Try our mobile app

Published: 2021-01-21 08:38:58 ET
<<<  go to HOMB company page
EX-99.1 2 homb-ex991_6.htm EX-99.1 homb-ex991_6.htm

 

EXHIBIT 99.1

For Immediate Release:

January 21, 2021

 

HOMB Raises the Bar with Best in Class Performance Metrics

 

Conway, AR – Home BancShares, Inc. (NASDAQ GS: HOMB), parent company of Centennial Bank, released record quarterly earnings today.

Highlights of the Fourth Quarter of 2020:

Metric

Q4 2020

Q3 2020

Q2 2020

Q1 2020

Q4 2019

Net Income

$81.8 million

$69.3 million

$62.8 million

$507,000

$73.3 million

Total Revenue (net)

$181.9 million

$176.1 million

$173.7 million

$162.7 million

$167.8 million

Income (loss) before income taxes

$107.7 million

$90.4 million

$82.1 million

($2.4 million)

$96.5 million

Pre-tax net income, excluding provision for credit losses and unfunded commitment expense (PPNR) (non-GAAP)(1)

$107.7 million

$104.4 million

$102.7 million

$92.2 million

$96.5 million

Pre-tax net income to total revenue (net)

59.19%

51.32%

47.25%

-1.49%

57.49%

P5NR (Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1)

59.19%

59.28%

59.15%

56.67%

57.49%

ROA

1.97%

1.66%

1.55%

0.01%

1.94%

ROA (pre-tax net income, excluding provision for credit losses and unfunded commitment expense) (non-GAAP)(1)

2.60%

2.50%

2.53%

2.45%

2.56%

ROA, excluding provision for credit losses and unfunded commitment expense (non-GAAP)(1)

1.97%

1.91%

1.92%

1.87%

1.94%

NIM

4.00%

3.92%

4.11%

4.22%

4.24%

NIM, excluding PPP loans (non-GAAP)(1)

3.97%

3.98%

4.16%

4.22%

4.24%

Purchase Accounting Accretion

$5.7 million

$7.0 million

$7.0 million

$7.6 million

$9.1 million

ROE

12.72%

10.97%

10.27%

0.08%

11.71%

ROTCE (non-GAAP)(1)

20.96%

18.29%

17.40%

0.14%

19.55%

Diluted Earnings Per Share

$0.50

$0.42

$0.38

$0.00

$0.44

Non-Performing Assets to Total Assets

0.48%

0.47%

0.39%

0.44%

0.43%

Common Equity Tier 1 Capital

13.4%

12.6%

12.0%

11.5%

12.4%

Leverage

10.8%

10.4%

10.3%

10.8%

11.3%

Tier 1 Capital

14.0%

13.2%

12.6%

12.1%

13.0%

Total Risk-Based Capital

17.8%

16.9%

16.2%

15.7%

16.4%

Allowance for Credit Losses to Total Loans

2.19%

2.12%

1.99%

2.01%

0.94%

Allowance for Credit Losses to Total Loans, excluding PPP loans (non-GAAP)(1)

2.33%

2.29%

2.15%

2.01%

0.94%

 

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

 

“While 2020 was dark in many ways, the lights were definitely on at Home BancShares,” stated John Allison. “Q1 was an anomaly with the implementation of CECL, but it was followed up with record numbers in quarters two, three and four, and for that, I couldn’t be more pleased,” Allison continued. “Fifty cents earnings per share is a record I’m particularly proud of,” added Allison.

 



 

“Our talented team of bankers delivered record net income for the quarter of $81.8 million and our income before income taxes came in strong at $107.7 million,” said Tracy French. “During one of the hardest years for business and the economy, I’m proud of how our bankers worked to assist their customers in their time of need while still churning out impressive best in class numbers throughout the year,” continued French.

Operating Highlights

 

Net income and earnings per share were quarterly records for the Company. Net income increased $12.5 million, or 17.99%, to $81.8 million for the three-month period ended December 31, 2020, from $69.3 million for the three-month period ended September 30, 2020. Earnings per share increased $0.08 per share, or 19.05%, to $0.50 per share for the three-month period ended December 31, 2020, from $0.42 per share for the three-month period ended September 30, 2020.

During the fourth quarter of 2020, the Company did not record any credit loss expense. The Company’s provisioning model is closely tied to unemployment rate projections which continued to improve through the end of 2020.

Our net interest margin was 4.00% for the three-month period ended December 31, 2020 compared to 3.92% for the three-month period ended September 30, 2020. The yield on loans was 5.33% and 5.24% for the three months ended December 31, 2020 and September 30, 2020, respectively, as average loans decreased from $11.76 billion to $11.46 billion. Additionally, the rate on interest bearing deposits decreased to 0.44% as of December 31, 2020 from 0.54% as of September 30, 2020, with average balances of $9.59 billion and $9.68 billion, respectively.

As of December 31, 2020, we had $691.7 million of Paycheck Protection Program (PPP) loans outstanding. These loans are at 1.00% plus the accretion of the origination fee. Excluding PPP loans, our net interest margin (non-GAAP) for the three-month period ended December 31, 2020 was 3.97%(1). The PPP loans had a 6-basis point accretive impact to the yield on loans, and the PPP loans were accretive to the net interest margin by 3 basis points. This was primarily due to approximately $157.0 million of the Company’s PPP loans being forgiven during the fourth quarter of 2020 as well as the acceleration of deferred fees for the loans that were forgiven. The deferred fee income increased from $3.8 million to $6.9 million for the three-month periods ended September 30, 2020 and December 31, 2020, respectively.

______________________________

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

 


 

The COVID-19 pandemic has created a significant amount of excess liquidity in the market. As a result of this excess liquidity, we had an increase of $102.3 million of average interest-bearing cash balances in the fourth quarter of 2020 compared to the third quarter of 2020. This excess liquidity diluted the net interest margin by 3 basis points.

Purchase accounting accretion on acquired loans was $5.7 million and $7.0 million and average purchase accounting loan discounts were $49.6 million and $55.8 million for the three-month periods ended December 31, 2020 and September 30, 2020, respectively. Net amortization of time deposit premiums was $30,000 per quarter and net average remaining time deposit premiums were $146,000 and $176,000 for the three-month periods ended December 31, 2020 and September 30, 2020, respectively.

Net interest income on a fully taxable equivalent basis increased $2.1 million, or 1.4%, to $149.8 million for the three-month period ended December 31, 2020, from $147.7 million for the three-month period ended September 30, 2020. This increase in net interest income for the three-month period ended December 31, 2020 was the result of a $3.0 million decrease in interest expense, which was partially offset by an $875,000 decrease in interest income. The $3.0 million decrease in interest expense was primarily the result of a $2.6 million decrease in interest expense on deposits and a $318,000 decrease in interest expense on FHLB borrowings.  The $875,000 decrease in interest income was primarily the result of a $1.4 million decrease in loan interest income, which was partially offset by a $492,000 net increase in investment income.

The Company reported $33.9 million of non-interest income for the fourth quarter of 2020. The most important components of the fourth quarter non-interest income were $10.1 million from mortgage lending income, $8.4 million from other service charges and fees, $5.5 million from service charges on deposit accounts, and $2.6 million from other income. Non-interest income for the fourth quarter of 2020 included a $4.3 million adjustment for the increase in fair market value of marketable securities.

Mortgage lending income was $10.1 million for the three-month period ended December 31, 2020, compared to $10.2 million for the three-month period ended September 30, 2020, as the Company experienced a significant increase in secondary market loan sales in 2020. The housing market continues to benefit from the current low interest rate environment.

Non-interest expense for the fourth quarter of 2020 was $74.2 million. The most important components of the fourth quarter non-interest expense were $43.0 million from salaries and employee benefits, $16.2 million in other expense and $9.8 million in occupancy and equipment expenses. For the fourth quarter of 2020, our efficiency ratio was 39.64%.

______________________________

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


 

Financial Condition

 

Total loans receivable were $11.22 billion at December 31, 2020 compared to $11.69 billion at September 30, 2020. Total deposits were $12.73 billion at December 31, 2020 compared to $12.94 billion at September 30, 2020. Total assets were $16.40 billion at December 31, 2020 compared to $16.55 billion at September 30, 2020.

During the fourth quarter 2020, the Company experienced approximately $470.7 million in organic loan decline. Centennial CFG experienced $149.0 million of organic loan decline and had loans of $1.54 billion at December 31, 2020. Our legacy footprint experienced $157.0 million in PPP loan decline and $164.7 million in organic loan decline during the quarter.

