Press Release

Bank OZK Announces Third Quarter 2021 Earnings

10/21/2021 at 4:01 PM EDT

LITTLE ROCK, Ark., Oct. 21, 2021 (GLOBE NEWSWIRE) -- Bank OZK (the “Bank”) (Nasdaq: OZK) today announced that net income for the third quarter of 2021 was $130.3 million, a 19.3% increase from $109.3 million for the third quarter of 2020. Diluted earnings per common share for the third quarter of 2021 were $1.00, a 19.0% increase from $0.84 for the third quarter of 2020.

For the nine months ended September 30, 2021, net income was $429.2 million, a 150.5% increase from $171.4 million for the first nine months of 2020. Diluted earnings per common share for the first nine months of 2021 were $3.30, a 150.0% increase from $1.32 for the first nine months of 2020.

As a result of improved economic conditions and prospects for improvement in the U.S. economy, management recorded negative provision for credit losses of $7.5 million during the third quarter and $69.9 million during the first nine months of 2021, reducing the Bank’s total allowance for credit losses (“ACL”) from $377.3 million at December 31, 2020 to $298.8 million at September 30, 2021. The Bank’s provision for credit losses was $7.2 million during the third quarter and $196.9 million during the first nine months of 2020, reflecting significant economic uncertainty at that time.

The Bank’s results for the first nine months of 2021 included pretax gains of $4.4 million from the sale of its South Carolina branches and $1.4 million of tax-exempt bank-owned life insurance (“BOLI”) death benefits, both of which were recognized during the first quarter of 2021. The Bank had no gains from branch sales and had $0.6 million of tax-exempt BOLI death benefits during the first nine months of 2020.

Pre-tax pre-provision net revenue (“PPNR”) was $163.5 million for the third quarter of 2021, a 12.3% increase from $145.7 million for the third quarter of 2020. For the nine months ended September 30, 2021, PPNR was $489.0 million, a 17.3% increase from $417.0 million for the first nine months of 2020. The calculation of PPNR and the reconciliation to generally accepted accounting principles (“GAAP”) are included in the schedules accompanying this release.

The Bank’s annualized returns on average assets, average common stockholders’ equity and average tangible common stockholders’ equity for the third quarter of 2021 were 1.98%, 11.41% and 13.39%, respectively, compared to 1.63%, 10.48% and 12.52%, respectively, for the third quarter of 2020. The Bank’s annualized returns on average assets, average common stockholder’s equity and average tangible common stockholders’ equity for the first nine months of 2021 were 2.15%, 12.98% and 15.31%, respectively, compared to 0.90%, 5.55%, and 6.65%, respectively, for the first nine months of 2020. The calculation of the Bank’s return on average tangible common stockholders’ equity and the reconciliation to GAAP are included in the schedules accompanying this release.

George Gleason, Chairman and Chief Executive Officer stated, “We are pleased to report our highest level of quarterly RESG loan originations since 2017 along with record net interest income for the quarter just ended. Our strong capital and liquidity, disciplined credit culture and outstanding team have us well positioned for the future.”

KEY BALANCE SHEET METRICS

Total loans were $18.31 billion at September 30, 2021, a 5.4% decrease from $19.36 billion at September 30, 2020. Non-purchased loans were $17.71 billion at September 30, 2021, a 3.9% decrease from $18.42 billion at September 30, 2020, but a 0.5% increase from $17.61 billion at June 30, 2021. Purchased loans, which consist of loans acquired in previous acquisitions, were $0.60 billion at September 30, 2021, a 36.3% decrease from $0.94 billion at September 30, 2020.

Deposits were $20.10 billion at September 30, 2021, a 5.6% decrease from $21.29 billion at September 30, 2020. Total assets were $26.14 billion at September 30, 2021, a 2.8% decrease from $26.89 billion at September 30, 2020.

Common stockholders’ equity was $4.55 billion at September 30, 2021, an 8.8% increase from $4.19 billion at September 30, 2020. Tangible common stockholders’ equity was $3.88 billion at September 30, 2021, a 10.6% increase from $3.51 billion at September 30, 2020. Book value per common share was $35.35 at September 30, 2021, a 9.2% increase from $32.37 at September 30, 2020. Tangible book value per common share was $30.14 at September 30, 2021, an 11.1% increase from $27.13 at September 30, 2020. The calculations of the Bank’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 Bank’s ratio of total common stockholders’ equity to total assets was 17.42% at September 30, 2021 compared to 15.57% at September 30, 2020. Its ratio of total tangible common stockholders’ equity to total tangible assets was 15.24% at September 30, 2021 compared to 13.39% at September 30, 2020. The calculation of the Bank’s ratio of total tangible common stockholders’ equity to total tangible assets and the reconciliation to GAAP are included in the schedules accompanying this release.

SUBORDINATED DEBT REDEMPTION AND OFFERING

On July 1, 2021, the Bank redeemed all of its $225 million of 5.50% Fixed-to-Floating rate Subordinated Notes at a redemption price equal to 100% of the principal amount of the subordinated notes plus accrued and unpaid interest. As a result of the subordinated debt redemption, the Bank recognized approximately $0.8 million in remaining unamortized debt issue cost as non-interest expense during the third quarter of 2021.

On September 16, 2021, the Bank completed its public offering of $350 million in aggregate principal amount of its 2.75% Fixed-to-Floating rate Subordinated Notes (the “2.75% Notes”) due 2031, which will initially bear interest at a fixed rate of 2.75% per annum until September 30, 2026. On October 1, 2026, the 2.75% Notes will bear interest at a floating rate equal to a benchmark (which is expected to be three-month SOFR) plus 209 basis points. The 2.75% Notes are unsecured, subordinated debt obligations and mature on October 1, 2031, and the Bank expects to use the net proceeds from the offering for general corporate purposes, which may include, among other things, financing organic growth or strategic acquisitions, repurchase of shares of the Bank’s common stock, supporting the Bank’s regulatory capital levels and ongoing working capital needs. As of September 30, 2021, the Bank’s subordinated debt had a carrying value of $345.9 million and remaining unamortized debt issuance cost of $4.1 million.

STOCK REPURCHASE PROGRAM

In July 2021, the Bank adopted a stock repurchase program authorizing the purchase of up to $300 million of the Bank’s outstanding shares of common stock. During the quarter just ended, the Bank repurchased 888,567 shares at a weighted average cost of $41.61, for a total of $37.0 million. The timing and amount of future repurchases will be determined by management based on a variety of factors such as the Bank’s capital position, liquidity, financial performance and alternative uses of capital, stock price, regulatory requirements and general market and economic conditions. The repurchase program may be suspended by the Bank at any time.

