CONWAY, Ark., April 19, 2018 (GLOBE NEWSWIRE) -- Home BancShares, Inc. (NASDAQ:HOMB), parent company of Centennial Bank, today announced a quarterly profit of $73.1 million for the first quarter of 2018 compared to $46.9 million, for the same quarter in 2017, which represents a $26.2 million or 55.9% increase. Diluted earnings per share for the first quarter of 2018 was $0.42 per share compared to $0.33 per share for 2017, representing an increase of $0.09 per share or 27.3% for the first quarter of 2018 when compared to the same quarter in the prior year.
“Our first quarter earnings were $73.1 million and $97.0 million before taxes, both of which are records for Home,” said John Allison, Chairman. “We achieved an impressive return on average assets of 2.08%, which combined with our 37.83% efficiency ratio, has us positioned for another year of solid returns for our shareholders.”
Tracy French, Centennial Bank President and Chief Executive Officer, added, “We are pleased to deliver strong financial results for the first quarter while continuing to maintain high asset quality. We maintained a non-performing assets to total assets ratio below 50 basis points and originated over $575 million in loans during the quarter. In addition, our conversion teams completed the system conversion of Stonegate during the quarter which will provide opportunity for continued efficiencies.”
“We are proud to report our most profitable quarter in the Company’s history,” said Randy Sims, Home BancShares, Inc. Chief Executive Officer. “Diluted earnings per share for the quarter were $0.42 per share which was an increase of $0.09 or 27.3% from the first quarter of 2017. With outstanding performance results such as these, our shareholders can remain confident that we continue to focus on providing them with solid returns.”
Operating Highlights
Net interest margin, on a fully taxable equivalent basis, was 4.46% for the quarter just ended compared to 4.70% for the same quarter in 2017 and compared to 4.47% for the fourth quarter of 2017. Net interest margin for the first quarter of 2018 includes accretion income of $10.6 million and average purchase accounting loan discounts of $164.1 million, compared to accretion income of $7.6 million and average purchase accounting loan discounts of $102.9 million for the first quarter of 2017. Accretion yield decreased approximately $1.8 million from $12.4 million for the fourth quarter of 2017 to $10.6 million for first quarter of 2018.
During the first quarter of 2018, the Company recorded a provision for loan loss of $1.6 million compared to $3.9 million in the first quarter of 2017. For the first quarter of 2018, net charge-offs were $1.7 million compared to net charge-offs of $3.6 million for the first quarter of 2017.
The Company reported $25.8 million of non-interest income for the first quarter of 2018, compared to $22.7 million, excluding gain on acquisitions for the first quarter of 2017. The most important components of the first quarter non-interest income were $10.2 million from other service charges and fees, $6.1 million from service charges on deposits accounts, $2.7 million from mortgage lending income, $3.7 million from other income and $877,000 from dividends from FHLB, FRB, Bankers’ Bank & other.
Non-interest expense for the first quarter of 2018 was $63.4 million compared to $55.1 million for the first quarter of 2017. Excluding $6.7 million in merger expenses during the first quarter of 2017, non-interest expense increased $15.0 million from $48.4 million for the first quarter of 2017 to $63.4 million for the first quarter of 2018. This increase excluding merger expenses is primarily the result of $7.6 million growth in salaries and employee benefits expense and $2.3 million growth in occupancy and equipment expense resulting from the acquisition of Stonegate Bank in the 3rd quarter of 2017. For the first quarter of 2018, our efficiency ratio improved to 37.83% from the 40.76% reported for first quarter of 2017.
Financial Condition
Total loans receivable were $10.33 billion at March 31, 2018 and December 31, 2017. Total deposits were $10.40 billion at March 31, 2018 compared to $10.39 billion at December 31, 2017. Total assets were $14.32 billion at March 31, 2018 compared to $14.45 billion at December 31, 2017.
During the first quarter of 2018, Centennial CFG produced $63.8 million of organic loan growth, while the legacy footprints experienced a decline of $69.3 million. Centennial CFG had loans of $1.51 billion at March 31, 2018.
Non-performing loans at March 31, 2018 were $14.5 million, $34.9 million, $42,000 and zero in the Arkansas, Florida, Alabama and Centennial CFG markets, respectively, for a total of $49.5 million. Non-performing loans as a percent of total loans were 0.48% as of March 31, 2018 compared to 0.43% as of December 31, 2017. Non-performing assets at March 31, 2018 were $25.2 million, $43.0 million, $1.4 million and zero in the Arkansas, Florida and Alabama and Centennial CFG markets, respectively, for a total of $69.6 million. Non-performing assets as a percent of total assets were 0.49% as of March 31, 2018 compared to 0.44% as of December 31, 2017.
The Company’s allowance for loan losses was $110.2 million at March 31, 2018, or 1.07% of total loans, compared to $110.3 million, or 1.07% of total loans, at December 31, 2017. As of March 31, 2018 and December 31, 2017, the Company’s allowance for loan losses was 223% and 247% of its total non-performing loans, respectively.
Stockholders’ equity was $2.24 billion at March 31, 2018 compared to $2.20 billion at December 31, 2017, an increase of $33.9 million. The increase in stockholders’ equity is primarily associated with the $54.9 million increase in retained earnings offset by $16.9 million of comprehensive loss and the repurchase of $7.1 million of our common stock during the first quarter of 2018. Book value per common share was $12.89 at March 31, 2018 compared to $12.70 at December 31, 2017. Tangible book value per common share was $7.27 at March 31, 2018 compared to $7.07 at December 31, 2017, an annualized increase of 11.47%.
Branches
In an effort to achieve efficiencies primarily from our acquisitions, during the first quarter, the Company closed five branches in the Central Florida Region, one branch in the South Florida Region and six branches in the Southeast Florida Region. The Company currently has 76 branches in Arkansas, 76 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 19, 2018. We encourage all participants to pre-register for the conference call using the following link: http://dpregister.com/10118074. 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: 10118074, which will be available until April 26, 2018 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 earnings, as adjusted; return on average assets excluding intangible amortization; return on average assets, as adjusted; return on average common equity excluding intangible amortization; efficiency ratio, as adjusted; tangible book value per common share; and the tangible common equity to tangible assets ratio--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. 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 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 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, the ability to successfully integrate new acquisitions, increased regulatory requirements as a result of our exceeding $10 billion in total assets, legislative and regulatory changes, technological changes and cybersecurity risks, competition from other financial institutions, 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, 2017 filed with the SEC on February 27, 2018.