Non-performing loans to total loans was 0.66% as of December 31, 2020 compared to 0.63% as of September 30, 2020. Non-performing assets to total assets increased slightly from 0.47% as of September 30, 2020 to 0.48% as of December 31, 2020. For the fourth quarter of 2020, net charge-offs were $2.8 million compared to net charge-offs of $4.1 million for the third quarter of 2020.

Non-performing loans at December 31, 2020 were $24.1 million, $43.1 million, $530,000, $3.6 million and $2.8 million in the Arkansas, Florida, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $74.1 million. Non-performing assets at December 31, 2020 were $25.6 million, $46.0 million, $564,000, $3.6 million and $2.8 million in the Arkansas, Florida, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $78.6 million.

The Company’s allowance for credit losses on loans was $245.5 million at December 31, 2020, or 2.19% of total loans, compared to the allowance for loan losses of $248.2 million, or 2.12% of total loans, at September 30, 2020. The Company’s allowance for credit losses on loans to total loans, excluding PPP loans (non-GAAP), was 2.33%(1) at December 31, 2020. As of December 31, 2020 and September 30, 2020, the Company’s allowance for credit losses on loans and allowance for loan losses was 331.10% and 336.42% of its total non-performing loans, respectively.

Stockholders’ equity was $2.61 billion at December 31, 2020 compared to $2.54 billion at September 30, 2020, an increase of approximately $65.0 million. The increase in stockholders’ equity is primarily associated with the $58.7 million increase in retained earnings. Book value per common share was $15.78 at December 31, 2020 compared to $15.38 at September 30, 2020. Tangible book value per common share (non-GAAP) was $9.70(1) at December 31, 2020 compared to $9.30(1) at September 30, 2020, an increase of 17.11% on an annualized basis.   

______________________________

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

 


 

Branches

 

The Company currently has 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 21, 2021. We encourage all participants to pre-register for the conference call using the following link: https://dpregister.com/sreg/10150658/df97bab01e. 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: 10150658, which will be available until January 28, 2021 at 10:59 p.m. CT (11:59 ET). Internet access to the call will be available live or in recorded version on the Company's website at www.homebancshares.com under “Investor Relations” for 12 months.



 

Non-GAAP Financial Measures

 

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



 

General

 

This release may contain forward-looking statements regarding the Company’s plans, expectations, goals and outlook for the future. Statements in this press release that are not historical facts should be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements of this type speak only as of the date of this news release. By nature, forward-looking statements involve inherent risk and uncertainties. Various factors could cause actual results to differ materially from those contemplated by the forward-looking statements. These factors include, but are not limited to, the following:  economic conditions, credit quality, interest rates, loan demand, real estate values and unemployment; disruptions, uncertainties and related effects on our business and operations as a result of the ongoing coronavirus (COVID-19) pandemic and measures that have been or may be implemented or imposed in response to the pandemic, including the impact on, among other things, credit quality and liquidity; the ability to identify, complete and successfully integrate new acquisitions; legislative and regulatory changes and risks and expenses associated with current and future legislation and regulations, including those in response to the COVID-19 pandemic; technological changes and cybersecurity risks; the effects of changes in accounting policies and practices, including from the adoption of the current expected credit loss (CECL) model on January 1, 2020; changes in governmental monetary and fiscal policies; political instability; competition from other financial institutions; potential claims, expenses and other adverse effects related to current or future litigation, regulatory examinations or other government actions; changes in the assumptions used in making the forward-looking statements; and other factors described in reports we file with the Securities and Exchange Commission (the “SEC”), including those factors set forth in our Annual Report on Form 10-K for the year ended December 31, 2019, filed with the SEC on February 26, 2020, and our Quarterly Report on Form 10-Q for the quarter ended September 30, 2020, filed with the SEC on November 5, 2020.

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)

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

242,173

 

 

$

144,197

 

 

$

185,047

 

 

$

147,200

 

 

$

168,914

 

Interest-bearing deposits with other banks

 

 

1,021,615

 

 

 

899,140

 

 

 

1,030,609

 

 

 

424,235

 

 

 

321,687

 

    Cash and cash equivalents

 

 

1,263,788

 

 

 

1,043,337

 

 

 

1,215,656

 

 

 

571,435

 

 

 

490,601

 

Investment securities - available-for-sale, net of

   allowance for credit losses

 

 

2,473,781

 

 

 

2,361,900

 

 

 

2,238,005

 

 

 

2,098,000

 

 

 

2,083,838

 

Loans receivable

 

 

11,220,721

 

 

 

11,691,470

 

 

 

11,955,743

 

 

 

11,384,982

 

 

 

10,869,710

 

Allowance for credit losses

 

 

(245,473

)

 

 

(248,224

)

 

 

(238,340

)

 

 

(228,923

)

 

 

(102,122

)

    Loans receivable, net

 

 

10,975,248

 

 

 

11,443,246

 

 

 

11,717,403

 

 

 

11,156,059

 

 

 

10,767,588

 

Bank premises and equipment, net

 

 

278,614

 

 

 

280,364

 

 

 

279,498

 

 

 

281,795

 

 

 

280,103

 

Foreclosed assets held for sale

 

 

4,420

 

 

 

4,322

 

 

 

6,292

 

 

 

8,204

 

 

 

9,143

 

Cash value of life insurance

 

 

103,519

 

 

 

102,989

 

 

 

102,443

 

 

 

103,120

 

 

 

102,562

 

Accrued interest receivable

 

 

60,528

 

 

 

72,599

 

 

 

80,274

 

 

 

50,295

 

 

 

45,086

 

Deferred tax asset, net

 

 

70,249

 

 

 

75,167

 

 

 

74,333

 

 

 

77,110

 

 

 

44,301

 

Goodwill

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

958,408

 

Core deposit and other intangibles

 

 

30,728

 

 

 

32,149

 

 

 

33,569

 

 

 

35,055

 

 

 

36,572

 

Other assets

 

 

164,904

 

 

 

160,660

 

 

 

174,908

 

 

 

177,634

 

 

 

213,845

 

    Total assets

 

$

16,398,804

 

 

$

16,549,758

 

 

$

16,895,406

 

 

$

15,531,732

 

 

$

15,032,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Demand and non-interest-bearing

 

$

3,266,753

 

 

$

3,207,967

 

 

$

3,413,727

 

 

$

2,425,036

 

 

$

2,367,091

 

    Savings and interest-bearing transaction accounts

 

 

8,212,240

 

 

 

8,011,200

 

 

 

7,970,979

 

 

 

7,149,644

 

 

 

6,933,964

 

    Time deposits

 

 

1,246,797

 

 

 

1,718,299

 

 

 

1,793,230

 

 

 

1,940,234

 

 

 

1,977,328

 

       Total deposits

 

 

12,725,790

 

 

 

12,937,466

 

 

 

13,177,936

 

 

 

11,514,914

 

 

 

11,278,383

 

Federal funds purchased

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,000

 

Securities sold under agreements to repurchase

 

 

168,931

 

 

 

158,447

 

 

 

162,858

 

 

 

126,884

 

 

 

143,727

 

FHLB and other borrowed funds

 

 

400,000

 

 

 

403,428

 

 

 

531,432

 

 

 

951,436

 

 

 

621,439

 

Accrued interest payable and other liabilities

 

 

127,999

 

 

 

139,485

 

 

 

161,095

 

 

 

138,479

 

 

 

102,410

 

Subordinated debentures

 

 

370,326

 

 

 

370,133

 

 

 

369,939

 

 

 

369,748

 

 

 

369,557

 

    Total liabilities

 

 

13,793,046

 

 

 

14,008,959

 

 

 

14,403,260

 

 

 

13,101,461

 

 

 

12,520,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

1,651

 

 

 

1,652

 

 

 

1,652

 

 

 

1,651

 

 

 

1,664

 

Capital surplus

 

 

1,520,617

 

 

 

1,520,103

 

 

 

1,518,631

 

 

 

1,516,151

 

 

 

1,537,091

 

Retained earnings

 

 

1,039,370

 

 

 

980,699

 

 

 

932,856

 

 

 

891,498

 

 

 

956,555

 

Accumulated other comprehensive (loss) income

 

 

44,120

 

 

 

38,345

 

 

 

39,007

 

 

 

20,971

 

 

 

16,221

 

    Total stockholders' equity

 

 

2,605,758

 

 

 

2,540,799

 

 

 

2,492,146

 

 

 

2,430,271

 

 

 

2,511,531

 

    Total liabilities and stockholders' equity

 

$

16,398,804

 

 

$

16,549,758

 

 

$

16,895,406

 

 

$

15,531,732

 

 

$

15,032,047

 

 


 

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)

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Loans

 