MANAGEMENT’S COMMENTS, CONFERENCE CALL, TRANSCRIPT AND FILINGS

In connection with this release, the Bank released management’s comments on its quarterly results, which are available at http://ir.ozk.com. This release should be read in conjunction with management’s comments on the quarterly results.

Management will conduct a conference call to take questions on these quarterly results and management’s comments at 10:00 a.m. CT (11:00 a.m. ET) on October 22, 2021. Interested parties may listen to this call by dialing 1-844-818-5110 (U.S. and Canada) or 210-229-8841 (internationally) and asking for the Bank OZK conference call. A recorded playback of the call will be available for one week following the call at 1-855-859-2056 (U.S. and Canada) or 404-537-3406 (internationally). The conference ID for this playback is 8870579. The call will be available live or in a recorded version on the Bank’s Investor Relations website at ir.ozk.com under “Company News/Webcasts.” The Bank will also provide a transcript of the conference call on its Investor Relations website.

The Bank files with the Federal Deposit Insurance Corporation (“FDIC”) annual, quarterly and current reports, proxy materials and other information required by the Securities Exchange Act of 1934, copies of which are available electronically at the FDIC’s website at https://efr.fdic.gov/fcxweb/efr/index.html and are also available on the Bank’s Investor Relations website at http://ir.ozk.com. To receive automated email alerts for these materials, please visit http://ir.ozk.com/EmailNotification to sign up.

NON-GAAP FINANCIAL MEASURES

This release contains certain non-GAAP financial measures. The Bank uses these non-GAAP financial measures, specifically return on average tangible common stockholders’ equity, tangible book value per common share, total tangible common stockholders’ equity, the ratio of total tangible common stockholders’ equity to total tangible assets, and PPNR, to assess the strength of its capital, its ability to generate earnings on tangible capital invested by its shareholders and trends in its net revenue. These measures typically adjust GAAP financial measures to exclude intangible assets or provision for credit losses. Management believes presentation of these non-GAAP financial measures provides useful supplemental information which contributes to a proper understanding of the financial results and capital levels of the Bank. These non-GAAP disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP performance measures that may be presented by other banks. 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.”

FORWARD-LOOKING STATEMENTS

This release and other communications by the Bank include certain “forward-looking statements” regarding the Bank’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 not guarantees of future results or performance and are subject to certain known and unknown risks, uncertainties and other factors that may cause actual results to differ materially from those expressed in, or implied by, such forward-looking statements. These risks, uncertainties and other factors include, but are not limited to: potential delays or other problems implementing the Bank’s growth, expansion and acquisition strategies, including delays in identifying satisfactory sites, hiring or retaining qualified personnel, obtaining regulatory or other approvals, obtaining permits and designing, constructing and opening new offices or relocating, selling or closing existing offices; the ability to enter into and/or close additional acquisitions; the availability of and access to capital; possible downgrades in the Bank’s credit ratings or outlook which could increase the costs of or decrease the availability of funding from capital markets; the ability to attract new or retain existing or acquired deposits or to retain or grow loans, 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 or changes in the relative relationships of various interest rate indices; the potential impact of the phase-out of the London Interbank Offered Rate (“LIBOR”) or other changes involving LIBOR; competitive factors and pricing pressures, including their effect on the Bank’s net interest margin or core spread; general economic, unemployment, credit market and real estate market conditions, and the effect of such conditions on the creditworthiness of borrowers, collateral values, the value of investment securities and asset recovery values; changes in legal, financial and/or regulatory requirements; recently enacted and potential legislation and regulatory actions and the costs and expenses to comply with new and/or existing legislation and regulatory actions, including those in response to the COVID-19 pandemic such as the Coronavirus Aid, Relief and Economic Security Act, the Consolidated Appropriations Act of 2021, the American Rescue Plan Act of 2021, and any similar or related laws, rules and regulations; the impact of any future federal government shutdown and uncertainty regarding the federal government’s debt limit or changes in U.S. government monetary and fiscal policy; FDIC special assessments or changes to regular assessments; the ability to keep pace with technological changes, including changes regarding maintaining cybersecurity; the impact of failure in, or breach of, the Bank’s operational or security systems or infrastructure, or those of third parties with whom it does business, including as a result of cyber-attacks or an increase in the incidence or severity of fraud, illegal payments, security breaches or other illegal acts impacting the Bank or its customers; natural disasters or acts of war or terrorism; the adverse effects of the COVID-19 pandemic, including the duration of the pandemic and actions taken to contain or treat COVID-19, on the Bank, the Bank’s customers, the Bank’s staff, the global economy and financial markets; potential impact of supply chain disruptions; national, international or political instability; impairment of the Bank’s goodwill or other intangible assets; adoption of new accounting standards, or changes in existing standards; and adverse results (including costs, fines, reputational harm and/or other negative effects) from current or future litigation, regulatory examinations or other legal and/or regulatory actions or rulings as well as other factors identified in this press release or as detailed from time to time in the other public reports the Bank files with the FDIC, including those factors described in the disclosures under the headings “Forward-Looking Information” and “Item 1A. Risk Factors” in the Bank’s most recent Annual Report on Form 10-K for the year ended December 31, 2020 and its quarterly reports on Form 10-Q. 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 in, or implied by, such forward-looking statements. The Bank disclaims any obligation to update or revise any forward-looking statements based on the occurrence of future events, the receipt of new information or otherwise.

GENERAL INFORMATION

Bank OZK (Nasdaq: OZK) is a regional bank providing innovative financial solutions delivered by expert bankers with a relentless pursuit of excellence. Headquartered in Little Rock, Arkansas, Bank OZK conducts operations through 249 offices in eight states, including Arkansas, Georgia, Florida, North Carolina, Texas, California, New York and Mississippi. Bank OZK can be found at www.ozk.com and on Facebook, Twitter and LinkedIn or contacted at (501) 978-2265 or P. O. Box 8811, Little Rock, Arkansas 72231-8811.