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:
Jennifer C. Floyd
Chief Accounting Officer & Investor Relations Officer
Home BancShares, Inc.
(501) 339-2929
| Home BancShares, Inc. | ||||||||||||||||
| Consolidated End of Period Balance Sheets | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | ||||||||||||
| (In thousands) | 2018 | 2017 | 2017 | 2017 | 2017 | |||||||||||
| ASSETS | ||||||||||||||||
| Cash and due from banks | $ | 185,479 | $ | 166,915 | $ | 197,953 | $ | 147,041 | $ | 163,662 | ||||||
| Interest-bearing deposits with other banks | 325,122 | 469,018 | 354,367 | 313,447 | 253,427 | |||||||||||
| Cash and cash equivalents | 510,601 | 635,933 | 552,320 | 460,488 | 417,089 | |||||||||||
| Federal funds sold | 1,825 | 24,109 | 4,545 | - | 1,700 | |||||||||||
| Investment securities - available-for-sale | 1,693,018 | 1,663,517 | 1,575,685 | 1,400,431 | 1,250,590 | |||||||||||
| Investment securities - held-to-maturity | 213,731 | 224,756 | 234,945 | 254,161 | 276,599 | |||||||||||
| Loans receivable | 10,325,736 | 10,331,188 | 10,286,193 | 7,834,475 | 7,849,645 | |||||||||||
| Allowance for loan losses | (110,212 | ) | (110,266 | ) | (111,620 | ) | (80,138 | ) | (80,311 | ) | ||||||
| Loans receivable, net | 10,215,524 | 10,220,922 | 10,174,573 | 7,754,337 | 7,769,334 | |||||||||||
| Bank premises and equipment, net | 235,607 | 237,439 | 239,990 | 207,071 | 212,813 | |||||||||||
| Foreclosed assets held for sale | 20,134 | 18,867 | 21,701 | 18,789 | 17,315 | |||||||||||
| Cash value of life insurance | 147,424 | 146,866 | 146,158 | 97,684 | 97,223 | |||||||||||
| Accrued interest receivable | 45,361 | 45,708 | 41,071 | 32,445 | 32,413 | |||||||||||
| Deferred tax asset, net | 78,328 | 76,564 | 121,787 | 68,368 | 67,063 | |||||||||||
| Goodwill | 927,949 | 927,949 | 929,129 | 420,941 | 420,941 | |||||||||||
| Core deposit and other intangibles | 47,726 | 49,351 | 50,982 | 21,019 | 21,885 | |||||||||||
| Other assets | 186,001 | 177,779 | 163,081 | 136,494 | 132,503 | |||||||||||
| Total assets | $ | 14,323,229 | $ | 14,449,760 | $ | 14,255,967 | $ | 10,872,228 | $ | 10,717,468 | ||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||||
| Liabilities | ||||||||||||||||
| Deposits: | ||||||||||||||||
| Demand and non-interest-bearing | $ | 2,473,602 | $ | 2,385,252 | $ | 2,555,465 | $ | 1,957,677 | $ | 1,862,996 | ||||||
| Savings and interest-bearing transaction accounts | 6,437,408 | 6,476,819 | 6,341,883 | 4,335,456 | 4,274,194 | |||||||||||
| Time deposits | 1,485,605 | 1,526,431 | 1,551,422 | 1,474,255 | 1,430,017 | |||||||||||
| Total deposits | 10,396,615 | 10,388,502 | 10,448,770 | 7,767,388 | 7,567,207 | |||||||||||
| Federal funds purchased | - | - | - | - | - | |||||||||||
| Securities sold under agreements to repurchase | 150,315 | 147,789 | 149,531 | 133,741 | 123,793 | |||||||||||
| FHLB and other borrowed funds | 1,115,061 | 1,299,188 | 1,044,333 | 1,099,478 | 1,455,040 | |||||||||||
| Accrued interest payable and other liabilities | 54,845 | 41,959 | 38,782 | 37,751 | 69,125 | |||||||||||
| Subordinated debentures | 368,212 | 368,031 | 367,835 | 357,838 | 60,735 | |||||||||||
| Total liabilities | 12,085,048 | 12,245,469 | 12,049,251 | 9,396,196 | 9,275,900 | |||||||||||
| Stockholders' equity | ||||||||||||||||
| Common stock | 1,736 | 1,736 | 1,737 | 1,431 | 1,434 | |||||||||||
| Capital surplus | 1,671,141 | 1,675,318 | 1,674,642 | 940,821 | 948,982 | |||||||||||
| Retained earnings | 585,586 | 530,658 | 526,448 | 527,338 | 490,142 | |||||||||||
| Accumulated other comprehensive (loss) income | (20,282 | ) | (3,421 | ) | 3,889 | 6,442 | 1,010 | |||||||||
| Total stockholders' equity | 2,238,181 | 2,204,291 | 2,206,716 | 1,476,032 | 1,441,568 | |||||||||||
| Total liabilities and stockholders' equity | $ | 14,323,229 | $ | 14,449,760 | $ | 14,255,967 | $ | 10,872,228 | $ | 10,717,468 | ||||||
| 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) | 2018 | 2017 | 2017 | 2017 | 2017 | 2018 | 2017 | ||||||||||||
| Interest income | |||||||||||||||||||
| Loans | $ | 148,065 | $ | 147,426 | $ | 113,269 | $ | 112,732 | $ | 105,762 | $ | 148,065 | $ | 105,762 | |||||
| Investment securities | |||||||||||||||||||
| Taxable | 8,970 | 7,793 | 7,071 | 6,434 | 5,478 | 8,970 | 5,478 | ||||||||||||
| Tax-exempt | 3,006 | 3,025 | 3,032 | 2,966 | 2,944 | 3,006 | 2,944 | ||||||||||||
| Deposits - other banks | 929 | 736 | 538 | 727 | 308 | 929 | 308 | ||||||||||||
