EX-99.1 2 newsrelease.htm PRESS RELEASE Home BancShares, Inc. Announces 32.1% Increase in Third Quarter Earnings

EXHIBIT 99.1

Home BancShares, Inc. Announces 32.1% Increase in Third Quarter Earnings

CONWAY, Ark., Oct. 21, 2010 (GLOBE NEWSWIRE) -- Home BancShares, Inc. (Nasdaq:HOMB), parent company of Centennial Bank, today announced third quarter earnings of $9.6 million, or $0.31 diluted earnings per common share, compared to $7.2 million, or $0.29 diluted earnings per common share for the same quarter in 2009. This represents a $2.3 million, or 32.1% increase in the 2010 earnings over 2009. Additionally, the $9.6 million base earnings (net income excluding gain on acquisitions) for the third quarter of 2010 were the best base earnings in the Company's history.

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 third quarter of 2010 was $0.33, compared to $0.30 for the same period in 2009.

"We are pleased with the exceptional results for the quarter just ended," said John Allison, Chairman. "The FDIC acquisitions of Coastal Community Bank, Bayside Savings Bank and Wakulla Bank are strong opportunistic acquisitions for our Company allowing us to expand our footprint into the Florida Panhandle. We continue to uphold our status as a 'well-capitalized' financial institution positioned to take advantage of FDIC deals as they become reasonably opportunistic."

"Our Company has continued to pick up momentum during the third quarter of 2010. We've had another solid quarter with a record quarterly net interest income, a sub 50 core efficiency ratio, and an improving net interest margin," said Randy Sims, Chief Executive Officer. "To see our Company attain three additional FDIC acquisition opportunities since our last earnings release was tremendous. We are proud to welcome these banks into the Centennial Bank family."

Operating Highlights

Net interest income for the third quarter of 2010 was a quarterly record for the Company, increasing 27.4% to $30.2 million compared to $23.7 million for the third quarter of 2009. Net interest margin, on a fully taxable equivalent basis, was 4.35% in the quarter just ended compared to 4.26% in the third quarter of 2009, an increase of 9 basis points. The Company's ability to improve pricing on our deposits and minimize the decline of interest rates on earning assets allowed the Company to improve net interest margin.

The Company reported $8.3 million of non-interest income for the third quarter of 2010, an increase of 9.8% compared to $7.6 million for the third quarter of 2009. The most significant components of the third quarter non-interest income were $3.6 million from service charges on deposits accounts, $1.8 million from other service charges and fees, $1.9 million of accretion on the FDIC indemnification asset, $760,000 from mortgage lending income and $330,000 increase in cash value of life insurance offset by a loss on sale of OREO of $1.1 million.

Non-interest expense for the third quarter of 2010 was $21.3 million compared to $17.0 million for the third quarter of 2009. Our core efficiency ratio improved 4.2 points to 47.2% for the third quarter of 2010 from the 51.4% reported in the third quarter of 2009.  This improvement is associated with the on-going implementation of the efficiency study and the charter consolidation last year. 

Financial Condition

Total non-covered loans were $1.96 billion at September 30, 2010 compared to $1.95 billion at December 31, 2009.  Total deposits were $2.56 billion at September 30, 2010 compared to $1.84 billion at December 31, 2009. Total assets were $3.39 billion at September 30, 2010 compared to $2.68 billion at December 31, 2009.

Non-performing non-covered loans were $41.6 million as of September 30, 2010, of which $29.3 million were located in Florida. Non-performing non-covered loans as a percent of total non-covered loans were 2.13% as of September 30, 2010 compared to 2.05% as of December 31, 2009. Non-performing non-covered assets were $54.4 million as of September 30, 2010, of which $36.6 million were located in Florida. Non-performing non-covered assets as a percent of total non-covered assets were 1.95% as of September 30, 2010 compared to the 2.12% reported for December 31, 2009. 

The Company's allowance for loan losses was $43.8 million at September 30, 2010, or 2.24% of total non-covered loans, compared to $43.0 million, or 2.20% of total non-covered loans, at December 31, 2009. As of September 30, 2010, the Company's allowance for loan losses equaled 105% of its total non-performing non-covered loans compared to 108% as of December 31, 2009.

Stockholders' equity was $498.5 million at September 30, 2010 compared to $465.0 million at December 31, 2009, an increase of $33.5 million. Book value per common share was $15.79 at September 30, 2010 compared to $14.71 at December 31, 2009.