 
Bank OZK
Consolidated Balance Sheets
Unaudited
             
    September 30,     December 31,  
    2021     2020  
    (Dollars in thousands, except per share amounts)  
ASSETS                
Cash and cash equivalents   $ 1,782,503     $ 2,393,662  
Investment securities ― available for sale ("AFS")     3,846,496       3,405,351  
Federal Home Loan Bank of Dallas and other bankers' bank stocks     40,698       38,486  
Non-purchased loans     17,707,452       18,401,495  
Purchased loans     597,851       807,673  
Allowance for loan losses     (237,722 )     (295,824 )
Net loans     18,067,581       18,913,344  
Premises and equipment, net     699,427       738,842  
Foreclosed assets     9,444       11,085  
Accrued interest receivable     84,358       88,077  
Bank owned life insurance (“BOLI”)     770,829       758,071  
Goodwill and other intangible assets, net     670,580       675,458  
Other, net     171,451       140,220  
Total assets   $ 26,143,367     $ 27,162,596  
                 
LIABILITIES AND STOCKHOLDERS’ EQUITY                
Deposits:                
Demand non-interest bearing   $ 4,586,163     $ 3,996,546  
Savings and interest bearing transaction     8,961,316       8,160,982  
Time     6,554,961       9,292,828  
Total deposits     20,102,440       21,450,356  
Repurchase agreements with customers     7,735       8,013  
Other borrowings     750,217       750,928  
Subordinated notes     345,927       224,047  
Subordinated debentures     120,892       120,475  
Reserve for losses on unfunded loan commitments     61,076       81,481  
Accrued interest payable and other liabilities     198,728       251,940  
Total liabilities     21,587,015       22,887,240  
                 
Commitments and contingencies                
                 
Stockholders’ equity:                
Preferred stock; $0.01 par value; 100,000,000 shares authorized; no shares issued or outstanding at September 30, 2021 or December 31, 2020            
Common stock; $0.01 par value; 300,000,000 shares authorized; 128,817,819 and 129,350,448 shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively     1,288       1,294  
Additional paid-in capital     2,245,012       2,265,850  
Retained earnings     2,266,234       1,946,875  
Accumulated other comprehensive income     40,706       58,252  
Total stockholders’ equity before noncontrolling interest     4,553,240       4,272,271  
Noncontrolling interest     3,112       3,085  
Total stockholders’ equity     4,556,352       4,275,356  
Total liabilities and stockholders’ equity   $ 26,143,367     $ 27,162,596  
                 


 
Bank OZK
Consolidated Statements of Income
Unaudited
           
  Three Months Ended September 30,     Nine Months Ended September 30,  
  2021     2020     2021     2020  
  (Dollars in thousands, except per share amounts)  
Interest income:                              
Non-purchased loans $ 238,258     $ 236,621     $ 716,639     $ 701,290  
Purchased loans   11,350       16,269       34,985       54,743  
Investment securities:                              
Taxable   9,236       9,666       26,786       31,480  
Tax-exempt   3,296       5,193       10,860       14,636  
Deposits with banks and federal funds sold   523       532       1,556       5,237  
Total interest income   262,663       268,281       790,826       807,386  
                               
Interest expense:                              
Deposits   12,326       38,273       54,908       141,206  
Repurchase agreements with customers   4       4       14       17  
Other borrowings   1,013       1,156       2,996       2,168  
Subordinated notes   429       3,207       6,755       9,551  
Subordinated debentures   934       984       2,814       3,420  
Total interest expense   14,706       43,624       67,487       156,362  
                               
Net interest income   247,957       224,657       723,339       651,024  
Provision for credit losses   (7,454 )     7,200       (69,946 )     196,889  
Net interest income after provision for credit losses   255,411       217,457       793,285       454,135  
                               
Non-interest income:                              
Service charges on deposit accounts   11,177       9,427       31,154       27,717  
Trust income   2,247       1,936       6,365       5,635  
BOLI income:                              
Increase in cash surrender value   4,940       5,081       14,739       15,205  
Death benefits               1,409       608  
Loan service, maintenance and other fees   3,307       3,351       10,811       10,461  
Gains on sales of other assets   463       891       8,632       1,674  
Net gains on investment securities         2,244             4,467  
Other   3,850       3,746       12,733       10,180  
Total non-interest income   25,984       26,676       85,843       75,947  
                               
Non-interest expense:                              
Salaries and employee benefits   53,769       53,119       159,533       153,003  
Net occupancy and equipment   17,161       16,676       49,797       47,761  
Other operating expenses   39,467       35,846       110,840       109,255  
Total non-interest expense   110,397       105,641       320,170       310,019  
                               
Income before taxes   170,998       138,492       558,958       220,063  
Provision for income taxes   40,713       29,251       129,691       48,707  
Net income   130,285       109,241       429,267       171,356  
Earnings attributable to noncontrolling interest   5       12       (27 )     29  
Net income available to common stockholders $ 130,290     $ 109,253     $ 429,240     $ 171,385  
                               
Basic earnings per common share $ 1.01     $ 0.84     $ 3.31     $ 1.33  
                               
Diluted earnings per common share $ 1.00     $ 0.84     $ 3.30     $ 1.32  
                               


 
Bank OZK
Consolidated Statements of Stockholders’ Equity
Unaudited
                                     
    Common
Stock
    Additional
Paid-In
Capital
    Retained
Earnings
    Accumulated
Other
Comprehensive
Income
    Non-
Controlling
Interest
    Total  
    (Dollars in thousands, except per share amounts)  
Three months ended September 30, 2021:                                                
Balances – June 30, 2021   $ 1,297     $ 2,277,138     $ 2,173,114     $ 50,127     $ 3,117     $ 4,504,793  
Net income                 130,285                   130,285  
Earnings attributable to noncontrolling interest                 5             (5 )      
Total other comprehensive loss                       (9,421 )           (9,421 )
Common stock dividends, $0.285 per share                 (37,170 )                 (37,170 )
Issuance of 33,850 shares of common stock for exercise of stock options     1       1,085                         1,086  
Repurchase and cancellation of 888,567 shares of common stock     (9 )     (36,990 )                       (36,999 )
Stock-based compensation expense           3,778                         3,778  
Forfeitures of 47,604 shares of unvested restricted common stock     (1 )     1                          
Balances – September 30, 2021   $ 1,288     $ 2,245,012     $ 2,266,234     $ 40,706     $ 3,112     $ 4,556,352  
                                                 
Nine months ended September 30, 2021:                                                
Balances – December 31, 2020   $ 1,294     $ 2,265,850     $ 1,946,875     $ 58,252     $ 3,085     $ 4,275,356  
Net income                 429,267                   429,267  
Earnings attributable to noncontrolling interest                 (27 )           27        
Total other comprehensive loss                       (17,546 )           (17,546 )
Common stock dividends, $0.8425 per share                 (109,881 )                 (109,881 )
Issuance of 176,250 shares of common stock for exercise of stock options     2       6,092                         6,094  
Issuance of 332,831 shares of unvested restricted common stock     3       (3 )                        
Repurchase and cancellation of 944,460 shares of common stock     (10 )     (38,966 )                       (38,976 )
Stock-based compensation expense           12,038                         12,038  
Forfeitures of 97,250 shares of unvested restricted common stock     (1 )     1                          
Balances – September 30, 2021   $ 1,288     $ 2,245,012     $ 2,266,234     $ 40,706     $ 3,112     $ 4,556,352  
                                                 