| Federal funds sold | 6 | 1 | 3 | 4 | 2 | 6 | 2 | ||||||||||||
| Total interest income | 160,976 | 158,981 | 123,913 | 122,863 | 114,494 | 160,976 | 114,494 | ||||||||||||
| Interest expense | |||||||||||||||||||
| Interest on deposits | 14,806 | 12,946 | 8,535 | 6,810 | 5,486 | 14,806 | 5,486 | ||||||||||||
| Federal funds purchased | 1 | 1 | - | - | - | 1 | - | ||||||||||||
| FHLB borrowed funds | 4,580 | 3,806 | 3,408 | 3,710 | 3,589 | 4,580 | 3,589 | ||||||||||||
| Securities sold under agreements to repurchase | 376 | 325 | 232 | 196 | 165 | 376 | 165 | ||||||||||||
| Subordinated debentures | 5,004 | 4,934 | 4,969 | 4,795 | 439 | 5,004 | 439 | ||||||||||||
| Total interest expense | 24,767 | 22,012 | 17,144 | 15,511 | 9,679 | 24,767 | 9,679 | ||||||||||||
| Net interest income | 136,209 | 136,969 | 106,769 | 107,352 | 104,815 | 136,209 | 104,815 | ||||||||||||
| Provision for loan losses | 1,600 | 4,926 | 35,023 | 387 | 3,914 | 1,600 | 3,914 | ||||||||||||
| Net interest income after | |||||||||||||||||||
| provision for loan losses | 134,609 | 132,043 | 71,746 | 106,965 | 100,901 | 134,609 | 100,901 | ||||||||||||
| Non-interest income | |||||||||||||||||||
| Service charges on deposit accounts | 6,075 | 6,566 | 6,408 | 5,966 | 5,982 | 6,075 | 5,982 | ||||||||||||
| Other service charges and fees | 10,155 | 10,144 | 8,490 | 8,576 | 8,917 | 10,155 | 8,917 | ||||||||||||
| Trust fees | 446 | 548 | 365 | 309 | 456 | 446 | 456 | ||||||||||||
| Mortgage lending income | 2,657 | 3,573 | 3,172 | 3,750 | 2,791 | 2,657 | 2,791 | ||||||||||||
| Insurance commissions | 679 | 466 | 472 | 465 | 545 | 679 | 545 | ||||||||||||
| Increase in cash value of life insurance | 654 | 738 | 478 | 463 | 310 | 654 | 310 | ||||||||||||
| Dividends from FHLB, FRB, Bankers' Bank & other | 877 | 1,030 | 834 | 472 | 1,149 | 877 | 1,149 | ||||||||||||
| Gain on acquisitions | - | - | - | - | 3,807 | - | 3,807 | ||||||||||||
| Gain (loss) on SBA loans | 182 | - | 163 | 387 | 188 | 182 | 188 | ||||||||||||
| Gain (loss) on branches, equipment and other assets, net | 7 | 2 | (1,337 | ) | 431 | (56 | ) | 7 | (56 | ) | |||||||||
| Gain (loss) on OREO, net | 405 | 176 | 335 | 393 | 121 | 405 | 121 | ||||||||||||
| Gain (loss) on securities, net | - | 1,193 | 136 | 380 | 423 | - | 423 | ||||||||||||
| Other income | 3,668 | 2,856 | 1,941 | 2,825 | 1,837 | 3,668 | 1,837 | ||||||||||||
| Total non-interest income | 25,805 | 27,292 | 21,457 | 24,417 | 26,470 | 25,805 | 26,470 | ||||||||||||
| Non-interest expense | |||||||||||||||||||
| Salaries and employee benefits | 35,014 | 35,404 | 28,510 | 28,034 | 27,421 | 35,014 | 27,421 | ||||||||||||
| Occupancy and equipment | 8,983 | 9,009 | 7,887 | 7,034 | 6,681 | 8,983 | 6,681 | ||||||||||||
| Data processing expense | 3,986 | 3,559 | 2,853 | 2,863 | 2,723 | 3,986 | 2,723 | ||||||||||||
| Other operating expenses | 15,397 | 15,246 | 31,596 | 13,072 | 18,316 | 15,397 | 18,316 | ||||||||||||
| Total non-interest expense | 63,380 | 63,218 | 70,846 | 51,003 | 55,141 | 63,380 | 55,141 | ||||||||||||
| Income before income taxes | 97,034 | 96,117 | 22,357 | 80,379 | 72,230 | 97,034 | 72,230 | ||||||||||||
| Income tax expense | 23,970 | 72,808 | 7,536 | 30,282 | 25,374 | 23,970 | 25,374 | ||||||||||||
| Net income | $ | 73,064 | $ | 23,309 | $ | 14,821 | $ | 50,097 | $ | 46,856 | $ | 73,064 | $ | 46,856 | |||||
| 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) | 2018 | 2017 | 2017 | 2017 | 2017 | 2018 | 2017 | |||||||||||||||
| PER SHARE DATA | ||||||||||||||||||||||
| Diluted earnings per common share | $ | 0.42 | $ | 0.13 | $ | 0.10 | $ | 0.35 | $ | 0.33 | $ | 0.42 | $ | 0.33 | ||||||||
| Diluted earnings per common share excluding gain on acquisitions, merger expenses, FDIC loss share buy-out expense, reduced provision for loan losses as a result of a significant loan recovery, hurricane expenses & effect of tax rate change (non-GAAP)(1) | 0.42 | 0.35 | 0.32 | 0.35 | 0.33 | 0.42 | 0.33 | |||||||||||||||
| Basic earnings per common share | 0.42 | 0.13 | 0.10 | 0.35 | 0.33 | 0.42 | 0.33 | |||||||||||||||
| Dividends per share - common | 0.1100 | 0.1100 | 0.1100 | 0.0900 | 0.0900 | 0.1100 | 0.0900 | |||||||||||||||
| Book value per common share | 12.89 | 12.70 | 12.71 | 10.32 | 10.05 | 12.89 | 10.05 | |||||||||||||||
| Tangible book value per common share (non-GAAP)(1) | 7.27 | 7.07 | 7.06 | 7.23 | 6.96 | 7.27 | 6.96 | |||||||||||||||
| STOCK INFORMATION | ||||||||||||||||||||||
