Try our mobile app

Published: 2021-04-15 00:00:00 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:

April 15, 2021

 

HOMB’s Unwavering Discipline, Strong Margins, Great Efficiency, Hard Work and Smart Investments Led to First Quarter Record Revenue and Profits

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

Highlights of the First Quarter of 2021:

Metric

Q1 2021

Q4 2020

Q3 2020

Q2 2020

Q1 2020

Net Income

$91.6 million

$81.8 million

$69.3 million

$62.8 million

$507,000

Total Revenue (net)

$193.4 million

$181.9 million

$176.1 million

$173.7 million

$162.7 million

Income (loss) before income taxes

$120.5 million

$107.7 million

$90.4 million

$82.1 million

($2.4 million)

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

$120.5 million

$107.7 million

$104.4 million

$102.7 million

$92.2 million

Pre-tax net income to total revenue (net)

62.32%

59.19%

51.32%

47.25%

-1.49%

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

62.32%

59.19%

59.28%

59.15%

56.67%

ROA

2.22%

1.97%

1.66%

1.55%

0.01%

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

2.92%

2.60%

2.50%

2.53%

2.45%

ROA, excluding provision for credit losses

(non-GAAP)(1)

2.22%

1.97%

1.91%

1.92%

1.87%

NIM

4.02%

4.00%

3.92%

4.11%

4.22%

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

3.87%

3.97%

3.98%

4.16%

4.22%

Purchase Accounting Accretion

$5.5 million

$5.7 million

$7.0 million

$7.0 million

$7.6 million

ROE

14.15%

12.72%

10.97%

10.27%

0.08%

ROTCE (non-GAAP)(1)

22.90%

20.96%

18.29%

17.40%

0.14%

Diluted Earnings Per Share

$0.55

$0.50

$0.42

$0.38

$0.00

Non-Performing Assets to Total Assets

0.38%

0.48%

0.47%

0.39%

0.44%

Common Equity Tier 1 Capital

14.3%

13.4%

12.6%

12.0%

11.5%

Leverage

11.1%

10.8%

10.4%

10.3%

10.8%

Tier 1 Capital

14.9%

14.0%

13.2%

12.6%

12.1%

Total Risk-Based Capital

18.8%

17.8%

16.9%

16.2%

15.7%

Allowance for Credit Losses to Total Loans

2.25%

2.19%

2.12%

1.99%

2.01%

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

2.40%

2.33%

2.29%

2.15%

2.01%

 

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

 

“Approximately $11 billion in loans at a yield of 5.56% including accretion, PPP income, and event income; a 36.60% efficiency ratio; a ‘never give up’ approach to charge-offs; starting to reap the benefits of investments; along with a record $91.6 million in net income is paying off handsomely for HOMB shareholders,” said John Allison, Chairman.

 


 

 

“Great results come down to customer service and extreme discipline. We communicate with our customers and we helped them through the PPP process and that results in a long-term trusting partnership,” said Tracy French, Centennial Bank President and Chief Executive Officer.

 

Operating Highlights

Net income and earnings per share were quarterly records for the Company. Net income increased $9.8 million, or 11.99%, to $91.6 million for the three-month period ended March 31, 2021, from $81.8 million for the three-month period ended December 31, 2020. Earnings per share increased $0.05 per share, or 10.00%, to $0.55 per share for the three-month period ended March 31, 2021, from $0.50 per share for the three-month period ended December 31, 2020.

During the first quarter of 2021, the Company did not record any credit loss expense. The Company’s provisioning model is closely tied to unemployment rate projections which have continued to improve since the fourth quarter of 2020. The Company determined that an additional provision for credit losses on loans was not necessary as the current level of the allowance for credit losses was considered adequate as of March 31, 2021. In addition, the Company determined that the current level of the unfunded commitment reserve was adequate and no additional provision for unfunded commitments was necessary.

Our net interest margin was 4.02% for the three-month period ended March 31, 2021 compared to 4.00% for the three-month period ended December 31, 2020. The yield on loans was 5.56% and 5.33% for the three months ended March 31, 2021 and December 31, 2020, respectively, as average loans decreased from $11.46 billion to $11.02 billion. Additionally, the rate on interest bearing deposits decreased to 0.33% as of March 31, 2021 from 0.44% as of December 31, 2020, with average balances of $9.55 billion and $9.59 billion, respectively.

As of March 31, 2021, we had $667.3 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 March 31, 2021 was 3.87%.(1) The PPP loans had a 12-basis point accretive impact to the yield on loans, and the PPP loans were accretive to the net interest margin by 16 basis points. This was primarily due to approximately $313.8 million of the Company’s PPP loans being forgiven during the first quarter of 2021 as well as the acceleration of deferred fees for the loans that were forgiven. The $313.8 million of PPP loans forgiven during the first quarter of 2021 were partially offset by $289.4 million in new PPP loans originated

______________________________

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



 

 

during the first quarter of 2021. The deferred fee income increased from $6.9 million to $10.4 million for the three-month periods ended December 31, 2020 and March 31, 2021, respectively.

The effects of the COVID-19 pandemic continued to create a significant amount of excess liquidity in the market. As a result of this excess liquidity, we had an increase of $581.4 million of average interest-bearing cash balances in the first quarter of 2021 compared to the fourth quarter of 2020. This excess liquidity diluted the net interest margin by 16 basis points.

Purchase accounting accretion on acquired loans was $5.5 million and $5.7 million and average purchase accounting loan discounts were $43.9 million and $49.6 million for the three-month periods ended March 31, 2021 and December 31, 2020, respectively. Net amortization of time deposit premiums was $30,000 per quarter and net average remaining time deposit premiums were $115,000 and $146,000 for the three-month periods ended March 31, 2021 and December 31, 2020, respectively.

Net interest income on a fully taxable equivalent basis increased $142,000, or 0.09%, to $149.9 million for the three-month period ended March 31, 2021, from $149.8 million for the three-month period ended December 31, 2020. This increase in net interest income for the three-month period ended March 31, 2021 was the result of a $3.0 million decrease in interest expense, which was partially offset by a $2.8 million decrease in interest income. The $3.0 million decrease in interest expense was primarily the result of a $2.9 million decrease in interest expense on deposits and a $42,000 decrease in interest expense on FHLB borrowings.  The $2.8 million decrease in interest income was primarily the result of a $2.5 million decrease in loan interest income, and a $465,000 net decrease in investment income.

The Company reported $45.3 million of non-interest income for the first quarter of 2021. The most important components of the first quarter non-interest income were $8.6 million from dividends from FHLB, FRB, FNBB and other, $8.2 million from mortgage lending income, $7.6 million from other service charges and fees, a $5.8 million adjustment for the increase in fair market value of marketable securities, $5.0 million from service charges on deposit accounts, and $8.0 million from other income. Included in the $8.6 million in dividends from FHLB, FRB, FNBB and other was $8.1 million in special dividends from equity investments. The Company is still currently involved in these investments; however, past performance does not guarantee future performance. The $8.0 million in other income includes a $5.1 million recovery on historic losses.

Mortgage lending income was $8.2 million for the three-month period ended March 31, 2021, compared to $10.1 million for the three-month period ended December 31, 2020. The housing market continues to benefit from the current low interest rate environment; however, the decrease in mortgage lending income from the fourth quarter of 2020 is the result of normal seasonal fluctuations and harsher winter weather in several of our markets.



 

 

Non-interest expense for the first quarter of 2021 was $72.9 million. The most important components of the first quarter non-interest expense were $42.1 million from salaries and employee benefits, $15.7 million in other expense and $9.2 million in occupancy and equipment expenses. For the first quarter of 2021, our efficiency ratio was 36.60%.

Financial Condition

 

Total loans receivable were $10.78 billion at March 31, 2021 compared to $11.22 billion at December 31, 2020. Total deposits were $13.51 billion at March 31, 2021 compared to $12.73 billion at December 31, 2020. Total assets were $17.24 billion at March 31, 2021 compared to $16.40 billion at December 31, 2020.

During the first quarter 2021, the Company experienced approximately $442.2 million in loan decline. Centennial CFG experienced $17.6 million of organic loan decline and had loans of $1.52 billion at March 31, 2021. Our legacy footprint experienced $400.2 million in organic loan decline and $24.4 million in PPP loan decline during the quarter.