New Branches

During 2010, Centennial Bank entered into five loss sharing agreements with the FDIC. Through these five transactions, the Company has added a total of thirty-one branch locations in Florida. These branch locations include one in the Florida Keys, six in the Greater Orlando MSA, and twenty-four in the Florida Panhandle, which contains seven locations in the Panama City MSA and nine locations in the Tallahassee MSA. The Company is currently evaluating the branch locations acquired from the FDIC. Although the Company plans to keep most of these branches, presently no final determination for any potential branch closures has been made. 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, October 21, 2010. Interested parties can listen to this call by calling 1-877-317-6789 and asking for the Home BancShares conference call. A replay of the call will be available by calling 1-877-344-7529, Passcode: 444481, which will be available until October 29, 2010 at 4:00 p.m. CT (5:00 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, southwestern Florida, central Florida, and the Florida Panhandle. 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) 
           
   Sep. 30,   Jun. 30,   Mar. 31,   Dec. 31,   Sep. 30, 
 (In thousands)   2010   2010   2010   2009   2009 
           
ASSETS          
           
 Cash and due from banks   $ 39,894  $ 34,912  $ 36,237  $ 39,970  $ 39,036
 Interest-bearing deposits with other banks   168,173  153,302  156,772  133,520  84,921
 Cash and cash equivalents   208,067  188,214  193,009  173,490  123,957
 Federal funds sold   800  8,665  11,207  11,760  660
 Investment securities - available for sale   380,717  346,621  362,710  322,115  315,269
 Loans receivable not covered by loss share   1,955,263  1,965,489  1,959,666  1,950,285  1,971,039
 Loans receivable covered by FDIC loss share   408,239  218,283  225,885  --   -- 
 Allowance for loan losses   (43,784)  (43,614)  (42,845)  (42,968)  (41,210)
 Loans receivable, net   2,319,718  2,140,158  2,142,706  1,907,317  1,929,829
 Bank premises and equipment, net   74,860  75,314  69,997  70,810  70,991
 Foreclosed assets held for sale not covered by loss share   12,695  11,638  17,610  16,484  19,111
 Foreclosed assets held for sale covered by FDIC loss share   18,563  7,420  8,672  --   -- 
 FDIC indemnification asset   176,844  83,262  85,818  --   -- 
 Cash value of life insurance   51,694  51,366  51,019  52,176  51,742
 Accrued interest receivable   15,269  13,071  14,854  13,137  12,815
 Deferred tax asset, net   15,138  9,652  11,035  14,777  13,423
 Goodwill   59,663  53,039  53,039  53,039  53,039
 Core deposit and other intangibles   8,402  6,406  6,989  4,698  5,160
 Mortgage servicing rights   --   --   872  1,090  1,308
 Other assets   51,765  44,063  47,169  43,972  34,432
 Total assets   $ 3,394,195  $ 3,038,889  $ 3,076,706  $ 2,684,865  $ 2,631,736
           
LIABILITIES AND STOCKHOLDERS' EQUITY          
           
Liabilities          
 Deposits:           
 Demand and non-interest-bearing   $ 368,822  $ 337,073  $ 354,663  $ 302,228  $ 295,755
 Savings and interest-bearing transaction accounts   926,746  833,912  863,988  714,744  660,533
 Time deposits   1,268,868  1,015,507  1,002,437  818,451  823,997
 Total deposits   2,564,436  2,186,492  2,221,088  1,835,423  1,780,285
 Federal funds purchased   --   --   --   --   -- 
 Securities sold under agreements to repurchase   73,015  62,869  55,403  62,000  63,264
 FHLB borrowed funds   187,393  232,416  254,548  264,360  282,550
 Accrued interest payable and other liabilities   26,552  22,558  21,360  10,625  11,594
 Subordinated debentures   44,331  47,439  47,462  47,484  47,507
 Total liabilities   2,895,727  2,551,774  2,599,861  2,219,892  2,185,200
           
 Stockholders' equity           
 Preferred stock   49,411  49,366  49,320  49,275  49,230
 Common stock   284  283  257  257  249
 Capital surplus   432,668  431,343  363,870  363,519  349,429
 Retained earnings   9,934  2,580  62,414  51,746  46,074
 Accumulated other comprehensive gain (loss)   6,171  3,543  984  176  1,554
 Total stockholders' equity   498,468  487,115  476,845  464,973  446,536
 Total liabilities and stockholders' equity   $ 3,394,195  $ 3,038,889  $ 3,076,706  $ 2,684,865  $ 2,631,736
           
RATIOS          
 Total loans to total deposits  92.16% 99.88% 98.40% 106.26% 110.71%
 Common equity to assets  13.2% 14.4% 13.9% 15.5% 15.1%
 Tangible common equity to tangible assets  11.5% 12.7% 12.2% 13.6% 13.2%
 

Home BancShares, Inc. 

