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 - Home BancShares Inc. Third Quarter Results Reveal Book Value Tangible Book Credit Quality and Net Interest Margin as Pillars of Strength


HOMB - Home BancShares Inc. Third Quarter Results Reveal Book Value Tangible Book Credit Quality and Net Interest Margin as Pillars of Strength

CONWAY, Ark., Oct. 17, 2019 (GLOBE NEWSWIRE) -- Home BancShares, Inc. (NASDAQ GS: HOMB), parent company of Centennial Bank, announced third quarter earnings today that once again included a solid net interest margin at 4.32%, up from 4.28% in the second quarter.

Highlights of the Third Quarter of 2019:

Metric
Q3 2019
Q2 2019
Q1 2019
Q4 2018
Q3 2018
Net Income
$72.8 million
$72.2 million
$71.4 million
$71.0 million
$80.3 million
Total Revenue (net)
$167.7 million
$164.1 million
$163.1 million
$163.8 million
$171.8 million
ROA
 
1.93%
 
 
1.92%
 
 
1.92%
 
 
1.90%
 
 
2.14%
 
NIM
 
4.32%
 
 
4.28%
 
 
4.30%
 
 
4.30%
 
 
4.46%
 
Purchase Accounting Accretion
$8.5 million
$9.2 million
$9.1 million
$9.4 million
$10.7 million
ROE
 
11.84%
 
 
12.18%
 
 
12.34%
 
 
12.05%
 
 
13.74%
 
ROTCE (non-GAAP)(1)
 
20.04%
 
 
21.01%
 
 
21.53%
 
 
21.08%
 
 
24.20%
 
Diluted Earnings Per Share
$0.44
 
$0.43
 
$0.42
 
$0.41
 
$0.46
 
Non-Performing Assets to Total Assets
 
0.45%
 
 
0.51%
 
 
0.52%
 
 
0.51%
 
 
0.47%
 

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

“Book value per common share was $14.80 at September 30, 2019 compared to $13.44 at September 30, 2018, an annual increase of 10.1%, and tangible book value per common share (non-GAAP) was $8.83 at September 30, 2019 compared to $7.68 at September 30, 2018, an annual increase of 15.0%,” said John Allison, Chairman. “We made the strategic decision to participate in a stock repurchase program, although it is dilutive to tangible book,” Allison continued. “If we had not bought back stock, our year over year increase in tangible book value would have been 20.2%. These are numbers I am very proud of,” added Allison.

“Our Net Interest Margin has held the course in 2019, at 4.32% for the third quarter as compared to 4.28% in the second quarter and 4.30% in the first quarter,” said Tracy French, Centennial Bank President and Chief Executive Officer. “I think this speaks to the discipline within this company and is a performance metric we are very proud of,” French added.

“Asset quality has been another strong pillar for Centennial Bank,” said Randy Sims, Home BancShares, Inc. Chief Executive Officer. “Our non-performing assets to total assets was 0.45% in the third quarter as compared to 0.51% in the second quarter, which is a very reassuring position,” Sims added.

Operating Highlights

Our net interest margin was 4.32% for the three-month period ended September 30, 2019 compared to 4.28% for the three-month period ended June 30, 2019. The yield on loans was 6.08% and 6.06% for the three months ended September 30, 2019 and June 30, 2019, respectively, as average loans decreased from $11.00 billion to $10.94 billion. Additionally, the rate on interest bearing deposits decreased to 1.36% as of September 30, 2019 from 1.38% as of June 30, 2019, with average balances of $8.64 billion and $8.62 billion, respectively. 

From the second quarter of 2019 to the third quarter of 2019, we experienced a $373,000 increase in investment premium amortization resulting from increased prepayment speeds on investment securities due to the declining interest rate environment. This increased investment premium amortization negatively impacted the net interest margin for the quarter ended September 30, 2019 by 1.1 basis points.

During 2018, the Company recognized $7.2 million of interest income from large payoff events including minimum interest, default interest, acceleration of deferred origination fees and acceleration of other discounts. The Company’s interest income events of approximately $1.0 million, $2.1 million, $4.0 million and $100,000 were recognized during the first, second, third and fourth quarters of 2018, respectively. These interest income events impacted the Company’s net interest margin by 3, 6, 12 and 0 basis points for the first, second, third and fourth quarters of 2018, respectively. The first six months of 2019 do not include any additional interest income for payoff events. However, during the third quarter of 2019, we had several interest income events primarily related to large payoffs.  These events totaled $2.8 million of interest income and increased the net interest margin by 8.4 basis points for the third quarter of 2019.

For the three months ended September 30, 2019 and June 30, 2019, we recognized $8.5 million and $9.2 million, respectively, in total net accretion for acquired loans and deposits. The $778,000 decline in accretion income decreased the net interest margin by 2.3 basis points for the third quarter of 2019.

Purchase accounting accretion on acquired loans was $8.4 million and $9.2 million and average purchase accounting loan discounts were $112.6 million and $122.2 million for the three-month periods ended September 30, 2019 and June 30, 2019, respectively. Net amortization of time deposit premiums was $30,000 per quarter and net average remaining CD premiums were $297,000 and $327,000 for the three-month periods ended September 30, 2019 and June 30, 2019, respectively.

Net interest income on a fully taxable equivalent basis increased $1.9 million, or 1.35%, to $144.2 million for the three-month period ended September 30, 2019, from $142.3 million for the three-month period ended June 30, 2019. This increase in net interest income for the three-month period ended September 30, 2019 was the result of a $723,000 increase in interest income as well as a $1.2 million decrease in interest expense. The $723,000 increase in interest income was primarily the result of a $1.6 million increase in loan interest income which was partially offset by a $560,000 decrease in income on deposits with other banks and a $345,000 decrease in investment income primarily due to increased investment premium amortization. The $1.2 million decrease in interest expense was primarily the result of a $1.0 million decrease in interest expense on FHLB borrowed funds as a result of the average balance of FHLB and other borrowings decreasing by $183.8 million or 19.71%. Interest expense on deposits decreased by $143,000 for the three-month period ended September 30, 2019. This decrease was the result of a $1.0 million decrease in interest expense on savings and interest-bearing transaction accounts which was partially offset by an $879,000 increase in interest expense on time deposits.

During the third quarter of 2019, no provision for loan loss was recorded. The Company continues to see strong asset quality. Non-performing loans to total loans was 0.54% as of September 30, 2019 compared to 0.57% as of June 30, 2019, an improvement of 4.25%. Non-performing assets to total assets improved by 10.38% from 0.51% as of June 30, 2019 to 0.45% as of September 30, 2019. For the third quarter of 2019, net charge-offs were $1.8 million compared to net charge-offs of $1.6 million for the second quarter of 2019.

The Company reported $24.7 million of non-interest income for the third quarter of 2019, compared to $23.1 million for the second quarter of 2019. The most important components of the third quarter non-interest income were $8.7 million from other service charges and fees, $6.5 million from service charges on deposits accounts, $4.6 million from mortgage lending income, $1.5 million from other income and $1.1 million from dividends from FHLB, FRB, FNBB & other equity investments.

Non-interest expense for the third quarter of 2019 was $67.8 million compared to $67.6 million for the second quarter of 2019. The most important components of the third quarter non-interest expense were $39.9 million from salaries and employee benefits, $14.7 million in other expense and $9.0 million in occupancy and equipment expenses. For the third quarter of 2019, our efficiency ratio improved to 39.16% compared to 39.93% reported for the second quarter of 2019. 

