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. Tops Earnings Per Share and Revenue for the Fourth Quarter


HOMB - Home BancShares Inc. Tops Earnings Per Share and Revenue for the Fourth Quarter

CONWAY, Ark., Jan. 16, 2020 (GLOBE NEWSWIRE) -- Home BancShares, Inc. (NASDAQ GS: HOMB), parent company of Centennial Bank, released fourth quarter earnings today revealing four consecutive quarters of increased profitability.

Highlights of the Fourth Quarter of 2019:

Metric
Q4 2019
Q3 2019
Q2 2019
Q1 2019
Q4 2018
Net Income
$73.3 million
$72.8 million
$72.2 million
$71.4 million
$71.0 million
Total Revenue (net)
$167.8 million
$167.7 million
$164.1 million
$163.1 million
$163.8 million
ROA
1.94%
1.93%
1.92%
1.92%
1.90%
NIM
4.24%
4.32%
4.28%
4.30%
4.30%
Purchase Accounting Accretion
$9.1 million
$8.5 million
$9.2 million
$9.1 million
$9.4 million
ROE
11.71%
11.84%
12.18%
12.34%
12.05%
ROTCE (non-GAAP)(1)
19.55%
20.04%
21.01%
21.53%
21.08%
Diluted Earnings Per Share
$0.44
$0.44
$0.43
$0.42
$0.41
Non-Performing Assets to Total Assets
0.43%
0.45%
0.51%
0.52%
0.51%
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.
 

“I am very pleased with our fourth quarter results as well as our performance for all of 2019,” said John Allison, Chairman. “Increasing our profitability during a year of fluctuating interest rates is certainly an accomplishment to be proud of,” continued Allison.

“Our steady increase in two key banking metrics: diluted earnings per share and return on assets, showcase the solid foundation of Home BancShares,” said Tracy French, Centennial Bank President and Chief Executive Officer.

 Operating Highlights

Our net interest margin was 4.24% for the three-month period ended December 31, 2019 compared to 4.32% for the three-month period ended September 30, 2019. The yield on loans was 5.90% and 6.08% for the three months ended December 31, 2019 and September 30, 2019, respectively, as average loans decreased from $10.94 billion to $10.87 billion. Additionally, the rate on interest bearing deposits decreased to 1.21% as of December 31, 2019 from 1.36% as of September 30, 2019, with average balances of $8.82 billion and $8.64 billion, respectively. 

From the third quarter of 2019 to the fourth quarter of 2019, we experienced a $468,000 increase in investment premium amortization primarily 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 December 31, 2019 by 1.4 basis points.

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. During the fourth quarter of 2019, event interest income was $549,000 which increased the net interest margin by 1.7 basis points.  The lower event interest income from the third quarter of 2019 to the fourth quarter of 2019 resulted in a 6.7 basis point decline for the margin.

For the three months ended December 31, 2019 and September 30, 2019, we recognized $9.1 million and $8.5 million, respectively, in total net accretion for acquired loans and deposits. The $671,000 increase in accretion income increased the net interest margin by 2.0 basis points for the fourth quarter of 2019.

Purchase accounting accretion on acquired loans was $9.1 million and $8.4 million and average purchase accounting loan discounts were $91.9 million and $112.6 million for the three-month periods ended December 31, 2019 and September 30, 2019, respectively. Net amortization of time deposit premiums was $30,000 per quarter and net average remaining CD premiums were $266,000 and $297,000 for the three-month periods ended December 31, 2019 and September 30, 2019, respectively.

Net interest income on a fully taxable equivalent basis decreased $3.1 million, or 2.16%, to $141.1 million for the three-month period ended December 31, 2019, from $144.2 million for the three-month period ended September 30, 2019. This decrease in net interest income for the three-month period ended December 31, 2019 was the result of a $6.9 million decrease in interest income which was partially offset by a $3.8 million decrease in interest expense. The $6.9 million decrease in interest income was primarily the result of a $6.3 million decrease in loan interest income, a $490,000 decrease in investment income and a $119,000 decrease in income on deposits with other banks. The $3.8 million decrease in interest expense was primarily the result of a $2.7 million decrease in interest expense on deposits. This decrease was the result of a $2.2 million decrease in interest expense on savings and interest-bearing transaction accounts and a $534,000 decrease in interest expense on time deposits.

During the fourth quarter of 2019, no provision for loan loss was recorded. The Company continued to see strong asset quality. Non-performing loans to total loans was 0.50% as of December 31, 2019 compared to 0.54% as of September 30, 2019, an improvement of 7.26%. Non-performing assets to total assets improved by 5.63% from 0.45% as of September 30, 2019 to 0.43% as of December 31, 2019. For the fourth quarter of 2019, net charge-offs were $2.2 million compared to net charge-offs of $1.8 million for the third quarter of 2019.

The Company reported $28.0 million of non-interest income for the fourth quarter of 2019, compared to $24.7 million for the third quarter of 2019. The most important components of the fourth quarter non-interest income were $10.6 million from other service charges and fees, $6.8 million from service charges on deposits accounts, $3.8 million from mortgage lending income, $2.5 million from other income and $2.0 million from dividends from FHLB, FRB, FNBB & other equity investments. Non-interest income for the fourth quarter of 2019 includes $861,000 in dividends related to a special dividend from an equity investment.

Non-interest expense for the fourth quarter of 2019 was $71.3 million compared to $67.8 million for the third quarter of 2019. The most important components of the fourth quarter non-interest expense were $38.4 million from salaries and employee benefits, $19.9 million in other expense and $8.7 million in occupancy and equipment expenses. For the fourth quarter of 2019, our efficiency ratio was 41.26%. 

Non-interest expense for the fourth quarter of 2019 included $631,000 in other professional fees related to an outsourced special project, and non-interest expense for the third quarter of 2019 included a $2.3 million FDIC small bank assessment credit.

Financial Condition

Total loans receivable were $10.87 billion at December 31, 2019 compared to $11.07 billion at December 31, 2018. Total deposits were $11.28 billion at December 31, 2019 compared to $10.90 billion at December 31, 2018. Total assets were $15.03 billion at December 31, 2019 compared to $15.30 billion at December 31, 2018.

During the fourth quarter 2019, the Company experienced approximately $97.8 million in organic loan growth. Centennial CFG experienced $99.4 million of organic loan growth and had loans of $1.60 billion at December 31, 2019. Our legacy footprint experienced $1.7 million in organic loan decline during the quarter.  

Non-performing loans at December 31, 2019 were $17.9 million, $34.7 million, $429,000, $1.8 million and zero in the Arkansas, Florida, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $54.8 million. Non-performing assets at December 31, 2019 were $22.9 million, $39.2 million, $463,000, $1.8 million and zero in the Arkansas, Florida, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $64.4 million. 

The Company’s allowance for loan losses was $102.1 million at December 31, 2019, or 0.94% of total loans, compared to $108.8 million, or 0.98% of total loans, at December 31, 2018. As of December 31, 2019, and December 31, 2018, the Company’s allowance for loan losses was 186.2% and 169.4% of its total non-performing loans, respectively.

Stockholders’ equity was $2.51 billion at December 31, 2019 compared to $2.35 billion at December 31, 2018, an increase of approximately $161.6 million. The increase in stockholders’ equity is primarily associated with the $204.4 million increase in retained earnings and the $30.0 million increase in accumulated other comprehensive income which were partially offset by the repurchase of $84.9 million of our common stock during 2019.  Book value per common share was $15.10 at December 31, 2019 compared to $13.76 at December 31, 2018.  Tangible book value per common share (non-GAAP) was $9.12 at December 31, 2019 compared to $7.90 at December 31, 2018, an increase of 15.4%. 