 
Bank OZK
Consolidated Statements of Stockholders’ Equity
Unaudited
                                     
    Common
Stock
    Additional
Paid-In
Capital
    Retained
Earnings
    Accumulated
Other
Comprehensive
Income
    Non-
Controlling
Interest
    Total  
    (Dollars in thousands, except per share amounts)  
Three months ended September 30, 2020:                                                
Balances – June 30, 2020   $ 1,293     $ 2,257,867     $ 1,788,329     $ 63,177     $ 3,100     $ 4,113,766  
Net income                 109,241                   109,241  
Earnings attributable to noncontrolling interest                 12             (12 )      
Total other comprehensive loss                       (2,061 )           (2,061 )
Common stock dividends, $0.2725 per share                 (35,570 )                 (35,570 )
Stock-based compensation expense           3,997                         3,997  
Forfeitures of 8,228 shares of unvested restricted common stock                                    
Balances – September 30, 2020   $ 1,293     $ 2,261,864     $ 1,862,012     $ 61,116     $ 3,088     $ 4,189,373  
                                                 
Nine months ended September 30, 2020:                                                
Balances – December 31, 2019   $ 1,289     $ 2,251,824     $ 1,869,983     $ 27,255     $ 3,117     $ 4,153,468  
Cumulative effect of change in accounting principle                 (75,344 )                 (75,344 )
Balances – January 1, 2020     1,289       2,251,824       1,794,639       27,255       3,117       4,078,124  
Net income                 171,356                   171,356  
Earnings attributable to noncontrolling interest                 29             (29 )      
Total other comprehensive income                       33,861             33,861  
Common stock dividends, $0.8025 per share                 (104,012 )                 (104,012 )
Issuance of 4,300 shares of common stock for exercise of stock options           45                         45  
Issuance of 493,761 shares of unvested restricted common stock     5       (5 )                        
Repurchase and cancellation of 61,873 shares of common stock     (1 )     (1,852 )                       (1,853 )
Stock-based compensation expense           11,852                         11,852  
Forfeitures of 45,139 shares of unvested restricted common stock                                    
Balances – September 30, 2020   $ 1,293     $ 2,261,864     $ 1,862,012     $ 61,116     $ 3,088     $ 4,189,373  
                                                 


 
Bank OZK
Summary of Non-Interest Expense
Unaudited
             
    Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
    2021     2020     2021     2020  
    (Dollars in thousands)  
Salaries and employee benefits   $ 53,769     $ 53,119     $ 159,533     $ 153,003  
Net occupancy and equipment     17,161       16,676       49,797       47,761  
Other operating expenses:                                
Professional and outside services     7,084       8,263       21,134       22,618  
Software and data processing     5,897       5,431       17,695       15,550  
Deposit insurance and assessments     2,655       3,595       9,060       11,600  
Telecommunication services     1,966       2,352       6,363       6,863  
Postage and supplies     1,530       1,808       4,718       5,753  
ATM expense     1,846       1,604       4,615       3,766  
Travel and meals     1,617       689       3,811       3,501  
Writedowns of foreclosed and other assets     990       488       2,476       2,087  
Loan collection and repossession expense     407       1,030       1,456       2,581  
Advertising and public relations     719       1,557       1,621       4,964  
Amortization of intangibles     1,545       1,914       4,878       7,291  
Amortization of CRA and tax credit investments     4,972       1,611       12,324       7,458  
Other     8,239       5,504       20,689       15,223  
Total non-interest expense   $ 110,397     $ 105,641     $ 320,170     $ 310,019  
                                 


 
Bank OZK
Summary of Total Loans Outstanding
Unaudited
             
    September 30, 2021     December 31, 2020  
    (Dollars in thousands)  
Real estate:                                
Residential 1-4 family   $ 887,769       4.8 %   $ 911,115       4.7 %
Non-farm/non-residential     4,080,616       22.3       4,267,147       22.2  
Construction/land development     7,718,567       42.2       7,993,467       41.6  
Agricultural     237,073       1.3       204,868       1.1  
Multifamily residential     1,242,202       6.8       856,297       4.5  
Total real estate     14,166,227       77.4       14,232,894       74.1  
Commercial and industrial     528,866       2.9       842,206       4.4  
Consumer     2,168,307       11.8       2,393,964       12.5  
Other     1,441,903       7.9       1,740,104       9.0  
Total loans     18,305,303       100.0 %     19,209,168       100.0 %
Allowance for loan losses     (237,722 )             (295,824 )        
Net loans   $ 18,067,581             $ 18,913,344          
                                 


 
Bank OZK
Allowance for Credit Losses
Unaudited
                         
    Allowance for Loan Losses     Reserve for Losses on Unfunded Loan Commitments     Total Allowance for Credit Losses  
    (Dollars in thousands)  
Three months ended September 30, 2021:                        
Balances – June 30, 2021   $ 248,753     $ 58,811     $ 307,564  
Net charge-offs     (1,312 )           (1,312 )
Provision for credit losses     (9,719 )     2,265       (7,454 )
Balances – September 30, 2021   $ 237,722     $ 61,076     $ 298,798  
                         
Nine months ended September 30, 2021:                        
Balances – December 31, 2020   $ 295,824     $ 81,481     $ 377,305  
Net charge-offs     (8,561 )           (8,561 )
Provision for credit losses     (49,541 )     (20,405 )     (69,946 )
Balances – September 30, 2021   $ 237,722     $ 61,076     $ 298,798  
                         
Three months ended September 30, 2020:                        
Balances – June 30, 2020   $ 306,196     $ 68,298     $ 374,494  
Net charge-offs     (4,421 )           (4,421 )
Provision for credit losses     7,072       128       7,200  
Balances – September 30, 2020   $ 308,847     $ 68,426     $ 377,273  
                         
Nine months ended September 30, 2020:                        
Balances – December 31, 2019   $ 108,525     $     $ 108,525  
Adoption of CECL(1) methodology     39,588       54,924       94,512  
Balances – January 1, 2020     148,113       54,924       203,037  
Net charge-offs     (22,653 )           (22,653 )
Provision for credit losses     183,387       13,502       196,889  
Balances – September 30, 2020   $ 308,847     $ 68,426     $ 377,273  

(1)  Current Expected Credit Loss.