Non-interest expense for the third quarter of 2019 included a $2.3 million FDIC small bank assessment credit. Small banks (total consolidated assets of less than $10 billion) were awarded FDIC assessment credits for the portion of their assessments that contributed to the growth in the reserve ratio from 1.15 percent to 1.35 percent, to be applied when the reserve ratio is at least 1.38 percent. The assessment regulations provide that after the reserve ratio reaches 1.38 percent the FDIC will automatically apply small bank credits to reduce the banks’ regular deposit insurance assessments. Centennial Bank was classified as a small bank until January 1, 2018. During the third quarter, the Company was notified that the Deposit Insurance Fund (DIF) reserve ratio as of June 30, 2019 was 1.40 percent. As a result, the Company recorded its FDIC small bank assessment credit in the amount of $2.3 million during the third quarter of 2019.

During the third quarter of 2019, the State of Florida reduced its corporate income tax rate from 5.50% to 4.458% for the tax years January 1, 2019 through December 31, 2021. Because of this reduction, our third quarter income taxes were reduced by $763,000 of which $497,000 was related to the first six months of 2019.

Also, during the third quarter of 2019, the Company made a strategic decision to surrender $47.5 million of its underperforming separate account bank owned life insurance (“BOLI”). When a BOLI contract is surrendered, the gains within the policy become taxable and a 10% IRS penalty is levied on the gain. As a result of the BOLI decision, the Company recorded a $3.7 million tax expense related to this transaction.

Financial Condition

Total loans receivable were $10.77 billion at September 30, 2019 compared to $11.07 billion at December 31, 2018. Total deposits were $11.05 billion at September 30, 2019 compared to $10.90 billion at December 31, 2018. Total assets were $14.90 billion at September 30, 2019 compared to $15.30 billion at December 31, 2018.

During the third quarter 2019, the Company experienced approximately $281.2 million in organic loan decline. Centennial CFG experienced $170.9 million of organic loan decline and had loans of $1.50 billion at September 30, 2019. Our legacy footprint experienced $110.3 million in organic loan decline during the quarter.  

Non-performing loans at September 30, 2019 were $19.2 million, $37.0 million, $494,000, $1.9 million and zero in the Arkansas, Florida, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $58.6 million. Non-performing assets at September 30, 2019 were $23.1 million, $42.2 million, $528,000, $1.9 million and zero in the Arkansas, Florida, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $67.7 million. 

The Company’s allowance for loan losses was $104.3 million at September 30, 2019, or 0.97% of total loans, compared to $108.8 million, or 0.98% of total loans, at December 31, 2018. As of September 30, 2019, and December 31, 2018, the Company’s allowance for loan losses was 178.0% and 169.4% of its total non-performing loans, respectively.

Stockholders’ equity was $2.47 billion at September 30, 2019 compared to $2.35 billion at December 31, 2018, an increase of approximately $120.0 million. The increase in stockholders’ equity is primarily associated with the $152.8 million increase in retained earnings and the $33.7 million increase in comprehensive income which were partially offset by the repurchase of $75.4 million of our common stock during 2019.  Book value per common share was $14.80 at September 30, 2019 compared to $13.76 at December 31, 2018.  Tangible book value per common share (non-GAAP) was $8.83 at September 30, 2019 compared to $7.90 at December 31, 2018, an annualized increase of 15.7%. 

Branches

The Company currently has 77 branches in Arkansas, 76 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, October 17, 2019.  We encourage all participants to pre-register for the conference call using the following link: http://dpregister.com/10134963.  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: 10134963, which will be available until October 24, 2019 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 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; diluted earnings per common share, as adjusted; return on average assets, as adjusted; return on average common equity, as adjusted; return on average tangible common equity; return on average tangible common equity, as adjusted; 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.  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 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 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, the ability to successfully integrate new acquisitions, increased regulatory requirements as a result of our exceeding $10 billion in total assets, legislative and regulatory changes, technological changes and cybersecurity risks, competition from other financial institutions, 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, 2018 filed with the SEC on February 26, 2019.

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)
 
 
 
 
 
 
 
 
 
Sep. 30,
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
(In thousands)
 
 
2019
 
 
2019
 
 
2019
 
 
2018
 
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
 
$
171,492
 
$
183,745
 
$
141,027
 
$
175,024
 
$
208,681
 
Interest-bearing deposits with other banks
 
 
270,804
 
 
373,557
 
 
421,443
 
 
482,915
 
 
323,376
 
  Cash and cash equivalents
 
 
442,296
 
 
557,302
 
 
562,470
 
 
657,939
 
 
532,057
 
Federal funds sold
 
 
1,650
 
 
1,075
 
 
1,700
 
 
325
 
 
500
 
Investment securities - available-for-sale
 
 
2,087,508
 
 
2,053,939
 
 
2,013,123
 
 
1,785,862
 
 
1,744,430
 
Investment securities - held-to-maturity
 
 
-
 
 
-
 
 
-
 
 
192,776
 
 
199,266
 
Loans receivable
 
 
10,771,946
 
 
11,053,129
 
 
10,978,935
 
 
11,071,879
 
 
10,832,815
 
Allowance for loan losses
 
 
(104,304
)
 
(106,066
)
 
(106,357
)
 
(108,791
)
 
(110,191
)
  Loans receivable, net
 
 
10,667,642
 
 
10,947,063
 
 
10,872,578
 
 
10,963,088
 
 
10,722,624
 
Bank premises and equipment, net
 
 
277,966
 
 
278,821
 
 
279,012
 
 
233,261
 
 
233,652
 
Foreclosed assets held for sale
 
 
8,639
 
 
13,734
 
 
14,466
 
 
13,236
 
 
13,507
 
Cash value of life insurance
 
 
102,003
 
 
149,708
 
 
149,353
 
 
148,621
 
 
148,014
 
Accrued interest receivable
 
 
47,557
 
 
48,992
 
 
50,288
 
 
48,945
 
 
48,909
 
Deferred tax asset, net
 
 
53,436
 
 
58,517
 
 
64,061
 
 
73,275
 
 
79,548
 
Goodwill
 
 
958,408
 
 
958,408
 
 
958,408
 
 
958,408
 
 
958,408
 
Core deposit and other intangibles
 
 
38,136
 
 
39,723
 
 
41,310
 
 
42,896
 
 
44,484
 
Other assets
 
 
216,694
 
 
180,293
 
 
172,732
 
 
183,806
 
 
187,339
 
  Total assets
 
$
14,901,935
 
$
15,287,575
 
$
15,179,501
 
$
15,302,438
 
$
14,912,738
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
  Demand and non-interest-bearing
 
$
2,394,207
 
$
2,575,696
 
$
2,519,175
 
$
2,401,232
 
$
2,482,857
 
  Savings and interest-bearing transaction accounts
 
 
6,620,616
 
 
6,774,162
 
 
6,650,181
 
 
6,624,407
 
 
6,420,951
 
  Time deposits
 
 
2,032,547
 
 
1,997,458
 
 
1,898,096
 
 
1,874,139
 
 
1,720,930
 
  Total deposits
 
 
11,047,370
 
 
11,347,316
 
 
11,067,452
 
 
10,899,778
 
 
10,624,738
 
Federal funds purchased
 
 
50,000
 
 
-
 
 
-
 
 
-
 
 
-
 
Securities sold under agreements to repurchase
 
 
157,038
 
 
142,541
 
 
152,239
 
 
143,679
 
 
142,146
 
FHLB and other borrowed funds
 
 
691,443
 
 
899,447
 
 
1,105,175
 
 
1,472,393
 
 
1,363,851
 
Accrued interest payable and other liabilities
 
 
117,332
 
 
107,695
 
 
124,172
 
 
67,912
 
 
72,381
 
Subordinated debentures
 
 
369,363
 
 
369,170
 
 
368,979
 
 
368,790
 
 
368,596
 
  Total liabilities
 
 
12,432,546
 
 
12,866,169
 
 
12,818,017
 
 
12,952,552
 
 
12,571,712
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stockholders' equity
 
