United States
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) October 18, 2012
Home BancShares, Inc.
(Exact name of registrant as specified in its charter)
Arkansas |
000-51904 |
71-0682831 |
||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
719 Harkrider, Suite 100, Conway, Arkansas |
72032 |
|||
(Address of principal executive offices) | (Zip Code) |
Registrant's telephone number, including area code: (501) 328-4770
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): | ||
[ ] | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
[ ] | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
[ ] | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
[ ] | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02. Results of Operations and Financial Condition.
The Registrant hereby furnishes its October 18, 2012 press release announcing third quarter 2012 earnings, which is attached hereto as Exhibit 99.1 and incorporated herein by reference.
Item 7.01. Regulation FD Disclosure.
See Item 2.02. Results of Operations and Financial Condition.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
99.1 Press Release: Home BancShares, Inc. Announces Record Quarterly Earnings of $16.1 Million.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Home BancShares, Inc.
(Registrant) |
||
October 18, 2012
(Date) |
/s/ BRIAN DAVIS
Brian Davis Chief Accounting Officer |
EXHIBIT 99.1
CONWAY, Ark., Oct. 18, 2012 (GLOBE NEWSWIRE) -- Home BancShares, Inc. (Nasdaq:HOMB), parent company of Centennial Bank, today announced third quarter earnings of $16.1 million, or $0.57 diluted earnings per common share, compared to $13.8 million of net income available to common shareholders, or $0.48 diluted earnings per common share for the same quarter in 2011. The Company increased its third quarter earnings by $2.3 million or 16.4% for the three months ended September 30, 2012 compared to the same period of the previous year.
Because acquisitions are growth and capital management strategies, earnings excluding amortization of intangibles after-tax are useful in evaluating the Company. Diluted earnings per common share excluding intangible amortization for the third quarter of 2012 was $0.58 compared to $0.50 diluted earnings per common share excluding intangible amortization for the same period in 2011.
"The results our Company was able to attain this quarter are no doubt impressive," said John Allison, Chairman. "This was the most profitable quarter in the Company's history, and it continues to be displayed through our reported improvements in our non-performing non-covered loans and assets and an improvement in our core efficiency. Our team continues to do an excellent job of controlling expenses. For example, excluding merger expenses we have a lower non-interest expense this quarter than a year ago even though we added 15 branch locations with the Vision transaction in the first quarter of 2012."
Randy Sims, Chief Executive Officer, added, "Home BancShares has once again reached the most profitable quarter in its history. The record earnings reported during the third quarter 2012 are $605,000 or 4% above Home BancShares' previously reported record earnings. We have once again reported strong reserves and capital levels for the Company, leaving us in a strong financial position for both FDIC and market acquisition transaction opportunities."
Operating Highlights
Net interest income for the third quarter of 2012 increased 8.2% to $38.6 million from $35.7 million during the third quarter of 2011. For the third quarter of 2012, the effective yield on non-covered loans and covered loans was 6.05% and 7.84%, respectively. Net interest margin, on a fully taxable equivalent basis, was 4.65% for the third quarter in a row.
The Company reported $10.6 million of non-interest income for the third quarter of 2012, compared to $10.0 million for the third quarter of 2011. The most significant components of the third quarter non-interest income were $3.8 million from service charges on deposits accounts, $3.1 million from other service charges and fees, $1.6 million from mortgage lending income, $512,000 from insurance commissions, $373,000 of accretion on the FDIC indemnification asset, $206,000 from gains on sale of SBA loans and $222,000 loss on sale of OREO.
Non-interest expense for the third quarter of 2012 was $24.0 million compared to $23.7 million for the third quarter of 2011. Excluding merger expenses, non-interest expense for the third quarter of 2012 was $23.7 million or $51,000 lower than during the third quarter of 2011. The new overhead from the Vision acquisition completed in the first quarter of 2012 has been offset through various expense reductions throughout the Company, such as advertising, FDIC assessments and cost savings associated with Vision. For the third quarter of 2012, our core efficiency ratio was 45.63% or improved by 368 basis points from the same period of the previous year.
Financial Condition
Total non-covered loans were $2.08 billion at September 30, 2012 compared to $1.76 billion at December 31, 2011. Total covered loans were $407.4 million at September 30, 2012 compared to $481.7 million at December 31, 2011. Total deposits were $3.13 billion at September 30, 2012 compared to $2.86 billion at December 31, 2011. Total assets were $3.89 billion at September 30, 2012 compared to $3.60 billion at December 31, 2011.
