Attached files
file | filename |
---|---|
8-K - FORM 8-K - HOME BANCSHARES INC | d613691d8k.htm |
Exhibit 99.1
For Immediate Release: | October 17, 2013 |
Home BancShares, Inc. Announces Record
Quarterly Net Income of $18.4 Million
Conway, AR Home BancShares, Inc. (NASDAQ GS: HOMB), parent company of Centennial Bank, today announced third quarter net income of $18.4 million, or $0.33 diluted earnings per common share, compared to $16.1 million of net income, or $0.28 diluted earnings per common share (split adjusted) for the same quarter in 2012. The Company increased its third quarter earnings by $2.3 million or 14.1% for the three months ended September 30, 2013 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 third quarter of 2013 was $0.33 compared to $0.29 diluted earnings per common share excluding intangible amortization (split adjusted) for the same period in 2012.
Home BancShares has achieved yet another record quarter for net income, making it the tenth consecutive quarter to meet this outstanding accomplishment, said John Allison, Chairman. Our strong capital levels continue to remain considerably above the regulators capital requirements, while our strong reserves have placed us in a position to partake in an opportunity like the upcoming Liberty Bank market acquisition. This game-changing merger of these two similarly sized Arkansas-based companies with comparable cultures and history makes us confidently optimistic of the Companys continued bright future when Liberty gets on board.
Randy Sims, Chief Executive Officer, added, The $704,000 or 4.0% increase from our previously reported record earnings is truly another outstanding achievement. The Company also reported exceptional results for return on average assets of 1.80%, net interest margin of 5.41% and efficiency ratio of 45.67%.
Operating Highlights
Net interest income for the third quarter of 2013 increased 20.0% to $46.4 million from $38.6 million during the third quarter of 2012. For the third quarter of 2013, the effective yield on non-covered loans and covered loans was 5.88% and 12.76%, respectively. Net interest margin, on a fully taxable equivalent basis, was 5.41% for the quarter just ended compared to 4.65% in the third quarter of 2012, an increase of 76 basis points. The Company was able to expand its net interest margin because of its ability to improve pricing on interest bearing deposits combined with additional yield on FDIC loss sharing loans which more than offset the lower interest rates on newly originated loans in the loan portfolio during this historically low rate environment.
The Company reported $9.3 million of non-interest income for the third quarter of 2013, compared to $10.6 million for the third quarter of 2012. The most important components of the third quarter non-interest income were $4.1 million from service charges on deposits accounts, $3.7 million from other service charges and fees, $1.5 million from mortgage lending income, $1.0 million from other income, $777,000 from gain on sale of other real estate owned, $519,000 from insurance commissions, and $303,000 from gain on sale of assets offset by the $3.2 million of net amortization on the FDIC indemnification asset.
Non-interest expense for the third quarter of 2013 was $26.7 million compared to $24.0 million for the third quarter of 2012. This increase is primarily associated with the acquisition of Heritage Bank of Florida and Premier Bank during the fourth quarter of 2012. Excluding merger expenses non-interest expense improved by $173,000 for the third quarter of 2013 from the second quarter of 2013. For the third quarter of 2013, our core efficiency ratio was 44.8% which was an enhancement of 100 basis points from the second quarter of 2013.
Financial Condition
Total non-covered loans were $2.38 billion at September 30, 2013 compared to $2.33 billion at December 31, 2012. Total covered loans were $308.1 million at September 30, 2013 compared to $384.9 million at December 31, 2012. Total deposits were $3.25 billion at September 30, 2013 compared to $3.48 billion at December 31, 2012. Total assets were $4.16 billion at September 30, 2013 compared to $4.24 billion at December 31, 2012.
Non-performing non-covered loans were $28.4 million as of September 30, 2013, of which $21.3 million were located in Florida. Non-performing non-covered loans as a percent of total non-covered loans were 1.20% as of September 30, 2013 compared to 1.17% as of December 31, 2012. Non-performing non-covered assets were $42.8 million as of September 30, 2013, of which $25.5 million were located in Florida. Non-performing non-covered assets as a percent of total non-covered assets were 1.15% as of September 30, 2013 compared to 1.30% as of December 31, 2012.
The Companys allowance for loan losses for non-covered loans was $37.6 million at September 30, 2013, or 1.58% of total non-covered loans, compared to $45.2 million, or 1.94% of total non-covered loans, at December 31, 2012. As of September 30, 2013 and December 31, 2012, the allowance for loan losses for non-covered loans plus discount for credit losses on non-covered loans acquired to total non-covered loans plus discount for credit losses on non-covered loans acquired was 4.68% and 5.26%, respectively. As of September 30, 2013 and December 31, 2012, the Companys allowance for loan losses for non-covered loans was 132% and 166% of its total non-performing non-covered loans, respectively.
Stockholders equity was $545.1 million at September 30, 2013 compared to $515.5 million at December 31, 2012, an increase of $29.7 million. Book value per common share was $9.69 at September 30, 2013 compared to $9.17 (split adjusted) at December 31, 2012.