Branches

The Company currently has 77 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, January 16, 2020.  We encourage all participants to pre-register for the conference call using the following link:  http://dpregister.com/10137496.  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: 10137496, which will be available until January 23, 2020 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 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, the ability to successfully integrate new acquisitions, legislative and regulatory changes and risks associated with current and future regulations, 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)
 
 
 
 
 
 
 
 
 
Dec. 31,
 
 
 
Sep. 30,
 
 
 
Jun. 30,
 
 
 
Mar. 31,
 
 
 
Dec. 31,
 
(In thousands)
 
 
2019
 
 
 
2019
 
 
 
2019
 
 
 
2019
 
 
 
2018
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
 
$
168,914
 
 
$
171,492
 
 
$
183,745
 
 
$
141,027
 
 
$
175,024
 
Interest-bearing deposits with other banks
 
 
321,687
 
 
 
270,804
 
 
 
373,557
 
 
 
421,443
 
 
 
482,915
 
  Cash and cash equivalents
 
 
490,601
 
 
 
442,296
 
 
 
557,302
 
 
 
562,470
 
 
 
657,939
 
Federal funds sold
 
 
-
 
 
 
1,650
 
 
 
1,075
 
 
 
1,700
 
 
 
325
 
Investment securities - available-for-sale
 
 
2,083,838
 
 
 
2,087,508
 
 
 
2,053,939
 
 
 
2,013,123
 
 
 
1,785,862
 
Investment securities - held-to-maturity
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
192,776
 
Loans receivable
 
 
10,869,710
 
 
 
10,771,946
 
 
 
11,053,129
 
 
 
10,978,935
 
 
 
11,071,879
 
Allowance for loan losses
 
 
(102,122
)
 
 
(104,304
)
 
 
(106,066
)
 
 
(106,357
)
 
 
(108,791
)
  Loans receivable, net
 
 
10,767,588
 
 
 
10,667,642
 
 
 
10,947,063
 
 
 
10,872,578
 
 
 
10,963,088
 
Bank premises and equipment, net
 
 
280,103
 
 
 
277,966
 
 
 
278,821
 
 
 
279,012
 
 
 
233,261
 
Foreclosed assets held for sale
 
 
9,143
 
 
 
8,639
 
 
 
13,734
 
 
 
14,466
 
 
 
13,236
 
Cash value of life insurance
 
 
102,562
 
 
 
102,003
 
 
 
149,708
 
 
 
149,353
 
 
 
148,621
 
Accrued interest receivable
 
 
45,086
 
 
 
47,557
 
 
 
48,992
 
 
 
50,288
 
 
 
48,945
 
Deferred tax asset, net
 
 
44,301
 
 
 
53,436
 
 
 
58,517
 
 
 
64,061
 
 
 
73,275
 
Goodwill
 
 
958,408
 
 
 
958,408
 
 
 
958,408
 
 
 
958,408
 
 
 
958,408
 
Core deposit and other intangibles
 
 
36,572
 
 
 
38,136
 
 
 
39,723
 
 
 
41,310
 
 
 
42,896
 
Other assets
 
 
213,845
 
 
 
216,694
 
 
 
180,293
 
 
 
172,732
 
 
 
183,806
 
  Total assets
 
$
15,032,047
 
 
$
14,901,935
 
 
$
15,287,575
 
 
$
15,179,501
 
 
$
15,302,438
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
Deposits:
 
 
 
 
 
  Demand and non-interest-bearing
 
$
2,367,091
 
 
$
2,394,207
 
 
$
2,575,696
 
 
$
2,519,175
 
 
$
2,401,232
 
  Savings and interest-bearing transaction accounts
 
 
6,933,964
 
 
 
6,620,616
 
 
 
6,774,162
 
 
 
6,650,181
 
 
 
6,624,407
 
  Time deposits
 
 
1,977,328
 
 
 
2,032,547
 
 
 
1,997,458
 
 
 
1,898,096
 
 
 
1,874,139
 
  Total deposits
 
 
11,278,383
 
 
 
11,047,370
 
 
 
11,347,316
 
 
 
11,067,452
 
 
 
10,899,778
 
Federal funds purchased
 
 
5,000
 
 
 
50,000
 
 
 
-
 
 
 
-
 
 
 
-
 
Securities sold under agreements to repurchase
 
 
143,727
 
 
 
157,038
 
 
 
142,541
 
 
 
152,239
 
 
 
143,679
 
FHLB and other borrowed funds
 
 
621,439
 
 
 
691,443
 
 
 
899,447
 
 
 
1,105,175
 
 
 
1,472,393
 
Accrued interest payable and other liabilities
 
 
102,410
 
 
 
117,332
 
 
 
107,695
 
 
 
124,172
 
 
 
67,912
 
Subordinated debentures
 
 
369,557
 
 
 
369,363
 
 
 
369,170
 
 
 
368,979
 
 
 
368,790
 
  Total liabilities
 
 
12,520,516
 
 
 
12,432,546
 
 
 
12,866,169
 
 
 
12,818,017
 
 
 
12,952,552
 
 
 
 
 
 
 
Stockholders' equity
 
 
 
 
 
Common stock
 
 
1,664
 
 
 
1,669
 
 
 
1,675
 
 
 
1,682
 
 
 
1,707
 
Capital surplus
 
 
1,537,091
 
 
 
1,542,858
 
 
 
1,550,999
 
 
 
1,560,994
 
 
 
1,609,810
 
Retained earnings
 
 
956,555
 
 
 
904,980
 
 
 
853,964
 
 
 
803,629
 
 
 
752,184
 
Accumulated other comprehensive (loss) income
 
 
16,221
 
 
 
19,882
 
 
 
14,768
 
 
 
(4,821
)
 
 
(13,815
)
  Total stockholders' equity
 
 
2,511,531
 
 
 
2,469,389
 
 
 
2,421,406
 
 
 
2,361,484
 
 
 
2,349,886
 
  Total liabilities and stockholders' equity
 
$
15,032,047
 
 
$
14,901,935
 
 
$
15,287,575
 
 
$
15,179,501
 
 
$
15,302,438
 
 
 
 
 
 
 


 
Home BancShares, Inc.
Consolidated Statements of Income
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
Year Ended
 
 
 
Dec. 31,
 
 
 
Sep. 30,
 
 
Jun. 30,
 
 
 
Mar. 31,
 
 
Dec. 31,
 
 
 
Dec. 31,
 
 
 
Dec. 31,
 
(In thousands)
 
 
2019
 
 
 
2019
 
 
2019
 
 
 
2019
 
 
2018
 
 
 
2019
 
 
 
2018
 
 
 
 
 
 
 
 
 
 
Interest income
 
 
 
 
 
 
 
 
  Loans
 
$
161,211
 
 
$
167,470
 
$
165,816
 
 
$
163,848
 
$
163,201
 
 
$
658,345
 
 
$
630,596
 
  Investment securities
 
 
 
 
 
 
 
 
  Taxable
 
 
9,707
 
 
 
10,343
 
 
10,650
 
 
 
10,706
 
 
9,873
 
 
 
41,406
 
 
 
36,833
 
  Tax-exempt
 
 
3,260
 
 
 
3,193
 
 
3,183
 
 
 
3,379
 
 
3,456
 
 
 
