2011 
           
ASSETS          
            
 Cash and due from banks   $ 71,078  $ 76,837  $ 57,337  $ 48,748  $ 48,207
 Interest-bearing deposits with other banks   287,452  269,401  126,967  104,053  231,667
 Cash and cash equivalents   358,530  346,238  184,304  152,801  279,874
 Federal funds sold   575  1,375  1,100  3,670  7,595
 Investment securities - available for sale   712,820  759,959  671,221  610,522  541,534
 Loans receivable not covered by loss share   2,035,487  2,046,108  1,760,086  1,826,373  1,812,718
 Loans receivable covered by FDIC loss share   432,422  455,435  481,739  511,326  548,236
 Allowance for loan losses   (56,511)  (51,014)  (52,129)  (54,508)  (56,784)
 Loans receivable, net   2,411,398  2,450,529  2,189,696  2,283,191  2,304,170
 Bank premises and equipment, net   100,694  100,674  88,465  89,894  90,128
 Foreclosed assets held for sale not covered by loss share   14,481  14,634  16,660  16,541  19,855
 Foreclosed assets held for sale covered by FDIC loss share   35,008  39,744  35,178  32,183  21,941
 FDIC indemnification asset   162,439  181,884  193,856  201,211  211,383
 Cash value of life insurance   53,167  52,955  52,700  52,422  52,101
 Accrued interest receivable   14,834  15,845  15,551  15,038  12,338
 Deferred tax asset, net   31,115  34,680  22,850  21,998  22,265
 Goodwill   77,090  77,090  59,663  59,663  59,663
 Core deposit and other intangibles   10,486  11,180  8,620  9,325  10,030
 Other assets   73,768  61,165  64,253  73,707  61,592
 Total assets   $ 4,056,405  $ 4,147,952  $ 3,604,117  $ 3,622,166  $ 3,694,469
           
LIABILITIES AND STOCKHOLDERS' EQUITY          
           
Liabilities          
 Deposits:           
 Demand and non-interest-bearing   $ 597,374  $ 583,951  $ 464,581  $ 479,512  $ 462,275
 Savings and interest-bearing transaction accounts   1,521,869  1,514,812  1,189,098  1,143,335  1,122,034
 Time deposits   1,174,286  1,281,636  1,204,352  1,262,202  1,315,484
 Total deposits   3,293,529  3,380,399  2,858,031  2,885,049  2,899,793
 Federal funds purchased   --   --   --   --   -- 
 Securities sold under agreements to repurchase   66,620  72,531  62,319  62,407  65,632
 FHLB borrowed funds   140,523  142,753  142,777  142,901  150,124
 Accrued interest payable and other liabilities   15,967  27,403  22,593  24,339  30,140
 Subordinated debentures   44,331  44,331  44,331  44,331  44,331
 Total liabilities   3,560,970  3,667,417  3,130,051  3,159,027  3,190,020
           
 Stockholders' equity           
 Preferred stock   --   --   --   --   49,547
 Common stock   281  281  283  283  285
 Capital surplus   420,538  421,006  425,649  425,852  433,306
 Retained earnings   64,478  51,800  40,130  28,218  15,766
 Accumulated other comprehensive income   10,138  7,448  8,004  8,786  5,545
 Total stockholders' equity   495,435  480,535  474,066  463,139  504,449
 Total liabilities and stockholders' equity   $ 4,056,405  $ 4,147,952  $ 3,604,117  $ 3,622,166  $ 3,694,469
           
               
               
 Home BancShares, Inc. 
 Consolidated Statements of Income 
 (Unaudited) 
               
  Quarter Ended   Six Months Ended 
   Jun. 30,   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30,   Jun. 30,   Jun. 30, 
(In thousands)   2012   2012   2011   2011   2011   2012   2011 
               
               
Interest income               
Loans   $ 40,365  $ 38,506  $ 38,110  $ 39,199  $ 39,690  $ 78,871  $ 78,645
Investment securities               
Taxable   3,060  2,860  2,451  2,429  2,204  5,920  4,364
Tax-exempt   1,534  1,535  1,562  1,546  1,543  3,069  3,071
Deposits - other banks   127  85  87  84  142  212  247
Federal funds sold   3  2  2  1  1  5  8
               
Total interest income   45,089  42,988  42,212  43,259  43,580  88,077  86,335
               
Interest expense               
Interest on deposits   4,164  4,660  5,084  5,638  5,986  8,824  12,246
Federal funds purchased   --   --   --   --   --   --   -- 
FHLB borrowed funds   1,134  1,160  1,172  1,250  1,227  2,294  2,518
Securities sold under agreements to repurchase   111  110  99  120  125  221  264
Subordinated debentures   521  524  540  539  543  1,045  1,081
               