Branches
During the third quarter, the Company opened two de novo branch locations one on Highway 30A in Seagrove, Florida and the other in Pensacola, Florida. The Company currently has no plans for additional de novo branch locations. During the fourth quarter of 2013, the Company has plans to close one branch in Panama City, Florida.
Upon completion of the Liberty Bank transaction announced at the end of the second quarter, Centennial Bank will have 46 additional branch locations across Northeast Arkansas, Northwest Arkansas and Western Arkansas. The acquisition is expected to close the day following the Home BancShares and Liberty Bancshares shareholder meetings to be held on October 23, 2013. The Company currently has 46 branches in Arkansas, 54 branches in Florida and 7 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, October 17, 2013. Interested parties can listen to this call by calling 1-888-317-6016 and asking for the Home BancShares conference call. A replay of the call will be available by calling 1-877-344-7529, Passcode: 10033818, which will be available until October 25, 2013 at 8:00 a.m. CT (9:00 ET). Internet access to the call will be available live or in recorded version on the Companys website at www.homebancshares.com under Investor Relations for 12 months.
General
This release contains forward-looking statements regarding the Companys 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, 2012 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. Upon completion of the Liberty Bank transaction, Centennial Bank will have additional locations in Northeast Arkansas, Northwest Arkansas and Western Arkansas. The Companys common stock is traded through the NASDAQ Global Select Market under the symbol HOMB.
####
FOR MORE INFORMATION CONTACT:
Brian S. Davis
Chief Accounting Officer &
Investor Relations Officer
Home BancShares, Inc.
(501) 328-4770
Home BancShares, Inc.
Consolidated End of Period Balance Sheets
(Unaudited)
(In thousands) |
Sep. 30, 2013 |
Jun. 30, 2013 |
Mar. 31, 2013 |
Dec. 31, 2012 |
Sep. 30, 2012 |
|||||||||||||||
ASSETS | ||||||||||||||||||||
Cash and due from banks |
$ | 77,261 | $ | 75,148 | $ | 95,604 | $ | 101,972 | $ | 86,381 | ||||||||||
Interest-bearing deposits with other banks |
35,080 | 97,576 | 206,753 | 129,883 | 69,248 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents |
112,341 | 172,724 | 302,357 | 231,855 | 155,629 | |||||||||||||||
Federal funds sold |
10,700 | 2,475 | 2,850 | 17,148 | 1,775 | |||||||||||||||
Investment securities - available-for-sale |
839,560 | 736,406 | 724,929 | 726,223 | 755,197 | |||||||||||||||
Investment securities - held-to-maturity |
9,528 | | | | | |||||||||||||||
Loans receivable not covered by loss share |
2,378,838 | 2,339,242 | 2,309,146 | 2,331,199 | 2,076,248 | |||||||||||||||
Loans receivable covered by FDIC loss share |
308,072 | 329,802 | 358,669 | 384,884 | 407,416 | |||||||||||||||
Allowance for loan losses |
(38,748 | ) | (41,450 | ) | (45,935 | ) | (50,632 | ) | (54,440 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loans receivable, net |
2,648,162 | 2,627,594 | 2,621,880 | 2,665,451 | 2,429,224 | |||||||||||||||
Bank premises and equipment, net |
119,637 | 119,737 | 117,534 | 113,883 | 105,131 | |||||||||||||||
Foreclosed assets held for sale not covered by loss share |
14,158 | 15,985 | 18,861 | 20,393 | 14,942 | |||||||||||||||
Foreclosed assets held for sale covered by FDIC loss share |
24,320 | 27,073 | 29,928 | 31,526 | 31,799 | |||||||||||||||
FDIC indemnification asset |
101,192 | 116,071 | 126,275 | 139,646 | 153,758 | |||||||||||||||
Cash value of life insurance |
59,602 | 59,401 | 59,185 | 59,219 | 53,366 | |||||||||||||||
Accrued interest receivable |
14,275 | 14,424 | 14,367 | 16,305 | 14,872 | |||||||||||||||
Deferred tax asset, net |
46,045 | 46,655 | 40,907 | 46,998 | 33,680 | |||||||||||||||
Goodwill |
85,681 | 85,681 | 85,681 | 85,681 | 77,090 | |||||||||||||||
Core deposit and other intangibles |
9,655 | 10,457 | 11,259 | 12,061 | 9,792 | |||||||||||||||
Other assets |
