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 Continues Stable Performance in Second Quarter Delivering Record Net Income Through First Six Months of 2021


HOMB - HOMB Continues Stable Performance in Second Quarter Delivering Record Net Income Through First Six Months of 2021

CONWAY, Ark., July 15, 2021 (GLOBE NEWSWIRE) -- Home BancShares, Inc. (NASDAQ GS: HOMB), parent company of Centennial Bank, released quarterly earnings today.

Highlights of the Second Quarter of 2021:

Metric
Q2 2021
Q1 2021
Q4 2020
Q3 2020
Q2 2020
Net Income
$79.1 million
$91.6 million
$81.8 million
$69.3 million
$62.8 million
Total Revenue (net)
$172.4 million?
$193.4 million
$181.9 million
$176.1 million
$173.7 million
Income (loss) before income taxes
$104.1 million?
$120.5 million
$107.7 million
$90.4 million
$82.1 million
Pre-tax, pre-provision, net income (PPNR) (non-GAAP) ( 1 )
$99.4 million
$120.5 million
$107.7 million
$104.4 million
$102.7 million
Pre-tax net income to total revenue (net)
60.42%
62.32%
59.19%
51.32%
47.25%
P5 NR (Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP) (1)
57.66%
62.32%
59.19%
59.28%
59.15%
ROA
1.81%
2.22%
1.97%
1.66%
1.55%
NIM
3.61%
4.02%
4.00%
3.92%
4.11%
NIM, excluding PPP loans (non-GAAP) ( 1 )
3.54%
3.87%
3.97%
3.98%
4.16%
Purchase Accounting Accretion
$5.8 million
$5.5 million
$5.7 million
$7.0 million
$7.0 million
ROE
11.92%
14.15%
12.72%
10.97%
10.27%
ROTCE (non-GAAP) (1)
19.12%
22.90%
20.96?%
18.29%
17.40%
Diluted Earnings Per Share
$0.48
$0.55
$0.50
$0.42
$0.38
Non-Performing Assets to Total Assets
0.35%
0.38%
0.48%
0.47%
0.39%
Common Equity Tier 1 Capital
15.0%
14.3%
13.4%
12.6%
12.0%
Leverage
10.9%
11.1%
10.8%
10.4%
10.3%
Tier 1 Capital
15.6%
14.9%
14.0%
13.2%
12.6%
Total Risk-Based Capital
19.5%
18.8%
17.8%
16.9%
16.2%
Allowance for Credit Losses to Total Loans
2.36%
2.25%
2.19%
2.12%
1.99%
Allowance for Credit Losses to Total Loans, excluding PPP loans (non-GAAP) ( 1 )
2.47%
2.40%
2.33%
2.28%
2.14%

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

“An annualized look at gross revenue and pre-tax, pre-provision, net income (PPNR) shows us on a steady track for the last four years,” said John Allison, Chairman. “Net income for the six-month period ended June 30, 2021 was $170.7 million, or $1.03 earnings per share, which is a record for the Company,” Allison stated. “The continued stable performance our team delivers each quarter brings both a sense of pride and comfort during these unstable economic times,” Allison continued.

“Jamie Dimon recently stated that JP Morgan Chase is effectively ‘stockpiling cash’ with plans to be patient because he believes in being prepared for higher rates and more inflation,” quoted Tracy French, Centennial Bank President and Chief Executive Officer. “One of the hardest things we do is maintain our discipline, and although loan growth might seem a little slow, we too plan to be patient as we do not intend to sell the future of our Company. We won’t be one to reach out in the market for short term gain to create long term pain,” French added.

Operating Highlights

Net income for the three-month period ended June 30, 2021 was $79.1 million, or $0.48 earnings per share. Net income for the six-month period ended June 30, 2021 was $170.7 million, or $1.03 earnings per share, which is a record for the Company.

During the second quarter of 2021, the Company recorded a negative provision for unfunded commitments of $4.8 million, or $0.02 per share. This was  primarily due to a single commercial & industrial loan for which a reserve was no longer considered necessary due to the borrower’s current cash flow position. The Company determined that an additional provision for credit losses on loans was not necessary as the current level of the allowance for credit losses was considered adequate as of June 30, 2021.

Our net interest margin was 3.61% for the three-month period ended June 30, 2021 compared to 4.02% for the three-month period ended March 31, 2021. The yield on loans was 5.40% and 5.56% for the three months ended June 30, 2021 and March 31, 2021, respectively, as average loans decreased from $11.02 billion to $10.54 billion. Additionally, the rate on interest bearing deposits decreased to 0.26% as of June 30, 2021 from 0.33% as of March 31, 2021, with average balances of $9.81 billion and $9.55 billion, respectively.

As of June 30, 2021, we had $473.9 million of Paycheck Protection Program (PPP) loans outstanding. These loans are at 1.00% plus the accretion of the origination fee. Excluding PPP loans, our net interest margin (non-GAAP) for the three-month period ended June 30, 2021 was 3.54%. (1) The PPP loans were accretive to the net interest margin by 7 basis points for the three-month period ended June 30, 2021 compared to 15 basis points for the three-month period ended March 31, 2021. This was primarily due to approximately $243.2 million of the Company’s PPP loans being forgiven during the second quarter of 2021 as well as the acceleration of deferred fees for the loans that were forgiven. The $243.2 million of PPP loans forgiven during the second quarter of 2021 were partially offset by $70.7 million in new PPP loan originations and funding during the second quarter of 2021. The deferred fee income decreased from $10.4 million to $6.3 million for the three-month periods ended March 31, 2021 and June 30, 2021, respectively.