 
Bank OZK
Summary of Deposits – By Account Type
Unaudited
             
    September 30, 2021     December 31, 2020  
    (Dollars in thousands)  
Non-interest bearing   $ 4,586,163       22.8 %   $ 3,996,546       18.6 %
Interest bearing:                                
Transaction (NOW)     3,188,840       15.9       3,124,007       14.6  
Savings and money market     5,772,476       28.7       5,036,975       23.5  
Time deposits less than $100     1,994,503       9.9       3,075,845       14.3  
Time deposits of $100 or more     4,560,458       22.7       6,216,983       29.0  
Total deposits   $ 20,102,440       100.0 %   $ 21,450,356       100.0 %
                                 


 
Summary of Deposits – By Customer Type
Unaudited
             
    September 30, 2021     December 31, 2020  
    (Dollars in thousands)  
Consumer   $ 10,186,211       50.7 %   $ 11,165,603       52.1 %
Commercial     6,502,287       32.3       6,056,536       28.2  
Public Funds     2,028,243       10.1       2,111,971       9.8  
Brokered     894,791       4.5       1,600,116       7.5  
Reciprocal     490,908       2.4       516,130       2.4  
Total deposits   $ 20,102,440       100.0 %   $ 21,450,356       100.0 %
                                 


 
Bank OZK
Selected Consolidated Financial Data
Unaudited
             
    Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
    2021     2020     % Change     2021     2020     % Change  
    (Dollars in thousands, except per share amounts)  
Income statement data:                                                
Net interest income   $ 247,957     $ 224,657       10.4 %   $ 723,339     $ 651,024       11.1 %
Provision for credit losses     (7,454 )     7,200       (203.5 )     (69,946 )     196,889       (135.5 )
Non-interest income     25,984       26,676       (2.6 )     85,843       75,947       13.0  
Non-interest expense     110,397       105,641       4.5       320,170       310,019       3.3  
Net income available to common stockholders     130,290       109,253       19.3       429,240       171,385       150.5  
Pre-tax pre-provision net revenue(1)     163,544       145,692       12.3       489,012       416,952       17.3  
Common share and per common share data:                                                
Earnings per share − diluted   $ 1.00     $ 0.84       19.0 %   $ 3.30     $ 1.32       150.0 %
Earnings per share − basic     1.01       0.84       20.2       3.31       1.33       148.9  
Dividends per share     0.285       0.2725       4.6       0.8425       0.8025       5.0  
Book value per share     35.35       32.37       9.2       35.35       32.37       9.2  
Tangible book value per share(1)     30.14       27.13       11.1       30.14       27.13       11.1  
Weighted-average diluted shares outstanding (thousands)     129,929       129,470       0.4       130,063       129,398       0.5  
End of period shares outstanding (thousands)     128,818       129,342       (0.4 )     128,818       129,342       (0.4 )
Balance sheet data at period end:                                                
Total assets   $ 26,143,367     $ 26,888,308       (2.8 )%   $ 26,143,367     $ 26,888,308       (2.8 )%
Total loans     18,305,303       19,358,443       (5.4 )     18,305,303       19,358,443       (5.4 )
Non-purchased loans     17,707,452       18,419,958       (3.9 )     17,707,452       18,419,958       (3.9 )
Purchased loans     597,851       938,485       (36.3 )     597,851       938,485       (36.3 )
Allowance for loan losses     237,722       308,847       (23.0 )     237,722       308,847       (23.0 )
Foreclosed assets     9,444       16,543       (42.9 )     9,444       16,543       (42.9 )
Investment securities − AFS     3,846,496       3,468,243       10.9       3,846,496       3,468,243       10.9  
Goodwill and other intangible assets, net     670,580       677,251       (1.0 )     670,580       677,251       (1.0 )
Deposits     20,102,440       21,287,405       (5.6 )     20,102,440       21,287,405       (5.6 )
Other borrowings     750,217       750,949       (0.1 )     750,217       750,949       (0.1 )
Subordinated notes     345,927       223,950       54.5       345,927       223,950       54.5  
Subordinated debentures     120,892       120,335       0.5       120,892       120,335       0.5  
Unfunded balance of closed loans     12,385,369       11,604,614       6.7       12,385,369       11,604,614       6.7  
Reserve for losses on unfunded loan commitments     61,076       68,426       (10.7 )     61,076       68,426       (10.7 )
Total common stockholders’ equity     4,553,240       4,186,285       8.8       4,553,240       4,186,285       8.8  
Net unrealized gains on investment securities AFS
included in common stockholders' equity
    40,706       61,116               40,706       61,116          
Loan (including purchased loans) to deposit ratio     91.06 %     90.94 %             91.06 %     90.94 %        
Selected ratios:                                                
Return on average assets(2)     1.98 %     1.63 %             2.15 %     0.90 %        
Return on average common stockholders’ equity(2)     11.41       10.48               12.98       5.55          
Return on average tangible common stockholders’ equity(1) (2)     13.39       12.52               15.31       6.65          
Average common equity to total average assets     17.38       15.56               16.57       16.23          
Net interest margin – FTE(2)     4.16       3.69               3.99       3.79          
Efficiency ratio     40.14       41.77               39.39       42.38          
Net charge-offs to average non-purchased loans(2) (3)     0.04       0.09               0.07       0.07          
Net charge-offs to average total loans(2)     0.03       0.09               0.06       0.16          
Nonperforming loans to total loans(4)     0.20       0.15               0.20       0.15          
Nonperforming assets to total assets(4)     0.17       0.17               0.17       0.17          
Allowance for loan losses to total loans(5)     1.30       1.60               1.30       1.60          
Other information:                                                
Non-accrual loans(4)   $ 34,920     $ 27,181             $ 34,920     $ 21,181          
Accruing loans − 90 days past due(4)                                        
Troubled and restructured non-purchased loans − accruing(4)     1,253       1,251               1,253       1,251          

(1) Calculations of pre-tax pre-provision net revenue, 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, except for their inclusion in total assets.
(5) Excludes reserve for losses on unfunded loan commitments.