$

153,407

 

 

$

154,787

 

 

$

158,996

 

 

$

158,148

 

 

$

161,211

 

 

$

625,338

 

 

$

658,345

 

   Investment securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Taxable

 

 

6,900

 

 

 

7,227

 

 

 

8,693

 

 

 

9,776

 

 

 

9,707

 

 

 

32,596

 

 

 

41,406

 

       Tax-exempt

 

 

4,979

 

 

 

4,367

 

 

 

3,698

 

 

 

3,114

 

 

 

3,260

 

 

 

16,158

 

 

 

13,015

 

   Deposits - other banks

 

 

270

 

 

 

252

 

 

 

211

 

 

 

1,116

 

 

 

949

 

 

 

1,849

 

 

 

5,188

 

   Federal funds sold

 

 

-

 

 

 

-

 

 

 

-

 

 

 

21

 

 

 

5

 

 

 

21

 

 

 

34

 

Total interest income

 

 

165,556

 

 

 

166,633

 

 

 

171,598

 

 

 

172,175

 

 

 

175,132

 

 

 

675,962

 

 

 

717,988

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest on deposits

 

 

10,596

 

 

 

13,200

 

 

 

15,116

 

 

 

24,198

 

 

 

26,823

 

 

 

63,110

 

 

 

114,104

 

    Federal funds purchased

 

 

-

 

 

 

-

 

 

 

-

 

 

 

13

 

 

 

33

 

 

 

13

 

 

 

54

 

    FHLB borrowed funds

 

 

1,917

 

 

 

2,235

 

 

 

2,656

 

 

 

2,698

 

 

 

2,686

 

 

 

9,506

 

 

 

17,209

 

    Securities sold under agreements to repurchase

 

 

208

 

 

 

237

 

 

 

260

 

 

 

462

 

 

 

652

 

 

 

1,167

 

 

 

2,544

 

    Subordinated debentures

 

 

4,810

 

 

 

4,823

 

 

 

4,899

 

 

 

5,079

 

 

 

5,155

 

 

 

19,611

 

 

 

20,860

 

Total interest expense

 

 

17,531

 

 

 

20,495

 

 

 

22,931

 

 

 

32,450

 

 

 

35,349

 

 

 

93,407

 

 

 

154,771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

148,025

 

 

 

146,138

 

 

 

148,667

 

 

 

139,725

 

 

 

139,783

 

 

 

582,555

 

 

 

563,217

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Provision for credit loss - loans

 

 

-

 

 

 

14,000

 

 

 

11,441

 

 

 

76,672

 

 

 

-

 

 

 

102,113

 

 

 

1,325

 

    Provision for credit loss - acquired loans

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,309

 

 

 

-

 

 

 

9,309

 

 

 

-

 

    Provision for credit loss - investment securities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

842

 

 

 

-

 

 

 

842

 

 

 

-

 

Total credit loss expense

 

 

-

 

 

 

14,000

 

 

 

11,441

 

 

 

86,823

 

 

 

-

 

 

 

112,264

 

 

 

1,325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for credit

     losses

 

 

148,025

 

 

 

132,138

 

 

 

137,226

 

 

 

52,902

 

 

 

139,783

 

 

 

470,291

 

 

 

561,892

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Service charges on deposit accounts

 

 

5,544

 

 

 

4,910

 

 

 

4,296

 

 

 

6,631

 

 

 

6,778

 

 

 

21,381

 

 

 

25,930

 

    Other service charges and fees

 

 

8,425

 

 

 

8,539

 

 

 

7,666

 

 

 

6,056

 

 

 

10,636

 

 

 

30,686

 

 

 

34,086

 

    Trust fees

 

 

420

 

 

 

378

 

 

 

397

 

 

 

438

 

 

 

390

 

 

 

1,633

 

 

 

1,566

 

    Mortgage lending income

 

 

10,071

 

 

 

10,177

 

 

 

6,196

 

 

 

2,621

 

 

 

3,801

 

 

 

29,065

 

 

 

14,303

 

    Insurance commissions

 

 

366

 

 

 

271

 

 

 

533

 

 

 

678

 

 

 

551

 

 

 

1,848

 

 

 

2,278

 

    Increase in cash value of life insurance

 

 

534

 

 

 

548

 

 

 

558

 

 

 

560

 

 

 

562

 

 

 

2,200

 

 

 

2,752

 

    Dividends from FHLB, FRB, FNBB & other

 

 

967

 

 

 

3,433

 

 

 

230

 

 

 

7,842

 

 

 

1,952

 

 

 

12,472

 

 

 

7,707

 

    Gain on SBA loans

 

 

304

 

 

 

-

 

 

 

-

 

 

 

341

 

 

 

686

 

 

 

645

 

 

 

1,573

 

    Gain (loss) on branches, equipment and

        other assets, net

 

 

217

 

 

 

(27

)

 

 

54

 

 

 

82

 

 

 

35

 

 

 

326

 

 

 

(3

)

    Gain on OREO, net

 

 

150

 

 

 

470

 

 

 

235

 

 

 

277

 

 

 

159

 

 

 

1,132

 

 

 

757

 

    Loss on securities, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2

)

 

 

-

 

 

 

(2

)

    Fair value adjustment for marketable securities

 

 

4,271

 

 

 

(1,350

)

 

 

919

 

 

 

(5,818

)

 

 

-

 

 

 

(1,978

)

 

 

-

 

    Other income

 

 

2,616

 

 

 

2,602

 

 

 

3,939

 

 

 

3,219

 

 

 

2,481

 

 

 

12,376

 

 

 

8,569

 

Total non-interest income

 

 

33,885

 

 

 

29,951

 

 

 

25,023

 

 

 

22,927

 

 

 

28,029

 

 

 

111,786

 

 

 

99,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Salaries and employee benefits

 

 

43,022

 

 

 

41,511

 

 

 

40,088

 

 

 

39,329

 

 

 

38,446

 

 

 

163,950

 

 

 

154,177

 

    Occupancy and equipment

 

 

9,801

 

 

 

9,566

 

 

 

10,172

 

 

 

8,873

 

 

 

8,729

 

 

 

38,412

 

 

 

35,452

 

    Data processing expense

 

 

5,171

 

 

 

4,921

 

 

 

4,614

 

 

 

4,326

 

 

 

4,294

 

 

 

19,032

 

 

 

16,161

 

    Other operating expenses

 

 

16,247

 

 

 

15,714

 

 

 

25,298

 

 

 

25,721

 

 

 

19,873

 

 

 

82,980

 

 

 

69,997

 

Total non-interest expense

 

 

74,241

 

 

 

71,712

 

 

 

80,172

 

 

 

78,249

 

 

 

71,342

 

 

 

304,374

 

 

 

275,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

107,669

 

 

 

90,377

 

 

 

82,077

 

 

 

(2,420

)

 

 

96,470

 

 

 

277,703

 

 

 

385,621

 

    Income tax expense (benefit)

 

 

25,875

 

 

 

21,057

 

 

 

19,250

 

 

 

(2,927

)

 

 

23,208

 

 

 

63,255

 

 

 

96,082

 

Net income

 

$

81,794

 

 

$

69,320

 

 

$

62,827

 

 

$

507

 

 

$

73,262

 

 

$

214,448

 

 

$

289,539

 

 


 

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)

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

$

0.50

 

 

$

0.42

 

 

$

0.38

 

 

$

-

 

 

$

0.44

 

 

$

1.30

 

 

$

1.73

 

Diluted earnings per common share, as adjusted, excluding

   fair value adjustment for marketable securities, special

   dividend from equity investment, provision for credit losses,

   branch write-off expense, unfunded commitment expense,

   outsourced special project expense, merger and acquisition

   expenses, FDIC Small Bank Assessment Credit, hurricane

   expense and BOLI redemption tax (non-GAAP)(1)

 

 

0.48

 

 

 

0.47

 

 

 

0.47

 

 

 

0.43

 

 

 

0.44

 

 

 

1.85

 

 

 

1.74

 

Basic earnings per common share

 

 

0.50

 

 

 

0.42

 

 

 

0.38

 

 

 

-

 

 

 

0.44

 

 

 

1.30

 

 

 

1.73

 

Dividends per share - common

 

 

0.1400

 

 

 

0.1300

 

 

 

0.1300

 

 

 

0.1300

 

 

 

0.1300

 

 

 

0.5300

 

 

 

0.5100

 

Book value per common share

 

 

15.78

 

 

 

15.38

 

 

 

15.09

 

 

 

14.72

 

 

 

15.10

 

 

 

15.78

 

 

 

15.10

 

Tangible book value per common share (non-GAAP)(1)