Non-performing loans to total loans was 0.59% as of March 31, 2021 compared to 0.66% as of December 31, 2020. Non-performing assets to total assets decreased from 0.48% as of December 31, 2020 to 0.38% as of March 31, 2021. For the first quarter of 2021, net charge-offs were $2.5 million compared to net charge-offs of $2.8 million for the fourth quarter of 2020.

Non-performing loans at March 31, 2021 were $23.0 million, $35.1 million, $516,000, $2.0 million and $2.8 million in the Arkansas, Florida, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $63.4 million. Non-performing assets at March 31, 2021 were $24.9 million, $36.1 million, $550,000, $2.0 million and $2.8 million in the Arkansas, Florida, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $66.4 million.

The Company’s allowance for credit losses on loans was $242.9 million at March 31, 2021, or 2.25% of total loans, compared to the allowance for credit losses of $245.5 million, or 2.19% of total loans, at December 31, 2020. The Company’s allowance for credit losses on loans to total loans, excluding PPP loans (non-GAAP), was 2.40%(1) at March 31, 2021. As of March 31, 2021 and December 31, 2020, the Company’s allowance for credit losses on loans was 383.47% and 331.10% of its total non-performing loans, respectively.

______________________________

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



 

 

Stockholders’ equity was $2.65 billion at March 31, 2021 compared to $2.61 billion at December 31, 2020, an increase of approximately $39.4 million. The increase in stockholders’ equity was primarily associated with the $68.4 million increase in retained earnings which was partially offset by a $24.7 million decrease in accumulated other comprehensive income. Book value per common share was $16.02 at March 31, 2021 compared to $15.78 at December 31, 2020. Tangible book value per common share (non-GAAP) was $9.95(1) at March 31, 2021 compared to $9.70(1) at December 31, 2020, an increase of 10.45% on an annualized basis.   

______________________________

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

Branches

 

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

Conference Call

 

Management will conduct a conference call to review this information at 1:00 p.m. CT (2:00 ET) on Thursday, April 15, 2021. We encourage all participants to pre-register for the conference call using the following link: https://dpregister.com/sreg/10153260/e502592c38. 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: 10153260, which will be available until April 22, 2021 at 10:59 p.m. CT (11:59 ET). Internet access to the call will be available live or in recorded version on the Company's website at www.homebancshares.com under “Investor Relations” for 12 months.



 

 

Non-GAAP Financial Measures

 

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



 

 

General

 

This release may contain forward-looking statements regarding the Company’s plans, expectations, goals and outlook for the future. Statements in this press release that are not historical facts should be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements of this type speak only as of the date of this news release. By nature, forward-looking statements involve inherent risk and uncertainties. Various factors could cause actual results to differ materially from those contemplated by the forward-looking statements. These factors include, but are not limited to, the following:  economic conditions, credit quality, interest rates, loan demand, real estate values and unemployment; disruptions, uncertainties and related effects on our business and operations as a result of the ongoing coronavirus (COVID-19) pandemic and measures that have been or may be implemented or imposed in response to the pandemic, including the impact on, among other things, credit quality and liquidity; the ability to identify, complete and successfully integrate new acquisitions; legislative and regulatory changes and risks and expenses associated with current and future legislation and regulations, including those in response to the COVID-19 pandemic; technological changes and cybersecurity risks; the effects of changes in accounting policies and practices; changes in governmental monetary and fiscal policies; political instability; competition from other financial institutions; potential claims, expenses and other adverse effects related to current or future litigation, regulatory examinations or other government actions; changes in the assumptions used in making the forward-looking statements; and other factors described in reports we file with the Securities and Exchange Commission (the “SEC”), including those factors set forth in our Annual Report on Form 10-K for the year ended December 31, 2020, filed with the SEC on February 26, 2021.

Home BancShares, Inc. is a bank holding company, headquartered in Conway, Arkansas. Its wholly-owned subsidiary, Centennial Bank, provides a broad range of commercial and retail banking plus related financial services to businesses, real estate developers, investors, individuals and municipalities. Centennial Bank has branch locations in Arkansas, Florida, South Alabama and New York City. The Company’s common stock is traded through the NASDAQ Global Select Market under the symbol “HOMB.”

 

####

 


 

 

FOR MORE INFORMATION CONTACT:

Donna Townsell

Director of Investor Relations

Home BancShares, Inc.

(501) 328-4625

 


 

 

Home BancShares, Inc.

Consolidated End of Period Balance Sheets

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

(In thousands)

 

2021

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

218,814

 

 

$

242,173

 

 

$

144,197

 

 

$

185,047

 

 

$

147,200

 

Interest-bearing deposits with other banks

 

 

2,259,734

 

 

 

1,021,615

 

 

 

899,140

 

 

 

1,030,609

 

 

 

424,235

 

    Cash and cash equivalents

 

 

2,478,548

 

 

 

1,263,788

 

 

 

1,043,337

 

 

 

1,215,656

 

 

 

571,435

 

Investment securities - available-for-sale, net of

   allowance for credit losses

 

 

2,539,123

 

 

 

2,473,781

 

 

 

2,361,900

 

 

 

2,238,005

 

 

 

2,098,000

 

Loans receivable

 

 

10,778,493

 

 

 

11,220,721

 

 

 

11,691,470

 

 

 

11,955,743

 

 

 

11,384,982

 

Allowance for credit losses

 

 

(242,932

)

 

 

(245,473

)

 

 

(248,224

)

 

 

(238,340

)

 

 

(228,923

)

    Loans receivable, net

 

 

10,535,561

 

 

 

10,975,248

 

 

 

11,443,246

 

 

 

11,717,403

 

 

 

11,156,059

 

Bank premises and equipment, net

 

 

278,620

 

 

 

278,614

 

 

 

280,364

 

 

 

279,498

 

 

 

281,795

 

Foreclosed assets held for sale

 

 

3,004

 

 

 

4,420

 

 

 

4,322

 

 

 

6,292

 

 

 

8,204

 

Cash value of life insurance

 

 

103,599

 

 

 

103,519

 

 

 

102,989

 

 

 

102,443

 

 

 

103,120

 

Accrued interest receivable

 

 

55,495

 

 

 

60,528

 

 

 

72,599

 

 

 

80,274

 

 

 

50,295

 

Deferred tax asset, net

 

 

77,145

 

 

 

70,249

 

 

 

75,167

 

 

 

74,333

 

 

 

77,110

 

Goodwill

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

Core deposit and other intangibles

 

 

29,307

 

 

 

30,728

 

 

 

32,149

 

 

 

33,569

 

 

 

35,055

 

Other assets

 

 

166,814

 

 

 

164,904

 

 

 

160,660

 

 

 

174,908

 

 

 

177,634

 

    Total assets

 

$

17,240,241

 

 

$

16,398,804

 

 

$

16,549,758

 

 

$

16,895,406

 

 

$

15,531,732

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Demand and non-interest-bearing

 

$

3,859,722

 

 

$

3,266,753

 

 

$

3,207,967

 

 

$

3,413,727

 

 

$

2,425,036

 

    Savings and interest-bearing transaction accounts

 

 

8,477,208

 

 

 

8,212,240

 

 

 

8,011,200

 

 

 

7,970,979

 

 

 

7,149,644

 

    Time deposits

 

 

1,175,664

 

 

 

1,246,797

 

 

 

1,718,299

 

 

 

1,793,230

 

 

 

1,940,234

 

       Total deposits

 

 

13,512,594

 

 

 

12,725,790

 

 

 

12,937,466

 

 

 

13,177,936

 

 

 

11,514,914

 

Federal funds purchased

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Securities sold under agreements to repurchase

 

 

162,929

 

 

 

168,931

 

 

 

158,447

 

 

 

162,858

 

 

 

126,884

 

FHLB and other borrowed funds

 

 

400,000

 

 

 

400,000

 

 

 

403,428

 

 

 

531,432

 

 

 

951,436

 

Accrued interest payable and other liabilities

 

 

148,999

 

 

 

127,999

 

 

 

139,485

 

 

 

161,095

 

 

 

138,479

 

Subordinated debentures

 

 

370,515

 

 

 

370,326

 

 

 

370,133

 

 

 

369,939

 

 

 

369,748

 

    Total liabilities

 

 

14,595,037

 

 

 

13,793,046

 

 

 

14,008,959

 

 

 

14,403,260

 

 

 

13,101,461

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

1,651

 

 

 

1,651

 

 

 

1,652

 

 

 

1,652

 

 

 

1,651

 

Capital surplus

 

 

1,516,286

 

 

 

1,520,617

 

 

 

1,520,103

 

 

 

1,518,631

 

 

 

1,516,151

 

Retained earnings

 

 

1,107,818

 

 

 

1,039,370

 

 

 

980,699

 

 

 

932,856

 

 

 

891,498

 

Accumulated other comprehensive income

 

 

19,449

 

 

 

44,120

 

 

 

38,345

 

 

 

39,007

 

 

 

20,971

 

    Total stockholders' equity

 

 

2,645,204

 

 

 

2,605,758

 

 

 

2,540,799

 

 

 

2,492,146

 

 

 

2,430,271

 

    Total liabilities and stockholders' equity

 

$

17,240,241

 

 

$

16,398,804

 

 

$

16,549,758

 

 

$

16,895,406

 

 

$

15,531,732

 

 

 


 

 

Home BancShares, Inc.