13,015
 
 
 
13,257
 
  Deposits - other banks
 
 
949
 
 
 
1,068
 
 
1,628
 
 
 
1,543
 
 
1,241
 
 
 
5,188
 
 
 
4,649
 
  Federal funds sold
 
 
5
 
 
 
8
 
 
10
 
 
 
11
 
 
9
 
 
 
34
 
 
 
33
 
 
 
 
 
 
 
 
 
 
Total interest income
 
 
175,132
 
 
 
182,082
 
 
181,287
 
 
 
179,487
 
 
177,780
 
 
 
717,988
 
 
 
685,368
 
 
 
 
 
 
 
 
 
 
Interest expense
 
 
 
 
 
 
 
 
  Interest on deposits
 
 
26,823
 
 
 
29,566
 
 
29,709
 
 
 
28,006
 
 
25,207
 
 
 
114,104
 
 
 
79,589
 
  Federal funds purchased
 
 
33
 
 
 
21
 
 
-
 
 
 
-
 
 
-
 
 
 
54
 
 
 
1
 
  FHLB borrowed funds
 
 
2,686
 
 
 
3,683
 
 
4,722
 
 
 
6,118
 
 
6,474
 
 
 
17,209
 
 
 
22,354
 
  Securities sold under agreements to repurchase
 
 
652
 
 
 
628
 
 
630
 
 
 
634
 
 
602
 
 
 
2,544
 
 
 
1,822
 
  Subordinated debentures
 
 
5,155
 
 
 
5,207
 
 
5,239
 
 
 
5,259
 
 
5,215
 
 
 
20,860
 
 
 
20,589
 
 
 
 
 
 
 
 
 
 
Total interest expense
 
 
35,349
 
 
 
39,105
 
 
40,300
 
 
 
40,017
 
 
37,498
 
 
 
154,771
 
 
 
124,355
 
 
 
 
 
 
 
 
 
 
Net interest income
 
 
139,783
 
 
 
142,977
 
 
140,987
 
 
 
139,470
 
 
140,282
 
 
 
563,217
 
 
 
561,013
 
  Provision for loan losses
 
 
-
 
 
 
-
 
 
1,325
 
 
 
-
 
 
-
 
 
 
1,325
 
 
 
4,322
 
Net interest income after
 
 
 
 
 
 
 
 
  provision for loan losses
 
 
139,783
 
 
 
142,977
 
 
139,662
 
 
 
139,470
 
 
140,282
 
 
 
561,892
 
 
 
556,691
 
 
 
 
 
 
 
 
 
 
Non-interest income
 
 
 
 
 
 
 
 
  Service charges on deposit accounts
 
 
6,778
 
 
 
6,492
 
 
6,259
 
 
 
6,401
 
 
7,004
 
 
 
25,930
 
 
 
26,851
 
  Other service charges and fees
 
 
10,636
 
 
 
8,710
 
 
8,177
 
 
 
6,563
 
 
7,598
 
 
 
34,086
 
 
 
36,591
 
  Trust fees
 
 
390
 
 
 
382
 
 
391
 
 
 
403
 
 
290
 
 
 
1,566
 
 
 
1,552
 
  Mortgage lending income
 
 
3,801
 
 
 
4,610
 
 
3,457
 
 
 
2,435
 
 
2,554
 
 
 
14,303
 
 
 
12,379
 
  Insurance commissions
 
 
551
 
 
 
603
 
 
515
 
 
 
609
 
 
442
 
 
 
2,278
 
 
 
2,110
 
  Increase in cash value of life insurance
 
 
562
 
 
 
714
 
 
740
 
 
 
736
 
 
737
 
 
 
2,752
 
 
 
2,856
 
  Dividends from FHLB, FRB, FNBB & other
 
 
1,952
 
 
 
1,101
 
 
1,149
 
 
 
3,505
 
 
1,992
 
 
 
7,707
 
 
 
5,757
 
  Gain (loss) on SBA loans
 
 
686
 
 
 
291
 
 
355
 
 
 
241
 
 
75
 
 
 
1,573
 
 
 
566
 
 Gain (loss) on branches, equipment and
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   other assets, net
 
 
35
 
 
 
12
 
 
(129
)
 
 
79
 
 
(25
)
 
 
(3
)
 
 
(120
)
  Gain (loss) on OREO, net
 
 
159
 
 
 
334
 
 
58
 
 
 
206
 
 
114
 
 
 
757
 
 
 
2,401
 
  Gain (loss) on securities, net
 
 
(2
)
 
 
-
 
 
-
 
 
 
-
 
 
-
 
 
 
(2
)
 
 
-
 
  Other income
 
 
2,481
 
 
 
1,500
 
 
2,094
 
 
 
2,494
 
 
2,726
 
 
 
8,569
 
 
 
11,889
 
 
 
 
 
 
 
 
 
 
Total non-interest income
 
 
28,029
 
 
 
24,749
 
 
23,066
 
 
 
23,672
 
 
23,507
 
 
 
99,516
 
 
 
102,832
 
 
 
 
 
 
 
 
 
 
Non-interest expense
 
 
 
 
 
 
 
 
  Salaries and employee benefits
 
 
38,446
 
 
 
39,919
 
 
37,976
 
 
 
37,836
 
 
36,230
 
 
 
154,177
 
 
 
143,545
 
  Occupancy and equipment
 
 
8,729
 
 
 
9,047
 
 
8,853
 
 
 
8,823
 
 
8,310
 
 
 
35,452
 
 
 
33,960
 
  Data processing expense
 
 
4,294
 
 
 
4,059
 
 
3,838
 
 
 
3,970
 
 
3,642
 
 
 
16,161
 
 
 
14,428
 
  Other operating expenses
 
 
19,873
 
 
 
14,739
 
 
16,957
 
 
 
18,428
 
 
23,090
 
 
 
69,997
 
 
 
72,070
 
 
 
 
 
 
 
 
 
 
Total non-interest expense
 
 
71,342
 
 
 
67,764
 
 
67,624
 
 
 
69,057
 
 
71,272
 
 
 
275,787
 
 
 
264,003
 
 
 
 
 
 
 
 
 
 
Income before income taxes
 
 
96,470
 
 
 
99,962
 
 
95,104
 
 
 
94,085
 
 
92,517
 
 
 
385,621
 
 
 
395,520
 
  Income tax expense
 
 
23,208
 
 
 
27,199
 
 
22,940
 
 
 
22,735
 
 
21,487
 
 
 
96,082
 
 
 
95,117
 
Net income
 
$
73,262
 
 
$
72,763
 
$
72,164
 
 
$
71,350
 
$
71,030
 
 
$
289,539
 
 
$
300,403
 
 
 
 
 
 
 
 
 
 


Home BancShares, Inc.
Selected Financial Information
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
Year Ended
 
 
 
Dec. 31,
 
 
 
Sep. 30,
 
 
 
Jun. 30,
 
 
 
Mar. 31,
 
 
 
Dec. 31,
 
 
 
Dec. 31,
 
 
 
Dec. 31,
 
(Dollars and shares in thousands, except per share data)
 
 
2019
 
 
 
2019
 
 
 
2019
 
 
 
2019
 
 
 
2018
 
 
 
2019
 
 
 
2018
 
 
 
 
 
 
 
 
 
PER SHARE DATA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted earnings per common share
 