Total interest expense   5,930  6,454  6,895  7,547  7,881  12,384  16,109
               
Net interest income   39,159  36,534  35,317  35,712  35,699  75,693  70,226
Provision for loan losses   1,333  --   2,250  --   --   1,333  1,250
Net interest income after provision for loan losses   37,826  36,534  33,067  35,712  35,699  74,360  68,976
               
Non-interest income               
Service charges on deposit accounts   3,668  3,505  3,659  3,638  3,639  7,173  6,790
Other service charges and fees   3,223  3,024  2,554  2,489  2,602  6,247  4,886
Mortgage lending income   1,277  904  904  783  661  2,181  1,306
Insurance commissions   438  551  351  428  470  989  1,077
Income from title services   129  88  121  126  110  217  201
Increase in cash value of life insurance   214  257  279  323  287  471  526
Dividends from FHLB, FRB & bankers' bank   175  175  174  184  181  350  322
Gain on sale of SBA loans   198  --   --   --   --   198  259
Gain (loss) on sale of premises & equip, net   359  --   (6)  6  77  359  73
Gain (loss) on OREO, net   159  (107)  394  69  (1,007)  52  (1,101)
Gain (loss) on securities, net   (9)  19  2,243  5  --   10  -- 
FDIC indemnification accretion   449  670  903  1,314  1,463  1,119  3,300
Other income   773  1,017  606  595  644  1,790  1,528
               
Total non-interest income   11,053  10,103  12,182  9,960  9,127  21,156  19,167
               
Non-interest expense               
Salaries and employee benefits   11,903  11,386  10,376  10,691  10,680  23,289  21,758
Occupancy and equipment   3,552  3,431  3,274  3,562  3,648  6,983  7,361
Data processing expense   1,371  1,091  994  1,185  1,137  2,462  2,422
Other operating expenses   7,598  8,478  8,625  8,298  8,391  16,076  16,176
               
Total non-interest expense   24,424  24,386  23,269  23,736  23,856  48,810  47,717
               
Income before income taxes   24,455  22,251  21,980  21,936  20,970  46,706  40,426
Income tax expense   8,965  7,753  7,813  7,624  7,424  16,718  14,164
Net income   15,490  14,498  14,167  14,312  13,546  29,988  26,262
Preferred stock dividends & accretion of discount on preferred stock   --   --   --   488  670  --   1,340
Net income available to common shareholders   $ 15,490  $ 14,498  $ 14,167  $ 13,824  $ 12,876  $ 29,988  $ 24,922
               
               
               
               
 Home BancShares, Inc. 
 Selected Financial Information 
 (Unaudited) 
               
    Quarter Ended   Six Months Ended  
   Jun. 30,   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30,   Jun. 30,   Jun. 30, 
(Dollars and shares in thousands, except per share data)  2012   2012   2011   2011   2011   2012   2011 
               
               
PER SHARE DATA              
               
Diluted earnings per common share   $ 0.55  $ 0.51  $ 0.50  $ 0.48  $ 0.45  $ 1.06  $ 0.87
Diluted earnings per common share excluding intangible amortization   0.57  0.52  0.51  0.50  0.46  1.09  0.90
Basic earnings per common share   0.55  0.51  0.50  0.48  0.46  1.06  0.88
Dividends per share - common   0.1000  0.1000  0.0800  0.0800  0.0540  0.2000  0.1080
Book value per common share   17.64  17.11  16.77  16.39  15.96  17.64  15.96
Tangible book value per common share   14.53  13.96  14.35  13.95  13.52  14.53  13.52
               
STOCK INFORMATION              
               
Average common shares outstanding   28,095  28,230  28,274  28,434  28,491  28,162  28,480
Average diluted shares outstanding   28,283  28,411  28,459  28,633  28,690  28,345  28,683
End of period common shares outstanding   28,079  28,091  28,276  28,259  28,496  28,079  28,496
               