Consolidated Statements of Income

(Unaudited)

 

 

Quarter Ended

 

 

Three Months Ended

 

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

Mar. 31,

 

 

Mar. 31,

 

(In thousands)

 

2021

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Loans

 

$

150,917

 

 

$

153,407

 

 

$

154,787

 

 

$

158,996

 

 

$

158,148

 

 

$

150,917

 

 

$

158,148

 

   Investment securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Taxable

 

 

6,253

 

 

 

6,900

 

 

 

7,227

 

 

 

8,693

 

 

 

9,776

 

 

 

6,253

 

 

 

9,776

 

       Tax-exempt

 

 

5,071

 

 

 

4,979

 

 

 

4,367

 

 

 

3,698

 

 

 

3,114

 

 

 

5,071

 

 

 

3,114

 

   Deposits - other banks

 

 

410

 

 

 

270

 

 

 

252

 

 

 

211

 

 

 

1,116

 

 

 

410

 

 

 

1,116

 

   Federal funds sold

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

21

 

 

 

-

 

 

 

21

 

Total interest income

 

 

162,651

 

 

 

165,556

 

 

 

166,633

 

 

 

171,598

 

 

 

172,175

 

 

 

162,651

 

 

 

172,175

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest on deposits

 

 

7,705

 

 

 

10,596

 

 

 

13,200

 

 

 

15,116

 

 

 

24,198

 

 

 

7,705

 

 

 

24,198

 

    Federal funds purchased

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

13

 

 

 

-

 

 

 

13

 

    FHLB borrowed funds

 

 

1,875

 

 

 

1,917

 

 

 

2,235

 

 

 

2,656

 

 

 

2,698

 

 

 

1,875

 

 

 

2,698

 

    Securities sold under agreements to repurchase

 

 

190

 

 

 

208

 

 

 

237

 

 

 

260

 

 

 

462

 

 

 

190

 

 

 

462

 

    Subordinated debentures

 

 

4,793

 

 

 

4,810

 

 

 

4,823

 

 

 

4,899

 

 

 

5,079

 

 

 

4,793

 

 

 

5,079

 

Total interest expense

 

 

14,563

 

 

 

17,531

 

 

 

20,495

 

 

 

22,931

 

 

 

32,450

 

 

 

14,563

 

 

 

32,450

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

148,088

 

 

 

148,025

 

 

 

146,138

 

 

 

148,667

 

 

 

139,725

 

 

 

148,088

 

 

 

139,725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Provision for credit losses

 

 

-

 

 

 

-

 

 

 

14,000

 

 

 

20,655

 

 

 

94,598

 

 

 

-

 

 

 

94,598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for credit

     losses

 

 

148,088

 

 

 

148,025

 

 

 

132,138

 

 

 

128,012

 

 

 

45,127

 

 

 

148,088

 

 

 

45,127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Service charges on deposit accounts

 

 

5,002

 

 

 

5,544

 

 

 

4,910

 

 

 

4,296

 

 

 

6,631

 

 

 

5,002

 

 

 

6,631

 

    Other service charges and fees

 

 

7,608

 

 

 

8,425

 

 

 

8,539

 

 

 

7,666

 

 

 

6,056

 

 

 

7,608

 

 

 

6,056

 

    Trust fees

 

 

522

 

 

 

420

 

 

 

378

 

 

 

397

 

 

 

438

 

 

 

522

 

 

 

438

 

    Mortgage lending income

 

 

8,167

 

 

 

10,071

 

 

 

10,177

 

 

 

6,196

 

 

 

2,621

 

 

 

8,167

 

 

 

2,621

 

    Insurance commissions

 

 

492

 

 

 

366

 

 

 

271

 

 

 

533

 

 

 

678

 

 

 

492

 

 

 

678

 

    Increase in cash value of life insurance

 

 

502

 

 

 

534

 

 

 

548

 

 

 

558

 

 

 

560

 

 

 

502

 

 

 

560

 

    Dividends from FHLB, FRB, FNBB & other

 

 

8,609

 

 

 

967

 

 

 

3,433

 

 

 

230

 

 

 

7,842

 

 

 

8,609

 

 

 

7,842

 

    Gain on SBA loans

 

 

-

 

 

 

304

 

 

 

-

 

 

 

-

 

 

 

341

 

 

 

-

 

 

 

341

 

    (Loss) gain on branches, equipment and

        other assets, net

 

 

(29

)

 

 

217

 

 

 

(27

)

 

 

54

 

 

 

82

 

 

 

(29

)

 

 

82

 

    Gain on OREO, net

 

 

401

 

 

 

150

 

 

 

470

 

 

 

235

 

 

 

277

 

 

 

401

 

 

 

277

 

    Gain on securities, net

 

 

219

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

219

 

 

 

-

 

    Fair value adjustment for marketable securities

 

 

5,782

 

 

 

4,271

 

 

 

(1,350

)

 

 

919

 

 

 

(5,818

)

 

 

5,782

 

 

 

(5,818

)

    Other income

 

 

8,001

 

 

 

2,616

 

 

 

2,602

 

 

 

3,939

 

 

 

3,219

 

 

 

8,001

 

 

 

3,219

 

Total non-interest income

 

 

45,276

 

 

 

33,885

 

 

 

29,951

 

 

 

25,023

 

 

 

22,927

 

 

 

45,276

 

 

 

22,927

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Salaries and employee benefits

 

 

42,059

 

 

 

43,022

 

 

 

41,511

 

 

 

40,088

 

 

 

39,329

 

 

 

42,059

 

 

 

39,329

 

    Occupancy and equipment

 

 

9,237

 

 

 

9,801

 

 

 

9,566

 

 

 

10,172

 

 

 

8,873

 

 

 

9,237

 

 

 

8,873

 

    Data processing expense

 

 

5,870

 

 

 

5,171

 

 

 

4,921

 

 

 

4,614

 

 

 

4,326

 

 

 

5,870

 

 

 

4,326

 

    Other operating expenses

 

 

15,700

 

 

 

16,247

 

 

 

15,714

 

 

 

16,084

 

 

 

17,946

 

 

 

15,700

 

 

 

17,946

 

Total non-interest expense

 

 

72,866

 

 

 

74,241

 

 

 

71,712

 

 

 

70,958

 

 

 

70,474

 

 

 

72,866

 

 

 

70,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

120,498

 

 

 

107,669

 

 

 

90,377

 

 

 

82,077

 

 

 

(2,420

)

 

 

120,498

 

 

 

(2,420

)

    Income tax expense (benefit)

 

 

28,896

 

 

 

25,875

 

 

 

21,057

 

 

 

19,250

 

 

 

(2,927

)

 

 

28,896

 

 

 

(2,927

)

Net income

 

$

91,602

 

 

$

81,794

 

 

$

69,320

 

 

$

62,827

 

 

$

507

 

 

$

91,602

 

 

$

507

 

 


 

 

Home BancShares, Inc.