 

 

9.70

 

 

 

9.30

 

 

 

8.99

 

 

 

8.61

 

 

 

9.12

 

 

 

9.70

 

 

 

9.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCK INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding

 

 

165,119

 

 

 

165,200

 

 

 

165,163

 

 

 

166,014

 

 

 

166,696

 

 

 

165,373

 

 

 

167,804

 

Average diluted shares outstanding

 

 

165,119

 

 

 

165,200

 

 

 

165,163

 

 

 

166,014

 

 

 

166,696

 

 

 

165,373

 

 

 

167,804

 

End of period common shares outstanding

 

 

165,095

 

 

 

165,163

 

 

 

165,206

 

 

 

165,148

 

 

 

166,373

 

 

 

165,095

 

 

 

166,373

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ANNUALIZED PERFORMANCE METRICS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.97

%

 

 

1.66

%

 

 

1.55

%

 

 

0.01

%

 

 

1.94

%

 

 

1.33

%

 

 

1.93

%

Return on average assets excluding fair value adjustment for

   marketable securities, special dividend from equity

   investment, provision for credit losses, branch write-off

   expense, unfunded commitment expense, outsourced

   special project expense, merger and acquisition expenses,

   FDIC Small Bank Assessment Credit, hurricane expense and

   BOLI redemption tax: (ROA, as adjusted) (non-GAAP)(1)

 

 

1.90

%

 

 

1.88

%

 

 

1.93

%

 

 

1.88

%

 

 

1.94

%

 

 

1.90

%

 

 

1.94

%

Return on average assets excluding intangible amortization

   (non-GAAP)(1)

 

 

2.13

%

 

 

1.80

%

 

 

1.68

%

 

 

0.05

%

 

 

2.12

%

 

 

1.45

%

 

 

2.10

%

Return on average common equity

 

 

12.72

%

 

 

10.97

%

 

 

10.27

%

 

 

0.08

%

 

 

11.71

%

 

 

8.57

%

 

 

12.01

%

Return on average common equity excluding fair value

   adjustment for marketable securities, special dividend

   from equity investment, provision for credit losses, branch

   write-off expense, unfunded commitment expense,

   outsourced special project expense, merger and acquisition

   expenses, FDIC Small Bank Assessment Credit, hurricane

   expense and BOLI redemption tax: (ROE, as adjusted)

   (non-GAAP)(1)

 

 

12.23

%

 

 

12.39

%

 

 

12.77

%

 

 

11.48

%

 

 

11.68

%

 

 

12.22

%

 

 

12.11

%

Return on average tangible common equity (non-GAAP)(1)

 

 

20.96

%

 

 

18.29

%

 

 

17.40

%

 

 

0.14

%

 

 

19.55

%

 

 

14.31

%

 

 

20.49

%

Return on average tangible common equity excluding

   intangible amortization (non-GAAP)(1)

 

 

21.22

%

 

 

18.56

%

 

 

17.70

%

 

 

0.44

%

 

 

19.86

%

 

 

14.59

%

 

 

20.83

%

Return on average tangible common equity excluding fair

   value adjustment for marketable securities, special

   dividend from equity investment, provision for credit losses,

   branch write-off expense, unfunded commitment expense,

   outsourced special project expense, merger and acquisition

   expenses, FDIC Small Bank Assessment Credit, hurricane

   expense and BOLI redemption tax: (ROTCE, as adjusted)

   (non-GAAP)(1)

 

 

20.15

%

 

 

20.66

%

 

 

21.63

%

 

 

19.22

%

 

 

19.51

%

 

 

20.41

%

 

 

20.67

%

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


 

Home BancShares, Inc.

Selected Financial Information

(Unaudited)

 

 

 

Quarter Ended

 

 

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)

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

39.64

%

 

 

39.56

%

 

 

44.93

%

 

 

46.82

%

 

 

41.26

%

 

 

42.63

%

 

 

40.34

%

Efficiency ratio, as adjusted (non-GAAP)(1)

 

 

40.67

%

 

 

40.08

%

 

 

39.38

%

 

 

41.37

%

 

 

41.14

%

 

 

40.36

%

 

 

40.55

%

Net interest margin - FTE

 

 

4.00

%

 

 

3.92

%

 

 

4.11

%

 

 

4.22

%

 

 

4.24

%

 

 

4.02

%

 

 

4.29

%

Net interest margin - FTE, excluding PPP loans

   (non-GAAP)(1)

 

 

3.97

%

 

 

3.98

%

 

 

4.16

%

 

 

4.22

%

 

 

4.24

%

 

 

4.04

%

 

 

4.29

%

Fully taxable equivalent adjustment

 

$

1,778

 

 

$

1,576

 

 

$

1,434

 

 

$

1,227

 

 

$

1,322

 

 

$

6,015

 

 

$

5,255

 

Total revenue (net)

 

 

181,910

 

 

 

176,089

 

 

 

173,690

 

 

 

162,652

 

 

 

167,812

 

 

 

694,341

 

 

 

662,733

 

Pre-tax net income, excluding provision for credit

   losses and unfunded commitment expense (PPNR)

   (non-GAAP)(1)

 

 

107,669

 

 

 

104,377

 

 

 

102,732

 

 

 

92,178

 

 

 

96,470

 

 

 

406,956

 

 

 

386,946

 

Pre-tax net income to total revenue (net)

 

 

59.19

%

 

 

51.32

%

 

 

47.25

%

 

 

-1.49

%

 

 

57.49

%

 

 

40.00

%

 

 

58.19

%

P5NR (Pre-tax, pre-provision, profit percentage)

   (PPNR to total revenue (net)) (non-GAAP)(1)

 

 

59.19

%

 

 

59.28

%

 

 

59.15

%

 

 

56.67

%

 

 

57.49

%

 

 

58.61

%

 

 

58.39

%

Net income, excluding provision for credit losses and

    unfunded commitment expense

 

 

81,794

 

 

 

79,661

 

 

 

78,084

 

 

 

70,382

 

 

 

73,262

 

 

 

309,921

 

 

 

290,522

 

Return on average assets (pre-tax net income,

   excluding provision for credit losses and unfunded

   commitment expense) (non-GAAP)(1)

 

 

2.60

%

 

 

2.50

%

 

 

2.53

%

 

 

2.45

%

 

 

2.56

%

 

 

2.52

%

 

 

2.57

%

Return on average assets, excluding provision

    for credit losses and unfunded commitment expense

    (non-GAAP)(1)

 

 

1.97

%

 

 

1.91

%

 

 

1.92

%

 

 

1.87

%

 

 

1.94

%

 

 

1.92

%

 

 

1.93

%

Total purchase accounting accretion

 

 

5,736

 

 

 

6,957

 

 

 

7,036

 

 

 

7,647

 

 

 

9,133

 

 

 

27,376

 

 

 

35,890

 

Average purchase accounting loan discounts

 

 

49,563

 

 

 

55,835

 

 

 

62,822

 

 

 

69,365

 

 

 

91,869

 

 

 

59,406

 

 

 

114,521

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

 

$

1,076

 

 

$

902

 

 

$

795

 

 

$

1,226

 

 

$

1,340

 

 

$

3,999

 

 

$

4,687

 

Merger and acquisition expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

711

 

 

 

-

 

 

 

711

 

 

 

-

 

Amortization of intangibles

 

 

1,421

 

 

 

1,420

 

 

 

1,486

 

 

 

1,517

 

 

 

1,565

 

 

 

5,844

 

 

 

6,324

 

Electronic banking expense

 

 

2,282

 

 

 

2,426

 

 

 

2,054

 

 

 

1,715

 

 

 

1,870

 

 

 

8,477

 

 

 

7,525

 

Directors' fees

 

 

359

 

 

 

429

 

 

 

412

 

 

 

424

 

 

 

396

 

 

 

1,624

 

 

 

1,602

 

Due from bank service charges

 

 

254

 

 

 

259

 

 

 

239

 

 

 

223

 

 

 

289

 

 

 

975

 

 

 

1,081

 

FDIC and state assessment

 

 

1,493

 

 

 

1,607

 

 

 

1,846

 

 

 

1,548

 

 

 

1,635

 

 

 

6,494

 

 

 

4,468

 

Hurricane expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

897

 

Insurance

 

 

795

 

 

 

766

 

 

 

711

 

 

 

746

 

 

 

790

 

 

 

3,018

 

 

 

2,846

 

Legal and accounting

 

 

790

 

 

 

1,235

 

 

 

1,278

 

 

 

919

 

 

 

1,633

 

 

 

4,222

 

 

 

5,017

 