 
 
 
 
 
Common stock
 
 
1,669
 
 
1,675
 
 
1,682
 
 
1,707
 
 
1,741
 
Capital surplus
 
 
1,542,858
 
 
1,550,999
 
 
1,560,994
 
 
1,609,810
 
 
1,668,106
 
Retained earnings
 
 
904,980
 
 
853,964
 
 
803,629
 
 
752,184
 
 
701,900
 
Accumulated other comprehensive (loss) income
 
 
19,882
 
 
14,768
 
 
(4,821
)
 
(13,815
)
 
(30,721
)
  Total stockholders' equity
 
 
2,469,389
 
 
2,421,406
 
 
2,361,484
 
 
2,349,886
 
 
2,341,026
 
  Total liabilities and stockholders' equity
 
$
14,901,935
 
$
15,287,575
 
$
15,179,501
 
$
15,302,438
 
$
14,912,738
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


Home BancShares, Inc.
Consolidated Statements of Income
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
Nine Months Ended
 
 
Sep. 30,
Jun. 30,
Mar. 31,
Dec. 31,
Sep. 30,
 
Sep. 30,
Sep. 30,
(In thousands)
 
 
2019
 
 
2019
 
 
2019
 
 
2018
 
 
2018
 
 
 
2019
 
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
 
 
 
 
 
 
 
 
 
  Loans
 
$
167,470
 
$
165,816
 
$
163,848
 
$
163,201
 
$
166,334
 
 
$
497,134
 
$
467,395
 
  Investment securities
 
 
 
 
 
 
 
 
 
  Taxable
 
 
10,343
 
 
10,650
 
 
10,706
 
 
9,873
 
 
9,011
 
 
 
31,699
 
 
26,960
 
  Tax-exempt
 
 
3,193
 
 
3,183
 
 
3,379
 
 
3,456
 
 
3,427
 
 
 
9,755
 
 
9,801
 
  Deposits - other banks
 
 
1,068
 
 
1,628
 
 
1,543
 
 
1,241
 
 
1,273
 
 
 
4,239
 
 
3,408
 
  Federal funds sold
 
 
8
 
 
10
 
 
11
 
 
9
 
 
6
 
 
 
29
 
 
24
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total interest income
 
 
182,082
 
 
181,287
 
 
179,487
 
 
177,780
 
 
180,051
 
 
 
542,856
 
 
507,588
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Interest on deposits
 
 
29,566
 
 
29,709
 
 
28,006
 
 
25,207
 
 
21,412
 
 
 
87,281
 
 
54,382
 
  Federal funds purchased
 
 
21
 
 
-
 
 
-
 
 
-
 
 
-
 
 
 
21
 
 
1
 
  FHLB borrowed funds
 
 
3,683
 
 
4,722
 
 
6,118
 
 
6,474
 
 
7,055
 
 
 
14,523
 
 
15,880
 
  Securities sold under agreements to repurchase
 
 
628
 
 
630
 
 
634
 
 
602
 
 
472
 
 
 
1,892
 
 
1,220
 
  Subordinated debentures
 
 
5,207
 
 
5,239
 
 
5,259
 
 
5,215
 
 
5,202
 
 
 
15,705
 
 
15,374
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total interest expense
 
 
39,105
 
 
40,300
 
 
40,017
 
 
37,498
 
 
34,141
 
 
 
119,422
 
 
86,857
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income
 
 
142,977
 
 
140,987
 
 
139,470
 
 
140,282
 
 
145,910
 
 
 
423,434
 
 
420,731
 
  Provision for loan losses
 
 
-
 
 
1,325
 
 
-
 
 
-
 
 
-
 
 
 
1,325
 
 
4,322
 
Net interest income after
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  provision for loan losses
 
 
142,977
 
 
139,662
 
 
139,470
 
 
140,282
 
 
145,910
 
 
 
422,109
 
 
416,409
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Service charges on deposit accounts
 
 
6,492
 
 
6,259
 
 
6,401
 
 
7,004
 
 
6,992
 
 
 
19,152
 
 
19,847
 
  Other service charges and fees
 
 
8,710
 
 
8,177
 
 
6,563
 
 
7,598
 
 
9,041
 
 
 
23,450
 
 
28,993
 
  Trust fees
 
 
382
 
 
391
 
 
403
 
 
290
 
 
437
 
 
 
1,176
 
 
1,262
 
  Mortgage lending income
 
 
4,610
 
 
3,457
 
 
2,435
 
 
2,554
 
 
3,691
 
 
 
10,502
 
 
9,825
 
  Insurance commissions
 
 
603
 
 
515
 
 
609
 
 
442
 
 
463
 
 
 
1,727
 
 
1,668
 
  Increase in cash value of life insurance
 
 
714
 
 
740
 
 
736
 
 
737
 
 
735
 
 
 
2,190
 
 
2,119
 
  Dividends from FHLB, FRB, FNBB & other
 
 
1,101
 
 
1,149
 
 
3,505
 
 
1,992
 
 
1,288
 
 
 
5,755
 
 
3,765
 
  Gain (loss) on SBA loans
 
 
291
 
 
355
 
 
241
 
 
75
 
 
47
 
 
 
887
 
 
491
 
  Gain (loss) on branches, equipment and other assets, net
 
 
12
 
 
(129
)
 
79
 
 
(25
)
 
(102
)
 
 
(38
)
 
(95
)
  Gain (loss) on OREO, net
 
 
334
 
 
58
 
 
206
 
 
114
 
 
836
 
 
 
598
 
 
2,287
 
  Other income
 
 
1,500
 
 
2,094
 
 
2,494
 
 
2,726
 
 
2,419
 
 
 
6,088
 
 
9,163
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total non-interest income
 
 
24,749
 
 
23,066
 
 
23,672
 
 
23,507
 
 
25,847
 
 
 
71,487
 
 
79,325
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest expense
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Salaries and employee benefits
 
 
39,919
 
 
37,976
 
 
37,836
 
 
36,230
 
 
37,825
 
 
 
115,731
 
 
107,315
 
  Occupancy and equipment
 
 
9,047
 
 
8,853
 
 
8,823
 
 
8,310
 
 
8,148
 
 
 
26,723
 
 
25,650
 
  Data processing expense
 
 
4,059
 
 
3,838
 
 
3,970
 
 
3,642
 
 
3,461
 
 
 
11,867
 
 
10,786
 
  Other operating expenses
 
 
14,739
 
 
16,957
 
 
18,428
 
 
23,090
 
 
16,689
 
 
 
50,124
 
 
48,980
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total non-interest expense
 
 
67,764
 
 
67,624
 
 
69,057
 
 
71,272
 
 
66,123
 
 
 
204,445
 
 
192,731
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income before income taxes
 