| Average common shares outstanding | 173,761 | 173,641 | 144,238 | 143,282 | 141,785 | 173,761 | 141,785 | |||||||||||||||
| Average diluted shares outstanding | 174,383 | 174,349 | 144,987 | 144,116 | 142,492 | 174,383 | 142,492 | |||||||||||||||
| End of period common shares outstanding | 173,603 | 173,633 | 173,666 | 143,071 | 143,442 | 173,603 | 143,442 | |||||||||||||||
| ANNUALIZED PERFORMANCE METRICS | ||||||||||||||||||||||
| Return on average assets | 2.08 | % | 0.66 | % | 0.54 | % | 1.86 | % | 1.86 | % | 2.08 | % | 1.86 | % | ||||||||
| Return on average assets excluding gain on acquisitions, merger expenses, FDIC loss share buy-out expense, reduced provision for loan losses as a result of a significant loan recovery, hurricane expenses & effect of tax rate change (non-GAAP)(1) | 2.08 | % | 1.69 | % | 1.70 | % | 1.88 | % | 1.88 | % | 2.08 | % | 1.88 | % | ||||||||
| Return on average assets excluding intangible amortization (non-GAAP)(1) | 2.27 | % | 0.73 | % | 0.59 | % | 1.96 | % | 1.96 | % | 2.27 | % | 1.96 | % | ||||||||
| Return on average assets excluding intangible amortization, provision for loan losses, gain on acquisitions, merger expenses, FDIC loss share buy-out expense, hurricane expenses and income taxes (ROA, as adjusted) (non-GAAP)(1) | 3.07 | % | 3.10 | % | 2.94 | % | 3.19 | % | 3.31 | % | 3.07 | % | 3.31 | % | ||||||||
| Return on average common equity | 13.38 | % | 4.17 | % | 3.88 | % | 13.83 | % | 13.85 | % | 13.38 | % | 13.85 | % | ||||||||
| Return on average tangible common equity excluding intangible amortization (non-GAAP)(1) | 24.33 | % | 7.78 | % | 5.80 | % | 20.09 | % | 20.08 | % | 24.33 | % | 20.08 | % | ||||||||
| Efficiency ratio | 37.83 | % | 37.05 | % | 53.77 | % | 37.48 | % | 40.76 | % | 37.83 | % | 40.76 | % | ||||||||
| Efficiency ratio, as adjusted (non-GAAP)(1) | 37.97 | % | 37.35 | % | 39.12 | % | 37.29 | % | 36.96 | % | 37.97 | % | 36.96 | % | ||||||||
| Net interest margin - FTE | 4.46 | % | 4.47 | % | 4.40 | % | 4.50 | % | 4.70 | % | 4.46 | % | 4.70 | % | ||||||||
| Fully taxable equivalent adjustment | $ | 1,209 | $ | 1,983 | $ | 1,846 | $ | 2,016 | $ | 2,011 | $ | 1,209 | $ | 2,011 | ||||||||
| Total revenue | 186,781 | 186,273 | 145,370 | 147,280 | 140,964 | 186,781 | 140,964 | |||||||||||||||
| Total purchase accounting accretion | 10,608 | 12,397 | 7,174 | 8,497 | 7,652 | 10,608 | 7,652 | |||||||||||||||
| Average purchase accounting loan discounts | 164,122 | 178,027 | 97,978 | 104,384 | 102,906 | 164,122 | 102,906 | |||||||||||||||
| OTHER OPERATING EXPENSES | ||||||||||||||||||||||
| Advertising | $ | 962 | $ | 898 | $ | 795 | $ | 812 | $ | 698 | $ | 962 | $ | 698 | ||||||||
| Merger and acquisition expenses | - | - | 18,227 | 789 | 6,727 | - | 6,727 | |||||||||||||||
| FDIC loss share buy-out expense | - | - | - | - | - | - | - | |||||||||||||||
| Amortization of intangibles | 1,626 | 1,631 | 906 | 866 | 804 | 1,626 | 804 | |||||||||||||||
| Electronic banking expense | 1,878 | 1,777 | 1,712 | 1,654 | 1,519 | 1,878 | 1,519 | |||||||||||||||
| Directors' fees | 330 | 313 | 309 | 324 | 313 | 330 | 313 | |||||||||||||||
| Due from bank service charges | 219 | 254 | 472 | 456 | 420 | 219 | 420 | |||||||||||||||
| FDIC and state assessment | 1,608 | 1,476 | 1,293 | 1,182 | 1,288 | 1,608 | 1,288 | |||||||||||||||
| Insurance | 887 | 814 | 577 | 543 | 578 | 887 | 578 | |||||||||||||||
| Legal and accounting | 778 | 1,194 | 698 | 474 | 627 | 778 | 627 | |||||||||||||||
| Other professional fees | 1,639 | 1,537 | 1,436 | 1,233 | 1,153 | 1,639 | 1,153 | |||||||||||||||
| Operating supplies | 600 | 602 | 432 | 477 | 467 | 600 | 467 | |||||||||||||||
| Postage | 344 | 323 | 280 | 295 | 286 | 344 | 286 | |||||||||||||||
| Telephone | 373 | 347 | 305 | 398 | 324 | 373 | 324 | |||||||||||||||
| Other expense | 4,153 | 4,080 | 4,154 | 3,569 | 3,112 | 4,153 | 3,112 | |||||||||||||||
| Total other operating expenses | $ | 15,397 | $ | 15,246 | $ | 31,596 | $ | 13,072 | $ | 18,316 | $ | 15,397 | $ | 18,316 | ||||||||
| (1) Calculation of this metric and the reconciliation to GAAP is 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) | 2018 | 2017 | 2017 | 2017 | 2017 | |||||||||||
| BALANCE SHEET RATIOS | ||||||||||||||||
| Total loans to total deposits | 99.32 | % | 99.45 | % | 98.44 | % | 100.86 | % | 103.73 | % | ||||||
| Common equity to assets | 15.63 | % | 15.25 | % | 15.48 | % | 13.58 | % | 13.45 | % | ||||||