 Consolidated Statements of Income 
 (Unaudited) 
                 
   Quarter Ended     Year Ended 
   Sep. 30,   Jun. 30,   Mar. 31,   Dec. 31,   Sep. 30,     Sep. 30,   Sep. 30, 
 (In thousands)   2010   2010   2010   2009   2009     2010   2009 
                 
 Interest income                 
 Loans   $ 35,673  $ 33,136  $ 29,866  $ 29,625  $ 30,056    $ 98,675  $ 88,583
 Investment securities                 
 Taxable   1,802  1,935  1,627  1,646  1,768    5,364  6,673
 Tax-exempt   1,492  1,500  1,479  1,491  1,463    4,471  4,104
 Deposits - other banks   92  81  85  89  7    258  27
 Federal funds sold   3  5  5  3  1    13  12
                 
 Total interest income   39,062  36,657  33,062  32,854  33,295    108,781  99,399
                 
 Interest expense                 
 Interest on deposits   6,319  5,872  5,295  5,704  6,489    17,486  21,738
 Federal funds purchased   --   --   --   --   2    --   6
 FHLB borrowed funds   1,854  2,082  2,177  2,338  2,379    6,113  7,128
 Securities sold under               --   
 agreements to repurchase   137  118  94  116  126    349  361
 Subordinated debentures   599  600  597  594  623    1,796  1,958
                 
 Total interest expense   8,909  8,672  8,163  8,752  9,619    25,744  31,191
                 
 Net interest income   30,153  27,985  24,899  24,102  23,676    83,037  68,208
 Provision for loan losses   3,000  3,750  3,100  3,850  3,550    9,850  7,300
 Net interest income after                 
 provision for loan losses   27,153  24,235  21,799  20,252  20,126    73,187  60,908
                 
 Non-interest income                 
 Service charges on deposit accounts   3,551  3,583  3,141  3,759  3,785    10,275  10,792
 Other service charges and fees   1,816  1,899  1,638  1,527  1,705    5,353  5,330
 Mortgage lending income   760  650  412  555  488    1,822  2,183
 Mortgage servicing income   --   154  160  164  171    314  562
 Insurance commissions   248  309  347  253  173    904  628
 Income from title services   98  148  107  134  150    353  441
 Increase in cash value of life insurance   330  348  428  435  495    1,106  1,546
 Dividends from FHLB, FRB & bankers' bank   151  142  126  120  114    419  320
 Gain on acquisitions   --   --   9,334  --   --     9,334  -- 
 Gain on sale of SBA loans   --   18  --   51  --     18  -- 
 Gain (loss) on sale of premises & equip, net   2  12  207  4  (21)    221  (33)
 Gain (loss) on OREO, net   (1,063)  (404)  159  97  4    (1,308)  (141)
 Gain (loss) on securities, net   (37)  --   --   4  --     (37)  (3)
 FDIC indemnification accretion   1,895  663  73  --   --     2,631  -- 
 Other income   556  698  513  448  500    1,767  1,483
                 
 Total non-interest income   8,307  8,220  16,645  7,551  7,564    33,172  23,108
                 
 Non-interest expense                 
 Salaries and employee benefits   9,637  9,080  8,534  7,672  7,987    27,251  25,363
 Occupancy and equipment   3,264  2,973  2,799  2,549  2,706    9,036  8,050
 Data processing expense   848  954  862  834  790    2,664  2,380
 Other operating expenses   7,545  5,983  6,360  5,260  5,556    19,888  20,775
                 
 Total non-interest expense   21,294  18,990  18,555  16,315  17,039    58,839  56,568
                 
 Income before income taxes   14,166  13,465  19,889  11,488  10,651    47,520  27,448
 Income tax expense   4,606  4,508  7,008  3,607  3,412    16,122  8,523
 Net income   9,560  8,957  12,881  7,881  7,239    31,398  18,925
 Preferred stock dividends & accretion of
 discount on preferred stock 
 670  670  670  670  670    2,010  1,906
 Net income available to common
 shareholders 
 $ 8,890  $ 8,287  $ 12,211  $ 7,211  $ 6,569    $ 29,388  $ 17,019
 

Home BancShares, Inc. 