Non-performing non-covered loans were $22.6 million as of September 30, 2012, of which $14.0 million were located in Florida. Non-performing non-covered loans as a percent of total non-covered loans were 1.09% as of September 30, 2012 compared to 1.56% as of December 31, 2011. Non-performing non-covered assets were $37.6 million as of September 30, 2012, of which $17.0 million were located in Florida. Non-performing non-covered assets as a percent of total non-covered assets were 1.14% as of September 30, 2012 compared to the 1.53% reported for December 31, 2011.
The Company's allowance for loan losses for non-covered loans was $47.3 million at September 30, 2012, or 2.28% of total non-covered loans, compared to $52.1 million, or 2.96% of total non-covered loans, at December 31, 2011. As of September 30, 2012 and December 31, 2011, the allowance for loan losses for non-covered loans plus acquisition discount to total non-covered loans plus acquisition discount was 2.97% and 3.10%, respectively. As of September 30, 2012 and December 31, 2011, the Company's allowance for loan losses for non-covered loans was 209% and 190% of its total non-performing non-covered loans, respectively.
Stockholders' equity was $510.0 million at September 30, 2012 compared to $474.1 million at December 31, 2011, an increase of $35.9 million. Book value per common share was $18.10 at September 30, 2012 compared to $16.77 at December 31, 2011.
Stock Repurchase Program
During the third quarter of 2012, the Company repurchased a total of 13,810 shares with a weighted average stock price of $32.46. For the first nine months of 2012, the Company repurchased a total of 252,044 shares with a weighted average stock price of $26.00. The Company believes the stock repurchased at these prices is an exceptional investment. The 2012 earnings were used to fund these repurchases.
Branches
Presently, the Company is evaluating opportunities but has no firm commitments for additional de novo branch locations. During the first part of July, the Company closed two branches acquired in the Vision acquisition. These branch closures were completed to eliminate repetitive branches and maximize profitability from the Vision transaction. After these closures the Company now has 47 branches in Arkansas, 46 branches in Florida and 8 branches in Alabama.
Conference Call
Management will conduct a conference call to review this information at 1:00 p.m. CT (2:00 ET) on Thursday, October 18, 2012. 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: 10018596, which will be available until October 29, 2012 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, the ability to successfully integrate new acquisitions 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 Annual Report on Form 10-K for the year ended December 31, 2011 filed with the Securities and Exchange Commission.
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, the Florida Panhandle and south Alabama. 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) | |||||
(In thousands) | Sep. 30, 2012 | Jun. 30, 2012 | Mar. 31, 2012 | Dec. 31, 2011 | Sep. 30, 2011 |
ASSETS | |||||
Cash and due from banks | $ 86,381 | $ 71,078 | $ 76,837 | $ 57,337 | $ 48,748 |
Interest-bearing deposits with other banks | 69,248 | 287,452 | 269,401 | 126,967 | 104,053 |
Cash and cash equivalents | 155,629 | 358,530 | 346,238 | 184,304 | 152,801 |
