Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / HOMB - HOMB Beats Analyst Expectations Despite Glooming Uncertainty and West Texas Headwinds


HOMB - HOMB Beats Analyst Expectations Despite Glooming Uncertainty and West Texas Headwinds

CONWAY, Ark., Oct. 20, 2022 (GLOBE NEWSWIRE) -- Home BancShares, Inc. (NYSE: HOMB) (“Home” or the “Company”), parent company of Centennial Bank, released quarterly earnings today.

Highlights of the Third Quarter of 2022:

Metric
Q3 2022
Q2 2022
Q1 2022
Q4 2021
Q3 2021
Net income
$108.7 million
$16.0 million
$64.9 million
$73.4 million
$75.0 million
Net income, as adjusted (non-GAAP) (1)
$109.9 million
$97.0 million
$61.6 million
$74.0 million
$74.3 million
Total revenue (net)
$256.3 million
$243.3 million
$161.8 million
$171.0 million
$173.8 million
Income before income taxes
$142.0 million
$19.3 million
$84.9 million
$93.9 million
$98.2 million
Pre-tax, pre-provision, net income (PPNR)
(non-GAAP) (1)
$142.0 million
$77.9 million
$84.9 million
$93.9 million
$98.2 million
PPNR, as adjusted (non-GAAP) (1)
$143.5 million
$126.7 million
$80.4 million
$94.7 million
$96.9 million
Pre-tax net income to total revenue (net)
55.39%
7.92%
52.48%
54.94%
56.50%
Pre-tax net income, as adjusted, to total revenue (net) (non-GAAP) (1)
56.00%
52.06%
49.67%
55.40%
55.76%
P5 NR (Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP) (1)
55.39%
32.00%
52.48%
54.94%
56.50%
P5 NR , as adjusted (non-GAAP) (1)
56.00%
52.06%
49.67%
55.40%
55.76%
ROA
1.81%
0.26%
1.43%
1.62%
1.68%
ROA, as adjusted (non-GAAP) (1)
1.83%
1.57%
1.36%
1.64%
1.67%
NIM
4.05%
3.64%
3.21%
3.42%
3.60%
Purchase accounting accretion
$4.6 million
$5.2 million
$3.1 million
$4.0 million
$4.9 million
ROE
12.25%
1.78%
9.58%
10.63%
10.97%
ROE, as adjusted (non-GAAP) (1)
12.39%
10.83%
9.09%
10.72%
10.87%
ROTCE (non-GAAP) (1)
20.93%
2.96%
15.03%
16.73%
17.39%
ROTCE, as adjusted (non-GAAP) (1)
21.16%
17.94%
14.26%
16.87%
17.23%
Diluted earnings per share
$0.53
$0.08
$0.40
$0.45
$0.46
Diluted earnings per share, as adjusted (non-GAAP) (1)
$0.54
$0.47
$0.37
$0.45
$0.45
Non-performing assets to total assets
0.27%
0.25%
0.25%
0.29%
0.29%
Common equity tier 1 capital
13.0%
12.8%
14.9%
15.4%
15.1%
Leverage
10.4%
9.8%
10.8%
11.1%
11.0%
Tier 1 capital
13.0%
12.9%
15.5%
16.0%
15.7%
Total risk-based capital
16.7%
16.6%
21.6%
19.8%
19.6%
Allowance for credit losses to total loans
2.09%
2.11%
2.34%
2.41%
2.41%

(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.

“Despite the distraction out of West Texas and changes in the economy, HOMB reported record net income for the quarter of $108.7 million along with record total net revenue of $256.3 million, and our net interest margin is back where we like it at 4.05%. We continue to keep the Company positioned to weather the storm, when and if it hits,” said John Allison, Chairman.

“While reviewing the results of the quarter, I circled eighteen different numbers on the final results page and many of the circles were some of the best numbers we have ever had. I want to thank our team for the outstanding effort that led to this great quarter. I also want to send a special thanks to the West Texas Happy team for fighting the battle with the competition the way they have,” said Tracy French, Centennial Bank President and Chief Executive Officer.

Operating Highlights

Net income for the three-month period ended September 30, 2022 was $108.7 million, or $0.53 earnings per share. Net income for the nine-month period ended September 30, 2022 was $189.6 million, or $0.99 earnings per share. When adjusting for merger related and other non-fundamental items, net income and earnings per share on an as-adjusted basis (non-GAAP), were $109.9 million (1) , or $0.54 per share (1) , and $268.4 million (1) , or $1.40 per share (1) , for the three-month and nine-month periods ended September 30, 2022, respectively.

Our net interest margin was 4.05% for the three-month period ended September 30, 2022, compared to 3.64% for the three-month period ended June 30, 2022. The yield on loans was 5.63% and 5.27% for the three months ended September 30, 2022 and June 30, 2022, respectively, as average loans decreased from $13.84 billion to $13.82 billion. Additionally, the rate on interest bearing deposits increased to 0.70% as of September 30, 2022, from 0.31% as of June 30, 2022, while average balances decreased from $13.80 billion to $13.31 billion.

During the third quarter of 2022, there was $943,000 of event interest income compared to event interest income of $602,000 for the second quarter of 2022.

Purchase accounting accretion on acquired loans was $4.6 million and $5.2 million and average purchase accounting loan discounts were $42.1 million and $46.3 million for the three-month periods ended September 30, 2022 and June 30, 2022, respectively. The reduction in accretion income lowered the net interest margin by 2 basis points for the three-month period ended September 30, 2022.

