Attached files

file filename
8-K - FORM 8-K - HOME BANCSHARES INCd613691d8k.htm

Exhibit 99.1

    

LOGO

 

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 Company’s 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 Company’s 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 Company’s 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 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 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 Company’s 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