66,450 | 56,654 | 69,494 | 75,741 | 51,654 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
$ | 4,161,306 | $ | 4,091,337 | $ | 4,225,507 | $ | 4,242,130 | $ | 3,887,909 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||||||||||||||
Liabilities |
||||||||||||||||||||
Deposits: |
||||||||||||||||||||
Demand and non-interest-bearing |
$ | 757,328 | $ | 733,374 | $ | 717,830 | $ | 666,414 | $ | 596,746 | ||||||||||
Savings and interest-bearing transaction accounts |
1,683,010 | 1,735,280 | 1,810,957 | 1,784,047 | 1,527,829 | |||||||||||||||
Time deposits |
808,480 | 856,581 | 936,649 | 1,032,991 | 1,007,894 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total deposits |
3,248,818 | 3,325,235 | 3,465,436 | 3,483,452 | 3,132,469 | |||||||||||||||
Federal funds purchased |
| | | | | |||||||||||||||
Securities sold under agreements to repurchase |
71,307 | 73,461 | 77,194 | 66,278 | 61,499 | |||||||||||||||
FHLB borrowed funds |
270,232 | 130,251 | 130,369 | 130,388 | 130,506 | |||||||||||||||
Accrued interest payable and other liabilities |
22,714 | 25,787 | 21,020 | 17,672 | 24,590 | |||||||||||||||
Subordinated debentures |
3,093 | 3,093 | 3,093 | 28,867 | 28,867 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities |
3,616,164 | 3,557,827 | 3,697,112 | 3,726,657 | 3,377,931 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Stockholders equity |
||||||||||||||||||||
Common stock |
563 | 562 | 281 | 281 | 282 | |||||||||||||||
Capital surplus |
417,627 | 416,795 | 416,741 | 416,354 | 420,595 | |||||||||||||||
Retained earnings |
128,316 | 114,172 | 100,730 | 86,837 | 77,190 | |||||||||||||||
Accumulated other comprehensive income |
(1,364 | ) | 1,981 | 10,643 | 12,001 | 11,911 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total stockholders equity |
545,142 | 533,510 | 528,395 | 515,473 | 509,978 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities and stockholders equity |
$ | 4,161,306 | $ | 4,091,337 | $ | 4,225,507 | $ | 4,242,130 | $ | 3,887,909 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Home BancShares, Inc.
Consolidated Statements of Income
(Unaudited)
Quarter Ended | Nine Months Ended | |||||||||||||||||||||||||||
(In thousands) |
Sep. 30, 2013 |
Jun. 30, 2013 |
Mar. 31, 2013 |
Dec. 31, 2012 |
Sep. 30, 2012 |
Sep. 30, 2013 |
Sep. 30, 2012 |
|||||||||||||||||||||
Interest income |
||||||||||||||||||||||||||||
Loans |
$ | 45,003 | $ | 44,036 | $ | 44,159 | $ | 41,203 | $ | 39,285 | $ | 133,198 | $ | 118,156 | ||||||||||||||
Investment securities |
||||||||||||||||||||||||||||
Taxable |
2,645 | 2,490 | 2,403 | 2,708 | 2,598 | 7,538 | 8,518 | |||||||||||||||||||||
Tax-exempt |
1,507 | 1,467 | 1,481 | 1,544 | 1,541 | 4,455 | 4,610 | |||||||||||||||||||||
Deposits - other banks |
19 | 86 | 98 | 52 | 115 | 203 | 327 | |||||||||||||||||||||
Federal funds sold |
2 | 6 | 7 | 9 | 3 | 15 | 8 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total interest income |
49,176 | 48,085 | 48,148 | 45,516 | 43,542 | 145,409 | 131,619 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest expense |
||||||||||||||||||||||||||||
Interest on deposits |
1,810 | 2,129 | 2,485 | 2,877 | 3,288 | 6,424 | 12,112 | |||||||||||||||||||||
Federal funds purchased |
3 | | | 1 | | 3 | | |||||||||||||||||||||
FHLB borrowed funds |
910 | 1,012 | 1,004 | 1,030 | 1,040 | 2,926 | 3,334 | |||||||||||||||||||||
Securities sold under agreements to repurchase |
87 | 86 | 80 | 79 | 107 | 253 | 328 | |||||||||||||||||||||
Subordinated debentures |
16 | 17 | 230 | 247 | 482 | 263 | 1,527 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total interest expense |
2,826 | 3,244 | 3,799 | 4,234 | 4,917 | 9,869 | 17,301 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net interest income |
46,350 | 44,841 | 44,349 | 41,282 | 38,625 | 135,540 | 114,318 | |||||||||||||||||||||
Provision for loan losses |
| 850 | | 1,250 | 167 | 850 | 1,500 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net interest income after provision for loan losses |
46,350 | 43,991 | 44,349 | 40,032 | 38,458 | 134,690 | 112,818 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Non-interest income |