Net interest income on a fully taxable equivalent basis was $215.5 million for the three-month period ended September 30, 2022, and $201.2 million for the three-month period ended June 30, 2022. This increase in net interest income for the three-month period ended September 30, 2022, was the result of a $25.9 million increase in interest income, partially offset by an $11.6 million increase in interest expense. The $25.9 million increase in interest income was primarily the result of a $14.1 million increase in loan interest income, a $7.6 million increase in investment income and a $4.2 million increase in income from deposits with other banks resulting from the rising interest rate environment. The $11.6 million increase in interest expense was due to a $12.6 million increase in interest expense on deposits, which was partially offset by a $1.3 decrease in interest expense on subordinated debentures. The increase in interest expense on deposits is a result of the rising rate environment.

The Company reported $43.2 million of non-interest income for the third quarter of 2022. The most important components of the third quarter non-interest income were $14.0 million from other service charges and fees, $10.8 million from service charges on deposit accounts, $9.5 million from other income, $4.2 million in mortgage lending income, $4.0 million from trust fees, $1.7 million from dividends from FHLB, FRB, FNBB and other, a $1.1 million increase in cash value of life insurance, and $601,000 from insurance commissions. These amounts were partially offset by a $2.6 million loss from the fair value adjustment for marketable securities. The $9.5 million in other income includes $1.1 million in recoveries on historic losses of loans acquired that were written off prior to acquisition.

Non-interest expense for the third quarter of 2022 was $114.3 million. The most important components of the third quarter non-interest expense were $65.3 million from salaries and employee benefits, $25.2 million in other expense, $15.1 million in occupancy and equipment expenses and $8.7 million in data processing expenses. There were no merger and acquisition expenses during the third quarter of 2022. For the third quarter of 2022, our efficiency ratio was 43.24%; and, our efficiency ratio, as adjusted (non-GAAP) was 42.97% (1) .

Financial Condition

Total loans receivable were $13.83 billion at September 30, 2022, compared to $13.92 billion at June 30, 2022. Total deposits were $18.54 billion at September 30, 2022, compared to $19.58 billion at June 30, 2022. Total assets were $23.16 billion at September 30, 2022, compared to $24.25 billion at June 30, 2022.

During the third quarter of 2022, the Company experienced approximately $94.6 million in loan decline. Centennial CFG experienced $342.0 million of organic loan decline and had loans of $2.08 billion at September 30, 2022. Our remaining footprint experienced $273.8 million in organic loan growth and $26.4 million in PPP loan decline during the quarter.

Non-performing loans to total loans was 0.45% and 0.44% at September 30, 2022 and June 30, 2022, respectively. Non-performing assets to total assets was 0.27% and 0.25% at September 30, 2022 and June 30, 2022, respectively. Net charge-offs were $5.1 million and $2.5 million for the three months ended September 30, 2022 and June 30, 2022, respectively.

Non-performing loans at September 30, 2022, were $10.2 million, $24.8 million, $13.7 million, $204,000, $1.4 million and $11.4 million in the Arkansas, Florida, Texas, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $61.7 million. Non-performing assets at September 30, 2022, were $10.2 million, $25.0 million, $14.0 million, $204,000, $1.4 million and $11.4 million in the Arkansas, Florida, Texas, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $62.2 million.

The Company’s allowance for credit losses on loans was $289.2 million at September 30, 2022, or 2.09% of total loans, compared to the allowance for credit losses on loans of $294.3 million, or 2.11% of total loans, at June 30, 2022. As of September 30, 2022 and June 30, 2022, the Company’s allowance for credit losses on loans was 468.77% and 485.57% of its total non-performing loans, respectively.

Stockholders’ equity was $3.46 billion at September 30, 2022, compared to $3.50 billion at June 30, 2022, a decrease of approximately $38.6 million. The decrease in stockholders’ equity is primarily associated with the $91.6 million increase in accumulated other comprehensive loss and net stock repurchases of $24.3 million, which were partially offset by a $74.9 million increase in retained earnings and share-based compensation of $2.4 million. Book value per common share was $16.94 at September 30, 2022, compared to $17.04 at June 30, 2022. Tangible book value per common share (non-GAAP) was $9.82 (1) at September 30, 2022, compared to $9.92 (1) at June 30, 2022.

Branches

The Company currently has 76 branches in Arkansas, 78 branches in Florida, 62 branches in Texas, 5 branches in Alabama and one branch in New York City.

Conference Call

Management will conduct a conference call to review this information at 1:00 p.m. CT (2:00 p.m. ET) on Thursday, October 20, 2022. We strongly encourage all participants to pre-register for the conference call webcast or the live call using one of the following links. First, participants can pre-register for the conference call webcast using the following link: https://events.q4inc.com/attendee/384737075 . Participants who pre-register will be given a unique webcast link to gain immediate access to the conference call webcast. Second, participants can pre-register for the live call using the following link: https://www.netroadshow.com/events/login?show=d3582338&confId=42282 . Participants who pre-register will be given the phone number and unique access codes to gain immediate access to the live call. Participants may pre-register now, or at any time prior to the call, and will immediately receive simple instructions via email. The Home BancShares conference call will also be automatically scheduled as an event in your Outlook calendar.

Those without internet access or unable to pre-register may dial in and listen to the live call by calling 1-844-200-6205, Passcode: 824264. A replay of the call will be available by calling 1-866-813-9403, Passcode: 090248, which will be available until October 27, 2022, at 10:59 p.m. CT (11:59 p.m. ET). Internet access to the call will be available live or in recorded version on the Company's website at www.homebancshares.com .

About Home BancShares

Home BancShares, Inc. is a bank holding company, headquartered in Conway, Arkansas. Its wholly-owned subsidiary, Centennial Bank, provides a broad range of commercial and retail banking plus related financial services to businesses, real estate developers, investors, individuals and municipalities. Centennial Bank has branch locations in Arkansas, Florida, Texas, South Alabama and New York City. The Company’s common stock is traded through the New York Stock Exchange under the symbol “HOMB.” The Company was founded in 1998. Visit www.homebancshares.com or www.my100bank.com for more information.