ANNUALIZED PERFORMANCE METRICS              
               
Return on average assets  1.53% 1.52% 1.56% 1.56% 1.47% 1.53% 1.43%
Return on average assets excluding intangible amortization  1.61% 1.60% 1.64% 1.64% 1.54% 1.60% 1.51%
Return on average assets excluding intangible amortization, provision for loan losses, merger expenses and income taxes  2.67% 2.64% 2.81% 2.52% 2.39% 2.66% 2.40%
Return on average common equity  12.80% 12.21% 12.06% 12.00% 11.64% 12.51% 11.50%
Return on average tangible common equity excluding intangible amortization  16.05% 15.03% 14.57% 14.59% 14.28% 15.54% 14.18%
Efficiency ratio  46.22% 49.75% 46.40% 49.23% 50.39% 47.92% 50.54%
Core efficiency ratio  46.87% 46.12% 48.76% 49.31% 49.39% 46.51% 50.27%
Net interest margin - FTE  4.65% 4.65% 4.73% 4.75% 4.69% 4.65% 4.65%
Fully taxable equivalent adjustment   $ 1,126  $ 1,115  $ 1,130  $ 1,112  $ 1,117  $ 2,241  $ 2,225
Total revenue   56,142  53,091  54,394  53,219  52,707  109,233  105,502
               
EARNINGS EXCLUDING INTANGIBLE AMORTIZATION              
               
GAAP net income available to common shareholders   $ 15,490  $ 14,498  $ 14,167  $ 13,824  $ 12,876  $ 29,988  $ 24,922
Intangible amortization after-tax   422  383  428  429  428  805  861
Earnings excluding intangible amortization   $ 15,912  $ 14,881  $ 14,595  $ 14,253  $ 13,304  $ 30,793  $ 25,783
               
GAAP diluted earnings per share   $ 0.55  $ 0.51  $ 0.50  $ 0.48  $ 0.45  $ 1.06  $ 0.87
Intangible amortization after-tax   0.02  0.01  0.01  0.02  0.01  0.03  0.03
Diluted earnings per share excluding intangible amortization   $ 0.57  $ 0.52  $ 0.51  $ 0.50  $ 0.46  $ 1.09  $ 0.90
               
OTHER OPERATING EXPENSES              
               
Advertising   $ 904  $ 460  $ 1,224  $ 1,033  $ 1,015  $ 1,364  $ 2,013
Merger and acquisition expenses   --   1,692  134  --   --   1,692  11
Amortization of intangibles   694  630  705  705  704  1,324  1,417
Electronic banking expense   728  793  695  682  697  1,521  1,356
Directors' fees   193  212  217  230  179  405  364
Due from bank service charges   159  116  118  119  119  275  259
FDIC and state assessment   516  638  1,070  1,062  1,058  1,154  2,151
Insurance   424  401  447  447  408  825  779
Legal and accounting   287  322  327  367  462  609  909
Other professional fees   354  498  450  522  569  852  982
Operating supplies   291  264  297  260  322  555  611
Postage   240  221  212  243  242  461  487
Telephone   276  246  221  234  259  522  522
Other expense   2,532  1,985  2,508  2,394  2,357  4,517  4,315
               
Total other operating expenses   $ 7,598  $ 8,478  $ 8,625  $ 8,298  $ 8,391  $ 16,076  $ 16,176
               
           
           
 Home BancShares, Inc. 
 Selected Financial Information 
 (Unaudited) 
           
   Jun. 30,   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30, 
(Dollars in thousands)   2012   2012   2011   2011   2011 
           
BALANCE SHEET RATIOS          
           
Total loans to total deposits  74.93% 74.00% 78.44% 81.03% 81.42%
Common equity to assets  12.2% 11.6% 13.2% 12.8% 12.3%
Tangible common equity to tangible assets  10.3% 9.7% 11.5% 11.1% 10.6%
           
ALLOWANCE FOR LOAN LOSSES          
           
 Non-Covered           
Balance, beginning of period   $ 51,014  $ 52,129  $ 54,508  $ 56,784  $ 53,591
Loans charged off   1,601  1,469  5,143  6,370  1,560
Recoveries of loans previously charged off   433  354  514  4,094  4,753
Net loans charged off   1,168  1,115  4,629  2,276  (3,193)
Provision for loan losses   --   --   2,250  --   -- 
Balance, end of period   $ 49,846  $ 51,014  $ 52,129  $ 54,508  $ 56,784
           
Discount on non-covered loans acquired   16,112  17,154  2,513  3,596  4,990
Net charge-offs to average non-covered loans  0.23% 0.23% 1.02% 0.50% -0.70%
Allowance for loan losses for non-covered loans to total non-covered loans  2.45% 2.49% 2.96% 2.98% 3.13%
Allowance for loan losses for non-covered loans plus acquisition discount to total non-covered loans plus acquisition discount  3.21% 3.30% 3.10% 3.18% 3.40%
           