||||||||||||||||||||||||||||
Service charges on deposit accounts |
4,072 | 4,088 | 3,709 | 4,062 | 3,834 | 11,869 | 11,007 | |||||||||||||||||||||
Other service charges and fees |
3,671 | 3,479 | 3,437 | 3,062 | 3,119 | 10,587 | 9,366 | |||||||||||||||||||||
Mortgage lending income |
1,527 | 1,619 | 1,372 | 1,461 | 1,550 | 4,518 | 3,731 | |||||||||||||||||||||
Insurance commissions |
519 | 444 | 679 | 368 | 512 | 1,642 | 1,501 | |||||||||||||||||||||
Income from title services |
156 | 136 | 109 | 133 | 112 | 401 | 329 | |||||||||||||||||||||
Increase in cash value of life insurance |
203 | 218 | 180 | 202 | 200 | 601 | 671 | |||||||||||||||||||||
Dividends from FHLB, FRB, bankers bank & other |
179 | 401 | 175 | 635 | 182 | 755 | 532 | |||||||||||||||||||||
Gain on acquisitions |
| | | 5,205 | | | | |||||||||||||||||||||
Gain on sale of SBA loans |
79 | | 56 | | 206 | 135 | 404 | |||||||||||||||||||||
Gain (loss) on sale of premises & equip, net |
303 | 394 | 15 | (30 | ) | (5 | ) | 712 | 354 | |||||||||||||||||||
Gain (loss) on OREO, net |
777 | 441 | 86 | 121 | (222 | ) | 1,304 | (170 | ) | |||||||||||||||||||
Gain (loss) on securities, net |
| 111 | | (1 | ) | | 111 | 10 | ||||||||||||||||||||
FDIC indemnification accretion/amortization, net |
(3,177 | ) | (2,283 | ) | (1,992 | ) | 229 | 373 | (7,452 | ) | 1,492 | |||||||||||||||||
Other income |
1,009 | 757 | 1,199 | 740 | 765 | 2,965 | 2,555 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total non-interest income |
9,318 | 9,805 | 9,025 | 16,187 | 10,626 | 28,148 | 31,782 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Non-interest expense |
||||||||||||||||||||||||||||
Salaries and employee benefits |
12,981 | 12,957 | 12,952 | 12,348 | 11,652 | 38,890 | 34,941 | |||||||||||||||||||||
Occupancy and equipment |
4,010 | 3,894 | 3,594 | 3,712 | 3,805 | 11,498 | 10,788 | |||||||||||||||||||||
Data processing expense |
1,114 | 1,231 | 1,510 | 1,331 | 1,137 | 3,855 | 3,599 | |||||||||||||||||||||
Other operating expenses |
8,610 | 7,773 | 7,807 | 12,186 | 7,387 | 24,190 | 23,463 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total non-interest expense |
26,715 | 25,855 | 25,863 | 29,577 | 23,981 | 78,433 | 72,791 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Income before income taxes |
28,953 | 27,941 | 27,511 | 26,642 | 25,103 | 84,405 | 71,809 | |||||||||||||||||||||
Income tax expense |
10,590 | 10,282 | 9,963 | 9,703 | 9,008 | 30,835 | 25,726 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income available to all shareholders |
$ | 18,363 | $ | 17,659 | $ | 17,548 | $ | 16,939 | $ | 16,095 | $ | 53,570 | $ | 46,083 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home BancShares, Inc.
Selected Financial Information
(Unaudited)
Quarter Ended | Nine Months Ended | |||||||||||||||||||||||||||
(Dollars and shares in thousands, except per share data) |
Sep. 30, 2013 |
Jun. 30, 2013 |
Mar. 31, 2013 |
Dec. 31, 2012 |
Sep. 30, 2012 |
Sep. 30, 2013 |
Sep. 30, 2012 |
|||||||||||||||||||||
PER SHARE DATA | ||||||||||||||||||||||||||||
Diluted earnings per common share |
$ | 0.33 | $ | 0.31 | $ | 0.31 | $ | 0.30 | $ | 0.28 | $ | 0.95 | $ | 0.81 | ||||||||||||||
Diluted earnings per common share excluding intangible amortization |
0.33 | 0.32 | 0.32 | 0.31 | 0.29 | 0.97 | 0.83 | |||||||||||||||||||||
Basic earnings per common share |
0.33 | 0.32 | 0.31 | 0.30 | 0.29 | 0.96 | 0.82 | |||||||||||||||||||||
Dividends per share - common |
0.075 | 0.075 | 0.065 | 0.130 | 0.060 | 0.215 | 0.160 | |||||||||||||||||||||
Book value per common share |
9.69 | 9.49 | 9.40 | 9.17 | 9.05 | 9.69 | 9.05 | |||||||||||||||||||||
Tangible book value per common share |
7.99 | 7.78 | 7.67 | 7.43 | 7.51 | 7.99 | 7.51 | |||||||||||||||||||||
STOCK INFORMATION | ||||||||||||||||||||||||||||
Average common shares outstanding |
56,256 | 56,234 | 56,222 | 56,145 | 56,299 | 56,238 | 56,316 | |||||||||||||||||||||
Average diluted shares outstanding |
56,620 | 56,577 | 56,535 | 56,486 | 56,680 | 56,577 | 56,688 | |||||||||||||||||||||
End of period common shares outstanding |