(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.

Non-GAAP Financial Measures

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

General

This release may contain 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 are not guarantees of future events, performance or results. When we use words like “may,” “plan,” “propose,” “contemplate,” “anticipate,” “believe,” “intend,” “continue,” “expect,” “project,” “predict,” “estimate,” “could,” “should,” “would,” and similar expressions, you should consider them as identifying forward-looking statements, although we may use other phrasing. 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 could cause actual results to differ materially from those contemplated by the forward-looking statements. These factors include, but are not limited to, the following: economic conditions, credit quality, interest rates, loan demand, real estate values and unemployment, including the ongoing impacts of inflation; disruptions, uncertainties and related effects on our business and operations as a result of the ongoing coronavirus (COVID-19) pandemic and measures that have been or may be implemented or imposed in response to the pandemic, including the impact on, among other things, credit quality and liquidity; the risk that the benefits from the acquisition of Happy Bancshares, Inc. (“Happy”) may not be fully realized or may take longer to realize than expected, including as a result of changes in general economic and market conditions, ongoing or future effects of the COVID-19 pandemic, interest and exchange rates, monetary policy, laws and regulations and their enforcement, and the degree of competition in the geographic and business areas in which Home and Happy operate; the ability to effectively integrate the businesses of Home and Happy; the reaction to the transaction of the companies’ customers, employees and counterparties; diversion of management time on acquisition-related issues; the effect of any future mergers, acquisitions or other transactions to which we or our bank subsidiary may from time to time be a party, including as a result of one or more of the factors described above as they would relate to such transaction; the ability to identify, enter into and/or close additional acquisitions; legislative and regulatory changes and risks and expenses associated with current and future legislation and regulations, including those in response to the COVID-19 pandemic; technological changes and cybersecurity risks; the effects of changes in accounting policies and practices; changes in governmental monetary and fiscal policies; political instability, military conflicts and other major domestic or international events; adverse weather events, including hurricanes, and other natural disasters; competition from other financial institutions; potential claims, expenses and other adverse effects related to current or future litigation, regulatory examinations or other government actions; changes in the assumptions used in making the forward-looking statements; and other factors described in reports we file with the Securities and Exchange Commission (the “SEC”), including those factors set forth in our Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC on February 24, 2022.

FOR MORE INFORMATION CONTACT:
Donna Townsell
Director of Investor Relations
Home BancShares, Inc.
(501) 328-4625

Home BancShares, Inc.
Consolidated End of Period Balance Sheets
(Unaudited)
(In thousands)
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2021
Sep. 30, 2021
ASSETS
Cash and due from banks
$
268,929
$
287,451
$
173,134
$
119,908
$
146,378
Interest-bearing deposits with other banks
1,311,492
2,528,925
3,446,324
3,530,407
3,133,878
Cash and cash equivalents
1,580,421
2,816,376
3,619,458
3,650,315
3,280,256
Federal funds sold
2,700
Investment securities - available-for sale, net of allowance for credit losses
4,085,102
3,791,509
2,957,322
3,119,807
3,150,608
Investment securities - held-to-maturity, net of allowance for credit losses
1,251,007
1,366,781
499,265
Total investment securities
5,336,109
5,158,290
3,456,587
3,119,807
3,150,608
Loans receivable
13,829,311
13,923,873
10,052,714
9,836,089
9,901,100
Allowance for credit losses
(289,203
)
(294,267
)
(234,768
)
(236,714
)
(238,673
)
Loans receivable, net
13,540,108
13,629,606
9,817,946
9,599,375
9,662,427
Bank premises and equipment, net
411,479
415,056
274,503
275,760
276,972
Foreclosed assets held for sale
365
373
1,144
1,630
1,171
Cash value of life insurance
212,619
211,811
105,623
105,135
104,638
Accrued interest receivable
88,671
80,274
46,934
46,736
48,577
Deferred tax asset, net
228,979
208,585
116,605
78,290
69,724
Goodwill
1,394,353
1,398,400
973,025
973,025
973,025
Core deposit and other intangibles
60,932
63,410
23,624
25,045
26,466
Other assets
300,634
270,987
182,546
177,020
171,192
Total assets
$
23,157,370
$
24,253,168
$
18,617,995
$
18,052,138
$
17,765,056
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
Demand and non-interest-bearing
$
5,540,539
$
6,036,583
$
4,311,400
$
4,127,878
$
4,139,149
Savings and interest-bearing transaction accounts
11,968,519
12,424,192
9,461,393
9,251,805
8,813,326
Time deposits
1,033,266
1,119,297
808,141
880,887
1,050,896
Total deposits
18,542,324
19,580,072
14,580,934
14,260,570
14,003,371
Securities sold under agreements to repurchase
121,555
118,573
151,151
140,886
141,002
FHLB and other borrowed funds
400,000
400,000
400,000
400,000
400,000
Accrued interest payable and other liabilities
192,908
197,503
131,339
113,868
113,721
Subordinated debentures
440,568
458,455
667,868
371,093
370,900
Total liabilities
19,697,355
20,754,603
15,931,292
15,286,417
15,028,994
Stockholders' equity
Common stock
2,042
2,053
1,638
1,637
1,640
Capital surplus
2,404,388
2,426,271
1,485,524
1,487,373
1,492,588
Retained earnings
1,361,040
1,286,146
1,304,098
1,266,249
1,215,831
Accumulated other comprehensive (loss) income
(307,455
)
(215,905
)
(104,557
)
10,462
26,003
Total stockholders' equity
3,460,015
3,498,565
2,686,703
2,765,721
2,736,062
Total liabilities and stockholders' equity
$
23,157,370
$
24,253,168
$
18,617,995
$
18,052,138
$
17,765,056