 Selected Financial Information 
 (Unaudited) 
                 
   Quarter Ended     Year Ended 
 (Dollars and shares in thousands,   Sept. 30,   Jun. 30,   Mar. 31,   Dec. 31,   Sept. 30,     Sept. 30,   Sept. 30, 
 except per share data)   2010   2010   2010   2009   2009     2010   2009 
                 
PER SHARE DATA                
                 
 Diluted earnings per common share   $0.31  $ 0.29  $ 0.43  $ 0.25  $ 0.29    $ 1.03  $ 0.76
 Diluted cash earnings per common share   0.33  0.30  0.44  0.26  0.30    1.07  0.80
 Basic earnings per common share   0.32  0.29  0.43  0.25  0.29    1.04  0.77
 Dividends per share - common   0.0545  0.0545  0.0545  0.0545  0.0545    0.1635  0.1635
 Book value per common share   15.79  15.44  15.11  14.71  14.49    15.79  14.49
 Tangible book value per common share   13.40  13.35  12.99  12.66  12.36    13.40  12.36
                 
STOCK INFORMATION                
                 
 Average common shares outstanding   28,403  28,320  28,278  28,196  22,528    28,334  22,087
 Average diluted shares outstanding   28,644  28,586  28,530  28,433  22,773    28,580  22,351
 End of period common shares outstanding   28,434  28,344  28,288  28,259  27,424    28,434  27,424
                 
ANNUALIZED PERFORMANCE RATIOS                
                 
 Return on average assets  1.15% 1.17% 1.90% 1.17% 1.12%   1.38% 0.98%
 Cash return on average assets  1.22% 1.25% 1.98% 1.24% 1.19%   1.46% 1.05%
 Return on average common equity  7.81% 7.69% 11.84% 6.95% 8.46%   9.06% 7.69%
 Cash return on average tangible common equity  9.55% 9.30% 14.07% 8.40% 10.89%   10.92% 10.04%
 Efficiency ratio  52.14% 49.39% 42.44% 48.39% 51.38%   47.82% 58.62%
 Core efficiency ratio  47.20% 47.59% 51.41% 49.30% 51.38%   48.58% 55.57%
 Net interest margin - FTE  4.35% 4.30% 4.26% 4.14% 4.26%   4.30% 4.09%
 Fully taxable equivalent adjustment   1,084  1,067  1,050  1,106  1,023    3,201  2,811
                 
RECONCILIATION OF CASH EARNINGS (LOSS)                 

GAAP net income available to
common shareholders 
 $ 8,890  $ 8,287  $ 12,211  $ 7,211  $ 6,569    $ 29,388  $ 17,019
 Intangible amortization after-tax   410  354  291  281  282    1,055  844
 Cash earnings   $ 9,300  $ 8,641  $ 12,502  $ 7,492  $ 6,851    $ 30,443  $ 17,863
                 
 GAAP diluted earnings per share   $ 0.31  $ 0.29  $ 0.43  $ 0.25  $ 0.29    $ 1.03  $ 0.76
 Intangible amortization after-tax   0.02  0.01  0.01  0.01  0.01    0.04  0.04
 Diluted cash earnings per share   $ 0.33  $ 0.30  $ 0.44  $ 0.26  $ 0.30    $ 1.07  $ 0.80
                 
OTHER OPERATING EXPENSES                
                 
 Advertising   $ 532  $ 453  $ 366  $ 591  $ 567    $ 1,351  $ 2,023
 Merger and acquisition expenses   1,653  258  1,059  (129)  2    2,970  1,640
 Amortization of intangibles   674  583  479  462  462    1,736  1,387
 Amortization of mortgage servicing rights   --   218  218  218  218    436  583
 Electronic banking expense   495  496  477  465  686    1,468  2,438
 Directors' fees   176  181  145  226  239    502  760
 Due from bank service charges   142  103  90  103  104    335  311
 FDIC and state assessment   908  986  898  862  913    2,792  3,827
 Insurance   309  296  300  274  278    905  846
 Legal and accounting   426  356  388  38  74    1,170  877
 Mortgage servicing expense   4  76  84  78  75    164  225
 Other professional fees   385  368  313  300  278    1,066  787
 Operating supplies   226  207  186  215  217    619  622
 Postage   167  164  150  153  163    481  512
 Telephone   240  152  138  145  164    530  523
 Other expense   1,208  1,086  1,069  1,259  1,116    3,363  3,414
                 