Selected Financial Information

(Unaudited)

 

Quarter Ended

 

 

Three Months Ended

 

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

Mar. 31,

 

 

Mar. 31,

 

(Dollars and shares in thousands, except per share data)

 

2021

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

$

0.55

 

 

$

0.50

 

 

$

0.42

 

 

$

0.38

 

 

$

-

 

 

$

0.55

 

 

$

-

 

Diluted earnings per common share, as adjusted, excluding fair

   value adjustment for marketable securities, special dividend

   from equity investment, gain on securities, recoveries on

   historic losses, provision for credit losses, branch write-off

   expense, outsourced special project expense & merger and

   acquisition expenses (non-GAAP)(1)

 

 

0.47

 

 

 

0.48

 

 

 

0.47

 

 

 

0.47

 

 

 

0.43

 

 

 

0.47

 

 

 

0.43

 

Basic earnings per common share

 

 

0.55

 

 

 

0.50

 

 

 

0.42

 

 

 

0.38

 

 

 

-

 

 

 

0.55

 

 

 

-

 

Dividends per share - common

 

 

0.14

 

 

 

0.14

 

 

 

0.13

 

 

 

0.13

 

 

 

0.13

 

 

 

0.14

 

 

 

0.13

 

Book value per common share

 

 

16.02

 

 

 

15.78

 

 

 

15.38

 

 

 

15.09

 

 

 

14.72

 

 

 

16.02

 

 

 

14.72

 

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

 

 

9.95

 

 

 

9.70

 

 

 

9.30

 

 

 

8.99

 

 

 

8.61

 

 

 

9.95

 

 

 

8.61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCK INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding

 

 

165,257

 

 

 

165,119

 

 

 

165,200

 

 

 

165,163

 

 

 

166,014

 

 

 

165,257

 

 

 

166,014

 

Average diluted shares outstanding

 

 

165,446

 

 

 

165,119

 

 

 

165,200

 

 

 

165,163

 

 

 

166,014

 

 

 

165,446

 

 

 

166,014

 

End of period common shares outstanding

 

 

165,141

 

 

 

165,095

 

 

 

165,163

 

 

 

165,206

 

 

 

165,148

 

 

 

165,141

 

 

 

165,148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ANNUALIZED PERFORMANCE METRICS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

2.22

%

 

 

1.97

%

 

 

1.66

%

 

 

1.55

%

 

 

0.01

%

 

 

2.22

%

 

 

0.01

%

Return on average assets excluding fair value adjustment

   for marketable securities, special dividend from equity

   investment, gain on securities, recoveries on historic

   losses, provision for credit losses, branch write-off

   expense, outsourced special project expense & merger

   and acquisition expenses: (ROA, as adjusted) (non-GAAP)(1)

 

 

1.88

%

 

 

1.90

%

 

 

1.88

%

 

 

1.93

%

 

 

1.88

%

 

 

1.88

%

 

 

1.88

%

Return on average assets excluding intangible amortization

   (non-GAAP)(1)

 

 

2.39

%

 

 

2.13

%

 

 

1.80

%

 

 

1.68

%

 

 

0.05

%

 

 

2.39

%

 

 

0.05

%

Return on average common equity

 

 

14.15

%

 

 

12.72

%

 

 

10.97

%

 

 

10.27

%

 

 

0.08

%

 

 

14.15

%

 

 

0.08

%

Return on average common equity excluding fair value

   adjustment for marketable securities, special dividend

   from equity investment, gain on securities, recoveries

   on historic losses, provision for credit losses, branch

   write-off expense, outsourced special project expense

   & merger and acquisition expenses: (ROE, as adjusted)

   (non-GAAP)(1)

 

 

11.96

%

 

 

12.23

%

 

 

12.39

%

 

 

12.77

%

 

 

11.48

%

 

 

11.96

%

 

 

11.48

%

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

 

 

22.90

%

 

 

20.96

%

 

 

18.29

%

 

 

17.40

%

 

 

0.14

%

 

 

22.90

%

 

 

0.14

%

Return on average tangible common equity excluding

   intangible amortization (non-GAAP)(1)

 

 

23.16

%

 

 

21.22

%

 

 

18.56

%

 

 

17.70

%

 

 

0.44

%

 

 

23.16

%

 

 

0.44

%

Return on average tangible common equity excluding fair

   value adjustment for marketable securities, special

   dividend from equity investment, gain on securities,

   recoveries on historic losses, provision for credit losses,

   branch write-off expense, outsourced special project

   expense & merger and acquisition expenses:

   (ROTCE, as adjusted) (non-GAAP)(1)

 

 

19.35

%

 

 

20.15

%

 

 

20.66

%

 

 

21.63

%

 

 

19.22

%

 

 

19.35

%

 

 

19.22

%

 

(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

 

 

Three Months Ended

 

(Dollars and shares in thousands,

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

Mar. 31,

 

 

Mar. 31,

 

except per share data)

 

2021

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

36.60

%

 

 

39.64

%

 

 

39.56

%

 

 

39.67

%

 

 

42.08

%

 

 

36.60

%

 

 

42.08

%

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

 

 

40.67

%

 

 

40.67

%

 

 

40.08

%

 

 

39.38

%

 

 

41.37

%

 

 

40.67

%

 

 

41.37

%

Net interest margin - FTE

 

 

4.02

%

 

 

4.00

%

 

 

3.92

%

 

 

4.11

%

 

 

4.22

%

 

 

4.02

%

 

 

4.22

%

Net interest margin - FTE, excluding PPP loans

   (non-GAAP)(1)

 

 

3.87

%

 

 

3.97

%

 

 

3.98

%

 

 

4.16

%

 

 

4.22

%

 

 

3.87

%

 

 

4.22

%

Fully taxable equivalent adjustment

 

$

1,857

 

 

$

1,778

 

 

$

1,576

 

 

$

1,434

 

 

$

1,227

 

 

$

1,857

 

 

$

1,227

 

Total revenue (net)

 

 

193,364

 

 

 

181,910

 

 

 

176,089

 

 

 

173,690

 

 

 

162,652

 

 

 

193,364

 

 

 

162,652

 

Pre-tax net income, excluding provision for credit

   losses (PPNR) (non-GAAP)(1)

 

 

120,498

 

 

 

107,669

 

 

 

104,377

 

 

 

102,732

 

 

 

92,178

 

 

 

120,498

 

 

 

92,178

 

Pre-tax net income to total revenue (net)

 

 

62.32

%

 

 

59.19

%

 

 

51.32

%

 

 

47.25

%

 

 

-1.49

%

 

 

62.32

%

 

 

-1.49

%

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

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

 

 

62.32

%

 

 

59.19

%

 

 

59.28

%

 

 

59.15

%

 

 

56.67

%

 

 

62.32

%

 

 

56.67

%

Net income, excluding provision for credit losses

 

 

91,602

 

 

 

81,794

 

 

 

79,661

 

 

 

78,084

 

 

 

70,382

 

 

 

91,602

 

 

 

70,382

 

Return on average assets (pre-tax net income,

   excluding provision for credit losses) (non-GAAP)(1)

 

 

2.92

%

 

 

2.60

%

 

 

2.50

%

 

 

2.53

%

 

 

2.45

%

 

 

2.92

%

 

 

2.45

%

Return on average assets, excluding provision

    for credit losses (non-GAAP)(1)

 

 

2.22

%

 

 

1.97

%

 

 

1.91

%

 

 

1.92

%

 

 

1.87

%

 

 

2.22

%

 

 

1.87

%

Total purchase accounting accretion

 

 

5,485

 

 

 

5,736

 

 

 

6,957

 

 

 

7,036

 

 

 

7,647

 

 

 

5,485

 

 

 

7,647

 

Average purchase accounting loan discounts

 

 

43,940

 

 

 

49,563

 

 

 

55,835

 

 

 

62,822

 

 

 

69,365

 

 

 

43,940

 

 

 

69,365

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

 

$

1,046

 

 

$

1,076

 

 

$

902

 

 

$

795

 

 

$

1,226

 

 

$

1,046

 

 

$

1,226

 

Merger and acquisition expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

711

 

 

 

-

 

 

 

711

 

Amortization of intangibles

 

 

1,421

 

 

 

1,421

 

 

 

1,420

 

 

 

1,486

 

 

 

1,517

 

 

 

1,421

 

 

 

1,517

 

Electronic banking expense

 

 

2,238

 

 

 

2,282

 

 

 

2,426

 

 

 

2,054

 

 

 

1,715

 

 

 

2,238

 

 

 

1,715

 

Directors' fees

 

 

383

 

 

 

359

 

 

 