Home BancShares, Inc.
Consolidated Statements of Income
(Unaudited)
Quarter Ended
Nine Months Ended
(In thousands)
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2021
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Interest income:
Loans
$
195,841
$
181,779
$
129,442
$
136,750
$
142,609
$
507,062
$
435,210
Investment securities
Taxable
28,273
20,941
9,080
8,121
8,495
58,294
21,933
Tax-exempt
8,069
7,725
4,707
4,827
4,839
20,501
14,815
Deposits - other banks
10,763
6,565
1,673
1,281
1,117
19,001
2,234
Federal funds sold
9
3
1
13
Total interest income
242,955
217,013
144,903
150,979
157,060
604,871
474,192
Interest expense:
Interest on deposits
23,347
10,729
4,894
5,155
5,642
38,970
19,781
Federal funds purchased
2
2
FHLB borrowed funds
1,917
1,896
1,875
1,916
1,917
5,688
5,688
Securities sold under agreements to repurchase
434
187
108
98
102
729
399
Subordinated debentures
4,153
5,441
6,878
4,790
4,788
16,472
14,373
Total interest expense
29,851
18,255
13,755
11,959
12,449
61,861
40,241
Net interest income
213,104
198,758
131,148
139,020
144,611
543,010
433,951
Provision for credit losses on acquired loans
45,170
45,170
Provision for credit losses on acquired unfunded commitments
11,410
11,410
Provision for credit losses on unfunded commitments
(4,752
)
Provision for credit losses on acquired investment securities
2,005
2,005
Total credit loss expense (benefit)
58,585
58,585
(4,752
)
Net interest income after credit loss expense (benefit)
213,104
140,173
131,148
139,020
144,611
484,425
438,703
Non-interest income:
Service charges on deposit accounts
10,756
10,084
6,140
6,217
5,941
26,980
16,059
Other service charges and fees
13,951
12,541
7,733
11,133
8,051
34,225
25,318
Trust fees
3,980
4,320
574
515
479
8,874
1,445
Mortgage lending income
4,179
5,996
3,916
5,359
5,948
14,091
20,317
Insurance commissions
601
658
480
387
586
1,739
1,556
Increase in cash value of life insurance
1,089
1,140
492
501
509
2,721
1,548
Dividends from FHLB, FRB, FNBB & other
1,741
3,945
698
919
2,661
6,384
13,916
Gain on SBA loans
58
95
792
439
153
1,588
(Loss) gain on branches, equipment and other assets, net
(13
)
2
16
(19
)
(34
)
5
(86
)
Gain on OREO, net
9
478
737
246
487
1,266
Gain on securities, net
219
Fair value adjustment for marketable securities
(2,628
)
(1,801
)
2,125
85
61
(2,304
)
7,093
Other income
9,487
7,687
7,922
5,338
4,322
25,096
15,366
Total non-interest income
43,201
44,581
30,669
31,964
29,209
118,451
105,605
Non-interest expense:
Salaries and employee benefits
65,290
65,795
43,551
43,765
42,469
174,636
126,990
Occupancy and equipment
15,133
14,256
9,144
9,047
9,305
38,533
27,584
Data processing expense
8,747
10,094
7,039
6,493
6,024
25,880
17,787
Merger and acquisition expenses
48,731
863
880
1,006
49,594
1,006
Other operating expenses
25,176
26,606
16,299
16,865
16,815
68,081
48,100
Total non-interest expense
114,346
165,482
76,896
77,050
75,619
356,724
221,467
Income before income taxes
141,959
19,272
84,921
93,934
98,201
246,152
322,841
Income tax expense
33,254
3,294
20,029
20,577
23,209
56,577
77,177
Net income
$
108,705
$
15,978
$
64,892
$
73,357
$
74,992
$
189,575
$
245,664


Home BancShares, Inc.
Selected Financial Information
(Unaudited)
Quarter Ended
Nine Months Ended
(Dollars and shares in thousands, except per share data)
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2021
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
PER SHARE DATA
Diluted earnings per common share
$
0.53
$
0.08
$
0.40
$
0.45
$
0.46
$
0.99
$
1.49
Diluted earnings per common share, as adjusted (non-GAAP) (1)
0.54
0.47
0.37
0.45
0.45
1.40
1.38
Basic earnings per common share
0.53
0.08
0.40
0.45
0.46
0.99
1.49
Dividends per share - common
0.165
0.165
0.165
0.14
0.14
0.495
0.42
Book value per common share
16.94
17.04
16.41
16.90
16.68
16.94
16.68
Tangible book value per common share (non-GAAP) (1)
9.82
9.92
10.32
10.80
10.59
9.82
10.59
STOCK INFORMATION
Average common shares outstanding
204,829
205,683
163,787
163,859
164,126
191,584
164,717
Average diluted shares outstanding
205,135
206,015
164,196
164,306
164,603
191,941
165,050
End of period common shares outstanding
204,219
205,291
163,758
163,699
164,008
204,219
164,008
ANNUALIZED PERFORMANCE METRICS
Return on average assets (ROA)
1.81%
0.26%
1.43%
1.62%
1.68%
1.13%
1.90%
Return on average assets, as adjusted: (ROA, as adjusted) (non-GAAP) (1)
1.83%
1.57%
1.36%
1.64%
1.67%
1.61%
1.76%
Return on average assets excluding intangible amortization (non-GAAP) (1)
1.97%
0.31%
1.54%
1.75%
1.81%
1.23%
2.04%
Return on average assets, as adjusted, excluding intangible amortization (non-GAAP) (1)
1.99%
1.70%
1.46%
1.76%
1.79%
1.74%
1.90%
Return on average assets excluding excess liquidity (non-GAAP) (1)
1.96%
0.29%
1.74%
1.96%
1.98%
1.29%
2.17%
Return on average assets, as adjusted, excluding excess liquidity (non-GAAP) (1)
1.98%
1.79%
1.65%
1.97%
1.96%
1.83%
2.01%
Return on average common equity (ROE)
12.25%
1.78%
9.58%
10.63%
10.97%
7.71%
12.32%
Return on average common equity, as adjusted: (ROE, as adjusted) (non-GAAP) (1)
12.39%
10.83%
9.09%
10.72%
10.87%
10.91%
11.44%
Return on average tangible common equity (ROTCE) (non-GAAP) (1)
20.93%
2.96%
15.03%
16.73%
17.39%
12.71%
19.74%
Return on average tangible common equity, as adjusted: (ROTCE, as adjusted) (non-GAAP) (1)
21.16%
17.94%
14.26%
16.87%
17.23%
18.00%
18.33%
Return on average tangible common equity excluding intangible amortization (non-GAAP) (1)
21.29%
3.30%
15.28%
16.97%
17.64%
13.03%
19.99%
Return on average tangible common equity, as adjusted, excluding intangible amortization (non-GAAP) (1)
21.52%
18.29%
14.50%
17.11%
17.47%
18.32%
18.58%
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.