56,278 | 56,243 | 56,229 | 56,213 | 56,363 | 56,278 | 56,363 | |||||||||||||||||||||
ANNUALIZED PERFORMANCE METRICS | ||||||||||||||||||||||||||||
Return on average assets |
1.80 | % | 1.71 | % | 1.70 | % | 1.67 | % | 1.61 | % | 1.73 | % | 1.56 | % | ||||||||||||||
Return on average assets excluding intangible amortization |
1.89 | % | 1.80 | % | 1.79 | % | 1.75 | % | 1.69 | % | 1.82 | % | 1.63 | % | ||||||||||||||
Return on average assets excluding intangible amortization, provision for loan losses, merger expenses, bargain purchase gain, gain on life insurance proceeds and income taxes (Core ROA) |
3.09 | % | 2.93 | % | 2.77 | % | 2.88 | % | 2.69 | % | 2.93 | % | 2.67 | % | ||||||||||||||
Return on average common equity |
13.63 | % | 13.27 | % | 13.68 | % | 13.19 | % | 12.78 | % | 13.53 | % | 12.60 | % | ||||||||||||||
Return on average tangible common equity excluding intangible amortization |
17.04 | % | 16.65 | % | 17.29 | % | 16.46 | % | 15.88 | % | 16.99 | % | 15.66 | % | ||||||||||||||
Efficiency ratio |
45.67 | % | 44.98 | % | 46.03 | % | 49.21 | % | 46.24 | % | 45.56 | % | 47.35 | % | ||||||||||||||
Core efficiency ratio |
44.76 | % | 45.76 | % | 46.39 | % | 44.40 | % | 45.63 | % | 45.63 | % | 46.21 | % | ||||||||||||||
Net interest margin - FTE |
5.41 | % | 5.18 | % | 5.15 | % | 4.86 | % | 4.65 | % | 5.25 | % | 4.65 | % | ||||||||||||||
Fully taxable equivalent adjustment |
$ | 1,073 | $ | 1,051 | $ | 1,075 | $ | 1,122 | $ | 1,112 | $ | 3,199 | $ | 3,353 | ||||||||||||||
Total revenue |
58,494 | 57,890 | 57,173 | 61,703 | 54,168 | 173,557 | 163,401 | |||||||||||||||||||||
EARNINGS EXCLUDING INTANGIBLE AMORTIZATION |
||||||||||||||||||||||||||||
GAAP net income available to common shareholders |
$ | 18,363 | $ | 17,659 | $ | 17,548 | $ | 16,939 | $ | 16,095 | $ | 53,570 | $ | 46,083 | ||||||||||||||
Intangible amortization after-tax |
487 | 488 | 487 | 452 | 421 | 1,462 | 1,226 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Earnings excluding intangible amortization |
$ | 18,850 | $ | 18,147 | $ | 18,035 | $ | 17,391 | $ | 16,516 | $ | 55,032 | $ | 47,309 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
GAAP diluted earnings per share |
$ | 0.33 | $ | 0.31 | $ | 0.31 | $ | 0.30 | $ | 0.28 | $ | 0.95 | $ | 0.81 | ||||||||||||||
Intangible amortization after-tax |
| 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Diluted earnings per share excluding intangible amortization |
$ | 0.33 | $ | 0.32 | $ | 0.32 | $ | 0.31 | $ | 0.29 | $ | 0.97 | $ | 0.83 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
OTHER OPERATING EXPENSES | ||||||||||||||||||||||||||||
Advertising |
$ | 363 | $ | 120 | $ | 693 | $ | 549 | $ | 534 | $ | 1,176 | $ | 1,898 | ||||||||||||||
Merger and acquisition expenses |
1,034 | 1 | 28 | 5,169 | 296 | 1,063 | 1,988 | |||||||||||||||||||||
Amortization of intangibles |
802 | 802 | 802 | 743 | 694 | 2,406 | 2,018 | |||||||||||||||||||||
Electronic banking expense |
926 | 960 | 863 | 845 | 809 | 2,749 | 2,330 | |||||||||||||||||||||
Directors fees |
188 | 210 | 190 | 196 | 206 | 588 | 611 | |||||||||||||||||||||
Due from bank service charges |
136 | 168 | 133 | 124 | 137 | 437 | 412 | |||||||||||||||||||||
FDIC and state assessment |
684 | 677 | 630 | 571 | 588 | 1,991 | 1,742 | |||||||||||||||||||||
Insurance |
572 | 555 | 566 | 501 | 448 | 1,693 | 1,273 | |||||||||||||||||||||
Legal and accounting |
227 | 394 | 322 | 225 | 231 | 943 | 840 | |||||||||||||||||||||
Other professional fees |
404 | 490 | 473 | 392 | 411 | 1,367 | 1,263 | |||||||||||||||||||||
Operating supplies |
309 | 332 | 343 | 299 | 280 | 984 | 835 | |||||||||||||||||||||
Postage |
212 | 231 | 207 | 216 | 219 | 650 | 680 | |||||||||||||||||||||
Telephone |
291 | 291 | 303 | 282 | 270 | 885 | 792 | |||||||||||||||||||||
Other expense |
2,462 | 2,542 | 2,254 | 2,074 | 2,264 | 7,258 | 6,781 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total other operating expenses |
$ | 8,610 | $ | 7,773 | $ | 7,807 | $ | 12,186 | $ | 7,387 | $ | 24,190 | $ | 23,463 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home BancShares, Inc.