429

 

 

 

412

 

 

 

424

 

 

 

383

 

 

 

424

 

Due from bank service charges

 

 

249

 

 

 

254

 

 

 

259

 

 

 

239

 

 

 

223

 

 

 

249

 

 

 

223

 

FDIC and state assessment

 

 

1,363

 

 

 

1,493

 

 

 

1,607

 

 

 

1,846

 

 

 

1,548

 

 

 

1,363

 

 

 

1,548

 

Insurance

 

 

781

 

 

 

795

 

 

 

766

 

 

 

711

 

 

 

746

 

 

 

781

 

 

 

746

 

Legal and accounting

 

 

846

 

 

 

790

 

 

 

1,235

 

 

 

1,278

 

 

 

919

 

 

 

846

 

 

 

919

 

Other professional fees

 

 

1,613

 

 

 

1,528

 

 

 

1,661

 

 

 

1,735

 

 

 

3,226

 

 

 

1,613

 

 

 

3,226

 

Operating supplies

 

 

487

 

 

 

440

 

 

 

460

 

 

 

553

 

 

 

535

 

 

 

487

 

 

 

535

 

Postage

 

 

338

 

 

 

315

 

 

 

328

 

 

 

313

 

 

 

327

 

 

 

338

 

 

 

327

 

Telephone

 

 

346

 

 

 

347

 

 

 

321

 

 

 

310

 

 

 

324

 

 

 

346

 

 

 

324

 

Other expense

 

 

4,589

 

 

 

5,147

 

 

 

3,900

 

 

 

4,352

 

 

 

4,505

 

 

 

4,589

 

 

 

4,505

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Total other operating expenses

 

$

15,700

 

 

$

16,247

 

 

$

15,714

 

 

$

16,084

 

 

$

17,946

 

 

$

15,700

 

 

$

17,946

 

 

(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)

 

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

(Dollars in thousands)

 

2021

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE SHEET RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans to total deposits

 

 

79.77

%

 

 

88.17

%

 

 

90.37

%

 

 

90.73

%

 

 

98.87

%

Common equity to assets

 

 

15.34

%

 

 

15.89

%

 

 

15.35

%

 

 

14.75

%

 

 

15.65

%

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

 

 

10.12

%

 

 

10.41

%

 

 

9.88

%

 

 

9.35

%

 

 

9.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS RECEIVABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Commercial real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Non-farm/non-residential

 

$

4,289,142

 

 

$

4,429,060

 

 

$

4,342,141

 

 

$

4,325,795

 

 

$

4,357,007

 

      Construction/land development

 

 

1,612,973

 

 

 

1,562,298

 

 

 

1,748,928

 

 

 

1,818,151

 

 

 

1,892,394

 

      Agricultural

 

 

113,382

 

 

 

114,431

 

 

 

89,476

 

 

 

105,554

 

 

 

89,630

 

   Residential real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      Residential 1-4 family

 

 

1,437,546

 

 

 

1,536,257

 

 

 

1,665,628

 

 

 

1,730,716

 

 

 

1,775,610

 

      Multifamily residential

 

 

377,661

 

 

 

536,538

 

 

 

491,380

 

 

 

482,635

 

 

 

411,960

 

Total real estate

 

 

7,830,704

 

 

 

8,178,584

 

 

 

8,337,553

 

 

 

8,462,851

 

 

 

8,526,601

 

Consumer

 

 

839,819

 

 

 

864,690

 

 

 

883,568

 

 

 

851,344

 

 

 

852,174

 

Commercial and industrial

 

 

1,794,787

 

 

 

1,896,442

 

 

 

2,161,818

 

 

 

2,228,816

 

 

 

1,759,752

 

Agricultural

 

 

65,017

 

 

 

66,869

 

 

 

85,365

 

 

 

80,023

 

 

 

64,582

 

Other

 

 

248,166

 

 

 

214,136

 

 

 

223,166

 

 

 

332,709

 

 

 

181,873

 

   Loans receivable

 

$

10,778,493

 

 

$

11,220,721

 

 

$

11,691,470

 

 

$

11,955,743

 

 

$

11,384,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paycheck Protection Program (PPP) loans (included in total

    loans receivable)

 

 

667,316

 

 

 

691,747

 

 

 

848,745

 

 

 

848,628

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

245,473

 

 

$

248,224

 

 

$

238,340

 

 

$

228,923

 

 

$

102,122

 

Impact of adopting ASC 326

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

43,988

 

Allowance for credit losses on acquired loans

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

357

 

Loans charged off

 

 

3,047

 

 

 

3,040

 

 

 

4,599

 

 

 

2,582

 

 

 

4,265

 

Recoveries of loans previously charged off

 

 

506

 

 

 

289

 

 

 

483

 

 

 

558

 

 

 

740

 

   Net loans charged off

 

 

2,541

 

 

 

2,751

 

 

 

4,116

 

 

 

2,024

 

 

 

3,525

 

    Provision for credit losses on loans

 

 

-

 

 

 

-

 

 

 

14,000

 

 

 

11,441

 

 

 

85,981

 

Balance, end of period

 

$

242,932

 

 

$

245,473

 

 

$

248,224

 

 

$

238,340

 

 

$

228,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average total loans

 

 

0.09

%

 

 

0.10

%

 

 

0.14

%

 

 

0.07

%

 

 

0.13

%

Allowance for credit losses to total loans

 

 

2.25

%

 

 

2.19

%

 

 

2.12

%

 

 

1.99

%

 

 

2.01

%

Allowance for credit losses to total loans, excluding PPP loans

 

 

2.40

%

 

 

2.33

%

 

 

2.29

%

 

 

2.15

%

 

 

2.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-PERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Non-accrual loans

 

$

59,142

 

 

$

64,528

 

 

$

65,148

 

 

$

52,074

 

 

$

52,131

 

   Loans past due 90 days or more

 

 

4,209

 

 

 

9,610

 

 

 

8,635

 

 

 

7,824

 

 

 

7,760

 

      Total non-performing loans

 

 

63,351

 

 

 

74,138

 

 

 

73,783

 

 

 

59,898

 

 

 

59,891

 

Other non-performing assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Foreclosed assets held for sale, net

 

 

3,004

 

 

 

4,420

 

 

 

4,322

 

 

 

6,292

 

 

 

8,204

 

   Other non-performing assets

 

 

-

 

 

 

-

 

 

 

247

 

 

 

247

 

 

 

447

 

      Total other non-performing assets

 

 

3,004

 

 

 

4,420

 

 

 

4,569

 

 

 

6,539

 

 

 

8,651

 

      Total non-performing assets

 

$

66,355

 

 

$

78,558

 

 

$

78,352

 

 

$

66,437

 

 

$

68,542

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses for loans to non-performing loans

 

 

383.47

%

 

 

331.10

%

 

 

336.42

%

 

 

397.91

%

 

 

382.23

%

Non-performing loans to total loans

 

 

0.59

%

 

 

0.66

%

 

 

0.63

%

 

 

0.50

%

 

 

0.53

%

Non-performing assets to total assets

 

 

0.38

%

 

 

0.48

%

 

 

0.47

%

 

 

0.39

%

 

 

0.44

%

 

(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

 

 

 

March 31, 2021

 

 

December 31, 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

 

$

1,610,463

 

 

$

410

 

 

 

0.10

%

 

$

1,029,047

 

 

$

270

 

 

 

0.10

%

    Federal funds sold

 

 

119

 

 

 

-

 

 

 

0.00

%

 

 

5

 

 

 

-

 

 

 

0.00

%

    Investment securities - taxable

 

 

1,637,061

 

 

 

6,253

 

 

 

1.55

%

 

 

1,615,214

 

 

 

6,900

 

 

 

1.70

%

    Investment securities - non-taxable - FTE

 

 

848,158

 

 

 

6,732

 

 

 

3.22

%

 

 

798,402

 

 

 

6,550

 

 

 

3.26

%

    Loans receivable - FTE

 

 

11,023,139

 

 

 

151,113

 

 

 

5.56

%

 

 

11,457,713

 

 

 

153,614

 

 

 

5.33

%

       Total interest-earning assets

 

 

15,118,940

 

 

 

164,508

 

 

 

4.41

%

 

 

14,900,381

 

 

 

167,334

 

 

 

4.47

%

    Non-earning assets

 