 
99,962
 
 
95,104
 
 
94,085
 
 
92,517
 
 
105,634
 
 
 
289,151
 
 
303,003
 
  Income tax expense
 
 
27,199
 
 
22,940
 
 
22,735
 
 
21,487
 
 
25,350
 
 
 
72,874
 
 
73,630
 
Net income
 
$
72,763
 
$
72,164
 
$
71,350
 
$
71,030
 
$
80,284
 
 
$
216,277
 
$
229,373
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

Home BancShares, Inc.
Selected Financial Information
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
Nine Months Ended
 
 
 
Sep. 30,
 
 
 
Jun. 30,
 
 
 
Mar. 31,
 
 
 
Dec. 31,
 
 
 
Sep. 30,
 
 
 
 
Sep. 30,
 
 
 
Sep. 30,
 
 
(Dollars and shares in thousands, except per share data)
 
 
2019
 
 
 
2019
 
 
 
2019
 
 
 
2018
 
 
 
2018
 
 
 
 
2019
 
 
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PER SHARE DATA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted earnings per common share
 
$
0.44
 
 
$
0.43
 
 
$
0.42
 
 
$
0.41
 
 
$
0.46
 
 
 
$
1.29
 
 
$
1.32
 
 
Diluted earnings per common share, as adjusted, excluding 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FDIC Small Bank Assessment Credit, Florida tax savings, BOLI redemption tax,special dividend from equity investment, merger expenses, hurricane expenses & outsourced special project expense (non-GAAP)(1)
 
 
0.44
 
 
 
0.43
 
 
 
0.42
 
 
 
0.44
 
 
 
0.46
 
 
 
 
1.30
 
 
 
1.32
 
 
Basic earnings per common share
 
 
0.44
 
 
 
0.43
 
 
 
0.42
 
 
 
0.41
 
 
 
0.46
 
 
 
 
1.29
 
 
 
1.32
 
 
Dividends per share - common
 
 
0.1300
 
 
 
0.1300
 
 
 
0.1200
 
 
 
0.1200
 
 
 
0.1200
 
 
 
 
0.3800
 
 
 
0.3400
 
 
Book value per common share
 
 
14.80
 
 
 
14.46
 
 
 
14.04
 
 
 
13.76
 
 
 
13.44
 
 
 
 
14.80
 
 
 
13.44
 
 
Tangible book value per common share (non-GAAP)(1)
 
 
8.83
 
 
 
8.50
 
 
 
8.10
 
 
 
7.90
 
 
 
7.68
 
 
 
 
8.83
 
 
 
7.68
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
STOCK INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average common shares outstanding
 
 
167,178
 
 
 
167,791
 
 
 
169,592
 
 
 
173,023
 
 
 
174,440
 
 
 
 
168,178
 
 
 
173,870
 
 
Average diluted shares outstanding
 
 
167,178
 
 
 
167,791
 
 
 
169,592
 
 
 
173,311
 
 
 
174,867
 
 
 
 
168,178
 
 
 
174,394
 
 
End of period common shares outstanding
 
 
166,860
 
 
 
167,466
 
 
 
168,173
 
 
 
170,720
 
 
 
174,135
 
 
 
 
166,860
 
 
 
174,135
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ANNUALIZED PERFORMANCE METRICS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on average assets
 
 
1.93
%
 
 
1.92
%
 
 
1.92
%
 
 
1.90
%
 
 
2.14
%
 
 
 
1.92
%
 
 
2.12
%
 
Return on average assets excluding FDIC Small Bank 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Assessment Credit, Florida tax savings, BOLI redemption tax, special dividend from equity investment, merger expenses, hurricane expenses & outsourced special project expense (ROA, as adjusted) (non-GAAP)(1)
 
 
1.96
%
 
 
1.92
%
 
 
1.92
%
 
 
2.03
%
 
 
2.14
%
 
 
 
1.94
%
 
 
2.12
%
 
Return on average assets excluding intangible
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
amortization (non-GAAP)(1)
 
 
2.10
%
 
 
2.09
%
 
 
2.09
%
 
 
2.07
%
 
 
2.33
%
 
 
 
2.09
%
 
 
2.31
%
 
Return on average common equity
 
 
11.84
%
 
 
12.18
%
 
 
12.34
%
 
 
12.05
%
 
 
13.74
%
 
 
 
12.12
%
 
 
13.56
%
 
Return on average common equity excluding FDIC Small 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank Assessment Credit, Florida tax savings, BOLI redemption tax, special dividend from equity investment, merger expenses, hurricane expenses & outsourced special project expense: (ROE, as adjusted) (non-GAAP)(1)
 
 
12.08
%
 
 
12.22
%
 
 
12.34
%
 
 
12.86
%
 
 
13.74
%
 
 
 
12.21
%
 
 
13.56
%
 
Return on average tangible common equity (non-GAAP)(1)
 
 
20.04
%
 
 
21.01
%
 
 
21.53
%
 
 
21.08
%
 
 
24.20
%
 
 
 
20.84
%
 
 
24.02
%
 
Return on average tangible common equity excluding 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
intangible amortization (non-GAAP)(1)
 
 
20.36
%
 
 
21.35
%
 
 
21.88
%
 
 
21.43
%
 
 
24.56
%
 
 
 
21.18
%
 
 
24.39
%
 
Return on average tangible common equity excluding FDIC 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Small Bank Assessment Credit, Florida tax savings, BOLI redemption tax, special dividend from equity investment, merger expenses, hurricane expenses & outsourced special project expense: (ROTCE, as adjusted) (non-GAAP)(1)
 
 
20.45
%
 
 
21.08
%
 
 
21.53
%
 
 
22.50
%
 
 
24.20
%
 
 
 
21.00
%
 
 
24.02
%
 
Efficiency ratio
 
 
39.16
%
 
 
39.93
%
 
 
41.01
%
 
 
42.18
%
 
 
37.23
%
 
 
 
40.03
%
 
 
37.26
%
 
Efficiency ratio, as adjusted (non-GAAP)(1)
 
 
40.60
%
 
 
39.92
%
 
 
40.52
%
 
 
38.28
%
 
 
37.39
%
 
 
 
40.35
%
 
 
37.43
%
 
Net interest margin - FTE
 
 
4.32
%
 
 
4.28
%
 
 
4.30
%
 
 
4.30
%
 
 
4.46
%
 
 
 
4.30
%
 
 
4.46
%
 
Fully taxable equivalent adjustment
 
$
1,247
 
 
$
1,319
 
 
$
1,367
 
 
$
1,412
 
 
$
1,489
 
 
 
$
3,933
 
 
$
4,101
 
 
Total revenue (net)
 
 
167,726
 
 
 
164,053
 
 
 
163,142
 
 
 
163,789
 
 
 
171,757
 
 
 
 
494,921
 
 
 
500,056
 
 
Total purchase accounting accretion
 
 
8,462
 
 
 
9,240
 
 
 
9,055
 
 
 
9,432
 
 
 
10,744
 
 
 
 
26,757
 
 
 
32,021
 
 
Average purchase accounting loan discounts
 
 
112,623
 
 
 
122,197
 
 
 
131,596
 
 
 
141,244
 
 
 
151,377
 
 
 
 
122,121
 
 
 
156,855
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER OPERATING EXPENSES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Advertising
 
$
1,201
 
 
$
1,095
 
 
$
1,051
 
 
$
1,214
 
 
$
1,154
 
 
 
