EX-99.1 2 newsrelease.htm PRESS RELEASE Home BancShares, Inc. Announces First Quarter 2010 Earnings

EXHIBIT 99.1

Home BancShares, Inc. Announces First Quarter 2010 Earnings

CONWAY, Ark., April 20, 2010 (GLOBE NEWSWIRE) -- Home BancShares, Inc. (Nasdaq:HOMB), parent company of Centennial Bank, today announced first quarter earnings of $15.1 million, or $0.56 diluted earnings per common share, compared to $6.2 million, or $0.28 diluted earnings per common share for the same quarter in 2009.

Near the end of the first quarter of 2010, Centennial Bank acquired the banking operations of Old Southern Bank, headquartered in Orlando, Florida and Key West Bank, headquartered in Key West, Florida through a loss sharing agreement with the Federal Deposit Insurance Corporation ("FDIC"). All acquired assets and liabilities were recorded at their estimated fair market values as of the date of acquisition, and identifiable intangible assets were recorded at their estimated fair value. The estimated fair value of assets acquired exceeded the estimated fair value of liabilities assumed, resulting in a bargain purchase gain of $9.7 million and $3.3 million for Old Southern Bank and Key West Bank, respectively. These estimated fair market values are considered preliminary and are subject to change for up to one year after the acquisitions date as additional information relative to closing date fair values becomes available. Also, the tax treatment of FDIC assisted acquisitions is complex and subject to interpretations that may result in future adjustments of deferred taxes as of the acquisition dates. The Company anticipates the final determination of the fair values of these assets and liabilities will be completed in the second quarter of 2010.

In addition to the combined $13.0 million gain on the acquisitions, the Company incurred $1.1 million of acquisition expenses for the transactions during the first quarter of 2010. The combined financial impact of these items to the Company on an after-tax basis is a profit of $7.2 million or $0.28 diluted earnings per common share. If adjusted for these non core items, the announced profit for the first quarter of 2010 would reflect core net income of $7.9 million or $0.28 diluted earnings per share.

Because acquisitions are a growth and a capital management strategy, cash earnings (net income excluding amortization of intangibles after-tax) are useful in evaluating the Company. Cash diluted earnings per share for the first quarter of 2010 was $0.57, compared to $0.30 for the same period in 2009.

"We are proud of the financial results and the acquisitions completed during the first quarter of 2010," said John Allison, Chairman. "Orlando and Key West are both great destinations and provide many opportunities for our Company. Old Southern Bank is a strong opportunistic acquisition which allows us to expand our footprint into central Florida. Key West Bank is a great in-market acquisition which allows us to enhance our existing presence and leverage our present infrastructure in Key West. Additionally, theses acquisitions are accretable to tangible book value for the company through the generation of additional capital."

"Over the last few quarters we have been positioning ourselves to acquire assisted transactions through the FDIC," said Randy Sims, Chief Executive Officer. "It was incredible to see how well our team performed in assuming these new banks and welcoming them into the Centennial Bank family. Without a doubt, we are prepared and are looking forward to our next opportunity."

Operating Highlights

Net interest income for the first quarter of 2010 was a quarterly record for the Company, increasing 14.2% to $24.9 million compared to $21.8 million for the first quarter of 2009. Net interest margin, on a fully taxable equivalent basis, was 4.26% in the quarter just ended compared to 3.93% in the first quarter of 2009, an increase of 33 basis points. The Company's ability to improve pricing on our deposits and hold the decline of interest rates on earning assets to a minimum allowed the Company to improve net interest margin.

The Company reported $20.3 million of non-interest income for the first quarter of 2010, an increase of 167.5% compared to $7.6 million for the first quarter of 2009. The most significant components of the first quarter non-interest income were $13.0 million from gain on acquisitions, $3.1 million from service charges on deposits accounts, $1.6 million from other service charges and fees, $428,000 increase in cash value of life insurance and $412,000 from mortgage lending income.