 

1,599,950

 

 

 

 

 

 

 

 

 

 

 

1,592,685

 

 

 

 

 

 

 

 

 

       Total assets

 

$

16,718,890

 

 

 

 

 

 

 

 

 

 

$

16,493,066

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Savings and interest-bearing transaction

         accounts

 

$

8,338,791

 

 

$

4,716

 

 

 

0.23

%

 

$

8,109,111

 

 

$

5,813

 

 

 

0.29

%

       Time deposits

 

 

1,209,431

 

 

 

2,989

 

 

 

1.00

%

 

 

1,483,049

 

 

 

4,783

 

 

 

1.28

%

          Total interest-bearing deposits

 

 

9,548,222

 

 

 

7,705

 

 

 

0.33

%

 

 

9,592,160

 

 

 

10,596

 

 

 

0.44

%

    Federal funds purchased

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

-

 

 

 

-

 

 

 

0.00

%

    Securities sold under agreement to repurchase

 

 

159,697

 

 

 

190

 

 

 

0.48

%

 

 

156,198

 

 

 

208

 

 

 

0.53

%

    FHLB borrowed funds

 

 

400,000

 

 

 

1,875

 

 

 

1.90

%

 

 

400,001

 

 

 

1,917

 

 

 

1.91

%

    Subordinated debentures

 

 

370,421

 

 

 

4,793

 

 

 

5.25

%

 

 

370,232

 

 

 

4,810

 

 

 

5.17

%

       Total interest-bearing liabilities

 

 

10,478,340

 

 

 

14,563

 

 

 

0.56

%

 

 

10,518,591

 

 

 

17,531

 

 

 

0.66

%

    Non-interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Non-interest bearing deposits

 

 

3,480,050

 

 

 

 

 

 

 

 

 

 

 

3,279,708

 

 

 

 

 

 

 

 

 

       Other liabilities

 

 

134,882

 

 

 

 

 

 

 

 

 

 

 

137,516

 

 

 

 

 

 

 

 

 

          Total liabilities

 

 

14,093,272

 

 

 

 

 

 

 

 

 

 

 

13,935,815

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

2,625,618

 

 

 

 

 

 

 

 

 

 

 

2,557,251

 

 

 

 

 

 

 

 

 

       Total liabilities and shareholders' equity

 

$

16,718,890

 

 

 

 

 

 

 

 

 

 

$

16,493,066

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

 

 

 

3.85

%

 

 

 

 

 

 

 

 

 

 

3.81

%

Net interest income and margin - FTE

 

 

 

 

 

$

149,945

 

 

 

4.02

%

 

 

 

 

 

$

149,803

 

 

 

4.00

%

 


 

 

Home BancShares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

 

Three Months Ended

 

 

 

March 31, 2021

 

 

March 31, 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

 

$

1,610,463

 

 

$

410

 

 

 

0.10

%

 

$

331,038

 

 

$

1,116

 

 

 

1.36

%

    Federal funds sold

 

 

119

 

 

 

-

 

 

 

0.00

%

 

 

5,218

 

 

 

21

 

 

 

1.62

%

    Investment securities - taxable

 

 

1,637,061

 

 

 

6,253

 

 

 

1.55

%

 

 

1,710,288

 

 

 

9,776

 

 

 

2.30

%

    Investment securities - non-taxable - FTE

 

 

848,158

 

 

 

6,732

 

 

 

3.22

%

 

 

374,198

 

 

 

4,090

 

 

 

4.40

%

    Loans receivable - FTE

 

 

11,023,139

 

 

 

151,113

 

 

 

5.56

%

 

 

11,007,958

 

 

 

158,399

 

 

 

5.79

%

       Total interest-earning assets

 

 

15,118,940

 

 

 

164,508

 

 

 

4.41

%

 

 

13,428,700

 

 

 

173,402

 

 

 

5.19

%

    Non-earning assets

 

 

1,599,950

 

 

 

 

 

 

 

 

 

 

 

1,704,775

 

 

 

 

 

 

 

 

 

       Total assets

 

$

16,718,890

 

 

 

 

 

 

 

 

 

 

$

15,133,475

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Interest-bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Savings and interest-bearing transaction

         accounts

 

$

8,338,791

 

 

$

4,716

 

 

 

0.23

%

 

$

7,041,303

 

 

$

15,803

 

 

 

0.90

%

       Time deposits

 

 

1,209,431

 

 

 

2,989

 

 

 

1.00

%

 

 

1,943,721

 

 

 

8,395

 

 

 

1.74

%

          Total interest-bearing deposits

 

 

9,548,222

 

 

 

7,705

 

 

 

0.33

%

 

 

8,985,024

 

 

 

24,198

 

 

 

1.08

%

    Federal funds purchased

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

6,264

 

 

 

13

 

 

 

0.83

%

    Securities sold under agreement to repurchase

 

 

159,697

 

 

 

190

 

 

 

0.48

%

 

 

138,180

 

 

 

462

 

 

 

1.34

%

    FHLB borrowed funds

 

 

400,000

 

 

 

1,875

 

 

 

1.90

%

 

 

623,525

 

 

 

2,698

 

 

 

1.74

%

    Subordinated debentures

 

 

370,421

 

 

 

4,793

 

 

 

5.25

%

 

 

369,652

 

 

 

5,079

 

 

 

5.53

%

       Total interest-bearing liabilities

 

 

10,478,340

 

 

 

14,563

 

 

 

0.56

%

 

 

10,122,645

 

 

 

32,450

 

 

 

1.29

%

    Non-interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Non-interest bearing deposits

 

 

3,480,050

 

 

 

 

 

 

 

 

 

 

 

2,410,583

 

 

 

 

 

 

 

 

 

       Other liabilities

 

 

134,882

 

 

 

 

 

 

 

 

 

 

 

119,143

 

 

 

 

 

 

 

 

 

          Total liabilities

 

 

14,093,272

 

 

 

 

 

 

 

 

 

 

 

12,652,371

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

2,625,618

 

 

 

 

 

 

 

 

 

 

 

2,481,104

 

 

 

 

 

 

 

 

 

       Total liabilities and shareholders' equity

 

$

16,718,890

 

 

 

 

 

 

 

 

 

 

$

15,133,475

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

 

 

 

3.85

%

 

 

 

 

 

 

 

 

 

 

3.90

%

Net interest income and margin - FTE

 

 

 

 

 

$

149,945

 

 

 

4.02

%

 

 

 

 

 

$

140,952

 

 

 

4.22

%

 


 

 

Home BancShares, Inc.

Non-GAAP Reconciliations

(Unaudited)

 

 

 

Quarter Ended

 

 

Three Months Ended

 

(Dollars and shares in thousands,

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

Mar. 31,

 

 

 

 

Mar. 31,

 

except per share data)

 

2021

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2021

 

 

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS, AS ADJUSTED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income available to common shareholders (A)

 

$

91,602

 

 

$

81,794

 

 

$

69,320

 

 

$

62,827

 

 

$

507

 

 

$

91,602

 

 

 

 

$

507

 

Pre-tax adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value adjustment for marketable securities

 

 

(5,782

)

 

 

(4,271

)

 

 

1,350

 

 

 

(919

)

 

 

5,818

 

 

 

(5,782

)

 

 

 

 

5,818

 

Special dividend from equity investment

 

 

(8,073

)

 

 

-

 

 

 

(3,181

)

 

 

-

 

 

 

(7,004

)

 

 

(8,073

)

 

 

 

 

(7,004

)

Gain on securities

 

 

(219

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(219

)

 

 

 

 

-

 

Recoveries on historic losses

 

 

(5,107

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(5,107

)

 

 

 

 

-

 

Provision for credit losses

 

 

-

 

 

 

-

 

 

 

14,000

 

 

 

20,655

 

 

 

94,598

 

 

 

-

 

 

 

 

 

94,598

 

Branch write-off expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

981

 

 

 

-

 

 

 

-

 

 

 

 

 

-

 

Outsourced special project expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,092

 

 

 

-

 

 

 

 

 

1,092

 

Merger and acquisition expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

711

 

 

 

-

 

 

 

 

 

711

 

Total pre-tax adjustments

 

 

(19,181

)

 

 

(4,271

)

 

 

12,169

 

 

 

20,717

 

 

 

95,215

 