$
3,347
 
 
$
3,258
 
 
Merger and acquisition expenses
 
 
-
 
 
 
-
 
 
 
-
 
 
 
6,013
 
 
 
-
 
 
 
 
-
 
 
 
-
 
 
Amortization of intangibles
 
 
1,587
 
 
 
1,587
 
 
 
1,586
 
 
 
1,587
 
 
 
1,617
 
 
 
 
4,760
 
 
 
4,867
 
 
Electronic banking expense
 
 
1,901
 
 
 
1,851
 
 
 
1,903
 
 
 
1,969
 
 
 
1,947
 
 
 
 
5,655
 
 
 
5,653
 
 
Directors' fees
 
 
380
 
 
 
392
 
 
 
434
 
 
 
319
 
 
 
314
 
 
 
 
1,206
 
 
 
962
 
 
Due from bank service charges
 
 
272
 
 
 
282
 
 
 
238
 
 
 
289
 
 
 
253
 
 
 
 
792
 
 
 
714
 
 
FDIC and state assessment
 
 
(532
)
 
 
1,655
 
 
 
1,710
 
 
 
1,869
 
 
 
2,293
 
 
 
 
2,833
 
 
 
6,689
 
 
Hurricane expense
 
 
-
 
 
 
-
 
 
 
897
 
 
 
470
 
 
 
-
 
 
 
 
897
 
 
 
-
 
 
Insurance
 
 
698
 
 
 
661
 
 
 
697
 
 
 
737
 
 
 
762
 
 
 
 
2,056
 
 
 
2,363
 
 
Legal and accounting
 
 
1,414
 
 
 
989
 
 
 
981
 
 
 
1,151
 
 
 
761
 
 
 
 
3,384
 
 
 
2,397
 
 
Other professional fees
 
 
1,906
 
 
 
2,306
 
 
 
2,812
 
 
 
1,465
 
 
 
1,748
 
 
 
 
7,024
 
 
 
4,988
 
 
Operating supplies
 
 
511
 
 
 
505
 
 
 
536
 
 
 
510
 
 
 
510
 
 
 
 
1,552
 
 
 
1,712
 
 
Postage
 
 
320
 
 
 
293
 
 
 
326
 
 
 
325
 
 
 
311
 
 
 
 
939
 
 
 
978
 
 
Telephone
 
 
289
 
 
 
306
 
 
 
303
 
 
 
324
 
 
 
337
 
 
 
 
898
 
 
 
1,081
 
 
Other expense
 
 
4,792
 
 
 
5,035
 
 
 
4,954
 
 
 
4,848
 
 
 
4,682
 
 
 
 
14,781
 
 
 
13,318
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Total other operating expenses
 
$
14,739
 
 
$
16,957
 
 
$
18,428
 
 
$
23,090
 
 
$
16,689
 
 
 
$
50,124
 
 
$
48,980
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(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)
 
 
 
 
 
 
 
 
 
 
Sep. 30,
 
 
 
Jun. 30,
 
 
 
Mar. 31,
 
 
 
Dec. 31,
 
 
 
Sep. 30,
 
(Dollars in thousands)
 
 
2019
 
 
 
2019
 
 
 
2019
 
 
 
2018
 
 
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
BALANCE SHEET RATIOS
 
 
 
 
 
 
 
 
 
 
 
 
 
Total loans to total deposits
 
 
97.51
%
 
 
97.41
%
 
 
99.20
%
 
 
101.58
%
 
 
101.96
%
Common equity to assets
 
 
16.57
%
 
 
15.84
%
 
 
15.56
%
 
 
15.36
%
 
 
15.70
%
Tangible common equity to tangible assets (non-GAAP)(1)
 
 
10.59
%
 
 
9.96
%
 
 
9.60
%
 
 
9.43
%
 
 
9.62
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LOANS RECEIVABLE
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate
 
 
 
 
 
 
  Commercial real estate loans
 
 
 
 
 
 
  Non-farm/non-residential
 
$
4,375,970
 
 
$
4,495,558
 
 
$
4,623,174
 
 
$
4,806,684
 
 
$
4,685,827
 
  Construction/land development
 
 
1,827,454
 
 
 
1,930,838
 
 
 
1,649,303
 
 
 
1,546,035
 
 
 
1,550,910
 
  Agricultural
 
 
87,087
 
 
 
85,045
 
 
 
76,092
 
 
 
76,433
 
 
 
72,930
 
  Residential real estate loans
 
 
 
 
 
 
  Residential 1-4 family
 
 
1,808,099
 
 
 
1,852,784
 
 
 
1,947,119
 
 
 
1,975,586
 
 
 
1,982,666
 
  Multifamily residential
 
 
498,079
 
 
 
523,789
 
 
 
538,098
 
 
 
560,475
 
 
 
608,608
 
Total real estate
 
 
8,596,689
 
 
 
8,888,014
 
 
 
8,833,786
 
 
 
8,965,213
 
 
 
8,900,941
 
Consumer
 
 
469,741
 
 
 
455,554
 
 
 
448,093
 
 
 
443,105
 
 
 
428,192
 
Commercial and industrial
 
 
1,479,724
 
 
 
1,515,357
 
 
 
1,505,773
 
 
 
1,476,331
 
 
 
1,303,841
 
Agricultural
 
 
90,343
 
 
 
80,621
 
 
 
58,966
 
 
 
48,562
 
 
 
58,644
 
Other
 
 
135,449
 
 
 
113,583
 
 
 
132,317
 
 
 
138,668
 
 
 
141,197
 
  Loans receivable
 
$
10,771,946
 
 
$
11,053,129
 
 
$
10,978,935
 
 
$
11,071,879
 
 
$
10,832,815
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Discount for credit losses on purchased loans
 
$
89,615
 
 
$
98,672
 
 
$
106,617
 
 
$
113,648
 
 
$
120,849
 
Purchased loans, net of discount for credit losses on purchased loans
 
 
2,227,386
 
 
 
2,469,579
 
 
 
2,712,315
 
 
 
2,900,284
 
 
 
3,081,695
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ALLOWANCE FOR LOAN LOSSES
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
 
$
106,066
 
 
$
106,357
 
 
$
108,791
 
 
$
110,191
 
 
$
111,516
 
Loans charged off
 
 
2,302
 
 
 
2,279
 
 
 
3,391
 
 
 
1,814
 
 
 
2,501
 
Recoveries of loans previously charged off
 
 
540
 
 
 
663
 
 
 
957
 
 
 
414
 
 
 
1,176
 
  Net loans (recovered)/charged off
 
 
1,762
 
 
 
1,616
 
 
 
2,434
 
 
 
1,400
 
 
 
1,325
 
Provision for loan losses
 
 
-
 
 
 
1,325
 
 
 
-
 
 
 
-
 
 
 
-
 
Balance, end of period
 
$
104,304
 
 
$
106,066
 
 
$
106,357
 
 
$
108,791
 
 
$
110,191
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net (recoveries) charge-offs to average total loans
 
 
0.06
%
 
 
0.06
%
 
 
0.09
%
 
 
0.05
%
 
 
0.05
%
Allowance for loan losses to total loans
 
 
0.97
%
 
 
0.96
%
 
 
0.97
%
 
 
0.98
%
 
 
1.02
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NON-PERFORMING ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-performing loans
 
 
 
 
 