Non-interest expense for the first quarter of 2010 was $18.6 million compared to $19.3 million for the first quarter of 2009. Excluding the $1.1 million and $742,000 of merger and acquisition expenses for the first quarter of 2010 and 2009, respectively, non-interest expense for the first quarter of 2010 improved by $1.0 million or 5.5% when compared to the first quarter of 2009. Our core efficiency ratio improved 8.2 points to 51.2% for the first quarter of 2010 from the 59.4% reported in the first quarter of 2009.  This improvement is associated with the on-going implementation of the efficiency study and the recently completed charter consolidation. 

Financial Condition

Total non-covered loans were $1.96 billion at March 31, 2010 compared to $1.95 billion at December 31, 2009.  Total deposits were $2.22 billion at March 31, 2010 compared to $1.84 billion at December 31, 2009. Total assets were $3.08 billion at March 31, 2010 compared to $2.68 billion at December 31, 2009.

Non-performing non-covered loans were $37.8 million as of March 31, 2010, of which $28.1 million were located in Florida. Non-performing non-covered loans as a percent of total non-covered loans were 1.93% as of March 31, 2010 compared to 2.05% as of December 31, 2009. Non-performing non-covered assets were $55.8 million as of March 31, 2010, of which $40.3 million were located in Florida. Non-performing non-covered assets as a percent of total non-covered assets were 2.03% as of March 31, 2010 compared to the 2.12% reported for December 31, 2009. 

The Company's allowance for loan losses was $42.8 million at March 31, 2010, or 2.19% of total non-covered loans, compared to $43.0 million, or 2.20% of total non-covered loans, at December 31, 2009. As of March 31, 2010, the Company's allowance for loan losses equaled 113% of its total non-performing non-covered loans compared to 108% as of December 31, 2009.

Stockholders' equity was $479.1 million at March 31, 2010 compared to $465.0 million at December 31, 2009, an increase of $14.1 million. Book value per common share was $16.71 at March 31, 2010 compared to $16.18 at December 31, 2009.

New Branches

During 2010, Centennial Bank entered into two loss sharing agreements with the FDIC. Through these two transactions, the company added a total of eight branch locations in Florida. These branch locations include three in Orlando, one in Winter Park, two in Longwood, one in Clermont and one in Key West. Presently, the Company is evaluating additional opportunities but has no firm commitments for any additional de novo branch locations.

Conference Call

Management will conduct a conference call to review this information at 1:00 p.m. CT (2:00 ET) on Thursday, April 22, 2010. Interested parties can listen to this call by calling 1-800-860-2442 and asking for the Home BancShares conference call. A replay of the call will be available by calling 1-877-344-7529, Passcode: 439004, which will be available until April 30, 2010 at 8:00 a.m. CT (9:00 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.

General

This release contains forward-looking statements regarding the Company's plans, expectations, goals and outlook for the future. Statements in this press release that are not historical facts should be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements of this type speak only as of the date of this news release. By nature, forward-looking statements involve inherent risk and uncertainties. Various factors, including, but not limited to, economic conditions, credit quality, interest rates, loan demand and changes in the assumptions used in making the forward-looking statements, could cause actual results to differ materially from those contemplated by the forward-looking statements. Additional information on factors that might affect Home BancShares, Inc.'s financial results are included in its Form 10-K, filed with the Securities and Exchange Commission in March 2010.

Home BancShares, Inc. is a bank holding company, headquartered in Conway, Arkansas. Our 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 locations in central Arkansas, north central Arkansas, southern Arkansas, the Florida Keys, central Florida and southwestern Florida. The Company's common stock is traded through the NASDAQ Global Select Market under the symbol "HOMB." 