The effects of the COVID-19 pandemic continued to create a significant amount of excess liquidity in the market. As a result of this excess liquidity, we had an increase of $966.6 million of average interest-bearing cash balances in the second quarter of 2021 compared to the first quarter of 2021. This excess liquidity diluted the net interest margin by 23 basis points for the three-month period ended June 30, 2021.

Purchase accounting accretion on acquired loans was $5.8 million and $5.5 million and average purchase accounting loan discounts were $38.6 million and $43.9 million for the three-month periods ended June 30, 2021 and March 31, 2021, respectively. Net amortization of time deposit premiums was $30,000 per quarter and net average remaining time deposit premiums were $85,000 and $115,000 for the three-month periods ended June 30, 2021 and March 31, 2021, respectively.

Net interest income on a fully taxable equivalent basis was $143.1 million for the three-month period ended June 30, 2021 and $149.9 million for the three-month period ended March 31, 2021. This decrease in net interest income for the three-month period ended June 30, 2021 was the result of an $8.2 million decrease in interest income, which was partially offset by a $1.3 million decrease in interest expense. The $8.2 million decrease in interest income was primarily the result of a $9.2 million decrease in loan interest income, which was partially offset by a $727,000 net increase in investment income and a $297,000 increase in interest-bearing balances due from banks. The $1.3 million decrease in interest expense was primarily the result of a decrease in interest expense on deposits.

The Company reported $31.1 million of non-interest income for the second quarter of 2021. The most important components of the second quarter non-interest income were $9.7 million from other service charges and fees, $6.2 million from mortgage lending income, $5.1 million from service charges on deposit accounts, $3.0 million from other income, $2.6 million from dividends from FHLB, FRB, FNBB and other, and a $1.3 million adjustment for the increase in fair market value of marketable securities. Included in the $2.6 million in dividends from FHLB, FRB, FNBB and other were $2.2 million in special dividends from equity investments. The Company is still currently involved in these investments; however, past performance does not guarantee future performance.

Non-interest expense for the second quarter of 2021 was $73.0 million. The most important components of the second quarter non-interest expense were $42.5 million from salaries and employee benefits, $15.6 million in other expense and $9.0 million in occupancy and equipment expenses. For the second quarter of 2021, our efficiency ratio was 41.08%.

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

Financial Condition

Total loans receivable were $10.20 billion at June 30, 2021 compared to $10.78 billion at March 31, 2021. Total deposits were $13.89 billion at June 30, 2021 compared to $13.51 billion at March 31, 2021. Total assets were $17.63 billion at June 30, 2021 compared to $17.24 billion at March 31, 2021.

During the second quarter 2021, the Company experienced approximately $579.3 million in loan decline. Centennial CFG experienced $41.1 million of organic loan growth and had loans of $1.56 billion at June 30, 2021. Our legacy footprint experienced $447.9 million in organic loan decline and $172.5 million in PPP loan decline during the quarter.

Non-performing loans to total loans was 0.58% as of June 30, 2021 compared to 0.59% as of March 31, 2021. Non-performing assets to total assets decreased from 0.38% as of March 31, 2021 to 0.35% as of June 30, 2021. Net charge-offs were $2.5 million for both the first and second quarter of 2021.

Non-performing loans at June 30, 2021 were $22.4 million, $31.8 million, $380,000, $1.6 million and $2.7 million in the Arkansas, Florida, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $58.9 million. Non-performing assets at June 30, 2021 were $23.2 million, $32.9 million, $424,000, $1.6 million and $2.8 million in the Arkansas, Florida, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $60.9 million.

The Company’s allowance for credit losses on loans was $240.5 million at June 30, 2021, or 2.36% of total loans, compared to the allowance for credit losses of $242.9 million, or 2.25% of total loans, at March 31, 2021. The Company’s allowance for credit losses on loans to total loans, excluding PPP loans (non-GAAP), was 2.47% (1) at June 30, 2021. As of June 30, 2021 and March 31, 2021, the Company’s allowance for credit losses on loans was 407.99% and 383.47% of its total non-performing loans, respectively.

Stockholders’ equity was $2.70 billion at June 30, 2021 compared to $2.65 billion at March 31, 2021, an increase of approximately $51.0 million. The increase in stockholders’ equity was primarily associated with the $56.0 million increase in retained earnings and a $9.7 million increase in accumulated other comprehensive income, which was partially offset by net stock repurchases and share-based compensation activity of $14.7 million. Book value per common share was $16.39 at June 30, 2021 compared to $16.02 at March 31, 2021. Tangible book value per common share (non-GAAP) was $10.31 (1) at June 30, 2021 compared to $9.95 (1) at March 31, 2021, an increase of 14.51% on an annualized basis.
______________________________
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.

Branches

The Company currently has 76 branches in Arkansas, 78 branches in Florida, 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 ET) on Thursday, July 15, 2021. We encourage all participants to pre-register for the conference call using the following link: https://dpregister.com/sreg/10157552/e986b17690 . Callers who pre-register will be given dial-in instructions and a unique PIN 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 1-877-508-9586 and asking for the Home BancShares conference call. A replay of the call will be available by calling 1-877-344-7529, Passcode: 10157552, which will be available until July 22, 2021 at 10:59 p.m. CT (11:59 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.