 
  Non-accrual loans
 
$
48,640
 
 
$
52,841
 
 
$
49,616
 
 
$
47,083
 
 
$
36,198
 
  Loans past due 90 days or more
 
 
9,964
 
 
 
9,961
 
 
 
14,577
 
 
 
17,159
 
 
 
20,267
 
  Total non-performing loans
 
 
58,604
 
 
 
62,802
 
 
 
64,193
 
 
 
64,242
 
 
 
56,465
 
Other non-performing assets
 
 
 
 
 
 
  Foreclosed assets held for sale, net
 
 
8,639
 
 
 
13,734
 
 
 
14,466
 
 
 
13,236
 
 
 
13,507
 
  Other non-performing assets
 
 
447
 
 
 
947
 
 
 
947
 
 
 
497
 
 
 
405
 
  Total other non-performing assets
 
 
9,086
 
 
 
14,681
 
 
 
15,413
 
 
 
13,733
 
 
 
13,912
 
  Total non-performing assets
 
$
67,690
 
 
$
77,483
 
 
$
79,606
 
 
$
77,975
 
 
$
70,377
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses for loans to non-performing loans
 
 
177.98
%
 
 
168.89
%
 
 
165.68
%
 
 
169.35
%
 
 
195.15
%
Non-performing loans to total loans
 
 
0.54
%
 
 
0.57
%
 
 
0.58
%
 
 
0.58
%
 
 
0.52
%
Non-performing assets to total assets
 
 
0.45
%
 
 
0.51
%
 
 
0.52
%
 
 
0.51
%
 
 
0.47
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(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
 
 
September 30, 2019
 
June 30, 2019
 
 
 
Average
 
 
Income/
 
Yield/
 
 
 
Average
 
 
Income/
 
Yield/
(Dollars in thousands)
 
 
Balance
 
 
Expense
 
Rate
 
 
 
Balance
 
 
Expense
 
Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earning assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Interest-bearing balances due from banks
 
$
213,671
 
$
1,068
 
1.98
%
 
$
298,821
 
$
1,628
 
2.19
%
  Federal funds sold
 
 
1,442
 
 
8
 
2.20
%
 
 
1,596
 
 
10
 
2.51
%
  Investment securities - taxable
 
 
1,705,647
 
 
10,343
 
2.41
%
 
 
1,640,883
 
 
10,650
 
2.60
%
  Investment securities - non-taxable - FTE
 
 
370,376
 
 
4,139
 
4.43
%
 
 
379,437
 
 
4,177
 
4.42
%
  Loans receivable - FTE
 
 
10,944,638
 
 
167,771
 
6.08
%
 
 
11,000,926
 
 
166,141
 
6.06
%
  Total interest-earning assets
 
 
13,235,774
 
 
183,329
 
5.50
%
 
 
13,321,663
 
 
182,606
 
5.50
%
  Non-earning assets
 
 
1,757,458
 
 
 
 
 
 
 
 
1,776,937
 
 
 
 
 
 
  Total assets
 
$
14,993,232
 
 
 
 
 
 
 
$
15,098,600
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Interest-bearing liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Savings and interest-bearing transaction accounts
 
$
6,629,491
 
$
19,614
 
1.17
%
 
$
6,677,683
 
$
20,637
 
1.24
%
  Time deposits
 
 
2,014,630
 
 
9,952
 
1.96
%
 
 
1,943,320
 
 
9,072
 
1.87
%
  Total interest-bearing deposits
 
 
8,644,121
 
 
29,566
 
1.36
%
 
 
8,621,003
 
 
29,709
 
1.38
%
  Federal funds purchased
 
 
4,801
 
 
21
 
1.74
%
 
 
-
 
 
-
 
0.00
%
  Securities sold under agreement to repurchase
 
 
143,628
 
 
628
 
1.73
%
 
 
144,478
 
 
630
 
1.75
%
  FHLB borrowed funds
 
 
748,577
 
 
3,683
 
1.95
%
 
 
932,365
 
 
4,722
 
2.03
%
  Subordinated debentures
 
 
369,269
 
 
5,207
 
5.59
%
 
 
369,076
 
 
5,239
 
5.69
%
  Total interest-bearing liabilities
 
 
9,910,396
 
 
39,105
 
1.57
%
 
 
10,066,922
 
 
40,300
 
1.61
%
  Non-interest bearing liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Non-interest bearing deposits
 
 
2,530,664
 
 
 
 
 
 
 
 
2,553,060
 
 
 
 
 
 
 Other liabilities
 
 
114,352
 
 
 
 
 
 
 
 
101,900
 
 
 
 
 
 
   Total liabilities
 
 
12,555,412
 
 
 
 
 
 
 
 
12,721,882
 
 
 
 
 
 
Shareholders' equity
 
 
2,437,820
 
 
 
 
 
 
 
 
2,376,718
 
 
 
 
 
 
  Total liabilities and shareholders' equity
 
$
14,993,232
 
 
 
 
 
 
 
$
15,098,600
 
 
 
 
 
 
Net interest spread
 
 
 
 
 
 
 
3.93
%
 
 
 
 
 
 
3.89
%
Net interest income and margin - FTE
 
 
 
$
144,224
 
4.32
%
 
 
 
$
142,306
 
4.28
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended
 
 
September 30, 2019
 
September 30, 2018
 
 
Average
 
 
Income/
 
Yield/
 
 
 
Average
 
 
Income/
 
Yield/
 
(Dollars in thousands)
 
Balance
 
 
Expense
 
Rate
 
 
 
Balance
 
 
Expense
 
Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earning assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Interest-bearing balances due from banks
 
$
261,419
 
$
4,239
 
2.17
%
 
$
271,987
 
$
3,408
 
1.68
%
  Federal funds sold
 
 
1,510
 
 
29
 
2.57
%
 
 
3,595
 
 
24
 
0.89
%
  Investment securities - taxable
 
 
1,647,781
 
 
31,699
 
2.57
%
 
 
1,538,387
 
 
26,960
 
2.34
%
  Investment securities - non-taxable - FTE
 
 
380,115
 
 
12,741
 
4.48
%
 
 
382,088
 
 
12,981
 
4.54
%
  Loans receivable - FTE
 
 
10,993,686
 
 
498,081
 
6.06
%
 
 
10,529,117
 
 
468,316
 
5.95
%
  Total interest-earning assets
 
 
13,284,511
 
 
546,789
 
5.50
%
 
 
12,725,174
 
 
511,689
 
5.38
%
  Non-earning assets
 
 
1,772,341
 
 
 
 
 
 
 
 
1,750,456
 
 
 
 
 
 
  Total assets
 
$
15,056,852
 
 
 
 
 
 
 
$
14,475,630
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Interest-bearing liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Savings and interest-bearing transaction accounts
 
$
6,634,809
 
$
59,788
 
1.20
%
 
$
6,422,489
 
$
40,327
 
0.84
%
  Time deposits
 
 
1,954,182
 
 
27,493
 
1.88
%
 
 
1,595,985
 
 
14,055
 
1.18
%
  Total interest-bearing deposits
 
 
8,588,991
 
 
87,281
 
1.36
%
 
 
8,018,474
 
 
54,382
 
0.91
%
  Federal funds purchased
 
 
1,618
 
 
21
 
1.74
%
 
 
41
 
 
1
 
3.26
%
  Securities sold under agreement to repurchase
 
 
146,277
 
 
1,892
 
1.73
%
 
 
148,472
 
 
1,220
 
1.10
%
  FHLB borrowed funds
 
 
945,351
 
 
14,523
 
2.05
%
 
 
1,159,973
 
 
15,880
 
1.83
%
  Subordinated debentures
 
 
369,078
 
 
15,705
 
5.69
%
 
 
368,313
 
 
15,374
 
5.58
%
  Total interest-bearing liabilities
 
 
10,051,315
 
 
119,422
 
1.59
%
 
 
9,695,273
 
 
86,857
 
1.20
%
  Non-interest bearing liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Non-interest bearing deposits
 