| Tangible common equity to tangible assets (non-GAAP)(1) | 9.46 | % | 9.11 | % | 9.24 | % | 9.91 | % | 9.72 | % | ||||||
| LOANS RECEIVABLE | ||||||||||||||||
| Real estate | ||||||||||||||||
| Commercial real estate loans | ||||||||||||||||
| Non-farm/non-residential | $ | 4,658,209 | $ | 4,600,117 | $ | 4,532,402 | $ | 3,368,663 | $ | 3,462,773 | ||||||
| Construction/land development | 1,641,834 | 1,700,491 | 1,648,923 | 1,315,309 | 1,217,519 | |||||||||||
| Agricultural | 81,151 | 82,229 | 88,295 | 78,260 | 79,940 | |||||||||||
| Residential real estate loans | ||||||||||||||||
| Residential 1-4 family | 1,915,346 | 1,970,311 | 1,968,688 | 1,513,888 | 1,493,133 | |||||||||||
| Multifamily residential | 464,194 | 441,303 | 497,910 | 398,781 | 404,815 | |||||||||||
| Total real estate | 8,760,734 | 8,794,451 | 8,736,218 | 6,674,901 | 6,658,180 | |||||||||||
| Consumer | 40,842 | 46,148 | 51,515 | 38,424 | 41,893 | |||||||||||
| Commercial and industrial | 1,324,173 | 1,297,397 | 1,296,485 | 994,827 | 1,013,403 | |||||||||||
| Agricultural | 50,770 | 49,815 | 57,489 | 69,697 | 69,307 | |||||||||||
| Other | 149,217 | 143,377 | 144,486 | 56,626 | 66,862 | |||||||||||
| Loans receivable | $ | 10,325,736 | $ | 10,331,188 | $ | 10,286,193 | $ | 7,834,475 | $ | 7,849,645 | ||||||
| - | - | - | - | - | ||||||||||||
| Discount for credit losses on purchased loans | $ | 137,404 | $ | 146,557 | $ | 158,001 | $ | 95,627 | $ | 104,464 | ||||||
| Purchased loans, net of discount for credit losses on purchased loans | 3,232,004 | 3,464,990 | 3,653,079 | 1,355,922 | 1,375,210 | |||||||||||
| ALLOWANCE FOR LOAN LOSSES | ||||||||||||||||
| Balance, beginning of period | $ | 110,266 | $ | 111,620 | $ | 80,138 | $ | 80,311 | $ | 80,002 | ||||||
| Loans charged off | 2,540 | 6,936 | 4,424 | 1,405 | 4,706 | |||||||||||
| Recoveries of loans previously charged off | 886 | 656 | 883 | 845 | 1,101 | |||||||||||
| Net loans (recovered)/charged off | 1,654 | 6,280 | 3,541 | 560 | 3,605 | |||||||||||
| Provision for loan losses | 1,600 | 4,926 | 35,023 | 387 | 3,914 | |||||||||||
| Balance, end of period | $ | 110,212 | $ | 110,266 | $ | 111,620 | $ | 80,138 | $ | 80,311 | ||||||
| - | - | - | - | - | ||||||||||||
| Net (recoveries) charge-offs to average total loans | 0.06 | % | 0.24 | % | 0.18 | % | 0.03 | % | 0.19 | % | ||||||
| Allowance for loan losses to total loans | 1.07 | % | 1.07 | % | 1.09 | % | 1.02 | % | 1.02 | % | ||||||
| NON-PERFORMING ASSETS | ||||||||||||||||
| Non-performing loans | ||||||||||||||||
| Non-accrual loans | $ | 36,266 | $ | 34,032 | $ | 34,794 | $ | 32,426 | $ | 43,810 | ||||||
| Loans past due 90 days or more | 13,223 | 10,665 | 29,183 | 14,442 | 15,388 | |||||||||||
| Total non-performing loans | 49,489 | 44,697 | 63,977 | 46,868 | 59,198 | |||||||||||
| Other non-performing assets | ||||||||||||||||
| Foreclosed assets held for sale, net | 20,134 | 18,867 | 21,701 | 18,789 | 17,315 | |||||||||||
| Other non-performing assets | 3 | 3 | 3 | 3 | 3 | |||||||||||
| Total other non-performing assets | 20,137 | 18,870 | 21,704 | 18,792 | 17,318 | |||||||||||
| Total non-performing assets | $ | 69,626 | $ | 63,567 | $ | 85,681 | $ | 65,660 | $ | 76,516 | ||||||
| Allowance for loan losses for loans to non-performing loans | 222.70 | % | 246.70 | % | 174.47 | % | 170.99 | % | 135.67 | % | ||||||
| Non-performing loans to total loans | 0.48 | % | 0.43 | % | 0.62 | % | 0.60 | % | 0.75 | % | ||||||
| Non-performing assets to total assets | 0.49 | % | 0.44 | % | 0.60 | % | 0.60 | % | 0.71 | % | ||||||
| (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, 2018 | December 31, 2017 | ||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | ||||||||
| (Dollars in thousands) | Balance | Expense | Rate | Balance | Expense | Rate | |||||||
| ASSETS | |||||||||||||
| Earning assets | |||||||||||||
| Interest-bearing balances due from banks | $ | 245,815 | $ | 929 | 1.53 | % | $ | 225,889 | $ | 736 | 1.29 | % | |
| Federal funds sold | 9,682 | 6 | 0.25 | % | 21,580 | 1 | 0.02 | % | |||||
| Investment securities - taxable | 1,560,464 | 8,970 | 2.33 | % | 1,504,433 | 7,793 | 2.06 | % | |||||
| Investment securities - non-taxable - FTE | 345,217 | 3,997 | 4.70 | % | 352,690 | 4,905 | 5.52 | % | |||||
| Loans receivable - FTE | 10,325,439 | 148,283 | 5.82 | % | 10,234,713 | 147,529 | 5.72 | % | |||||
| Total interest-earning assets | 12,486,617 | 162,185 | 5.27 | % | 12,339,305 | 160,964 | 5.18 | % | |||||
| Non-earning assets | 1,747,752 | 1,774,631 | |||||||||||