Other professional fees

 

 

1,528

 

 

 

1,661

 

 

 

1,735

 

 

 

3,226

 

 

 

3,189

 

 

 

8,150

 

 

 

10,213

 

Operating supplies

 

 

440

 

 

 

460

 

 

 

553

 

 

 

535

 

 

 

469

 

 

 

1,988

 

 

 

2,021

 

Postage

 

 

315

 

 

 

328

 

 

 

313

 

 

 

327

 

 

 

327

 

 

 

1,283

 

 

 

1,266

 

Telephone

 

 

347

 

 

 

321

 

 

 

310

 

 

 

324

 

 

 

312

 

 

 

1,302

 

 

 

1,210

 

Unfunded commitments

 

 

-

 

 

 

-

 

 

 

9,214

 

 

 

7,775

 

 

 

-

 

 

 

16,989

 

 

 

-

 

Other expense

 

 

5,147

 

 

 

3,900

 

 

 

4,352

 

 

 

4,505

 

 

 

6,058

 

 

 

17,904

 

 

 

20,840

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Total other operating expenses

 

$

16,247

 

 

$

15,714

 

 

$

25,298

 

 

$

25,721

 

 

$

19,873

 

 

$

82,980

 

 

$

69,997

 

 

(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)

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE SHEET RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans to total deposits

 

 

88.17

%

 

 

90.37

%

 

 

90.73

%

 

 

98.87

%

 

 

96.38

%

Common equity to assets

 

 

15.89

%

 

 

15.35

%

 

 

14.75

%

 

 

15.65

%

 

 

16.71

%

Tangible common equity to tangible assets (non-GAAP)(1)

 

 

10.41

%

 

 

9.88

%

 

 

9.35

%

 

 

9.79

%

 

 

10.80

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS RECEIVABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Commercial real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-farm/non-residential

 

$

4,429,060

 

 

$

4,342,141

 

 

$

4,325,795

 

 

$

4,357,007

 

 

$

4,412,769

 

      Construction/land development

 

 

1,562,298

 

 

 

1,748,928

 

 

 

1,818,151

 

 

 

1,892,394

 

 

 

1,776,689

 

      Agricultural

 

 

114,431

 

 

 

89,476

 

 

 

105,554

 

 

 

89,630

 

 

 

88,400

 

   Residential real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Residential 1-4 family

 

 

1,536,257

 

 

 

1,665,628

 

 

 

1,730,716

 

 

 

1,775,610

 

 

 

1,819,221

 

      Multifamily residential

 

 

536,538

 

 

 

491,380

 

 

 

482,635

 

 

 

411,960

 

 

 

488,278

 

Total real estate

 

 

8,178,584

 

 

 

8,337,553

 

 

 

8,462,851

 

 

 

8,526,601

 

 

 

8,585,357

 

Consumer

 

 

864,690

 

 

 

883,568

 

 

 

851,344

 

 

 

852,174

 

 

 

511,909

 

Commercial and industrial

 

 

1,896,442

 

 

 

2,161,818

 

 

 

2,228,816

 

 

 

1,759,752

 

 

 

1,528,003

 

Agricultural

 

 

66,869

 

 

 

85,365

 

 

 

80,023

 

 

 

64,582

 

 

 

63,644

 

Other

 

 

214,136

 

 

 

223,166

 

 

 

332,709

 

 

 

181,873

 

 

 

180,797

 

   Loans receivable

 

$

11,220,721

 

 

$

11,691,470

 

 

$

11,955,743

 

 

$

11,384,982

 

 

$

10,869,710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paycheck Protection Program (PPP) loans (included in total

    loans receivable)

 

 

691,747

 

 

 

848,745

 

 

 

848,628

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

248,224

 

 

$

238,340

 

 

$

228,923

 

 

$

102,122

 

 

$

104,304

 

Impact of adopting ASC 326

 

 

-

 

 

 

-

 

 

 

-

 

 

 

43,988

 

 

 

-

 

Allowance for credit losses on acquired loans

 

 

-

 

 

 

-

 

 

 

-

 

 

 

357

 

 

 

-

 

Loans charged off

 

 

3,040

 

 

 

4,599

 

 

 

2,582

 

 

 

4,265

 

 

 

2,631

 

Recoveries of loans previously charged off

 

 

289

 

 

 

483

 

 

 

558

 

 

 

740

 

 

 

449

 

   Net loans (recovered)/charged off

 

 

2,751

 

 

 

4,116

 

 

 

2,024

 

 

 

3,525

 

 

 

2,182

 

    Provision for credit loss - loans

 

 

-

 

 

 

14,000

 

 

 

11,441

 

 

 

76,672

 

 

 

-

 

    Provision for credit loss - acquired loans

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,309

 

 

 

-

 

Total credit loss expense excluding provision for

    credit loss - investment securities

 

 

-

 

 

 

14,000

 

 

 

11,441

 

 

 

85,981

 

 

 

-

 

Balance, end of period

 

$

245,473

 

 

$

248,224

 

 

$

238,340

 

 

$

228,923

 

 

$

102,122

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (recoveries) charge-offs to average total loans

 

 

0.10

%

 

 

0.14

%

 

 

0.07

%

 

 

0.13

%

 

 

0.08

%

Allowance for credit losses to total loans

 

 

2.19

%

 

 

2.12

%

 

 

1.99

%

 

 

2.01

%

 

 

0.94

%

Allowance for credit losses to total loans, excluding PPP loans

 

 

2.33

%

 

 

2.29

%

 

 

2.15

%

 

 

2.01

%

 

 

0.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-PERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Non-accrual loans

 

$

64,528

 

 

$

65,148

 

 

$

52,074

 

 

$

52,131

 

 

$

47,607

 

   Loans past due 90 days or more

 

 

9,610

 

 

 

8,635

 

 

 

7,824

 

 

 

7,760

 

 

 

7,238

 

      Total non-performing loans

 

 

74,138

 

 

 

73,783

 

 

 

59,898

 

 

 

59,891

 

 

 

54,845

 

Other non-performing assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Foreclosed assets held for sale, net

 

 

4,420

 

 

 

4,322

 

 

 

6,292

 

 

 

8,204

 

 

 

9,143

 

   Other non-performing assets

 

 

-

 

 

 

247

 

 

 

247

 

 

 

447

 

 

 

447

 

      Total other non-performing assets

 

 

4,420

 

 

 

4,569

 

 

 

6,539

 

 

 

8,651

 

 

 

9,590

 

      Total non-performing assets

 

$

78,558

 

 

$

78,352

 

 

$

66,437

 

 

$

68,542

 

 

$

64,435

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses for loans to non-performing loans

 

 

331.10

%

 

 

336.42

%

 

 

397.91

%

 

 

382.23

%

 

 

186.20

%

Non-performing loans to total loans

 

 

0.66

%

 

 

0.63

%

 

 

0.50

%

 

 

0.53

%

 

 

0.50

%

Non-performing assets to total assets

 

 

0.48

%

 

 

0.47

%

 

 

0.39

%

 

 

0.44

%

 

 

0.43

%

 

(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, 2020

 

 

September 30, 2020

 

 

 

Average

 

 

Income/

 

 

Yield/

 

 

Average

 

 

Income/

 

 

Yield/

 

(Dollars in thousands)

 

Balance

 

 

Expense

 

 

Rate

 

 

Balance

 

 

Expense

 

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest-bearing balances due from banks

 

$

1,029,047

 

 

$

270

 

 

 

0.10

%

 

$

926,754

 

 

$

252

 

 

 

0.11

%

    Federal funds sold

 

 

5

 

 

 

-

 

 

 

0.00

%

 

 

124

 

 

 

-

 

 

 

0.00

%

    Investment securities - taxable

 

 

1,615,214

 

 

 

6,900

 

 

 

1.70

%

 

 

1,618,058

 

 

 

7,227

 

 

 

1.78

%

    Investment securities - non-taxable - FTE

 

 

798,402

 

 

 

6,550

 

 

 

3.26

%

 

 

672,067

 

 

 

5,731

 

 

 

3.39

%

    Loans receivable - FTE

 

 

11,457,713

 

 

 

153,614

 

 

 

5.33

%

 

 

11,758,143

 

 

 

154,999

 

 

 

5.24

%

       Total interest-earning assets

 

 

14,900,381

 

 

 

167,334

 

 

 

4.47

%

 

 

14,975,146

 

 

 

168,209

 

 

 

4.47

%

    Non-earning assets

 

 

1,592,685

 

 

 

 

 

 

 

 

 

 

 

1,619,349

 

 

 

 

 

 

 

 

 

       Total assets

 