Federal funds sold | 1,775 | 575 | 1,375 | 1,100 | 3,670 |
Investment securities - available for sale | 755,197 | 712,820 | 759,959 | 671,221 | 610,522 |
Loans receivable not covered by loss share | 2,076,248 | 2,035,487 | 2,046,108 | 1,760,086 | 1,826,373 |
Loans receivable covered by FDIC loss share | 407,416 | 432,422 | 455,435 | 481,739 | 511,326 |
Allowance for loan losses | (54,440) | (56,511) | (51,014) | (52,129) | (54,508) |
Loans receivable, net | 2,429,224 | 2,411,398 | 2,450,529 | 2,189,696 | 2,283,191 |
Bank premises and equipment, net | 105,131 | 100,694 | 100,674 | 88,465 | 89,894 |
Foreclosed assets held for sale not covered by loss share | 14,942 | 14,481 | 14,634 | 16,660 | 16,541 |
Foreclosed assets held for sale covered by FDIC loss share | 31,799 | 35,008 | 39,744 | 35,178 | 32,183 |
FDIC indemnification asset | 153,758 | 162,439 | 181,884 | 193,856 | 201,211 |
Cash value of life insurance | 53,366 | 53,167 | 52,955 | 52,700 | 52,422 |
Accrued interest receivable | 14,872 | 14,834 | 15,845 | 15,551 | 15,038 |
Deferred tax asset, net | 33,680 | 31,115 | 34,680 | 22,850 | 21,998 |
Goodwill | 77,090 | 77,090 | 77,090 | 59,663 | 59,663 |
Core deposit and other intangibles | 9,792 | 10,486 | 11,180 | 8,620 | 9,325 |
Other assets | 51,654 | 73,768 | 61,165 | 64,253 | 73,707 |
Total assets | $ 3,887,909 | $ 4,056,405 | $ 4,147,952 | $ 3,604,117 | $ 3,622,166 |
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||
Liabilities | |||||
Deposits: | |||||
Demand and non-interest-bearing | $ 596,746 | $ 597,374 | $ 583,951 | $ 464,581 | $ 479,512 |
Savings and interest-bearing transaction accounts | 1,527,829 | 1,521,869 | 1,514,812 | 1,189,098 | 1,143,335 |
Time deposits | 1,007,894 | 1,174,286 | 1,281,636 | 1,204,352 | 1,262,202 |
Total deposits | 3,132,469 | 3,293,529 | 3,380,399 | 2,858,031 | 2,885,049 |
Federal funds purchased | -- | -- | -- | -- | -- |
Securities sold under agreements to repurchase | 61,499 | 66,620 | 72,531 | 62,319 | 62,407 |
FHLB borrowed funds | 130,506 | 140,523 | 142,753 | 142,777 | 142,901 |
Accrued interest payable and other liabilities | 24,590 | 15,967 | 27,403 | 22,593 | 24,339 |
Subordinated debentures | 28,867 | 44,331 | 44,331 | 44,331 | 44,331 |
Total liabilities | 3,377,931 | 3,560,970 | 3,667,417 | 3,130,051 | 3,159,027 |
Stockholders' equity | |||||
Common stock | 282 | 281 | 281 | 283 | 283 |
Capital surplus | 420,595 | 420,538 | 421,006 | 425,649 | 425,852 |
Retained earnings | 77,190 | 64,478 | 51,800 | 40,130 | 28,218 |
Accumulated other comprehensive income | 11,911 | 10,138 | 7,448 | 8,004 | 8,786 |
Total stockholders' equity | 509,978 | 495,435 | 480,535 | 474,066 | 463,139 |
Total liabilities and stockholders' equity | $ 3,887,909 | $ 4,056,405 | $ 4,147,952 | $ 3,604,117 | $ 3,622,166 |
Home BancShares, Inc. | |||||||
Consolidated Statements of Income | |||||||
(Unaudited) | |||||||
Quarter Ended | Nine Months Ended | ||||||
(In thousands) | Sep. 30, 2012 | Jun. 30, 2012 | Mar. 31, 2012 | Dec. 31, 2011 | Sep. 30, 2011 | Sep. 30, 2012 | Sep. 30, 2011 |
Interest income | |||||||
Loans | $ 39,285 | $ 40,365 | $ 38,506 | $ 38,110 | $ 39,199 | $ 118,156 | $ 117,844 |
Investment securities | |||||||
Taxable | 2,598 | 3,060 | 2,860 | 2,451 | 2,429 | 8,518 | 6,793 |
Tax-exempt | 1,541 | 1,534 | 1,535 | 1,562 | 1,546 | 4,610 | 4,617 |