| Total assets | $ | 14,234,369 | $ | 14,113,936 | |||||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||
| Liabilities | |||||||||||||
| Interest-bearing liabilities | |||||||||||||
| Savings and interest-bearing transaction accounts | $ | 6,409,585 | $ | 11,242 | 0.71 | % | $ | 6,329,858 | $ | 9,732 | 0.61 | % | |
| Time deposits | 1,513,854 | 3,564 | 0.95 | % | 1,532,201 | 3,214 | 0.83 | % | |||||
| Total interest-bearing deposits | 7,923,439 | 14,806 | 0.76 | % | 7,862,059 | 12,946 | 0.65 | % | |||||
| Federal funds purchased | 78 | 1 | 5.20 | % | 304 | 1 | 1.31 | % | |||||
| Securities sold under agreement to repurchase | 152,716 | 376 | 1.00 | % | 149,849 | 325 | 0.86 | % | |||||
| FHLB borrowed funds | 1,150,091 | 4,580 | 1.62 | % | 1,005,989 | 3,806 | 1.50 | % | |||||
| Subordinated debentures | 368,124 | 5,004 | 5.51 | % | 367,935 | 4,934 | 5.32 | % | |||||
| Total interest-bearing liabilities | 9,594,448 | 24,767 | 1.05 | % | 9,386,136 | 22,012 | 0.93 | % | |||||
| Non-interest bearing liabilities | |||||||||||||
| Non-interest bearing deposits | 2,381,259 | 2,473,853 | |||||||||||
| Other liabilities | 44,360 | 35,398 | |||||||||||
| Total liabilities | 12,020,067 | 11,895,387 | |||||||||||
| Shareholders' equity | 2,214,302 | 2,218,549 | |||||||||||
| Total liabilities and shareholders' equity | $ | 14,234,369 | $ | 14,113,936 | |||||||||
| Net interest spread | 4.22 | % | 4.25 | % | |||||||||
| Net interest income and margin - FTE | $ | 137,418 | 4.46 | % | $ | 138,952 | 4.47 | % | |||||
| Home BancShares, Inc. | ||||||||||||||
| Consolidated Net Interest Margin | ||||||||||||||
| (Unaudited) | ||||||||||||||
| Year Ended | ||||||||||||||
| March 31, 2018 | March 31, 2017 | |||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||
| (Dollars in thousands) | Balance | Expense | Rate | Balance | Expense | Rate | ||||||||
| ASSETS | ||||||||||||||
| Earning assets | ||||||||||||||
| Interest-bearing balances due from banks | $ | 245,815 | $ | 929 | 1.53 | % | $ | 170,500 | $ | 308 | 0.73 | % | ||
| Federal funds sold | 9,682 | 6 | 0.25 | % | 1,182 | 2 | 0.69 | % | ||||||
| Investment securities - taxable | 1,560,464 | 8,970 | 2.33 | % | 1,110,166 | 5,478 | 2.00 | % | ||||||
| Investment securities - non-taxable - FTE | 345,217 | 3,997 | 4.70 | % | 347,085 | 4,786 | 5.59 | % | ||||||
| Loans receivable - FTE | 10,325,439 | 148,283 | 5.82 | % | 7,585,565 | 105,931 | 5.66 | % | ||||||
| Total interest-earning assets | 12,486,617 | 162,185 | 5.27 | % | 9,214,498 | 116,505 | 5.13 | % | ||||||
| Non-earning assets | 1,747,752 | 984,346 | ||||||||||||
| Total assets | $ | 14,234,369 | $ | 10,198,844 | ||||||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||
| Liabilities | ||||||||||||||
| Interest-bearing liabilities | ||||||||||||||
| Savings and interest-bearing transaction accounts | $ | 6,409,585 | $ | 11,242 | 0.71 | % | $ | 4,138,813 | $ | 3,377 | 0.33 | % | ||
| Time deposits | 1,513,854 | 3,564 | 0.95 | % | 1,357,300 | 2,109 | 0.63 | % | ||||||
| Total interest-bearing deposits | 7,923,439 | 14,806 | 0.76 | % | 5,496,113 | 5,486 | 0.40 | % | ||||||
| Federal funds purchased | 78 | 1 | 5.20 | % | - | - | 0.00 | % | ||||||
| Securities sold under agreement to repurchase | 152,716 | 376 | 1.00 | % | 124,094 | 165 | 0.54 | % | ||||||
| FHLB borrowed funds | 1,150,091 | 4,580 | 1.62 | % | 1,373,217 | 3,589 | 1.06 | % | ||||||
| Subordinated debentures | 368,124 | 5,004 | 5.51 | % | 60,819 | 439 | 2.93 | % | ||||||
| Total interest-bearing liabilities | 9,594,448 | 24,767 | 1.05 | % | 7,054,243 | 9,679 | 0.56 | % | ||||||
| Non-interest bearing liabilities | ||||||||||||||
| Non-interest bearing deposits | 2,381,259 | 1,716,452 | ||||||||||||
| Other liabilities | 44,360 | 56,419 | ||||||||||||
| Total liabilities | 12,020,067 | 8,827,114 | ||||||||||||
| Shareholders' equity | 2,214,302 | 1,371,730 | ||||||||||||
| Total liabilities and shareholders' equity | $ | 14,234,369 | $ | 10,198,844 | ||||||||||
| Net interest spread | 4.22 | % | 4.57 | % | ||||||||||
| Net interest income and margin - FTE | $ | 137,418 | 4.46 | % | $ | 106,826 | 4.70 | % | ||||||
| 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) | 2018 | 2017 | 2017 | 2017 | 2017 | 2018 | 2017 | |||||||||||||||
| EARNINGS, AS ADJUSTED | ||||||||||||||||||||||
| GAAP net income available to common shareholders (A) | $ | 73,064 | $ | 23,309 | $ | 14,821 | $ | 50,097 | $ | 46,856 | $ | 73,064 | $ | 46,856 | ||||||||