$

16,493,066

 

 

 

 

 

 

 

 

 

 

$

16,594,495

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Savings and interest-bearing transaction

         accounts

 

$

8,109,111

 

 

$

5,813

 

 

 

0.29

%

 

$

7,937,412

 

 

$

6,651

 

 

 

0.33

%

       Time deposits

 

 

1,483,049

 

 

 

4,783

 

 

 

1.28

%

 

 

1,745,279

 

 

 

6,549

 

 

 

1.49

%

          Total interest-bearing deposits

 

 

9,592,160

 

 

 

10,596

 

 

 

0.44

%

 

 

9,682,691

 

 

 

13,200

 

 

 

0.54

%

    Federal funds purchased

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

-

 

 

 

-

 

 

 

0.00

%

    Securities sold under agreement to repurchase

 

 

156,198

 

 

 

208

 

 

 

0.53

%

 

 

157,172

 

 

 

237

 

 

 

0.60

%

    FHLB borrowed funds

 

 

400,001

 

 

 

1,917

 

 

 

1.91

%

 

 

464,799

 

 

 

2,235

 

 

 

1.91

%

    Subordinated debentures

 

 

370,232

 

 

 

4,810

 

 

 

5.17

%

 

 

370,038

 

 

 

4,823

 

 

 

5.19

%

       Total interest-bearing liabilities

 

 

10,518,591

 

 

 

17,531

 

 

 

0.66

%

 

 

10,674,700

 

 

 

20,495

 

 

 

0.76

%

    Non-interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Non-interest bearing deposits

 

 

3,279,708

 

 

 

 

 

 

 

 

 

 

 

3,259,501

 

 

 

 

 

 

 

 

 

       Other liabilities

 

 

137,516

 

 

 

 

 

 

 

 

 

 

 

146,502

 

 

 

 

 

 

 

 

 

          Total liabilities

 

 

13,935,815

 

 

 

 

 

 

 

 

 

 

 

14,080,703

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

2,557,251

 

 

 

 

 

 

 

 

 

 

 

2,513,792

 

 

 

 

 

 

 

 

 

       Total liabilities and shareholders' equity

 

$

16,493,066

 

 

 

 

 

 

 

 

 

 

$

16,594,495

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

 

 

 

3.81

%

 

 

 

 

 

 

 

 

 

 

3.71

%

Net interest income and margin - FTE

 

 

 

 

 

$

149,803

 

 

 

4.00

%

 

 

 

 

 

$

147,714

 

 

 

3.92

%

 


 

Home BancShares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

 

 

Year Ended

 

 

 

December 31, 2020

 

 

December 31, 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

 

$

921,189

 

 

$

1,849

 

 

 

0.20

%

 

$

254,548

 

 

$

5,188

 

 

 

2.04

%

    Federal funds sold

 

 

1,330

 

 

 

21

 

 

 

1.58

%

 

 

1,421

 

 

 

34

 

 

 

2.39

%

    Investment securities - taxable

 

 

1,653,159

 

 

 

32,596

 

 

 

1.97

%

 

 

1,663,512

 

 

 

41,406

 

 

 

2.49

%

    Investment securities - non-taxable - FTE

 

 

577,444

 

 

 

21,263

 

 

 

3.68

%

 

 

379,232

 

 

 

17,026

 

 

 

4.49

%

    Loans receivable - FTE

 

 

11,504,123

 

 

 

626,249

 

 

 

5.44

%

 

 

10,961,599

 

 

 

659,589

 

 

 

6.02

%

       Total interest-earning assets

 

 

14,657,245

 

 

 

681,978

 

 

 

4.65

%

 

 

13,260,312

 

 

 

723,243

 

 

 

5.45

%

    Non-earning assets

 

 

1,480,049

 

 

 

 

 

 

 

 

 

 

 

1,768,188

 

 

 

 

 

 

 

 

 

       Total assets

 

$

16,137,294

 

 

 

 

 

 

 

 

 

 

$

15,028,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Savings and interest-bearing transaction

         accounts

 

$

7,686,621

 

 

$

36,085

 

 

 

0.47

%

 

$

6,674,493

 

 

$

77,194

 

 

 

1.16

%

       Time deposits

 

 

1,756,138

 

 

 

27,026

 

 

 

1.54

%

 

 

1,972,040

 

 

 

36,910

 

 

 

1.87

%

          Total interest-bearing deposits

 

 

9,442,759

 

 

 

63,111

 

 

 

0.67

%

 

 

8,646,533

 

 

 

114,104

 

 

 

1.32

%

    Federal funds purchased

 

 

1,557

 

 

 

13

 

 

 

0.83

%

 

 

2,895

 

 

 

54

 

 

 

1.87

%

    Securities sold under agreement to repurchase

 

 

151,573

 

 

 

1,167

 

 

 

0.77

%

 

 

149,665

 

 

 

2,544

 

 

 

1.70

%

    FHLB borrowed funds

 

 

534,608

 

 

 

9,506

 

 

 

1.78

%

 

 

848,969

 

 

 

17,209

 

 

 

2.03

%

    Subordinated debentures

 

 

369,943

 

 

 

19,611

 

 

 

5.30

%

 

 

369,175

 

 

 

20,860

 

 

 

5.65

%

       Total interest-bearing liabilities

 

 

10,500,440

 

 

 

93,408

 

 

 

0.89

%

 

 

10,017,237

 

 

 

154,771

 

 

 

1.55

%

    Non-interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Non-interest bearing deposits

 

 

2,998,560

 

 

 

 

 

 

 

 

 

 

 

2,489,254

 

 

 

 

 

 

 

 

 

       Other liabilities

 

 

135,094

 

 

 

 

 

 

 

 

 

 

 

111,156

 

 

 

 

 

 

 

 

 

          Total liabilities

 

 

13,634,094

 

 

 

 

 

 

 

 

 

 

 

12,617,647

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

2,503,200

 

 

 

 

 

 

 

 

 

 

 

2,410,853

 

 

 

 

 

 

 

 

 

       Total liabilities and shareholders' equity

 

$

16,137,294

 

 

 

 

 

 

 

 

 

 

$

15,028,500

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

 

 

 

3.76

%

 

 

 

 

 

 

 

 

 

 

3.90

%

Net interest income and margin - FTE

 

 

 

 

 

$

588,570

 

 

 

4.02

%

 

 

 

 

 

$

568,472

 

 

 

4.29

%

 


 

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)

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS, AS ADJUSTED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income available to common shareholders (A)

 

$

81,794

 

 

$

69,320

 

 

$

62,827

 

 

$

507

 

 

$

73,262

 

 

$

214,448

 

 

 

 

$

289,539

 

Pre-tax adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value adjustment for marketable securities

 

 

(4,271

)

 

 

1,350

 

 

 

(919

)

 

 

5,818

 

 

 

-

 

 

 

1,978

 

 

 

 

 

-

 

Special dividend from equity investment

 

 

-

 

 

 

(3,181

)

 

 

-

 

 

 

(7,004

)

 

 

(861

)

 

 

(10,185

)

 

 

 

 

(2,995

)

Provision for credit losses

 

 

-

 

 

 

14,000

 

 

 

11,441

 

 

 

86,823

 

 

 

-

 

 

 

112,264

 

 

 

 

 

1,325

 

Branch write-off expense

 

 

-

 

 

 

-

 

 

 

981

 

 

 

-

 

 

 

-

 

 

 

981

 

 

 

 

 

-

 

Unfunded commitment expense

 

 

-

 

 

 

-

 

 

 

9,214

 

 

 

7,775

 

 

 

-

 

 

 

16,989

 

 

 

 

 

-

 

Outsourced special project expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,092

 

 

 

631

 

 

 

1,092

 

 

 

 

 

1,531

 

Merger and acquisition expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

711

 

 

 

-

 

 

 

711

 

 

 

 

 

-

 

FDIC Small Bank Assessment Credit

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

(2,291

)

Hurricane expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

897

 

Total pre-tax adjustments

 

 

(4,271

)

 

 

12,169

 

 

 

20,717

 

 

 

95,215

 

 

 

(230

)

 

 

123,830

 

 

 

 

 

(1,533

)

Tax-effect of adjustments

 

 

(1,116

)

 

 

3,181

 

 

 

5,414

 

 

 

24,884

 

 

 

(59

)

 

 

32,363

 

 

 

 

 

(396

)

Adjustments after-tax

 

 

(3,155

)

 

 

8,988

 

 

 

15,303

 

 

 

70,331

 

 

 

(171

)

 

 

91,467

 

 

 

 

 

(1,137

)

BOLI redemption tax

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

3,667

 