Deposits - other banks | 115 | 127 | 85 | 87 | 84 | 327 | 331 |
Federal funds sold | 3 | 3 | 2 | 2 | 1 | 8 | 9 |
Total interest income | 43,542 | 45,089 | 42,988 | 42,212 | 43,259 | 131,619 | 129,594 |
Interest expense | |||||||
Interest on deposits | 3,288 | 4,164 | 4,660 | 5,084 | 5,638 | 12,112 | 17,884 |
Federal funds purchased | -- | -- | -- | -- | -- | -- | -- |
FHLB borrowed funds | 1,040 | 1,134 | 1,160 | 1,172 | 1,250 | 3,334 | 3,768 |
Securities sold under | |||||||
agreements to repurchase | 107 | 111 | 110 | 99 | 120 | 328 | 384 |
Subordinated debentures | 482 | 521 | 524 | 540 | 539 | 1,527 | 1,620 |
Total interest expense | 4,917 | 5,930 | 6,454 | 6,895 | 7,547 | 17,301 | 23,656 |
Net interest income | 38,625 | 39,159 | 36,534 | 35,317 | 35,712 | 114,318 | 105,938 |
Provision for loan losses | 167 | 1,333 | -- | 2,250 | -- | 1,500 | 1,250 |
Net interest income after | |||||||
provision for loan losses | 38,458 | 37,826 | 36,534 | 33,067 | 35,712 | 112,818 | 104,688 |
Non-interest income | |||||||
Service charges on deposit accounts | 3,834 | 3,668 | 3,505 | 3,659 | 3,638 | 11,007 | 10,428 |
Other service charges and fees | 3,119 | 3,223 | 3,024 | 2,554 | 2,489 | 9,366 | 7,375 |
Mortgage lending income | 1,550 | 1,277 | 904 | 904 | 783 | 3,731 | 2,089 |
Insurance commissions | 512 | 438 | 551 | 351 | 428 | 1,501 | 1,505 |
Income from title services | 112 | 129 | 88 | 121 | 126 | 329 | 327 |
Increase in cash value of life insurance | 200 | 214 | 257 | 279 | 323 | 671 | 849 |
Dividends from FHLB, FRB & bankers' bank | 182 | 175 | 175 | 174 | 184 | 532 | 506 |
Gain on sale of SBA loans | 206 | 198 | -- | -- | -- | 404 | 259 |
Gain (loss) on sale of premises & equip, net | (5) | 359 | -- | (6) | 6 | 354 | 79 |
Gain (loss) on OREO, net | (222) | 159 | (107) | 394 | 69 | (170) | (1,032) |
Gain (loss) on securities, net | -- | (9) | 19 | 2,243 | 5 | 10 | 5 |
FDIC indemnification accretion | 373 | 449 | 670 | 903 | 1,314 | 1,492 | 4,614 |
Other income | 765 | 773 | 1,017 | 606 | 595 | 2,555 | 2,123 |
Total non-interest income | 10,626 | 11,053 | 10,103 | 12,182 | 9,960 | 31,782 | 29,127 |
Non-interest expense | |||||||
Salaries and employee benefits | 11,652 | 11,903 | 11,386 | 10,376 | 10,691 | 34,941 | 32,449 |
Occupancy and equipment | 3,805 | 3,552 | 3,431 | 3,274 | 3,562 | 10,788 | 10,923 |
Data processing expense | 1,137 | 1,371 | 1,091 | 994 | 1,185 | 3,599 | 3,607 |
Other operating expenses | 7,387 | 7,598 | 8,478 | 8,625 | 8,298 | 23,463 | 24,474 |
Total non-interest expense | 23,981 | 24,424 | 24,386 | 23,269 | 23,736 | 72,791 | 71,453 |
Income before income taxes | 25,103 | 24,455 | 22,251 | 21,980 | 21,936 | 71,809 | 62,362 |
Income tax expense | 9,008 | 8,965 | 7,753 | 7,813 | 7,624 | 25,726 | 21,788 |
Net income | 16,095 | 15,490 | 14,498 | 14,167 | 14,312 | 46,083 | 40,574 |
Preferred stock dividends & accretion of discount on preferred stock |
-- | -- | -- | -- | 488 | -- | 1,828 |
Net income available to common shareholders |
$ 16,095 | $ 15,490 | $ 14,498 | $ 14,167 | $ 13,824 | $ 46,083 | $ 38,746 |
Home BancShares, Inc. | |||||||
Selected Financial Information | |||||||
(Unaudited) | |||||||
Quarter Ended | Nine Months Ended | ||||||
(Dollars and shares in thousands, except per share data) |
Sep. 30, 2012 |
Jun. 30, 2012 |
Mar. 31, 2012 |
Dec. 31, 2011 |
Sep. 30, 2011 |
Sep. 30, 2012 |
Sep. 30, 2011 |