 

 

(19,181

)

 

 

 

 

95,215

 

Tax-effect of adjustments

 

 

(5,013

)

 

 

(1,116

)

 

 

3,181

 

 

 

5,414

 

 

 

24,884

 

 

 

(5,013

)

 

 

 

 

24,884

 

Total adjustments after-tax (B)

 

 

(14,168

)

 

 

(3,155

)

 

 

8,988

 

 

 

15,303

 

 

 

70,331

 

 

 

(14,168

)

 

 

 

 

70,331

 

Earnings, as adjusted (C)

 

$

77,434

 

 

$

78,639

 

 

$

78,308

 

 

$

78,130

 

 

$

70,838

 

 

$

77,434

 

 

 

 

$

70,838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average diluted shares outstanding (D)

 

 

165,446

 

 

 

165,119

 

 

 

165,200

 

 

 

165,163

 

 

 

166,014

 

 

 

165,446

 

 

 

 

 

166,014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP diluted earnings per share: (A/D)

 

$

0.55

 

 

$

0.50

 

 

$

0.42

 

 

$

0.38

 

 

$

-

 

 

$

0.55

 

 

 

 

$

-

 

Adjustments after-tax: (B/D)

 

 

(0.08

)

 

 

(0.02

)

 

 

0.05

 

 

 

0.09

 

 

 

0.43

 

 

 

(0.08

)

 

 

 

 

0.43

 

Diluted earnings per common share, as adjusted, excluding

   fair value adjustment for marketable securities, special

   dividend from equity investment, gain on securities,

   recoveries on historic losses, provision for credit losses,

   branch write-off expense, outsourced special project

   expense & merger and acquisition expenses: (C/D)

 

$

0.47

 

 

$

0.48

 

 

$

0.47

 

 

$

0.47

 

 

$

0.43

 

 

$

0.47

 

 

 

 

$

0.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ANNUALIZED RETURN ON AVERAGE ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets: (A/G)

 

 

2.22

%

 

 

1.97

%

 

 

1.66

%

 

 

1.55

%

 

 

0.01

%

 

 

2.22

%

 

 

 

 

0.01

%

Return on average assets excluding fair value adjustment for

   marketable securities, special dividend from equity

   investment, gain on securities, recoveries on historic losses,

   provision for credit losses, branch write-off expense,

   outsourced special project expense & merger and

   acquisition expenses: (ROA, as adjusted) ((A+F)/G)

 

 

1.88

%

 

 

1.90

%

 

 

1.88

%

 

 

1.93

%

 

 

1.88

%

 

 

1.88

%

 

 

 

 

1.88

%

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

   provision for credit losses): (B/G)

 

 

2.92

%

 

 

2.60

%

 

 

2.50

%

 

 

2.53

%

 

 

2.45

%

 

 

2.92

%

 

 

 

 

2.45

%

Return on average assets, excluding provision for credit

   losses: (C/G)

 

 

2.22

%

 

 

1.97

%

 

 

1.91

%

 

 

1.92

%

 

 

1.87

%

 

 

2.22

%

 

 

 

 

1.87

%

Return on average assets excluding intangible

   amortization: ((A+E)/(G-H))

 

 

2.39

%

 

 

2.13

%

 

 

1.80

%

 

 

1.68

%

 

 

0.05

%

 

 

2.39

%

 

 

 

 

0.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income available to common shareholders (A)

 

$

91,602

 

 

$

81,794

 

 

$

69,320

 

 

$

62,827

 

 

$

507

 

 

$

91,602

 

 

 

 

$

507

 

Pre-tax net income, excluding provision for credit losses (B)

 

 

120,498

 

 

 

107,669

 

 

 

104,377

 

 

 

102,732

 

 

 

92,178

 

 

 

120,498

 

 

 

 

 

92,178

 

Net income, excluding provision for credit losses (C)

 

 

91,602

 

 

 

81,794

 

 

 

79,661

 

 

 

78,084

 

 

 

70,382

 

 

 

91,602

 

 

 

 

 

70,382

 

Amortization of intangibles (D)

 

 

1,421

 

 

 

1,421

 

 

 

1,420

 

 

 

1,486

 

 

 

1,517

 

 

 

1,421

 

 

 

 

 

1,517

 

Amortization of intangibles after-tax (E)

 

 

1,049

 

 

 

1,049

 

 

 

1,049

 

 

 

1,098

 

 

 

1,121

 

 

 

1,049

 

 

 

 

 

1,121

 

Adjustments after-tax (F)

 

 

(14,168

)

 

 

(3,155

)

 

 

8,988

 

 

 

15,303

 

 

 

70,331

 

 

 

(14,168

)

 

 

 

 

70,331

 

Average assets (G)

 

 

16,718,890

 

 

 

16,493,066

 

 

 

16,594,495

 

 

 

16,319,206

 

 

 

15,133,475

 

 

 

16,718,890

 

 

 

 

 

15,133,475

 

Average goodwill, core deposits & other intangible

   assets (H)

 

 

1,003,011

 

 

 

1,004,432

 

 

 

1,005,864

 

 

 

1,007,307

 

 

 

999,004

 

 

 

1,003,011

 

 

 

 

 

999,004

 

 


 

 

Home BancShares, Inc.

Non-GAAP Reconciliations

(Unaudited)

 

 

 

 

Quarter Ended

 

 

Three Months Ended

 

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

Mar. 31,

 

 

Mar. 31,

 

(Dollars and shares in thousands, except per share data)

 

2021

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ANNUALIZED RETURN ON AVERAGE COMMON EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average common equity: (A/D)

 

 

14.15

%

 

 

12.72

%

 

 

10.97

%

 

 

10.27

%

 

 

0.08

%

 

 

14.15

%

 

 

0.08

%

Return on average common equity excluding fair value adjustment for

   marketable securities, special dividend from equity investment,

   gain on securities, recoveries on historic losses, provision for credit

   losses, branch write-off expense, outsourced special project expense

   & merger and acquisition expenses: (ROE, as adjusted) ((A+C)/D)

 

 

11.96

%

 

 

12.23

%

 

 

12.39

%

 

 

12.77

%

 

 

11.48

%

 

 

11.96

%

 

 

11.48

%

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

 

 

22.90

%

 

 

20.96

%

 

 

18.29

%

 

 

17.40

%

 

 

0.14

%

 

 

22.90

%

 

 

0.14

%

Return on average tangible common equity excluding intangible

   amortization: (B/(D-E))

 

 

23.16

%

 

 

21.22

%

 

 

18.56

%

 

 

17.70

%

 

 

0.44

%

 

 

23.16

%

 

 

0.44

%

Return on average tangible common equity excluding fair value

   adjustment for marketable securities, special dividend from

   equity investment, gain on securities, recoveries on historic

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

   outsourced special project expense & merger and acquisition

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

 

 

19.35

%

 

 

20.15

%

 

 

20.66

%

 

 

21.63

%

 

 

19.22

%

 

 

19.35

%

 

 

19.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income available to common shareholders (A)

 

$

91,602

 

 

$

81,794

 

 

$

69,320

 

 

$

62,827

 

 

$

507

 

 

$

91,602

 

 

$

507

 

Earnings excluding intangible amortization (B)

 

 

92,651

 

 

 

82,843

 

 

 

70,369

 

 

 

63,925

 

 

 

1,628

 

 

 

92,651

 

 

 

1,628

 

Adjustments after-tax (C)

 

 

(14,168

)

 

 

(3,155

)

 

 

8,988

 

 

 

15,303

 

 

 

70,331

 

 

 

(14,168

)

 

 

70,331

 

Average common equity (D)

 

 

2,625,618

 

 

 

2,557,251

 

 

 

2,513,792

 

 

 

2,459,941

 

 

 

2,481,104

 

 

 

2,625,618

 

 

 

2,481,104

 

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

 

 

1,003,011

 

 

 

1,004,432

 

 

 

1,005,864

 

 

 

1,007,307

 

 

 

999,004

 

 

 

1,003,011

 

 

 

999,004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EFFICIENCY RATIO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio:  ((C-E)/(A+B+D))

 

 

36.60

%

 

 

39.64

%

 

 

39.56

%

 

 

39.67

%

 

 

42.08

%

 

 

36.60

%

 

 

42.08

%

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

 

 

40.67

%

 

 