 Total other operating expenses   $ 7,545  $ 5,983  $ 6,360  $ 5,260  $ 5,556    $ 19,888  $ 20,775

 Home BancShares, Inc. 
 Selected Financial Information 
 (Unaudited) 
           
 (Dollars in thousands)   Sep. 30, 2010   Jun. 30, 2010   Mar. 31, 2010   Dec. 31, 2009   Sep. 30, 2009 
           
LOANS NOT COVERED BY LOSS SHARE          
           
 Real estate           
 Commercial real estate loans           
 Non-farm/non-residential   $ 824,041  $ 823,465  $ 822,252  $ 808,983  $ 812,195
 Construction/land development   366,302  365,779  363,738  368,723  353,645
 Agricultural   27,019  26,989  30,943  33,699  36,675
 Residential real estate loans           
 Residential 1-4 family   377,843  376,196  381,451  382,504  394,626
 Multifamily residential   59,032  65,147  63,602  62,609  63,025
 Total real estate   1,654,237  1,657,576  1,661,986  1,656,518  1,660,166
 Consumer   35,729  33,566  33,206  39,084  40,288
 Commercial and industrial   215,245  222,403  231,867  219,847  220,511
 Agricultural   23,177  23,307  12,122  10,280  21,126
 Other   26,875  28,637  20,485  24,556  28,948
 Loans receivable not covered by loss share   1,955,263  1,965,489  1,959,666  1,950,285  1,971,039
           
ALLOWANCE FOR LOAN LOSSES          
           
 Balance, beginning of period   $ 43,614  $ 42,845  $ 42,968  $ 41,210  $ 41,804
 Loans charged off   3,047  4,052  3,720  2,639  4,491
 Recoveries of loans previously charged off   217  1,071  497  547  347
 Net loans charged off   2,830  2,981  3,223  2,092  4,144
 Provision for loan losses   3,000  3,750  3,100  3,850  3,550
 Balance, end of period   $ 43,784  $ 43,614  $ 42,845  $ 42,968  $ 41,210
           
 Net charge-offs to average non-covered loans  0.57% 0.61% 0.67% 0.42% 0.83%
 Allowance for loan losses to total non-covered loans  2.24% 2.22% 2.19% 2.20% 2.09%
           
NON-PERFORMING ASSETS          
NOT COVERED BY LOSS SHARE          
           
 Non-performing non-covered loans           
 Non-accrual non-covered loans   $ 41,412  $ 38,069  $ 33,907  $ 37,056  $ 32,585
 Non-covered loans past due 90 days or more   162  53  3,915  2,889  2,089
 Total non-performing non-covered loans   41,574  38,122  37,822  39,945  34,674
 Other non-performing non-covered assets           
 Non-covered foreclosed assets held for sale, net   12,695  11,638  17,610  16,484  19,111
 Other non-performing non-covered assets   87  307  394  371  128
 Total other non-performing non-covered assets   12,782  11,945  18,004  16,855  19,239
 Total non-performing non-covered assets   $ 54,356  $ 50,067  $ 55,826  $ 56,800  $ 53,913
           
 Allowance for loan losses to non-performing
 non-covered loans 
105.32% 114.41% 113.28% 107.57% 118.85%
 Non-performing non-covered loans to total
 non-covered loans 
2.13% 1.94% 1.93% 2.05% 1.76%
 Non-performing non-covered assets to total
 non-covered assets 
1.95% 1.83% 2.03% 2.12% 2.05%
 
Home BancShares, Inc. 
 Consolidated Net Interest Margin 
 (Unaudited) 
             
   Three Months Ended 
   September 30, 2010   June 30, 2010 
 (Dollars in thousands)   Average Balance   Income/ Expense   Yield/ Rate   Average Balance   Income/ Expense   Yield/ Rate 
             
