e10vq
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
(Mark One)
|
|
|
þ |
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the Quarterly Period Ended March 31, 2008
or
|
|
|
o |
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934 |
For the Transition period from to
Commission File Number: 000-51904
HOME BANCSHARES, INC.
(Exact Name of Registrant as Specified in Its Charter)
|
|
|
Arkansas
|
|
71-0682831 |
|
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer |
incorporation or organization)
|
|
Identification No.) |
|
|
|
719 Harkrider, Suite 100, Conway, Arkansas
|
|
72032 |
|
|
|
(Address of principal executive offices)
|
|
(Zip Code) |
(501) 328-4770
(Registrants telephone number, including area code)
Not Applicable
Former name, former address and former fiscal year, if changed since last report
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.
Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated
filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated
filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange
Act. (Check one):
|
|
|
|
|
|
|
Large accelerated filer: o
|
|
Accelerated filer: þ
|
|
Non-accelerated filer: o
|
|
Smaller reporting company: o |
|
|
|
|
(Do not check if a smaller reporting company) |
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). Yes o No þ
Indicate the number of shares outstanding of each of the registrants classes of common stock, as
of the latest practical date.
Common Stock Issued and Outstanding: 18,342,886 shares as of April 25, 2008.
HOME BANCSHARES, INC.
FORM 10-Q
March 31, 2008
INDEX
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
Some of our statements contained in this document, including matters discussed under the
caption Managements Discussion and Analysis of Financial Condition and Results of Operation are
forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking
statements relate to future events or our future financial performance and include statements about
the competitiveness of the banking industry, potential regulatory obligations, our entrance and
expansion into other markets, our other business strategies and other statements that are not
historical facts. Forward-looking statements are not guarantees of performance or results. When we
use words like may, plan, contemplate, anticipate, believe, intend, continue,
expect, project, predict, estimate, could, should, would, and similar expressions,
you should consider them as identifying forward-looking statements, although we may use other
phrasing. These forward-looking statements involve risks and uncertainties and are based on our
beliefs and assumptions, and on the information available to us at the time that these disclosures
were prepared. These forward-looking statements involve risks and uncertainties and may not be
realized due to a variety of factors, including, but not limited to, the following:
|
|
|
the effects of future economic conditions, including inflation or a decrease in
residential housing values; |
|
|
|
|
governmental monetary and fiscal policies, as well as legislative and regulatory
changes; |
|
|
|
|
the risks of changes in interest rates or the level and composition of deposits, loan
demand and the values of loan collateral, securities and interest sensitive assets and
liabilities; |
|
|
|
|
the effects of terrorism and efforts to combat it; |
|
|
|
|
credit risks; |
|
|
|
|
the effects of competition from other commercial banks, thrifts, mortgage banking firms,
consumer finance companies, credit unions, securities brokerage firms, insurance companies,
money market and other mutual funds and other financial institutions operating in our
market area and elsewhere, including institutions operating regionally, nationally and
internationally, together with competitors offering banking products and services by mail,
telephone and the Internet; |
|
|
|
|
the effect of any mergers, acquisitions or other transactions to which we or our
subsidiaries may from time to time be a party, including our ability to successfully
integrate any businesses that we acquire; and |
|
|
|
|
the failure of assumptions underlying the establishment of our allowance for loan
losses. |
All written or oral forward-looking statements attributable to us are expressly qualified in
their entirety by this Cautionary Note. Our actual results may differ significantly from those we
discuss in these forward-looking statements. For other factors, risks and uncertainties that could
cause our actual results to differ materially from estimates and projections contained in these
forward-looking statements, see the Risk Factors section of our Form 10-K filed with the
Securities and Exchange Commission on March 5, 2008.
PART I: FINANCIAL INFORMATION
Item 1: Financial Statements
Home BancShares, Inc.
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
(In thousands, except share data) |
|
March 31, 2008 |
|
|
December 31, 2007 |
|
|
|
(Unaudited) |
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
53,862 |
|
|
$ |
51,468 |
|
Interest-bearing deposits with other banks |
|
|
5,828 |
|
|
|
3,553 |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
59,690 |
|
|
|
55,021 |
|
Federal funds sold |
|
|
37,331 |
|
|
|
76 |
|
Investment securities available for sale |
|
|
403,755 |
|
|
|
430,399 |
|
Loans receivable |
|
|
1,866,969 |
|
|
|
1,606,994 |
|
Allowance for loan losses |
|
|
(37,075 |
) |
|
|
(29,406 |
) |
|
|
|
|
|
|
|
Loans receivable, net |
|
|
1,829,894 |
|
|
|
1,577,588 |
|
Bank premises and equipment, net |
|
|
71,155 |
|
|
|
67,702 |
|
Foreclosed assets held for sale |
|
|
5,097 |
|
|
|
5,083 |
|
Cash value of life insurance |
|
|
48,678 |
|
|
|
48,093 |
|
Investments in unconsolidated affiliates |
|
|
1,424 |
|
|
|
15,084 |
|
Accrued interest receivable |
|
|
14,649 |
|
|
|
14,321 |
|
Deferred tax asset, net |
|
|
10,583 |
|
|
|
9,163 |
|
Goodwill |
|
|
49,849 |
|
|
|
37,527 |
|
Core deposit and other intangibles |
|
|
7,934 |
|
|
|
7,702 |
|
Mortgage servicing rights |
|
|
2,333 |
|
|
|
|
|
Other assets |
|
|
28,773 |
|
|
|
23,871 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,571,145 |
|
|
$ |
2,291,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
Demand and non-interest-bearing |
|
$ |
255,532 |
|
|
$ |
211,993 |
|
Savings and interest-bearing transaction accounts |
|
|
687,252 |
|
|
|
582,477 |
|
Time deposits |
|
|
911,954 |
|
|
|
797,736 |
|
|
|
|
|
|
|
|
Total deposits |
|
|
1,854,738 |
|
|
|
1,592,206 |
|
Federal funds purchased |
|
|
|
|
|
|
16,407 |
|
Securities sold under agreements to repurchase |
|
|
114,589 |
|
|
|
120,572 |
|
FHLB borrowed funds |
|
|
249,848 |
|
|
|
251,750 |
|
Accrued interest payable and other liabilities |
|
|
17,936 |
|
|
|
13,067 |
|
Subordinated debentures |
|
|
47,643 |
|
|
|
44,572 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
2,284,754 |
|
|
|
2,038,574 |
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Common stock, par value $0.01 in 2008 and 2007;
shares
authorized 50,000,000 in 2008 and 2007; shares
issued
and outstanding 18,337,222 in 2008 and
17,250,036 in 2007 |
|
|
183 |
|
|
|
173 |
|
Capital surplus |
|
|
220,052 |
|
|
|
195,649 |
|
Retained earnings |
|
|
65,575 |
|
|
|
59,489 |
|
Accumulated other comprehensive income (loss) |
|
|
581 |
|
|
|
(2,255 |
) |
|
|
|
|
|
|
|
Total stockholders equity |
|
|
286,391 |
|
|
|
253,056 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
2,571,145 |
|
|
$ |
2,291,630 |
|
|
|
|
|
|
|
|
See Condensed Notes to Consolidated Financial Statements.
4
Home BancShares, Inc.
Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
(In thousands, except per share data) |
|
2008 |
|
|
2007 |
|
|
|
(Unaudited) |
|
Interest income: |
|
|
|
|
|
|
|
|
Loans |
|
$ |
33,245 |
|
|
$ |
28,288 |
|
Investment securities |
|
|
|
|
|
|
|
|
Taxable |
|
|
3,762 |
|
|
|
4,586 |
|
Tax-exempt |
|
|
1,168 |
|
|
|
1,026 |
|
Deposits other banks |
|
|
55 |
|
|
|
49 |
|
Federal funds sold |
|
|
166 |
|
|
|
235 |
|
|
|
|
|
|
|
|
Total interest income |
|
|
38,396 |
|
|
|
34,184 |
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
Interest on deposits |
|
|
13,522 |
|
|
|
14,133 |
|
Federal funds purchased |
|
|
69 |
|
|
|
205 |
|
FHLB borrowed funds |
|
|
2,575 |
|
|
|
1,811 |
|
Securities sold under agreements to repurchase |
|
|
588 |
|
|
|
1,224 |
|
Subordinated debentures |
|
|
811 |
|
|
|
749 |
|
|
|
|
|
|
|
|
Total interest expense |
|
|
17,565 |
|
|
|
18,122 |
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
20,831 |
|
|
|
16,062 |
|
Provision for loan losses |
|
|
4,809 |
|
|
|
820 |
|
|
|
|
|
|
|
|
Net interest income after provision for loan
losses |
|
|
16,022 |
|
|
|
15,242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest income: |
|
|
|
|
|
|
|
|
Service charges on deposit accounts |
|
|
3,097 |
|
|
|
2,588 |
|
Other service charges and fees |
|
|
1,763 |
|
|
|
1,500 |
|
Data processing fees |
|
|
210 |
|
|
|
218 |
|
Mortgage lending income |
|
|
632 |
|
|
|
348 |
|
Mortgage servicing income |
|
|
231 |
|
|
|
|
|
Insurance commissions |
|
|
272 |
|
|
|
289 |
|
Income from title services |
|
|
168 |
|
|
|
156 |
|
Increase in cash value of life insurance |
|
|
585 |
|
|
|
598 |
|
Dividends from FHLB, FRB & bankers bank |
|
|
281 |
|
|
|
227 |
|
Equity in earnings (loss) of unconsolidated
affiliates |
|
|
102 |
|
|
|
(114 |
) |
Gain on sale of equity investment |
|
|
6,102 |
|
|
|
|
|
Gain on sale of SBA loans |
|
|
101 |
|
|
|
|
|
Gain (loss) on sale of premises and equipment |
|
|
(2 |
) |
|
|
14 |
|
Gain (loss) on OREO |
|
|
(380 |
) |
|
|
37 |
|
Gain (loss) on securities |
|
|
|
|
|
|
|
|
Other income |
|
|
372 |
|
|
|
344 |
|
|
|
|
|
|
|
|
Total non-interest income |
|
|
13,534 |
|
|
|
6,205 |
|
|
|
|
|
|
|
|
|
Non-interest expense: |
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
9,278 |
|
|
|
7,440 |
|
Occupancy and equipment |
|
|
2,702 |
|
|
|
2,210 |
|
Data processing expense |
|
|
786 |
|
|
|
644 |
|
Other operating expenses |
|
|
5,917 |
|
|
|
4,447 |
|
|
|
|
|
|
|
|
Total non-interest expense |
|
|
18,683 |
|
|
|
14,741 |
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
10,873 |
|
|
|
6,706 |
|
Income tax expense |
|
|
3,595 |
|
|
|
1,945 |
|
|
|
|
|
|
|
|
Net income |
|
$ |
7,278 |
|
|
$ |
4,761 |
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
0.40 |
|
|
$ |
0.28 |
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
0.39 |
|
|
$ |
0.27 |
|
|
|
|
|
|
|
|
See Condensed Notes to Consolidated Financial Statements.
5
Home BancShares, Inc.
Consolidated Statements of Stockholders Equity
Three Months Ended March 31, 2008 and 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
Common |
|
|
Capital |
|
|
Retained |
|
|
Comprehensive |
|
|
|
|
(In thousands, except share data) |
|
Stock |
|
|
Surplus |
|
|
Earnings |
|
|
Income (Loss) |
|
|
Total |
|
|
Balance at January 1, 2007 |
|
$ |
172 |
|
|
$ |
194,595 |
|
|
$ |
41,544 |
|
|
$ |
(4,892 |
) |
|
$ |
231,419 |
|
Comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
4,761 |
|
|
|
|
|
|
|
4,761 |
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain on investment
securities available for sale, net of
tax effect of $497 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
771 |
|
|
|
771 |
|
Unconsolidated affiliates
unrecognized gain on investment
securities available for sale, net of
taxes recorded by the unconsolidated
affiliate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,533 |
|
Net issuance of 16,289 shares of common stock
from exercise of stock options |
|
|
|
|
|
|
123 |
|
|
|
|
|
|
|
|
|
|
|
123 |
|
Tax benefit from stock options exercised |
|
|
|
|
|
|
103 |
|
|
|
|
|
|
|
|
|
|
|
103 |
|
Share-based compensation |
|
|
|
|
|
|
109 |
|
|
|
|
|
|
|
|
|
|
|
109 |
|
Cash dividends Common Stock, $0.025 per share |
|
|
|
|
|
|
|
|
|
|
(430 |
) |
|
|
|
|
|
|
(430 |
) |
|
|
|
Balances at March 31, 2007 (unaudited) |
|
|
172 |
|
|
|
194,930 |
|
|
|
45,875 |
|
|
|
(4,120 |
) |
|
|
236,857 |
|
Comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
15,684 |
|
|
|
|
|
|
|
15,684 |
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain on investment
securities available for sale, net of
tax effect of $1,142 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,770 |
|
|
|
1,770 |
|
Unconsolidated affiliates
unrecognized gain on investment
securities available for sale, net of
taxes recorded by the unconsolidated
affiliate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
95 |
|
|
|
95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,549 |
|
Net issuance of 28,098 shares of common stock
from exercise of stock options |
|
|
1 |
|
|
|
231 |
|
|
|
|
|
|
|
|
|
|
|
232 |
|
Tax benefit from stock options exercised |
|
|
|
|
|
|
141 |
|
|
|
|
|
|
|
|
|
|
|
141 |
|
Share-based compensation |
|
|
|
|
|
|
347 |
|
|
|
|
|
|
|
|
|
|
|
347 |
|
Cash dividends Common Stock, $0.12 per share |
|
|
|
|
|
|
|
|
|
|
(2,070 |
) |
|
|
|
|
|
|
(2,070 |
) |
|
|
|
Balances at December 31, 2007 |
|
|
173 |
|
|
|
195,649 |
|
|
|
59,489 |
|
|
|
(2,255 |
) |
|
|
253,056 |
|
See Condensed Notes to Consolidated Financial Statements.
6
Home BancShares, Inc.
Consolidated Statements of Stockholders Equity Continued
Three Months Ended March 31, 2008 and 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
Common |
|
|
Capital |
|
|
Retained |
|
|
Comprehensive |
|
|
|
|
(In thousands, except share data) |
|
Stock |
|
|
Surplus |
|
|
Earnings |
|
|
Income (Loss) |
|
|
Total |
|
|
Cumulative effect of adoption of
EITF 06-4 |
|
|
|
|
|
|
|
|
|
|
(276 |
) |
|
|
|
|
|
|
(276 |
) |
Comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
7,278 |
|
|
|
|
|
|
|
7,278 |
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gain on investment
securities available for sale,
net of tax effect of $1,888 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,744 |
|
|
|
2,744 |
|
Unconsolidated affiliates
unrecognized gain on
investment securities
available
for sale, net of taxes
recorded
by the unconsolidated
affiliate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
92 |
|
|
|
92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,114 |
|
Issuance of 1,083,802 common
shares pursuant to acquisition of
Centennial Bancshares, Inc. |
|
|
10 |
|
|
|
24,245 |
|
|
|
|
|
|
|
|
|
|
|
24,255 |
|
Net issuance of 3,384 shares of
common stock from exercise of
stock options |
|
|
|
|
|
|
23 |
|
|
|
|
|
|
|
|
|
|
|
23 |
|
Tax benefit from stock options exercised |
|
|
|
|
|
|
18 |
|
|
|
|
|
|
|
|
|
|
|
18 |
|
Share-based compensation |
|
|
|
|
|
|
117 |
|
|
|
|
|
|
|
|
|
|
|
117 |
|
Cash dividends Common Stock,
$0.05 per share |
|
|
|
|
|
|
|
|
|
|
(916 |
) |
|
|
|
|
|
|
(916 |
) |
|
|
|
Balances at March 31, 2008 (unaudited) |
|
$ |
183 |
|
|
$ |
220,052 |
|
|
$ |
65,575 |
|
|
$ |
581 |
|
|
$ |
286,391 |
|
|
|
|
See Condensed Notes to Consolidated Financial Statements.
7
Home BancShares, Inc.
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
Period Ended March 31, |
|
(In thousands) |
|
2008 |
|
|
2007 |
|
|
|
(Unaudited) |
|
Operating Activities |
|
|
|
|
|
|
|
|
Net income |
|
$ |
7,278 |
|
|
$ |
4,761 |
|
Adjustments to reconcile net income to net cash provided by
(used in) operating activities: |
|
|
|
|
|
|
|
|
Depreciation |
|
|
1,388 |
|
|
|
1,065 |
|
Amortization/Accretion |
|
|
667 |
|
|
|
305 |
|
Share-based compensation |
|
|
117 |
|
|
|
109 |
|
Tax benefits from stock options exercised |
|
|
(18 |
) |
|
|
(103 |
) |
Loss (gain) on assets |
|
|
281 |
|
|
|
12 |
|
Gain on sale of equity investment |
|
|
(6,102 |
) |
|
|
|
|
Provision for loan loss |
|
|
4,809 |
|
|
|
820 |
|
Deferred income tax benefit |
|
|
(1,475 |
) |
|
|
(597 |
) |
Equity in loss of unconsolidated affiliates |
|
|
(102 |
) |
|
|
114 |
|
Increase in cash value of life insurance |
|
|
(585 |
) |
|
|
(598 |
) |
Originations of mortgage loans held for sale |
|
|
(34,959 |
) |
|
|
(17,609 |
) |
Proceeds from sales of mortgage loans held for sale |
|
|
34,062 |
|
|
|
15,619 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Accrued interest receivable |
|
|
837 |
|
|
|
(595 |
) |
Other assets |
|
|
(2,958 |
) |
|
|
(3,046 |
) |
Accrued interest payable and other liabilities |
|
|
3,474 |
|
|
|
786 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
6,714 |
|
|
|
1,043 |
|
|
|
|
|
|
|
|
Investing Activities |
|
|
|
|
|
|
|
|
Net (increase) decrease in federal funds sold |
|
|
(34,465 |
) |
|
|
(1,682 |
) |
Net (increase) decrease in loans |
|
|
(68,912 |
) |
|
|
(57,088 |
) |
Purchases of investment securities available for sale |
|
|
(9,275 |
) |
|
|
(84,664 |
) |
Proceeds from maturities of investment securities available for sale |
|
|
65,862 |
|
|
|
141,406 |
|
Proceeds from sale of loans |
|
|
1,904 |
|
|
|
|
|
Proceeds from foreclosed assets held for sale |
|
|
62 |
|
|
|
110 |
|
Purchases of premises and equipment, net |
|
|
(1,429 |
) |
|
|
(4,491 |
) |
Acquisition of Centennial Bancshares, Inc., net funds received |
|
|
1,663 |
|
|
|
|
|
Proceeds from sale of investment in unconsolidated affiliate |
|
|
19,862 |
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(24,728 |
) |
|
|
(6,409 |
) |
|
|
|
|
|
|
|
Financing Activities |
|
|
|
|
|
|
|
|
Net increase (decrease) in deposits |
|
|
83,395 |
|
|
|
21,066 |
|
Net increase (decrease) in securities sold under agreements to
repurchase |
|
|
(5,983 |
) |
|
|
9,510 |
|
Net increase (decrease) in federal funds purchased |
|
|
(16,407 |
) |
|
|
180 |
|
Net increase (decrease) in FHLB and other borrowed funds |
|
|
(37,447 |
) |
|
|
(23,926 |
) |
Proceeds from exercise of stock options |
|
|
23 |
|
|
|
123 |
|
Tax benefits from stock options exercised |
|
|
18 |
|
|
|
103 |
|
Dividends paid |
|
|
(916 |
) |
|
|
(430 |
) |
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
22,683 |
|
|
|
6,626 |
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents |
|
|
4,669 |
|
|
|
1,260 |
|
Cash and cash equivalents beginning of year |
|
|
55,021 |
|
|
|
59,700 |
|
|
|
|
|
|
|
|
Cash and cash equivalents end of period |
|
$ |
59,690 |
|
|
$ |
60,960 |
|
|
|
|
|
|
|
|
See Condensed Notes to Consolidated Financial Statements.
8
Home BancShares, Inc.
Condensed Notes to Consolidated Financial Statements
(Unaudited)
1. Nature of Operations and Summary of Significant Accounting Policies
Nature of Operations
Home BancShares, Inc. (the Company or HBI) is a financial holding company headquartered in
Conway, Arkansas. The Company is primarily engaged in providing a full range of banking services to
individual and corporate customers through its six wholly owned community bank subsidiaries. Three
of our bank subsidiaries are located in the central Arkansas market area, a fourth serves central
and southern Arkansas, a fifth serves Stone County in north central Arkansas, and a sixth serves
the Florida Keys and southwestern Florida. The Company is subject to competition from other
financial institutions. The Company also is subject to the regulation of certain federal and state
agencies and undergoes periodic examinations by those regulatory authorities.
A summary of the significant accounting policies of the Company follows:
Operating Segments
The Company is organized on a subsidiary bank-by-bank basis upon which management makes
decisions regarding how to allocate resources and assess performance. Each of the subsidiary banks
provides a group of similar community banking services, including such products and services as
loans, time deposits, checking and savings accounts. The individual bank segments have similar
operating and economic characteristics and have been reported as one aggregated operating segment.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally
accepted in the United States of America requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of contingent assets and
liabilities at the date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those estimates.
Material estimates that are particularly susceptible to significant change relate to the
determination of the allowance for loan losses and the valuation of foreclosed assets. In
connection with the determination of the allowance for loan losses and the valuation of foreclosed
assets, management obtains independent appraisals for significant properties.
Principles of Consolidation
The consolidated financial statements include the accounts of HBI and its subsidiaries.
Significant intercompany accounts and transactions have been eliminated in consolidation.
9
Investments in Unconsolidated Affiliates
The Company had a 20.4% investment in White River Bancshares, Inc. (WRBI) at December 31,
2007. The Companys investment in WRBI at December 31, 2007 totaled $13.8 million. On March 3,
2008, WRBI repurchased the Companys interest in WRBI which resulted in a one-time gain of $6.1
million. Prior to this date, the investment in WRBI was accounted for on the equity method. The
Companys share of WRBI operating income included in non-interest income during 2008 totaled
$102,000. See the Acquisitions footnote related to the Companys acquisition and disposal of
WRBI.
The Company has invested funds representing 100% ownership in five statutory trusts which
issue trust preferred securities. The Companys investment in these trusts was $1.4 million at
March 31, 2008 and $1.3 million at December 31, 2007, respectively. Under generally accepted
accounting principles, these trusts are not consolidated.
The summarized financial information below represents an aggregation of the Companys
unconsolidated affiliates as of March 31, 2008 and 2007, and for the three-month periods then
ended:
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
2008 |
|
2007 |
|
|
(In thousands) |
Assets |
|
$ |
47,425 |
|
|
$ |
402,142 |
|
Liabilities |
|
|
46,000 |
|
|
|
345,695 |
|
Equity |
|
|
1,424 |
|
|
|
56,447 |
|
Net income (loss) |
|
|
163 |
|
|
|
(415 |
) |
Interim financial information
The accompanying unaudited consolidated financial statements as of March 31, 2008 and 2007
have been prepared in condensed format, and therefore do not include all of the information and
footnotes required by accounting principles generally accepted in the United States of America for
complete financial statements.
The information furnished in these interim statements reflects all adjustments, which
are, in the opinion of management, necessary for a fair statement of the results for each
respective period presented. Such adjustments are of a normal recurring nature. The results of
operations in the interim statements are not necessarily indicative of the results that may be
expected for any other quarter or for the full year. The interim financial information should be
read in conjunction with the consolidated financial statements and notes thereto included in the
Companys 2007 Form 10-K, filed with the Securities and Exchange Commission.
10
Earnings per Share
Basic earnings per share are computed based on the weighted average number of shares
outstanding during each year. Diluted earnings per share are computed using the weighted average
common shares and all potential dilutive common shares outstanding during the period. The following
table sets forth the computation of basic and diluted earnings per share (EPS) for the three-month
periods ended March 31:
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
Net income |
|
$ |
7,278 |
|
|
$ |
4,761 |
|
|
|
|
|
|
|
|
|
|
Average shares outstanding |
|
|
18,335 |
|
|
|
17,219 |
|
Effect of potential share
issuance for acquisition earn
out |
|
|
181 |
|
|
|
|
|
Effect of common stock options |
|
|
276 |
|
|
|
282 |
|
|
|
|
|
|
|
|
Diluted shares outstanding |
|
|
18,792 |
|
|
|
17,501 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
0.40 |
|
|
$ |
0.28 |
|
Diluted earnings per share |
|
$ |
0.39 |
|
|
$ |
0.27 |
|
2. Acquisitions
On January 1, 2008, HBI acquired Centennial Bancshares, Inc., an Arkansas bank holding
company. Centennial Bancshares, Inc. owned Centennial Bank, located in Little Rock, Arkansas which
had total assets of $234.1 million, loans of $192.8 million and total deposits of $178.8 million on
the date of acquisition. The consideration for the merger was $25.4 million, which was paid
approximately 4.6%, or $1.2 million in cash and 95.4%, or $24.3 million, in shares of the Companys
common stock. In connection with the acquisition, $3.0 million of the purchase price, consisting
of $139,000 in cash and 130,052 shares of the Companys common stock, was placed in escrow related
to possible losses from identified loans and an IRS examination. In the first quarter of 2008, the
IRS examination was completed which resulted in $1.0 million of the escrow proceeds being released.
The merger further provides for an earn out based upon 2008 earnings of up to a maximum of
$4,000,000 which can be paid in cash or the Companys stock at the election of the accredited
shareholders. As a result of this transaction, the Company recorded goodwill of $12.3 million and a
core deposit intangible of $694,000.
In January 2005, HBI purchased 20% of the common stock during the formation of White River
Bancshares, Inc. of Fayetteville, Arkansas for $9.1 million. White River Bancshares owns all of the
stock of Signature Bank of Arkansas, with branch locations in the northwest Arkansas area. In
January 2006, White River Bancshares issued an additional $15.0 million of their common stock. To
maintain a 20% ownership, the Company made an additional investment in White River Bancshares of
$3.0 million in January 2006. During April 2007, White River Bancshares acquired 100% of the stock
of Brinkley Bancshares, Inc. in Brinkley, Arkansas. As a result, HBI made a $2.6 million additional
investment in White River Bancshares on June 29, 2007 to maintain its 20% ownership. On March 3,
2008, White River BancShares repurchased HBIs 20% investment in White River Bancshares resulting
in a one-time gain for HBI of $6.1 million.
11
3. Investment Securities
The amortized cost and estimated market value of investment securities were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2008 |
|
|
|
Available for Sale |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Estimated |
|
|
|
Cost |
|
|
Gains |
|
|
(Losses) |
|
|
Fair Value |
|
|
|
(In thousands) |
|
U.S. government-sponsored enterprises |
|
$ |
85,367 |
|
|
$ |
1,042 |
|
|
$ |
(8 |
) |
|
$ |
86,401 |
|
Mortgage-backed securities |
|
|
194,077 |
|
|
|
1,555 |
|
|
|
(1,517 |
) |
|
|
194,115 |
|
State and political subdivisions |
|
|
111,915 |
|
|
|
1,520 |
|
|
|
(1,106 |
) |
|
|
112,329 |
|
Other securities |
|
|
11,266 |
|
|
|
|
|
|
|
(356 |
) |
|
|
10,910 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
402,625 |
|
|
$ |
4,117 |
|
|
$ |
(2,987 |
) |
|
$ |
403,755 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007 |
|
|
|
Available for Sale |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Estimated |
|
|
|
Cost |
|
|
Gains |
|
|
(Losses) |
|
|
Fair Value |
|
|
|
(In thousands) |
|
U.S. government-sponsored enterprises |
|
$ |
126,898 |
|
|
$ |
268 |
|
|
$ |
(872 |
) |
|
$ |
126,294 |
|
Mortgage-backed securities |
|
|
184,949 |
|
|
|
179 |
|
|
|
(3,554 |
) |
|
|
181,574 |
|
State and political subdivisions |
|
|
111,014 |
|
|
|
1,105 |
|
|
|
(812 |
) |
|
|
111,307 |
|
Other securities |
|
|
11,411 |
|
|
|
|
|
|
|
(187 |
) |
|
|
11,224 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
434,272 |
|
|
$ |
1,552 |
|
|
$ |
(5,425 |
) |
|
$ |
430,399 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets, principally investment securities, having a carrying value of approximately $169.3
million and $210.6 million at March 31, 2008 and December 31, 2007, respectively, were pledged to
secure public deposits and for other purposes required or permitted by law. Also, investment
securities pledged as collateral for repurchase agreements totaled approximately $114.6 million and
$120.6 million at March 31, 2008 and December 31, 2007, respectively.
During the three-month periods ended March 31, 2008 and 2007, no available for sale securities
were sold.
12
The Company evaluates all securities quarterly to determine if any unrealized losses are
deemed to be other than temporary. In completing these evaluations the Company follows the
requirements of paragraph 16 of SFAS No. 115, Staff Accounting Bulletin 59 and FASB Staff Position
No. 115-1. Certain investment securities are valued less than their historical cost. These declines
primarily resulted from increases in market interest rates during 2005 and 2006. Based on
evaluation of available evidence, management believes the declines in fair value for these
securities are temporary. It is managements intent to hold these securities to maturity. Should
the impairment of any of these securities become other than temporary, the cost basis of the
investment will be reduced and the resulting loss recognized in net income in the period the
other-than-temporary, impairment is identified.
4: Loans Receivable and Allowance for Loan Losses
The various categories of loans are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
Real estate: |
|
|
|
|
|
|
|
|
Commercial real estate loans |
|
|
|
|
|
|
|
|
Non-farm/non-residential |
|
$ |
765,881 |
|
|
$ |
607,638 |
|
Construction/land development |
|
|
341,442 |
|
|
|
367,422 |
|
Agricultural |
|
|
24,739 |
|
|
|
22,605 |
|
Residential real estate loans |
|
|
|
|
|
|
|
|
Residential 1-4 family |
|
|
343,475 |
|
|
|
259,975 |
|
Multifamily residential |
|
|
73,220 |
|
|
|
45,428 |
|
|
|
|
|
|
|
|
Total real estate |
|
|
1,548,757 |
|
|
|
1,303,068 |
|
Consumer |
|
|
55,251 |
|
|
|
46,275 |
|
Commercial and industrial |
|
|
224,756 |
|
|
|
219,062 |
|
Agricultural |
|
|
17,559 |
|
|
|
20,429 |
|
Other |
|
|
20,646 |
|
|
|
18,160 |
|
|
|
|
|
|
|
|
Total loans receivable before allowance for loan losses |
|
|
1,866,969 |
|
|
|
1,606,994 |
|
Allowance for loan losses |
|
|
37,075 |
|
|
|
29,406 |
|
|
|
|
|
|
|
|
Total loans receivable, net |
|
$ |
1,829,894 |
|
|
$ |
1,577,588 |
|
|
|
|
|
|
|
|
13
The following is a summary of activity within the allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
Balance, beginning of year |
|
$ |
29,406 |
|
|
$ |
26,111 |
|
Additions |
|
|
|
|
|
|
|
|
Provision charged to expense |
|
|
4,809 |
|
|
|
820 |
|
Allowance for loan loss of
Centennial Bancshares, Inc. |
|
|
3,382 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (recoveries) loans charged off |
|
|
|
|
|
|
|
|
Losses charged to allowance,
net of recoveries of $101
and $103 for the first
three months of 2008 and
2007, respectively |
|
|
522 |
|
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31 |
|
$ |
37,075 |
|
|
|
26,934 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions |
|
|
|
|
|
|
|
|
Provision charged to expense |
|
|
|
|
|
|
2,422 |
|
|
Net (recoveries) loans charged off |
|
|
|
|
|
|
|
|
Losses charged to allowance,
net of recoveries of $776
for the last nine
months of 2007 |
|
|
|
|
|
|
(50 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, end of year |
|
|
|
|
|
$ |
29,406 |
|
|
|
|
|
|
|
|
|
At March 31, 2008, there were no accruing loans delinquent 90 days or more. At December 31,
2007, accruing loans delinquent 90 days or more totaled $301,000. Non-accruing loans at March 31,
2008 and December 31, 2007 were $12.0 million and $3.0 million, respectively.
During the three-month period ended March 31, 2008, the Company sold $1.8 million of the
guaranteed portion of certain SBA loans, which resulted in a gain of $101,000. During the
three-month period ended March 31, 2007, the Company did not sell any of the guaranteed portion of
SBA loans.
Mortgage loans held for sale of approximately $5.7 million and $4.8 million at March 31, 2008
and December 31, 2007, respectively, are included in residential 14 family loans. Mortgage loans
held for sale are carried at the lower of cost or fair value, determined using an aggregate basis.
At March 31, 2008 and December 31, 2007, impaired loans totaled $33.2 million and $11.9
million, respectively. As of March 31, 2008 and 2007, average impaired loans were $22.5 million and
$10.0 million, respectively. All impaired loans had designated reserves for possible loan losses.
Reserves relative to impaired loans were $6.8 million and $2.6 million at March 31, 2008 and
December 31, 2007, respectively. Interest recognized on impaired loans during 2008 and 2007 was
immaterial.
14
5: Goodwill and Core Deposits and Other Intangibles
Changes in the carrying amount of the Companys goodwill and core deposits and other
intangibles for the three-month period ended March 31, 2008 and for the year ended December 31,
2007, were as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
Goodwill |
|
|
|
|
|
|
|
|
Balance, beginning of period |
|
$ |
37,527 |
|
|
$ |
37,527 |
|
Acquisition of Centennial Bancshares, Inc. |
|
|
12,322 |
|
|
|
|
|
|
|
|
|
|
|
|
Balance, end of period |
|
$ |
49,849 |
|
|
$ |
37,527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
Core Deposit and Other Intangibles |
|
|
|
|
|
|
|
|
Balance, beginning of period |
|
$ |
7,702 |
|
|
$ |
9,458 |
|
Acquisition of Centennial Bancshares, Inc. |
|
|
694 |
|
|
|
|
|
Amortization expense |
|
|
(462 |
) |
|
|
(439 |
) |
|
|
|
|
|
|
|
Balance, March 31 |
|
$ |
7,934 |
|
|
|
9,019 |
|
|
|
|
|
|
|
|
|
Amortization expense |
|
|
|
|
|
|
(1,317 |
) |
|
|
|
|
|
|
|
|
Balance, end of year |
|
|
|
|
|
$ |
7,702 |
|
|
|
|
|
|
|
|
|
The carrying basis and accumulated amortization of core deposits and other intangibles at
March 31, 2008 and December 31, 2007 were:
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
Gross carrying amount |
|
$ |
14,151 |
|
|
$ |
13,457 |
|
Accumulated amortization |
|
|
6,217 |
|
|
|
5,755 |
|
|
|
|
|
|
|
|
Net carrying amount |
|
$ |
7,934 |
|
|
$ |
7,702 |
|
|
|
|
|
|
|
|
Core deposit and other intangible amortization for the three months ended March 31, 2008 and
2007 was approximately $462,000 and $439,000, respectively. Including all of the mergers
completed, HBIs estimated amortization expense of core deposits and other intangibles for each of
the years 2008 through 2012 is: 2008 $1.8 million; 2009 $1.8 million; 2010 $1.8 million; 2011
- $1.1 million; and 2012 $619,000.
Goodwill is tested annually for impairment. If the implied fair value of goodwill is lower
than its carrying amount, goodwill impairment is indicated and goodwill is written down to its
implied fair value. Subsequent increases in goodwill value are not recognized in the financial
statements.
6: Deposits
The aggregate amount of time deposits with a minimum denomination of $100,000 was $532.2
million and $435.5 million at March 31, 2008 and December 31, 2007, respectively. Interest expense
applicable to certificates in excess of $100,000 totaled $5.7 million and $5.8 million for the
three months ended March 31, 2008 and 2007, respectively.
15
Deposits totaling approximately $228.5 million and $185.6 million at March 31, 2008 and
December 31, 2007, respectively, were public funds obtained primarily from state and political
subdivisions in the United States.
7: FHLB Borrowed Funds
The Companys FHLB borrowed funds were $249.8 million and $251.8 million at March 31, 2008 and
December 31, 2007, respectively. The outstanding balance for March 31, 2008 includes $10.0 million
of short-term advances and $239.8 million of long-term advances. The outstanding balance for
December 31, 2007 includes $116.0 million of short-term advances and $135.8 million of long-term
advances. The long-term FHLB advances mature from the current year to 2025 with interest rates
ranging from 1.955% to 5.416% and are secured by loans and investments securities.
8: Subordinated Debentures
Subordinated Debentures at March 31, 2007 and December 31, 2007 consisted of guaranteed
payments on trust preferred securities with the following components:
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
Subordinated debentures, issued in 2003, due
2033, fixed at 6.40%, during the first five
years and at a floating rate of 3.15% above
the three-month LIBOR rate, reset quarterly,
thereafter, currently callable without penalty |
|
$ |
20,619 |
|
|
$ |
20,619 |
|
Subordinated debentures, issued in 2000, due
2030, fixed at 10.60%, callable in 2010 with a
penalty ranging from 5.30% to 0.53% depending
on the year of prepayment, callable in 2020
without penalty |
|
|
3,311 |
|
|
|
3,333 |
|
Subordinated debentures, issued in 2003, due
2033, floating rate of 3.15% above the
three-month LIBOR rate, reset quarterly,
currently callable without penalty |
|
|
5,155 |
|
|
|
5,155 |
|
Subordinated debentures, issued in 2005, due
2035, fixed rate of 6.81% during the first ten
years and at a floating rate of 1.38% above
the three-month LIBOR rate, reset quarterly,
thereafter, callable in 2010 without penalty |
|
|
15,465 |
|
|
|
15,465 |
|
Subordinated debentures, issued in 2006, due
2036, fixed rate of 6.75% during the first
five years and at a floating rate of 1.85%
above the three-month LIBOR rate, reset
quarterly, thereafter, callable in 2011
without penalty |
|
|
3,093 |
|
|
|
|
|
|
|
|
|
|
|
|
Total subordinated debt |
|
$ |
47,643 |
|
|
$ |
44,572 |
|
|
|
|
|
|
|
|
16
The trust preferred securities are tax-advantaged issues that qualify for Tier 1 capital
treatment subject to certain limitations. Distributions on these securities are included in
interest expense. Each of the trusts is a statutory business trust organized for the sole purpose
of issuing trust securities and investing the proceeds thereof in junior subordinated debentures of
the Company, the sole asset of each trust. The preferred trust securities of each trust represent
preferred beneficial interests in the assets of the respective trusts and are subject to mandatory
redemption upon payment of the junior subordinated debentures held by the trust. The Company wholly
owns the common securities of each trust. Each trusts ability to pay amounts due on the trust
preferred securities is solely dependent upon the Company making payment on the related junior
subordinated debentures. The Companys obligations under the junior subordinated securities and
other relevant trust agreements, in aggregate, constitute a full and unconditional guarantee by the
Company of each respective trusts obligations under the trust securities issued by each respective
trust.
9: Income Taxes
The following is a summary of the components of the provision for income taxes for the
three-month periods ended March 31:
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
Current: |
|
|
|
|
|
|
|
|
Federal |
|
$ |
4,345 |
|
|
$ |
2,252 |
|
State |
|
|
725 |
|
|
|
290 |
|
|
|
|
|
|
|
|
Total current |
|
|
5,070 |
|
|
|
2,542 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred: |
|
|
|
|
|
|
|
|
Federal |
|
|
(1,245 |
) |
|
|
(501 |
) |
State |
|
|
(230 |
) |
|
|
(96 |
) |
|
|
|
|
|
|
|
Total deferred |
|
|
(1,475 |
) |
|
|
(597 |
) |
|
|
|
|
|
|
|
Provision for income taxes |
|
$ |
3,595 |
|
|
$ |
1,945 |
|
|
|
|
|
|
|
|
The reconciliation between the statutory federal income tax rate and effective income tax rate
is as follows for the three-month periods ended March 31:
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
2007 |
Statutory federal income tax rate |
|
|
35.00 |
% |
|
|
35.00 |
% |
Effect of nontaxable interest income |
|
|
(4.62 |
) |
|
|
(4.94 |
) |
Cash value of life insurance |
|
|
(1.89 |
) |
|
|
(3.12 |
) |
State income taxes, net of federal benefit |
|
|
2.96 |
|
|
|
1.88 |
|
Other |
|
|
1.61 |
|
|
|
0.18 |
|
|
|
|
|
|
|
|
|
|
Effective income tax rate |
|
|
33.06 |
% |
|
|
29.00 |
% |
|
|
|
|
|
|
|
|
|
17
The types of temporary differences between the tax basis of assets and liabilities and their
financial reporting amounts that give rise to deferred income tax assets and liabilities, and their
approximate tax effects, are as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
Allowance for loan losses |
|
$ |
14,421 |
|
|
$ |
11,512 |
|
Deferred compensation |
|
|
449 |
|
|
|
397 |
|
Stock options |
|
|
374 |
|
|
|
328 |
|
Non-accrual interest income |
|
|
603 |
|
|
|
562 |
|
Investment in unconsolidated subsidiary |
|
|
104 |
|
|
|
519 |
|
Unrealized (gain) loss on securities |
|
|
(373 |
) |
|
|
1,519 |
|
Net operating loss carryforward |
|
|
491 |
|
|
|
|
|
Other |
|
|
658 |
|
|
|
148 |
|
|
|
|
|
|
|
|
Gross deferred tax assets |
|
|
16,727 |
|
|
|
14,985 |
|
|
|
|
|
|
|
|
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
Accelerated depreciation on premises
and equipment |
|
|
2,032 |
|
|
|
1,997 |
|
Core deposit intangibles |
|
|
3,003 |
|
|
|
2,897 |
|
Market value of cash flow hedge |
|
|
|
|
|
|
4 |
|
FHLB dividends |
|
|
762 |
|
|
|
681 |
|
Other |
|
|
347 |
|
|
|
243 |
|
|
|
|
|
|
|
|
Gross deferred tax liabilities |
|
|
6,144 |
|
|
|
5,822 |
|
|
|
|
|
|
|
|
Net deferred tax assets |
|
$ |
10,583 |
|
|
$ |
9,163 |
|
|
|
|
|
|
|
|
10: Common Stock and Stock Compensation Plans
The Company has a stock option and performance incentive plan. The purpose of the plan is to
attract and retain highly qualified officers, directors, key employees, and other persons, and to
motivate those persons to improve our business results. This plan provides for the granting of
incentive nonqualified options to purchase up to 1.5 million shares of common stock in the Company.
Total unrecognized compensation cost, net of income tax benefit, related to non-vested awards,
which are expected to be recognized over the vesting periods, is approximately $582,000 as of March
31, 2008. The intrinsic value of the stock options outstanding and stock options vested at March
31, 2008 was $9.1 million and $6.1 million, respectively. The intrinsic value of the stock options
exercised during the three-month period ended March 31, 2008 was $46,000.
18
The table below summarized the transactions under the Companys stock option plans at March
31, 2008 and December 31, 2007 and changes during the three-month period and year then ended,
respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Year Ended |
|
|
March 31, 2008 |
|
December 31, 2007 |
|
|
|
|
|
|
Weighted |
|
|
|
|
|
Weighted |
|
|
|
|
|
|
Average |
|
|
|
|
|
Average |
|
|
|
|
|
|
Exercisable |
|
|
|
|
|
Exercisable |
|
|
Shares (000) |
|
Price |
|
Shares (000) |
|
Price |
Outstanding, beginning of
year |
|
|
1,014 |
|
|
$ |
12.01 |
|
|
|
1,032 |
|
|
$ |
11.39 |
|
Granted |
|
|
42 |
|
|
|
20.37 |
|
|
|
41 |
|
|
|
23.02 |
|
Forfeited |
|
|
(1 |
) |
|
|
13.18 |
|
|
|
(14 |
) |
|
|
12.27 |
|
Exercised |
|
|
(3 |
) |
|
|
6.87 |
|
|
|
(45 |
) |
|
|
7.99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, end of period |
|
|
1,052 |
|
|
|
12.36 |
|
|
|
1,014 |
|
|
|
12.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable, end of period |
|
|
567 |
|
|
$ |
10.11 |
|
|
|
558 |
|
|
$ |
9.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For stock option awards, the fair value is estimated at the date of grant using the
Black-Scholes option-pricing model. This model requires the input of highly subjective
assumptions, changes to which can materially affect the fair value estimate. Additionally, there
may be other factors that would otherwise have a significant effect on the value of employee stock
options granted but are not considered by the model. Accordingly, while management believes that
the Black-Scholes option-pricing model provides a reasonable estimate of fair value, the model does
not necessarily provide the best single measure of fair value for the Companys employee stock
options. The weighted-average fair value of options granted during the three months ended March
31, 2008 and year-ended December 31, 2007, was $2.69 and $5.34, respectively. The fair value of
each option granted is estimated on the date of grant using the Black-Scholes option-pricing model
with the following weighted-average assumptions:
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
For the Year Ended |
|
|
March 31, 2008 |
|
December 31, 2007 |
Expected dividend yield |
|
|
0.98 |
% |
|
|
0.46 |
% |
Expected stock price volatility |
|
|
2.70 |
% |
|
|
9.44 |
% |
Risk-free interest rate |
|
|
3.36 |
% |
|
|
4.65 |
% |
Expected life of options |
|
6.4 years |
|
|
6.1 years |
|
19
The following is a summary of currently outstanding and exercisable options at March 31, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding |
|
Options Exercisable |
|
|
|
|
|
|
Weighted- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining |
|
Weighted- |
|
|
|
|
|
Weighted- |
|
|
Options |
|
Contractual |
|
Average |
|
Options |
|
Average |
|
|
Outstanding |
|
Life (in |
|
Exercise |
|
Exercisable |
|
Exercise |
Exercise Prices |
|
Shares (000) |
|
years) |
|
Price |
|
Shares (000) |
|
Price |
$ 6.14 to $ 6.68 |
|
|
46 |
|
|
|
4.2 |
|
|
$ |
6.39 |
|
|
|
46 |
|
|
$ |
6.39 |
|
$ 7.33 to $ 8.66 |
|
|
203 |
|
|
|
4.1 |
|
|
|
7.43 |
|
|
|
203 |
|
|
|
7.43 |
|
$ 9.33 to $10.31 |
|
|
103 |
|
|
|
5.4 |
|
|
|
10.18 |
|
|
|
102 |
|
|
|
10.18 |
|
$11.34 to $11.67 |
|
|
63 |
|
|
|
7.2 |
|
|
|
11.41 |
|
|
|
60 |
|
|
|
11.40 |
|
$12.67 to $12.67 |
|
|
184 |
|
|
|
8.7 |
|
|
|
12.67 |
|
|
|
131 |
|
|
|
12.67 |
|
$13.18 to $13.18 |
|
|
317 |
|
|
|
8.0 |
|
|
|
13.18 |
|
|
|
3 |
|
|
|
13.18 |
|
$19.79 to $21.17 |
|
|
95 |
|
|
|
9.0 |
|
|
|
20.80 |
|
|
|
10 |
|
|
|
21.17 |
|
$21.89 to $22.12 |
|
|
20 |
|
|
|
9.1 |
|
|
|
22.05 |
|
|
|
2 |
|
|
|
22.01 |
|
$23.27 to $24.15 |
|
|
21 |
|
|
|
8.8 |
|
|
|
24.11 |
|
|
|
10 |
|
|
|
24.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,052 |
|
|
|
|
|
|
|
|
|
|
|
567 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11. Non-Interest Expense
The table below shows the components of non-interest expense for three months ended March 31,
2008 and 2007:
|
|
|
|
|
|
|
|
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
Salaries and employee benefits |
|
$ |
9,278 |
|
|
$ |
7,440 |
|
Occupancy and equipment |
|
|
2,702 |
|
|
|
2,210 |
|
Data processing expense |
|
|
786 |
|
|
|
644 |
|
Other operating expenses: |
|
|
|
|
|
|
|
|
Advertising |
|
|
614 |
|
|
|
629 |
|
Amortization of intangibles |
|
|
462 |
|
|
|
439 |
|
Amortization of mortgage servicing rights |
|
|
147 |
|
|
|
|
|
Electronic banking expense |
|
|
752 |
|
|
|
530 |
|
Directors fees |
|
|
231 |
|
|
|
174 |
|
Due from bank service charges |
|
|
62 |
|
|
|
56 |
|
FDIC and state assessment |
|
|
315 |
|
|
|
260 |
|
Insurance |
|
|
228 |
|
|
|
244 |
|
Legal and accounting |
|
|
280 |
|
|
|
319 |
|
Mortgage servicing expense |
|
|
87 |
|
|
|
|
|
Other professional fees |
|
|
833 |
|
|
|
170 |
|
Operating supplies |
|
|
244 |
|
|
|
226 |
|
Postage |
|
|
180 |
|
|
|
164 |
|
Telephone |
|
|
231 |
|
|
|
228 |
|
Other expense |
|
|
1,251 |
|
|
|
1,008 |
|
|
|
|
|
|
|
|
Total other operating expenses |
|
|
5,917 |
|
|
|
4,447 |
|
|
|
|
|
|
|
|
Total non-interest expense |
|
$ |
18,683 |
|
|
$ |
14,741 |
|
|
|
|
|
|
|
|
20
At its April 20, 2007 meeting, our Board of Directors approved a Chairmans Retirement Plan
for John Allison, our Chairman and CEO. Beginning on Mr. Allisons 65th birthday, he will receive
a $250,000 annual benefit to be paid for 10 consecutive years or until his death, whichever shall
occur later. This will result in an expense of approximately $388,000 and $535,000 to non-interest
expense for 2007 and 2008, respectively. An expense of $130,000 was accrued for the three months
ended March 31, 2008. This expense was accrued using an 8 percent discount factor.
12: Concentration of Credit Risks
The Companys primary market area is in central Arkansas, north central Arkansas, northwest
Arkansas, southern Arkansas, southwest Florida and the Florida Keys (Monroe County). The Company
primarily grants loans to customers located within these geographical areas unless the borrower has
an established relationship with the Company.
The diversity of the Companys economic base tends to provide a stable lending environment.
Although the Company has a loan portfolio that is diversified in both industry and geographic area,
a substantial portion of its debtors ability to honor their contracts is dependent upon real
estate values, tourism demand and the economic conditions prevailing in its market areas.
13: Significant Estimates and Concentrations
Accounting principles generally accepted in the United Sates of America require disclosure of
certain significant estimates and current vulnerabilities due to certain concentrations. Estimates
related to the allowance for loan losses and certain concentrations of credit risk are reflected in
Note 4, while deposit concentrations are reflected in Note 6.
14: Commitments and Contingencies
In the ordinary course of business, the Company makes various commitments and incurs certain
contingent liabilities to fulfill the financing needs of their customers. These commitments and
contingent liabilities include lines of credit and commitments to extend credit and issue standby
letters of credit. The Company applies the same credit policies and standards as they do in the
lending process when making these commitments. The collateral obtained is based on the assessed
creditworthiness of the borrower.
At March 31, 2008 and December 31, 2007, commitments to extend credit of $307.7 million and
$315.4 million, respectively, were outstanding. A percentage of these balances are participated out
to other banks; therefore, the Company can call on the participating banks to fund future draws.
Since some of these commitments are expected to expire without being drawn upon, the total
commitment amount does not necessarily represent future cash requirements.
Outstanding standby letters of credit are contingent commitments issued by the Company,
generally to guarantee the performance of a customer in third-party borrowing arrangements. The
term of the guarantee is dependent upon the credit worthiness of the borrower some of which are
long-term. The maximum amount of future payments the Company could be required to make under these
guarantees at March 31, 2008 and December 31, 2007, is $17.8 million and $15.8 million,
respectively.
The Company and/or its subsidiary banks have various unrelated legal proceedings, most of
which involve loan foreclosure activity pending, which, in the aggregate, are not expected to have
a material adverse effect on the financial position of the Company and its subsidiaries.
21
15: Regulatory Matters
The Companys subsidiaries are subject to a legal limitation on dividends that can be paid to
the parent company without prior approval of the applicable regulatory agencies. Arkansas bank
regulators have specified that the maximum dividend limit state banks may pay to the parent company
without prior approval is 75% of the current year earnings plus 75% of the retained net earnings of
the preceding year. Since, the Companys Arkansas bank subsidiaries are also under supervision of
the Federal Reserve, they are further limited if the total of all dividends declared in any
calendar year by the Bank exceeds the Banks net profits to date for that year combined with its
retained net profits for the preceding two years. Under Florida state banking law, regulatory
approval will be required if the total of all dividends declared in any calendar year by the Bank
exceeds the Banks net profits to date for that year combined with its retained net profits for the
preceding two years. A financial holding company is required to maintain risk based capital
ratios for its subsidiary banks at or above well capitalized. As the result of leveraged capital
positions, the Companys subsidiary banks do not have any significant undivided profits available
for payment of dividends to the Company as of March 31, 2008.
The Federal Reserve Boards risk-based capital guidelines include the definitions for (1) a
well-capitalized institution, (2) an adequately-capitalized institution, and (3) and
undercapitalized institution. The criteria for a well-capitalized institution are: a 5% Tier 1
leverage capital ratio, a 6% Tier 1 risk-based capital ratio, and a 10% total risk-based
capital ratio. As of March 31, 2008, each of the six subsidiary banks met the capital standards
for a well-capitalized institution. The Companys Tier 1 leverage capital ratio, Tier 1
risk-based capital ratio, and total risk-based capital ratio was 11.09%, 13.05%, and 14.31%,
respectively, as of March 31, 2008.
16: Additional Cash Flow Information
In connection with the Centennial Bancshares, Inc. acquisition accounting for using the
purchase method, the Company acquired approximately $241.5 million in assets, assumed $218.9
million in liabilities, issued $24.3 million of equity and received net funds of $1.7 million
during the three months ended March 31, 2008. The Company paid interest and taxes during the three
months ended as follows:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
2008 |
|
2007 |
|
|
(In thousands) |
Interest paid |
|
$ |
18,440 |
|
|
$ |
18,739 |
|
Income taxes paid |
|
|
650 |
|
|
|
350 |
|
17: Adoption of Recent Accounting Pronouncements
FAS 157
Effective January 1, 2008, the Company adopted Statement of Financial Accounting Standards No.
157, Fair Value Measurements (FAS 157). FAS 157 defines fair value, establishes a framework for
measuring fair value and expands disclosures about fair value measurements. FAS 157 has been
applied prospectively as of the beginning of the period.
22
FAS 157 defines fair value as the price that would be received to sell an asset or paid to
transfer a liability in an orderly transaction between market participants at the measurement date.
FAS 157 also establishes a fair value hierarchy which requires an entity to maximize the use of
observable inputs and minimize the use of unobservable inputs when measuring fair value. The
standard describes three levels of inputs that may be used to measure fair value:
|
|
|
|
|
|
|
Level 1
|
|
Quoted prices in active markets for identical assets or liabilities |
|
|
|
|
|
|
|
Level 2
|
|
Observable inputs other than Level 1 prices, such as quoted prices for similar
assets or liabilities; quoted prices in active markets that are not active; or other inputs
that are observable or can be corroborated by observable market data for substantially the
full term of the assets or liabilities |
|
|
|
|
|
|
|
Level 3
|
|
Unobservable inputs that are supported by little or no market activity and that are
significant to the fair value of the assets or liabilities |
Available-for-sale securities are the only material instruments valued on a recurring basis
which are held by the Company at fair value. The Company does not have any Level 1 securities.
Primarily all of the Companys securities are considered to be Level 2 securities. These Level 2
securities consist of U.S. government-sponsored enterprises, mortgage-backed securities plus state
and political subdivisions. Level 3 securities were immaterial.
Impaired loans are the only material instruments valued on a non-recurring basis which are
held by the Company at fair value. Impaired loans are considered a Level 3 valuation.
Compared to prior years, the adoption of SFAS 157 did not have any impact on our 2008
consolidated financial statements.
FAS 159
Statement of Financial Accounting Standards No. 159, The Fair Value Option for Financial
Assets and Financial Liabilities (FAS 159) became effective for the Company on January 1, 2008.
FAS 159 allows companies an option to report selected financial assets and liabilities at fair
value. Because we did not elect the fair value measurement provision for any of our financial
assets or liabilities, the adoption of SFAS 159 did not have any impact on our 2008 consolidated
financial statements. Presently, we have not determined whether we will elect the fair value
measurement provisions for future transactions.
EITF 06-4 and 06-10
Effective January 1, 2008, the Company adopted EITF 06-4, Accounting for Deferred Compensation
and Postretirement Benefit Aspects of Endorsement Split-Dollar Life Insurance Arrangements and EITF
06-10, Accounting for Deferred Compensation and Postretirement Benefit Aspects of Collateral
Assignment Split-Dollar Life Insurance Arrangements. As a result of the adoption of EITF 06-4, the
Company recognized the effect of applying the EITF with a change in accounting principle through a
cumulative-effect adjustment to retained earnings for $276,000. Additionally, this change will
result in an increase of approximately $100,000 in annual non-interest expense as a result of the
mortality cost for 2008 and beyond. The adoption of EITF 06-10 did not have any impact on our 2008
consolidated financial statements.
23
18: Recent Accounting Pronouncements
In December 2007, the Financial Accounting Standards Board (the FASB) issued Statement of
Financial Accounting Standards (SFAS) No. 141(revised 2007), Business Combinations, (SFAS
141(R)). SFAS 141(R), which replaces SFAS 141, Business Combinations, establishes accounting
standards for all transactions or other events in which an entity (the acquirer) obtains control of
one or more businesses (the acquiree) including mergers and combinations achieved without the
transfer of consideration. SFAS 141(R) requires an acquirer to recognize the assets acquired, the
liabilities assumed, and any noncontrolling interest in the acquiree at the acquisition date,
measured at their fair values as of that date. Goodwill is measured as the excess of consideration
transferred plus the fair value of any noncontrolling interest in the acquiree over the fair value
of the identifiable net assets acquired. In the event that the fair value of the identifiable net
assets acquired exceeds the fair value of the consideration transferred plus any non-controlling
interest (referred to as a bargain purchase), SFAS 141(R) requires the acquirer to recognize that
excess in earnings as a gain attributable to the acquirer. In addition, SFAS 141(R) requires costs
incurred to effect an acquisition to be recognized separately from the acquisition and requires the
recognition of assets or liabilities arising from noncontractual contingencies as of the
acquisition date only if it is more likely than not that they meet the definition of an asset or
liability in FASB Concepts Statement No. 6, Elements of Financial Statements. SFAS 141(R) applies
prospectively to business combinations for which the acquisition date is on or after the beginning
of the first annual reporting period beginning on or after December 15, 2008, which for us is the
fiscal year beginning January 1, 2009. The Company is currently evaluating the impact of the
adoption of this standard, but does not expect it to have a material effect on the Companys
financial position or results of operation.
24
Report of Independent Registered Public Accounting Firm
Audit Committee, Board of Directors and Stockholders
Home BancShares, Inc.
Conway, Arkansas
We have reviewed the accompanying condensed consolidated balance sheet of Home BancShares, Inc. as
of March 31, 2008 and the related condensed consolidated statements of income for the three-month
periods ended March 31, 2008 and 2007 and statements of stockholders equity and cash flows for the
three-month periods ended March 31, 2008 and 2007. These interim financial statements are the
responsibility of the Companys management.
We conducted our reviews in accordance with the standards of the Public Company Accounting
Oversight Board (United States). A review of interim financial information consists principally of
applying analytical procedures to financial data and making inquiries of persons responsible for
financial and accounting matters. It is substantially less in scope than an audit conducted in
accordance with the standards of the Public Company Accounting Oversight Board, the objective of
which is the expression of an opinion regarding the financial statements taken as a whole.
Accordingly, we do not express such an opinion.
Based on our reviews, we are not aware of any material modifications that should be made to the
condensed consolidated financial statements referred to above for them to be in conformity with
accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with the standards of the Public Company Accounting
Oversight Board (United States), the consolidated balance sheet as of December 31, 2007 and the
related consolidated statements of income, stockholders equity and cash flows for the year then
ended (not presented herein); and in our report dated March 4, 2008, we expressed an unqualified
opinion on those consolidated financial statements. In our opinion, the information set forth in
the accompanying condensed consolidated balance sheet as of December 31, 2007 is fairly stated, in
all material respects, in relation to the consolidated balance sheet from which it has been
derived.
/s/ BKD, LLP
Little Rock, Arkansas
May 5, 2008
25
Item 2: MANAGEMENTS DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion should be read in conjunction with our Form 10-K, filed with the
Securities and Exchange Commission on March 5, 2008, which includes the audited financial
statements for the year ended December 31, 2007. Unless the context requires otherwise, the terms
Company, us, we, and our refer to Home BancShares, Inc. on a consolidated basis.
General
We are a financial holding company headquartered in Conway, Arkansas, offering a broad array
of financial services through our six wholly owned bank subsidiaries. As of March 31, 2008, we had,
on a consolidated basis, total assets of $2.57 billion, loans receivable of $1.87 billion, total
deposits of $1.85 billion, and shareholders equity of $286.4 million.
We generate most of our revenue from interest on loans and investments, service charges, and
mortgage banking income. Deposits are our primary source of funding. Our largest expenses are
interest on these deposits and salaries and related employee benefits. We measure our performance
by calculating our return on average equity, return on average assets, and net interest margin. We
also measure our performance by our efficiency ratio, which is calculated by dividing non-interest
expense less amortization of core deposit intangibles by the sum of net interest income on a tax
equivalent basis and non-interest income.
Key Financial Measures
|
|
|
|
|
|
|
|
|
|
|
As of or for the Three Months |
|
|
Ended March 31, |
|
|
2008 |
|
2007 |
|
|
(Dollars in thousands, except per share data) |
Total assets |
|
$ |
2,571,145 |
|
|
$ |
2,203,576 |
|
Loans receivable |
|
|
1,866,969 |
|
|
|
1,475,376 |
|
Total deposits |
|
|
1,854,738 |
|
|
|
1,628,260 |
|
Net income |
|
|
7,278 |
|
|
|
4,761 |
|
Basic earnings per share |
|
|
0.40 |
|
|
|
0.28 |
|
Diluted earnings per share |
|
|
0.39 |
|
|
|
0.27 |
|
Diluted cash earnings per share (1) |
|
|
0.40 |
|
|
|
0.29 |
|
Annualized net interest margin FTE |
|
|
3.78 |
% |
|
|
3.42 |
% |
Efficiency ratio |
|
|
51.94 |
|
|
|
62.52 |
|
Annualized return on average assets |
|
|
1.15 |
|
|
|
0.88 |
|
Annualized return on average equity |
|
|
10.35 |
|
|
|
8.30 |
|
|
|
|
(1) |
|
See Table 16 Diluted Cash Earnings Per Share for a reconciliation to GAAP for diluted cash
earnings per share. |
Overview
Our net income increased 52.9% to $7.3 million for the three-month period ended March 31,
2008, from $4.8 million for the same period in 2007. On a diluted earnings per share basis, our
net earnings increased 44.4% to $0.39 for the three-month period ended March 31, 2008, as compared
to $0.27 for the same period in 2007. The increase in earnings is associated with our acquisition
of Centennial Bancshares, Inc., a $6.1 million gain on the sale of our investment in White River
Bancshares, Inc. and organic growth of our bank subsidiaries offset by the additional provision for
loan loss associated with the unfavorable economic conditions, particularly in the Florida market
and a $380,000 loss on a foreclosed owner occupied strip center in Florida and $660,000 of costs
associated with an efficiency study.
26
Our annualized return on average assets was 1.15% and 0.88% for the three months ended March
31, 2008 and 2007, respectively. Our annualized return on average equity was 10.35% and 8.30% for
the three and months ended March 31, 2008 and 2007, respectively. The increases were primarily due
to the previously discussed improvements in net income for the three months ended March 31, 2008,
compared to the same period in 2007.
Our annualized net interest margin, on a fully taxable equivalent basis, was 3.78% and 3.42%
for the three months ended March 31, 2008 and 2007, respectively. Our strong loan growth which was
partially funded by run off in the investment portfolio combined with improved pricing on our
deposit growth allowed the Company to improve net interest margin.
Our efficiency ratio (calculated by dividing non-interest expense less amortization of core
deposit intangibles by the sum of net interest income on a tax equivalent basis and non-interest
income) was 51.94% and 62.52% for three months ended March 31, 2008 and 2007, respectively. The
improvement in our efficiency ratio is primarily due to the $6.1 million gain on the sale of our
investment in White River Bancshares, Inc. combined with the continued improvement of our
operations.
Our total assets increased $279.5 million, an annualized growth of 49.1%, to $2.57 billion as
of March 31, 2008, from $2.29 billion as of December 31, 2007. Our loan portfolio increased $260.0
million, an annualized growth of 65.1%, to $1.87 billion as of March 31, 2008, from $1.61 billion
as of December 31, 2007. Shareholders equity increased $33.3 million, an annualized growth of
53.0%, to $286.4 million as of March 31, 2008, compared to $253.1 million as of December 31, 2007.
Asset and loan increases are primarily associated with our acquisition of Centennial Bancshares and
organic growth of our bank subsidiaries. During the first quarter of 2008 we experienced $67.2
million of organic loan growth. The increase in stockholders equity was primarily the result of
the $24.3 million in additional capital that was issued upon our acquisition of Centennial
Bancshares, Inc. combined with the retained earnings for the three months.
As of March 31, 2008, our non-performing loans increased to $12.0 million, or 0.64%, of total
loans from $3.3 million, or 0.20%, of total loans as of December 31, 2007. The allowance for loan
losses as a percent of non-performing loans decreased to 308.1% as of March 31, 2008, compared to
904.0% from December 31, 2007. The increase in non-performing loans is associated with the
unfavorable economic conditions in the Florida market combined with our acquisition of Centennial
Bancshares, Inc.
Critical Accounting Policies
Overview. We prepare our consolidated financial statements based on the selection of certain
accounting policies, generally accepted accounting principles and customary practices in the
banking industry. These policies, in certain areas, require us to make significant estimates and
assumptions. Our accounting policies are described in detail in the notes to our consolidated
financial statements in Note 1 of the audited consolidated financial statements included in our
Form 10-K, filed with the Securities and Exchange Commission.
We consider a policy critical if (i) the accounting estimate requires assumptions about
matters that are highly uncertain at the time of the accounting estimate; and (ii) different
estimates that could reasonably have been used in the current period, or changes in the accounting
estimate that are reasonably likely to occur from period to period, would have a material impact on
our financial statements. Using these criteria, we believe that the accounting policies most
critical to us are those associated with our lending practices, including the accounting for the
allowance for loan losses, investments, intangible assets, income taxes and stock options.
Investments. Securities available for sale are reported at fair value with unrealized holding
gains and losses reported as a separate component of shareholders equity and other comprehensive
income (loss). Securities that are held as available for sale are used as a part of our
asset/liability management strategy. Securities that may be sold in response to interest rate
changes, changes in prepayment risk, the need to increase regulatory capital, and other similar
factors are classified as available for sale.
27
Loans Receivable and Allowance for Loan Losses. Substantially all of our loans receivable are
reported at their outstanding principal balance adjusted for any charge-offs, as it is managements
intent to hold them for the foreseeable future or until maturity or payoff, except for mortgage
loans held for sale. Interest income on loans is accrued over the term of the loans based on the
principal balance outstanding.
The allowance for loan losses is established through a provision for loan losses charged
against income. The allowance represents an amount that, in managements judgment, will be adequate
to absorb probable credit losses on identifiable loans that may become uncollectible and probable
credit losses inherent in the remainder of the loan portfolio. The amounts of provisions for loan
losses are based on managements analysis and evaluation of the loan portfolio for identification
of problem credits, internal and external factors that may affect collectability, relevant credit
exposure, particular risks inherent in different kinds of lending, current collateral values and
other relevant factors.
We consider a loan to be impaired when, based on current information and events, it is
probable that we will be unable to collect all amounts due according to the contractual terms
thereof. We apply this policy even if delays or shortfalls in payments are expected to be
insignificant. All non-accrual loans and all loans that have been restructured from their original
contractual terms are considered impaired loans. The aggregate amount of impaired loans is used in
evaluating the adequacy of the allowance for loan losses and amount of provisions thereto. Losses
on impaired loans are charged against the allowance for loan losses when in the process of
collection it appears likely that losses will be realized. The accrual of interest on impaired
loans is discontinued when, in managements opinion, the borrower may be unable to meet payments as
they become due. When accrual of interest is discontinued, all unpaid accrued interest is reversed.
Loans are placed on non-accrual status when management believes that the borrowers financial
condition, after giving consideration to economic and business conditions and collection efforts,
is such that collection of interest is doubtful, or generally when loans are 90 days or more past
due. Loans are charged against the allowance for loan losses when management believes that the
collectability of the principal is unlikely. Accrued interest related to non-accrual loans is
generally charged against the allowance for loan losses when accrued in prior years and reversed
from interest income if accrued in the current year. Interest income on non-accrual loans may be
recognized to the extent cash payments are received, although the majority of payments received are
usually applied to principal. Non-accrual loans are generally returned to accrual status when
principal and interest payments are less than 90 days past due, the customer has made required
payments for at least six months, and we reasonably expect to collect all principal and interest.
Intangible Assets. Intangible assets consist of goodwill and core deposit intangibles.
Goodwill represents the excess purchase price over the fair value of net assets acquired in
business acquisitions. The core deposit intangible represents the excess intangible value of
acquired deposit customer relationships as determined by valuation specialists. The core deposit
intangibles are being amortized over 84 to 114 months on a straight-line basis. Goodwill is not
amortized but rather is evaluated for impairment on at least an annual basis. We perform an annual
impairment test of goodwill and core deposit intangibles as required by SFAS No. 142, Goodwill and
Other Intangible Assets, in the fourth quarter.
28
Income Taxes. We use the liability method in accounting for income taxes. Under this method,
deferred tax assets and liabilities are determined based upon the difference between the values of
the assets and liabilities as reflected in the financial statements and their related tax basis
using enacted tax rates in effect for the year in which the differences are expected to be
recovered or settled. As changes in tax laws or rates are enacted, deferred tax assets and
liabilities are adjusted through the provision for income taxes. Any estimated tax exposure items
identified would be considered in a tax contingency reserve. Changes in any tax contingency reserve
would be based on specific development, events, or transactions.
We and our subsidiaries file consolidated tax returns. Our subsidiaries provide for income
taxes on a separate return basis, and remit to us amounts determined to be currently payable.
Stock Options. Prior to 2006, we elected to follow Accounting Principles Board Opinion No.
25, Accounting for Stock Issued to Employees (APB 25), and related interpretations in accounting
for employee stock options using the fair value method. Under APB 25, because the exercise price of
the options equals the estimated market price of the stock on the issuance date, no compensation
expense is recorded. On January 1, 2006, we adopted SFAS No. 123, Share-Based Payment (Revised
2004) which establishes standards for the accounting for transactions in which an entity (i)
exchanges its equity instruments for goods and services, or (ii) incurs liabilities in exchange for
goods and services that are based on the fair value of the entitys equity instruments or that may
be settled by the issuance of the equity instruments. SFAS 123R eliminates the ability to account
for stock-based compensation using APB 25 and requires that such transactions be recognized as
compensation cost in the income statement based on their fair values on the measurement date, which
is generally the date of the grant.
Acquisitions and Equity Investments
On January 1, 2008, we acquired Centennial Bancshares, Inc., an Arkansas bank holding company.
Centennial Bancshares, Inc. owned Centennial Bank, located in Little Rock, Arkansas which had total
assets of $234.1 million, loans of $192.8 million and total deposits of $178.8 million on the date
of acquisition. The consideration for the merger was $25.4 million, which was paid approximately
4.6%, or $1.2 million in cash and 95.4%, or $24.3 million, in shares of our common stock. In
connection with the acquisition, $3.0 million of the purchase price, consisting of $139,000 in cash
and 130,052 shares of our common stock, was placed in escrow related to possible losses from
identified loans and an IRS examination. In the first quarter of 2008, the IRS examination was
completed which resulted in $1.0 million of the escrow proceeds being released. The merger further
provides for an earn out based upon 2008 earnings of up to a maximum of $4,000,000 which can be
paid in cash or our stock at the election of the accredited shareholders. As a result of this
transaction, we recorded goodwill of $12.3 million and a core deposit intangible of $694,000.
In January 2005, we purchased 20% of the common stock during the formation of White River
Bancshares, Inc. of Fayetteville, Arkansas for $9.1 million. White River Bancshares owns all of the
stock of Signature Bank of Arkansas, with branch locations in northwest Arkansas. In January 2006,
White River Bancshares issued an additional $15.0 million of common stock. To maintain our 20%
ownership, we made an additional investment of $3.0 million in January 2006. During April 2007,
White River Bancshares acquired 100% of the stock of Brinkley Bancshares, Inc. in Brinkley,
Arkansas. As a result, we made a $2.6 million additional investment in White River Bancshares on
June 29, 2007 to maintain our 20% ownership. On March 3, 2008, White River Bancshares repurchased
our 20% investment in their company which resulted in a one-time gain of $6.1 million.
29
In our continuing evaluation of our growth plans for the Company, we believe properly priced
bank acquisitions can complement our organic growth and de novo branching growth strategies. The
Companys acquisition focus will be to expand in its primary market areas of Arkansas and Florida.
However, management was familiar with the Texas market with a prior institution and, if
opportunities arise, would look to expand through a banking acquisition in the Texas market. We are
continually evaluating potential bank acquisitions to determine what is in the best interest of our
Company. Our goal in making these decisions is to maximize the return to our investors.
De Novo Branching
We intend to continue to open new (commonly referred to de novo) branches in our current
markets and in other attractive market areas if opportunities arise. During 2008, we opened branch
locations in the Arkansas communities of Morrilton and Cabot. Presently, we are evaluating
additional opportunities but have no firm commitments for any additional de novo branch locations.
Results of Operations
Our net income increased 52.9% to $7.3 million for the three-month period ended March 31,
2008, from $4.8 million for the same period in 2007. On a diluted earnings per share basis, our
net earnings increased 44.4% to $0.39 for the three-month period ended March 31, 2008, as compared
to $0.27 for the same period in 2007. The increase in earnings is associated with our acquisition
of Centennial Bancshares, Inc., a $6.1 million gain on the sale of our investment in White River
Bancshares, Inc. and organic growth of our bank subsidiaries offset by the additional provision for
loan loss associated with the unfavorable economic conditions, particularly in the Florida market
and a $380,000 loss on a foreclosed owner occupied strip center in Florida and $660,000 of costs
associated with an efficiency study.
Net Interest Income. Net interest income, our principal source of earnings, is the difference
between the interest income generated by earning assets and the total interest cost of the deposits
and borrowings obtained to fund those assets. Factors affecting the level of net interest income
include the volume of earning assets and interest-bearing liabilities, yields earned on loans and
investments and rates paid on deposits and other borrowings, the level of non-performing loans and
the amount of non-interest-bearing liabilities supporting earning assets. Net interest income is
analyzed in the discussion and tables below on a fully taxable equivalent basis. The adjustment to
convert certain income to a fully taxable equivalent basis consists of dividing tax-exempt income
by one minus the combined federal and state income tax rate.
The Federal Reserve Board sets various benchmark rates, including the Federal Funds rate, and
thereby influences the general market rates of interest, including the deposit and loan rates
offered by financial institutions. During 2007, the federal funds rate remained constant until
September 18, 2007, when the Federal Funds rate was lowered by 50 basis points to 4.75%. The
Federal Funds rate decreased another 25 basis points on October 31, 2007 and December 11, 2007. Due
to these reductions occurring late in 2007, the impact for the year was minimal. Average interest
rates for 2007 reflect the higher interest rate environment that existed until September 18, 2007
when the Federal Funds rate was lowered. Going forward, we will begin to see more of an impact of
the decrease in the Federal Funds rate as our earning assets and interest-bearing liabilities begin
to reprice. During 2008, the rate decreased by 75 basis points on January 22, 2008, 50 basis
points on January 30, 2008 and 75 basis points on March 18, 2008.
30
Net interest income on a fully taxable equivalent basis increased $4.9 million, or 29.2%, to
$21.5 million for the three-month period ended March 31, 2008, from $16.7 million for the same
period in 2007. This increase in net interest income was the result of a $4.3 million increase in
interest income combined with a $557,000 decrease in interest expense. The $4.3 million increase in
interest income was primarily the result of our acquisition of Centennial Bancshares, Inc. and
organic growth of our bank subsidiaries offset by the repricing of our earning assets in the
declining interest rate environment. The higher level of earning assets resulted in an improvement
in interest income of $6.3 million, and our earning assets repricing in the declining interest rate
environment resulted in a $2.0 million decrease in interest income for the three-month period ended
March 31, 2008. The $557,000 decrease in interest expense for the three-month period ended March
31, 2008, is primarily the result of organic growth of our bank subsidiaries offset by our interest
bearing liabilities repricing in the declining interest rate environment. The higher level of
interest-bearing liabilities resulted in additional interest expense of $2.7 million. The repricing
of our interest bearing liabilities in the declining interest rate environment resulted in a $3.3
million decrease in interest expense for the three-month period ended March 31, 2008.
Net interest margin, on a fully taxable equivalent basis, was 3.78% for the three months ended
March 31, 2008 compared to 3.42% for the same period in 2007. Our strong loan growth which was
partially funded by run off in the investment portfolio combined with improved pricing on our
deposit growth allowed the Company to improve net interest margin.
Tables 1 and 2 reflect an analysis of net interest income on a fully taxable equivalent basis
for the three-month periods ended March 31, 2008 and 2007, as well as changes in fully taxable
equivalent net interest margin for the three-month period ended March 31, 2008, compared to the
same period in 2007.
Table 1: Analysis of Net Interest Income
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(Dollars in thousands) |
|
Interest income |
|
$ |
38,396 |
|
|
$ |
34,184 |
|
Fully taxable equivalent adjustment |
|
|
716 |
|
|
|
610 |
|
|
|
|
|
|
|
|
Interest income fully taxable equivalent |
|
|
39,112 |
|
|
|
34,794 |
|
Interest expense |
|
|
17,565 |
|
|
|
18,122 |
|
|
|
|
|
|
|
|
Net interest income fully taxable equivalent |
|
$ |
21,547 |
|
|
$ |
16,672 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yield on earning assets fully taxable
equivalent |
|
|
6.86 |
% |
|
|
7.13 |
% |
Cost of interest-bearing liabilities |
|
|
3.50 |
|
|
|
4.23 |
|
Net interest spread fully taxable equivalent |
|
|
3.36 |
|
|
|
2.90 |
|
Net interest margin fully taxable equivalent |
|
|
3.78 |
|
|
|
3.42 |
|
Table 2: Changes in Fully Taxable Equivalent Net Interest Margin
|
|
|
|
|
|
|
March 31, |
|
|
|
2008 vs. 2007 |
|
|
|
(In thousands) |
|
Increase in interest income due to change in earning assets |
|
$ |
6,326 |
|
Decrease in interest income due to change in earning asset yields |
|
|
2,008 |
|
Increase in interest expense due to change in interest-bearing liabilities |
|
|
2,728 |
|
Decrease in interest expense due to change in interest rates paid on
interest-bearing liabilities |
|
|
3,285 |
|
|
|
|
|
Increase in net interest income |
|
$ |
4,875 |
|
|
|
|
|
31
Table 3 shows, for each major category of earning assets and interest-bearing liabilities, the
average amount outstanding, the interest income or expense on that amount and the average rate
earned or expensed for the three-month periods ended March 31, 2008 and 2007. The table also shows
the average rate earned on all earning assets, the average rate expensed on all interest-bearing
liabilities, the net interest spread and the net interest margin for the same periods. The analysis
is presented on a fully taxable equivalent basis. Non-accrual loans were included in average loans
for the purpose of calculating the rate earned on total loans.
Table 3: Average Balance Sheets and Net Interest Income Analysis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
Average |
|
|
Income / |
|
|
Yield / |
|
|
Average |
|
|
Income / |
|
|
Yield |
|
|
|
Balance |
|
|
Expense |
|
|
Rate |
|
|
Balance |
|
|
Expense |
|
|
/ Rate |
|
|
|
(Dollars in thousands) |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing balances due
from banks |
|
$ |
5,397 |
|
|
$ |
55 |
|
|
|
4.10 |
% |
|
$ |
3,793 |
|
|
$ |
49 |
|
|
|
5.24 |
% |
Federal funds sold |
|
|
22,701 |
|
|
|
166 |
|
|
|
2.94 |
|
|
|
18,031 |
|
|
|
235 |
|
|
|
5.29 |
|
Investment securities taxable |
|
|
324,101 |
|
|
|
3,762 |
|
|
|
4.67 |
|
|
|
407,373 |
|
|
|
4,586 |
|
|
|
4.57 |
|
Investment securities
non-taxable |
|
|
109,314 |
|
|
|
1,826 |
|
|
|
6.72 |
|
|
|
97,785 |
|
|
|
1,581 |
|
|
|
6.56 |
|
Loans receivable |
|
|
1,831,338 |
|
|
|
33,303 |
|
|
|
7.31 |
|
|
|
1,450,789 |
|
|
|
28,343 |
|
|
|
7.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets |
|
|
2,292,851 |
|
|
|
39,112 |
|
|
|
6.86 |
|
|
|
1,977,771 |
|
|
|
34,794 |
|
|
|
7.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-earning assets |
|
|
257,680 |
|
|
|
|
|
|
|
|
|
|
|
219,924 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,550,531 |
|
|
|
|
|
|
|
|
|
|
$ |
2,197,695 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing transaction and
savings deposits |
|
$ |
650,235 |
|
|
$ |
3,405 |
|
|
|
2.11 |
% |
|
$ |
592,101 |
|
|
$ |
4,335 |
|
|
|
2.97 |
% |
Time deposits |
|
|
917,348 |
|
|
|
10,117 |
|
|
|
4.44 |
|
|
|
820,942 |
|
|
|
9,798 |
|
|
|
4.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing
deposits |
|
|
1,567,583 |
|
|
|
13,522 |
|
|
|
3.47 |
|
|
|
1,413,043 |
|
|
|
14,133 |
|
|
|
4.06 |
|
Federal funds purchased |
|
|
6,578 |
|
|
|
69 |
|
|
|
4.22 |
|
|
|
15,397 |
|
|
|
205 |
|
|
|
5.40 |
|
Securities sold under agreement
to repurchase |
|
|
117,426 |
|
|
|
588 |
|
|
|
2.01 |
|
|
|
115,754 |
|
|
|
1,224 |
|
|
|
4.29 |
|
FHLB borrowed funds |
|
|
276,357 |
|
|
|
2,575 |
|
|
|
3.75 |
|
|
|
148,897 |
|
|
|
1,811 |
|
|
|
4.93 |
|
Subordinated debentures |
|
|
47,656 |
|
|
|
811 |
|
|
|
6.84 |
|
|
|
44,654 |
|
|
|
749 |
|
|
|
6.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing
liabilities |
|
|
2,015,600 |
|
|
|
17,565 |
|
|
|
3.50 |
|
|
|
1,737,745 |
|
|
|
18,122 |
|
|
|
4.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest-bearing
deposits |
|
|
237,028 |
|
|
|
|
|
|
|
|
|
|
|
214,461 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
15,155 |
|
|
|
|
|
|
|
|
|
|
|
12,718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
2,267,783 |
|
|
|
|
|
|
|
|
|
|
|
1,964,924 |
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
282,748 |
|
|
|
|
|
|
|
|
|
|
|
232,771 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
shareholders equity |
|
$ |
2,550,531 |
|
|
|
|
|
|
|
|
|
|
$ |
2,197,695 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest spread |
|
|
|
|
|
|
|
|
|
|
3.36 |
% |
|
|
|
|
|
|
|
|
|
|
2.90 |
% |
Net interest income and margin |
|
|
|
|
|
$ |
21,547 |
|
|
|
3.78 |
% |
|
|
|
|
|
$ |
16,672 |
|
|
|
3.42 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32
Table 4 shows changes in interest income and interest expense resulting from changes in volume
and changes in interest rates for the three-month period ended March 31, 2008 compared to the same
period in 2007, on a fully taxable basis. The changes in interest rate and volume have been
allocated to changes in average volume and changes in average rates, in proportion to the
relationship of absolute dollar amounts of the changes in rates and volume.
Table 4: Volume/Rate Analysis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2008 over 2007 |
|
|
|
Volume |
|
|
Yield/Rate |
|
|
Total |
|
|
|
|
|
|
|
(In thousands) |
|
|
|
|
|
Increase (decrease) in: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing balances due from
banks |
|
$ |
18 |
|
|
$ |
(12 |
) |
|
$ |
6 |
|
Federal funds sold |
|
|
51 |
|
|
|
(120 |
) |
|
|
(69 |
) |
Investment securities taxable |
|
|
(963 |
) |
|
|
139 |
|
|
|
(824 |
) |
Investment securities non-taxable |
|
|
192 |
|
|
|
53 |
|
|
|
245 |
|
Loans receivable |
|
|
7,028 |
|
|
|
(2,068 |
) |
|
|
4,960 |
|
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
|
6,326 |
|
|
|
(2,008 |
) |
|
|
4,318 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing transaction and
savings deposits |
|
|
395 |
|
|
|
(1,325 |
) |
|
|
(930 |
) |
Time deposits |
|
|
1,098 |
|
|
|
(779 |
) |
|
|
319 |
|
Federal funds purchased |
|
|
(100 |
) |
|
|
(36 |
) |
|
|
(136 |
) |
Securities sold under agreement to
repurchase |
|
|
18 |
|
|
|
(654 |
) |
|
|
(636 |
) |
FHLB borrowed funds |
|
|
1,266 |
|
|
|
(502 |
) |
|
|
764 |
|
Subordinated debentures |
|
|
51 |
|
|
|
11 |
|
|
|
62 |
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
2,728 |
|
|
|
(3,285 |
) |
|
|
(557 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in net interest income |
|
$ |
3,598 |
|
|
$ |
1,277 |
|
|
$ |
4,875 |
|
|
|
|
|
|
|
|
|
|
|
Provision for Loan Losses. Our management assesses the adequacy of the allowance for loan
losses by applying the provisions of Statement of Financial Accounting Standards No. 5 and No. 114.
Specific allocations are determined for loans considered to be impaired and loss factors are
assigned to the remainder of the loan portfolio to determine an appropriate level in the allowance
for loan losses. The allowance is increased, as necessary, by making a provision for loan losses.
The specific allocations for impaired loans are assigned based on an estimated net realizable value
after a thorough review of the credit relationship. The potential loss factors associated with the
remainder of the loan portfolio are based on an internal net loss experience, as well as
managements review of trends within the portfolio and related industries.
Generally, commercial, commercial real estate, and residential real estate loans are assigned
a level of risk at origination. Thereafter, these loans are reviewed on a regular basis. The
periodic reviews generally include loan payment and collateral status, the borrowers financial
data, and key ratios such as cash flows, operating income, liquidity, and leverage. A material
change in the borrowers credit analysis can result in an increase or decrease in the loans
assigned risk grade. Aggregate dollar volume by risk grade is monitored on an ongoing basis.
33
Our management reviews certain key loan quality indicators on a monthly basis, including
current economic conditions, delinquency trends and ratios, portfolio mix changes, and other
information management deems necessary. This review process provides a degree of objective
measurement that is used in conjunction with periodic internal evaluations. To the extent that this
review process yields differences between estimated and actual observed losses, adjustments are
made to the loss factors used to determine the appropriate level of the allowance for loan losses.
The provision for loan losses represents managements determination of the amount necessary to
be charged against the current periods earnings, to maintain the allowance for loan losses at a
level that is considered adequate in relation to the estimated risk inherent in the loan portfolio.
Our provision for loan losses increased $4.0 million, or 486.5%, to $4.8 million for the
three-month period ended March 31, 2008, from $820,000 for the same period in 2007. The increase in
the provision is primarily associated with a decline in asset quality, particularly in our Florida
market combined with growth in the loan portfolio. The decrease in our asset quality is primarily
related to the unfavorable economic conditions that are impacting our Florida market. During the
first quarter of 2008, we recorded a provision for loan loss in our Florida subsidiary of $3.4
million.
Non-Interest Income. Total non-interest income was $13.5 million for the three-month period
ended March 31, 2008 compared to $6.2 million for the same period in 2007. Our non-interest income
includes service charges on deposit accounts, other service charges and fees, data processing fees,
mortgage banking income, insurance commissions, income from title services, increases in cash value
of life insurance, dividends, equity in earnings of unconsolidated affiliates and other income.
Table 5 measures the various components of our non-interest income for the three-month periods
ended March 31, 2008 and 2007, respectively, as well as changes for the three-month period ended
March 31, 2008 compared to the same period in 2007.
Table 5: Non-Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
March 31, |
|
|
2008 Change |
|
|
|
2008 |
|
|
2007 |
|
|
from 2007 |
|
|
|
|
|
|
|
(Dollars in thousands) |
|
|
|
|
|
Service charges on deposit
accounts |
|
$ |
3,097 |
|
|
$ |
2,588 |
|
|
$ |
509 |
|
|
|
19.7 |
% |
Other service charges and fees |
|
|
1,763 |
|
|
|
1,500 |
|
|
|
263 |
|
|
|
17.5 |
|
Data processing fees |
|
|
210 |
|
|
|
218 |
|
|
|
(8 |
) |
|
|
(3.7 |
) |
Mortgage lending income |
|
|
632 |
|
|
|
348 |
|
|
|
284 |
|
|
|
81.6 |
|
Mortgage servicing income |
|
|
231 |
|
|
|
|
|
|
|
231 |
|
|
|
100.0 |
|
Insurance commissions |
|
|
272 |
|
|
|
289 |
|
|
|
(17 |
) |
|
|
(5.9 |
) |
Income from title services |
|
|
168 |
|
|
|
156 |
|
|
|
12 |
|
|
|
7.7 |
|
Increase in cash value of life
insurance |
|
|
585 |
|
|
|
598 |
|
|
|
(13 |
) |
|
|
(2.2 |
) |
Dividends from FHLB, FRB &
bankers bank |
|
|
281 |
|
|
|
227 |
|
|
|
54 |
|
|
|
23.8 |
|
Equity in income (loss) of
unconsolidated affiliates |
|
|
102 |
|
|
|
(114 |
) |
|
|
216 |
|
|
|
189.5 |
|
Gain on sale of equity
investment |
|
|
6,102 |
|
|
|
|
|
|
|
6,102 |
|
|
|
100.0 |
|
Gain on sale of SBA |
|
|
101 |
|
|
|
|
|
|
|
101 |
|
|
|
100.0 |
|
Gain (loss) on sale of
premises
and equipment, net |
|
|
(2 |
) |
|
|
14 |
|
|
|
(16 |
) |
|
|
(114.3 |
) |
Gain (loss) on OREO |
|
|
(380 |
) |
|
|
37 |
|
|
|
(417 |
) |
|
|
(1,127.0 |
) |
Other income |
|
|
372 |
|
|
|
344 |
|
|
|
28 |
|
|
|
8.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest income |
|
$ |
13,534 |
|
|
$ |
6,205 |
|
|
$ |
7,329 |
|
|
|
118.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34
Non-interest income increased $7.3 million, or 118.1%, to $13.5 million for the three-month
period ended March 31, 2008 from $6.2 million for the same period in 2007. The primary factors
that resulted in the increase include:
|
|
|
Of the $509,000 aggregate increase in service charges on deposit accounts, our
acquisition of Centennial Bancshares, Inc. accounted for $130,000 of the increase. The
remaining increase is related to organic growth of our bank subsidiaries and an improved
fee process. |
|
|
|
|
Of the $263,000 aggregate increase in other service charges and fees, our acquisition
of Centennial Bancshares, Inc. accounted for $145,000 of the increase. The remaining
increases are a result of increased retention of interchange fees and organic growth of our
bank subsidiaries |
|
|
|
|
Of the $284,000 aggregate increase in mortgage lending income, our acquisition of
Centennial Bancshares, Inc. accounted for $84,000 of the increase. The remaining increase
is related to organic growth of our bank subsidiaries. |
|
|
|
|
The new revenue source, mortgage servicing income was related to our acquisition of
Centennial Bancshares, Inc. As a result of this acquisition, we now have a mortgage loan
servicing portfolio of approximately $290 million and purchased mortgage servicing rights
of $2.3 million. |
|
|
|
|
The equity in earnings of unconsolidated affiliate is related to the 20% interest in
White River Bancshares that we purchased during 2005. Because the investment in White River
Bancshares is accounted for on the equity method, we recorded our share of White River
Bancshares operating earnings. White River Bancshares had been operating at a loss as a
result of their status as a start up company until late in 2007. White River Bancshares
repurchased our interest in them on March 3, 2008. This resulted in a one time gain on the
sale of the equity investment of $6.1 million. |
|
|
|
|
The $380,000 loss on OREO is related to a foreclosure on an owner occupied strip center
in the Florida market. Due to the unfavorable economic conditions in the Florida market,
the current fair market value estimate required for this write down be taken on the
property. |
35
Non-Interest Expense. Non-interest expense consists of salary and employee benefits,
occupancy and equipment, data processing, and other expenses such as advertising, amortization of
intangibles, electronic banking expense, FDIC and state assessment, and legal and accounting fees.
Table 6 below sets forth a summary of non-interest expense for the three-month periods ended
March 31, 2008 and 2007, as well as changes for the three-month period ended March 31, 2008
compared to the same period in 2007.
Table 6: Non-Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
March 31, |
|
|
2008 Change |
|
|
|
2008 |
|
|
2007 |
|
|
from 2007 |
|
|
|
(Dollars in thousands) |
|
Salaries and employee benefits |
|
$ |
9,278 |
|
|
$ |
7,440 |
|
|
$ |
1,838 |
|
|
|
24.7 |
% |
Occupancy and equipment |
|
|
2,702 |
|
|
|
2,210 |
|
|
|
492 |
|
|
|
22.3 |
|
Data processing expense |
|
|
786 |
|
|
|
644 |
|
|
|
142 |
|
|
|
22.0 |
|
Other operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising |
|
|
614 |
|
|
|
629 |
|
|
|
(15 |
) |
|
|
(2.4 |
) |
Amortization of intangibles |
|
|
462 |
|
|
|
439 |
|
|
|
23 |
|
|
|
5.2 |
|
Amortization of purchased
mortgage servicing rights |
|
|
147 |
|
|
|
|
|
|
|
147 |
|
|
|
100.0 |
|
Electronic banking expense |
|
|
752 |
|
|
|
530 |
|
|
|
222 |
|
|
|
41.9 |
|
Directors fees |
|
|
231 |
|
|
|
174 |
|
|
|
57 |
|
|
|
32.8 |
|
Due from bank service charges |
|
|
62 |
|
|
|
56 |
|
|
|
6 |
|
|
|
10.7 |
|
FDIC and state assessment |
|
|
315 |
|
|
|
260 |
|
|
|
55 |
|
|
|
21.2 |
|
Insurance |
|
|
228 |
|
|
|
244 |
|
|
|
(16 |
) |
|
|
(6.6 |
) |
Legal and accounting |
|
|
280 |
|
|
|
319 |
|
|
|
(39 |
) |
|
|
(12.2 |
) |
Mortgage servicing expense |
|
|
87 |
|
|
|
|
|
|
|
87 |
|
|
|
100.0 |
|
Other professional fees |
|
|
833 |
|
|
|
170 |
|
|
|
663 |
|
|
|
390.0 |
|
Operating supplies |
|
|
244 |
|
|
|
226 |
|
|
|
18 |
|
|
|
8.0 |
|
Postage |
|
|
180 |
|
|
|
164 |
|
|
|
16 |
|
|
|
9.8 |
|
Telephone |
|
|
231 |
|
|
|
228 |
|
|
|
3 |
|
|
|
1.3 |
|
Other expense |
|
|
1,251 |
|
|
|
1,008 |
|
|
|
243 |
|
|
|
24.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-interest expense |
|
$ |
18,683 |
|
|
$ |
14,741 |
|
|
$ |
3,942 |
|
|
|
26.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest expense increased $3.9 million, or 26.7%, to $18.7 million for the three-month
period ended March 31, 2008, from $14.7 million for the same period in 2007. The increase is the
result of our acquisition of Centennial Bancshares, Inc. during the first quarter of 2008, the
continued expansion of the Company and additional costs associated with an efficiency study
performed during the first quarter of 2008 combined with the normal increased cost of doing
business. The most significant component of the increase was related to our acquisition of
Centennial Bancshares. Another component was the $660,000 of costs associated with an efficiency
study performed by a third party in the first quarter of 2008. The remaining increases are
primarily the result of the continued expansion of the Company combined with the normal increased
cost of doing business. During 2008 and 2007, we have opened two de novo branch locations in
Florida and six in Arkansas.
36
At its April 20, 2007 meeting, our Board of Directors approved a Chairmans Retirement Plan
for John Allison, our Chairman and CEO. Beginning on Mr. Allisons 65th birthday, he will receive
a $250,000 annual benefit to be paid for 10 consecutive years or until his death, whichever shall
occur later. This will result in an increase of approximately $535,000 to non-interest expense for
2008. An expense of $130,000 was accrued for the three months ended March 31, 2008. During April
2007, we purchased $3.5 million of additional bank-owned life insurance to help offset a portion of
the costs related to this retirement benefit.
Income Taxes. The provision for income taxes increased $1.7 million, or 84.8%, to $3.6
million for the three-month period ended March 31, 2008, from $1.9 million as of March 31, 2007.
The effective income tax rate was 33.1% for the three-month period ended March 31, 2008, compared
to 29.0% for the same period in 2007. The primary cause of this increase is the result of our
increased earnings which is tax-effected at a marginal tax rate of 39.225%.
Financial Conditions as of and for the Quarter Ended March 31, 2008 and 2007
Our total assets increased $279.5 million, an annualized growth of 49.1%, to $2.57 billion as
of March 31, 2008, from $2.29 billion as of December 31, 2007. Our loan portfolio increased $260.0
million, an annualized growth of 65.1%, to $1.87 billion as of March 31, 2008, from $1.61 billion
as of December 31, 2007. Shareholders equity increased $33.3 million, an annualized growth of
53.0%, to $286.4 million as of March 31, 2008, compared to $253.1 million as of December 31, 2007.
Asset and loan increases are primarily associated with our acquisition of Centennial Bancshares,
Inc. and organic growth of our bank subsidiaries. On January 1, 2008, as a result of our
acquisition of Centennial Bancshares, assets and loans increased by $234.1 million and $192.8
million, respectively. The increase in stockholders equity was primarily the result of the
issuance of $24.3 million in stock as a result of our acquisition of Centennial Bancshares and
retained earnings for the three months.
Loan Portfolio
Our loan portfolio averaged $1.83 billion during the three-month period ended March 31, 2008.
Net loans were $1.83 billion as of March 31, 2008, compared to $1.58 billion as of December 31,
2007. The most significant components of the loan portfolio were commercial real estate,
residential real estate, consumer, and commercial and industrial loans. These loans are primarily
originated within our market areas of central Arkansas, north central Arkansas, northwest Arkansas,
southern Arkansas, southwest Florida and the Florida Keys and are generally secured by residential
or commercial real estate or business or personal property within our market areas.
Certain credit markets have experienced difficult conditions and volatility during 2007 and
2008, particularly Florida. These markets continue to experience pressure including the well
publicized sub-prime mortgage market. The Company does not actively market or originate subprime
mortgage loans.
37
Table 7 presents our loan balances by category as of the dates indicated.
Table 7: Loan Portfolio
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
As of |
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
Real estate: |
|
|
|
|
|
|
|
|
Commercial real estate loans: |
|
|
|
|
|
|
|
|
Non-farm/non-residential |
|
$ |
765,881 |
|
|
$ |
607,638 |
|
Construction/land development |
|
|
341,442 |
|
|
|
367,422 |
|
Agricultural |
|
|
24,739 |
|
|
|
22,605 |
|
Residential real estate loans: |
|
|
|
|
|
|
|
|
Residential 1-4 family |
|
|
343,475 |
|
|
|
259,975 |
|
Multifamily residential |
|
|
73,220 |
|
|
|
45,428 |
|
|
|
|
|
|
|
|
Total real estate |
|
|
1,548,757 |
|
|
|
1,303,068 |
|
Consumer |
|
|
55,251 |
|
|
|
46,275 |
|
Commercial and industrial |
|
|
224,756 |
|
|
|
219,062 |
|
Agricultural |
|
|
17,559 |
|
|
|
20,429 |
|
Other |
|
|
20,646 |
|
|
|
18,160 |
|
|
|
|
|
|
|
|
Total loans receivable before allowance for loan losses |
|
|
1,866,969 |
|
|
|
1,606,994 |
|
Allowance for loan losses |
|
|
37,075 |
|
|
|
29,406 |
|
|
|
|
|
|
|
|
Total loans receivable, net |
|
$ |
1,829,894 |
|
|
$ |
1,577,588 |
|
|
|
|
|
|
|
|
Commercial Real Estate Loans. We originate non-farm and non-residential loans (primarily
secured by commercial real estate), construction/land development loans, and agricultural loans,
which are generally secured by real estate located in our market areas. Our commercial mortgage
loans are generally collateralized by first liens on real estate and amortized over a 10 to 20 year
period with balloon payments due at the end of one to five years. These loans are generally
underwritten by addressing cash flow (debt service coverage), primary and secondary source of
repayment, the financial strength of any guarantor, the strength of the tenant (if any), the
borrowers liquidity and leverage, management experience, ownership structure, economic conditions
and industry specific trends and collateral. Generally, we will loan up to 85% of the value of
improved property, 65% of the value of raw land and 75% of the value of land to be acquired and
developed. A first lien on the property and assignment of lease is required if the collateral is
rental property, with second lien positions considered on a case-by-case basis.
As of March 31, 2008, commercial real estate loans totaled $1.13 billion, or 60.6% of our loan
portfolio, compared to $997.7 million, or 62.1% of our loan portfolio, as of December 31, 2007. Our
acquisition of Centennial Bancshares resulted in an increase of $91.5 million of commercial real
estate. The remaining increase is primarily the result of strong demand for this type of loan
product which resulted in organic growth of our loan portfolio.
Residential Real Estate Loans. We originate one to four family, owner occupied residential
mortgage loans generally secured by property located in our primary market area. The majority of
our residential mortgage loans consist of loans secured by owner occupied, single family
residences. Residential real estate loans generally have a loan-to-value ratio of up to 90%. These
loans are underwritten by giving consideration to the borrowers ability to pay, stability of
employment or source of income, debt-to-income ratio, credit history and loan-to-value ratio.
38
As of March 31, 2008, we had $416.7 million, or 22.3% of our loan portfolio, in residential
real estate loans, compared to the $305.4 million, or 19.0% of our loan portfolio, as of December
31, 2007. Our acquisition of Centennial Bancshares resulted in an increase of $65.4 million of
residential real estate loans. The changing market conditions have given our community banks the
opportunity to retain more residential real estate loans. These loans have normal maturities of
less than five years.
Consumer Loans. Our consumer loan portfolio is composed of secured and unsecured loans
originated by our banks. The performance of consumer loans will be affected by the local and
regional economy as well as the rates of personal bankruptcies, job loss, divorce and other
individual-specific characteristics.
As of March 31, 2008, our installment consumer loan portfolio totaled $55.3 million, or 3.0%
of our total loan portfolio, compared to the $46.3 million, or 2.9% of our loan portfolio as of
December 31, 2007. The primary cause for the increase is related to our acquisition of Centennial
Bancshares which resulted in an increase of $8.3 million to consumer loans.
Commercial and Industrial Loans. Commercial and industrial loans are made for a variety of
business purposes, including working capital, inventory, equipment and capital expansion. The terms
for commercial loans are generally one to five years. Commercial loan applications must be
supported by current financial information on the borrower and, where appropriate, by adequate
collateral. Commercial loans are generally underwritten by addressing cash flow (debt service
coverage), primary and secondary sources of repayment, the financial strength of any guarantor, the
borrowers liquidity and leverage, management experience, ownership structure, economic conditions
and industry specific trends and collateral. The loan to value ratio depends on the type of
collateral. Generally speaking, accounts receivable are financed at between 50% to 80% of accounts
receivable less than 90 days past due. Inventory financing will range between 50% and 60% depending
on the borrower and nature of inventory. We require a first lien position for those loans.
As of March 31, 2008, commercial and industrial loans outstanding totaled $224.8 million, or
12.0% of our loan portfolio, compared to $219.1 million, or 13.6% of our loan portfolio, as of
December 31, 2007. Our acquisition of Centennial Bancshares resulted in an increase of $31.5
million of commercial and industrial loans. The offsetting decrease is related to the payoff of a
couple of large credits during the first quarter of 2008.
Non-Performing Assets
We classify our problem loans into three categories: past due loans, special mention loans and
classified loans (accruing and non-accruing).
When management determines that a loan is no longer performing, and that collection of
interest appears doubtful, the loan is placed on non-accrual status. Loans that are 90 days past
due are placed on non-accrual status unless they are adequately secured and there is reasonable
assurance of full collection of both principal and interest. Our management closely monitors all
loans that are contractually 90 days past due, treated as special mention or otherwise classified
or on non-accrual status. Generally, non-accrual loans that are 120 days past due without assurance
of repayment are charged off against the allowance for loan losses.
Table 8 sets forth information with respect to our non-performing assets as of March 31, 2008
and December 31, 2007. As of these dates, we did not have any restructured loans within the meaning
of Statement of Financial Accounting Standards No. 15.
39
Table 8: Non-performing Assets
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
As of |
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(Dollars in thousands) |
|
Non-accrual loans |
|
$ |
12,033 |
|
|
$ |
2,952 |
|
Loans past due 90 days or more
(principal or interest
payments) |
|
|
|
|
|
|
301 |
|
|
|
|
|
|
|
|
Total non-performing loans |
|
|
12,033 |
|
|
|
3,253 |
|
|
|
|
|
|
|
|
Other non-performing assets |
|
|
|
|
|
|
|
|
Foreclosed assets held for sale |
|
|
5,097 |
|
|
|
5,083 |
|
Other non-performing assets |
|
|
27 |
|
|
|
15 |
|
|
|
|
|
|
|
|
Total other non-performing assets |
|
|
5,124 |
|
|
|
5,098 |
|
|
|
|
|
|
|
|
Total non-performing assets |
|
$ |
17,157 |
|
|
$ |
8,351 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses to
non-performing loans |
|
|
308.11 |
% |
|
|
903.97 |
% |
Non-performing loans to total loans |
|
|
0.64 |
|
|
|
0.20 |
|
Non-performing assets to total assets |
|
|
0.67 |
|
|
|
0.36 |
|
Our non-performing loans are comprised of non-accrual loans and loans that are contractually
past due 90 days. Our bank subsidiaries recognize income principally on the accrual basis of
accounting. When loans are classified as non-accrual, the accrued interest is charged off and no
further interest is accrued, unless the credit characteristics of the loan improves. If a loan is
determined by management to be uncollectible, the portion of the loan determined to be
uncollectible is then charged to the allowance for loan losses.
Total non-performing loans were $12.0 million as of March 31, 2008, compared to $3.3 million
as of December 31, 2007 for an increase of $8.7 million. Part of this increase is related to our
acquisition of Centennial Bancshares on January 1, 2008 which reported $2.4 million of
non-performing loans as of March 31, 2008. As anticipated, we saw an increase in non-performing
loans from our Florida market.
As a result of the slowdown in housing sales in our Florida markets, our non-performing loans
increased by $5.6 million. The weakening real estate market has and may continue to raise our level
of non-performing loans going forward. When we reported our year-end results, we provided a
projection for non-performing loans to total loans in the range of 0.60% to 2.0%. This continues
to be our expected range for non-performing loans to total loans. While we believe our allowance
for loan losses is adequate at March 31, 2008, as additional facts become known about relevant
internal and external factors that effect loan collectability and our assumptions, it may result in
us making additions to the provision for loan loss during 2008.
If the non-accrual loans had been accruing interest in accordance with the original terms of
their respective agreements, interest income of approximately $136,000 and $88,000 for the
three-month periods ended March 31, 2008 and 2007, respectively, would have been recorded. Interest
income recognized on the non-accrual loans for the three-month periods ended March 31, 2008 and
2007 was considered immaterial.
A loan is considered impaired when it is probable that we will not receive all amounts due
according to the contracted terms of the loans. Impaired loans may include non-performing loans
(loans past due 90 days or more and non-accrual loans) and certain other loans identified by
management that are still performing. As of March 31, 2008, average impaired loans were $22.5
million compared to $10.0 million as of March 31, 2007. At March 31, 2008, impaired loans were
$33.2 million compared to $11.9 million at March 31, 2007 for an increase of $21.3 million. The
unfavorable economic conditions that are impacting our Florida market accounted for $17.4 million
of the $21.3 million increase, while the acquisition of Centennial Bancshares, increased our
impaired loans by $2.4 million.
40
The balance in foreclosed assets held for sale is primarily the result of one credit located
in the Florida Keys. This foreclosure is an owner occupied strip center. The space the proprietor
occupied has subsequently been leased and the rest of the center is occupied. In the first quarter
of 2008, we took a $380,000 write down of the property to reflect the current fair market value
estimate. We are cautiously optimistic that this property can be disposed of during the second or
third quarter of 2008.
Due to the unfavorable economic conditions in the Florida market, current fair market value
estimates required that this write down to be taken on this property.
Allowance for Loan Losses
Overview. The allowance for loan losses is maintained at a level which our management
believes is adequate to absorb all probable losses on loans in the loan portfolio. The amount of
the allowance is affected by: (i) loan charge-offs, which decrease the allowance; (ii) recoveries
on loans previously charged off, which increase the allowance; and (iii) the provision of possible
loan losses charged to income, which increases the allowance. In determining the provision for
possible loan losses, it is necessary for our management to monitor fluctuations in the allowance
resulting from actual charge-offs and recoveries and to periodically review the size and
composition of the loan portfolio in light of current and anticipated economic conditions. If
actual losses exceed the amount of allowance for loan losses, our earnings could be adversely
affected.
As we evaluate the allowance for loan losses, we categorize it as follows: (i) specific
allocations; (ii) allocations for classified assets with no specific allocation; (iii) general
allocations for each major loan category; and (iv) miscellaneous allocations.
Specific Allocations. As a general rule, if a specific allocation is warranted, it is the
result of an analysis of a previously classified credit or relationship. Our evaluation process in
specific allocations includes a review of appraisals or other collateral analysis. These values are
compared to the remaining outstanding principal balance. If a loss is determined to be reasonably
possible, the possible loss is identified as a specific allocation. If the loan is not collateral
dependent, the measurement of loss is based on the expected future cash flows of the loan.
Allocations for Classified Assets with No Specific Allocation. We establish allocations for
loans rated special mention through loss in accordance with the guidelines established by the
regulatory agencies. A percentage rate is applied to each loan category to determine the level of
dollar allocation.
General Allocations. We establish general allocations for each major loan category. This
section also includes allocations to loans, which are collectively evaluated for loss such as
residential real estate, commercial real estate, consumer loans and commercial and industrial
loans. The allocations in this section are based on a historical review of loan loss experience and
past due accounts. We give consideration to trends, changes in loan mix, delinquencies, prior
losses, and other related information.
Miscellaneous Allocations. Allowance allocations other than specific, classified, and general
are included in our miscellaneous section.
Charge-offs and Recoveries. Total charge-offs increased $523,000, or 523.0%, to $623,000 for
the three months ended March 31, 2008, compared to the same period in 2007. Total recoveries
decreased $2,000, or 1.9%, to $101,000 for the three months ended March 31, 2008, compared to the
same period in 2007. The changes in net charge-offs are due to our proactive stance on asset
quality. The acquisition completed in the first quarter of 2008 has a minimal impact on net
charge-offs.
41
Table 9 shows the allowance for loan losses, charge-offs and recoveries as of and for the
three-month periods ended March 31, 2008 and 2007.
Table 9: Analysis of Allowance for Loan Losses
|
|
|
|
|
|
|
|
|
|
|
As of March 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(Dollars in thousands) |
|
Balance, beginning of period |
|
$ |
29,406 |
|
|
$ |
26,111 |
|
Loans charged off |
|
|
|
|
|
|
|
|
Real estate: |
|
|
|
|
|
|
|
|
Commercial real estate loans: |
|
|
|
|
|
|
|
|
Non-farm/non-residential |
|
|
16 |
|
|
|
|
|
Construction/land development |
|
|
44 |
|
|
|
|
|
Agricultural |
|
|
|
|
|
|
|
|
Residential real estate loans: |
|
|
|
|
|
|
|
|
Residential 1-4 family |
|
|
357 |
|
|
|
10 |
|
Multifamily residential |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total real estate |
|
|
417 |
|
|
|
10 |
|
Consumer |
|
|
100 |
|
|
|
59 |
|
Commercial and industrial |
|
|
106 |
|
|
|
31 |
|
Agricultural |
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans charged off |
|
|
623 |
|
|
|
100 |
|
|
|
|
|
|
|
|
Recoveries of loans previously charged off |
|
|
|
|
|
|
|
|
Real estate: |
|
|
|
|
|
|
|
|
Commercial real estate loans: |
|
|
|
|
|
|
|
|
Non-farm/non-residential |
|
|
4 |
|
|
|
16 |
|
Construction/land development |
|
|
2 |
|
|
|
1 |
|
Agricultural |
|
|
|
|
|
|
|
|
Residential real estate loans: |
|
|
|
|
|
|
|
|
Residential 1-4 family |
|
|
29 |
|
|
|
24 |
|
Multifamily residential |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total real estate |
|
|
35 |
|
|
|
41 |
|
Consumer |
|
|
34 |
|
|
|
36 |
|
Commercial and industrial |
|
|
31 |
|
|
|
19 |
|
Agricultural |
|
|
|
|
|
|
|
|
Other |
|
|
1 |
|
|
|
7 |
|
|
|
|
|
|
|
|
Total recoveries |
|
|
101 |
|
|
|
103 |
|
|
|
|
|
|
|
|
Net (recoveries) loans charged off |
|
|
522 |
|
|
|
(3 |
) |
Allowance for loan loss of Centennial
Bancshares, Inc. |
|
|
3,382 |
|
|
|
|
|
Provision for loan losses |
|
|
4,809 |
|
|
|
820 |
|
|
|
|
|
|
|
|
Balance, March 31 |
|
$ |
37,075 |
|
|
$ |
26,934 |
|
|
|
|
|
|
|
|
Net (recoveries) charge-offs to average loans |
|
|
0.11 |
% |
|
|
|
% |
Allowance for loan losses to period end loans |
|
|
1.99 |
|
|
|
1.83 |
|
Allowance for loan losses to net
(recoveries) charge-offs |
|
|
1,766 |
|
|
|
(221,375 |
) |
42
Allocated Allowance for Loan Losses. We use a risk rating and specific reserve methodology in
the calculation and allocation of our allowance for loan losses. While the allowance is allocated
to various loan categories in assessing and evaluating the level of the allowance, the allowance is
available to cover charge-offs incurred in all loan categories. Because a portion of our portfolio
has not matured to the degree necessary to obtain reliable loss data from which to calculate
estimated future losses, the unallocated portion of the allowance is an integral component of the
total allowance. Although unassigned to a particular credit relationship or product segment, this
portion of the allowance is vital to safeguard against the imprecision inherent in estimating
credit losses.
The changes for the period ended March 31, 2008 in the allocation of the allowance for loan
losses for the individual types of loans are primarily associated with the decline in asset
quality, particularly in our Florida market, our acquisition of Centennial Bancshares, Inc. on
January 1, 2008 and normal changes in the outstanding loan portfolio for those products from
December 31, 2007.
Table 10 presents the allocation of allowance for loan losses as of March 31, 2008 and
December 31, 2007.
Table 10: Allocation of Allowance for Loan Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2008 |
|
|
As of December 31, 2007 |
|
|
|
Allowance |
|
|
% of |
|
|
Allowance |
|
|
% of |
|
|
|
Amount |
|
|
loans(1) |
|
|
Amount |
|
|
loans(1) |
|
|
|
(Dollars in thousands) |
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-farm/non-residential |
|
$ |
14,355 |
|
|
|
41.0 |
% |
|
$ |
11,475 |
|
|
|
37.8 |
% |
Construction/land development |
|
|
9,363 |
|
|
|
18.3 |
|
|
|
7,332 |
|
|
|
22.9 |
|
Agricultural |
|
|
367 |
|
|
|
1.3 |
|
|
|
311 |
|
|
|
1.4 |
|
Residential real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential 1-4 family |
|
|
6,291 |
|
|
|
18.4 |
|
|
|
3,968 |
|
|
|
16.2 |
|
Multifamily residential |
|
|
1,190 |
|
|
|
4.0 |
|
|
|
727 |
|
|
|
2.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total real estate |
|
|
31,566 |
|
|
|
83.0 |
|
|
|
23,813 |
|
|
|
81.1 |
|
Consumer |
|
|
956 |
|
|
|
3.0 |
|
|
|
905 |
|
|
|
2.9 |
|
Commercial and industrial |
|
|
3,652 |
|
|
|
12.0 |
|
|
|
3,243 |
|
|
|
13.6 |
|
Agricultural |
|
|
532 |
|
|
|
0.9 |
|
|
|
599 |
|
|
|
1.3 |
|
Other |
|
|
14 |
|
|
|
1.1 |
|
|
|
14 |
|
|
|
1.1 |
|
Unallocated |
|
|
355 |
|
|
|
|
|
|
|
832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
37,075 |
|
|
|
100.0 |
% |
|
$ |
29,406 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Percentage of loans in each category to loans receivable. |
Investments and Securities
Our securities portfolio is the second largest component of earning assets and provides a
significant source of revenue. Securities within the portfolio are classified as held-to-maturity,
available-for-sale, or trading based on the intent and objective of the investment and the ability
to hold to maturity. Fair values of securities are based on quoted market prices where available.
If quoted market prices are not available, estimated fair values are based on quoted market prices
of comparable securities. As of March 31, 2008, we had no held-to-maturity or trading securities.
Securities available-for-sale are reported at fair value with unrealized holding gains and
losses reported as a separate component of shareholders equity as other comprehensive income.
Securities that are held as available-for-sale are used as a part of our asset/liability management
strategy. Securities may be sold in response to interest rate changes, changes in prepayment risk,
the need to increase regulatory capital, and other similar factors are classified as available for
sale. Available-for-sale securities were $403.8 million as
43
of March 31, 2008, compared to $430.4 million as of December 31, 2007. The estimated duration
of our securities portfolio was 2.5 years as of March 31, 2008.
As of March 31, 2008, $194.1 million, or 48.1%, of our available-for-sale securities were
invested in mortgage-backed securities, compared to $181.6 million, or 42.2%, of our
available-for-sale securities as of December 31, 2007. To reduce our income tax burden, $112.3
million, or 27.8%, of our available-for-sale securities portfolio as of March 31, 2008, was
primarily invested in tax-exempt obligations of state and political subdivisions, compared to
$111.3 million, or 25.9%, of our available-for-sale securities as of December 31, 2007. Also, we
had approximately $86.4 million, or 21.4%, invested in obligations of U.S. Government-sponsored
enterprises as of March 31, 2008, compared to $126.3 million, or 29.3%, of our available-for-sale
securities as of December 31, 2007.
Certain investment securities are valued at less than their historical cost. These declines
primarily resulted from recent increases in market interest rates. Based on evaluation of available
evidence, we believe the declines in fair value for these securities are temporary. It is our
intent to hold these securities to recovery. Should the impairment of any of these securities
become other than temporary, the cost basis of the investment will be reduced and the resulting
loss recognized in net income in the period the other-than-temporary impairment is identified.
Table 11 presents the carrying value and fair value of investment securities as of March 31,
2008 and December 31, 2007.
Table 11: Investment Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2008 |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Estimated |
|
|
|
Cost |
|
|
Gains |
|
|
(Losses) |
|
|
Fair Value |
|
|
|
(In thousands) |
|
Available-for-Sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government-sponsored
enterprises |
|
$ |
85,367 |
|
|
$ |
1,042 |
|
|
$ |
(8 |
) |
|
$ |
86,401 |
|
Mortgage-backed securities |
|
|
194,077 |
|
|
|
1,555 |
|
|
|
(1,517 |
) |
|
|
194,115 |
|
State and political
subdivisions |
|
|
111,915 |
|
|
|
1,520 |
|
|
|
(1,106 |
) |
|
|
112,329 |
|
Other securities |
|
|
11,266 |
|
|
|
|
|
|
|
(356 |
) |
|
|
10,910 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
402,625 |
|
|
$ |
4,117 |
|
|
$ |
(2,987 |
) |
|
$ |
403,755 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2007 |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
Estimated |
|
|
|
Cost |
|
|
Gains |
|
|
(Losses) |
|
|
Fair Value |
|
|
|
(In thousands) |
|
Available-for-Sale |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government-sponsored
enterprises |
|
$ |
126,898 |
|
|
$ |
268 |
|
|
$ |
(872 |
) |
|
$ |
126,294 |
|
Mortgage-backed securities |
|
|
184,949 |
|
|
|
179 |
|
|
|
(3,554 |
) |
|
|
181,574 |
|
State and political
subdivisions |
|
|
111,014 |
|
|
|
1,105 |
|
|
|
(812 |
) |
|
|
111,307 |
|
Other securities |
|
|
11,411 |
|
|
|
|
|
|
|
(187 |
) |
|
|
11,224 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
434,272 |
|
|
$ |
1,552 |
|
|
$ |
(5,425 |
) |
|
$ |
430,399 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44
Deposits
Our deposits averaged $1.80 billion for the three-month period ended March 31, 2008. Total
deposits increased $262.5 million, or an annualized increase of 66.3%, to $1.85 billion as of March
31, 2008, from $1.59 billion as of December 31, 2007. On January 1, 2008, as a result of our
acquisition of Centennial Bancshares, deposits increased by $178.8 million. Deposits are our
primary source of funds. We offer a variety of products designed to attract and retain deposit
customers. Those products consist of checking accounts, regular savings deposits, NOW accounts,
money market accounts and certificates of deposit. Deposits are gathered from individuals,
partnerships and corporations in our market areas. In addition, we obtain deposits from state and
local entities and, to a lesser extent, U.S. Government and other depository institutions. Our
policy also permits the acceptance of brokered deposits. As of March 31, 2008 and December 31, 2007
brokered deposits were $47.5 million and $39.3 million, respectively.
The interest rates paid are competitively priced for each particular deposit product and
structured to meet our funding requirements. We will continue to manage interest expense through
deposit pricing and do not anticipate a significant change in total deposits unless our liquidity
position changes. We believe that additional funds can be attracted and deposit growth can be
accelerated through deposit pricing if we experience increased loan demand or other liquidity
needs. During 2007, the federal funds rate remained constant until September 18, 2007, when the
Federal Funds rate was lowered by 50 basis points to 4.75%. The Federal Funds rate decreased
another 25 basis points on October 31, 2007 and December 11, 2007. Due to these reductions
occurring late in 2007, the impact for the year was minimal. Average interest rates for 2007
reflect the higher interest rate environment that existed until September 18, 2007 when the Federal
Funds rate was lowered. Going forward, we will begin to see more of an impact of the decrease in
the Federal Funds rate as our interest-bearing liabilities begin to reprice. During 2008, the rate
decreased by 75 basis points on January 22, 2008, 50 basis points on January 30, 2008 and 75 basis
points on March 18, 2008.
Table 12 reflects the classification of the average deposits and the average rate paid on each
deposit category, which is in excess of 10 percent of average total deposits, for the three-month
periods ended March 31, 2008 and 2007.
Table 12: Average Deposit Balances and Rates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
Average |
|
|
Average |
|
|
Average |
|
|
Average |
|
|
|
Amount |
|
|
Rate Paid |
|
|
Amount |
|
|
Rate Paid |
|
|
|
(Dollars in thousands) |
|
Non-interest-bearing
transaction accounts |
|
$ |
237,028 |
|
|
|
|
% |
|
$ |
214,461 |
|
|
|
|
% |
Interest-bearing
transaction accounts |
|
|
596,526 |
|
|
|
2.21 |
|
|
|
534,610 |
|
|
|
3.14 |
|
Savings deposits |
|
|
53,709 |
|
|
|
1.00 |
|
|
|
57,491 |
|
|
|
1.42 |
|
Time deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$100,000 or more |
|
|
525,770 |
|
|
|
4.39 |
|
|
|
472,219 |
|
|
|
5.00 |
|
Other time deposits |
|
|
391,578 |
|
|
|
4.50 |
|
|
|
348,723 |
|
|
|
4.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
1,804,611 |
|
|
|
3.01 |
% |
|
$ |
1,627,504 |
|
|
|
3.52 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FHLB Borrowed Funds
Our FHLB borrowed funds were $249.8 million as of March 31, 2008. The outstanding balance for
March 31, 2008 consists of $10.0 million of short-term FHLB advances and $239.8 million of FHLB
long-term advances. Our FHLB borrowings were $251.8 million as of December 31, 2007. The
outstanding balance for December 31, 2007, includes $116.0 million of short-term advances and
$135.8 million of long-term advances. Our remaining FHLB borrowing capacity was $223.6 million and
$186.6 million as of March 31, 2008 and December 31, 2007, respectively.
45
Subordinated Debentures
Subordinated debentures, which consist of guaranteed payments on trust preferred securities,
were $47.6 million and $44.6 million as of March 31, 2008 and December 31, 2007, respectively. As
a result of the acquisition of Centennial Bancshares we acquired $3.1 million of additional trust
preferred securities.
Table 13 reflects subordinated debentures as of March 31, 2008 and December 31, 2007, which
consisted of guaranteed payments on trust preferred securities with the following components:
Table 13: Subordinated Debentures
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
As of |
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands) |
|
Subordinated debentures, issued in 2003, due 2033, fixed
at 6.40%, during the first five years and at a floating rate
of 3.15% above the three-month LIBOR rate, reset
quarterly, thereafter, currently callable without penalty |
|
$ |
20,619 |
|
|
$ |
20,619 |
|
Subordinated debentures, issued in 2000, due 2030, fixed
at 10.60%, callable in 2010 with a penalty ranging from
5.30% to 0.53% depending on the year of prepayment,
callable in 2020 without penalty |
|
|
3,311 |
|
|
|
3,333 |
|
Subordinated debentures, issued in 2003, due 2033,
floating rate of 3.15% above the three-month LIBOR
rate, reset quarterly, currently callable without penalty |
|
|
5,155 |
|
|
|
5,155 |
|
Subordinated debentures, issued in 2005, due 2035, fixed
rate of 6.81% during the first ten years and at a floating
rate of 1.38% above the three-month LIBOR rate, reset
quarterly, thereafter, callable in 2010 without penalty |
|
|
15,465 |
|
|
|
15,465 |
|
Subordinated debentures, issued in 2006, due 2036, fixed
rate of 6.75% during the first five years and at a floating
rate of 1.85% above the three-month LIBOR rate, reset
quarterly, thereafter, callable in 2011 without penalty |
|
|
3,093 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
47,643 |
|
|
$ |
44,572 |
|
|
|
|
|
|
|
|
The trust preferred securities are tax-advantaged issues that qualify for Tier 1 capital
treatment subject to certain limitations. Distributions on these securities are included in
interest expense. Each of the trusts is a statutory business trust organized for the sole purpose
of issuing trust securities and investing the proceeds in our subordinated debentures, the sole
asset of each trust. The trust preferred securities of each trust represent preferred beneficial
interests in the assets of the respective trusts and are subject to mandatory redemption upon
payment of the subordinated debentures held by the trust. We wholly own the common securities of
each trust. Each trusts ability to pay amounts due on the trust preferred securities is solely
dependent upon our making payment on the related subordinated debentures. Our obligations under the
subordinated securities and other relevant trust agreements, in aggregate, constitute a full and
unconditional guarantee by us of each respective trusts obligations under the trust securities
issued by each respective trust.
Presently, the funds raised from the trust preferred offerings will qualify as Tier 1 capital
for regulatory purposes, subject to the applicable limit, with the balance qualifying as Tier 2
capital.
46
Shareholders Equity
Stockholders equity was $286.4 million at March 31, 2008 compared to $253.1 million at
December 31, 2007, an annualized increase of 53.0%. As of March 31, 2008 our equity to asset ratio
was 11.1%, compared to 11.0% as of December 31, 2007. Book value per common share was $15.62 at
March 31, 2008 compared to $14.67 at December 31, 2007, a 26.0% annualized increase. The increases
in stockholders equity and book value per share were primarily the result of our acquisition of
Centennial Bancshares and retained earnings during the prior three months.
Cash Dividends. We declared cash dividends on our common stock of $0.05 and $0.025 per share
for the three-month periods ended March 31, 2008 and 2007, respectively.
On January 18, 2008, we announced the adoption by our Board of Directors of a stock repurchase
program. The program authorizes us to repurchase up to one million shares of our common stock.
Under the repurchase program, there is no time limit for the stock repurchases, nor is there a
minimum number of shares that we intend to repurchase. The repurchase program may be suspended or
discontinued at any time without prior notices. The timing and amount of any repurchases will be
determined by management, based on its evaluation of current market conditions and other factors.
The stock repurchase program will be funded using our cash balances, which we believe are adequate
to support the stock repurchase program and our normal operations.
Liquidity and Capital Adequacy Requirements
Risk-Based Capital. We as well as our bank subsidiaries are subject to various regulatory
capital requirements administered by the federal banking agencies. Failure to meet minimum capital
requirements can initiate certain mandatory and other discretionary actions by regulators that, if
enforced, could have a direct material effect on our financial statements. Under capital adequacy
guidelines and the regulatory framework for prompt corrective action, we must meet specific capital
guidelines that involve quantitative measures of our assets, liabilities and certain
off-balance-sheet items as calculated under regulatory accounting practices. Our capital amounts
and classifications are also subject to qualitative judgments by the regulators as to components,
risk weightings and other factors.
Quantitative measures established by regulation to ensure capital adequacy require us to
maintain minimum amounts and ratios (set forth in the table below) of total and Tier 1 capital to
risk-weighted assets, and of Tier 1 capital to average assets. Management believes that, as of
March 31, 2008 and December 31, 2007, we met all regulatory capital adequacy requirements to which
we were subject.
47
Table 14 presents our risk-based capital ratios as of March 31, 2008 and December 31, 2007.
Table 14: Risk-Based Capital
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
As of |
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(Dollars in thousands) |
|
Tier 1 capital |
|
|
|
|
|
|
|
|
Shareholders equity |
|
$ |
286,391 |
|
|
$ |
253,056 |
|
Qualifying trust preferred securities |
|
|
46,000 |
|
|
|
43,000 |
|
Goodwill and core deposit intangibles, net |
|
|
(54,780 |
) |
|
|
(42,332 |
) |
Unrealized (gain) loss on
available-for-sale securities |
|
|
(581 |
) |
|
|
2,255 |
|
Other |
|
|
(233 |
) |
|
|
|
|
|
|
|
|
|
|
|
Total Tier 1 capital |
|
|
276,797 |
|
|
|
255,979 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 2 capital |
|
|
|
|
|
|
|
|
Qualifying allowance for loan losses |
|
|
26,642 |
|
|
|
23,861 |
|
|
|
|
|
|
|
|
Total Tier 2 capital |
|
|
26,642 |
|
|
|
23,861 |
|
|
|
|
|
|
|
|
Total risk-based capital |
|
$ |
303,439 |
|
|
$ |
279,840 |
|
|
|
|
|
|
|
|
Average total assets for leverage ratio |
|
$ |
2,495,518 |
|
|
$ |
2,236,776 |
|
|
|
|
|
|
|
|
Risk weighted assets |
|
$ |
2,120,915 |
|
|
$ |
1,903,364 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratios at end of period |
|
|
|
|
|
|
|
|
Leverage ratio |
|
|
11.09 |
% |
|
|
11.44 |
% |
Tier 1 risk-based capital |
|
|
13.05 |
|
|
|
13.45 |
|
Total risk-based capital |
|
|
14.31 |
|
|
|
14.70 |
|
Minimum guidelines |
|
|
|
|
|
|
|
|
Leverage ratio |
|
|
4.00 |
% |
|
|
4.00 |
% |
Tier 1 risk-based capital |
|
|
4.00 |
|
|
|
4.00 |
|
Total risk-based capital |
|
|
8.00 |
|
|
|
8.00 |
|
As of the most recent notification from regulatory agencies, our bank subsidiaries were
well-capitalized under the regulatory framework for prompt corrective action. To be categorized
as well-capitalized, our banking subsidiaries and we must maintain minimum leverage, Tier 1
risk-based capital, and total risk-based capital ratios as set forth in the table. There are no
conditions or events since that notification that we believe have changed the bank subsidiaries
categories.
Table 15 presents actual capital amounts and ratios as of March 31, 2008 and December 31,
2007, for our bank subsidiaries and us.
48
Table 15: Capital and Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To Be Well |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized Under |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For Capital |
|
Prompt Corrective |
|
|
|
|
|
|
Actual |
|
Adequacy Purposes |
|
Action Provision |
|
|
|
|
|
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
Amount |
|
Ratio |
|
|
|
|
|
|
(Dollars in thousands) |
|
|
|
|
As of March 31, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leverage ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home BancShares |
|
$ |
276,797 |
|
|
|
11.09 |
% |
|
$ |
99,837 |
|
|
|
4.00 |
% |
|
$ |
N/A |
|
|
|
N/A |
% |
|
|
|
|
First State Bank |
|
|
56,835 |
|
|
|
9.27 |
|
|
|
24,524 |
|
|
|
4.00 |
|
|
|
30,655 |
|
|
|
5.00 |
|
|
|
|
|
Community Bank |
|
|
34,835 |
|
|
|
8.89 |
|
|
|
15,674 |
|
|
|
4.00 |
|
|
|
19,592 |
|
|
|
5.00 |
|
|
|
|
|
Twin City Bank |
|
|
62,940 |
|
|
|
9.10 |
|
|
|
27,666 |
|
|
|
4.00 |
|
|
|
34,582 |
|
|
|
5.00 |
|
|
|
|
|
Marine Bank |
|
|
33,554 |
|
|
|
8.71 |
|
|
|
15,409 |
|
|
|
4.00 |
|
|
|
19,262 |
|
|
|
5.00 |
|
|
|
|
|
Bank of Mountain View |
|
|
16,440 |
|
|
|
9.05 |
|
|
|
7,266 |
|
|
|
4.00 |
|
|
|
9,083 |
|
|
|
5.00 |
|
|
|
|
|
Centennial Bank |
|
|
19,975 |
|
|
|
8.23 |
|
|
|
9,708 |
|
|
|
4.00 |
|
|
|
12,135 |
|
|
|
5.00 |
|
|
|
|
|
Tier 1 capital ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home BancShares |
|
$ |
276,797 |
|
|
|
13.05 |
% |
|
$ |
84,842 |
|
|
|
4.00 |
% |
|
$ |
N/A |
|
|
|
N/A |
% |
|
|
|
|
First State Bank |
|
|
56,835 |
|
|
|
10.53 |
|
|
|
21,590 |
|
|
|
4.00 |
|
|
|
32,385 |
|
|
|
6.00 |
|
|
|
|
|
Community Bank |
|
|
34,835 |
|
|
|
10.91 |
|
|
|
12,772 |
|
|
|
4.00 |
|
|
|
19,158 |
|
|
|
6.00 |
|
|
|
|
|
Twin City Bank |
|
|
62,940 |
|
|
|
10.17 |
|
|
|
24,755 |
|
|
|
4.00 |
|
|
|
37,133 |
|
|
|
6.00 |
|
|
|
|
|
Marine Bank |
|
|
33,554 |
|
|
|
10.06 |
|
|
|
13,342 |
|
|
|
4.00 |
|
|
|
20,012 |
|
|
|
6.00 |
|
|
|
|
|
Bank of Mountain View |
|
|
16,440 |
|
|
|
14.70 |
|
|
|
4,473 |
|
|
|
4.00 |
|
|
|
6,710 |
|
|
|
6.00 |
|
|
|
|
|
Centennial Bank |
|
|
19,975 |
|
|
|
10.48 |
|
|
|
7,624 |
|
|
|
4.00 |
|
|
|
11,436 |
|
|
|
6.00 |
|
|
|
|
|
Total risk-based capital ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home BancShares |
|
$ |
303,439 |
|
|
|
14.31 |
% |
|
$ |
169,637 |
|
|
|
8.00 |
% |
|
$ |
N/A |
|
|
|
N/A |
% |
|
|
|
|
First State Bank |
|
|
63,605 |
|
|
|
11.79 |
|
|
|
43,159 |
|
|
|
8.00 |
|
|
|
53,948 |
|
|
|
10.00 |
|
|
|
|
|
Community Bank |
|
|
38,864 |
|
|
|
12.17 |
|
|
|
25,547 |
|
|
|
8.00 |
|
|
|
31,934 |
|
|
|
10.00 |
|
|
|
|
|
Twin City Bank |
|
|
70,681 |
|
|
|
11.42 |
|
|
|
49,514 |
|
|
|
8.00 |
|
|
|
61,892 |
|
|
|
10.00 |
|
|
|
|
|
Marine Bank |
|
|
37,771 |
|
|
|
11.33 |
|
|
|
26,670 |
|
|
|
8.00 |
|
|
|
33,337 |
|
|
|
10.00 |
|
|
|
|
|
Bank of Mountain View |
|
|
17,710 |
|
|
|
15.83 |
|
|
|
8,950 |
|
|
|
8.00 |
|
|
|
11,188 |
|
|
|
10.00 |
|
|
|
|
|
Centennial Bank |
|
|
22,372 |
|
|
|
11.74 |
|
|
|
15,245 |
|
|
|
8.00 |
|
|
|
19,056 |
|
|
|
10.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leverage ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home BancShares |
|
$ |
255,979 |
|
|
|
11.44 |
% |
|
$ |
89,503 |
|
|
|
4.00 |
% |
|
$ |
N/A |
|
|
|
N/A% |
|
|
|
|
|
First State Bank |
|
|
54,537 |
|
|
|
9.18 |
|
|
|
23,763 |
|
|
|
4.00 |
|
|
|
29,704 |
|
|
|
5.00 |
|
|
|
|
|
Community Bank |
|
|
34,189 |
|
|
|
8.90 |
|
|
|
15,366 |
|
|
|
4.00 |
|
|
|
19,207 |
|
|
|
5.00 |
|
|
|
|
|
Twin City Bank |
|
|
61,178 |
|
|
|
8.87 |
|
|
|
27,589 |
|
|
|
4.00 |
|
|
|
34,486 |
|
|
|
5.00 |
|
|
|
|
|
Marine Bank |
|
|
33,332 |
|
|
|
8.91 |
|
|
|
14,964 |
|
|
|
4.00 |
|
|
|
18,705 |
|
|
|
5.00 |
|
|
|
|
|
Bank of Mountain View |
|
|
16,174 |
|
|
|
8.26 |
|
|
|
7,832 |
|
|
|
4.00 |
|
|
|
9,791 |
|
|
|
5.00 |
|
|
|
|
|
Tier 1 capital ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home BancShares |
|
$ |
255,979 |
|
|
|
13.45 |
% |
|
$ |
76,128 |
|
|
|
4.00 |
% |
|
$ |
N/A |
|
|
|
N/A |
% |
|
|
|
|
First State Bank |
|
|
54,537 |
|
|
|
10.29 |
|
|
|
21,200 |
|
|
|
4.00 |
|
|
|
31,800 |
|
|
|
6.00 |
|
|
|
|
|
Community Bank |
|
|
34,189 |
|
|
|
11.21 |
|
|
|
12,199 |
|
|
|
4.00 |
|
|
|
18,299 |
|
|
|
6.00 |
|
|
|
|
|
Twin City Bank |
|
|
61,178 |
|
|
|
10.10 |
|
|
|
24,229 |
|
|
|
4.00 |
|
|
|
36,343 |
|
|
|
6.00 |
|
|
|
|
|
Marine Bank |
|
|
33,332 |
|
|
|
10.20 |
|
|
|
13,071 |
|
|
|
4.00 |
|
|
|
19,607 |
|
|
|
6.00 |
|
|
|
|
|
Bank of Mountain View |
|
|
16,174 |
|
|
|
13.84 |
|
|
|
4,675 |
|
|
|
4.00 |
|
|
|
7,012 |
|
|
|
6.00 |
|
|
|
|
|
Total risk-based capital ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home BancShares |
|
$ |
279,840 |
|
|
|
14.70 |
% |
|
$ |
152,294 |
|
|
|
8.00 |
% |
|
$ |
N/A |
|
|
|
N/A |
% |
|
|
|
|
First State Bank |
|
|
61,188 |
|
|
|
11.54 |
|
|
|
42,418 |
|
|
|
8.00 |
|
|
|
53,023 |
|
|
|
10.00 |
|
|
|
|
|
Community Bank |
|
|
38,036 |
|
|
|
12.47 |
|
|
|
24,402 |
|
|
|
8.00 |
|
|
|
30,502 |
|
|
|
10.00 |
|
|
|
|
|
Twin City Bank |
|
|
68,754 |
|
|
|
11.35 |
|
|
|
48,461 |
|
|
|
8.00 |
|
|
|
60,576 |
|
|
|
10.00 |
|
|
|
|
|
Marine Bank |
|
|
37,429 |
|
|
|
11.45 |
|
|
|
26,151 |
|
|
|
8.00 |
|
|
|
32,689 |
|
|
|
10.00 |
|
|
|
|
|
Bank of Mountain View |
|
|
17,442 |
|
|
|
14.92 |
|
|
|
9,352 |
|
|
|
8.00 |
|
|
|
11,690 |
|
|
|
10.00 |
|
|
|
|
|
49
Non-GAAP Financial Measurements
We had $57.8 million, $45.2 million, and $46.5 million total goodwill, core deposit
intangibles and other intangible assets as of March 31, 2008, December 31, 2007 and March 31, 2007,
respectively. Because of our level of intangible assets and related amortization expenses,
management believes diluted cash earnings per share, tangible book value per common share, cash
return on average assets, cash return on average tangible equity and tangible equity to tangible
assets are useful in evaluating our company. These calculations, which are similar to the GAAP
calculation of diluted earnings per share, book value, return on average assets, return on average
shareholders equity, and equity to assets, are presented in Tables 16 through 20, respectively.
Table 16: Diluted Cash Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2008 |
|
|
2007 |
|
|
|
(In thousands, except per share data) |
|
GAAP net income |
|
$ |
7,278 |
|
|
$ |
4,761 |
|
Intangible amortization after-tax |
|
|
282 |
|
|
|
267 |
|
|
|
|
|
|
|
|
Cash earnings |
|
$ |
7,560 |
|
|
$ |
5,028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted earnings per share |
|
$ |
0.39 |
|
|
$ |
0.27 |
|
Intangible amortization after-tax |
|
|
0.01 |
|
|
|
0.02 |
|
|
|
|
|
|
|
|
Diluted cash earnings per share |
|
$ |
0.40 |
|
|
$ |
0.29 |
|
|
|
|
|
|
|
|
Table 17: Tangible Book Value Per Share
|
|
|
|
|
|
|
|
|
|
|
As of |
|
As of |
|
|
March 31, |
|
December 31, |
|
|
2008 |
|
2007 |
|
|
(Dollars in thousands, except per share data) |
Book value per common share: (A/B) |
|
$ |
15.62 |
|
|
$ |
14.67 |
|
Tangible book value per common share: (A-C-D)/B |
|
|
12.47 |
|
|
|
12.05 |
|
|
|
|
|
|
|
|
|
|
(A) Total shareholders equity |
|
$ |
286,391 |
|
|
$ |
253,056 |
|
(B) Common shares outstanding |
|
|
18,337 |
|
|
|
17,250 |
|
(C) Goodwill |
|
|
49,849 |
|
|
|
37,527 |
|
(D) Core deposit and other intangibles |
|
|
7,934 |
|
|
|
7,702 |
|
Table 18: Cash Return on Average Assets
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
2008 |
|
2007 |
|
|
(Dollars in thousands) |
Return on average assets: A/C |
|
|
1.15 |
% |
|
|
0.88 |
% |
Cash return on average assets: B/(C-D) |
|
|
1.22 |
|
|
|
0.95 |
|
|
|
|
|
|
|
|
|
|
(A) Net Income |
|
$ |
7,278 |
|
|
$ |
4,761 |
|
(B) Cash earnings |
|
|
7,560 |
|
|
|
5,028 |
|
(C) Average assets |
|
|
2,550,531 |
|
|
|
2,197,695 |
|
(D) Average goodwill, core deposits and other
intangible assets |
|
|
58,098 |
|
|
|
46,765 |
|
50
Table 19: Cash Return on Average Tangible Equity
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
2008 |
|
2007 |
|
|
(Dollars in thousands) |
Return on average shareholders equity: A/C |
|
|
10.35 |
% |
|
|
8.30 |
% |
Return on average tangible equity: B/(C-D) |
|
|
13.53 |
|
|
|
10.96 |
|
|
|
|
|
|
|
|
|
|
(A) Net Income |
|
$ |
7,278 |
|
|
$ |
4,761 |
|
(B) Cash earnings |
|
|
7,560 |
|
|
|
5,028 |
|
(C) Average equity |
|
|
282,748 |
|
|
|
232,771 |
|
(D) Average goodwill, core deposits and other
intangible assets |
|
|
58,098 |
|
|
|
46,765 |
|
Table 20: Tangible Equity to Tangible Assets
|
|
|
|
|
|
|
|
|
|
|
As of |
|
As of |
|
|
March 31, |
|
December 31, |
|
|
2008 |
|
2007 |
|
|
(Dollars in thousands) |
Equity to assets: B/A |
|
|
11.14 |
% |
|
|
11.04 |
% |
Tangible equity to tangible assets: (B-C-D)/(A-C-D) |
|
|
9.10 |
|
|
|
9.25 |
|
|
|
|
|
|
|
|
|
|
(A) Total assets |
|
$ |
2,571,145 |
|
|
$ |
2,291,630 |
|
(B) Total shareholders equity |
|
|
286,391 |
|
|
|
253,056 |
|
(C) Goodwill |
|
|
49,849 |
|
|
|
37,527 |
|
(D) Core deposit and other intangibles |
|
|
7,934 |
|
|
|
7,702 |
|
Adoption of Recent Accounting Pronouncements
FAS 157
Effective January 1, 2008, the Company adopted Statement of Financial Accounting Standards No.
157, Fair Value Measurements (FAS 157). FAS 157 defines fair value, establishes a framework for
measuring fair value and expands disclosures about fair value measurements. FAS 157 has been
applied prospectively as of the beginning of the period.
51
FAS 157 defines fair value as the price that would be received to sell an asset or paid to
transfer a liability in an orderly transaction between market participants at the measurement date.
FAS 157 also establishes a fair value hierarchy which requires an entity to maximize the use of
observable inputs and minimize the use of unobservable inputs when measuring fair value. The
standard describes three levels of inputs that may be used to measure fair value:
|
|
|
|
|
|
|
Level 1
|
|
Quoted prices in active markets for identical assets or liabilities |
|
|
|
|
|
|
|
Level 2
|
|
Observable inputs other than Level 1 prices, such as quoted prices for similar
assets or liabilities; quoted prices in active markets that are not active; or other inputs
that are observable or can be corroborated by observable market data for substantially the
full term of the assets or liabilities |
|
|
|
|
|
|
|
Level 3
|
|
Unobservable inputs that are supported by little or no market activity and that are
significant to the fair value of the assets or liabilities |
Available-for-sale securities are the only material instruments valued on a recurring basis
which are held by the Company at fair value. The Company does not have any Level 1 securities.
Primarily all of the Companys securities are considered to be Level 2 securities. These Level 2
securities consist of U.S. government-sponsored enterprises, mortgage-backed securities plus state
and political subdivisions. Level 3 securities were immaterial.
Impaired loans are the only material instruments valued on a non-recurring basis which are
held by the Company at fair value. Impaired loans are considered a Level 3 valuation.
Compared to prior years, the adoption of SFAS 157 did not have any impact on our 2008
consolidated financial statements.
FAS 159
Statement of Financial Accounting Standards No. 159, The Fair Value Option for Financial
Assets and Financial Liabilities (FAS 159) became effective for the Company on January 1, 2008.
FAS 159 allows companies an option to report selected financial assets and liabilities at fair
value. Because we did not elect the fair value measurement provision for any of our financial
assets or liabilities, the adoption of SFAS 159 did not have any impact on our 2008 consolidated
financial statements. Presently, we have not determined whether we will elect the fair value
measurement provisions for future transactions.
52
EITF 06-4 and 06-10
Effective January 1, 2008, the Company adopted EITF 06-4, Accounting for Deferred Compensation
and Postretirement Benefit Aspects of Endorsement Split-Dollar Life Insurance Arrangements and EITF
06-10, Accounting for Deferred Compensation and Postretirement Benefit Aspects of Collateral
Assignment Split-Dollar Life Insurance Arrangements. As a result of the adoption of EITF 06-4, the
Company recognized the effect of applying the EITF with a change in accounting principle through a
cumulative-effect adjustment to retained earnings for $276,000. Additionally, this change will
result in an increase of approximately $100,000 in annual non-interest expense as a result of the
mortality cost for 2008 and beyond. The adoption of EITF 06-10 did not have any impact on our 2008
consolidated financial statements.
Recent Accounting Pronouncements
In December 2007, the Financial Accounting Standards Board (the FASB) issued Statement of
Financial Accounting Standards (SFAS) No. 141(revised 2007), Business Combinations, (SFAS
141(R)). SFAS 141(R), which replaces SFAS 141, Business Combinations, establishes accounting
standards for all transactions or other events in which an entity (the acquirer) obtains control of
one or more businesses (the acquiree) including mergers and combinations achieved without the
transfer of consideration. SFAS 141(R) requires an acquirer to recognize the assets acquired, the
liabilities assumed, and any noncontrolling interest in the acquiree at the acquisition date,
measured at their fair values as of that date. Goodwill is measured as the excess of consideration
transferred plus the fair value of any noncontrolling interest in the acquiree over the fair value
of the identifiable net assets acquired. In the event that the fair value of the identifiable net
assets acquired exceeds the fair value of the consideration transferred plus any non-controlling
interest (referred to as a bargain purchase), SFAS 141(R) requires the acquirer to recognize that
excess in earnings as a gain attributable to the acquirer. In addition, SFAS 141(R) requires costs
incurred to effect an acquisition to be recognized separately from the acquisition and requires the
recognition of assets or liabilities arising from noncontractual contingencies as of the
acquisition date only if it is more likely than not that they meet the definition of an asset or
liability in FASB Concepts Statement No. 6, Elements of Financial Statements. SFAS 141(R) applies
prospectively to business combinations for which the acquisition date is on or after the beginning
of the first annual reporting period beginning on or after December 15, 2008, which for us is the
fiscal year beginning January 1, 2009. The Company is currently evaluating the impact of the
adoption of this standard, but does not expect it to have a material effect on the Companys
financial position or results of operation.
53
Item 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Liquidity and Market Risk Management
Liquidity Management. Liquidity refers to the ability or the financial flexibility to manage
future cash flows to meet the needs of depositors and borrowers and fund operations. Maintaining
appropriate levels of liquidity allows us to have sufficient funds available for reserve
requirements, customer demand for loans, withdrawal of deposit balances and maturities of deposits
and other liabilities. Our primary source of liquidity at our holding company is dividends paid by
our bank subsidiaries. Applicable statutes and regulations impose restrictions on the amount of
dividends that may be declared by our bank subsidiaries. Further, any dividend payments are subject
to the continuing ability of the bank subsidiary to maintain compliance with minimum federal
regulatory capital requirements and to retain its characterization under federal regulations as a
well-capitalized institution.
Each of our bank subsidiaries has potential obligations resulting from the issuance of standby
letters of credit and commitments to fund future borrowings to our loan customers. Many of these
obligations and commitments to fund future borrowings to our loan customers are expected to expire
without being drawn upon, therefore the total commitment amounts do not necessarily represent
future cash requirements affecting our liquidity position.
Liquidity needs can be met from either assets or liabilities. On the asset side, our primary
sources of liquidity include cash and due from banks, federal funds sold, available-for-sale
investment securities and scheduled repayments and maturities of loans. We maintain adequate levels
of cash and cash equivalents to meet our day-to-day needs. As of March 31, 2008, our cash and cash
equivalents were $59.7 million, or 2.3% of total assets, compared to $55.0 million, or 2.4% of
total assets, as of December 31, 2007. Our investment securities and federal funds sold were $441.1
million, or 17.2% of total assets, as of March 31, 2008 and $430.5 million, or 18.8% of total
assets, as of December 31, 2007.
We may occasionally use our federal funds lines of credit in order to temporarily satisfy
short-term liquidity needs. We have federal funds lines with three other financial institutions
pursuant to which we could have borrowed up to $99.7 million and $88.2 million on an unsecured
basis as of March 31, 2008 and December 31, 2007, respectively. These lines may be terminated by
the respective lending institutions at any time.
We also maintain lines of credit with the Federal Home Loan Bank. Our FHLB borrowings were
$249.9 million as of March 31, 2008 and $251.8 million as of December 31, 2007. The outstanding
balance for March 31, 2008 included $10.0 million of short-term advances and $239.9 million of FHLB
long-term advances. The outstanding balance for December 31, 2007, included $116.0 million of
short-term advances and $135.8 million of FHLB long-term advances. Our FHLB borrowing capacity was
$223.6 million and $186.6 million as of March 31, 2008 and December 31, 2007.
We believe that we have sufficient liquidity to satisfy our current operations.
Market Risk Management. Our primary component of market risk is interest rate volatility.
Fluctuations in interest rates will ultimately impact both the level of income and expense recorded
on a large portion of our assets and liabilities, and the market value of all interest-earning
assets and interest-bearing liabilities, other than those which possess a short term to maturity.
We do not hold market risk sensitive instruments for trading purposes. The information provided
should be read in connection with our audited consolidated financial statements.
Asset/Liability Management. Our management actively measures and manages interest rate risk.
The asset/liability committees of the boards of directors of our holding company and bank
subsidiaries are also responsible for approving our asset/liability management policies, overseeing
the formulation and implementation of strategies to improve balance sheet positioning and earnings,
and reviewing our interest rate sensitivity position.
54
One of the tools that our management uses to measure short-term interest rate risk is a net
interest income simulation model. This analysis calculates the difference between net interest
income forecasted using base market rates and using a rising and a falling interest rate scenario.
The income simulation model includes various assumptions regarding the re-pricing relationships for
each of our products. Many of our assets are floating rate loans, which are assumed to re-price
immediately, and proportional to the change in market rates, depending on their contracted index.
Some loans and investments include the opportunity of prepayment (embedded options), and
accordingly the simulation model uses indexes to estimate these prepayments and reinvest their
proceeds at current yields. Our non-term deposit products re-price more slowly, usually changing
less than the change in market rates and at our discretion.
This analysis indicates the impact of changes in net interest income for the given set of rate
changes and assumptions. It assumes the balance sheet remains static and that its structure does
not change over the course of the year. It does not account for all factors that impact this
analysis, including changes by management to mitigate the impact of interest rate changes or
secondary impacts such as changes to our credit risk profile as interest rates change.
Furthermore, loan prepayment rate estimates and spread relationships change regularly.
Interest rate changes create changes in actual loan prepayment rates that will differ from the
market estimates incorporated in this analysis. Changes that vary significantly from the
assumptions may have significant effects on our net interest income.
Interest Rate Sensitivity. Our primary business is banking and the resulting earnings,
primarily net interest income, are susceptible to changes in market interest rates. It is
managements goal to maximize net interest income within acceptable levels of interest rate and
liquidity risks.
A key element in the financial performance of financial institutions is the level and type of
interest rate risk assumed. The single most significant measure of interest rate risk is the
relationship of the repricing periods of earning assets and interest-bearing liabilities. The more
closely the repricing periods are correlated, the less interest rate risk we assume. We use
repricing gap and simulation modeling as the primary methods in analyzing and managing interest
rate risk.
Gap analysis attempts to capture the amounts and timing of balances exposed to changes in
interest rates at a given point in time. As of March 31, 2008, our gap position was relatively
neutral with a one-year cumulative repricing gap of 1.4%, compared to -5.2% as of December 31,
2007. During these periods, the amount of change our asset base realizes in relation to the total
change in market interest rates is approximately that of the liability base.
We have a portion of our securities portfolio invested in mortgage-backed securities.
Mortgage-backed securities are included based on their final maturity date. Expected maturities may
differ from contractual maturities because borrowers may have the right to call or prepay
obligations with or without call or prepayment penalties.
55
Table 21 presents a summary of the repricing schedule of our interest-earning assets and
interest-bearing liabilities (gap) as of March 31, 2008.
Table 21: Interest Rate Sensitivity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Sensitivity Period |
|
|
0-30 |
|
31-90 |
|
91-180 |
|
181-365 |
|
1-2 |
|
2-5 |
|
Over 5 |
|
|
|
|
Days |
|
Days |
|
Days |
|
Days |
|
Years |
|
Years |
|
Years |
|
Total |
|
|
(Dollars in thousands) |
Earning assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
deposits due
from banks |
|
$ |
5,828 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
5,828 |
|
Federal funds
sold |
|
|
37,331 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37,331 |
|
Investment
securities |
|
|
41,468 |
|
|
|
28,458 |
|
|
|
32,895 |
|
|
|
60,928 |
|
|
|
49,551 |
|
|
|
94,640 |
|
|
|
95,815 |
|
|
|
403,755 |
|
Loans
receivable |
|
|
737,776 |
|
|
|
133,449 |
|
|
|
147,767 |
|
|
|
224,324 |
|
|
|
291,694 |
|
|
|
306,723 |
|
|
|
25,236 |
|
|
|
1,866,969 |
|
|
|
|
Total earning
assets |
|
|
822,403 |
|
|
|
161,907 |
|
|
|
180,662 |
|
|
|
285,252 |
|
|
|
341,245 |
|
|
|
401,363 |
|
|
|
121,051 |
|
|
|
2,313,883 |
|
|
|
|
|
Interest-bearing
liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
transaction and
savings
deposits |
|
|
30,637 |
|
|
|
61,274 |
|
|
|
91,911 |
|
|
|
183,823 |
|
|
|
43,885 |
|
|
|
116,493 |
|
|
|
159,229 |
|
|
|
687,252 |
|
Time deposits |
|
|
137,229 |
|
|
|
164,365 |
|
|
|
228,731 |
|
|
|
286,420 |
|
|
|
58,581 |
|
|
|
36,270 |
|
|
|
358 |
|
|
|
911,954 |
|
Federal funds
purchased |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities sold
under
repurchase
agreements |
|
|
91,370 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,225 |
|
|
|
9,675 |
|
|
|
10,319 |
|
|
|
114,589 |
|
FHLB borrowed
funds |
|
|
93,598 |
|
|
|
6,092 |
|
|
|
5,299 |
|
|
|
10,392 |
|
|
|
38,042 |
|
|
|
84,996 |
|
|
|
11,429 |
|
|
|
249,848 |
|
Subordinated
debentures |
|
|
25,775 |
|
|
|
2 |
|
|
|
4 |
|
|
|
8 |
|
|
|
16 |
|
|
|
61 |
|
|
|
21,777 |
|
|
|
47,643 |
|
|
|
|
Total interest-
bearing
liabilities |
|
|
378,609 |
|
|
|
231,733 |
|
|
|
325,945 |
|
|
|
480,643 |
|
|
|
143,749 |
|
|
|
247,495 |
|
|
|
203,112 |
|
|
|
2,011,286 |
|
|
|
|
Interest rate
sensitivity gap |
|
$ |
443,794 |
|
|
$ |
(69,826 |
) |
|
$ |
(145,283 |
) |
|
$ |
(195,391 |
) |
|
$ |
197,496 |
|
|
$ |
153,868 |
|
|
$ |
(82,061 |
) |
|
$ |
302,597 |
|
|
|
|
Cumulative
interest rate
sensitivity gap |
|
$ |
443,794 |
|
|
$ |
373,968 |
|
|
$ |
228,685 |
|
|
$ |
33,294 |
|
|
$ |
230,790 |
|
|
$ |
384,658 |
|
|
$ |
302,597 |
|
|
|
|
|
Cumulative rate
sensitive assets
to rate sensitive
liabilities |
|
|
217.2 |
% |
|
|
161.3 |
% |
|
|
124.4 |
% |
|
|
102.3 |
% |
|
|
114.8 |
% |
|
|
121.3 |
% |
|
|
115.0 |
% |
|
|
|
|
Cumulative gap
as a % of total
earning assets |
|
|
19.2 |
|
|
|
16.2 |
|
|
|
9.9 |
|
|
|
1.4 |
|
|
|
10.0 |
|
|
|
16.6 |
|
|
|
13.1 |
|
|
|
|
|
56
Item 4: CONTROLS AND PROCEDURES
Article I. Evaluation of Disclosure Controls
Based on their evaluation as of the end of the period covered by this Quarterly Report on Form
10-Q, the Chief Executive Officer and Chief Financial Officer have concluded that the disclosure
controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act
of 1934) are effective to ensure that information required to be disclosed by us in reports that we
file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and
reported within the time periods specified in Securities and Exchange Commission rules and forms.
Additionally, our disclosure controls and procedures were also effective in ensuring that
information required to be disclosed in our Exchange Act report is accumulated and communicated to
our management, including the Chief Executive Officer and Chief Financial Officer to allow timely
decisions regarding required disclosures.
Article II. Changes in Internal Control Over Financial Reporting
There have not been any changes in the Companys internal controls over financial reporting
during the quarter ended March 31, 2008, which have materially affected, or are reasonably likely
to materially affect, the Companys internal control over financial reporting.
57
PART II: OTHER INFORMATION
Item 1. Legal Proceedings
There are no material pending legal proceedings, other than ordinary routine litigation
incidental to its business, to which Home BancShares, Inc. or any of its subsidiaries is a party or
of which any of their property is the subject.
Item 1A. Risk Factors
There were no material changes from the risk factors set forth in Part I, Item 1A, Risk
Factors, of our Form 10-K for the year ended December 31, 2007. See the discussion of our risk
factors in the Form 10-K, as filed with the SEC. The risks described are not the only risks facing
the Company. Additional risks and uncertainties not currently known to us or that we currently
deem to be immaterial also may materially adversely affect our business, financial condition and/or
operating results.
Item 2: Unregistered Sales of Equity Securities and Use of Proceeds
Not applicable.
Item 3: Defaults Upon Senior Securities
Not applicable.
Item 4: Submission of Matters to a Vote of Security Holders
Not applicable.
Item 5: Other Information
Not applicable.
Item 6: Exhibits
|
15 |
|
Awareness of Independent Registered Public Accounting Firm |
|
|
31.1 |
|
CEO Certification Pursuant Rule 13a-14(a)/15d-14(a) |
|
|
31.2 |
|
CFO Certification Pursuant Rule 13a-14(a)/15d-14(a) |
|
|
32.1 |
|
CEO Certification Pursuant 18 U.S.C. Section 1350, as adopted
pursuant to section 906 of the Sarbanes Oxley Act of 2002 |
|
|
32.2 |
|
CFO Certification Pursuant 18 U.S.C. Section 1350, as adopted
pursuant to section 906 of the Sarbanes Oxley Act of 2002 |
58
(i) SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
HOME BANCSHARES, INC.
(Registrant)
|
|
|
|
|
Date: April 29, 2008
|
|
|
|
/s/ John W. Allison |
|
|
|
|
|
|
|
|
|
John W. Allison, Chief Executive Officer |
|
|
|
|
|
Date: April 29, 2008
|
|
|
|
/s/ Randy E. Mayor |
|
|
|
|
|
|
|
|
|
Randy E. Mayor, Chief Financial Officer |
59