 
Selected Consolidated Financial Data (continued)
Unaudited
       
    Three Months Ended  
    September 30,     June 30,          
    2021     2021     % Change  
  (Dollars in thousands, except per share amounts)  
Income statement data:                        
Net interest income   $ 247,957     $ 240,746       3.0 %
Provision for credit losses     (7,454 )     (30,932 )     (75.9 )
Non-interest income     25,984       27,742       (6.3 )
Non-interest expense     110,397       103,711       6.4  
Net income available to common stockholders     130,290       150,535       (13.4 )
Pre-tax pre-provision net revenue(1)     163,544       164,777       (0.7 )
Common share and per common share data:                        
Earnings per share − diluted   $ 1.00     $ 1.16       (13.8 )%
Earnings per share − basic     1.01       1.16       (12.9 )
Dividends per share     0.285       0.28       1.8  
Book value per share     35.35       34.70       1.9  
Tangible book value per share(1)     30.14       29.52       2.1  
Weighted-average diluted shares outstanding (thousands)     129,929       130,255       (0.3 )
End of period shares outstanding (thousands)     128,818       129,720       (0.7 )
Balance sheet data at period end:                        
Total assets   $ 26,143,367     $ 26,605,938       (1.7 )%
Total loans     18,305,303       18,271,670       0.2  
Non-purchased loans     17,707,452       17,611,848       0.5  
Purchased loans     597,851       659,822       (9.4 )
Allowance for loan losses     237,722       248,753       (4.4 )
Foreclosed assets     9,444       7,542       25.2  
Investment securities − AFS     3,846,496       4,693,396       (18.0 )
Goodwill and other intangible assets, net     670,580       672,125       (0.2 )
Deposits     20,102,440       20,706,777       (2.9 )
Other borrowings     750,217       750,228       (0.1 )
Subordinated notes     345,927       224,236       54.3  
Subordinated debentures     120,892       120,752       0.1  
Unfunded balance of closed loans     12,385,369       11,709,818       5.8  
Reserve for losses on unfunded loan commitments     61,076       58,811       3.9  
Total common stockholders’ equity     4,553,240       4,501,676       1.1  
Net unrealized gains on investment securities AFS included in common stockholders' equity     40,706       50,127          
Loan (including purchased loans) to deposit ratio     91.06 %     88.24 %        
Selected ratios:                        
Return on average assets(2)     1.98 %     2.24 %        
Return on average common stockholders’ equity(2)     11.41       13.65          
Return on average tangible common stockholders’ equity(1) (2)     13.39       16.10          
Average common equity to total average assets     17.38       16.42          
Net interest margin – FTE(2)     4.16       3.95          
Efficiency ratio     40.14       38.43          
Net charge-offs to average non-purchased loans(2) (3)     0.04       0.09          
Net charge-offs to average total loans(2)     0.03       0.08          
Nonperforming loans to total loans(4)     0.20       0.22          
Nonperforming assets to total assets(4)     0.17       0.18          
Allowance for loan losses to total loans(5)     1.30       1.36          
Other information:                        
Non-accrual loans(4)   $ 34,920     $ 38,195          
Accruing loans − 90 days past due(4)                    
Troubled and restructured non-purchased loans − accruing(4)     1,253       1,365          

(1)  Calculations of pre-tax pre-provision net revenue, 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, except for their inclusion in total assets.
(5)  Excludes reserve for losses on unfunded loan commitments.

 
Bank OZK
Supplemental Quarterly Financial Data
Unaudited
                                                 
    12/31/19     3/31/20     6/30/20     9/30/20     12/31/20     3/31/21     6/30/21     9/30/21  
  (Dollar in thousands)  
Earnings Summary:                                                                
Net interest income   $ 214,977     $ 209,775     $ 216,593     $ 224,657     $ 237,600     $ 234,636     $ 240,746     $ 247,957  
Federal tax (FTE) adjustment     1,028       1,133       1,753       1,605       1,533       1,275       1,355       1,106  
Net interest income (FTE)     216,005       210,908       218,346       226,262       239,133       235,911       242,101       249,063  
Provision for credit losses     (4,938 )     (117,663 )     (72,026 )     (7,200 )     (6,750 )     31,559       30,932       7,454  
Non-interest income     30,406       27,680       21,591       26,676       28,661       32,117       27,742       25,984  
Non-interest expense     (104,406 )     (103,425 )     (100,953 )     (105,641 )     (103,394 )     (106,059 )     (103,711 )     (110,397 )
Pretax income (FTE)     137,067       17,500       66,958       140,097       157,650       193,528       197,064       172,104  
FTE adjustment     (1,028 )     (1,133 )     (1,753 )     (1,605 )     (1,533 )     (1,275 )     (1,355 )     (1,106 )
Provision for income taxes     (35,240 )     (4,509 )     (14,948 )     (29,251 )     (35,607 )     (43,818 )     (45,161 )     (40,713 )
Noncontrolling interest     7       8       9       12       3       (19 )     (13 )     5  
Net income available to common stockholders   $ 100,806     $ 11,866     $ 50,266     $ 109,253     $ 120,513     $ 148,416     $ 150,535     $ 130,290  
Earnings per common share – diluted   $ 0.78     $ 0.09     $ 0.39     $ 0.84     $ 0.93     $ 1.14     $ 1.16     $ 1.00  
Non-interest Income:                                                                
Service charges on deposit accounts   $ 10,933     $ 10,009     $ 8,281     $ 9,427     $ 9,983     $ 9,665     $ 10,311     $ 11,177  
Trust income     2,010       1,939       1,759       1,936       1,909       2,206       1,911       2,247  
BOLI income:                                                                
Increase in cash surrender value     5,167       5,067       5,057       5,081       5,034       4,881       4,919       4,940  
Death benefits     2,989       608                         1,409              
Loan service, maintenance and other fees     4,282       3,716       3,394       3,351       3,797       3,551       3,953       3,307  
Gains on sales of other assets     1,358       161       621       891       5,189       5,828       2,341       463  
Net gains on investment securities           2,223             2,244                          
Other     3,667       3,957       2,479       3,746       2,749       4,577       4,307       3,850  
Total non-interest income   $ 30,406     $ 27,680     $ 21,591     $ 26,676     $ 28,661     $ 32,117     $ 27,742     $ 25,984  
Non-interest Expense:                                                                
Salaries and employee benefits   $ 52,050     $ 51,473     $ 48,410     $ 53,119     $ 53,832     $ 53,645     $ 52,119     $ 53,769  
Net occupancy and equipment     14,855       15,330       15,756       16,676       15,617       16,468       16,168       17,161  
Other operating expenses     37,501       36,622       36,787       35,846       33,945       35,946       35,424       39,467  
Total non-interest expense   $ 104,406     $ 103,425     $ 100,953     $ 105,641     $ 103,394     $ 106,059     $ 103,711     $ 110,397  
Balance Sheet Data:                                                                
Total assets   $ 23,555,728     $ 24,565,810     $ 26,380,409     $ 26,888,308     $ 27,162,596     $ 27,276,892     $ 26,605,938     $ 26,143,367  
Non-purchased loans     16,224,539       17,030,378       18,247,431       18,419,958       18,401,495       17,979,435       17,611,848       17,707,452  
Purchased loans     1,307,504       1,197,826       1,063,647       938,485       807,673       735,630       659,822       597,851  
Investment securities – AFS     2,277,389       2,816,556       3,299,944       3,468,243       3,405,351       4,162,479       4,693,396       3,846,496  
Deposits     18,474,259       18,809,190       20,723,598       21,287,405       21,450,356       21,296,442       20,706,777       20,102,440  
Unfunded balance of closed loans     11,325,598       11,334,737       11,411,441       11,604,614       11,847,117       11,780,099       11,709,818       12,385,369  
Common stockholders' equity     4,150,351       4,083,150       4,110,666       4,186,285       4,272,271       4,383,205       4,501,676       4,553,240  
                                                                 