 
2,508,082
 
 
 
 
 
 
 
 
2,464,032
 
 
 
 
 
 
  Other liabilities
 
 
110,715
 
 
 
 
 
 
 
 
54,731
 
 
 
 
 
 
  Total liabilities
 
 
12,670,112
 
 
 
 
 
 
 
 
12,214,036
 
 
 
 
 
 
Shareholders' equity
 
 
2,386,740
 
 
 
 
 
 
 
 
2,261,594
 
 
 
 
 
 
  Total liabilities and shareholders' equity
 
$
15,056,852
 
 
 
 
 
 
 
$
14,475,630
 
 
 
 
 
 
Net interest spread
 
 
 
 
3.91
%
 
 
 
 
4.18
%
Net interest income and margin - FTE
 
 
 
$
427,367
 
4.30
%
 
 
 
$
424,832
 
4.46
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
Nine Months Ended
(Dollars and shares in thousands,
 
 
Sep. 30,
 
 
Jun. 30,
 
 
Mar. 31,
 
 
Dec. 31,
 
 
Sep. 30,
 
 
 
Sep. 30,
 
 
Sep. 30,
 
except per share data)
 
 
2019
 
 
2019
 
 
2019
 
 
2018
 
 
2018
 
 
 
2019
 
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EARNINGS, AS ADJUSTED
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP net income available to common shareholders (A)
 
$
72,763
 
$
72,164
 
$
71,350
 
$
71,030
 
$
80,284
 
 
$
216,277
 
$
229,373
 
Pre-tax adjustments
 
 
 
 
 
 
 
 
FDIC Small Bank Assessment Credit
 
 
(2,291
)
 
-
 
 
-
 
 
-
 
 
-
 
 
 
(2,291
)
 
-
 
Special dividend from equity investment
 
 
-
 
 
-
 
 
(2,134
)
 
-
 
 
-
 
 
 
(2,134
)
 
-
 
Merger and acquisition expenses
 
 
-
 
 
-
 
 
-
 
 
6,013
 
 
-
 
 
 
-
 
 
-
 
Hurricane expenses
 
 
-
 
 
-
 
 
897
 
 
470
 
 
-
 
 
 
897
 
 
-
 
Outsourced special project expense
 
 
-
 
 
-
 
 
900
 
 
-
 
 
-
 
 
 
900
 
 
-
 
Total pre-tax adjustments
 
 
(2,291
)
 
-
 
 
(337
)
 
6,483
 
 
-
 
 
 
(2,628
)
 
-
 
Tax-effect of adjustments
 
 
(592
)
 
-
 
 
(87
)
 
1,694
 
 
-
 
 
 
(679
)
 
-
 
Adjustments after-tax
 
 
(1,699
)
 
-
 
 
(250
)
 
4,789
 
 
-
 
 
 
(1,949
)
 
-
 
Florida tax savings
 
 
(497
)
 
252
 
 
245
 
 
-
 
 
-
 
 
 
-
 
 
-
 
BOLI redemption tax
 
 
3,667
 
 
-
 
 
-
 
 
-
 
 
-
 
 
 
3,667
 
 
-
 
Total adjustments after-tax (B)
 
 
1,471
 
 
252
 
 
(5
)
 
4,789
 
 
-
 
 
 
1,718
 
 
-
 
Earnings, as adjusted (C)
 
$
74,234
 
$
72,416
 
$
71,345
 
$
75,819
 
$
80,284
 
 
$
217,995
 
$
229,373
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average diluted shares outstanding (D)
 
 
167,178
 
 
167,791
 
 
169,592
 
 
173,311
 
 
174,867
 
 
 
168,178
 
 
174,394
 
 
 
 
 
 
 
 
 
 
GAAP diluted earnings per share: (A/D)
 
$
0.44
 
$
0.43
 
$
0.42
 
$
0.41
 
$
0.46
 
 
$
1.29
 
$
1.32
 
Adjustments after-tax: (B/D)
 
 
-
 
 
-
 
 
-
 
 
0.03
 
 
-
 
 
 
0.01
 
 
-
 
Diluted earnings per common share excluding FDIC Small Bank Assessment Credit,
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Florida tax savings, BOLI redemption tax, special dividend from equity investment, merger expenses, hurricane expenses & outsourced special project expense: (C/D)
 
$
0.44
 
$
0.43
 
$
0.42
 
$
0.44
 
$
0.46
 
 
$
1.30
 
$
1.32
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ANNUALIZED RETURN ON AVERAGE ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on average assets: (A/E)
 
 
1.93
%
 
1.92
%
 
1.92
%
 
1.90
%
 
2.14
%
 
 
1.92
%
 
2.12
%
Return on average assets excluding FDIC Small Bank Assessment Credit,
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Florida tax savings, BOLI redemption tax,special dividend from equity investment, merger expenses, hurricane expenses & outsourced special project expense: (ROA, as adjusted) ((A+D)/E)
 
 
1.96
%
 
1.92
%
 
1.92
%
 
2.03
%
 
2.14
%
 
 
1.94
%
 
2.12
%
Return on average assets excluding intangible amortization: ((A+C)/(E-F))
 
 
2.10
%
 
2.09
%
 
2.09
%
 
2.07
%
 
2.33
%
 
 
2.09
%
 
2.31
%
 
 
 
 
 
 
 
 
 
GAAP net income available to common shareholders (A)
 
$
72,763
 
$
72,164
 
$
71,350
 
$
71,030
 
$
80,284
 
 
$
216,277
 
$
229,373
 
Amortization of intangibles (B)
 
 
1,587
 
 
1,587
 
 
1,586
 
 
1,587
 
 
1,617
 
 
 
4,760
 
 
4,867
 
Amortization of intangibles after-tax (C)
 
 
1,177
 
 
1,177
 
 
1,177
 
 
1,172
 
 
1,194
 
 
 
3,531
 
 
3,595
 
Adjustments after-tax (D)
 
 
1,471
 
 
252
 
 
(5
)
 
4,789
 
 
-
 
 
 
1,718
 
 
-
 
Average assets (E)
 
 
14,993,232
 
 
15,098,600
 
 
15,079,672
 
 
14,838,979
 
 
14,880,931
 
 
 
15,056,852
 
 
14,475,630
 
Average goodwill, core deposits & other intangible assets (F)
 
 
997,309
 
 
998,898
 
 
1,000,494
 
 
1,002,070
 
 
1,001,843
 
 
 
998,889
 
 
984,639
 
 
 
 
 
 
 
 
 
 

 

Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
Nine Months Ended
(Dollars and shares in thousands,
 
 
Sep. 30,
 
 
Jun. 30,
 
 
Mar. 31,
 
 
Dec. 31,
 
 
Sep. 30,
 
 
 
Sep. 30,
 
 
Sep. 30,
 
except per share data)
 
 
2019
 
 
2019
 
 
2019
 
 
2018
 
 
2018
 
 
 