Total adjustments after-tax (B)

 

 

(3,155

)

 

 

8,988

 

 

 

15,303

 

 

 

70,331

 

 

 

(171

)

 

 

91,467

 

 

 

 

 

2,530

 

Earnings, as adjusted (C)

 

$

78,639

 

 

$

78,308

 

 

$

78,130

 

 

$

70,838

 

 

$

73,091

 

 

$

305,915

 

 

 

 

$

292,069

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average diluted shares outstanding (D)

 

 

165,119

 

 

 

165,200

 

 

 

165,163

 

 

 

166,014

 

 

 

166,696

 

 

 

165,373

 

 

 

 

 

167,804

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP diluted earnings per share: (A/D)

 

$

0.50

 

 

$

0.42

 

 

$

0.38

 

 

$

-

 

 

$

0.44

 

 

$

1.30

 

 

 

 

$

1.73

 

Adjustments after-tax: (B/D)

 

 

(0.02

)

 

 

0.05

 

 

 

0.09

 

 

 

0.43

 

 

 

-

 

 

 

0.55

 

 

 

 

 

0.01

 

Diluted earnings per common share, as adjusted, excluding

   fair value adjustment for marketable securities, special

   dividend from equity investment, provision for credit

   losses, branch write-off expense, unfunded commitment

   expense, outsourced special project expense, merger and

   acquisition expenses, FDIC Small Bank Assessment Credit,

   hurricane expense and BOLI redemption tax: (C/D)

 

$

0.48

 

 

$

0.47

 

 

$

0.47

 

 

$

0.43

 

 

$

0.44

 

 

$

1.85

 

 

 

 

$

1.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ANNUALIZED RETURN ON AVERAGE ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets: (A/G)

 

 

1.97

%

 

 

1.66

%

 

 

1.55

%

 

 

0.01

%

 

 

1.94

%

 

 

1.33

%

 

 

 

 

1.93

%

Return on average assets excluding fair value adjustment for

   marketable securities, special dividend from equity

   investment, provision for credit losses, branch write-off

   expense, unfunded commitment expense, outsourced

   special project expense, merger and acquisition expenses,

   FDIC Small Bank Assessment Credit, hurricane expense

   and BOLI redemption tax: (ROA, as adjusted) ((A+F)/G)

 

 

1.90

%

 

 

1.88

%

 

 

1.93

%

 

 

1.88

%

 

 

1.94

%

 

 

1.90

%

 

 

 

 

1.94

%

Return on average assets (pre-tax net income, excluding

   provision for credit losses and unfunded commitment

   expense): (B/G)

 

 

2.60

%

 

 

2.50

%

 

 

2.53

%

 

 

2.45

%

 

 

2.56

%

 

 

2.52

%

 

 

 

 

2.57

%

Return on average assets, excluding provision for credit

   losses and unfunded commitment expense: (C/G)

 

 

1.97

%

 

 

1.91

%

 

 

1.92

%

 

 

1.87

%

 

 

1.94

%

 

 

1.92

%

 

 

 

 

1.93

%

Return on average assets excluding intangible

   amortization: ((A+E)/(G-H))

 

 

2.13

%

 

 

1.80

%

 

 

1.68

%

 

 

0.05

%

 

 

2.12

%

 

 

1.45

%

 

 

 

 

2.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income available to common shareholders (A)

 

$

81,794

 

 

$

69,320

 

 

$

62,827

 

 

$

507

 

 

$

73,262

 

 

$

214,448

 

 

 

 

$

289,539

 

Pre-tax net income, excluding provision for credit losses

   and unfunded commitment expense (B)

 

$

107,669

 

 

$

104,377

 

 

$

102,732

 

 

$

92,178

 

 

$

96,470

 

 

$

406,956

 

 

 

 

$

386,946

 

Net income, excluding provision for credit losses and

    unfunded commitment expense (C)

 

$

81,794

 

 

$

79,661

 

 

$

78,084

 

 

$

70,382

 

 

$

73,262

 

 

$

309,921

 

 

 

 

$

290,522

 

Amortization of intangibles (D)

 

 

1,421

 

 

 

1,420

 

 

 

1,486

 

 

 

1,517

 

 

 

1,565

 

 

 

5,844

 

 

 

 

 

6,324

 

Amortization of intangibles after-tax (E)

 

 

1,049

 

 

 

1,049

 

 

 

1,098

 

 

 

1,121

 

 

 

1,161

 

 

 

4,317

 

 

 

 

 

4,691

 

Adjustments after-tax (F)

 

 

(3,155

)

 

 

8,988

 

 

 

15,303

 

 

 

70,331

 

 

 

(171

)

 

 

91,467

 

 

 

 

 

2,530

 

Average assets (G)

 

 

16,493,066

 

 

 

16,594,495

 

 

 

16,319,206

 

 

 

15,133,475

 

 

 

14,944,368

 

 

 

16,137,294

 

 

 

 

 

15,028,500

 

Average goodwill, core deposits & other intangible

   assets (H)

 

 

1,004,432

 

 

 

1,005,864

 

 

 

1,007,307

 

 

 

999,004

 

 

 

995,721

 

 

 

1,004,157

 

 

 

 

 

998,090

 

 


 

Home BancShares, Inc.

Non-GAAP Reconciliations

(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)

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ANNUALIZED RETURN ON AVERAGE COMMON EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average common equity: (A/D)

 

 

12.72

%

 

 

10.97

%

 

 

10.27

%

 

 

0.08

%

 

 

11.71

%

 

 

 

8.57

%

 

 

12.01

%

Return on average common equity excluding fair value adjustment for

   marketable securities, special dividend from equity investment,

   provision for credit losses, branch write-off expense, unfunded

   commitment expense, outsourced special project expense, merger

   and acquisition expenses, FDIC Small Bank Assessment Credit,

   hurricane expense and BOLI redemption tax: (ROE, as adjusted)

   ((A+C)/D)

 

 

12.23

%

 

 

12.39

%

 

 

12.77

%

 

 

11.48

%

 

 

11.68

%

 

 

 

12.22

%

 

 

12.11

%

Return on average tangible common equity: (A/(D-E))

 

 

20.96

%

 

 

18.29

%

 

 

17.40

%

 

 

0.14

%

 

 

19.55

%

 

 

 

14.31

%

 

 

20.49

%

Return on average tangible common equity excluding intangible

   amortization: (B/(D-E))

 

 

21.22

%

 

 

18.56

%

 

 

17.70

%

 

 

0.44

%

 

 

19.86

%

 

 

 

14.59

%

 

 

20.83

%

Return on average tangible common equity excluding fair value

   adjustment for marketable securities, special dividend from

   equity investment, provision for credit losses,  branch write-off

   expense, unfunded commitment expense, outsourced special

   project expense, merger and acquisition expenses, FDIC Small

   Bank Assessment Credit, hurricane expense and BOLI redemption

   tax: (ROTCE, as adjusted) ((A+C)/(D-E))

 

 

20.15

%

 

 

20.66

%

 

 

21.63

%

 

 

19.22

%

 

 

19.51

%

 

 

 

20.41

%

 

 

20.67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income available to common shareholders (A)

 

$

81,794

 

 

$

69,320

 

 

$

62,827

 

 

$

507

 

 

$

73,262

 

 

 

$

214,448

 

 

$

289,539

 

Earnings excluding intangible amortization (B)

 

 

82,843

 

 

 

70,369

 

 

 

63,925

 

 

 

1,628

 

 

 

74,423

 

 

 

 

218,765

 

 

 

294,230

 

Adjustments after-tax (C)

 

 

(3,155

)

 

 

8,988

 

 

 

15,303

 

 

 

70,331

 

 

 

(171

)

 

 

 

91,467

 

 

 

2,530

 

Average common equity (D)

 

 

2,557,251

 

 

 

2,513,792

 

 

 

2,459,941

 

 

 

2,481,104

 

 

 

2,482,406

 

 

 

 

2,503,200

 

 

 

2,410,853

 

Average goodwill, core deposits & other intangible assets (E)

 

 

1,004,432

 

 

 

1,005,864

 

 

 

1,007,307

 

 

 

999,004

 

 

 

995,721

 

 

 

 

1,004,157

 

 

 

998,090

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EFFICIENCY RATIO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio:  ((C-E)/(A+B+D))

 

 

39.64

%

 

 

39.56

%

 

 

44.93

%

 

 

46.82

%

 

 

41.26

%

 

 

 

42.63

%

 

 

40.34

%

Efficiency ratio, as adjusted:  ((C-E-G)/(A+B+D-F))

 

 

40.67

%

 

 

