Attached files
| file | filename |
|---|---|
| EX-32.2 - EX-32.2 - HOME BANCSHARES INC | d381050dex322.htm |
| EX-32.1 - EX-32.1 - HOME BANCSHARES INC | d381050dex321.htm |
| EX-31.2 - EX-31.2 - HOME BANCSHARES INC | d381050dex312.htm |
| EX-31.1 - EX-31.1 - HOME BANCSHARES INC | d381050dex311.htm |
| EX-15 - EX-15 - HOME BANCSHARES INC | d381050dex15.htm |
| 10-Q - FORM 10-Q - HOME BANCSHARES INC | d381050d10q.htm |
Exhibit 12.1
Home BancShares, Inc.
Computation of Ratios of Earnings to Fixed Charges
| Three Months Ended March 31, |
Year Ended December 31, | |||||||||||||||||||||||||||
| Exhibit |
2017 | 2016 | 2016 | 2015 | 2014 | 2013 | 2012 | |||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||||
| Fixed Charges and Preferred Dividends | ||||||||||||||||||||||||||||
| Interest expense |
$ | 9,240 | $ | 6,850 | $ | 28,986 | $ | 20,370 | $ | 17,557 | $ | 14,013 | $ | 19,761 | ||||||||||||||
| Capital debt expense Trust Preferred |
439 | 377 | 1,593 | 1,354 | 1,313 | 518 | 1,774 | |||||||||||||||||||||
| Estimated interest in rent |
200 | 200 | 784 | 779 | 751 | 515 | 435 | |||||||||||||||||||||
| Preferred dividends (E) |
— | — | — | — | — | — | — | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Combined fixed charges and preferred dividends (B) |
9,879 | 7,427 | 31,363 | 22,503 | 19,621 | 15,046 | 21,970 | |||||||||||||||||||||
| Less: interest on deposits |
5,486 | 3,634 | 15,926 | 12,971 | 12,796 | 9,744 | 14,989 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Combined fixed charges and preferred dividends excluding interest on deposits (D) |
$ | 4,393 | $ | 3,793 | $ | 15,437 | $ | 9,532 | $ | 6,825 | $ | 5,302 | $ | 6,981 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Earnings | ||||||||||||||||||||||||||||
| Pre-tax income from continuing operations |
$ | 72,230 | $ | 66,169 | $ | 282,646 | $ | 218,491 | $ | 177,173 | $ | 104,473 | $ | 98,451 | ||||||||||||||
| Fixed charges and preferred dividends |
9,879 | 7,427 | 31,363 | 22,503 | 19,621 | 15,046 | 21,970 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total earnings (A) |
82,109 | 73,596 | 314,009 | 240,994 | 196,794 | 119,519 | 120,421 | |||||||||||||||||||||
| Less: interest on deposits |
5,486 | 3,634 | 15,926 | 12,971 | 12,796 | 9,744 | 14,989 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total earnings excluding interest on deposits (C) |
$ | 76,623 | $ | 69,962 | $ | 298,083 | $ | 228,023 | $ | 183,998 | $ | 109,775 | $ | 105,432 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Ratio of earnings to fixed charges |
||||||||||||||||||||||||||||
| Ratio, including interest on deposits (A/(B-E)) |
8.31x | 9.91x | 10.01x | 10.71x | 10.03x | 7.94x | 5.48x | |||||||||||||||||||||
| Ratio, excluding interest on deposits (C/(D-E)) |
17.44x | 18.44x | 19.31x | 23.92x | 26.96x | 20.70x | 15.10x | |||||||||||||||||||||
| Ratio of earnings to fixed charges & preferred dividends |
||||||||||||||||||||||||||||
| Ratio, including interest on deposits (A/B) |
8.31x | 9.91x | 10.01x | 10.71x | 10.03x | 7.94x | 5.48x | |||||||||||||||||||||
| Ratio, excluding interest on deposits (C/D) |
17.44x | 18.44x | 19.31x | 23.92x | 26.96x | 20.70x | 15.10x | |||||||||||||||||||||