 Home BancShares, Inc. 
 Consolidated End of Period Balance Sheets 
 (Unaudited) 
           
   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30,   Mar. 31, 
 (In thousands)   2010   2009   2009   2009   2009 
           
ASSETS          
           
 Cash and due from banks   $ 36,237  $ 39,970  $ 39,036  $ 41,531  $ 41,396
 Interest-bearing deposits with other banks   156,772  133,520  84,921  4,553  9,025
 Cash and cash equivalents   193,009  173,490  123,957  46,084  50,421
 Federal funds sold   11,207  11,760  660  31,805  15,510
 Investment securities - available for sale   362,710  322,115  315,269  309,989  334,916
 Loans receivable not covered by loss share   1,959,666  1,950,285  1,971,039  1,972,704  1,966,572
 Loans receivable covered by FDIC loss share   223,519  --   --   --   -- 
 Allowance for loan losses   (42,845)  (42,968)  (41,210)  (41,804)  (40,822)
 Loans receivable, net   2,140,340  1,907,317  1,929,829  1,930,900  1,925,750
 Bank premises and equipment, net   69,997  70,810  70,991  71,914  72,815
 Foreclosed assets held for sale not covered by loss share   17,610  16,484  19,111  17,606  15,397
 Foreclosed assets held for sale covered by FDIC loss share   8,672  --   --   --   -- 
 FDIC indemnification asset   91,888  --   --   --   -- 
 Cash value of life insurance   51,019  52,176  51,742  51,249  50,676
 Investments in unconsolidated affiliates   1,424  1,424  1,424  1,424  1,424
 Accrued interest receivable   14,854  13,137  12,815  12,840  12,850
 Deferred tax asset, net   9,607  14,777  13,423  14,669  16,659
 Goodwill   53,039  53,039  53,039  53,039  53,138
 Core deposit and other intangibles   7,341  4,698  5,160  5,622  6,084
 Mortgage servicing rights   872  1,090  1,308  1,526  1,744
 Other assets   45,745  42,548  33,008  31,259  28,767
 Total assets   $ 3,079,334  $ 2,684,865  $ 2,631,736  $ 2,579,926  $ 2,586,151
           
LIABILITIES AND STOCKHOLDERS' EQUITY          
           
Liabilities          
 Deposits:           
 Demand and non-interest-bearing   $ 354,663  $ 302,228  $ 295,755  $ 294,339  $ 297,146
 Savings and interest-bearing transaction accounts   863,988  714,744  660,533  661,387  664,964
 Time deposits   1,002,437  818,451  823,997  876,339  874,337
 Total deposits   2,221,088  1,835,423  1,780,285  1,832,065  1,836,447
 Federal funds purchased   --   --   --   --   -- 
 Securities sold under agreements to repurchase   55,403  62,000  63,264  65,232  74,478
 FHLB borrowed funds   254,548  264,360  282,550  277,640  277,827
 Accrued interest payable and other liabilities   21,774  10,625  11,594  14,105  11,034
 Subordinated debentures   47,462  47,484  47,507  47,530  47,552
 Total liabilities   2,600,275  2,219,892  2,185,200  2,236,572  2,247,338
           
 Stockholders' equity           
 Preferred stock   49,320  49,275  49,230  49,185  49,139
 Common stock   257  257  249  199  199
 Capital surplus   363,870  363,519  349,429  255,009  254,501
 Retained earnings   64,628  51,746  46,074  40,704  37,126
 Accumulated other comprehensive gain (loss)   984  176  1,554  (1,743)  (2,152)
 Total stockholders' equity   479,059  464,973  446,536  343,354  338,813
 Total liabilities and stockholders' equity   $ 3,079,334  $ 2,684,865  $ 2,631,736  $ 2,579,926  $ 2,586,151
           
RATIOS          
 Total loans to total deposits  98.29% 106.26% 110.71% 107.68% 107.09%
 Common equity to assets  14.0% 15.5% 15.1% 11.4% 11.2%
 Tangible common equity to tangible assets  12.2% 13.6% 13.2% 9.3% 9.1%
 
 Home BancShares, Inc. 
 Consolidated Statements of Income 
 (Unaudited) 
               
   Quarter Ended   Year Ended 
   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30,   Mar. 31,   Mar. 31,   Mar. 31, 
 (In thousands)   2010   2009   2009   2009   2009   2010   2009 
               