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); pre-tax, pre-provision, profit percentage; diluted earnings per common share, as adjusted; return on average assets, as adjusted; return on average assets excluding intangible amortization; return on average common equity, as adjusted; return on average tangible common equity; return on average tangible common equity excluding intangible amortization; return on average tangible common equity, as adjusted; efficiency ratio, as adjusted; net interest margin, excluding PPP loans; allowance for credit losses to total loans, excluding PPP loans; 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 (including the effect of the PPP loans) 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 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; 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 ability to identify, complete and successfully integrate new 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; 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, 2020, filed with the SEC on February 26, 2021.

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, South Alabama and New York City. The Company’s common stock is traded through the NASDAQ Global Select Market under the symbol “HOMB.”

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)

Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
(In thousands)
2021
2021
2020
2020
2020
ASSETS
Cash and due from banks
$
182,226
$
218,814
$
242,173
$
144,197
$
185,047
Interest-bearing deposits with other banks
2,759,027
2,259,734
1,021,615
899,140
1,030,609
Cash and cash equivalents
2,941,253
2,478,548
1,263,788
1,043,337
1,215,656
Investment securities - available-for-sale, net of
allowance for credit losses
3,053,712
2,539,123
2,473,781
2,361,900
2,238,005
Loans receivable
10,199,175
10,778,493
11,220,721
11,691,470
11,955,743
Allowance for credit losses
(240,451
)
(242,932
)
(245,473
)
(248,224
)
(238,340
)
Loans receivable, net
9,958,724
10,535,561
10,975,248
11,443,246
11,717,403
Bank premises and equipment, net
278,502
278,620
278,614
280,364
279,498
Foreclosed assets held for sale
1,969
3,004
4,420
4,322
6,292
Cash value of life insurance
104,132
103,599
103,519
102,989
102,443
Accrued interest receivable
48,725
55,495
60,528
72,599
80,274
Deferred tax asset, net
72,273
77,145
70,249
75,167
74,333
Goodwill
973,025
973,025
973,025
973,025
973,025
Core deposit and other intangibles
27,886
29,307
30,728
32,149
33,569
Other assets
166,991
166,814
164,904
160,660
174,908
Total assets
$
17,627,192
$
17,240,241
$
16,398,804
$
16,549,758
$
16,895,406
LIABILITIES AND STOCKHOLDERS’ EQUITY
Liabilities
Deposits:
Demand and non-interest-bearing
$
4,076,570
$
3,859,722
$
3,266,753
$
3,207,967
$
3,413,727
Savings and interest-bearing transaction accounts
8,744,900
8,477,208
8,212,240
8,011,200
7,970,979
Time deposits
1,069,871
1,175,664
1,246,797
1,718,299
1,793,230
Total deposits
13,891,341
13,512,594
12,725,790
12,937,466
13,177,936
Securities sold under agreements to repurchase
150,540
162,929
168,931
158,447
162,858
FHLB and other borrowed funds
400,000
400,000
400,000
403,428
531,432
Accrued interest payable and other liabilities
118,415
148,999
127,999
139,485
161,095
Subordinated debentures
370,707
370,515
370,326
370,133
369,939
Total liabilities
14,931,003
14,595,037
13,793,046
14,008,959
14,403,260
Stockholders’ equity
Common stock
1,645
1,651
1,651
1,652
1,652
Capital surplus
1,501,615
1,516,286
1,520,617
1,520,103
1,518,631
Retained earnings
1,163,810
1,107,818
1,039,370
980,699
932,856
Accumulated other comprehensive income
29,119
19,449
44,120
38,345
39,007
Total stockholders’ equity
2,696,189
2,645,204
2,605,758
2,540,799
2,492,146
Total liabilities and stockholders’ equity
$
17,627,192
$
17,240,241
$
16,398,804
$
16,549,758
$
16,895,406



Home BancShares, Inc.
Consolidated Statements of Income
(Unaudited)