Home BancShares, Inc.
Selected Financial Information
(Unaudited)
Quarter Ended
Nine Months Ended
(Dollars in thousands)
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2021
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Efficiency ratio
43.24%
66.31%
46.15%
43.79%
42.26%
52.44%
39.86%
Efficiency ratio, as adjusted (non-GAAP) (1)
42.97%
46.02%
47.33%
43.48%
42.29%
45.13%
41.67%
Net interest margin - FTE (NIM)
4.05%
3.64%
3.21%
3.42%
3.60%
3.67%
3.74%
Fully taxable equivalent adjustment
$
2,437
$
2,471
$
1,738
$
1,736
$
1,748
$
6,646
$
5,343
Total revenue (net)
256,305
243,339
161,817
170,984
173,820
661,461
539,556
Pre-tax, pre-provision, net income (PPNR) (non-GAAP) (1)
141,959
77,857
84,921
93,934
98,201
304,737
318,089
PPNR, as adjusted (non-GAAP) (1)
143,522
126,683
80,371
94,729
96,919
350,576
294,176
Pre-tax net income to total revenue (net)
55.39%
7.92%
52.48%
54.94%
56.50%
37.21%
59.83%
Pre-tax net income, as adjusted, to total revenue (net) (non-GAAP) (1)
56.00%
52.06%
49.67%
55.40%
55.76%
53.00%
55.40%
P5 NR (Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP) (1)
55.39%
32.00%
52.48%
54.94%
56.50%
46.07%
58.95%
P5 NR , as adjusted (non-GAAP) (1)
56.00%
52.06%
49.67%
55.40%
55.76%
53.00%
54.52%
Total purchase accounting accretion
$
4,578
$
5,177
$
3,089
$
4,001
$
4,868
$
12,844
$
16,150
Average purchase accounting loan discounts
42,050
46,258
25,359
28,882
33,320
37,889
38,587
OTHER OPERATING EXPENSES
Advertising
$
2,024
$
2,117
$
1,266
$
1,411
$
1,204
$
5,407
$
3,444
Amortization of intangibles
2,477
2,477
1,421
1,420
1,421
6,375
4,262
Electronic banking expense
3,828
3,352
2,538
2,442
2,521
9,718
7,375
Directors' fees
354
375
404
422
395
1,133
1,192
Due from bank service charges
316
396
270
257
265
982
787
FDIC and state assessment
2,146
2,390
1,668
1,353
1,648
6,204
4,119
Insurance
959
973
770
801
749
2,702
2,317
Legal and accounting
1,581
1,061
797
749
1,050
3,439
2,954
Other professional fees
2,466
2,254
1,609
1,754
1,787
6,329
5,196
Operating supplies
681
995
754
489
474
2,430
1,426
Postage
614
556
306
352
301
1,476
931
Telephone
593
384
337
343
371
1,314
1,082
Other expense
7,137
9,276
4,159
5,072
4,629
20,572
13,015
Total other operating expenses
$
25,176
$
26,606
$
16,299
$
16,865
$
16,815
$
68,081
$
48,100
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.