Selected Financial Information
(Unaudited)
(Dollars in thousands) |
Sep. 30, 2013 |
Jun. 30, 2013 |
Mar. 31, 2013 |
Dec. 31, 2012 |
Sep. 30, 2012 |
|||||||||||||||
BALANCE SHEET RATIOS | ||||||||||||||||||||
Total loans to total deposits |
82.70 | % | 80.27 | % | 76.98 | % | 77.97 | % | 79.29 | % | ||||||||||
Common equity to assets |
13.1 | % | 13.0 | % | 12.5 | % | 12.2 | % | 13.1 | % | ||||||||||
Tangible common equity to tangible assets |
11.1 | % | 10.9 | % | 10.5 | % | 10.1 | % | 11.1 | % | ||||||||||
ALLOWANCE FOR LOAN LOSSES | ||||||||||||||||||||
Non-Covered | ||||||||||||||||||||
Balance, beginning of period |
$ | 40,498 | $ | 42,302 | $ | 45,170 | $ | 47,292 | $ | 49,846 | ||||||||||
Loans charged off |
5,101 | 3,361 | 3,318 | 3,739 | 3,984 | |||||||||||||||
Recoveries of loans previously charged off |
2,245 | 807 | 450 | 367 | 1,430 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net loans charged off |
2,856 | 2,554 | 2,868 | 3,372 | 2,554 | |||||||||||||||
Provision for loan losses |
| 750 | | 1,250 | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance, end of period |
$ | 37,642 | $ | 40,498 | $ | 42,302 | $ | 45,170 | $ | 47,292 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Discount for credit losses on non-covered loans acquired |
77,413 | 80,322 | 80,305 | 81,717 | 14,712 | |||||||||||||||
Net charge-offs on loans not covered by loss share to average non-covered loans |
0.48 | % | 0.44 | % | 0.50 | % | 0.61 | % | 0.50 | % | ||||||||||
Allowance for loan losses for non-covered loans to total non-covered loans |
1.58 | % | 1.73 | % | 1.83 | % | 1.94 | % | 2.28 | % | ||||||||||
Allowance for loan losses for non-covered loans plus discount for credit losses on non-covered loans acquired to total non-covered loans plus discount for credit losses on non-covered loans acquired |
4.68 | % | 4.99 | % | 5.13 | % | 5.26 | % | 2.97 | % | ||||||||||
Covered | ||||||||||||||||||||
Balance, beginning of period |
$ | 952 | $ | 3,633 | $ | 5,462 | $ | 7,148 | $ | 6,665 | ||||||||||
Loans charged off |
| 3,187 | 1,840 | 1,688 | 354 | |||||||||||||||
Recoveries of loans previously charged off |
154 | 6 | 11 | 2 | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net loans charged off |
(154 | ) | 3,181 | 1,829 | 1,686 | 354 | ||||||||||||||
Provision for loan losses before benefit attributable to FDIC loss share agreements |
| 500 | | | 837 | |||||||||||||||
Benefit attributable to FDIC loss share agreements |
| (400 | ) | | | (670 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net provision for loan losses |
| 100 | | | 167 | |||||||||||||||
Increase in FDIC indemnificaton asset |
| 400 | | | 670 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance, end of period |
$ | 1,106 | $ | 952 | $ | 3,633 | $ | 5,462 | $ | 7,148 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total Allowance for Loan Losses |
$ | 38,748 | $ | 41,450 | $ | 45,935 | $ | 50,632 | $ | 54,440 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
NON-PERFORMING ASSETS NOT COVERED BY LOSS SHARE |
||||||||||||||||||||
Non-performing non-covered loans |
||||||||||||||||||||
Non-accrual non-covered loans |
$ | 17,187 | $ | 17,798 | $ | 19,078 | $ | 21,336 | $ | 20,183 | ||||||||||
Non-covered loans past due 90 days or more |
11,248 | 11,514 | 6,692 | 5,937 | 2,424 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total non-performing non-covered loans |
28,435 | 29,312 | 25,770 | 27,273 | 22,607 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other non-performing non-covered assets |
||||||||||||||||||||
Non-covered foreclosed assets held for sale, net |
14,158 | 15,985 | 18,861 | 20,393 | 14,942 | |||||||||||||||
Other non-performing non-covered assets |
185 | 172 | 285 | 164 | 1 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total other non-performing non-covered assets |
14,343 | 16,157 | 19,146 | 20,557 | 14,943 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total non-performing non-covered assets |
$ | 42,778 | $ | 45,469 | $ | 44,916 | $ | 47,830 | $ | 37,550 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Allowance for loan losses for non-covered loans to non-performing non-covered loans |
132.38 | % | 138.16 | % | 164.15 | % | 165.62 | % | 209.19 | % | ||||||||||
Non-performing non-covered loans to total non-covered loans |
1.20 | % | 1.25 | % | 1.12 | % | 1.17 | % | 1.09 | % | ||||||||||
Non-performing non-covered assets to total non-covered assets |
1.15 | % | 1.26 | % | 1.21 | % | 1.30 | % | 1.14 | % |
Home BancShares, Inc.