 
Bank OZK
Supplemental Quarterly Financial Data (Continued)
Unaudited
                                                 
    12/31/19     3/31/20     6/30/20     9/30/20     12/31/20     3/31/21     6/30/21     9/30/21  
  (Dollars in thousands)          
Allowance for Credit Losses:                                                                
Balance at beginning of period   $ 109,001     $ 108,525     $ 316,409     $ 374,494     $ 377,273     $ 377,305     $ 342,307     $ 307,564  
Adoption of CECL(1) methodology           94,512                                      
Net charge-offs     (5,414 )     (4,291 )     (13,941 )     (4,421 )     (6,718 )     (3,439 )     (3,811 )     (1,312 )
Provision for credit losses     4,938       117,663       72,026       7,200       6,750       (31,559 )     (30,932 )     (7,454 )
Balance at end of period   $ 108,525     $ 316,409     $ 374,494     $ 377,273     $ 377,305     $ 342,307     $ 307,564     $ 298,798  
Allowance for loan losses   $ 108,525     $ 238,737     $ 306,196     $ 308,847     $ 295,824     $ 268,077     $ 248,753     $ 237,722  
Reserve for losses on unfunded loan commitments           77,672       68,298       68,426       81,481       74,230       58,811       61,076  
Total allowance for credit losses   $ 108,525     $ 316,409     $ 374,494     $ 377,273     $ 377,305     $ 342,307     $ 307,564     $ 298,798  
Selected Ratios:                                                                
Net interest margin – FTE(2)     4.15 %     3.96 %     3.74 %     3.69 %     3.88 %     3.86 %     3.95 %     4.16 %
Efficiency ratio     42.37       43.35       42.07       41.77       38.61       39.57       38.43       40.14  
Net charge-offs to average non-purchased loans(2) (3)     0.10       0.08       0.05       0.09       0.14       0.08       0.09       0.04  
Net charge-offs to average total loans(2)     0.12       0.10       0.29       0.09       0.14       0.07       0.08       0.03  
Nonperforming loans to total loans(4)     0.15       0.16       0.18       0.15       0.25       0.25       0.22       0.20  
Nonperforming assets to total assets(4)     0.18       0.19       0.19       0.17       0.21       0.19       0.18       0.17  
Allowance for loan losses to total loans (5)     0.62       1.31       1.59       1.60       1.54       1.43       1.36       1.30  
Loans past due 30 days or more, including past due non-accrual loans, to total loans(4)     0.19       0.18       0.13       0.13       0.16       0.13       0.10       0.13  

(1)  Current Expected Credit Loss.
(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, except for their inclusion in total assets.
(5)  Excludes reserve for losses on unfunded loan commitments.

 
Bank OZK
Average Consolidated Balance Sheets and Net Interest Analysis – FTE
Unaudited
             
    Three Months Ended September 30,     Nine Months Ended September 30,  
    2021     2020     2021     2020  
    Average
Balance
    Income/
Expense
    Yield/
Rate
    Average
Balance
    Income/
Expense
    Yield/
Rate
    Average
Balance
    Income/
Expense
    Yield/
Rate
    Average
Balance
    Income/
Expense
    Yield/
Rate
 
    (Dollars in thousands)  
ASSETS                                                                                                
Earning assets:                                                                                                
Interest earning deposits and federal funds sold   $ 1,287,890     $ 523       0.16 %   $ 1,705,652     $ 532       0.12 %   $ 1,792,191     $ 1,556       0.12 %   $ 1,459,814     $ 5,237       0.48 %
Investment securities:                                                                                                
Taxable     3,509,465       9,236       1.04       2,216,041       9,666       1.74       3,150,732       26,786       1.14       1,979,368       31,480       2.12  
Tax-exempt – FTE     740,809       4,172       2.23       1,193,407       6,573       2.19       955,822       13,747       1.92       944,552       18,527       2.62  
Non-purchased loans – FTE     17,559,654       238,488       5.39       18,311,166       236,846       5.15       17,761,807       717,488       5.40       17,602,817       701,892       5.33  
Purchased loans     627,436       11,350       7.18       999,438       16,269       6.48       699,678       34,985       6.69       1,132,334       54,743       6.46  
Total earning assets – FTE     23,725,254       263,769       4.41       24,425,704       269,886       4.40       24,360,230       794,562       4.36       23,118,885       811,879       4.69  
Non-interest earning assets     2,348,740                       2,235,853                       2,324,716                       2,302,225                  
Total assets   $ 26,073,994                     $ 26,661,557                     $ 26,684,946                     $ 25,421,110                  
LIABILITIES AND STOCKHOLDERS’ EQUITY                                                                                                
Interest bearing liabilities:                                                                                                
Deposits:                                                                                                
Savings and interest bearing transaction   $ 8,891,042     $ 2,885       0.13 %   $ 7,581,707     $ 5,496       0.29 %   $ 8,656,762     $ 9,840       0.15 %   $ 7,742,865     $ 32,945       0.57 %
Time deposits of $100 or more     4,852,566       6,508       0.53       6,101,542       20,858       1.36       5,509,055       30,737       0.75       5,259,616       66,813       1.70  
Other time deposits     2,067,947       2,933       0.56       3,664,931       11,919       1.29       2,455,649       14,331       0.78       3,584,047       41,448       1.54  
Total interest bearing deposits     15,811,555       12,326       0.31       17,348,180       38,273       0.88       16,621,466       54,908       0.44       16,586,528       141,206       1.14  
Repurchase agreements with customers     7,565       4       0.21       7,093       4       0.24       6,849       14       0.27       7,686       17       0.29  
Other borrowings(1)     750,221       1,013       0.54       793,350       1,156       0.58       750,292       2,996       0.53       711,408       2,168       0.41  
Subordinated notes     56,468       429       3.01       223,899       3,207       5.70       167,636       6,755       5.39       223,801       9,551       5.70  
Subordinated debentures(1)     120,822       934       3.07       120,253       984       3.26       120,681       2,814       3.12       120,119       3,420       3.80  
Total interest bearing liabilities     16,746,631       14,706       0.35       18,492,775       43,624       0.94       17,666,924       67,487       0.51       17,649,542       156,362       1.18  
Non-interest bearing liabilities:                                                                                                
Non-interest bearing deposits     4,523,521                       3,764,063                       4,289,589                       3,391,162                  
Other non-interest bearing liabilities     269,733                       253,211                       304,086                       251,723                  
Total liabilities     21,539,885                       22,510,049                       22,260,599                       21,292,427                  
Common stockholders’ equity     4,530,995                       4,148,409                       4,421,240                       4,125,578                  
Noncontrolling interest     3,114                       3,099                       3,107                       3,105                  
Total liabilities and stockholders’
equity
  $ 26,073,994                     $ 26,661,557                     $ 26,684,946                     $ 25,421,110                  
Net interest income – FTE           $ 249,063                     $ 226,262                     $ 727,075                     $ 655,517          
Net interest margin – FTE                     4.16 %                     3.69 %                     3.99 %                     3.79 %
Core spread(2)                     5.08 %                     4.27 %                     4.96 %                     4.19 %