Home BancShares, Inc.
Selected Financial Information
(Unaudited)
(Dollars in thousands)
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2021
Sep. 30, 2021
BALANCE SHEET RATIOS
Total loans to total deposits
74.58%
71.11%
68.94%
68.97%
70.71%
Common equity to assets
14.94%
14.43%
14.43%
15.32%
15.40%
Tangible common equity to tangible assets (non-GAAP)(1)
9.24%
8.94%
9.59%
10.36%
10.36%
LOANS RECEIVABLE
Real estate
Commercial real estate loans
Non-farm/non-residential
$
5,156,438
$
5,092,539
$
3,810,383
$
3,889,284
$
4,005,841
Construction/land development
2,232,906
2,595,384
1,856,096
1,850,050
1,742,687
Agricultural
330,748
329,106
142,920
130,674
138,881
Residential real estate loans
Residential 1-4 family
1,704,850
1,708,221
1,223,890
1,274,953
1,273,988
Multifamily residential
525,110
389,633
248,650
280,837
274,131
Total real estate
9,950,052
10,114,883
7,281,939
7,425,798
7,435,528
Consumer
1,120,250
1,106,343
1,059,342
825,519
814,732
Commercial and industrial
2,268,750
2,187,771
1,510,205
1,386,747
1,414,079
Agricultural
313,693
324,630
48,095
43,920
68,272
Other
176,566
190,246
153,133
154,105
168,489
Loans receivable
$
13,829,311
$
13,923,873
$
10,052,714
$
9,836,089
$
9,901,100
Paycheck Protection Program (PPP) loans (net of discounts) (included in total loans receivable)
10,771
37,204
59,609
112,814
241,476
ALLOWANCE FOR CREDIT LOSSES
Balance, beginning of period
$
294,267
$
234,768
$
236,714
$
238,673
$
240,451
Allowance for credit losses on PCD loans - Happy acquisition
16,816
Loans charged off
6,313
3,265
2,310
3,125
2,469
Recoveries of loans previously charged off
1,249
778
364
1,166
691
Net loans charged off
5,064
2,487
1,946
1,959
1,778
Provision for credit losses - Happy acquisition
45,170
Balance, end of period
$
289,203
$
294,267
$
234,768
$
236,714
$
238,673
Net charge-offs to average total loans
0.15%
0.07%
0.08%
0.08%
0.07%
Allowance for credit losses to total loans
2.09%
2.11%
2.34%
2.41%
2.41%
NON-PERFORMING ASSETS
Non-performing loans
Non-accrual loans
$
56,796
$
44,170
$
44,629
$
47,158
$
47,604
Loans past due 90 days or more
4,898
16,432
46
3,035
3,311
Total non-performing loans
61,694
60,602
44,675
50,193
50,915
Other non-performing assets
Foreclosed assets held for sale, net
365
373
1,144
1,630
1,171
Other non-performing assets
104
104
Total other non-performing assets
469
477
1,144
1,630
1,171
Total non-performing assets
$
62,163
$
61,079
$
45,819
$
51,823
$
52,086
Allowance for credit losses for loans to non-performing loans
468.77%
485.57%
525.50%
471.61%
468.77%
Non-performing loans to total loans
0.45%
0.44%
0.44%
0.51%
0.51%
Non-performing assets to total assets
0.27%
0.25%
0.25%
0.29%
0.29%
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.


Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)
Three Months Ended
September 30, 2022
June 30, 2022
(Dollars in thousands)
Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
ASSETS
Earning assets
Interest-bearing balances due from banks
$
1,965,136
$
10,763
2.17
%
$
3,252,674
$
6,565
0.81
%
Federal funds sold
1,176
9
3.04
%
1,857
3
0.65
%
Investment securities - taxable
4,008,230
28,273
2.80
%
3,817,209
20,941
2.20
%
Investment securities - non-taxable - FTE
1,292,702
10,370
3.18
%
1,270,602
10,055
3.17
%
Loans receivable - FTE
13,822,459
195,977
5.63
%
13,838,687
181,920
5.27
%
Total interest-earning assets
21,089,703
245,392
4.62
%
22,181,029
219,484
3.97
%
Non-earning assets
2,689,066
2,607,336
Total assets
$
23,778,769
$
24,788,365
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts
$
12,233,755
$
22,388
0.73
%
$
12,632,612
$
9,770
0.31
%
Time deposits
1,078,112
959
0.35
%
1,170,860
959
0.33
%
Total interest-bearing deposits
13,311,867
23,347
0.70
%
13,803,472
10,729
0.31
%
Federal funds purchased
14
%
869
2
0.92
%
Securities sold under agreement to repurchase
126,770
434
1.36
%
123,011
187
0.61
%
FHLB borrowed funds
400,012
1,917
1.90
%
400,000
1,896
1.90
%
Subordinated debentures
442,312
4,153
3.73
%
568,187
5,441
3.84
%
Total interest-bearing liabilities
14,280,975
29,851
0.83
%
14,895,539
18,255
0.49
%
Non-interest bearing liabilities
Non-interest bearing deposits
5,779,082
6,138,497
Other liabilities
199,416
162,571
Total liabilities
20,259,473
21,196,607
Shareholders' equity
3,519,296
3,591,758
Total liabilities and shareholders' equity
$
23,778,769
$
24,788,365
Net interest spread
3.79
%
3.48
%
Net interest income and margin - FTE
$
215,541
4.05
%
$
201,229
3.64
%


Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)
Nine Months Ended
September 30, 2022
September 30, 2021
(Dollars in thousands)
Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
ASSETS
Earning assets
Interest-bearing balances due from banks
$
2,899,620
$
19,001
0.88
%
$
2,372,227
$
2,234
0.13
%
Federal funds sold
1,593
13
1.09
%
83
%
Investment securities - taxable
3,442,854
58,294
2.26
%
1,947,799
21,933
1.51
%
Investment securities - non-taxable - FTE
1,139,628
26,709
3.13
%
858,440
19,610
3.05
%
Loans receivable - FTE
12,547,275
507,500
5.41
%
10,532,411
435,758
5.53
%
Total interest-earning assets
20,030,970
611,517
4.08
%
15,710,960
479,535
4.08
%
Non-earning assets
2,308,827
1,594,442
Total assets
$
22,339,797
$
17,305,402
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts
$
11,420,566
$
36,031
0.42
%
$
8,607,728
$
12,289
0.19
%
Time deposits
1,035,340
2,939
0.38
%
1,131,538
7,492
0.89
%
Total interest-bearing deposits
12,455,906
38,970
0.42
%
9,739,266
19,781
0.27
%
Federal funds purchased
294
2
0.91
%
%
Securities sold under agreement to repurchase
129,076
729
0.76
%
153,677
399
0.35
%
FHLB borrowed funds
400,004
5,688
1.90
%
400,000
5,688
1.90
%
Subordinated debentures
540,175
16,472
4.08
%
370,615
14,373
5.19
%
Total interest-bearing liabilities
13,525,455
61,861
0.61
%
10,663,558
40,241
0.50
%
Non-interest bearing liabilities
Non-interest bearing deposits
5,363,770
3,848,302
Other liabilities
161,402
127,656
Total liabilities
19,050,627
14,639,516
Shareholders' equity
3,289,170
2,665,886
Total liabilities and shareholders' equity
$
22,339,797
$
17,305,402
Net interest spread
3.47
%
3.58
%
Net interest income and margin - FTE
$
549,656
3.67
%
$
439,294
3.74
%