$
0.44
 
 
$
0.44
 
 
$
0.43
 
 
$
0.42
 
 
$
0.41
 
 
$
1.73
 
 
$
1.73
 
Diluted earnings per common share, as adjusted, excluding special dividend from equity investment, outsourced special project expense, FDIC Small Bank Assessment Credit, Florida tax savings, BOLI redemption tax, merger expenses & hurricane expenses (non-GAAP)(1)
 
 
0.44
 
 
 
0.44
 
 
 
0.43
 
 
 
0.42
 
 
 
0.44
 
 
 
1.73
 
 
 
1.75
 
Basic earnings per common share
 
 
0.44
 
 
 
0.44
 
 
 
0.43
 
 
 
0.42
 
 
 
0.41
 
 
 
1.73
 
 
 
1.73
 
Dividends per share - common
 
 
0.1300
 
 
 
0.1300
 
 
 
0.1300
 
 
 
0.1200
 
 
 
0.1200
 
 
 
0.5100
 
 
 
0.4600
 
Book value per common share
 
 
15.10
 
 
 
14.80
 
 
 
14.46
 
 
 
14.04
 
 
 
13.76
 
 
 
15.10
 
 
 
13.76
 
Tangible book value per common share (non-GAAP)(1)
 
 
9.12
 
 
 
8.83
 
 
 
8.50
 
 
 
8.10
 
 
 
7.90
 
 
 
9.12
 
 
 
7.90
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
STOCK INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average common shares outstanding
 
 
166,696
 
 
 
167,178
 
 
 
167,791
 
 
 
169,592
 
 
 
173,023
 
 
 
167,804
 
 
 
173,657
 
Average diluted shares outstanding
 
 
166,696
 
 
 
167,178
 
 
 
167,791
 
 
 
169,592
 
 
 
173,311
 
 
 
167,804
 
 
 
174,124
 
End of period common shares outstanding
 
 
166,373
 
 
 
166,860
 
 
 
167,466
 
 
 
168,173
 
 
 
170,720
 
 
 
166,373
 
 
 
170,720
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ANNUALIZED PERFORMANCE METRICS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on average assets
 
 
1.94
%
 
 
1.93
%
 
 
1.92
%
 
 
1.92
%
 
 
1.90
%
 
 
1.93
%
 
 
2.06
%
Return on average assets excluding special dividend from equity investment, outsourced special project expense, FDIC Small Bank Assessment Credit, Florida tax savings, BOLI redemption tax, merger expenses & hurricane expenses (ROA, as adjusted) (non-GAAP)(1)
 
 
1.94
%
 
 
1.96
%
 
 
1.92
%
 
 
1.92
%
 
 
2.03
%
 
 
1.94
%
 
 
2.10
%
Return on average assets excluding intangible amortization (non-GAAP)(1)
 
 
2.12
%
 
 
2.10
%
 
 
2.09
%
 
 
2.09
%
 
 
2.07
%
 
 
2.10
%
 
 
2.25
%
Return on average common equity
 
 
11.71
%
 
 
11.84
%
 
 
12.18
%
 
 
12.34
%
 
 
12.05
%
 
 
12.01
%
 
 
13.17
%
Return on average common equity excluding special dividend from equity investment, outsourced special project expense, FDIC Small Bank Assessment Credit, Florida tax savings, BOLI redemption tax, merger expenses & hurricane expenses: (ROE, as adjusted) (non-GAAP)(1)
 
 
11.68
%
 
 
12.08
%
 
 
12.22
%
 
 
12.34
%
 
 
12.86
%
 
 
12.07
%
 
 
13.38
%
Return on average tangible common equity (non-GAAP)(1)
 
 
19.55
%
 
 
20.04
%
 
 
21.01
%
 
 
21.53
%
 
 
21.08
%
 
 
20.49
%
 
 
23.25
%
Return on average tangible common equity excluding intangible amortization (non-GAAP)(1)
 
 
19.86
%
 
 
20.36
%
 
 
21.35
%
 
 
21.88
%
 
 
21.43
%
 
 
20.83
%
 
 
23.62
%
Return on average tangible common equity excluding special dividend from equity investment, outsourced special project expense, FDIC Small Bank Assessment Credit, Florida tax savings, BOLI redemption tax, merger expenses & hurricane expenses: (ROTCE, as adjusted) (non-GAAP)(1)
 
 
19.51
%
 
 
20.45
%
 
 
21.08
%
 
 
21.53
%
 
 
22.50
%
 
 
20.60
%
 
 
23.62
%
Efficiency ratio
 
 
41.26
%
 
 
39.16
%
 
 
39.93
%
 
 
41.01
%
 
 
42.18
%
 
 
40.34
%
 
 
38.48
%
Efficiency ratio, as adjusted (non-GAAP)(1)
 
 
41.14
%
 
 
40.60
%
 
 
39.92
%
 
 
40.52
%
 
 
38.28
%
 
 
40.55
%
 
 
37.64
%
Net interest margin - FTE
 
 
4.24
%
 
 
4.32
%
 
 
4.28
%
 
 
4.30
%
 
 
4.30
%
 
 
4.29
%
 
 
4.42
%
Fully taxable equivalent adjustment
 
$
1,322
 
 
$
1,247
 
 
$
1,319
 
 
$
1,367
 
 
$
1,412
 
 
$
5,255
 
 
$
5,513
 
Total revenue (net)
 
 
167,812
 
 
 
167,726
 
 
 
164,053
 
 
 
163,142
 
 
 
163,789
 
 
 
662,733
 
 
 
663,845
 
Total purchase accounting accretion
 
 
9,133
 
 
 
8,462
 
 
 
9,240
 
 
 
9,055
 
 
 
9,432
 
 
 
35,890
 
 
 
41,455
 
Average purchase accounting loan discounts
 
 
91,869
 
 
 
112,623
 
 
 
122,197
 
 
 
131,596
 
 
 
141,244
 
 
 
114,521
 
 
 
152,948
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER OPERATING EXPENSES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Advertising
 
$
1,340
 
 
$
1,201
 
 
$
1,095
 
 
$
1,051
 
 
$
1,214
 
 
$
4,687
 
 
$
4,472
 
Merger and acquisition expenses
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
6,013
 
 
 
-
 
 
 
6,013
 
Amortization of intangibles
 
 
1,565
 
 
 
1,587
 
 
 
1,587
 
 
 
1,586
 
 
 
1,587
 
 
 
6,325
 
 
 
6,455
 
Electronic banking expense
 
 
1,870
 
 
 
1,901
 
 
 
1,851
 
 
 
1,903
 
 
 
1,969
 
 
 
7,525
 
 
 
7,622
 
Directors' fees
 
 
396
 
 
 
380
 
 
 
392
 
 
 
434
 
 
 
319
 
 
 
1,602
 
 
 
1,281
 
Due from bank service charges
 
 
289
 
 
 
272
 
 
 
282
 
 
 
238
 
 
 
289
 
 
 
1,081
 
 
 
1,003
 
FDIC and state assessment
 
 
1,635
 
 
 
(532
)
 
 
1,655
 
 
 
1,710
 
 
 
1,869
 
 
 
4,468
 
 
 
8,558
 
Hurricane expense
 
 
-
 
 
 
-
 
 
 
-
 
 
 
897
 
 
 
470
 
 
 
897
 
 
 
470
 
Insurance
 
 
790
 
 
 
698
 
 
 
661
 
 
 
697
 
 
 
737
 
 
 
2,846
 
 
 
3,100
 
Legal and accounting
 
 
1,633
 
 
 
1,414
 
 
 
989
 
 
 
981
 
 
 