40.67

%

 

 

40.08

%

 

 

39.38

%

 

 

41.37

%

 

 

40.67

%

 

 

41.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (A)

 

$

148,088

 

 

$

148,025

 

 

$

146,138

 

 

$

148,667

 

 

$

139,725

 

 

$

148,088

 

 

$

139,725

 

Non-interest income (B)

 

 

45,276

 

 

 

33,885

 

 

 

29,951

 

 

 

25,023

 

 

 

22,927

 

 

 

45,276

 

 

 

22,927

 

Non-interest expense (C)

 

 

72,866

 

 

 

74,241

 

 

 

71,712

 

 

 

70,958

 

 

 

70,474

 

 

 

72,866

 

 

 

70,474

 

Fully taxable equivalent adjustment (D)

 

 

1,857

 

 

 

1,778

 

 

 

1,576

 

 

 

1,434

 

 

 

1,227

 

 

 

1,857

 

 

 

1,227

 

Amortization of intangibles (E)

 

 

1,421

 

 

 

1,421

 

 

 

1,420

 

 

 

1,486

 

 

 

1,517

 

 

 

1,421

 

 

 

1,517

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value adjustment for marketable securities

 

$

5,782

 

 

$

4,271

 

 

$

(1,350

)

 

$

919

 

 

$

(5,818

)

 

$

5,782

 

 

$

(5,818

)

Gain (loss) on OREO

 

 

401

 

 

 

150

 

 

 

470

 

 

 

235

 

 

 

277

 

 

 

401

 

 

 

277

 

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

 

 

(29

)

 

 

217

 

 

 

(27

)

 

 

54

 

 

 

82

 

 

 

(29

)

 

 

82

 

Special dividend from equity investment

 

 

8,073

 

 

 

-

 

 

 

3,181

 

 

 

-

 

 

 

7,004

 

 

 

8,073

 

 

 

7,004

 

Gain (loss) on securities

 

 

219

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

219

 

 

 

-

 

Recoveries on historic losses

 

 

5,107

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,107

 

 

 

-

 

Total non-interest income adjustments (F)

 

$

19,553

 

 

$

4,638

 

 

$

2,274

 

 

$

1,208

 

 

$

1,545

 

 

$

19,553

 

 

$

1,545

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Branch write-off expense

 

$

-

 

 

$

-

 

 

$

-

 

 

$

981

 

 

$

-

 

 

$

-

 

 

$

-

 

FDIC Small Bank Assessment Credit

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Merger Expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

711

 

 

 

-

 

 

 

711

 

Hurricane damage expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

    Outsourced special project expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,092

 

 

 

-

 

 

 

1,092

 

Total non-interest expense adjustments (G)

 

$

-

 

 

$

-

 

 

$

-

 

 

$

981

 

 

$

1,803

 

 

$

-

 

 

$

1,803

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ANNUALIZED NET INTEREST MARGIN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin: A/C

 

 

4.02

%

 

 

4.00

%

 

 

3.92

%

 

 

4.11

%

 

 

4.22

%

 

 

4.02

%

 

 

4.22

%

Net interest margin, excluding PPP loans: B/D

 

 

3.87

%

 

 

3.97

%

 

 

3.98

%

 

 

4.16

%

 

 

4.22

%

 

 

3.87

%

 

 

4.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income - FTE (A)

 

$

149,945

 

 

$

149,803

 

 

$

147,714

 

 

$

150,101

 

 

$

140,952

 

 

$

149,945

 

 

$

140,952

 

PPP loan interest & discount accretion income

 

 

11,878

 

 

 

8,841

 

 

 

5,943

 

 

 

4,450

 

 

 

-

 

 

 

11,878

 

 

 

-

 

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

 

$

138,067

 

 

$

140,962

 

 

$

141,771

 

 

$

145,651

 

 

$

140,952

 

 

$

138,067

 

 

$

140,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average interest-earning assets (C)

 

$

15,118,940

 

 

$

14,900,381

 

 

$

14,975,146

 

 

$

14,678,465

 

 

$

13,428,700

 

 

$

15,118,940

 

 

$

13,428,700

 

Average PPP loans

 

 

633,790

 

 

 

775,861

 

 

 

821,977

 

 

 

585,946

 

 

 

-

 

 

 

633,790

 

 

 

-

 

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

 

$

14,485,150

 

 

$

14,124,520

 

 

$

14,153,169

 

 

$

14,092,519

 

 

$

13,428,700

 

 

$

14,485,150

 

 

$

13,428,700

 


 

 

Home BancShares, Inc.

Non-GAAP Reconciliations

(Unaudited)

 

 

 

Quarter Ended

 

 

Three Months Ended

 

(Dollars and shares in thousands,

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

Mar. 31,

 

 

 

 

Mar. 31,

 

except per share data)

 

2021

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

2021

 

 

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax net income

 

$

120,498

 

 

$

107,669

 

 

$

90,377

 

 

$

82,077

 

 

$

(2,420

)

 

$

120,498

 

 

 

 

$

(2,420

)

Provision for credit losses

 

 

-

 

 

 

-

 

 

 

14,000

 

 

 

20,655

 

 

 

94,598

 

 

 

-

 

 

 

 

 

94,598

 

Pre-tax net income, excluding provision for credit

    losses (PPNR) (A)

 

$

120,498

 

 

$

107,669

 

 

$

104,377

 

 

$

102,732

 

 

$

92,178

 

 

$

120,498

 

 

 

 

$

92,178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue (net) (B)

 

 

193,364

 

 

 

181,910

 

 

 

176,089

 

 

 

173,690

 

 

 

162,652

 

 

 

193,364

 

 

 

 

 

162,652

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax net income to total revenue (net)

 

 

62.32

%

 

 

59.19

%

 

 

51.32

%

 

 

47.25

%

 

 

-1.49

%

 

 

62.32

%

 

 

 

 

-1.49

%

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

   (PPNR to total revenue (net))

 

 

62.32

%

 

 

59.19

%

 

 

59.28

%

 

 

59.15

%

 

 

56.67

%

 

 

62.32

%

 

 

 

 

56.67

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sep. 30,

 

 

Jun. 30,

 

 

Mar. 31,

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

2021

 

 

2020

 

 

2020

 

 

2020

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TANGIBLE BOOK VALUE PER

COMMON SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share: (A/B)

 

$

16.02

 

 

$

15.78

 

 

$

15.38

 

 

$

15.09

 

 

$

14.72

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per common share:

    ((A-C-D)/B)

 

 

9.95

 

 

 

9.70

 

 

 

9.30

 

 

 

8.99

 

 

 

8.61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity (A)

 

$

2,645,204

 

 

$

2,605,758

 

 

$

2,540,799

 

 

$

2,492,146

 

 

$

2,430,271

 

 

 

 

 

 

 

 

 

 

 

End of period common shares outstanding (B)

 

 

165,141

 

 

 

165,095

 

 

 

165,163

 

 

 

165,206

 

 

 

165,148

 

 

 

 

 

 

 

 

 

 

 

Goodwill (C)

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

 

 

 

 

 

 

 

 

Core deposit and other intangibles (D)

 

 

29,307

 

 

 

30,728

 

 

 

32,149

 

 

 

33,569

 

 

 

35,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TANGIBLE COMMON EQUITY

TO TANGIBLE ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets: (B/A)

 

 

15.34

%

 

 

15.89

%

 

 

15.35

%

 

 

14.75

%

 

 

15.65

%

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets:

    ((B-C-D)/(A-C-D))

 

 

10.12

%

 

 

10.41

%

 

 

9.88

%

 

 

9.35

%

 

 

9.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets (A)

 

$

17,240,241

 

 

$

16,398,804

 

 

$

16,549,758

 

 

$

16,895,406

 

 

$

15,531,732

 

 

 

 

 

 

 

 

 

 

 

Total stockholders' equity (B)

 

 

2,645,204

 

 

 

2,605,758

 

 

 

2,540,799

 

 

 

2,492,146

 

 

 

2,430,271

 

 

 

 

 

 

 

 

 

 

 

Goodwill (C)

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

973,025

 

 

 

 

 

 

 

 

 

 

 

Core deposit and other intangibles (D)

 

 

29,307

 

 

 

30,728

 

 

 

32,149

 

 

 

33,569

 

 

 

35,055