| Adjustments | ||||||||||||||||||||||
| Gain on acquisitions | - | - | - | - | (3,807 | ) | - | (3,807 | ) | |||||||||||||
| Merger and acquisition expenses | - | - | 18,227 | 789 | 6,727 | - | 6,727 | |||||||||||||||
| FDIC loss share buy-out expense | - | - | - | - | - | - | - | |||||||||||||||
| Reduced provision for loan losses as a result of a significant loan recovery | - | - | - | - | - | - | - | |||||||||||||||
| Hurricane expenses(2) | - | - | 33,445 | - | - | - | - | |||||||||||||||
| Effect of tax rate change | - | 36,935 | - | - | - | - | - | |||||||||||||||
| Total adjustments | - | 36,935 | 51,672 | 789 | 2,920 | - | 2,920 | |||||||||||||||
| Tax-effect of adjustments(3) | - | - | 20,045 | 199 | 2,382 | - | 2,382 | |||||||||||||||
| Adjustments after-tax (B) | - | 36,935 | 31,627 | 590 | 538 | - | 538 | |||||||||||||||
| Earnings, as adjusted (C) | $ | 73,064 | $ | 60,244 | $ | 46,448 | $ | 50,687 | $ | 47,394 | $ | 73,064 | $ | 47,394 | ||||||||
| Average diluted shares outstanding (D) | 174,383 | 174,349 | 144,987 | 144,116 | 142,492 | 174,383 | 142,492 | |||||||||||||||
| GAAP diluted earnings per share: A/D | $ | 0.42 | $ | 0.13 | $ | 0.10 | $ | 0.35 | $ | 0.33 | $ | 0.42 | $ | 0.33 | ||||||||
| Adjustments after-tax: B/D | - | 0.22 | 0.22 | - | - | - | - | |||||||||||||||
| Diluted earnings per common share excluding gain on acquisitions, merger expenses, FDIC loss share buy-out expense, reduced provision for loan losses as a result of a significant loan recovery, hurricane expenses & effect of tax rate change: C/D | $ | 0.42 | $ | 0.35 | $ | 0.32 | $ | 0.35 | $ | 0.33 | $ | 0.42 | $ | 0.33 | ||||||||
| - | - | - | - | - | - | - | ||||||||||||||||
| ANNUALIZED RETURN ON AVERAGE ASSETS | ||||||||||||||||||||||
| Return on average assets: A/H | 2.08 | % | 0.66 | % | 0.54 | % | 1.86 | % | 1.86 | % | 2.08 | % | 1.86 | % | ||||||||
| Return on average assets excluding gain on acquisitions, merger expenses, FDIC loss share buy-out expense, reduced provision for loan losses as a result of a significant loan recovery, hurricane expenses & effect of tax rate change: (A+F)/H | 2.08 | % | 1.69 | % | 1.70 | % | 1.88 | % | 1.88 | % | 2.08 | % | 1.88 | % | ||||||||
| Return on average assets excluding intangible amortization: (A+C)/(H-I) | 2.27 | % | 0.73 | % | 0.59 | % | 1.96 | % | 1.96 | % | 2.27 | % | 1.96 | % | ||||||||
| Return on average assets excluding intangible amortization, provision for loan losses, gain on acquisitions, merger expenses, FDIC loss share buy-out expense, hurricane expenses and income taxes (ROA, as adjusted): (A+B+D+E+G)/(H-I) | 3.07 | % | 3.10 | % | 2.94 | % | 3.19 | % | 3.31 | % | 3.07 | % | 3.31 | % | ||||||||
| GAAP net income available to common shareholders (A) | $ | 73,064 | $ | 23,309 | $ | 14,821 | $ | 50,097 | $ | 46,856 | $ | 73,064 | $ | 46,856 | ||||||||
| Amortization of intangibles (B) | 1,626 | 1,631 | 906 | 866 | 804 | 1,626 | 804 | |||||||||||||||
| Amortization of intangibles after-tax (C) | 1,201 | 991 | 551 | 526 | 489 | 1,201 | 489 | |||||||||||||||
| Provision for loan losses excluding hurricane provision (D) | 1,600 | 4,926 | 2,134 | 387 | 3,914 | 1,600 | 3,914 | |||||||||||||||
| Total adjustments (E) | - | 36,935 | 51,672 | 789 | 2,920 | - | 2,920 | |||||||||||||||
| Adjustments after-tax (F) | - | 36,935 | 31,627 | 590 | 538 | - | 538 | |||||||||||||||
| Income tax expense excluding effect of tax rate change (G) | 23,970 | 35,873 | 7,536 | 30,282 | 25,374 | 23,970 | 25,374 | |||||||||||||||
| Average assets (H) | 14,234,369 | 14,113,936 | 10,853,559 | 10,793,770 | 10,198,844 | 14,234,369 | 10,198,844 | |||||||||||||||
| Average goodwill, core deposits & other intangible assets (I) | 976,451 | 979,209 | 462,799 | 442,380 | 415,699 | 976,451 | 415,699 | |||||||||||||||
| (2) Hurricane expenses includes $32,889 of provision for loan losses and $556 of damage expense related to Hurricane Irma. | ||||||||||||||||||||||
| (3) Effective tax rate of 39.225%, adjusted for non-taxable gain on acquisition and non-deductible merger-related costs. | ||||||||||||||||||||||
| 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) | 2018 | 2017 | 2017 | 2017 | 2017 | 2018 | 2017 | ||||||||||||||||
| ANNUALIZED RETURN ON AVERAGE COMMON EQUITY | |||||||||||||||||||||||
| Return on average common equity: A/C | 13.38 | % | 4.17 | % | 3.88 | % | 13.83 | % | 13.85 | % | 13.38 | % | 13.85 | % | |||||||||
| Return on average tangible common equity excluding intangible amortization: (A+B)/(C-D) | 24.33 | % | 7.78 | % | 5.80 | % | 20.09 | % | 20.08 | % | 24.33 | % | 20.08 | % | |||||||||
| GAAP net income available to common shareholders (A) | $ | 73,064 | $ | 23,309 | $ | 14,821 | $ | 50,097 | $ | 46,856 | $ | 73,064 | $ | 46,856 | |||||||||
| Amortization of intangibles after-tax (B) | 1,201 | 991 | 551 | 526 | 489 | 1,201 | 489 | ||||||||||||||||
| Average common equity (C) | 2,214,302 | 2,218,549 | 1,513,829 | 1,453,099 | 1,371,730 | 2,214,302 | 1,371,730 | ||||||||||||||||
| Average goodwill, core deposits & other intangible assets (D) | 976,451 | 979,209 | 462,799 | 442,380 | 415,699 | 976,451 | 415,699 | ||||||||||||||||
| EFFICIENCY RATIO | |||||||||||||||||||||||
| Efficiency ratio: ((C-E)/(A+B+D)) | 37.83 | % | 37.05 | % | 53.77 | % | 37.48 | % | 40.76 | % | 37.83 | % | 40.76 | % | |||||||||
| Efficiency ratio, as adjusted: ((C-E-G)/(A+B+D-F)) | 37.97 | % | 37.35 | % | 39.12 | % | 37.29 | % | 36.96 | % | 37.97 | % | 36.96 | % | |||||||||
| - | - | - | - | - | - | ||||||||||||||||||
| Net interest income (A) | $ | 136,209 | $ | 136,969 | $ | 106,769 | $ | 107,352 | $ | 104,815 | $ | 136,209 | $ | 104,815 | |||||||||
| Non-interest income (B) | 25,805 | 27,292 | 21,457 | 24,417 | 26,470 | 25,805 | 26,470 | ||||||||||||||||
| Non-interest expense (C) | 63,380 | 63,218 | 70,846 | 51,003 | 55,141 | 63,380 | 55,141 | ||||||||||||||||
| Fully taxable equivalent adjustment (D) | 1,209 | 1,983 | 1,846 | 2,016 | 2,011 | 1,209 | 2,011 | ||||||||||||||||
| Amortization of intangibles (E) | 1,626 | 1,631 | 906 | 866 | 804 | 1,626 | 804 | ||||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Non-interest income: | |||||||||||||||||||||||
| Gain on acquisition | $ | - | $ | - | $ | - | $ | - | $ | 3,807 | $ | - | $ | 3,807 | |||||||||
| Gain (loss) on OREO | 405 | 176 | 335 | 393 | 121 | 405 | 121 | ||||||||||||||||
| Gain (loss) on SBA loans | 182 | - | 163 | 387 | 188 | 182 | 188 | ||||||||||||||||
| Gain (loss) on branches, equipment and other assets, net | 7 | 2 | (1,337 | ) | 431 | (56 | ) | 7 | (56 | ) | |||||||||||||
| Gain (loss) on securities | - | 1,193 | 136 | 380 | 423 | - | 423 | ||||||||||||||||
| Recoveries on historic losses | - | - | - | - | - | - | - | ||||||||||||||||
| Total non-interest income adjustments (F) | $ | 594 | $ | 1,371 | $ | (703 | ) | $ | 1,591 | $ | 4,483 | $ | 594 | $ | 4,483 | ||||||||
| Non-interest expense: | |||||||||||||||||||||||
| Merger Expenses | $ | - | $ | - | $ | 18,227 | $ | 789 | $ | 6,727 | $ | - | $ | 6,727 | |||||||||
| Hurricane damage expense | - | - | 556 | - | - | - | - | ||||||||||||||||
| Vacant properties write-downs | - | - | - | 47 | - | - | - | ||||||||||||||||
| Total non-interest expense adjustments (G) | $ | - | $ | - | $ | 18,783 | $ | 836 | $ | 6,727 | $ | - | $ | 6,727 | |||||||||
| Home BancShares, Inc. | |||||||||||||||
| Non-GAAP Reconciliations | |||||||||||||||
| (Unaudited) | |||||||||||||||
| Mar. 31, | Dec. 31, | Sep. 30, | Jun. 30, | Mar. 31, | |||||||||||
| (Dollars in thousands) | 2018 | 2017 | 2017 | 2017 | 2017 | ||||||||||
| TANGIBLE BOOK VALUE PER COMMON SHARE | |||||||||||||||
| Book value per common share: A/B | $ | 12.89 | $ | 12.70 | $ | 12.71 | $ | 10.32 | $ | 10.05 | |||||
| Tangible book value per common share: (A-C-D)/B | 7.27 | 7.07 | 7.06 | 7.23 | 6.96 | ||||||||||
| Total stockholders' equity (A) | $ | 2,238,181 | $ | 2,204,291 | $ | 2,206,716 | $ | 1,476,032 | $ | 1,441,568 | |||||
| End of period common shares outstanding (B) | 173,603 | 173,633 | 173,666 | 143,071 | 143,442 | ||||||||||
| Goodwill (C) | $ | 927,949 | $ | 927,949 | $ | 929,129 | $ | 420,941 | $ | 420,941 | |||||
| Core deposit and other intangibles (D) | 47,726 | 49,351 | 50,982 | 21,019 | 21,885 | ||||||||||
| TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS | |||||||||||||||
| Equity to assets: B/A | 15.63 | % | 15.25 | % | 15.48 | % | 13.58 | % | 13.45 | % | |||||
| Tangible common equity to tangible assets: (B-C-D)/(A-C-D) | 9.46 | % | 9.11 | % | 9.24 | % | 9.91 | % | 9.72 | % | |||||
| - | - | - | - | ||||||||||||
| Total assets (A) | $ | 14,323,229 | $ | 14,449,760 | $ | 14,255,967 | $ | 10,872,228 | $ | 10,717,468 | |||||
| Total stockholders' equity (B) | 2,238,181 | 2,204,291 | 2,206,716 | 1,476,032 | 1,441,568 | ||||||||||
| Goodwill (C) | 927,949 | 927,949 | 929,129 | 420,941 | 420,941 | ||||||||||
| Core deposit and other intangibles (D) | 47,726 | 49,351 | 50,982 | 21,019 | 21,885 | ||||||||||