PER SHARE DATA | |||||||
Diluted earnings per common share | $ 0.57 | $ 0.55 | $ 0.51 | $ 0.50 | $ 0.48 | $ 1.63 | $ 1.35 |
Diluted earnings per common share excluding intangible amortization |
0.58 | 0.57 | 0.52 | 0.51 | 0.50 | 1.67 | 1.40 |
Basic earnings per common share | 0.58 | 0.55 | 0.51 | 0.50 | 0.48 | 1.64 | 1.36 |
Dividends per share - common | 0.120 | 0.100 | 0.100 | 0.080 | 0.080 | 0.320 | 0.188 |
Book value per common share | 18.10 | 17.64 | 17.11 | 16.77 | 16.39 | 18.10 | 16.39 |
Tangible book value per common share | 15.01 | 14.53 | 13.96 | 14.35 | 13.95 | 15.01 | 13.95 |
STOCK INFORMATION | |||||||
Average common shares outstanding | 28,150 | 28,095 | 28,230 | 28,274 | 28,434 | 28,158 | 28,464 |
Average diluted shares outstanding | 28,341 | 28,283 | 28,411 | 28,459 | 28,633 | 28,344 | 28,665 |
End of period common shares outstanding | 28,181 | 28,079 | 28,091 | 28,276 | 28,259 | 28,181 | 28,259 |
ANNUALIZED PERFORMANCE METRICS | |||||||
Return on average assets | 1.61% | 1.53% | 1.52% | 1.56% | 1.56% | 1.56% | 1.48% |
Return on average assets excluding intangible amortization |
1.69% | 1.61% | 1.60% | 1.64% | 1.64% | 1.63% | 1.55% |
Return on average assets excluding intangible amortization, provision for loan losses, merger expenses and income taxes (Core ROA) |
2.69% | 2.67% | 2.64% | 2.81% | 2.52% | 1.67% | 1.55% |
Return on average common equity | 12.78% | 12.80% | 12.21% | 12.06% | 12.00% | 12.60% | 11.67% |
Return on average tangible common equity excluding intangible amortization |
15.88% | 16.05% | 15.03% | 14.57% | 14.59% | 15.66% | 14.32% |
Efficiency ratio | 46.24% | 46.22% | 49.75% | 46.40% | 49.23% | 47.35% | 50.09% |
Core efficiency ratio | 45.63% | 46.87% | 46.12% | 48.76% | 49.31% | 46.21% | 49.95% |
Net interest margin - FTE | 4.65% | 4.65% | 4.65% | 4.73% | 4.75% | 4.65% | 4.68% |
Fully taxable equivalent adjustment | $ 1,112 | $ 1,126 | $ 1,115 | $ 1,130 | $ 1,112 | $ 3,353 | $ 3,337 |
Total revenue | 54,168 | 56,142 | 53,091 | 54,394 | 53,219 | 163,401 | 158,721 |
EARNINGS EXCLUDING | |||||||
INTANGIBLE AMORTIZATION | |||||||
GAAP net income available to common shareholders |
$ 16,095 | $ 15,490 | $ 14,498 | $ 14,167 | $ 13,824 | $ 46,083 | $ 38,746 |
Intangible amortization after-tax | 421 | 422 | 383 | 428 | 429 | 1,226 | 1,290 |
Earnings excluding intangible amortization | $ 16,516 | $ 15,912 | $ 14,881 | $ 14,595 | $ 14,253 | $ 47,309 | $ 40,036 |
GAAP diluted earnings per share | $ 0.57 | $ 0.55 | $ 0.51 | $ 0.50 | $ 0.48 | $ 1.63 | $ 1.35 |
Intangible amortization after-tax | 0.01 | 0.02 | 0.01 | 0.01 | 0.02 | 0.04 | 0.05 |
Diluted earnings per share excluding intangible amortization |
$ 0.58 | $ 0.57 | $ 0.52 | $ 0.51 | $ 0.50 | $ 1.67 | $ 1.40 |
OTHER OPERATING EXPENSES | |||||||
Advertising | $ 534 | $ 904 | $ 460 | $ 1,224 | $ 1,033 | $ 1,898 | $ 3,046 |
Merger and acquisition expenses | 296 | -- | 1,692 | 134 | -- | 1,988 | 11 |
Amortization of intangibles | 694 | 694 | 630 | 705 | 705 | 2,018 | 2,122 |
Electronic banking expense | 809 | 728 | 793 | 695 | 682 | 2,330 | 2,038 |
Directors' fees | 206 | 193 | 212 | 217 | 230 | 611 | 594 |
Due from bank service charges | 137 | 159 | 116 | 118 | 119 | 412 | 378 |
FDIC and state assessment | 588 | 516 | 638 | 1,070 | 1,062 | 1,742 | 3,213 |
Insurance | 448 | 424 | 401 | 447 | 447 | 1,273 | 1,226 |
Legal and accounting | 231 | 287 | 322 | 327 | 367 | 840 | 1,276 |