 Interest income               
 Loans   $ 29,866  $ 29,625  $ 30,056  $ 29,389  $ 29,138  $ 29,866  $ 29,138
 Investment securities               
 Taxable   1,627  1,646  1,768  2,252  2,653  1,627  2,653
 Tax-exempt   1,479  1,491  1,463  1,343  1,298  1,479  1,298
 Deposits - other banks   85  89  7  8  12  85  12
 Federal funds sold   5  3  1  4  7  5  7
               
 Total interest income   33,062  32,854  33,295  32,996  33,108  33,062  33,108
               
 Interest expense               
 Interest on deposits   5,295  5,704  6,489  7,131  8,118  5,295  8,118
 Federal funds purchased   --   --   2  2  2  --   2
 FHLB borrowed funds   2,177  2,338  2,379  2,359  2,390  2,177  2,390
 Securities sold under agreements to repurchase   94  116  126  124  111  94  111
 Subordinated debentures   597  594  623  659  676  597  676
               
 Total interest expense   8,163  8,752  9,619  10,275  11,297  8,163  11,297
               
 Net interest income   24,899  24,102  23,676  22,721  21,811  24,899  21,811
 Provision for loan losses   3,100  3,850  3,550  2,750  1,000  3,100  1,000
 Net interest income after               
 provision for loan losses   21,799  20,252  20,126  19,971  20,811  21,799  20,811
               
 Non-interest income               
 Service charges on deposit accounts   3,141  3,759  3,785  3,633  3,374  3,141  3,374
 Other service charges and fees   1,638  1,527  1,705  1,841  1,784  1,638  1,784
 Mortgage lending income   412  555  488  815  880  412  880
 Mortgage servicing income   160  164  171  191  200  160  200
 Insurance commissions   347  253  173  198  257  347  257
 Income from title services   107  134  150  151  140  107  140
 Increase in cash value of life insurance   428  435  495  574  477  428  477
 Dividends from FHLB, FRB & bankers' bank   126  120  114  99  107  126  107
 Gain on acquisitions   12,976  --   --   --   --   12,976  -- 
 Gain on sale of SBA loans   --   51  --   --   --   --   -- 
 Gain (loss) on sale of premises & equip, net   207  4  (21)  (19)  7  207  7
 Gain (loss) on OREO, net   159  97  4  (28)  (117)  159  (117)
 Gain (loss) on securities, net   --   4  --   (3)  --   --   -- 
 Other income   586  448  500  507  476  586  476
               
 Total non-interest income   20,287  7,551  7,564  7,959  7,585  20,287  7,585
               
 Non-interest expense               
 Salaries and employee benefits   8,534  7,672  7,987  8,432  8,944  8,534  8,944
 Occupancy and equipment   2,799  2,549  2,706  2,667  2,677  2,799  2,677
 Data processing expense   862  834  790  813  777  862  777
 Other operating expenses   6,360  5,260  5,556  8,355  6,864  6,360  6,864
               
 Total non-interest expense   18,555  16,315  17,039  20,267  19,262  18,555  19,262
               
 Income before income taxes   23,531  11,488  10,651  7,663  9,134  23,531  9,134
 Income tax expense   8,436  3,607  3,412  2,222  2,889  8,436  2,889
 Net income   15,095  7,881  7,239  5,441  6,245  15,095  6,245
 Preferred stock dividends & accretion of
 discount on preferred stock 
 670  670  670  670  566  670  566
 Net income available to common
 shareholders 
 $ 14,425  $ 7,211  $ 6,569  $ 4,771  $ 5,679  $ 14,425  $ 5,679
 
 Home BancShares, Inc. 
 Selected Financial Information 
 (Unaudited) 
               
   Quarter Ended   Year Ended 
 (Dollars and shares in thousands,  Mar. 31,   Dec. 31,   Sept. 30,   Jun. 30,   Mar. 31,   Mar. 31,   Mar. 31, 
  except per share data)   2010   2009   2009   2009   2009   2010   2009 
               