Covered          
Balance, beginning of period   $ --   $ --   $ --   $ --   $ -- 
Provision for loan losses before benefit attributable to FDIC loss share agreements   6,665  --   --   --   -- 
Benefit attributable to FDIC loss share agreements  (5,332)  --   --   --   -- 
Net provision for loan losses   1,333  --   --   --   -- 
Increase in FDIC loss share receivable (discount)   5,332  --   --   --   -- 
Balance, end of period   $ 6,665  $ --   $ --   $ --   $ -- 
           
Total Allowance for Loan Losses   $ 56,511  $ 51,014  $ 52,129  $ 54,508  $ 56,784
           
NON-PERFORMING ASSETS NOT COVERED BY LOSS SHARE          
           
Non-performing non-covered loans           
Non-accrual non-covered loans   $ 24,810  $ 27,425  $ 26,496  $ 25,373  $ 29,773
Non-covered loans past due 90 days or more   1,326  289  993  2,481  1,456
Total non-performing non-covered loans   26,136  27,714  27,489  27,854  31,229
Other non-performing non-covered assets           
Non-covered foreclosed assets held for sale, net   14,481  14,634  16,660  16,541  19,855
Other non-performing non-covered assets   79  71  8  222  9
Total other non-performing non-covered assets   14,560  14,705  16,668  16,763  19,864
Total non-performing non-covered assets   $ 40,696  $ 42,419  $ 44,157  $ 44,617  $ 51,093
           
Allowance for loan losses for non-covered loans to non-performing non-covered loans  190.72% 184.07% 189.64% 195.69% 181.83%
Non-performing non-covered loans to total non-covered loans  1.28% 1.35% 1.56% 1.53% 1.72%
Non-performing non-covered assets to total non-covered assets  1.19% 1.22% 1.53% 1.55% 1.75%
           
           
           
 Home BancShares, Inc. 
 Loan Information 
 (Unaudited) 
           
   Jun. 30,   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30, 
(Dollars in thousands)   2012   2012   2011   2011   2011 
           
           
LOANS NOT COVERED BY LOSS SHARE          
           
 Real estate           
 Commercial real estate loans           
 Non-farm/non-residential   $ 856,334  $ 780,520  $ 698,986  $ 744,749  $ 754,251
 Construction/land development   269,371  413,093  361,846  366,926  363,310
 Agricultural   28,570  28,120  28,535  26,683  26,826
 Residential real estate loans           
 Residential 1-4 family   481,018  471,439  349,543  353,110  348,402
 Multifamily residential  106,206  65,226  56,909  59,974  48,803
 Total real estate   1,741,499  1,758,398  1,495,819  1,551,442  1,541,592
 Consumer   37,146  38,254  37,923  40,225  42,662
 Commercial and industrial   197,278  196,165  176,276  170,695  173,285
 Agricultural   31,741  21,275  21,784  35,238  25,929
 Other   27,823  32,016  28,284  28,773  29,250
 Loans receivable not covered by loss share   $ 2,035,487  $ 2,046,108  $ 1,760,086  $ 1,826,373  $ 1,812,718
           
           
           
LOANS COVERED BY LOSS SHARE          
           
 Real estate           
 Commercial real estate loans           
 Non-farm/non-residential   $ 187,802  $ 179,360  $ 189,380  $ 189,558  $ 198,005
 Construction/land development   74,989  99,996  103,535  117,143  128,015
 Agricultural   2,737  3,092  3,155  3,413  4,108
 Residential real estate loans           
 Residential 1-4 family   136,498  139,819  148,692  158,701  166,136
 Multifamily residential   10,216  9,077  8,933  9,010  9,113
 Total real estate   412,242  431,344  453,695  477,825  505,377
 Consumer   71  549  334  454  510
 Commercial and industrial   19,541  22,843  26,884  32,183  41,423
 Agricultural   --   --   --   --   -- 
 Other   568  699  826  864  926
 Loans receivable covered by loss share   $ 432,422  $ 455,435  $ 481,739  $ 511,326  $ 548,236
           
             
             
 Home BancShares, Inc. 
 Consolidated Net Interest Margin 
 (Unaudited) 
             
  Three Months Ended 
   June 30, 2012   March 31, 2012 
   Average   Income/   Yield/   Average   Income/   Yield/ 
(Dollars in thousands)   Balance   Expense   Rate   Balance   Expense   Rate 
             