Other professional fees | 411 | 354 | 498 | 450 | 522 | 1,263 | 1,504 |
Operating supplies | 280 | 291 | 264 | 297 | 260 | 835 | 871 |
Postage | 219 | 240 | 221 | 212 | 243 | 680 | 730 |
Telephone | 270 | 276 | 246 | 221 | 234 | 792 | 756 |
Other expense | 2,264 | 2,532 | 1,985 | 2,508 | 2,394 | 6,781 | 6,709 |
Total other operating expenses | $ 7,387 | $ 7,598 | $ 8,478 | $ 8,625 | $ 8,298 | $ 23,463 | $ 24,474 |
Home BancShares, Inc. | |||||
Selected Financial Information | |||||
(Unaudited) | |||||
(Dollars in thousands) | Sep. 30, 2012 | Jun. 30, 2012 | Mar. 31, 2012 | Dec. 31, 2011 | Sep. 30, 2011 |
BALANCE SHEET RATIOS | |||||
Total loans to total deposits | 79.29% | 74.93% | 74.00% | 78.44% | 81.03% |
Common equity to assets | 13.1% | 12.2% | 11.6% | 13.2% | 12.8% |
Tangible common equity to tangible assets | 11.1% | 10.3% | 9.7% | 11.5% | 11.1% |
ALLOWANCE FOR LOAN LOSSES | |||||
Non-Covered | |||||
Balance, beginning of period | $ 49,846 | $ 51,014 | $ 52,129 | $ 54,508 | $ 56,784 |
Loans charged off | 3,984 | 1,601 | 1,469 | 5,143 | 6,370 |
Recoveries of loans previously charged off | 1,430 | 433 | 354 | 514 | 4,094 |
Net loans charged off | 2,554 | 1,168 | 1,115 | 4,629 | 2,276 |
Provision for loan losses | -- | -- | -- | 2,250 | -- |
Balance, end of period | $ 47,292 | $ 49,846 | $ 51,014 | $ 52,129 | $ 54,508 |
Discount on non-covered loans acquired | 14,712 | 16,112 | 17,154 | 2,513 | 3,596 |
Net charge-offs on loans not covered by loss share to average non-covered loans |
0.50% | 0.23% | 0.23% | 1.02% | 0.50% |
Allowance for loan losses for non-covered loans to total non-covered loans |
2.28% | 2.45% | 2.49% | 2.96% | 2.98% |
Allowance for loan losses for non-covered loans plus acquisition discount to total non-covered loans plus acquisition discount |
2.97% | 3.21% | 3.30% | 3.10% | 3.18% |
Covered | |||||
Balance, beginning of period | $ 6,665 | $ -- | $ -- | $ -- | $ -- |
Loans charged off | 354 | -- | -- | -- | -- |
Recoveries of loans previously charged off | -- | -- | -- | -- | -- |
Net loans charged off | 354 | -- | -- | -- | -- |
Provision for loan losses before benefit attributable to FDIC loss share agreements |
837 | 6,665 | -- | -- | -- |
Benefit attributable to FDIC loss share agreements | (670) | (5,332) | -- | -- | -- |
Net provision for loan losses | 167 | 1,333 | -- | -- | -- |
Increase in FDIC indemnificaton asset | 670 | 5,332 | -- | -- | -- |
Balance, end of period | $ 7,148 | $ 6,665 | $ -- | $ -- | $ -- |
Total Allowance for Loan Losses | $ 54,440 | $ 56,511 | $ 51,014 | $ 52,129 | $ 54,508 |
NON-PERFORMING ASSETS | |||||
NOT COVERED BY LOSS SHARE | |||||
Non-performing non-covered loans | |||||
Non-accrual non-covered loans | $ 20,183 | $ 24,810 | $ 27,425 | $ 26,496 | $ 25,373 |
Non-covered loans past due 90 days or more | 2,424 | 1,326 | 289 | 993 | 2,481 |
Total non-performing non-covered loans | 22,607 | 26,136 | 27,714 | 27,489 | 27,854 |
Other non-performing non-covered assets | |||||
Non-covered foreclosed assets held for sale, net | 14,942 | 14,481 | 14,634 | 16,660 | 16,541 |
Other non-performing non-covered assets | 1 | 79 | 71 | 8 | 222 |
Total other non-performing non-covered assets | 14,943 | 14,560 | 14,705 | 16,668 | 16,763 |
Total non-performing non-covered assets | $ 37,550 | $ 40,696 | $ 42,419 | $ 44,157 | $ 44,617 |