(1)   The interest expense and the rates for “other borrowings” and for “subordinated debentures” were affected by capitalized interest. Capitalized interest included in other borrowings totaled $0.02 million for the third quarter $0.07 million for the first nine months of 2021 compared to $0.03 million for the third quarter and $0.65 million for the first nine months of 2020. In the absence of this interest capitalization, the rates on other borrowings would have been 0.54% for the third quarter and 0.55% for the first nine months of 2021 compared to 0.59% for the third quarter and 0.53% for the first nine months of 2020. Capitalized interest included in subordinated debentures totaled $0.01 million for the third quarter and $0.18 million for the first nine months of 2020 (none in the third quarter or first nine months of 2021). In the absence of this interest capitalization, the rates on subordinated debentures would have been 3.27% for the third quarter and 4.00% for the first nine months of 2020.

(2)   Core spread is the difference between the yield on the Bank’s non-purchased loans-FTE and the rate on its interest bearing deposits.

Bank OZK
Reconciliation of Non-GAAP Financial Measures

 
Calculation of Average Tangible Common Stockholders’ Equity
and the Annualized Return on Average Tangible Common Stockholders’ Equity
Unaudited
                                       
  Three Months Ended     Nine Months Ended  
  September 30,     June 30,     September 30,  
  2021     2020     2021     2021     2020  
  (Dollars in thousands)  
Net income available to common stockholders $ 130,290     $ 109,253     $ 150,535     $ 429,240     $ 171,385  
Average common stockholders’ equity before noncontrolling interest $ 4,530,995     $ 4,148,409     $ 4,423,093     $ 4,421,240     $ 4,125,578  
Less average intangible assets:                                      
Goodwill   (660,789 )     (660,789 )     (660,789 )     (660,789 )     (660,789 )
Core deposit and other intangible assets, net of accumulated amortization   (10,617 )     (17,461 )     (12,175 )     (12,195 )     (19,803 )
Total average intangibles   (671,406 )     (678,250 )     (672,964 )     (672,984 )     (680,592 )
Average tangible common stockholders’ equity $ 3,859,589     $ 3,470,159     $ 3,750,129     $ 3,748,256     $ 3,444,986  
Return on average common stockholders’ equity(1)   11.41 %     10.48 %     13.65 %     12.98 %     5.55 %
Return on average tangible common stockholders' equity(1)   13.39 %     12.52 %     16.10 %     15.31 %     6.65 %

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

 
Calculation of Total Tangible Common Stockholders’ Equity
and Tangible Book Value per Common Share
Unaudited
             
    September 30,     June 30,  
    2021     2020     2021  
    (In thousands, except per share amounts)  
Total common stockholders’ equity before noncontrolling interest   $ 4,553,240     $ 4,186,285     $ 4,501,676  
Less intangible assets:                        
Goodwill     (660,789 )     (660,789 )     (660,789 )
Core deposit and other intangible assets, net of accumulated amortization     (9,791 )     (16,462 )     (11,336 )
Total intangibles     (670,580 )     (677,251 )     (672,125 )
Total tangible common stockholders' equity   $ 3,882,660     $ 3,509,034     $ 3,829,551  
Shares of common stock outstanding     128,818       129,342       129,720  
Book value per common share   $ 35.35     $ 32.37     $ 34.70  
Tangible book value per common share   $ 30.14     $ 27.13     $ 29.52  
                         


 
Calculation of Total Tangible Common Stockholders’ Equity
and the Ratio of Total Tangible Common Stockholders’ Equity
to Total Tangible Assets
Unaudited
       
    September 30,  
    2021     2020  
    (Dollars in thousands)  
Total common stockholders’ equity before noncontrolling interest   $ 4,553,240     $ 4,186,285  
Less intangible assets:                
Goodwill     (660,789 )     (660,789 )
Core deposit and other intangible assets, net of accumulated amortization     (9,791 )     (16,462 )
Total intangibles     (670,580 )     (677,251 )
Total tangible common stockholders' equity   $ 3,882,660     $ 3,509,034  
Total assets   $ 26,143,367     $ 26,888,308  
Less intangible assets:                
Goodwill     (660,789 )     (660,789 )
Core deposit and other intangible assets, net of accumulated amortization     (9,791 )     (16,462 )
Total intangibles     (670,580 )     (677,251 )
Total tangible assets   $ 25,472,787     $ 26,211,057  
Ratio of total common stockholders’ equity to total assets     17.42 %     15.57 %
Ratio of total tangible common stockholders’ equity to total tangible assets     15.24 %     13.39 %
                 


 
Calculation of Pre-Tax Pre-Provision Net Revenue
Unaudited
                                         
    Three Months Ended     Nine Months Ended  
    September 30,     June 30,     September 30,  
    2021     2020     2021     2021     2020  
    (Dollars in thousands)  
Income before taxes   $ 170,998     $ 138,492     $ 195,709     $ 558,958     $ 220,063  
Provision for credit losses     (7,454 )     7,200       (30,932 )     (69,946 )     196,889  
Pre-tax pre-provision net revenue   $ 163,544     $ 145,692     $ 164,777     $ 489,012     $ 416,952  
                                         


Investor Contact:   Tim Hicks (501) 978-2336
Media Contact:   Susan Blair (501) 978-2217

 


Primary Logo

Source: Bank OZK