             
ASSETS            
 Earning assets             
 Interest-bearing balances due from banks   $ 222,822  $ 127 0.23%  $ 151,569  $ 85 0.23%
 Federal funds sold   6,875  3 0.18%  2,964  2 0.27%
 Investment securities - taxable   599,585  3,060 2.05%  568,890  2,860 2.02%
 Investment securities - non-taxable - FTE   155,317  2,498 6.47%  151,289  2,495 6.63%
 Loans receivable - FTE   2,501,464  40,527 6.52%  2,384,860  38,661 6.52%
 Total interest-earning assets   3,486,063  46,215 5.33%  3,259,572  44,103 5.44%
 Non-earning assets   586,198      567,043    
 Total assets   $ 4,072,261      $ 3,826,615    
             
LIABILITIES AND SHAREHOLDERS' EQUITY            
 Liabilities             
 Interest-bearing liabilities             
 Savings and interest-bearing transaction accounts   $ 1,519,151  $ 1,003 0.27%  $ 1,328,139  $ 1,011 0.31%
 Time deposits   1,228,764  3,161 1.03%  1,241,210  3,649 1.18%
 Total interest-bearing deposits   2,747,915  4,164 0.61%  2,569,349  4,660 0.73%
 Federal funds purchased   303  --  0.00%  382  --  0.00%
 Securities sold under agreement to repurchase   71,485  111 0.62%  69,051  110 0.64%
 FHLB borrowed funds   140,577  1,134 3.24%  142,761  1,160 3.27%
 Subordinated debentures   44,331  521 4.73%  44,331  524 4.75%
 Total interest-bearing liabilities   3,004,611  5,930 0.79%  2,825,874  6,454 0.92%
 Non-interest bearing liabilities             
 Non-interest bearing deposits  559,554      497,634    
 Other liabilities   21,445      25,563    
 Total liabilities   3,585,610      3,349,071    
 Shareholders' equity   486,651      477,544    
 Total liabilities and shareholders' equity   $ 4,072,261      $ 3,826,615    
 Net interest spread      4.54%     4.52%
 Net interest income and margin - FTE     $ 40,285 4.65%    $ 37,649 4.65%
             
             
             
 Home BancShares, Inc. 
 Consolidated Net Interest Margin 
 (Unaudited) 
             
   Six Months Ended 
   June 30, 2012   June 30, 2011 
   Average   Income/   Yield/   Average   Income/   Yield/ 
(Dollars in thousands)   Balance   Expense   Rate   Balance   Expense   Rate 
             
             
ASSETS            
 Earning assets             
 Interest-bearing balances due from banks   $ 187,196  $ 212 0.23%  $ 209,761  $ 247 0.24%
 Federal funds sold   4,920  5 0.20%  9,196  8 0.18%
 Investment securities - taxable   584,238  5,920 2.04%  356,646  4,364 2.47%
 Investment securities - non-taxable - FTE   153,303  4,993 6.55%  151,397  4,974 6.63%
 Loans receivable - FTE   2,443,163  79,188 6.52%  2,415,199  78,967 6.59%
 Total interest-earning assets   3,372,820  90,318 5.39%  3,142,199  88,560 5.68%
 Non-earning assets   576,573      556,363    
 Total assets   $ 3,949,393      $ 3,698,562    
             
LIABILITIES AND SHAREHOLDERS' EQUITY            
 Liabilities             
 Interest-bearing liabilities             
 Savings and interest-bearing transaction accounts   $ 1,423,645  $ 2,014 0.28%  $ 1,116,993  $ 2,831 0.51%
 Time deposits   1,234,986  6,810 1.11%  1,375,386  9,415 1.38%
 Total interest-bearing deposits   2,658,631  8,824 0.67%  2,492,379  12,246 0.99%
 Federal funds purchased   342  --  0.00%  --   --  0.00%
 Securities sold under agreement to repurchase   70,268  221 0.63%  69,638  264 0.76%
 FHLB borrowed funds   141,669  2,294 3.26%  154,641  2,518 3.28%
 Subordinated debentures   44,331  1,045 4.74%  44,331  1,081 4.92%
 Total interest-bearing liabilities   2,915,241  12,384 0.85%  2,760,989  16,109 1.18%
 Non-interest bearing liabilities             
 Non-interest bearing deposits  528,547      424,343    
 Other liabilities   23,507      26,654    
 Total liabilities   3,467,295      3,211,986    
 Shareholders' equity   482,098      486,576    
 Total liabilities and shareholders' equity   $ 3,949,393      $ 3,698,562    
 Net interest spread      4.54%     4.50%
 Net interest income and margin - FTE     $ 77,934 4.65%    $ 72,451 4.65%
             
CONTACT: FOR MORE INFORMATION CONTACT:
         Brian S. Davis
         Chief Accounting Officer &
         Investor Relations Officer
         Home BancShares, Inc.
         (501) 328-4770