Allowance for loan losses for non-covered loans to non-- performing non-covered loans |
209.19% | 190.72% | 184.07% | 189.64% | 195.69% |
Non-performing non-covered loans to total non-covered loans |
1.09% | 1.28% | 1.35% | 1.56% | 1.53% |
Non-performing non-covered assets to total non-covered assets |
1.14% | 1.19% | 1.22% | 1.53% | 1.55% |
Home BancShares, Inc. | |||||
Loan Information | |||||
(Unaudited) | |||||
(Dollars in thousands) | Sep. 30, 2012 | Jun. 30, 2012 | Mar. 31, 2012 | Dec. 31, 2011 | Sep. 30, 2011 |
LOANS NOT COVERED BY LOSS SHARE | |||||
Real estate | |||||
Commercial real estate loans | |||||
Non-farm/non-residential | $ 887,895 | $ 856,334 | $ 780,520 | $ 698,986 | $ 744,749 |
Construction/land development | 282,269 | 269,371 | 413,093 | 361,846 | 366,926 |
Agricultural | 28,403 | 28,570 | 28,120 | 28,535 | 26,683 |
Residential real estate loans | |||||
Residential 1-4 family | 473,412 | 481,018 | 471,439 | 349,543 | 353,110 |
Multifamily residential | 105,369 | 106,206 | 65,226 | 56,909 | 59,974 |
Total real estate | 1,777,348 | 1,741,499 | 1,758,398 | 1,495,819 | 1,551,442 |
Consumer | 35,433 | 37,146 | 38,254 | 37,923 | 40,225 |
Commercial and industrial | 200,160 | 197,278 | 196,165 | 176,276 | 170,695 |
Agricultural | 36,239 | 31,741 | 21,275 | 21,784 | 35,238 |
Other | 27,068 | 27,823 | 32,016 | 28,284 | 28,773 |
Loans receivable not covered by loss share | $ 2,076,248 | $ 2,035,487 | $ 2,046,108 | $ 1,760,086 | $ 1,826,373 |
LOANS COVERED BY LOSS SHARE | |||||
Real estate | |||||
Commercial real estate loans | |||||
Non-farm/non-residential | $ 175,195 | $ 187,802 | $ 179,360 | $ 189,380 | $ 189,558 |
Construction/land development | 71,958 | 74,989 | 99,996 | 103,535 | 117,143 |
Agricultural | 2,289 | 2,737 | 3,092 | 3,155 | 3,413 |
Residential real estate loans | |||||
Residential 1-4 family | 130,425 | 136,498 | 139,819 | 148,692 | 158,701 |
Multifamily residential | 10,062 | 10,216 | 9,077 | 8,933 | 9,010 |
Total real estate | 389,929 | 412,242 | 431,344 | 453,695 | 477,825 |
Consumer | 70 | 71 | 549 | 334 | 454 |
Commercial and industrial | 16,878 | 19,541 | 22,843 | 26,884 | 32,183 |
Agricultural | -- | -- | -- | -- | -- |
Other | 539 | 568 | 699 | 826 | 864 |
Loans receivable covered by loss share | $ 407,416 | $ 432,422 | $ 455,435 | $ 481,739 | $ 511,326 |
Home BancShares, Inc. | ||||||
Consolidated Net Interest Margin | ||||||
(Unaudited) | ||||||
Three Months Ended | ||||||
September 30, 2012 | June 30, 2012 | |||||
(Dollars in thousands) | Average Balance | Income/ Expense | Yield/Rate | Average Balance | Income/Expense | Yield/Rate |
ASSETS | ||||||
Earning assets | ||||||
Interest-bearing balances due from banks | $ 192,192 | $ 115 | 0.24% | $ 222,822 | $ 127 | 0.23% |
Federal funds sold | 3,749 | 3 | 0.32% | 6,875 | 3 | 0.18% |
Investment securities - taxable | 573,083 | 2,598 | 1.80% | 599,585 | 3,060 | 2.05% |
Investment securities - non-taxable - FTE | 160,252 | 2,512 | 6.24% | 155,317 | 2,498 | 6.47% |
Loans receivable - FTE | 2,468,151 | 39,426 | 6.35% | 2,501,464 | 40,527 | 6.52% |
Total interest-earning assets | 3,397,427 | 44,654 | 5.23% | 3,486,063 | 46,215 | 5.33% |
Non-earning assets | 578,519 | 586,198 | ||||
Total assets | $ 3,975,946 | $ 4,072,261 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||
Liabilities | ||||||
Interest-bearing liabilities | ||||||
