株探米国株
日本語 英語
エドガーで原本を確認する
0001331520false00013315202022-02-242022-02-24

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
_________________________________
FORM 8-K
_________________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): January 19, 2023
_________________________________
HOME BANCSHARES, INC.
(Exact name of Registrant as Specified in Its Charter)
_________________________________
Arkansas 001-41093 71-0682831
(State or Other Jurisdiction of Incorporation) (Commission File Number) (IRS Employer Identification No.)
719 Harkrider, Suite 100
Conway, Arkansas 72032
(Address of Principal Executive Offices) (Zip Code)
(501) 339-2929
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
_________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, par value $0.01 per share HOMB New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o Home BancShares, Inc. (the “Company”) hereby furnishes its January 19, 2023 press release announcing fourth quarter 2022 earnings, which is attached hereto as Exhibit 99.1 and incorporated herein by reference.



Item 2.02    Results of Operations and Financial Condition.
Item 7.01    Regulation FD Disclosure.
See Item 2.02. Results of Operations and Financial Condition.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
99.1
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Home BancShares, Inc.
Date: January 19, 2023 By: /s/ Jennifer C. Floyd
Jennifer C. Floyd
Chief Accounting Officer

EX-99.1 2 homb123122earningsrelease.htm EX-99.1 Document

EXHIBIT 99.1
gh5yczfedemt000001.jpg
For Immediate Release: January 19, 2023

HOMB’s Disciplined Strategy Leads to a Beat of Management Expectations
Despite Continued West Texas Headwinds
Conway, AR – Home BancShares, Inc. (NYSE: HOMB) (“Home” or the “Company”), parent company of Centennial Bank, released quarterly earnings today.
Highlights of the Fourth Quarter of 2022:
Metric Q4 2022 Q3 2022 Q2 2022 Q1 2022 Q4 2021
Net income
$115.7 million
$108.7 million
$16.0 million
$64.9 million
$73.4 million
Total revenue (net)
$272.3 million
$256.3 million
$243.3 million
$161.8 million
$171.0 million
Income before income taxes
$148.4 million
$142.0 million
$19.3 million
$84.9 million
$93.9 million
Pre-tax, pre-provision, net income (PPNR)
(non-GAAP)(1)
$153.4 million
$142.0 million
$77.9 million
$84.9 million
$93.9 million
Pre-tax net income to total revenue (net)
54.50%
55.39%
7.92%
52.48%
54.94%
P5NR (Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1)
56.34%
55.39%
32.00%
52.48%
54.94%
ROA
1.98%
1.81%
0.26% 1.43% 1.62%
NIM
4.21%
4.05%
3.64% 3.21% 3.42%
Purchase accounting accretion
$3.5 million
$4.6 million
$5.2 million
$3.1 million
$4.0 million
ROE
13.29%
12.25%
1.78% 9.58% 10.63%
ROTCE (non-GAAP)(1)
22.96%
20.93%
2.96% 15.03% 16.73%
Diluted earnings per share
$0.57
$0.53
$0.08 $0.40 $0.45
Non-performing assets to total assets
0.27%
0.27%
0.25% 0.25% 0.29%
Common equity tier 1 capital 12.9% 13.0% 12.8% 14.9% 15.4%
Leverage 10.9% 10.4% 9.8% 10.8% 11.1%
Tier 1 capital 12.9% 13.0% 12.9% 15.5% 16.0%
Total risk-based capital 16.5% 16.7% 16.6% 21.6% 19.8%
Allowance for credit losses to total loans
2.01%
2.09%
2.11% 2.34% 2.41%
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.
“It’s obvious all banks are not created equal. HOMB continues to try and separate ourselves from the pack. Financial strength is paramount, and I’m proud that Home BancShares is able to provide strength to our customers, especially during tough economic times. Despite the headwinds that arose out of West Texas, HOMB was able to rely on the patience and strength of the full franchise to deliver strong performance for the year,” said John Allison, Chairman.
“As a result of the discipline, patience and liquidity maintained by HOMB, we were able to profitably grow loans by $580 million in the fourth quarter, increasing loan yield to 6.23% from 5.63%, which is impressive by any standard in a rising rate environment,” said Tracy French, Centennial Bank President and Chief Executive Officer.