1,151
 
 
 
5,017
 
 
 
3,548
 
Other professional fees
 
 
3,189
 
 
 
1,906
 
 
 
2,306
 
 
 
2,812
 
 
 
1,465
 
 
 
10,213
 
 
 
6,453
 
Operating supplies
 
 
469
 
 
 
511
 
 
 
505
 
 
 
536
 
 
 
510
 
 
 
2,021
 
 
 
2,222
 
Postage
 
 
327
 
 
 
320
 
 
 
293
 
 
 
326
 
 
 
325
 
 
 
1,266
 
 
 
1,303
 
Telephone
 
 
312
 
 
 
289
 
 
 
306
 
 
 
303
 
 
 
324
 
 
 
1,210
 
 
 
1,405
 
Other expense
 
 
6,058
 
 
 
4,792
 
 
 
5,035
 
 
 
4,954
 
 
 
4,848
 
 
 
20,839
 
 
 
18,165
 
 
 
 
 
 
 
 
 
  Total other operating expenses
 
$
19,873
 
 
$
14,739
 
 
$
16,957
 
 
$
18,428
 
 
$
23,090
 
 
$
69,997
 
 
$
72,070
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(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)
 
 
 
 
 
 
 
 
 
Dec. 31,
 
 
 
Sep. 30,
 
 
 
Jun. 30,
 
 
 
Mar. 31,
 
 
 
Dec. 31,
 
(Dollars in thousands)
 
 
2019
 
 
 
2019
 
 
 
2019
 
 
 
2019
 
 
 
2018
 
 
 
 
 
 
 
BALANCE SHEET RATIOS
 
 
 
 
 
 
 
 
 
 
 
Total loans to total deposits
 
 
96.38
%
 
 
97.51
%
 
 
97.41
%
 
 
99.20
%
 
 
101.58
%
Common equity to assets
 
 
16.71
%
 
 
16.57
%
 
 
15.84
%
 
 
15.56
%
 
 
15.36
%
Tangible common equity to tangible assets (non-GAAP)(1)
 
 
10.80
%
 
 
10.59
%
 
 
9.96
%
 
 
9.60
%
 
 
9.43
%
 
 
 
 
 
 
 
 
 
 
 
 
LOANS RECEIVABLE
 
 
 
 
 
 
 
 
 
 
 
Real estate
 
 
 
 
 
  Commercial real estate loans
 
 
 
 
 
  Non-farm/non-residential
 
$
4,412,769
 
 
$
4,375,970
 
 
$
4,495,558
 
 
$
4,623,174
 
 
$
4,806,684
 
  Construction/land development
 
 
1,776,689
 
 
 
1,827,454
 
 
 
1,930,838
 
 
 
1,649,303
 
 
 
1,546,035
 
  Agricultural
 
 
88,400
 
 
 
87,087
 
 
 
85,045
 
 
 
76,092
 
 
 
76,433
 
  Residential real estate loans
 
 
 
 
 
  Residential 1-4 family
 
 
1,819,221
 
 
 
1,808,099
 
 
 
1,852,784
 
 
 
1,947,119
 
 
 
1,975,586
 
  Multifamily residential
 
 
488,278
 
 
 
498,079
 
 
 
523,789
 
 
 
538,098
 
 
 
560,475
 
Total real estate
 
 
8,585,357
 
 
 
8,596,689
 
 
 
8,888,014
 
 
 
8,833,786
 
 
 
8,965,213
 
Consumer
 
 
511,909
 
 
 
469,741
 
 
 
455,554
 
 
 
448,093
 
 
 
443,105
 
Commercial and industrial
 
 
1,528,003
 
 
 
1,479,724
 
 
 
1,515,357
 
 
 
1,505,773
 
 
 
1,476,331
 
Agricultural
 
 
63,644
 
 
 
90,343
 
 
 
80,621
 
 
 
58,966
 
 
 
48,562
 
Other
 
 
180,797
 
 
 
135,449
 
 
 
113,583
 
 
 
132,317
 
 
 
138,668
 
  Loans receivable
 
$
10,869,710
 
 
$
10,771,946
 
 
$
11,053,129
 
 
$
10,978,935
 
 
$
11,071,879
 
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Discount for credit losses on purchased loans
 
$
58,719
 
 
$
89,615
 
 
$
98,672
 
 
$
106,617
 
 
$
113,648
 
Purchased loans, net of discount for credit losses on purchased loans
 
 
1,985,241
 
 
 
2,227,386
 
 
 
2,469,579
 
 
 
2,712,315
 
 
 
2,900,284
 
 
 
 
 
 
 
 
 
 
 
 
 
ALLOWANCE FOR LOAN LOSSES
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
 
$
104,304
 
 
$
106,066
 
 
$
106,357
 
 
$
108,791
 
 
$
110,191
 
Loans charged off
 
 
2,631
 
 
 
2,302
 
 
 
2,279
 
 
 
3,391
 
 
 
1,814
 
Recoveries of loans previously charged off
 
 
449
 
 
 
540
 
 
 
663
 
 
 
957
 
 
 
414
 
  Net loans (recovered)/charged off
 
 
2,182
 
 
 
1,762
 
 
 
1,616
 
 
 
2,434
 
 
 
1,400
 
Provision for loan losses
 
 
-
 
 
 
-
 
 
 
1,325
 
 
 
-
 
 
 
-
 
Balance, end of period
 
$
102,122
 
 
$
104,304
 
 
$
106,066
 
 
$
106,357
 
 
$
108,791
 
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Net (recoveries) charge-offs to average total loans
 
 
0.08
%
 
 
0.06
%
 
 
0.06
%
 
 
0.09
%
 
 
0.05
%
Allowance for loan losses to total loans
 
 
0.94
%
 
 
0.97
%
 
 
0.96
%
 
 
0.97
%
 
 
0.98
%
 
 
 
 
 
 
 
 
 
 
 
 
NON-PERFORMING ASSETS
 
 
 
 
 
 
 
 
 
 
 
Non-performing loans
 
 
 
 
 
  Non-accrual loans
 
$
47,607
 
 
$
48,640
 
 
$
52,841
 
 
$
49,616
 
 
$
47,083
 
  Loans past due 90 days or more
 
 
7,238
 
 
 
9,964
 
 
 
9,961
 
 
 
14,577
 
 
 
17,159
 
  Total non-performing loans
 
 
54,845
 
 
 
58,604
 
 
 
62,802
 
 
 
64,193
 
 
 
64,242
 
Other non-performing assets
 
 
 
 
 
  Foreclosed assets held for sale, net
 
 
9,143
 
 
 
8,639
 
 
 
13,734
 
 
 
14,466
 
 
 
13,236
 
  Other non-performing assets
 
 
447
 
 
 
447
 
 
 
947
 
 
 
947
 
 
 
497
 
  Total other non-performing assets
 
 
9,590
 
 
 
9,086
 
 
 
14,681
 
 
 
15,413
 
 
 
13,733
 
  Total non-performing assets
 
$
64,435
 
 
$
67,690
 
 
$
77,483
 
 
$
79,606
 
 
$
77,975
 
 
 
 
 
 
 
Allowance for loan losses for loans to non-performing loans
 
 
186.20
%
 
 
177.98
%
 
 
168.89
%
 
 
165.68
%
 
 
169.35
%
Non-performing loans to total loans
 
 
0.50
%
 
 
0.54
%
 
 
0.57
%
 
 
0.58
%
 
 
0.58
%
Non-performing assets to total assets
 
 
0.43
%
 
 
0.45
%
 
 
0.51
%
 
 
0.52
%
 
 
0.51
%
 
 
 