2019
 
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ANNUALIZED RETURN ON AVERAGE COMMON EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on average common equity: (A/D)
 
 
11.84
%
 
12.18
%
 
12.34
%
 
12.05
%
 
13.74
%
 
 
12.12
%
 
13.56
%
Return on average common equity excluding FDIC Small Bank
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Assessment Credit, Florida tax savings, BOLI redemption tax, special dividend from equity investment, merger expenses, hurricane expenses & outsourced special project expense: (ROE, as adjusted) ((A+C)/D)
 
 
12.08
%
 
12.22
%
 
12.34
%
 
12.86
%
 
13.74
%
 
 
12.21
%
 
13.56
%
Return on average tangible common equity: (A/(D-E))
 
 
20.04
%
 
21.01
%
 
21.53
%
 
21.08
%
 
24.20
%
 
 
20.84
%
 
24.02
%
Return on average tangible common equity excluding intangible
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
amortization: (B/(D-E))
 
 
20.36
%
 
21.35
%
 
21.88
%
 
21.43
%
 
24.56
%
 
 
21.18
%
 
24.39
%
Return on average tangible common equity excluding FDIC Small
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank Assessment Credit, Florida tax savings, BOLI redemption tax, special dividend from equity investment, merger expenses, hurricane expenses & outsourced special project expense: (ROTCE, as adjusted) ((A+C)/(D-E))
 
 
20.45
%
 
21.08
%
 
21.53
%
 
22.50
%
 
24.20
%
 
 
21.00
%
 
24.02
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP net income available to common shareholders (A)
 
$
72,763
 
$
72,164
 
$
71,350
 
$
71,030
 
$
80,284
 
 
$
216,277
 
$
229,373
 
Earnings excluding intangible amortization (B)
 
 
73,940
 
 
73,341
 
 
72,527
 
 
72,202
 
 
81,478
 
 
 
219,808
 
 
232,968
 
Adjustments after-tax (C)
 
 
1,471
 
 
252
 
 
(5
)
 
4,789
 
 
-
 
 
 
1,718
 
 
-
 
Average common equity (D)
 
 
2,437,820
 
 
2,376,718
 
 
2,344,657
 
 
2,338,802
 
 
2,317,930
 
 
 
2,386,740
 
 
2,261,594
 
Average goodwill, core deposits & other intangible assets (E)
 
 
997,309
 
 
998,898
 
 
1,000,494
 
 
1,002,070
 
 
1,001,843
 
 
 
998,889
 
 
984,639
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EFFICIENCY RATIO
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Efficiency ratio: ((C-E)/(A+B+D))
 
 
39.16
%
 
39.93
%
 
41.01
%
 
42.18
%
 
37.23
%
 
 
40.03
%
 
37.26
%
Efficiency ratio, as adjusted: ((C-E-G)/(A+B+D-F))
 
 
40.60
%
 
39.92
%
 
40.52
%
 
38.28
%
 
37.39
%
 
 
40.35
%
 
37.43
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income (A)
 
$
142,977
 
$
140,987
 
$
139,470
 
$
140,282
 
$
145,910
 
 
$
423,434
 
$
420,731
 
Non-interest income (B)
 
 
24,749
 
 
23,066
 
 
23,672
 
 
23,507
 
 
25,847
 
 
 
71,487
 
 
79,325
 
Non-interest expense (C)
 
 
67,764
 
 
67,624
 
 
69,057
 
 
71,272
 
 
66,123
 
 
 
204,445
 
 
192,731
 
Fully taxable equivalent adjustment (D)
 
 
1,247
 
 
1,319
 
 
1,367
 
 
1,412
 
 
1,489
 
 
 
3,933
 
 
4,101
 
Amortization of intangibles (E)
 
 
1,587
 
 
1,587
 
 
1,586
 
 
1,587
 
 
1,617
 
 
 
4,760
 
 
4,867
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjustments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Special dividend from equity investment
 
$
-
 
$
-
 
$
2,134
 
$
-
 
$
-
 
 
$
2,134
 
$
-
 
Gain (loss) on OREO
 
 
334
 
 
58
 
 
206
 
 
114
 
 
836
 
 
 
598
 
 
2,287
 
Gain (loss) on branches, equipment and other assets, net
 
 
12
 
 
(129
)
 
79
 
 
(25
)
 
(102
)
 
 
(38
)
 
(95
)
 Total non-interest income adjustments (F)
 
$
346
 
$
(71
)
$
2,419
 
$
89
 
$
734
 
 
$
2,694
 
$
2,192
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FDIC Small Bank Assessment Credit
 
$
(2,291
)
$
-
 
$
-
 
$
-
 
$
-
 
 
$
(2,291
)
$
-
 
Merger Expenses
 
 
-
 
 
-
 
 
-
 
 
6,013
 
 
-
 
 
 
-
 
 
-
 
Hurricane damage expense
 
 
-
 
 
-
 
 
897
 
 
470
 
 
-
 
 
 
897
 
 
-
 
  Outsourced special project expense
 
 
-
 
 
-
 
 
900
 
 
-
 
 
-
 
 
 
900
 
 
-
 
 Total non-interest expense adjustments (G)
 
$
(2,291
)
$
-
 
$
1,797
 
$
6,483
 
$
-
 
 
$
(494
)
$
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Sep. 30,
 
 
Jun. 30,
 
 
Mar. 31,
 
 
Dec. 31,
 
 
Sep. 30,
 
(Dollars in thousands)
 
 
2019
 
 
2019
 
 
2019
 
 
2018
 
 
2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TANGIBLE BOOK VALUE PER COMMON SHARE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Book value per common share: (A/B)
 
$
14.80
 
$
14.46
 
$
14.04
 
$
13.76
 
$
13.44
 
Tangible book value per common share: ((A-C-D)/B)
 
 
8.83
 
 
8.50
 
 
8.10
 
 
7.90
 
 
7.68
 
 
 
 
 
 
 
 
Total stockholders' equity (A)
 
$
2,469,389
 
$
2,421,406
 
$
2,361,484
 
$
2,349,886
 
$
2,341,026
 
End of period common shares outstanding (B)
 
 
166,860
 
 
167,466
 
 
168,173
 
 
170,720
 
 
174,135
 
Goodwill (C)
 
$
958,408
 
$
958,408
 
$
958,408
 
$
958,408
 
$
958,408
 
Core deposit and other intangibles (D)
 
 
38,136
 
 
39,723
 
 
41,310
 
 
42,896
 
 
44,484
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity to assets: (B/A)
 
 
16.57
%
 
15.84
%
 
15.56
%
 
15.36
%
 
15.70
%
Tangible common equity to tangible assets: ((B-C-D)/(A-C-D))
 
 
10.59
%
 
9.96
%
 
9.60
%
 
9.43
%
 
9.62
%
 
 
 
 
 
 
 
Total assets (A)
 
$
14,901,935
 
$
15,287,575
 
$
15,179,501
 
$
15,302,438
 
$
14,912,738
 
Total stockholders' equity (B)
 
 
2,469,389
 
 
2,421,406
 
 
2,361,484
 
 
2,349,886
 
 
2,341,026
 
Goodwill (C)
 
 
958,408
 
 
958,408
 
 
958,408
 
 
958,408
 
 
958,408
 
Core deposit and other intangibles (D)
 
 
38,136
 
 
39,723
 
 
41,310
 
 
42,896
 
 
44,484
 
 
 
 
 
 
 
 

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...