Loan Information
(Unaudited)
(Dollars in thousands) |
Sep. 30, 2013 |
Jun. 30, 2013 |
Mar. 31, 2013 |
Dec. 31, 2012 |
Sep. 30, 2012 |
|||||||||||||||
LOANS NOT COVERED BY LOSS SHARE | ||||||||||||||||||||
Real estate |
||||||||||||||||||||
Commercial real estate loans |
||||||||||||||||||||
Non-farm/non-residential |
$ | 1,026,937 | $ | 1,003,391 | $ | 1,014,301 | $ | 1,019,039 | $ | 887,895 | ||||||||||
Construction/land development |
314,232 | 281,994 | 254,673 | 254,800 | 282,269 | |||||||||||||||
Agricultural |
31,906 | 31,119 | 34,288 | 32,513 | 28,403 | |||||||||||||||
Residential real estate loans |
||||||||||||||||||||
Residential 1-4 family |
529,732 | 528,260 | 531,698 | 549,269 | 473,412 | |||||||||||||||
Multifamily residential |
117,639 | 120,899 | 122,998 | 129,742 | 105,369 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total real estate |
2,020,446 | 1,965,663 | 1,957,958 | 1,985,363 | 1,777,348 | |||||||||||||||
Consumer |
30,478 | 32,671 | 33,823 | 37,462 | 35,433 | |||||||||||||||
Commercial and industrial |
268,900 | 287,351 | 269,463 | 256,908 | 200,160 | |||||||||||||||
Agricultural |
30,612 | 26,462 | 16,573 | 19,825 | 36,239 | |||||||||||||||
Other |
28,402 | 27,095 | 31,329 | 31,641 | 27,068 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loans receivable not covered by loss share |
$ | 2,378,838 | $ | 2,339,242 | $ | 2,309,146 | $ | 2,331,199 | $ | 2,076,248 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
LOANS COVERED BY LOSS SHARE | ||||||||||||||||||||
Real estate |
||||||||||||||||||||
Commercial real estate loans |
||||||||||||||||||||
Non-farm/non-residential |
$ | 134,843 | $ | 143,922 | $ | 155,345 | $ | 164,723 | $ | 175,195 | ||||||||||
Construction/land development |
51,492 | 56,447 | 58,384 | 66,713 | 71,958 | |||||||||||||||
Agricultural |
1,253 | 1,784 | 2,256 | 2,282 | 2,289 | |||||||||||||||
Residential real estate loans |
||||||||||||||||||||
Residential 1-4 family |
102,673 | 107,612 | 120,246 | 125,625 | 130,425 | |||||||||||||||
Multifamily residential |
10,525 | 10,644 | 9,443 | 9,567 | 10,062 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total real estate |
300,786 | 320,409 | 345,674 | 368,910 | 389,929 | |||||||||||||||
Consumer |
17 | 20 | 28 | 39 | 70 | |||||||||||||||
Commercial and industrial |
6,291 | 8,193 | 11,712 | 14,668 | 16,878 | |||||||||||||||
Agricultural |
| | | | | |||||||||||||||
Other |
978 | 1,180 | 1,255 | 1,267 | 539 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loans receivable covered by loss share |
$ | 308,072 | $ | 329,802 | $ | 358,669 | $ | 384,884 | $ | 407,416 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)
Three Months Ended | ||||||||||||||||||||||||
September 30, 2013 | June 30, 2013 | |||||||||||||||||||||||
(Dollars in thousands) |
Average Balance |
Income/ Expense |
Yield/ Rate |
Average Balance |
Income/ Expense |
Yield/ Rate |
||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Earning assets |
||||||||||||||||||||||||
Interest-bearing balances due from banks |
$ | 40,756 | $ | 19 | 0.18 | % | $ | 135,431 | $ | 86 | 0.25 | % | ||||||||||||
Federal funds sold |
4,411 | 2 | 0.18 | % | 10,169 | 6 | 0.24 | % | ||||||||||||||||
Investment securities - taxable |
579,867 | 2,645 | 1.81 | % | 572,997 | 2,490 | 1.74 | % | ||||||||||||||||
Investment securities - non-taxable - FTE |
183,341 | 2,462 | 5.33 | % | 172,439 | 2,394 | 5.57 | % | ||||||||||||||||
Loans receivable - FTE |
2,668,421 | 45,121 | 6.71 | % | 2,663,627 | 44,160 | 6.65 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total interest-earning assets |
3,476,796 | 50,249 | 5.73 | % | 3,554,663 | 49,136 | 5.54 | % | ||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Non-earning assets |
569,829 | 592,822 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Total assets |
$ | 4,046,625 | $ | 4,147,485 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||||||||||||||||||
Liabilities |
||||||||||||||||||||||||
Interest-bearing liabilities |
||||||||||||||||||||||||
Savings and interest-bearing transaction accounts |
$ | 1,691,077 | $ | 637 | 0.15 | % | $ | 1,779,269 | $ | 741 | 0.17 | % | ||||||||||||
Time deposits |
832,149 | 1,173 | 0.56 | % | 900,809 | 1,388 | 0.62 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total interest-bearing deposits |
2,523,226 | 1,810 | 0.28 | % | 2,680,078 | 2,129 | 0.32 | % | ||||||||||||||||