 
 
 
 
 
 
 
 
 
(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
 
 
December 31, 2019
 
September 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
 
$
234,159
 
$
949
 
1.61
%
 
$
213,671
 
$
1,068
 
1.98
%
  Federal funds sold
 
 
1,158
 
 
5
 
1.71
%
 
 
1,442
 
 
8
 
2.20
%
  Investment securities - taxable
 
 
1,710,192
 
 
9,707
 
2.25
%
 
 
1,705,647
 
 
10,343
 
2.41
%
  Investment securities - non-taxable - FTE
 
 
376,613
 
 
4,285
 
4.51
%
 
 
370,376
 
 
4,139
 
4.43
%
  Loans receivable - FTE
 
 
10,866,386
 
 
161,508
 
5.90
%
 
 
10,944,638
 
 
167,771
 
6.08
%
  Total interest-earning assets
 
 
13,188,508
 
 
176,454
 
5.31
%
 
 
13,235,774
 
 
183,329
 
5.50
%
  Non-earning assets
 
 
1,755,860
 
 
 
 
1,757,458
 
 
  Total assets
 
$
14,944,368
 
 
 
$
14,993,232
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
  Interest-bearing liabilities
 
 
 
 
 
 
 
  Savings and interest-bearing transaction accounts
 
$
6,792,252
 
$
17,406
 
1.02
%
 
$
6,629,491
 
$
19,615
 
1.17
%
  Time deposits
 
 
2,025,032
 
 
9,417
 
1.84
%
 
 
2,014,630
 
 
9,951
 
1.96
%
  Total interest-bearing deposits
 
 
8,817,284
 
 
26,823
 
1.21
%
 
 
8,644,121
 
 
29,566
 
1.36
%
  Federal funds purchased
 
 
6,684
 
 
33
 
1.96
%
 
 
4,801
 
 
21
 
1.74
%
  Securities sold under agreement to repurchase
 
 
159,719
 
 
652
 
1.62
%
 
 
143,628
 
 
628
 
1.73
%
  FHLB borrowed funds
 
 
562,963
 
 
2,686
 
1.89
%
 
 
748,577
 
 
3,683
 
1.95
%
  Subordinated debentures
 
 
369,462
 
 
5,155
 
5.54
%
 
 
369,269
 
 
5,207
 
5.59
%
  Total interest-bearing liabilities
 
 
9,916,112
 
 
35,349
 
1.41
%
 
 
9,910,396
 
 
39,105
 
1.57
%
  Non-interest bearing liabilities
 
 
 
 
 
 
 
Non-interest bearing deposits
 
 
2,433,384
 
 
 
 
2,530,664
 
 
Other liabilities
 
 
112,466
 
 
 
 
114,352
 
 
  Total liabilities
 
 
12,461,962
 
 
 
 
12,555,412
 
 
Shareholders' equity
 
 
2,482,406
 
 
 
 
2,437,820
 
 
  Total liabilities and shareholders' equity
 
$
14,944,368
 
 
 
$
14,993,232
 
 
Net interest spread
 
 
 
3.90
%
 
 
 
 
3.93
%
Net interest income and margin - FTE
 
 
$
141,105
 
4.24
%
 
 
 
$
144,224
 
4.32
%
 
 
 
 
 
 
 
 


Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Year Ended
 
 
December 31, 2019
 
December 31, 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
 
$
254,548
 
$
5,188
 
2.04
%
 
$
265,071
 
$
4,649
 
1.75
%
  Federal funds sold
 
 
1,421
 
 
34
 
2.39
%
 
 
2,876
 
 
33
 
1.15
%
  Investment securities - taxable
 
 
1,663,512
 
 
41,406
 
2.49
%
 
 
1,542,188
 
 
36,833
 
2.39
%
  Investment securities - non-taxable - FTE
 
 
379,232
 
 
17,026
 
4.49
%
 
 
386,790
 
 
17,434
 
4.51
%
  Loans receivable - FTE
 
 
10,961,599
 
 
659,589
 
6.02
%
 
 
10,618,796
 
 
631,932
 
5.95
%
  Total interest-earning assets
 
 
13,260,312
 
 
723,243
 
5.45
%
 
 
12,815,721
 
 
690,881
 
5.39
%
  Non-earning assets
 
 
1,768,188
 
 
 
 
1,751,492
 
 
  Total assets
 
$
15,028,500
 
 
 
$
14,567,213
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
  Interest-bearing liabilities
 
 
 
 
 
 
 
  Savings and interest-bearing transaction accounts
 
$
6,674,493
 
$
77,194
 
1.16
%
 
$
6,418,186
 
$
58,199
 
0.91
%
  Time deposits
 
 
1,972,040
 
 
36,910
 
1.87
%
 
 
1,645,986
 
 
21,390
 
1.30
%
  Total interest-bearing deposits
 
 
8,646,533
 
 
114,104
 
1.32
%
 
 
8,064,172
 
 
79,589
 
0.99
%
  Federal funds purchased
 
 
2,895
 
 
54
 
1.87
%
 
 
31
 
 
1
 
3.23
%
  Securities sold under agreement to repurchase
 
 
149,665
 
 
2,544
 
1.70
%
 
 
148,327
 
 
1,822
 
1.23
%
  FHLB borrowed funds
 
 
848,969
 
 
17,209
 
2.03
%
 
 
1,180,897
 
 
22,354
 
1.89
%
  Subordinated debentures
 
 
369,175
 
 
20,860
 
5.65
%
 
 
368,409
 
 
20,589
 
5.59
%
  Total interest-bearing liabilities
 
 
10,017,237
 
 
154,771
 
1.55
%
 
 
9,761,836
 
 
124,355
 
1.27
%
  Non-interest bearing liabilities
 
 
 
 
 
 
 
  Non-interest bearing deposits
 
 
2,489,254
 
 
 
 
2,464,024
 
 
  Other liabilities
 
 
111,156
 
 
 
 
60,298
 
 
  Total liabilities
 
 
12,617,647
 
 
 
 
12,286,158
 
 
Shareholders' equity
 
 
2,410,853
 
 
 
 
2,281,055
 
 
  Total liabilities and shareholders' equity
 
$
15,028,500
 
 
 
$
14,567,213
 
 
Net interest spread
 
 
 
3.90
%
 
 
 
 
4.12
%
Net interest income and margin - FTE
 
 
$
568,472
 
4.29
%
 
 
 
$
566,526
 
4.42
%
 
 
 
 
 
 
 
 


Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
 
 
 
 
 
Year Ended
(Dollars and shares in thousands,
 
 
Dec. 31,
 
 
 
Sep. 30,
 
 
 
Jun. 30,
 
 
 
Mar. 31,
 
 
 
Dec. 31,
 
 
 
Dec. 31,
 
 
 
Dec. 31,
 
except per share data)
 
 
2019
 
 
 
2019
 
 
 
2019
 
 
 
2019
 
 
 
2018
 
 
 
2019
 
 
 
2018
 
 
 
 
 
 
 
 
 
 
EARNINGS, AS ADJUSTED
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP net income available to common shareholders (A)
 
$
73,262
 
 
$
72,763
 
 
$
72,164
 
 
$
71,350
 
 
$
71,030
 
 
$
289,539
 
 
$
300,403
 
Pre-tax adjustments
 
 
 
 
 
 
 