Quarter Ended
Six Months Ended
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
Jun. 30,
Jun. 30,
(In thousands)
2021
2021
2020
2020
2020
2021
2020
Interest income
Loans
$
141,684
$
150,917
$
153,407
$
154,787
$
158,996
$
292,601
$
317,144
Investment securities
Taxable
7,185
6,253
6,900
7,227
8,693
13,438
18,469
Tax-exempt
4,905
5,071
4,979
4,367
3,698
9,976
6,812
Deposits - other banks
707
410
270
252
211
1,117
1,327
Federal funds sold
-
-
-
-
-
-
21
Total interest income
154,481
162,651
165,556
166,633
171,598
317,132
343,773
Interest expense
Interest on deposits
6,434
7,705
10,596
13,200
15,116
14,139
39,314
Federal funds purchased
-
-
-
-
-
-
13
FHLB borrowed funds
1,896
1,875
1,917
2,235
2,656
3,771
5,354
Securities sold under agreements to repurchase
107
190
208
237
260
297
722
Subordinated debentures
4,792
4,793
4,810
4,823
4,899
9,585
9,978
Total interest expense
13,229
14,563
17,531
20,495
22,931
27,792
55,381
Net interest income
141,252
148,088
148,025
146,138
148,667
289,340
288,392
Provision for credit losses - loans
-
-
-
14,000
11,441
-
98,264
Provision for credit loss - unfunded commitments
(4,752
)
-
-
-
9,214
(4,752
)
16,989
Total credit loss expense
(4,752
)
-
-
14,000
20,655
(4,752
)
115,253
Net interest income after provision for credit
losses
146,004
148,088
148,025
132,138
128,012
294,092
173,139
Non-interest income
Service charges on deposit accounts
5,116
5,002
5,544
4,910
4,296
10,118
10,927
Other service charges and fees
9,659
7,608
8,425
8,539
7,666
17,267
13,722
Trust fees
444
522
420
378
397
966
835
Mortgage lending income
6,202
8,167
10,071
10,177
6,196
14,369
8,817
Insurance commissions
478
492
366
271
533
970
1,211
Increase in cash value of life insurance
537
502
534
548
558
1,039
1,118
Dividends from FHLB, FRB, FNBB & other
2,646
8,609
967
3,433
230
11,255
8,072
Gain on SBA loans
1,149
-
304
-
-
1,149
341
(Loss) gain on branches, equipment and
other assets, net
(23
)
(29
)
217
(27
)
54
(52
)
136
Gain on OREO, net
619
401
150
470
235
1,020
512
Gain on securities, net
-
219
-
-
-
219
-
Fair value adjustment for marketable securities
1,250
5,782
4,271
(1,350
)
919
7,032
(4,899
)
Other income
3,043
8,001
2,616
2,602
3,939
11,044
7,158
Total non-interest income
31,120
45,276
33,885
29,951
25,023
76,396
47,950
Non-interest expense
Salaries and employee benefits
42,462
42,059
43,022
41,511
40,088
84,521
79,417
Occupancy and equipment
9,042
9,237
9,801
9,566
10,172
18,279
19,045
Data processing expense
5,893
5,870
5,171
4,921
4,614
11,763
8,940
Other operating expenses
15,585
15,700
16,247
15,714
16,084
31,285
34,030
Total non-interest expense
72,982
72,866
74,241
71,712
70,958
145,848
141,432
Income (loss) before income taxes
104,142
120,498
107,669
90,377
82,077
224,640
79,657
Income tax expense (benefit)
25,072
28,896
25,875
21,057
19,250
53,968
16,323
Net income
$
79,070
$
91,602
$
81,794
$
69,320
$
62,827
$
170,672
$
63,334



Home BancShares, Inc.
Selected Financial Information
(Unaudited)

Quarter Ended
Six Months Ended
(Dollars and shares in thousands,
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
Jun. 30,
Jun. 30,
except per share data)
2021
2021
2020
2020
2020
2021
2020
PER SHARE DATA
Diluted earnings per common share
$
0.48
$
0.55
$
0.50
$
0.42
$
0.38
$
1.03
$
0.38
Diluted earnings per common share, as adjusted,
excluding fair value adjustment for marketable securities, special dividend from equity investment, gain on securities, recoveries on historic losses, branch write-off expense, outsourced special project expense & merger and acquisition expenses (non-GAAP) (1)
0.46
0.47
0.48
0.41
0.38
0.93
0.39
Basic earnings per common share
0.48
0.55
0.50
0.42
0.38
1.03
0.38
Dividends per share - common
0.14
0.14
0.14
0.13
0.13
0.28
0.26
Book value per common share
16.39
16.02
15.78
15.38
15.09
16.39
15.09
Tangible book value per common share (non-GAAP) (1)
10.31
9.95
9.70
9.30
8.99
10.31
8.99
STOCK INFORMATION
Average common shares outstanding
164,781
165,257
165,119
165,200
165,163
165,018
165,588
Average diluted shares outstanding
165,226
165,446
165,119
165,200
165,163
165,314
165,588
End of period common shares outstanding
164,488
165,141
165,095
165,163
165,206
164,488
165,206
ANNUALIZED PERFORMANCE METRICS
Return on average assets
1.81
%
2.22
%
1.97
%
1.66
%
1.55
%
2.01
%
0.81
%
Return on average assets excluding fair value adjustment
for marketable securities, special dividend from equity investment, gain on securities, recoveries on historic losses, branch write-off expense, outsourced special project expense & merger and acquisition expenses: (ROA, as adjusted) (non-GAAP) (1)
1.75
%
1.88
%
1.90
%
1.63
%
1.55
%
1.81
%
0.82
%
Return on average assets excluding intangible
amortization (non-GAAP) (1)
1.95
%
2.39
%
2.13
%
1.80
%
1.68
%
2.16
%
0.90
%
Return on average common equity
11.92
%
14.15
%
12.72
%
10.97
%
10.27
%
13.02
%
5.16
%
Return on average common equity excluding fair value
adjustment for marketable securities, special dividend from equity investment, gain on securities, recoveries on historic losses, branch write-off expense, outsourced special project expense & merger and acquisition expenses: (ROE, as adjusted) (non-GAAP) (1)
11.54
%
11.96
%
12.23
%
10.76
%
10.28
%
11.75
%
5.20
%
Return on average tangible common equity
(non-GAAP) (1)
19.12
%
22.90
%
20.96
%
18.29
%
17.40
%
20.98
%
8.68
%
Return on average tangible common equity excluding
intangible amortization (non-GAAP) (1)
19.38
%
23.16
%
21.22
%
18.56
%
17.70
%
21.24
%
8.98
%
Return on average tangible common equity excluding fair
value adjustment for marketable securities, special dividend from equity investment, gain on securities, recoveries on historic losses, branch write-off expense, outsourced special project expense & merger and acquisition expenses: (ROTCE, as adjusted) (non-GAAP) (1)
18.51
%
19.35
%
20.15
%
17.93
%
17.41
%
18.92
%
8.75
%