PER SHARE DATA              
               
 Diluted earnings per common share   $ 0.56  $ 0.28  $ 0.32  $ 0.24  $ 0.28  $ 0.56  $ 0.28
 Diluted cash earnings per common share   0.57  0.29  0.33  0.25  0.30  0.57  0.30
 Basic earnings per common share   0.56  0.28  0.32  0.24  0.29  0.56  0.29
 Dividends per share - common   0.060  0.060  0.060  0.060  0.060  0.060  0.060
 Book value per common share   16.71  16.18  15.94  14.78  14.58  16.71  14.58
 Tangible book value per common share   14.36  13.93  13.60  11.83  11.60  14.36  11.60
               
STOCK INFORMATION              
               
 Average common shares outstanding   25,707  25,633  20,480  19,888  19,863  25,707  19,863
 Average diluted shares outstanding   25,936  25,848  20,703  20,122  20,119  25,936  20,119
 End of period common shares outstanding   25,716  25,690  24,931  19,903  19,865  25,716  19,865
               
ANNUALIZED PERFORMANCE RATIOS              
               
 Return on average assets  2.22% 1.17% 1.12% 0.84% 0.97% 2.22% 0.97%
 Cash return on average assets  2.31% 1.24% 1.19% 0.91% 1.04% 2.31% 1.04%
 Return on average common equity  13.98% 6.95% 8.46% 6.53% 8.02% 13.98% 8.02%
 Cash return on average tangible common equity  16.57% 8.40% 10.89% 8.66% 10.50% 16.57% 10.50%
 Efficiency ratio  39.13% 48.39% 51.38% 62.67% 62.12% 39.13% 62.12%
 Core efficiency ratio  51.21% 49.30% 51.38% 56.11% 59.44% 51.21% 59.44%
 Net interest margin - FTE  4.26% 4.14% 4.26% 4.08% 3.93% 4.26% 3.93%
 Fully taxable equivalent adjustment   1,050  1,106  1,023  923  865  1,050  865
               
RECONCILIATION OF CASH EARNINGS (LOSS)               
               
 GAAP net income available to
 common shareholders 
 $ 14,425  $ 7,211  $ 6,569  $ 4,771  $ 5,679  $ 14,425  $ 5,679
 Intangible amortization after-tax   291  281  282  281  281  291  281
 Cash earnings   $ 14,716  $ 7,492  $ 6,851  $ 5,052  $ 5,960  $ 14,716  $ 5,960
               
 GAAP diluted earnings per share   $ 0.56  $ 0.28  $ 0.32  $ 0.24  $ 0.28  $ 0.56  $ 0.28
 Intangible amortization after-tax   0.01  0.01  0.01  0.01  0.02  0.01  0.02
 Diluted cash earnings per share   $ 0.57  $ 0.29  $ 0.33  $ 0.25  $ 0.30  $ 0.57  $ 0.30
               
OTHER OPERATING EXPENSES              
               
 Advertising   $ 366  $ 591  $ 567  $ 856  $ 600  $ 366  $ 600
 Merger and acquisition expenses   1,059  (129)  2  896  742  1,059  742
 Amortization of intangibles   479  462  462  462  463  479  463
 Amortization of mortgage servicing rights   218  218  218  218  147  218  147
 Electronic banking expense   477  465  686  889  863  477  863
 Directors' fees   145  226  239  237  284  145  284
 Due from bank service charges   90  103  104  107  100  90  100
 FDIC and state assessment   898  862  913  1,949  965  898  965
 Insurance   300  274  278  271  297  300  297
 Legal and accounting   388  38  74  368  435  388  435
 Mortgage servicing expense   84  78  75  78  72  84  72
 Other professional fees   313  300  278  250  259  313  259
 Operating supplies   186  215  217  192  213  186  213
 Postage   150  153  163  173  176  150  176
 Telephone   138  145  164  181  178  138  178
 Other expense   1,069  1,259  1,116  1,228  1,070  1,069  1,070
               
 Total other operating expenses   $ 6,360  $ 5,260  $ 5,556  $ 8,355  $ 6,864  $ 6,360  $ 6,864
               
 Home BancShares, Inc. 
 Selected Financial Information 
 (Unaudited) 
           
   Mar. 31,   Dec. 31,   Sep. 30,   Jun. 30,   Mar. 31, 
 (Dollars in thousands)   2010   2009   2009   2009   2009 
           