ASSETS            
 Earning assets             
 Interest-bearing balances due from banks   $ 177,230  $ 92 0.21%  $ 155,563  $ 81 0.21%
 Federal funds sold   4,674  3 0.25%  5,948  5 0.34%
 Investment securities - taxable   212,083  1,802 3.37%  222,483  1,935 3.49%
 Investment securities - non-taxable - FTE   145,355  2,414 6.59%  137,420  2,426 7.08%
 Loans receivable - FTE   2,312,684  35,835 6.15%  2,188,297  33,277 6.10%
 Total interest-earning assets   2,852,026  40,146 5.58%  2,709,711  37,724 5.58%
 Non-earning assets   449,710      348,243    
 Total assets   $ 3,301,736      $ 3,057,954    
             
LIABILITIES AND SHAREHOLDERS' EQUITY            
 Liabilities             
 Interest-bearing liabilities             
 Savings and interest-bearing transaction accounts   $ 892,232  $ 1,388 0.62%  $ 861,757  $ 1,305 0.61%
 Time deposits   1,211,551  4,931 1.61%  1,004,269  4,567 1.82%
 Total interest-bearing deposits   2,103,783  6,319 1.19%  1,866,026  5,872 1.26%
 Federal funds purchased   --   --  0.00%  32  --  0.00%
 Securities sold under agreement to repurchase   68,595  137 0.79%  60,803  118 0.78%
 FHLB borrowed funds   211,792  1,854 3.47%  243,544  2,082 3.43%
 Subordinated debentures   46,623  599 5.10%  47,453  600 5.07%
 Total interest-bearing liabilities   2,430,793  8,909 1.45%  2,217,858  8,672 1.57%
 Non-interest bearing liabilities             
 Non-interest bearing deposits  346,105      338,208    
 Other liabilities   23,688      20,070    
 Total liabilities   2,800,586      2,576,136    
 Shareholders' equity   501,150      481,818    
 Total liabilities and shareholders' equity   $ 3,301,736      $ 3,057,954    
 Net interest spread      4.13%     4.01%
 Net interest income and margin - FTE     $ 31,237 4.35%    $ 29,052 4.30%

 Home BancShares, Inc. 
 Consolidated Net Interest Margin 
 (Unaudited) 
             
   Nine Months Ended 
   September 30, 2010   September 30, 2009 
 (Dollars in thousands)   Average Balance   Income/ Expense   Yield/ Rate   Average Balance   Income/ Expense   Yield/ Rate 
             
ASSETS            
 Earning assets             
 Interest-bearing balances due from banks   $ 153,071  $ 258 0.23%  $ 6,762  $ 27 0.53%
 Federal funds sold   12,835  13 0.14%  9,095  12 0.18%
 Investment securities - taxable   207,867  5,364 3.45%  202,333  6,673 4.41%
 Investment securities - non-taxable - FTE   140,301  7,228 6.89%  127,333  6,553 6.88%
 Loans receivable - FTE   2,167,223  99,119 6.11%  1,975,626  88,945 6.02%
 Total interest-earning assets   2,681,297  111,982 5.58%  2,321,149  102,210 5.89%
 Non-earning assets   358,047      265,375    
 Total assets   $ 3,039,344      $ 2,586,524    
             
LIABILITIES AND SHAREHOLDERS' EQUITY            
 Liabilities             
 Interest-bearing liabilities             
 Savings and interest-bearing transaction accounts   $ 837,181  $ 3,777 0.60%  $ 668,227  $ 3,599 0.72%
 Time deposits   1,027,432  13,709 1.78%  876,304  18,139 2.77%
 Total interest-bearing deposits   1,864,613  17,486 1.25%  1,544,531  21,738 1.88%
 Federal funds purchased   25  --  0.00%  3,910  6 0.21%
 Securities sold under agreement to repurchase   61,428  349 0.76%  73,509  361 0.66%
 FHLB borrowed funds   234,152  6,113 3.49%  282,356  7,128 3.38%
 Subordinated debentures   47,181  1,796 5.09%  47,543  1,958 5.51%
 Total interest-bearing liabilities   2,207,399  25,744 1.56%  1,951,849  31,191 2.14%
 Non-interest bearing liabilities             
 Non-interest bearing deposits  330,238      280,317    
 Other liabilities   18,650      11,816    
 Total liabilities   2,556,287      2,243,982    
 Shareholders' equity   483,057      342,542    
 Total liabilities and shareholders' equity   $ 3,039,344      $ 2,586,524    
 Net interest spread      4.02%     3.75%
 Net interest income and margin - FTE     $ 86,238 4.30%    $ 71,019 4.09%
CONTACT:  Home BancShares, Inc.
          Brian S. Davis, Chief Accounting Officer &
           Investor Relations Officer
          (501) 328-4770