(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
Six Months Ended
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
Jun. 30,
Jun. 30,
(Dollars in thousands)
2021
2021
2020
2020
2020
2021
2020
Efficiency ratio
41.08
%
36.60
%
39.64
%
39.56
%
39.67
%
38.71
%
40.83
%
Efficiency ratio, as adjusted (non-GAAP) (1)
42.06
%
40.67
%
40.67
%
40.08
%
39.38
%
41.35
%
40.34
%
Net interest margin - FTE
3.61
%
4.02
%
4.00
%
3.92
%
4.11
%
3.81
%
4.17
%
Net interest margin - FTE, excluding PPP loans
(non-GAAP) (1)
3.54
%
3.87
%
3.97
%
3.98
%
4.16
%
3.70
%
4.19
%
Fully taxable equivalent adjustment
$
1,810
$
1,857
$
1,778
$
1,576
$
1,434
$
3,667
$
2,661
Total revenue (net)
172,372
193,364
181,910
176,089
173,690
365,736
336,342
Pre-tax, pre-provision, net income (PPNR) (non-GAAP) (1)
99,390
120,498
107,669
104,377
102,732
219,888
194,910
Pre-tax net income to total revenue (net)
60.42
%
62.32
%
59.19
%
51.32
%
47.25
%
61.42
%
23.68
%
P5 NR (Pre-tax, pre-provision, profit percentage)
(PPNR to total revenue (net)) (non-GAAP) (1)
57.66
%
62.32
%
59.19
%
59.28
%
59.15
%
60.12
%
57.95
%
Total purchase accounting accretion
5,797
5,485
5,736
6,957
7,036
11,282
14,683
Average purchase accounting loan discounts
38,568
43,940
49,563
55,835
62,822
41,218
66,105
OTHER OPERATING EXPENSES
Advertising
$
1,194
$
1,046
$
1,076
$
902
$
795
$
2,240
$
2,021
Merger and acquisition expenses
-
-
-
-
-
-
711
Amortization of intangibles
1,421
1,421
1,421
1,420
1,486
2,842
3,003
Electronic banking expense
2,616
2,238
2,282
2,426
2,054
4,854
3,769
Directors’ fees
414
383
359
429
412
797
836
Due from bank service charges
273
249
254
259
239
522
462
FDIC and state assessment
1,108
1,363
1,493
1,607
1,846
2,471
3,394
Insurance
787
781
795
766
711
1,568
1,457
Legal and accounting
1,058
846
790
1,235
1,278
1,904
2,197
Other professional fees
1,796
1,613
1,528
1,661
1,735
3,409
4,961
Operating supplies
465
487
440
460
553
952
1,088
Postage
292
338
315
328
313
630
640
Telephone
365
346
347
321
310
711
634
Other expense
3,796
4,589
5,147
3,900
4,352
8,385
8,857
Total other operating expenses
$
15,585
$
15,700
$
16,247
$
15,714
$
16,084
$
31,285
$
34,030

(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)

Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
(Dollars in thousands)
2021
2021
2020
2020
2020
BALANCE SHEET RATIOS
Total loans to total deposits
73.42
%
79.77
%
88.17
%
90.37
%
90.73
%
Common equity to assets
15.30
%
15.34
%
15.89
%
15.35
%
14.75
%
Tangible common equity to tangible assets (non-GAAP) (1)
10.20
%
10.12
%
10.41
%
9.88
%
9.35
%
LOANS RECEIVABLE
Real estate
Commercial real estate loans
Non-farm/non-residential
$
4,144,375
$
4,289,142
$
4,429,060
$
4,342,141
$
4,325,795
Construction/land development
1,541,482
1,612,973
1,562,298
1,748,928
1,818,151
Agricultural
126,293
113,382
114,431
89,476
105,554
Residential real estate loans
Residential 1-4 family
1,316,485
1,437,546
1,536,257
1,665,628
1,730,716
Multifamily residential
332,256
377,661
536,538
491,380
482,635
Total real estate
7,460,891
7,830,704
8,178,584
8,337,553
8,462,851
Consumer
824,938
839,819
864,690
883,568
851,344
Commercial and industrial
1,612,826
1,794,787
1,896,442
2,161,818
2,228,816
Agricultural
69,152
65,017
66,869
85,365
80,023
Other
231,368
248,166
214,136
223,166
332,709
Loans receivable
$
10,199,175
$
10,778,493
$
11,220,721
$
11,691,470
$
11,955,743
Paycheck Protection Program (PPP) loans (net of discounts)
(included in total loans receivable)
473,894
646,382
675,225
825,362
819,154
ALLOWANCE FOR CREDIT LOSSES
Balance, beginning of period
$
242,932
$
245,473
$
248,224
$
238,340
$
228,923
Loans charged off
3,023
3,047
3,040
4,599
2,582
Recoveries of loans previously charged off
542
506
289
483
558
Net loans charged off
2,481
2,541
2,751
4,116
2,024
Provision for credit losses - loans
-
-
-
14,000
11,441
Balance, end of period
$
240,451
$
242,932
$
245,473
$
248,224
$
238,340
Net charge-offs to average total loans
0.09
%
0.09
%
0.10
%
0.14
%
0.07
%
Allowance for credit losses to total loans
2.36
%
2.25
%
2.19
%
2.12
%
1.99
%
Allowance for credit losses to total loans, excluding PPP loans
2.47
%
2.40
%
2.33
%
2.28
%
2.14
%
NON-PERFORMING ASSETS
Non-performing loans
Non-accrual loans
$
55,269
$
59,142
$
64,528
$
65,148
$
52,074
Loans past due 90 days or more
3,667
4,209
9,610
8,635
7,824
Total non-performing loans
58,936
63,351
74,138
73,783
59,898
Other non-performing assets
Foreclosed assets held for sale, net
1,969
3,004
4,420
4,322
6,292
Other non-performing assets
-
-
-
247
247
Total other non-performing assets
1,969
3,004
4,420
4,569
6,539
Total non-performing assets
$
60,905
$
66,355
$
78,558
$
78,352
$
66,437
Allowance for credit losses for loans to non-performing loans
407.99
%
383.47
%
331.10
%
336.42
%
397.91
%
Non-performing loans to total loans
0.58
%
0.59
%
0.66
%
0.63
%
0.50
%
Non-performing assets to total assets
0.35
%
0.38
%
0.48
%
0.47
%
0.39
%

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



Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)

Three Months Ended
June 30, 2021
March 31, 2021
Average
Income/
Yield/
Average
Income/
Yield/
(Dollars in thousands)
Balance
Expense
Rate
Balance
Expense
Rate
ASSETS
Earning assets
Interest-bearing balances due from banks
$
2,577,101
$
707
0.11
%
$
1,610,463
$
410
0.10
%
Federal funds sold
51
-
0.00
%
119
-
0.00
%
Investment securities - taxable
1,909,485
7,185
1.51
%
1,637,061
6,253
1.55
%
Investment securities - non-taxable - FTE
864,416
6,527
3.03
%
848,158
6,732
3.22
%
Loans receivable - FTE
10,541,466
141,872
5.40
%
11,023,139
151,113
5.56
%
Total interest-earning assets
15,892,519
156,291
3.94
%
15,118,940
164,508
4.41
%
Non-earning assets
1,598,840
1,599,950
Total assets
$
17,491,359
$
16,718,890
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts
$
8,684,726
$
3,960
0.18
%
$
8,338,791
$
4,716
0.23
%
Time deposits
1,123,287
2,474
0.88
%
1,209,431
2,989
1.00
%
Total interest-bearing deposits
9,808,013
6,434
0.26
%
9,548,222
7,705
0.33
%
Federal funds purchased
-
-
0.00
%
-
-
0.00
%
Securities sold under agreement to repurchase
157,570
107
0.27
%
159,697
190
0.48
%
FHLB borrowed funds
400,000
1,896
1.90
%
400,000
1,875
1.90
%
Subordinated debentures
370,613
4,792
5.19
%
370,421
4,793
5.25
%
Total interest-bearing liabilities
10,736,196
13,229
0.49
%
10,478,340
14,563
0.56
%
Non-interest bearing liabilities
Non-interest bearing deposits
3,966,968
3,480,050
Other liabilities
128,048
134,882
Total liabilities
14,831,212
14,093,272
Shareholders’ equity
2,660,147
2,625,618
Total liabilities and shareholders’ equity
$
17,491,359
$
16,718,890
Net interest spread
3.45
%
3.85
%
Net interest income and margin - FTE
$
143,062
3.61
%
$
149,945
4.02
%



Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)

Six Months Ended
June 30, 2021
June 30, 2020
Average
Income/
Yield/
Average
Income/
Yield/
(Dollars in thousands)
Balance
Expense
Rate
Balance
Expense
Rate
ASSETS
Earning assets
Interest-bearing balances due from banks
$
2,096,452
$
1,117
0.11
%
$
542,066
$
1,327
0.49
%
Federal funds sold
84
-
0.00
%
2,609
21
1.62
%
Investment securities - taxable
1,774,026
13,438
1.53
%
1,690,083
18,469
2.20
%
Investment securities - non-taxable - FTE
856,332
13,259
3.12
%
417,919
8,981
4.32
%
Loans receivable - FTE
10,780,972
292,985
5.48
%
11,399,178
317,636
5.60
%
Total interest-earning assets
15,507,866
320,799
4.17
%
14,051,855
346,434
4.96
%
Non-earning assets
1,599,393
1,674,486
Total assets
$
17,107,259
$
15,726,341
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts
$
8,512,714
$
8,677
0.21
%
$
7,346,281
$
23,621
0.65
%
Time deposits
1,166,121
5,462
0.94
%
1,899,673
15,693
1.66
%
Total interest-bearing deposits
9,678,835
14,139
0.29
%
9,245,954
39,314
0.86
%
Federal funds purchased
-
-
0.00
%
3,132
13
0.83
%
Securities sold under agreement to repurchase
158,628
297
0.38
%
146,404
722
0.99
%
FHLB borrowed funds
400,000
3,771
1.90
%
637,940
5,354
1.69
%
Subordinated debentures
370,518
9,585
5.22
%
369,749
9,978
5.43
%
Total interest-bearing liabilities
10,607,981
27,792
0.53
%
10,403,179
55,381
1.07
%
Non-interest bearing liabilities
Non-interest bearing deposits
3,724,854
2,724,537
Other liabilities
131,446
128,102
Total liabilities
14,464,281
13,255,818
Shareholders’ equity
2,642,978
2,470,523
Total liabilities and shareholders’ equity
$
17,107,259
$
15,726,341
Net interest spread
3.64
%
3.89
%
Net interest income and margin - FTE
$
293,007
3.81
%
$
291,053
4.17
%



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)