Operating Highlights
Net income for the three-month period ended December 31, 2022 was $115.7 million, or $0.57 earnings per share. Net income for the year ended December 31, 2022 was $305.3 million, or $1.57 earnings per share. When adjusting for merger-related and other non-fundamental items, net income and earnings per share on an as-adjusted basis (non-GAAP), were $107.5 million(1), or $0.53 per share(1), and $375.9 million(1), or $1.93 per share(1), for the three months and year ended December 31, 2022, respectively.
Our net interest margin was 4.21% for the three-month period ended December 31, 2022, compared to 4.05% for the three-month period ended September 30, 2022. The yield on loans was 6.23% and 5.63% for the three months ended December 31, 2022 and September 30, 2022, respectively, as average loans increased from $13.82 billion to $14.11 billion. Additionally, the rate on interest bearing deposits increased to 1.45% as of December 31, 2022, from 0.70% as of September 30, 2022, while average balances decreased from $13.31 billion to $12.85 billion.
During the fourth quarter of 2022, there was $871,000 of event interest income compared to event interest income of $943,000 for the third quarter of 2022.
Purchase accounting accretion on acquired loans was $3.5 million and $4.6 million and average purchase accounting loan discounts were $38.6 million and $42.1 million for the three-month periods ended December 31, 2022 and September 30, 2022, respectively. The reduction in accretion income lowered the net interest margin by two basis points for the three-month period ended December 31, 2022.
Net interest income on a fully taxable equivalent basis was $217.7 million for the three-month period ended December 31, 2022, and $215.5 million for the three-month period ended September 30, 2022. This increase in net interest income for the three-month period ended December 31, 2022, was the result of a $29.5 million increase in interest income, partially offset by a $27.4 million increase in interest expense. The $29.5 million increase in interest income was primarily the result of a $25.5 million increase in loan interest income and a $4.6 million increase in investment income. The increase in interest income is a result of the rising interest rate environment as well as loan growth during the quarter. The $27.4 million increase in interest expense was due to a $23.7 million increase in interest expense on deposits and a $3.5 million increase in interest expense on FHLB borrowed funds. The increase in interest expense on deposits and FHLB borrowed funds is a result of the rising interest rate environment as well as an increase in FHLB borrowed funds during the quarter.
The Company reported $56.7 million of non-interest income for the fourth quarter of 2022. The most important components of fourth quarter non-interest income were $23.2 million from other income, $10.4 million from other service charges and fees, $10.1 million from service charges on deposit accounts, $4.0 million from trust fees, $3.6 million in mortgage lending income, $2.8 million from dividends from FHLB, FRB, FNBB and other, a $1.1 million increase in cash value of life insurance, a $1.0 million loss from the fair value adjustment for marketable securities, and $453,000 from insurance commissions. The $23.2 million in other income includes $15.0 million income from the settlement of a lawsuit brought by the Company.




Non-interest expense for the fourth quarter of 2022 was $118.9 million. The most important components of the fourth quarter non-interest expense were $64.2 million from salaries and employee benefits, $30.7 million in other operating expense, $14.9 million in occupancy and equipment expenses and $9.1 million in data processing expenses. Other operating expense includes $5.0 million in legal expense from a lawsuit brought by the Company. There were no merger and acquisition expenses during the fourth quarter of 2022. For the fourth quarter of 2022, our efficiency ratio was 42.44%; and, our efficiency ratio, as adjusted (non-GAAP), was 43.07%(1).
Financial Condition
Total loans receivable were $14.41 billion at December 31, 2022, compared to $13.83 billion at September 30, 2022. Total deposits were $17.94 billion at December 31, 2022, compared to $18.54 billion at September 30, 2022. Total assets were $22.88 billion at December 31, 2022, compared to $23.16 billion at September 30, 2022.
During the fourth quarter of 2022, the Company experienced approximately $580.2 million in loan growth. Centennial CFG experienced $196.0 million of organic loan growth and had loans of $2.27 billion at December 31, 2022. