EX-99.1 2 ozrk-ex991_6.htm EX-99.1 ozrk-ex991_6.htm

Exhibit 99.1

NEWS RELEASE

Date:

April 11, 2016

Release Time:

4:00 p.m. CDT

Contact:

Susan Blair (501) 978-2217

Bank of the Ozarks, Inc. Announces Record

First Quarter 2016 Earnings

LITTLE ROCK, ARKANSAS:  Bank of the Ozarks, Inc. (NASDAQ: OZRK) today announced that net income for the first quarter of 2016 was a record $51.7 million, a 29.6% increase from $39.9 million for the first quarter of 2015.  Diluted earnings per common share for the first quarter of 2016 were $0.57, a 21.3% increase from $0.47 for the first quarter of 2015.  

The Company’s returns on average assets, average common stockholders’ equity and average tangible common stockholders’ equity for the first quarter of 2016 were 1.98%, 14.00% and 15.59%, respectively, compared to 2.13%, 15.41% and 17.60%, respectively, for the first quarter of 2015. The calculation of the Company’s return on average tangible common stockholders’ equity and the reconciliation to generally accepted accounting principles (“GAAP”) are included in the schedules accompanying this release.

KEY BALANCE SHEET METRICS

Total loans and leases, including purchased loans, were $9.27 billion at March 31, 2016, a 45.7% increase from $6.36 billion at March 31, 2015. Non-purchased loans and leases were $7.59 billion at March 31, 2016, a 76.1% increase from $4.31 billion at March 31, 2015. The unfunded balance of closed loans totaled $6.38 billion at March 31, 2016, an 87.2% increase from $3.41 billion at March 31, 2015.

George Gleason, Chairman and Chief Executive Officer stated, “We are very pleased with our outstanding first quarter results, highlighted by our $1.06 billion quarterly growth in non-purchased loans and leases and our $0.58 billion quarterly growth in the unfunded balance of closed loans.  This excellent growth was achieved while adhering to our very conservative credit principles, as evidenced by some of our best asset quality ratios as a public company, including an annualized net charge-off ratio of just 0.05%.  We are equally pleased with our 4.92% net interest margin and 35.5% efficiency ratio for the first quarter.  Our potent combination of strong growth, pristine asset quality, superb net interest margin and great efficiency helped us achieve our record quarterly earnings.”

Deposits were $9.63 billion at March 31, 2016, a 43.3% increase from $6.72 billion at March 31, 2015.  Total assets were $11.43 billion at March 31, 2016, a 37.6% increase from $8.30 billion at March 31, 2015.

1

 


Common stockholders’ equity was $1.51 billion at March 31, 2016, a 27.9% increase from $1.18 billion at March 31, 2015.  Tangible common stockholders’ equity was $1.36 billion at March 31, 2016, a 31.9% increase from $1.03 billion at March 31, 2015.  Book value per common share was $16.62 at March 31, 2016, a 22.3% increase from $13.59 at March 31, 2015.  Tangible book value per common share was $14.96 at March 31, 2016, a 26.1% increase from $11.86 at March 31, 2015.  The calculations of the Company’s tangible common stockholders’ equity and tangible book value per common share and the reconciliations to GAAP are included in the schedules accompanying this release.

The Company’s ratio of common stockholders’ equity to total assets decreased to 13.20% at March 31, 2016, compared to 14.20% at March 31, 2015.  Its ratio of tangible common stockholders’ equity to total tangible assets decreased to 12.04% at March 31, 2016, compared to 12.62% at March 31, 2015. The calculation of the Company’s ratio of tangible common stockholders’ equity to total tangible assets and the reconciliation to GAAP are included in the schedules accompanying this release.  

NET INTEREST INCOME

Net interest income for the first quarter of 2016 was a record $112.5 million, a 31.6% increase from $85.5 million for the first quarter of 2015.  Net interest margin, on a fully taxable equivalent (“FTE”) basis, was 4.92% for the first quarter of 2016, a decrease of 50 basis points from 5.42% for the first quarter of 2015. Average earning assets were $9.36 billion for the first quarter of 2016, a 42.0% increase from $6.59 billion for the first quarter of 2015.

NON-INTEREST INCOME

Non-interest income for the first quarter of 2016 decreased 31.7% to $19.9 million compared to $29.1 million for the first quarter of 2015.  Non-interest income for the first quarter of 2015 included $2.3 million of tax-exempt income from bank owned life insurance (“BOLI”) death benefits and $2.5 million of gains on sales of investment securities.  There were no such items of income for the first quarter of 2016.

Service charges on deposit accounts increased 15.5% to a record $7.66 million in the first quarter of 2016 compared to $6.63 million in the first quarter of 2015.  

BOLI income decreased 21.0% to $2.86 million in the first quarter of 2016 compared to $3.62 million in the first quarter of 2015 primarily due to the $2.26 million of income from BOLI death benefits in the first quarter of 2015.  Excluding such BOLI death benefits, BOLI income increased 109.8% to $2.86 million in the first quarter of 2016 compared to $1.36 million in the first quarter of 2015, primarily due to additional BOLI

2

 


income on $100 million of BOLI purchased in 2015 and $42 million of BOLI purchased in the first quarter of 2016.

Other income from purchased loans decreased 65.7% to $3.05 million in the first quarter of 2016 compared to $8.91 million in the first quarter of 2015.  Net gains on sales of other assets decreased to $1.03 million in the first quarter of 2016 compared to $2.83 million in the first quarter of 2015.  

NON-INTEREST EXPENSE

Non-interest expense for the first quarter of 2016 decreased 5.0% to $47.7 million compared to $50.2 million for the first quarter of 2015. During the first quarter of 2016, the Company incurred approximately $0.5 million of acquisition-related and systems conversion expenses and $0.1 million of software and contract termination charges.  During the first quarter of 2015, the Company incurred $2.5 million in prepayment penalties from prepaying Federal Home Loan Bank of Dallas (“FHLB”) advances, approximately $1.3 million of acquisition-related and systems conversion expenses and $0.7 million of software and contract termination charges.

The Company’s efficiency ratio (non-interest expense divided by the sum of net interest income FTE and non-interest income) for the first quarter of 2016 improved to 35.5% compared to 42.8% for the first quarter of 2015.

ASSET QUALITY, CHARGE-OFFS AND ALLOWANCE

Excluding purchased loans, the Company’s ratio of nonperforming loans and leases as a percent of total loans and leases improved to 0.15% at March 31, 2016, our best such ratio as a public company, compared to 0.33% at March 31, 2015 and 0.20% at December 31, 2015.

Excluding purchased loans, the Company’s ratio of nonperforming assets as a percent of total assets improved to 0.29% at March 31, 2016, compared to 0.56% at March 31, 2015 and 0.37% at December 31, 2015.

Excluding purchased loans, the Company’s ratio of loans and leases past due 30 days or more, including past due non-accrual loans and leases, to total loans and leases improved to 0.23% at March 31, 2016, our best such ratio as a public company, compared to 0.57% at March 31, 2015 and 0.28% at December 31, 2015.

The Company’s annualized net charge-off ratio for all loans and leases improved to 0.05% for the first quarter of 2016 compared to 0.36% for the first quarter of 2015 and 0.17% for both the fourth quarter and full year of 2015.  

3

 


The Company’s allowance for loan and lease losses for its non-purchased loans and leases was $60.6 million, or 0.80% of total non-purchased loans and leases, at March 31, 2016, compared to $54.1 million, or 1.26% of total non-purchased loans and leases, at March 31, 2015, and $59.7 million, or 0.91% of total non-purchased loans and leases, at December 31, 2015. At March 31, 2016 and December 31, 2015, the Company had $1.2 million of allowance for loan and lease losses for its purchased loans compared to none at March 31, 2015.

CONFERENCE CALL AND TRANSCRIPT

Management will conduct a conference call to review announcements made in this release at 10:00 a.m. CDT (11:00 a.m. EDT) on Tuesday, April 12, 2016.  The call will be available live or in recorded version on the Company’s website www.bankozarks.com under “Investor Relations” or interested parties calling from locations within the United States and Canada may call 1-888-771-4371 ten minutes prior to the beginning of the call and ask for the Bank of the Ozarks conference call.  A recorded playback of the entire call will be available on the Company’s website or by telephone by calling 1-888-843-7419 in the United States and Canada or 630-652-3042 internationally.  The passcode for this telephone playback is 42156797#.  The telephone playback will be available for one week following the call, and the website recording of the call will be available for 90 days.  

The Company will also provide a transcript of the conference call on the Company’s website under Investor Relations.  The transcript will be available for 90 days.

NON-GAAP FINANCIAL MEASURES

This release contains certain non-GAAP financial measures.  The Company’s management uses these non-GAAP financial measures, specifically return on average tangible common stockholders’ equity, tangible book value per common share and ratio of total tangible common stockholders’ equity to total tangible assets, as important measures of the strength of its capital and its ability to generate earnings on its tangible capital invested by its shareholders. These measures typically adjust GAAP financial measures to exclude intangible assets. Management believes presentation of these non-GAAP financial measures provides useful supplemental information that contributes to a proper understanding of the financial results and capital levels of the Company. These non-GAAP disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the tables at the end of this release under the caption “Reconciliation of Non-GAAP Financial Measures.”

4

 


FORWARD-LOOKING STATEMENTS

This release and other communications by the Company include certain “forward-looking statements” regarding the Company’s plans, expectations, thoughts, beliefs, estimates, goals and outlook for the future that are intended to be covered by the Private Securities Litigation Reform Act of 1995.  Forward-looking statements are based on management’s expectations as well as certain assumptions and estimates made by, and information available to, management at the time.  Those statements are subject to certain risks, uncertainties and other factors that may cause actual results to differ materially from those expressed in such forward-looking statements.  These risks, uncertainties, and other factors include, but are not limited to: potential delays or other problems implementing the Company’s growth, expansion and acquisition strategies including delays in identifying sites, hiring or retaining qualified personnel, obtaining regulatory or other approvals, obtaining permits and designing, constructing and opening new offices; the ability to enter into and/or close additional acquisitions; problems with, or additional expenses relating to, integrating or managing acquisitions; the effect of the announcements or completion of any pending or future mergers or acquisitions on customer relationships and operating results; the ability to attract new or retain existing or acquired deposits or to retain or grow loans and leases, including growth from unfunded closed loans; the ability to generate future revenue growth or to control future growth in non-interest expense; interest rate fluctuations, including changes in the yield curve between short-term and long-term interest rates; competitive factors and pricing pressures, including their effect on the Company’s net interest margin; general economic, unemployment, credit market and real estate market conditions, and the effect of such conditions on the creditworthiness of borrowers and lessees, collateral values, the value of investment securities and asset recovery values; changes in legal and regulatory requirements, including additional legal and regulatory requirements to which the Company will be subject as a result of its total assets exceeding $10 billion; recently enacted and potential legislation and regulatory actions and the costs and expenses to comply with new legislation and regulatory actions, including legislation and regulatory actions intended to stabilize economic conditions and credit markets, strengthen the capital of financial institutions, increase regulation of the financial services industry and protect homeowners or consumers; changes in U.S. government monetary and fiscal policy; possible further downgrade of U.S. Treasury securities; the ability to keep pace with technological changes, including changes regarding maintaining cybersecurity; an increase in the incidence or severity of fraud, illegal payments, security breaches or other illegal acts impacting the Company or its customers; adoption of new accounting standards or changes in existing standards; and adverse results in current or future litigation or regulatory examinations as well as other factors identified in this press release or as detailed from time to time in the Company’s reports filed with the Securities and Exchange Commission (“SEC”), including those factors included in the disclosures under the headings “Forward-Looking Information” and “Item 1A. Risk Factors” in the Company’s most recent Annual Report on Form 10-K for the

5

 


year ended December 31, 2015 filed with the SEC. Should one or more of the foregoing risks materialize, or should underlying assumptions prove incorrect, actual results or outcomes may vary materially from those projected or described in such forward-looking statements. The Company disclaims any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

GENERAL INFORMATION

Bank of the Ozarks, Inc. common stock trades on the NASDAQ Global Select Market under the symbol “OZRK.”  The Company owns a state-chartered subsidiary bank that conducts banking operations through 176 offices, including 82 in Arkansas, 28 in Georgia, 25 in North Carolina, 22 in Texas, 10 in Florida, three in Alabama and two offices each in South Carolina, New York and California.  The Company may be contacted at (501) 978-2265 or P.O. Box 8811, Little Rock, Arkansas 72231-8811.  The Company’s website is www.bankozarks.com.

 

 

6

 


Bank of the Ozarks, Inc.

Selected Consolidated Financial Data

(Dollars in Thousands, Except Per Share Amounts)

Unaudited

 

 

 

Quarters Ended

 

 

 

March 31,

 

 

 

2016

 

 

2015

 

 

% Change

 

Income statement data:

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

112,517

 

 

$

85,489

 

 

 

31.6

%

Provision for loan and lease losses

 

 

2,017

 

 

 

6,315

 

 

 

(68.1

)

Non-interest income

 

 

19,865

 

 

 

29,067

 

 

 

(31.7

)

Non-interest expense

 

 

47,686

 

 

 

50,184

 

 

 

(5.0

)

Net income available to common stockholders

 

 

51,688

 

 

 

39,894

 

 

 

29.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock data:

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share – diluted

 

$

0.57

 

 

$

0.47

 

 

 

21.3

%

Net income per share – basic

 

0.57

 

 

0.48

 

 

18.8

 

Cash dividends per share

 

0.15

 

 

0.13

 

 

15.4

 

Book value per share

 

16.62

 

 

13.59

 

 

22.3

 

Tangible book value per share(1)

 

14.96

 

 

11.86

 

 

26.1

 

Diluted shares outstanding (thousands)

 

 

91,251

 

 

 

84,409

 

 

 

 

 

End of period shares outstanding (thousands)

 

 

90,714

 

 

 

86,758

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance sheet data at period end:

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

11,427,419

 

 

$

8,304,096

 

 

 

37.6

%

Non-purchased loans and leases

 

 

7,591,339

 

 

 

4,311,105

 

 

76.1

 

Purchased loans

 

 

1,678,351

 

 

 

2,050,133

 

 

 

(18.1

)

Allowance for loan and lease losses

 

 

61,760

 

 

 

54,147

 

 

 

14.1

 

Foreclosed assets

 

 

22,248

 

 

 

32,094

 

 

 

(30.7

)

Investment securities

 

 

627,946

 

 

 

784,275

 

 

 

(19.9

)

Goodwill

 

 

125,693

 

 

 

120,670

 

 

 

4.2

 

Other intangibles – net of amortization

 

 

25,172

 

 

 

29,907

 

 

 

(15.8

)

Deposits

 

 

9,626,825

 

 

 

6,716,661

 

 

 

43.3

 

Repurchase agreements with customers

 

 

65,883

 

 

 

76,960

 

 

 

(14.4

)

Other borrowings

 

 

41,933

 

 

 

161,318

 

 

 

(74.0

)

Subordinated debentures

 

 

117,823

 

 

 

117,264

 

 

0.5

 

Common stockholders’ equity

 

 

1,508,080

 

 

 

1,179,256

 

 

27.9

 

Net unrealized gains on investment securities AFS included in

   common stockholders’ equity

 

 

10,431

 

 

 

14,367

 

 

 

 

 

Loan and lease, including purchased loans, to deposit ratio

 

 

96.29

%

 

 

94.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected ratios:

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets(2)

 

 

1.98

%

 

 

2.13

%

 

 

 

 

Return on average common stockholders’ equity(2)

 

14.00

 

 

15.41

 

 

 

 

 

Return on average tangible common stockholders’ equity(1)(2)

 

15.59

 

 

17.60

 

 

 

 

 

Average common equity to total average assets

 

14.15

 

 

13.81

 

 

 

 

 

Net interest margin – FTE(2)

 

4.92

 

 

5.42

 

 

 

 

 

Efficiency ratio

 

35.51

 

 

42.85

 

 

 

 

 

Net charge-offs to average non-purchased loans and leases(2)(3)

 

0.06

 

 

0.37

 

 

 

 

 

Net charge-offs to average total loans and leases

 

0.05

 

 

0.36

 

 

 

 

 

Nonperforming loans and leases to total loans and leases(4)

 

0.15

 

 

0.33

 

 

 

 

 

Nonperforming assets to total assets(4)

 

0.29

 

 

0.56

 

 

 

 

 

Allowance for loan and lease losses to non-purchased loans

   and leases(4)

 

0.80

 

 

1.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other information:

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans and leases(4)

 

$

11,374

 

 

$

14,349

 

 

 

 

 

Accruing loans and leases – 90 days past due(4)

 

 

 

 

 

 

 

 

Troubled and restructured loans and leases(4)

 

 

 

 

 

 

 

 

Impaired purchased loans

 

 

6,974

 

 

 

14,147

 

 

 

 

 

 

(1)Calculations of tangible book value per common share and return on average tangible common stockholders’ equity and the reconciliations to GAAP are included in the schedules accompanying this release.

(2)Ratios for interim periods annualized based on actual days.

(3)Excludes purchased loans and net charge-offs related to such loans.

(4)Excludes purchased loans and any allowance for such loans, except for their inclusion in total assets.

 


Bank of the Ozarks, Inc.

Supplemental Quarterly Financial Data

(Dollars in Thousands, Except Per Share Amounts)

Unaudited

 

 

 

6/30/14

 

 

9/30/14

 

 

12/31/14

 

 

3/31/15

 

 

6/30/15

 

 

9/30/15

 

 

12/31/15

 

 

3/31/16

 

Earnings Summary:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

64,801

 

 

$

74,621

 

 

$

78,675

 

 

$

85,489

 

 

$

93,756

 

 

$

96,387

 

 

$

106,518

 

 

$

112,517

 

Federal tax (FTE) adjustment

 

 

2,737

 

 

 

2,892

 

 

 

2,690

 

 

 

2,570

 

 

 

2,552

 

 

 

2,368

 

 

 

2,092

 

 

 

1,911

 

Net interest income (FTE)

 

 

67,538

 

 

 

77,513

 

 

 

81,365

 

 

 

88,059

 

 

 

96,308

 

 

 

98,755

 

 

 

108,610

 

 

 

114,428

 

Provision for loan and lease losses

 

 

(5,582

)

 

 

(3,687

)

 

 

(6,341

)

 

 

(6,315

)

 

 

(4,308

)

 

 

(3,581

)

 

 

(5,211

)

 

 

(2,017

)

Non-interest income

 

 

17,388

 

 

 

19,248

 

 

 

27,887

 

 

 

29,067

 

 

 

23,270

 

 

 

22,138

 

 

 

30,540

 

 

 

19,865

 

Non-interest expense

 

 

(37,878

)

 

 

(42,523

)

 

 

(48,158

)

 

 

(50,184

)

 

 

(43,724

)

 

 

(45,428

)

 

 

(51,646

)

 

 

(47,686

)

Pretax income (FTE)

 

 

41,466

 

 

 

50,551

 

 

 

54,753

 

 

 

60,627

 

 

 

71,546

 

 

 

71,884

 

 

 

82,293

 

 

 

84,590

 

FTE adjustment

 

 

(2,737

)

 

 

(2,892

)

 

 

(2,690

)

 

 

(2,570

)

 

 

(2,552

)

 

 

(2,368

)

 

 

(2,092

)

 

 

(1,911

)

Provision for income taxes

 

 

(12,251

)

 

 

(15,579

)

 

 

(17,300

)

 

 

(18,139

)

 

 

(24,190

)

 

 

(23,385

)

 

 

(28,740

)

 

 

(30,984

)

Noncontrolling interest

 

 

8

 

 

 

13

 

 

 

(11

)

 

 

(24

)

 

 

(28

)

 

 

(3

)

 

 

(6

)

 

 

(7

)

Net income available to common stockholders

 

$

26,486

 

 

$

32,093

 

 

$

34,752

 

 

$

39,894

 

 

$

44,776

 

 

$

46,128

 

 

$

51,455

 

 

$

51,688

 

Earnings per common share – diluted

 

$

0.34

 

 

$

0.40

 

 

$

0.43

 

 

$

0.47

 

 

$

0.51

 

 

$

0.52

 

 

$

0.57

 

 

$

0.57

 

Non-interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

6,605

 

 

$

7,356

 

 

$

7,009

 

 

$

6,627

 

 

$

7,088

 

 

$

7,425

 

 

$

7,558

 

 

$

7,657

 

Mortgage lending income

 

 

1,126

 

 

 

1,728

 

 

 

1,379

 

 

 

1,507

 

 

 

1,772

 

 

 

1,825

 

 

 

1,713

 

 

 

1,284

 

Trust income

 

 

1,364

 

 

 

1,419

 

 

 

1,493

 

 

 

1,432

 

 

 

1,463

 

 

 

1,500

 

 

 

1,508

 

 

 

1,507

 

Bank owned life insurance income

 

 

1,278

 

 

 

1,390

 

 

 

1,385

 

 

 

3,623

 

 

 

1,785

 

 

 

2,264

 

 

 

2,412

 

 

 

2,861

 

Net amortization of FDIC loss share receivable

   and FDIC loss share payable

 

 

(741

)

 

 

(562

)

 

 

 

 

 

 

 

 

 

 

 

 

Other income from purchased loans

 

 

3,629

 

 

 

3,369

 

 

 

4,494

 

 

 

8,908

 

 

 

6,971

 

 

 

5,456

 

 

 

4,790

 

 

 

3,052

 

Net gains on investment securities

 

 

18

 

 

 

43

 

 

 

78

 

 

 

2,534

 

 

 

85

 

 

 

 

 

2,863

 

 

 

Gains on sales of other assets

 

 

1,448

 

 

 

1,688

 

 

 

1,912

 

 

 

2,829

 

 

 

2,557

 

 

 

1,905

 

 

 

7,463

 

 

 

1,027

 

Gain on termination of FDIC loss  share

   agreements

 

 

 

 

 

 

7,996

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

2,661

 

 

 

2,817

 

 

 

2,141

 

 

 

1,607

 

 

 

1,549

 

 

 

1,763

 

 

 

2,233

 

 

 

2,477

 

Total non-interest income

 

$

17,388

 

 

$

19,248

 

 

$

27,887

 

 

$

29,067

 

 

$

23,270

 

 

$

22,138

 

 

$

30,540

 

 

$

19,865

 

Non-interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

18,831

 

 

$

20,876

 

 

$

19,488

 

 

$

22,597

 

 

$

22,646

 

 

$

21,207

 

 

$

21,504

 

 

$

23,362

 

Net occupancy expense

 

 

5,707

 

 

 

6,823

 

 

 

6,528

 

 

 

7,291

 

 

 

7,344

 

 

 

8,076

 

 

 

8,537

 

 

 

8,531

 

Other operating expenses

 

 

12,221

 

 

 

13,292

 

 

 

20,610

 

 

 

18,700

 

 

 

12,094

 

 

 

14,448

 

 

 

19,879

 

 

 

14,067

 

Amortization of intangibles

 

 

1,119

 

 

 

1,532

 

 

 

1,532

 

 

 

1,596

 

 

 

1,640

 

 

 

1,697

 

 

 

1,726

 

 

 

1,726

 

Total non-interest expense

 

$

37,878

 

 

$

42,523

 

 

$

48,158

 

 

$

50,184

 

 

$

43,724

 

 

$

45,428

 

 

$

51,646

 

 

$

47,686

 

Allowance for Loan and Lease Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

43,861

 

 

$

46,958

 

 

$

49,606

 

 

$

52,918

 

 

$

54,147

 

 

$

56,749

 

 

$

59,017

 

 

$

60,854

 

Net charge-offs

 

 

(2,485

)

 

 

(1,039

)

 

 

(3,029

)

 

 

(5,086

)

 

 

(1,706

)

 

 

(1,313

)

 

 

(3,374

)

 

 

(1,111

)

Provision for loan and lease losses

 

 

5,582

 

 

 

3,687

 

 

 

6,341

 

 

 

6,315

 

 

 

4,308

 

 

 

3,581

 

 

 

5,211

 

 

 

2,017

 

Balance at end of period

 

$

46,958

 

 

$

49,606

 

 

$

52,918

 

 

$

54,147

 

 

$

56,749

 

 

$

59,017

 

 

$

60,854

 

 

$

61,760

 

Selected Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin – FTE(1)

 

 

5.62

%

 

 

5.49

%

 

 

5.53

%

 

 

5.42

%

 

 

5.37

%

 

 

5.07

%

 

 

4.98

%

 

 

4.92

%

Efficiency ratio

 

44.60

 

 

43.95

 

 

44.08

 

 

42.85

 

 

36.56

 

 

37.58

 

 

37.12

 

 

35.51

 

Net charge-offs to average loans and

   leases(1)(2)

 

0.19

 

 

0.06

 

 

0.17

 

 

0.37

 

 

0.12

 

 

0.05

 

 

0.22

 

 

0.06

 

Nonperforming loans and leases to total loans

   and leases(3)

 

0.58

 

 

0.49

 

 

0.53

 

 

0.33

 

 

0.34

 

 

0.26

 

 

0.20

 

 

0.15

 

Nonperforming assets to total assets(3)

 

1.19

 

 

0.92

 

 

0.87

 

 

0.56

 

 

0.49

 

 

0.41

 

 

0.37

 

 

0.29

 

Allowance for loan and lease losses to non-

   purchased loans and leases(3)

 

1.48

 

 

1.36

 

 

1.33

 

 

1.26

 

 

1.19

 

 

1.08

 

 

0.91

 

 

0.80

 

Loans and leases past due 30 days or more,

   including past due non-accrual loans and

   leases, to total loans and leases(3)

 

0.63

 

 

0.63

 

 

0.79

 

 

0.57

 

 

0.50

 

 

0.41

 

 

0.28

 

 

0.23

 

 

(1)Ratios for interim periods annualized based on actual days.

(2)Excludes purchased loans and net charge-offs related to such loans.

(3)Excludes purchased loans, and any allowance for such loans, except for their inclusion in total assets.

 

 

 


Bank of the Ozarks, Inc.

Average Consolidated Balance Sheets and Net Interest Analysis – FTE

Unaudited

 

 

 

Quarters Ended March 31,

 

 

 

2016

 

 

2015

 

 

 

Average

 

 

Income/

 

 

Yield/

 

 

Average

 

 

Income/

 

 

Yield/

 

 

 

Balance

 

 

Expense

 

 

Rate

 

 

Balance

 

 

Expense

 

 

Rate

 

 

 

(Dollars in thousands)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning deposits and federal funds sold

 

$

2,987

 

 

$

6

 

 

 

0.77

%

 

$

2,532

 

 

$

9

 

 

 

1.45

%

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

264,098

 

 

 

2,270

 

 

3.46

 

 

 

357,410

 

 

 

3,485

 

 

3.95

 

Tax-exempt – FTE

 

 

338,780

 

 

 

5,281

 

 

6.27

 

 

 

465,234

 

 

 

7,182

 

 

6.26

 

Non-purchased loans and leases – FTE

 

 

7,009,068

 

 

 

87,072

 

 

5.00

 

 

 

4,089,281

 

 

 

50,489

 

 

5.01

 

Purchased loans

 

 

1,740,827

 

 

 

29,023

 

 

6.71

 

 

 

1,675,293

 

 

 

32,860

 

 

7.95

 

Total earning assets – FTE

 

 

9,355,760

 

 

 

123,652

 

 

5.32

 

 

 

6,589,750

 

 

 

94,025

 

 

5.79

 

Non-interest earning assets

 

 

1,136,947

 

 

 

 

 

 

 

 

 

 

 

1,012,449

 

 

 

 

 

 

 

 

 

Total assets

 

$

10,492,707

 

 

 

 

 

 

 

 

 

 

$

7,602,199

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and interest bearing  transaction

 

$

4,595,405

 

 

$

3,718

 

 

 

0.33

%

 

$

3,102,875

 

 

$

1,550

 

 

 

0.20

%

Time deposits of $100,000 or more

 

 

1,622,703

 

 

 

2,947

 

 

0.73

 

 

 

1,106,623

 

 

 

1,298

 

 

0.48

 

Other time deposits

 

 

987,231

 

 

 

1,185

 

 

0.48

 

 

 

770,939

 

 

689

 

 

0.36

 

Total interest bearing deposits

 

 

7,205,339

 

 

 

7,850

 

 

0.44

 

 

 

4,980,437

 

 

 

3,537

 

 

0.29

 

Repurchase agreements with customers

 

 

68,301

 

 

19

 

 

0.11

 

 

 

77,575

 

 

17

 

 

0.09

 

Other borrowings

 

 

51,053

 

 

302

 

 

2.38

 

 

 

188,793

 

 

 

1,703

 

 

3.66

 

Subordinated debentures

 

 

117,749

 

 

 

1,053

 

 

3.60

 

 

 

93,405

 

 

709

 

 

3.08

 

Total interest bearing liabilities

 

 

7,442,442

 

 

 

9,224

 

 

0.50

 

 

 

5,340,210

 

 

 

5,966

 

 

0.45

 

Non-interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

 

1,508,829

 

 

 

 

 

 

 

 

 

 

 

1,169,579

 

 

 

 

 

 

 

 

 

Other non-interest bearing liabilities

 

 

53,615

 

 

 

 

 

 

 

 

 

 

 

39,078

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

9,004,886

 

 

 

 

 

 

 

 

 

 

 

6,548,867

 

 

 

 

 

 

 

 

 

Common stockholders’ equity

 

 

1,484,657

 

 

 

 

 

 

 

 

 

 

 

1,049,867

 

 

 

 

 

 

 

 

 

Noncontrolling interest

 

 

3,164

 

 

 

 

 

 

 

 

 

 

 

3,465

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’  equity

 

$

10,492,707

 

 

 

 

 

 

 

 

 

 

$

7,602,199

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income – FTE

 

 

 

 

 

$

114,428

 

 

 

 

 

 

 

 

 

 

$

88,059

 

 

 

 

 

Net interest margin – FTE

 

 

 

 

 

 

 

 

 

 

4.92

%

 

 

 

 

 

 

 

 

 

 

5.42

%

 

 

 

 


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

 

Bank of the Ozarks, Inc.

Calculation of Annualized Return on Average

Tangible Common Stockholders’ Equity

Unaudited

 

 

 

Quarters Ended

 

 

 

March 31,

 

 

 

2016

 

 

2015

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders

 

$

51,688

 

 

$

39,894

 

Average common stockholders’ equity before

   noncontrolling interest

 

$

1,484,657

 

 

$

1,049,867

 

Less average intangible assets:

 

 

 

 

 

 

 

 

Goodwill

 

 

(125,448

)

 

 

(101,536

)

Core deposit and bank charter intangibles,

   net of accumulated amortization

 

 

(26,164

)

 

 

(28,812

)

Total average intangibles

 

 

(151,612

)

 

 

(130,348

)

Average tangible common stockholders’ equity

 

$

1,333,045

 

 

$

919,519

 

Return on average common

   stockholders’ equity(1)

 

 

14.00

%

 

 

15.41

%

Return on average tangible common

   stockholders’ equity(1)

 

 

15.59

%

 

 

17.60

%

 

(1)Ratios for interim periods annualized based on actual days.

 

 

 

Bank of the Ozarks, Inc.

Calculation of the Ratio of Tangible Book

Value per Common Share

Unaudited

 

 

 

March 31,

 

 

 

2016

 

 

2015

 

 

 

(In thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

Total common stockholders’ equity before noncontrolling interest

 

$

1,508,080

 

 

$

1,179,256

 

Less intangible assets:

 

 

 

 

 

 

 

 

Goodwill

 

 

(125,693

)

 

 

(120,670

)

Core deposit and bank charter intangibles,

   net of accumulated amortization

 

 

(25,172

)

 

 

(29,907

)

Total intangibles

 

 

(150,865

)

 

 

(150,577

)

Total tangible common stockholders’ equity

 

$

1,357,215

 

 

$

1,028,679

 

Common shares outstanding

 

 

90,714

 

 

 

86,758

 

Book value per common share

 

$

16.62

 

 

$

13.59

 

Tangible book value per common share

 

$

14.96

 

 

$

11.86

 

 

 

 


Bank of the Ozarks, Inc.

Calculation of the Ratio of Total Tangible Common

Stockholders’ Equity to Total Tangible Assets

Unaudited

 

 

March 31,

 

 

2016

 

 

2015

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Total common stockholders’ equity before noncontrolling interest

$

1,508,080

 

 

$

1,179,256

 

Less intangible assets:

 

 

 

 

 

 

 

Goodwill

 

(125,693

)

 

 

(120,670

)

Core deposit and bank charter intangibles,

   net of accumulated amortization

 

(25,172

)

 

 

(29,907

)

Total intangibles

 

(150,865

)

 

 

(150,577

)

Total tangible common stockholders’ equity

$

1,357,215

 

 

$

1,028,679

 

 

 

 

 

 

 

 

 

Total assets

$

11,427,419

 

 

$

8,304,096

 

Less intangible assets:

 

 

 

 

 

 

 

Goodwill

 

(125,693

)

 

 

(120,670

)

Core deposit and bank charter intangibles,

   net of accumulated amortization

 

(25,172

)

 

 

(29,907

)

Total intangibles

 

(150,865

)

 

 

(150,577

)

Total tangible assets

$

11,276,554

 

 

$

8,153,519

 

 

 

 

 

 

 

 

 

Ratio of total common stockholders’ equity to total assets

 

13.20

%

 

 

14.20

%

Ratio of total tangible common stockholders’ equity to total tangible

   assets

 

12.04

%

 

 

12.62

%