Quarter Ended
Six Months Ended
(Dollars and shares in thousands,
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
Jun. 30,
Jun. 30,
except per share data)
2021
2021
2020
2020
2020
2021
2020
EARNINGS, AS ADJUSTED
GAAP net income available to common shareholders (A)
$
79,070
$
91,602
$
81,794
$
69,320
$
62,827
$
170,672
$
63,334
Pre-tax adjustments
Fair value adjustment for marketable securities
(1,250
)
(5,782
)
(4,271
)
1,350
(919
)
(7,032
)
4,899
Special dividend from equity investment
(2,200
)
(8,073
)
-
(3,181
)
-
(10,273
)
(7,004
)
Gain on securities
-
(219
)
-
-
-
(219
)
-
Recoveries on historic losses
-
(5,107
)
-
-
-
(5,107
)
-
Branch write-off expense
-
-
-
-
981
-
981
Outsourced special project expense
-
-
-
-
-
-
1,092
Merger and acquisition expenses
-
-
-
-
-
-
711
Total pre-tax adjustments
(3,450
)
(19,181
)
(4,271
)
(1,831
)
62
(22,631
)
679
Tax-effect of adjustments
(902
)
(5,013
)
(1,116
)
(479
)
16
(5,915
)
177
Total adjustments after-tax (B)
(2,548
)
(14,168
)
(3,155
)
(1,352
)
46
(16,716
)
502
Earnings, as adjusted (C)
$
76,522
$
77,434
$
78,639
$
67,968
$
62,873
$
153,956
$
63,836
Average diluted shares outstanding (D)
165,226
165,446
165,119
165,200
165,163
165,314
165,588
GAAP diluted earnings per share: (A/D)
$
0.48
$
0.55
$
0.50
$
0.42
$
0.38
$
1.03
$
0.38
Adjustments after-tax: (B/D)
(0.02
)
(0.08
)
(0.02
)
(0.01
)
-
(0.10
)
0.01
Diluted earnings per common share, as
adjusted, excluding fair value adjustment for marketable securities, special dividend from equity investment, gain on securities, recoveries on historic losses, branch write-off expense, outsourced special project expense & merger and acquisition expenses: (C/D)
$
0.46
$
0.47
$
0.48
$
0.41
$
0.38
$
0.93
$
0.39
ANNUALIZED RETURN ON AVERAGE ASSETS
Return on average assets: (A/G)
1.81
%
2.22
%
1.97
%
1.66
%
1.55
%
2.01
%
0.81
%
Return on average assets excluding fair
value adjustment for marketable securities, special dividend from equity investment, gain on securities, recoveries on historic losses, branch write-off expense, outsourced special project expense & merger and acquisition expenses: (ROA, as adjusted) ((A+F)/G)
1.75
%
1.88
%
1.90
%
1.63
%
1.55
%
1.81
%
0.82
%
Return on average assets excluding intangible
amortization: ((A+E)/(G-H))
1.95
%
2.39
%
2.13
%
1.80
%
1.68
%
2.16
%
0.90
%
GAAP net income available to common shareholders (A)
$
79,070
$
91,602
$
81,794
$
69,320
$
62,827
$
170,672
$
63,334
Amortization of intangibles (D)
1,421
1,421
1,421
1,420
1,486
2,842
3,003
Amortization of intangibles after-tax (E)
1,049
1,049
1,049
1,049
1,098
2,098
2,218
Adjustments after-tax (F)
(2,548
)
(14,168
)
(3,155
)
(1,352
)
46
(16,716
)
502
Average assets (G)
17,491,359
16,718,890
16,493,066
16,594,495
16,319,206
17,107,259
15,726,341
Average goodwill, core deposits & other
intangible assets (H)
1,001,598
1,003,011
1,004,432
1,005,864
1,007,307
1,002,301
1,003,156



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)

Quarter Ended
Six Months Ended
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
Jun. 30,
Jun. 30,
(Dollars in thousands)
2021
2021
2020
2020
2020
2021
2020
ANNUALIZED RETURN ON AVERAGE COMMON EQUITY
Return on average common equity: (A/D)
11.92
%
14.15
%
12.72
%
10.97
%
10.27
%
13.02
%
5.16
%
Return on average common equity excluding fair value
adjustment for marketable securities, special dividend from equity investment, gain on securities, recoveries on historic losses, branch write-off expense, outsourced special project expense & merger and acquisition expenses: (ROE, as adjusted) ((A+C)/D)
11.54
%
11.96
%
12.23
%
10.76
%
10.28
%
11.75
%
5.20
%
Return on average tangible common equity: (A/(D-E))
19.12
%
22.90
%
20.96
%
18.29
%
17.40
%
20.98
%
8.68
%
Return on average tangible common equity
excluding intangible amortization: (B/(D-E))
19.38
%
23.16
%
21.22
%
18.56
%
17.70
%
21.24
%
8.98
%
Return on average tangible common equity excluding
fair value adjustment for marketable securities, special dividend from equity investment, gain on securities, recoveries on historic losses, branch write-off expense, outsourced special project expense & merger and acquisition expenses: (ROTCE, as adjusted) ((A+C)/(D-E))
18.51
%
19.35
%
20.15
%
17.93
%
17.41
%
18.92
%
8.75
%
GAAP net income available to common shareholders (A)
$
79,070
$
91,602
$
81,794
$
69,320
$
62,827
$
170,672
$
63,334
Earnings excluding intangible amortization (B)
80,119
92,651
82,843
70,369
63,925
172,770
65,553
Adjustments after-tax (C)
(2,548
)
(14,168
)
(3,155
)
(1,352
)
46
(16,716
)
502
Average common equity (D)
2,660,147
2,625,618
2,557,251
2,513,792
2,459,941
2,642,978
2,470,523
Average goodwill, core deposits & other intangible assets (E)
1,001,598
1,003,011
1,004,432
1,005,864
1,007,307
1,002,301
1,003,156
EFFICIENCY RATIO & P5NR
Efficiency ratio: ((D-F)/(B+C+E))
41.08
%
36.60
%
39.64
%
39.56
%
39.67
%
38.71
%
40.83
%
Efficiency ratio, as adjusted: ((D-F-H)/(B+C+E-G))
42.06
%
40.67
%
40.67
%
40.08
%
39.38
%
41.35
%
40.34
%
Pre-tax net income to total revenue (net) (A/(B+C))
60.42
%
62.32
%
59.19
%
51.32
%
47.25
%
61.42
%
23.68
%
Pre-tax, pre-provision, net income (PPNR) (B+C-D)
$
99,390
$
120,498
$
107,669
$
104,377
$
102,732
$
219,888
$
194,910
P5NR (Pre-tax, pre-provision, profit
percentage) PPNR to total revenue (net) (B+C-D)/(B+C)
57.66
%
62.32
%
59.19
%
59.28
%
59.15
%
60.12
%
57.95
%
Pre-tax net income (A)
$
104,142
$
120,498
$
107,669
$
90,377
$
82,077
$
224,640
$
79,657
Net interest income (B)
141,252
148,088
148,025
146,138
148,667
289,340
288,392
Non-interest income (C)
31,120
45,276
33,885
29,951
25,023
76,396
47,950
Non-interest expense (D)
72,982
72,866
74,241
71,712
70,958
145,848
141,432
Fully taxable equivalent adjustment (E)
1,810
1,857
1,778
1,576
1,434
3,667
2,661
Amortization of intangibles (F)
1,421
1,421
1,421
1,420
1,486
2,842
3,003
Adjustments:
Non-interest income:
Fair value adjustment for marketable securities
$
1,250
$
5,782
$
4,271
$
(1,350
)
$
919
$
7,032
$
(4,899
)
Gain (loss) on OREO
619
401
150
470
235
1,020
512
Gain (loss) on branches, equipment and other assets, net
(23
)
(29
)
217
(27
)
54
(52
)
136
Special dividend from equity investment
2,200
8,073
-
3,181
-
10,273
7,004
Gain (loss) on securities
-
219
-
-
-
219
-
Recoveries on historic losses
-
5,107
-
-
-
5,107
-
Total non-interest income adjustments (G)
$
4,046
$
19,553
$
4,638
$
2,274
$
1,208
$
23,599
$
2,753
Non-interest expense:
Branch write-off expense
$
-
$
-
$
-
$
-
$
981
$
-
$
981
Merger Expenses
-
-
-
-
-
-
711
Outsourced special project expense
-
-
-
-
-
-
1,092
Total non-interest expense adjustments (H)
$
-
$
-
$
-
$
-
$
981
$
-
$
2,784



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)

Quarter Ended
Six Months Ended
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
Jun. 30,
Jun. 30,
(Dollars in thousands)
2021
2021
2020
2020
2020
2021
2020
ANNUALIZED NET INTEREST MARGIN
Net interest margin: (A/C)
3.61
%
4.02
%
4.00
%
3.92
%
4.11
%
3.81
%
4.17
%
Net interest margin, excluding PPP loans:
(B/D)
3.54
%
3.87
%
3.97
%
3.98
%
4.16
%
3.70
%
4.19
%
Net interest income - FTE (A)
$
143,062
$
149,945
$
149,803
$
147,714
$
150,101
$
293,007
$
291,053
PPP loan interest & discount accretion
income
7,802
11,878
8,841
5,943
4,450
19,680
4,450
Net interest income - FTE, excluding
?PPP loans (B)
$
135,260
$
138,067
$
140,962
$
141,771
$
145,651
$
273,327
$
286,603
Average interest-earning assets (C)
$
15,892,519
$
15,118,940
$
14,900,381
$
14,975,146
$
14,678,465
$
15,507,866
$
14,051,855
Average PPP loans
581,371
633,790
775,861
821,977
585,946
607,436
292,973
Average interest-earning assets, excluding
PPP loans (D)
$
15,311,148
$
14,485,150
$
14,124,520
$
14,153,169
$
14,092,519
$
14,900,430
$
13,758,882
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
Jun. 30,
2021
2021
2020
2020
2020
TANGIBLE BOOK VALUE PER
COMMON SHARE
Book value per common share: (A/B)
$
16.39
$
16.02
$
15.78
$
15.38
$
15.09
Tangible book value per common share:
((A-C-D)/B)
10.31
9.95
9.70
9.30
8.99
Total stockholders’ equity (A)
$
2,696,189
$
2,645,204
$
2,605,758
$
2,540,799
$
2,492,146
End of period common shares outstanding (B)
164,488
165,141
165,095
165,163
165,206
Goodwill (C)
973,025
973,025
973,025
973,025
973,025
Core deposit and other intangibles (D)
27,886
29,307
30,728
32,149
33,569
TANGIBLE COMMON EQUITY
TO TANGIBLE ASSETS
Equity to assets: (B/A)
15.30
%
15.34
%
15.89
%
15.35
%
14.75
%
Tangible common equity to tangible assets:
((B-C-D)/(A-C-D))
10.20
%
10.12
%
10.41
%
9.88
%
9.35
%
Total assets (A)
$
17,627,192
$
17,240,241
$
16,398,804
$
16,549,758
$
16,895,406
Total stockholders’ equity (B)
2,696,189
2,645,204
2,605,758
2,540,799
2,492,146
Goodwill (C)
973,025
973,025
973,025
973,025
973,025
Core deposit and other intangibles (D)
27,886
29,307
30,728
32,149
33,569

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...