Federal funds purchased |
1,511 | 3 | 0.00 | % | 1 | | 0.00 | % | ||||||||||||||||
Securities sold under agreement to repurchase |
73,924 | 87 | 0.47 | % | 72,599 | 86 | 0.48 | % | ||||||||||||||||
FHLB borrowed funds |
144,467 | 910 | 2.50 | % | 130,282 | 1,012 | 3.12 | % | ||||||||||||||||
Subordinated debentures |
3,093 | 16 | 2.05 | % | 3,093 | 17 | 2.20 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total interest-bearing liabilities |
2,746,221 | 2,826 | 0.41 | % | 2,886,053 | 3,244 | 0.45 | % | ||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Non-interest bearing liabilities |
||||||||||||||||||||||||
Non-interest bearing deposits |
738,526 | 704,847 | ||||||||||||||||||||||
Other liabilities |
27,315 | 22,939 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Total liabilities |
3,512,062 | 3,613,839 | ||||||||||||||||||||||
Shareholders equity |
534,563 | 533,646 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Total liabilities and shareholders equity |
$ | 4,046,625 | $ | 4,147,485 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Net interest spread |
5.32 | % | 5.09 | % | ||||||||||||||||||||
Net interest income and margin - FTE |
$ | 47,423 | 5.41 | % | $ | 45,892 | 5.18 | % | ||||||||||||||||
|
|
|
|
Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)
Nine Months Ended | ||||||||||||||||||||||||
September 30, 2013 | September 30, 2012 | |||||||||||||||||||||||
(Dollars in thousands) |
Average Balance |
Income/ Expense |
Yield/ Rate |
Average Balance |
Income/ Expense |
Yield/ Rate |
||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Earning assets |
||||||||||||||||||||||||
Interest-bearing balances due from banks |
$ | 108,646 | $ | 203 | 0.25 | % | $ | 188,874 | $ | 327 | 0.23 | % | ||||||||||||
Federal funds sold |
10,060 | 15 | 0.20 | % | 4,527 | 8 | 0.24 | % | ||||||||||||||||
Investment securities - taxable |
571,375 | 7,538 | 1.76 | % | 580,492 | 8,518 | 1.96 | % | ||||||||||||||||
Investment securities - non-taxable - FTE |
173,796 | 7,275 | 5.60 | % | 155,636 | 7,505 | 6.44 | % | ||||||||||||||||
Loans receivable - FTE |
2,672,088 | 133,577 | 6.68 | % | 2,451,553 | 118,614 | 6.46 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total interest-earning assets |
3,535,965 | 148,608 | 5.62 | % | 3,381,082 | 134,972 | 5.33 | % | ||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Non-earning assets |
592,438 | 577,227 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Total assets |
$ | 4,128,403 | $ | 3,958,309 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||||||||||||||||||
Liabilities |
||||||||||||||||||||||||
Interest-bearing liabilities |
||||||||||||||||||||||||
Savings and interest-bearing transaction accounts |
$ | 1,747,040 | $ | 2,191 | 0.17 | % | $ | 1,457,121 | $ | 2,788 | 0.26 | % | ||||||||||||
Time deposits |
906,015 | 4,233 | 0.62 | % | 1,188,074 | 9,324 | 1.05 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total interest-bearing deposits |
2,653,055 | 6,424 | 0.32 | % | 2,645,195 | 12,112 | 0.61 | % | ||||||||||||||||
Federal funds purchased |
510 | 3 | 0.00 | % | 232 | | 0.00 | % | ||||||||||||||||
Securities sold under agreement to repurchase |
72,078 | 253 | 0.47 | % | 68,425 | 328 | 0.64 | % | ||||||||||||||||
FHLB borrowed funds |
135,093 | 2,926 | 2.90 | % | 138,288 | 3,334 | 3.22 | % | ||||||||||||||||
Subordinated debentures |
11,023 | 263 | 3.19 | % | 43,541 | 1,527 | 4.68 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Total interest-bearing liabilities |
2,871,759 | 9,869 | 0.46 | % | 2,895,681 | 17,301 | 0.80 | % | ||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Non-interest bearing liabilities |
||||||||||||||||||||||||
Non-interest bearing deposits |
704,123 | 551,628 | ||||||||||||||||||||||
Other liabilities |
22,967 | 22,563 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Total liabilities |
3,598,849 | 3,469,872 | ||||||||||||||||||||||
Shareholders equity |
529,554 | 488,437 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Total liabilities and shareholders equity |
$ | 4,128,403 | $ | 3,958,309 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Net interest spread |
5.16 | % | 4.53 | % | ||||||||||||||||||||
Net interest income and margin - FTE |
$ | 138,739 | 5.25 | % | $ | 117,671 | 4.65 | % | ||||||||||||||||
|
|
|
|