Non-GAAP Reconciliations
(Unaudited)
Quarter Ended
Nine Months Ended
(Dollars and shares in thousands, except per share data)
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2021
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
EARNINGS, AS ADJUSTED
GAAP net income available to common shareholders (A)
$
108,705
$
15,978
$
64,892
$
73,357
$
74,992
$
189,575
$
245,664
Pre-tax adjustments
Merger and acquisition expenses
48,731
863
880
1,006
49,594
1,006
Initial provision for credit losses - acquisition
58,585
58,585
Fair value adjustment for marketable securities
2,628
1,801
(2,125
)
(85
)
(61
)
2,304
(7,093
)
Special dividend from equity investment
(1,434
)
(2,227
)
(1,434
)
(12,500
)
TRUPS redemption fees
2,081
2,081
Recoveries on historic losses
(1,065
)
(2,353
)
(3,288
)
(6,706
)
(5,107
)
Gain on securities
(219
)
Total pre-tax adjustments
1,563
107,411
(4,550
)
795
(1,282
)
104,424
(23,913
)
Tax-effect of adjustments
393
26,396
(1,220
)
188
(587
)
25,569
(6,412
)
Total adjustments after-tax (B)
1,170
81,015
(3,330
)
607
(695
)
78,855
(17,501
)
Earnings, as adjusted (C)
$
109,875
$
96,993
$
61,562
$
73,964
$
74,297
$
268,430
$
228,163
Average diluted shares outstanding (D)
205,135
206,015
164,196
164,306
164,603
191,941
165,050
GAAP diluted earnings per share: (A/D)
$
0.53
$
0.08
$
0.40
$
0.45
$
0.46
$
0.99
$
1.49
Adjustments after-tax: (B/D)
0.01
0.39
(0.03
)
0.00
(0.01
)
0.41
(0.11
)
Diluted earnings per common share, as adjusted: (C/D)
$
0.54
$
0.47
$
0.37
$
0.45
$
0.45
$
1.40
$
1.38
ANNUALIZED RETURN ON AVERAGE ASSETS
Return on average assets: (A/E)
1.81%
0.26%
1.43%
1.62%
1.68%
1.13%
1.90%
Return on average assets, as adjusted: (ROA, as adjusted) ((A+D)/E)
1.83%
1.57%
1.36%
1.64%
1.67%
1.61%
1.76%
Return on average assets excluding intangible amortization: ((A+C)/(E-F))
1.97%
0.31%
1.54%
1.75%
1.81%
1.23%
2.04%
Return on average assets, as adjusted, excluding intangible amortization: ((A+C+D)/(E-F))
1.99%
1.70%
1.46%
1.76%
1.79%
1.74%
1.90%
Return on average assets excluding excess liquidity: (A/(E-G))
1.96%
0.29%
1.74%
1.96%
1.98%
1.29%
2.17%
Return on average assets, as adjusted, excluding excess liquidity: ((A+D)/(E-G))
1.98%
1.79%
1.65%
1.97%
1.96%
1.83%
2.01%
GAAP net income available to common shareholders (A)
$
108,705
$
15,978
$
64,892
$
73,357
$
74,992
$
189,575
$
245,664
Amortization of intangibles (B)
2,477
2,477
1,421
1,420
1,421
6,375
4,262
Amortization of intangibles after-tax (C)
1,854
1,854
1,049
1,054
1,055
4,757
3,164
Adjustments after-tax (D)
1,170
81,015
(3,330
)
607
(695
)
78,855
(17,501
)
Average assets (E)
23,778,769
24,788,365
18,393,075
17,914,727
17,695,226
22,339,797
17,305,402
Average goodwill, core deposits & other intangible assets (F)
1,459,034
1,423,466
997,338
998,760
1,000,175
1,294,971
1,001,585
Average interest bearing cash balance
1,965,136
3,252,674
3,497,894
3,261,846
2,914,785
2,899,620
2,372,227
Average historical interest bearing cash balance
225,000
225,000
225,000
225,000
225,000
225,000
225,000
Average excess cash balance (G)
1,740,136
3,027,674
3,272,894
3,036,846
2,689,785
2,674,620
2,147,227


Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
Quarter Ended
Nine Months Ended
(Dollars in thousands)
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2021
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
ANNUALIZED RETURN ON AVERAGE COMMON EQUITY
Return on average common equity: (A/D)
12.25%
1.78%
9.58%
10.63%
10.97%
7.71%
12.32%
Return on average common equity, as adjusted: (ROE, as adjusted) ((A+C)/D)
12.39%
10.83%
9.09%
10.72%
10.87%
10.91%
11.44%
Return on average tangible common equity: (A/(D-E))
20.93%
2.96%
15.03%
16.73%
17.39%
12.71%
19.74%
Return on average tangible common equity, as adjusted: (ROTCE, as adjusted) ((A+C)/(D-E))
21.16%
17.94%
14.26%
16.87%
17.23%
18.00%
18.33%
Return on average tangible common equity excluding intangible amortization: (B/(D-E))
21.29%
3.30%
15.28%
16.97%
17.64%
13.03%
19.99%
Return on average tangible common equity, as adjusted, excluding intangible amortization: ((B+C)/(D-E))
21.52%
18.29%
14.50%
17.11%
17.47%
18.32%
18.58%
GAAP net income available to common shareholders (A)
$
108,705
$
15,978
$
64,892
$
73,357
$
74,992
$
189,575
$
245,664
Earnings excluding intangible amortization (B)
110,559
17,832
65,941
74,411
76,047
194,332
248,828
Adjustments after-tax (C)
1,170
81,015
(3,330
)
607
(695
)
78,855
(17,501
)
Average common equity (D)
3,519,296
3,591,758
2,747,980
2,738,305
2,710,953
3,289,170
2,665,886
Average goodwill, core deposits & other intangible assets (E)
1,459,034
1,423,466
997,338
998,760
1,000,175
1,294,971
1,001,585
EFFICIENCY RATIO & P5NR
Efficiency ratio: ((D-H)/(B+C+E))
43.24%
66.31%
46.15%
43.79%
42.26%
52.44%
39.86%
Efficiency ratio, as adjusted: ((D-H-J)/(B+C+E-I))
42.97%
46.02%
47.33%
43.48%
42.29%
45.13%
41.67%
Pre-tax net income to total revenue (net) (A/(B+C))
55.39%
7.92%
52.48%
54.94%
56.50%
37.21%
59.83%
Pre-tax net income, as adjusted, to total revenue (net) ((A+F)/(B+C))
56.00%
52.06%
49.67%
55.40%
55.76%
53.00%
55.40%
Pre-tax, pre-provision, net income (PPNR) (B+C-D)
$
141,959
$
77,857
$
84,921
$
93,934
$
98,201
$
304,737
$
318,089
Pre-tax, pre-provision, net income, as adjusted (B+C-D+F-G)
$
143,522
$
126,683
$
80,371
$
94,729
$
96,919
$
350,576
$
294,176
P5 NR (Pre-tax, pre-provision, profit percentage) PPNR to total revenue (net)) (B+C-D)/(B+C)
55.39%
32.00%
52.48%
54.94%
56.50%
46.07%
58.95%
P5 NR , as adjusted (B+C-D+F-G)/(B+C)
56.00%
52.06%
49.67%
55.40%
55.76%
53.00%
54.52%
Pre-tax net income (A)
$
141,959
$
19,272
$
84,921
$
93,934
$
98,201
$
246,152
$
322,841
Net interest income (B)
213,104
198,758
131,148
139,020
144,611
543,010
433,951
Non-interest income (C)
43,201
44,581
30,669
31,964
29,209
118,451
105,605
Non-interest expense (D)
114,346
165,482
76,896
77,050
75,619
356,724
221,467
Fully taxable equivalent adjustment (E)
2,437
2,471
1,738
1,736
1,748
6,646
5,343
Total pre-tax adjustments (F)
1,563
107,411
(4,550
)
795
(1,282
)
104,424
(23,913
)
Initial provision for credit losses - acquisition (G)
58,585
58,585
Amortization of intangibles (H)
2,477
2,477
1,421
1,420
1,421
6,375
4,262
Adjustments:
Non-interest income:
Fair value adjustment for marketable securities
$
(2,628
)
$
(1,801
)
$
2,125
$
85
$
61
$
(2,304
)
$
7,093
Gain on OREO
9
478
737
246
487
1,266
(Loss) gain on branches, equipment and other assets, net
(13
)
2
16
(19
)
(34
)
5
(86
)
Special dividend from equity investment
1,434
2,227
1,434
12,500
Gain on securities
219
Recoveries on historic losses
1,065
2,353
3,288
6,706
5,107
Total non-interest income adjustments (I)
$
(1,576
)
$
1,997
$
5,907
$
803
$
2,500
$
6,328
$
26,099
Non-interest expense:
Merger and acquisition expenses
48,731
863
880
1,006
49,594
1,006
TRUPS redemption fees
2,081
2,081
Total non-interest expense adjustments (J)
$
$
50,812
$
863
$
880
$
1,006
$
51,675
$
1,006


Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
Quarter Ended
Sep. 30, 2022
Jun. 30, 2022
Mar. 31, 2022
Dec. 31, 2021
Sep. 30, 2021
TANGIBLE BOOK VALUE PER COMMON SHARE
Book value per common share: (A/B)
$
16.94
$
17.04
$
16.41
$
16.90
$
16.68
Tangible book value per common share: ((A-C-D)/B)
9.82
9.92
10.32
10.80
10.59
Total stockholders' equity (A)
$
3,460,015
$
3,498,565
$
2,686,703
$
2,765,721
$
2,736,062
End of period common shares outstanding (B)
204,219
205,291
163,758
163,699
164,008
Goodwill (C)
1,394,353
1,398,400
973,025
973,025
973,025
Core deposit and other intangibles (D)
60,932
63,410
23,624
25,045
26,466
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS
Equity to assets: (B/A)
14.94%
14.43%
14.43%
15.32%
15.40%
Tangible common equity to tangible assets: ((B-C-D)/(A-C-D))
9.24%
8.94%
9.59%
10.36%
10.36%
Total assets (A)
$
23,157,370
$
24,253,168
$
18,617,995
$
18,052,138
$
17,765,056
Total stockholders' equity (B)
3,460,015
3,498,565
2,686,703
2,765,721
2,736,062
Goodwill (C)
1,394,353
1,398,400
973,025
973,025
973,025
Core deposit and other intangibles (D)
60,932
63,410
23,624
25,045
26,466



Stock Information

Company Name: Home BancShares Inc.
Stock Symbol: HOMB
Market: NASDAQ
Website: homebancshares.com

Menu

HOMB HOMB Quote HOMB Short HOMB News HOMB Articles HOMB Message Board
Get HOMB Alerts

News, Short Squeeze, Breakout and More Instantly...