Savings and interest-bearing transaction accounts | $ 1,523,346 | $ 774 | 0.20% | $ 1,519,151 | $ 1,003 | 0.27% |
Time deposits | 1,095,268 | 2,514 | 0.91% | 1,228,764 | 3,161 | 1.03% |
Total interest-bearing deposits | 2,618,614 | 3,288 | 0.50% | 2,747,915 | 4,164 | 0.61% |
Federal funds purchased | 15 | -- | 0.00% | 303 | -- | 0.00% |
Securities sold under agreement to repurchase | 64,779 | 107 | 0.66% | 71,485 | 111 | 0.62% |
FHLB borrowed funds | 131,599 | 1,040 | 3.14% | 140,577 | 1,134 | 3.24% |
Subordinated debentures | 41,978 | 482 | 4.57% | 44,331 | 521 | 4.73% |
Total interest-bearing liabilities | 2,856,985 | 4,917 | 0.68% | 3,004,611 | 5,930 | 0.79% |
Non-interest bearing liabilities | ||||||
Non-interest bearing deposits | 597,287 | 559,554 | ||||
Other liabilities | 20,695 | 21,445 | ||||
Total liabilities | 3,474,967 | 3,585,610 | ||||
Shareholders' equity | 500,979 | 486,651 | ||||
Total liabilities and shareholders' equity | $ 3,975,946 | $ 4,072,261 | ||||
Net interest spread | 4.55% | 4.54% | ||||
Net interest income and margin - FTE | $ 39,737 | 4.65% | $ 40,285 | 4.65% |
Home BancShares, Inc. | ||||||
Consolidated Net Interest Margin | ||||||
(Unaudited) | ||||||
Nine Months Ended | ||||||
September 30, 2012 | September 30, 2011 | |||||
(Dollars in thousands) | Average Balance | Income/Expense | Yield/Rate | Average Balance | Income/Expense | Yield/Rate |
ASSETS | ||||||
Earning assets | ||||||
Interest-bearing balances due from banks | $ 188,874 | $ 327 | 0.23% | $ 188,456 | $ 331 | 0.23% |
Federal funds sold | 4,527 | 8 | 0.24% | 6,735 | 9 | 0.18% |
Investment securities - taxable | 580,492 | 8,518 | 1.96% | 382,011 | 6,793 | 2.38% |
Investment securities - non-taxable - FTE | 155,636 | 7,505 | 6.44% | 150,587 | 7,480 | 6.64% |
Loans receivable - FTE | 2,451,553 | 118,614 | 6.46% | 2,392,102 | 118,318 | 6.61% |
Total interest-earning assets | 3,381,082 | 134,972 | 5.33% | 3,119,891 | 132,931 | 5.70% |
Non-earning assets | 577,227 | 555,009 | ||||
Total assets | $ 3,958,309 | $ 3,674,900 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||
Liabilities | ||||||
Interest-bearing liabilities | ||||||
Savings and interest-bearing transaction accounts | $ 1,457,121 | $ 2,788 | 0.26% | $ 1,120,279 | $ 4,045 | 0.48% |
Time deposits | 1,188,074 | 9,324 | 1.05% | 1,346,247 | 13,839 | 1.37% |
Total interest-bearing deposits | 2,645,195 | 12,112 | 0.61% | 2,466,526 | 17,884 | 0.97% |
Federal funds purchased | 232 | -- | 0.00% | -- | -- | 0.00% |
Securities sold under agreement to repurchase | 68,425 | 328 | 0.64% | 68,601 | 384 | 0.75% |
FHLB borrowed funds | 138,288 | 3,334 | 3.22% | 152,619 | 3,768 | 3.30% |
Subordinated debentures | 43,541 | 1,527 | 4.68% | 44,331 | 1,620 | 4.89% |
Total interest-bearing liabilities | 2,895,681 | 17,301 | 0.80% | 2,732,077 | 23,656 | 1.16% |
Non-interest bearing liabilities | ||||||
Non-interest bearing deposits | 551,628 | 437,964 | ||||
Other liabilities | 22,563 | 27,385 | ||||
Total liabilities | 3,469,872 | 3,197,426 | ||||
Shareholders' equity | 488,437 | 477,474 | ||||
Total liabilities and shareholders' equity | $ 3,958,309 | $ 3,674,900 | ||||
Net interest spread | 4.53% | 4.54% | ||||
Net interest income and margin - FTE | $ 117,671 | 4.65% | $ 109,275 | 4.68% |
CONTACT: Brian S. Davis Chief Accounting Officer & Investor Relations Officer Home BancShares, Inc. (501) 328-4770