LOANS NOT COVERED BY LOSS SHARE          
           
 Real estate           
 Commercial real estate loans           
 Non-farm/non-residential   $ 822,252  $ 808,983  $ 812,195  $ 794,675  $ 814,353
 Construction/land development   363,738  368,723  353,645  347,028  336,941
 Agricultural   30,943  33,699  36,675  38,379  16,943
 Residential real estate loans           
 Residential 1-4 family   381,451  382,504  394,626  407,642  395,688
 Multifamily residential   63,602  62,609  63,025  72,673  61,751
 Total real estate   1,661,986  1,656,518  1,660,166  1,660,397  1,625,676
 Consumer   33,206  39,084  40,288  41,814  43,354
 Commercial and industrial   231,867  219,847  220,511  224,043  250,172
 Agricultural   12,122  10,280  21,126  21,566  23,706
 Other   20,485  24,556  28,948  24,884  23,664
 Loans receivable not covered by loss share   1,959,666  1,950,285  1,971,039  1,972,704  1,966,572
           
ALLOWANCE FOR LOAN LOSSES          
           
 Balance, beginning of period   $ 42,968  $ 41,210  $ 41,804  $ 40,822  $ 40,385
 Loans charged off   3,720  2,639  4,491  2,324  1,015
 Recoveries of loans previously charged off   497  547  347  556  452
 Net loans charged off   3,223  2,092  4,144  1,768  563
 Provision for loan losses   3,100  3,850  3,550  2,750  1,000
 Balance, end of period   $ 42,845  $ 42,968  $ 41,210  $ 41,804  $ 40,822
           
 Net charge-offs to average non-covered loans  0.67% 0.42% 0.83% 0.36% 0.12%
 Allowance for loan losses to total non-covered loans  2.19% 2.20% 2.09% 2.12% 2.08%
           
NON-PERFORMING ASSETS          
NOT COVERED BY LOSS SHARE          
           
 Non-performing non-covered loans           
 Non-accrual non-covered loans   $ 33,907  $ 37,056  $ 32,585  $ 29,977  $ 24,024
 Non-covered loans past due 90 days or more   3,915  2,889  2,089  5,291  284
 Total non-performing non-covered loans   37,822  39,945  34,674  35,268  24,308
 Other non-performing non-covered assets           
 Non-covered foreclosed assets held for sale, net   17,610  16,484  19,111  17,606  15,397
 Other non-performing non-covered assets   394  371  128  2  2
 Total other non-performing non-covered assets   18,004  16,855  19,239  17,608  15,399
 Total non-performing non-covered assets   $ 55,826  $ 56,800  $ 53,913  $ 52,876  $ 39,707
           
 Allowance for loan losses to non-performing
 non-covered loans 
113.28% 107.57% 118.85% 118.53% 167.94%
 Non-performing non-covered loans to total
 non-covered loans 
1.93% 2.05% 1.76% 1.79% 1.24%
 Non-performing non-covered assets to total
 non-covered assets 
2.03% 2.12% 2.05% 2.05% 1.54%
 
 Home BancShares, Inc. 
 Consolidated Net Interest Margin 
 (Unaudited) 
             
   Three Months Ended 
   March 31, 2010   December 31, 2009 
   Average   Income/   Yield/   Average   Income/   Yield/ 
 (Dollars in thousands)   Balance   Expense   Rate   Balance   Expense   Rate 
             
ASSETS            
Earning assets             
Interest-bearing balances due from banks   $ 137,747  $ 85 0.25%  $ 129,925  $ 89 0.27%
Federal funds sold   7,361  5 0.28%  6,772  3 0.18%
Investment securities - taxable   194,329  1,627 3.40%  178,558  1,646 3.66%
Investment securities - non-taxable - FTE   138,128  2,387 7.01%  138,133  2,408 6.92%
Loans receivable - FTE   1,993,626  30,008 6.10%  1,960,098  29,814 6.03%
Total interest-earning assets   2,471,191  34,112 5.60%  2,413,486  33,960 5.58%
Non-earning assets   282,956      254,177    
Total assets   $ 2,754,147      $ 2,667,663    
             