 
FDIC Small Bank Assessment Credit
 
 
-
 
 
 
(2,291
)
 
 
-
 
 
 
-
 
 
 
-
 
 
 
(2,291
)
 
 
-
 
Special dividend from equity investment
 
 
(861
)
 
 
-
 
 
 
-
 
 
 
(2,134
)
 
 
-
 
 
 
(2,995
)
 
 
-
 
Merger and acquisition expenses
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
6,013
 
 
 
-
 
 
 
6,013
 
Hurricane expenses
 
 
-
 
 
 
-
 
 
 
-
 
 
 
897
 
 
 
470
 
 
 
897
 
 
 
470
 
Outsourced special project expense
 
 
631
 
 
 
-
 
 
 
-
 
 
 
900
 
 
 
-
 
 
 
1,531
 
 
 
-
 
Total pre-tax adjustments
 
 
(230
)
 
 
(2,291
)
 
 
-
 
 
 
(337
)
 
 
6,483
 
 
 
(2,858
)
 
 
6,483
 
Tax-effect of adjustments
 
 
(59
)
 
 
(592
)
 
 
-
 
 
 
(87
)
 
 
1,694
 
 
 
(738
)
 
 
1,694
 
Adjustments after-tax
 
 
(171
)
 
 
(1,699
)
 
 
-
 
 
 
(250
)
 
 
4,789
 
-
 
(2,120
)
 
 
4,789
 
Florida tax savings
 
 
-
 
 
 
(497
)
 
 
252
 
 
 
245
 
 
 
-
 
 
 
-
 
 
 
-
 
BOLI redemption tax
 
 
-
 
 
 
3,667
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
3,667
 
 
 
-
 
Total adjustments after-tax (B)
 
 
(171
)
 
 
1,471
 
 
 
252
 
 
 
(5
)
 
 
4,789
 
-
 
1,547
 
 
 
4,789
 
Earnings, as adjusted (C)
 
$
73,091
 
 
$
74,234
 
 
$
72,416
 
 
$
71,345
 
 
$
75,819
 
 
$
291,086
 
 
$
305,192
 
 
 
 
 
 
 
 
 
 
Average diluted shares outstanding (D)
 
 
166,696
 
 
 
167,178
 
 
 
167,791
 
 
 
169,592
 
 
 
173,311
 
 
 
167,804
 
 
 
174,124
 
 
 
 
 
 
 
 
 
 
GAAP diluted earnings per share: (A/D)
 
$
0.44
 
 
$
0.44
 
 
$
0.43
 
 
$
0.42
 
 
$
0.41
 
 
$
1.73
 
 
$
1.73
 
Adjustments after-tax: (B/D)
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
0.03
 
 
 
-
 
 
 
0.02
 
Diluted earnings per common share excluding special dividend from equity investment, outsourced special project expense, FDIC Small Bank Assessment Credit, Florida tax savings, BOLI redemption tax, merger expenses & hurricane expenses: (C/D)
 
$
0.44
 
 
$
0.44
 
 
$
0.43
 
 
$
0.42
 
 
$
0.44
 
 
$
1.73
 
 
$
1.75
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ANNUALIZED RETURN ON AVERAGE ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on average assets: (A/E)
 
 
1.94
%
 
 
1.93
%
 
 
1.92
%
 
 
1.92
%
 
 
1.90
%
 
 
1.93
%
 
 
2.06
%
Return on average assets excluding special dividend from equity investment, outsourced special project expense, FDIC Small Bank Assessment Credit, Florida tax savings, BOLI redemption tax, merger expenses & hurricane expenses: (ROA, as adjusted) ((A+D)/E)
 
 
1.94
%
 
 
1.96
%
 
 
1.92
%
 
 
1.92
%
 
 
2.03
%
 
 
1.94
%
 
 
2.10
%
Return on average assets excluding intangible amortization: ((A+C)/(E-F))
 
 
2.12
%
 
 
2.10
%
 
 
2.09
%
 
 
2.09
%
 
 
2.07
%
 
 
2.10
%
 
 
2.25
%
 
 
 
 
 
 
 
 
 
GAAP net income available to common shareholders (A)
 
$
73,262
 
 
$
72,763
 
 
$
72,164
 
 
$
71,350
 
 
$
71,030
 
 
$
289,539
 
 
$
300,403
 
Amortization of intangibles (B)
 
 
1,565
 
 
 
1,587
 
 
 
1,587
 
 
 
1,586
 
 
 
1,587
 
 
 
6,325
 
 
 
6,455
 
Amortization of intangibles after-tax (C)
 
 
1,161
 
 
 
1,177
 
 
 
1,177
 
 
 
1,177
 
 
 
1,172
 
 
 
4,692
 
 
 
4,768
 
Adjustments after-tax (D)
 
 
(171
)
 
 
1,471
 
 
 
252
 
 
 
(5
)
 
 
4,789
 
 
 
1,547
 
 
 
4,789
 
Average assets (E)
 
 
14,944,368
 
 
 
14,993,232
 
 
 
15,098,600
 
 
 
15,079,672
 
 
 
14,838,979
 
 
 
15,028,500
 
 
 
14,567,213
 
Average goodwill, core deposits & other intangible assets (F)
 
 
995,721
 
 
 
997,309
 
 
 
998,898
 
 
 
1,000,494
 
 
 
1,002,070
 
 
 
998,090
 
 
 
989,033
 
 
 
 
 
 
 
 
 
 


Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
 
 
 
Year Ended
(Dollars and shares in thousands,
 
 
Dec. 31,
 
 
 
Sep. 30,
 
 
 
Jun. 30,
 
 
 
Mar. 31,
 
 
 
Dec. 31,
 
 
 
Dec. 31,
 
 
 
Dec. 31,
 
except per share data)
 
 
2019
 
 
 
2019
 
 
 
2019
 
 
 
2019
 
 
 
2018
 
 
 
2019
 
 
 
2018
 
 
 
 
 
 
 
 
 
ANNUALIZED RETURN ON AVERAGE COMMON EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on average common equity: (A/D)
 
 
11.71
%
 
 
11.84
%
 
 
12.18
%
 
 
12.34
%
 
 
12.05
%
 
 
12.01
%
 
 
13.17
%
Return on average common equity excluding special dividend from equity investment, outsourced special project expense, FDIC Small Bank Assessment Credit, Florida tax savings, BOLI redemption tax, merger expenses & hurricane expenses: (ROE, as adjusted) ((A+C)/D)
 
 
11.68
%
 
 
12.08
%
 
 
12.22
%
 
 
12.34
%
 
 
12.86
%
 
 
12.07
%
 
 
13.38
%
Return on average tangible common equity: (A/(D-E))
 
 
19.55
%
 
 
20.04
%
 
 
21.01
%
 
 
21.53
%
 
 
21.08
%
 
 
20.49
%
 
 
23.25
%
Return on average tangible common equity excluding intangible amortization: (B/(D-E))
 
 
19.86
%
 
 
20.36
%
 
 
21.35
%
 
 
21.88
%
 
 
21.43
%
 
 
20.83
%
 
 
23.62
%
Return on average tangible common equity excluding special dividend from equity investment, outsourced special project expense, FDIC Small Bank Assessment Credit, Florida tax savings, BOLI redemption tax, merger expenses & hurricane expenses: (ROTCE, as adjusted) ((A+C)/(D-E))
 
 
19.51
%
 
 
20.45
%
 
 
21.08
%
 
 
21.53
%
 
 
22.50
%
 
 
20.60
%
 
 
23.62
%
 
 
 