40.08

%

 

 

39.38

%

 

 

41.37

%

 

 

41.14

%

 

 

 

40.36

%

 

 

40.55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (A)

 

$

148,025

 

 

$

146,138

 

 

$

148,667

 

 

$

139,725

 

 

$

139,783

 

 

 

$

582,555

 

 

$

563,217

 

Non-interest income (B)

 

 

33,885

 

 

 

29,951

 

 

 

25,023

 

 

 

22,927

 

 

 

28,029

 

 

 

 

111,786

 

 

 

99,516

 

Non-interest expense (C)

 

 

74,241

 

 

 

71,712

 

 

 

80,172

 

 

 

78,249

 

 

 

71,342

 

 

 

 

304,374

 

 

 

275,787

 

Fully taxable equivalent adjustment (D)

 

 

1,778

 

 

 

1,576

 

 

 

1,434

 

 

 

1,227

 

 

 

1,322

 

 

 

 

6,015

 

 

 

5,255

 

Amortization of intangibles (E)

 

 

1,421

 

 

 

1,420

 

 

 

1,486

 

 

 

1,517

 

 

 

1,565

 

 

 

 

5,844

 

 

 

6,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value adjustment for marketable securities

 

$

4,271

 

 

$

(1,350

)

 

$

919

 

 

$

(5,818

)

 

$

-

 

 

 

$

(1,978

)

 

$

-

 

Gain (loss) on OREO

 

 

150

 

 

 

470

 

 

 

235

 

 

 

277

 

 

 

159

 

 

 

 

1,132

 

 

 

757

 

Gain (loss) on branches, equipment and other assets, net

 

 

217

 

 

 

(27

)

 

 

54

 

 

 

82

 

 

 

35

 

 

 

 

326

 

 

 

(3

)

Special dividend from equity investment

 

 

-

 

 

 

3,181

 

 

 

-

 

 

 

7,004

 

 

 

861

 

 

 

 

10,185

 

 

 

2,995

 

Gain (loss) on securities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2

)

 

 

 

-

 

 

 

(2

)

Total non-interest income adjustments (F)

 

$

4,638

 

 

$

2,274

 

 

$

1,208

 

 

$

1,545

 

 

$

1,053

 

 

 

$

9,665

 

 

$

3,747

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Branch write-off expense

 

$

-

 

 

$

-

 

 

$

981

 

 

$

-

 

 

$

-

 

 

 

$

981

 

 

$

-

 

Unfunded commitment expense

 

 

-

 

 

 

-

 

 

 

9,214

 

 

 

7,775

 

 

 

-

 

 

 

 

16,989

 

 

 

-

 

FDIC Small Bank Assessment Credit

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

(2,291

)

Merger Expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

711

 

 

 

-

 

 

 

 

711

 

 

 

-

 

Hurricane damage expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

897

 

    Outsourced special project expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,092

 

 

 

631

 

 

 

 

1,092

 

 

 

1,531

 

Total non-interest expense adjustments (G)

 

$

-

 

 

$

-

 

 

$

10,195

 

 

$

9,578

 

 

$

631

 

 

 

$

19,773

 

 

$

137

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ANNUALIZED NET INTEREST MARGIN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin: A/C

 

 

4.00

%

 

 

3.92

%

 

 

4.11

%

 

 

4.22

%

 

 

4.24

%

 

 

 

4.02

%

 

 

4.29

%

Net interest margin, excluding PPP loans (non-GAAP): B/D

 

 

3.97

%

 

 

3.98

%

 

 

4.16

%

 

 

4.22

%

 

 

4.24

%

 

 

 

4.04

%

 

 

4.29

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income - FTE (A)

 

$

149,803

 

 

$

147,714

 

 

$

150,101

 

 

$

140,952

 

 

$

141,105

 

 

 

$

588,570

 

 

$

568,472

 

PPP loan interest & discount accretion income

 

 

8,841

 

 

 

5,943

 

 

 

4,450

 

 

 

-

 

 

 

-

 

 

 

 

19,234

 

 

 

-

 

Net interest income - FTE, excluding PPP loans (non-GAAP) (B)

 

$

140,962

 

 

$

141,771

 

 

$

145,651

 

 

$

140,952

 

 

$

141,105

 

 

 

$

569,336

 

 

$

568,472

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average interest-earning assets (C)

 

$

14,900,381

 

 

$

14,975,146

 

 

$

14,678,465

 

 

$

13,428,700

 

 

$

13,188,508

 

 

 

$

14,657,245

 

 

$

13,260,312

 

Average PPP loans

 

 

775,861

 

 

 

821,977

 

 

 

585,946

 

 

 

-

 

 

 

-

 

 

 

 

547,328

 

 

 

-

 

Average interest-earning assets, excluding PPP loans (non-GAAP) (D)

 

$

14,124,520

 

 

$

14,153,169

 

 

$

14,092,519

 

 

$

13,428,700

 

 

$

13,188,508

 

 

 

$

14,109,917

 

 

$

13,260,312

 


 

 

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)

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax net income

 

$

107,669

 

 

$

90,377

 

 

$

82,077

 

 

$

(2,420

)

 

$

96,470

 

 

$

277,703

 

 

$

385,621

 

Provision for credit losses

 

 

-

 

 

 

14,000

 

 

 

11,441

 

 

 

86,823

 

 

 

-

 

 

 

112,264

 

 

 

1,325

 

Unfunded commitment expense

 

 

-

 

 

 

-

 

 

 

9,214

 

 

 

7,775

 

 

 

-

 

 

 

16,989

 

 

 

-

 

Pre-tax net income, excluding provision for credit

    losses and unfunded commitment expense

    (PPNR) (A)

 

$

107,669

 

 

$

104,377

 

 

$

102,732

 

 

$

92,178

 

 

$

96,470

 

 

$

406,956

 

 

$

386,946

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue (net) (B)

 

 

181,910

 

 

 

176,089

 

 

 

173,690

 

 

 

162,652

 

 

 

167,812

 

 

 

694,341

 

 

 

662,733

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax net income to total revenue (net)

 

 

59.19

%

 

 

51.32

%

 

 

47.25

%

 

 

-1.49

%

 

 

57.49

%

 

 

40.00

%

 

 

58.19

%

P5NR (Pre-tax, pre-provision, profit percentage)

   (PPNR to total revenue (net))

 

 

59.19

%

 

 

59.28

%

 

 

59.15

%

 

 

56.67

%

 

 

57.49

%

 

 

58.61

%

 

 

58.39

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dec. 31,

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TANGIBLE BOOK VALUE PER

COMMON SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share: (A/B)

 

$

15.78

 

 

$

15.38

 

 

$

15.09

 

 

$

14.72

 

 

$

15.10

 

 

 

 

 

 

 

 

 

Tangible book value per common share:

    ((A-C-D)/B)

 

 

9.70

 

 

 

9.30

 

 

 

8.99

 

 

 

8.61

 

 

 

9.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity (A)

 

$

2,605,758

 

 

$

2,540,799

 

 

$

2,492,146

 

 

$

2,430,271

 

 

$

2,511,531

 

 

 

 

 

 

 

 

 

End of period common shares outstanding (B)

 

 

165,095

 

 

 

165,163

 

 

 

165,206

 

 

 

165,148

 

 

 

166,373

 

 

 

 

 

 

 

 

 

Goodwill (C)

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

958,408

 

 

 

 

 

 

 

 

 

Core deposit and other intangibles (D)

 

 

30,728

 

 

 

32,149

 

 

 

33,569

 

 

 

35,055

 

 

 

36,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TANGIBLE COMMON EQUITY

TO TANGIBLE ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets: (B/A)

 

 

15.89

%

 

 

15.35

%

 

 

14.75

%

 

 

15.65

%

 

 

16.71

%

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets:

    ((B-C-D)/(A-C-D))

 

 

10.41

%

 

 

9.88

%

 

 

9.35

%

 

 

9.79

%

 

 

10.80

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets (A)

 

$

16,398,804

 

 

$

16,549,758

 

 

$

16,895,406

 

 

$

15,531,732

 

 

$

15,032,047

 

 

 

 

 

 

 

 

 

Total stockholders' equity (B)

 

 

2,605,758

 

 

 

2,540,799

 

 

 

2,492,146

 

 

 

2,430,271

 

 

 

2,511,531

 

 

 

 

 

 

 

 

 

Goodwill (C)

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

958,408

 

 

 

 

 

 

 

 

 

Core deposit and other intangibles (D)

 

 

30,728

 

 

 

32,149

 

 

 

33,569

 

 

 

35,055

 

 

 

36,572