LIABILITIES AND SHAREHOLDERS' EQUITY            
Liabilities             
Interest-bearing liabilities             
Savings and interest-bearing transaction accounts   $ 756,412  $ 1,084 0.58%  $ 696,594  $ 1,064 0.61%
Time deposits   862,437  4,211 1.98%  815,868  4,640 2.26%
Total interest-bearing deposits   1,618,849  5,295 1.33%  1,512,462  5,704 1.50%
Federal funds purchased   44  --  0.00%  --   --  0.00%
Securities sold under agreement to repurchase   53,795  94 0.71%  62,755  116 0.73%
FHLB borrowed funds   247,514  2,177 3.57%  273,654  2,338 3.39%
Subordinated debentures   47,476  597 5.10%  47,497  594 4.96%
Total interest-bearing liabilities   1,967,678  8,163 1.68%  1,896,368  8,752 1.83%
Non-interest bearing liabilities             
Non-interest bearing deposits  306,512      297,494    
Other liabilities   12,300      12,688    
Total liabilities   2,286,490      2,206,550    
Shareholders' equity   467,657      461,113    
Total liabilities and shareholders' equity   $ 2,754,147      $ 2,667,663    
Net interest spread      3.92%     3.75%
Net interest income and margin - FTE     $ 25,949 4.26%    $ 25,208 4.14%
 
 Home BancShares, Inc. 
 Consolidated Net Interest Margin 
 (Unaudited) 
             
   Three Months Ended 
   March 31, 2010   March 31, 2009 
   Average   Income/   Yield/   Average   Income/   Yield/ 
 (Dollars in thousands)   Balance   Expense   Rate   Balance   Expense   Rate 
             
ASSETS            
Earning assets             
Interest-bearing balances due from banks   $ 137,747  $ 85 0.25%  $ 8,604  $ 12 0.57%
Federal funds sold   7,361  5 0.28%  13,846  7 0.21%
Investment securities - taxable   194,329  1,627 3.40%  230,762  2,653 4.66%
Investment securities - non-taxable - FTE   138,128  2,387 7.01%  117,082  2,064 7.15%
Loans receivable - FTE   1,993,626  30,008 6.10%  1,966,934  29,237 6.03%
Total interest-earning assets   2,471,191  34,112 5.60%  2,337,228  33,973 5.89%
Non-earning assets   282,956      261,009    
Total assets   $ 2,754,147      $ 2,598,237    
             
LIABILITIES AND SHAREHOLDERS' EQUITY            
Liabilities             
Interest-bearing liabilities             
Savings and interest-bearing transaction accounts   $ 756,412  $ 1,084 0.58%  $ 667,281  $ 1,285 0.78%
Time deposits   862,437  4,211 1.98%  913,504  6,833 3.03%
Total interest-bearing deposits   1,618,849  5,295 1.33%  1,580,785  8,118 2.08%
Federal funds purchased   44  --  0.00%  3,790  2 0.21%
Securities sold under agreement to repurchase   53,795  94 0.71%  84,730  111 0.53%
FHLB borrowed funds   247,514  2,177 3.57%  280,876  2,390 3.45%
Subordinated debentures   47,476  597 5.10%  47,566  676 5.76%
Total interest-bearing liabilities   1,967,678  8,163 1.68%  1,997,747  11,297 2.29%
Non-interest bearing liabilities             
Non-interest bearing deposits  306,512      264,595    
Other liabilities   12,300      7,786    
Total liabilities   2,286,490      2,270,128    
Shareholders' equity   467,657      328,109    
Total liabilities and shareholders' equity   $ 2,754,147      $ 2,598,237    
Net interest spread      3.92%     3.60%
Net interest income and margin - FTE     $ 25,949 4.26%    $ 22,676 3.93%
CONTACT:  Home BancShares, Inc.
          Brian S. Davis, Chief Accounting Officer
          & Investor Relations Officer
          (501) 328-4770