 
 
 
 
 
GAAP net income available to common shareholders (A)
 
$
73,262
 
 
$
72,763
 
 
$
72,164
 
 
$
71,350
 
 
$
71,030
 
 
$
289,539
 
 
$
300,403
 
Earnings excluding intangible amortization (B)
 
 
74,423
 
 
 
73,940
 
 
 
73,341
 
 
 
72,527
 
 
 
72,202
 
 
 
294,231
 
 
 
305,171
 
Adjustments after-tax (C)
 
 
(171
)
 
 
1,471
 
 
 
252
 
 
 
(5
)
 
 
4,789
 
 
 
1,547
 
 
 
4,789
 
Average common equity (D)
 
 
2,482,406
 
 
 
2,437,820
 
 
 
2,376,718
 
 
 
2,344,657
 
 
 
2,338,802
 
 
 
2,410,853
 
 
 
2,281,055
 
Average goodwill, core deposits & other intangible assets (E)
 
 
995,721
 
 
 
997,309
 
 
 
998,898
 
 
 
1,000,494
 
 
 
1,002,070
 
 
 
998,090
 
 
 
989,033
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EFFICIENCY RATIO
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Efficiency ratio: ((C-E)/(A+B+D))
 
 
41.26
%
 
 
39.16
%
 
 
39.93
%
 
 
41.01
%
 
 
42.18
%
 
 
40.34
%
 
 
38.48
%
Efficiency ratio, as adjusted: ((C-E-G)/(A+B+D-F))
 
 
41.14
%
 
 
40.60
%
 
 
39.92
%
 
 
40.52
%
 
 
38.28
%
 
 
40.55
%
 
 
37.64
%
 
 
 
 
 
 
 
 
-
 
 
 
-
 
Net interest income (A)
 
$
139,783
 
 
$
142,977
 
 
$
140,987
 
 
$
139,470
 
 
$
140,282
 
 
$
563,217
 
 
$
561,013
 
Non-interest income (B)
 
 
28,029
 
 
 
24,749
 
 
 
23,066
 
 
 
23,672
 
 
 
23,507
 
 
 
99,516
 
 
 
102,832
 
Non-interest expense (C)
 
 
71,342
 
 
 
67,764
 
 
 
67,624
 
 
 
69,057
 
 
 
71,272
 
 
 
275,787
 
 
 
264,003
 
Fully taxable equivalent adjustment (D)
 
 
1,322
 
 
 
1,247
 
 
 
1,319
 
 
 
1,367
 
 
 
1,412
 
 
 
5,255
 
 
 
5,513
 
Amortization of intangibles (E)
 
 
1,565
 
 
 
1,587
 
 
 
1,587
 
 
 
1,586
 
 
 
1,587
 
 
 
6,325
 
 
 
6,455
 
 
 
 
 
 
 
 
 
Adjustments:
 
 
 
 
 
 
 
Non-interest income:
 
 
 
 
 
 
 
Special dividend from equity investment
 
$
861
 
 
$
-
 
 
$
-
 
 
$
2,134
 
 
$
-
 
 
$
2,995
 
 
$
-
 
Gain (loss) on OREO
 
 
159
 
 
 
334
 
 
 
58
 
 
 
206
 
 
 
114
 
 
 
757
 
 
 
2,401
 
Gain (loss) on branches, equipment and other assets, net
 
 
35
 
 
 
12
 
 
 
(129
)
 
 
79
 
 
 
(25
)
 
 
(3
)
 
 
(120
)
Gain (loss) on securities
 
 
(2
)
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
(2
)
 
 
-
 
Total non-interest income adjustments (F)
 
$
1,053
 
 
$
346
 
 
$
(71
)
 
$
2,419
 
 
$
89
 
 
$
3,747
 
 
$
2,281
 
 
 
 
 
 
 
 
 
Non-interest expense:
 
 
 
 
 
 
 
FDIC Small Bank Assessment Credit
 
$
-
 
 
$
(2,291
)
 
$
-
 
 
$
-
 
 
$
-
 
 
$
(2,291
)
 
$
-
 
Merger Expenses
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
6,013
 
 
 
-
 
 
 
6,013
 
Hurricane damage expense
 
 
-
 
 
 
-
 
 
 
-
 
 
 
897
 
 
 
470
 
 
 
897
 
 
 
470
 
  Outsourced special project expense
 
 
631
 
 
 
-
 
 
 
-
 
 
 
900
 
 
 
-
 
 
 
1,531
 
 
 
-
 
Total non-interest expense adjustments (G)
 
$
631
 
 
$
(2,291
)
 
$
-
 
 
$
1,797
 
 
$
6,483
 
 
$
137
 
 
$
6,483
 
 
 
 
 
 
 
 
 


Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
 
 
 
 
 
 
 
 
 
Dec. 31,
 
 
 
Sep. 30,
 
 
 
Jun. 30,
 
 
 
Mar. 31,
 
 
 
Dec. 31,
 
(Dollars in thousands)
 
 
2019
 
 
 
2019
 
 
 
2019
 
 
 
2019
 
 
 
2018
 
 
 
 
 
 
 
TANGIBLE BOOK VALUE PER COMMON SHARE
 
 
 
 
 
 
 
 
 
 
 
Book value per common share: (A/B)
 
$
15.10
 
 
$
14.80
 
 
$
14.46
 
 
$
14.04
 
 
$
13.76
 
Tangible book value per common share: ((A-C-D)/B)
 
 
9.12
 
 
 
8.83
 
 
 
8.50
 
 
 
8.10
 
 
 
7.90
 
 
 
 
 
 
 
Total stockholders' equity (A)
 
$
2,511,531
 
 
$
2,469,389
 
 
$
2,421,406
 
 
$
2,361,484
 
 
$
2,349,886
 
End of period common shares outstanding (B)
 
 
166,373
 
 
 
166,860
 
 
 
167,466
 
 
 
168,173
 
 
 
170,720
 
Goodwill (C)
 
$
958,408
 
 
$
958,408
 
 
$
958,408
 
 
$
958,408
 
 
$
958,408
 
Core deposit and other intangibles (D)
 
 
36,572
 
 
 
38,136
 
 
 
39,723
 
 
 
41,310
 
 
 
42,896
 
 
 
 
 
 
 
 
 
 
 
 
 
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS
 
 
 
 
 
 
 
 
 
 
 
Equity to assets: (B/A)
 
 
16.71
%
 
 
16.57
%
 
 
15.84
%
 
 
15.56
%
 
 
15.36
%
Tangible common equity to tangible assets: ((B-C-D)/(A-C-D))
 
 
10.80
%
 
 
10.59
%
 
 
9.96
%
 
 
9.60
%
 
 
9.43
%
 
 
 
 
 
 
Total assets (A)
 
$
15,032,047
 
 
$
14,901,935
 
 
$
15,287,575
 
 
$
15,179,501
 
 
$
15,302,438
 
Total stockholders' equity (B)
 
 
2,511,531
 
 
 
2,469,389
 
 
 
2,421,406
 
 
 
2,361,484
 
 
 
2,349,886
 
Goodwill (C)
 
 
958,408
 
 
 
958,408
 
 
 
958,408
 
 
 
958,408
 
 
 
958,408
 
Core deposit and other intangibles (D)
 
 
36,572
 
 
 
38,136
 
 
 
39,723
 
 
 
41,310
 
 
 
42,896
 
 
 
 
 
 
 


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...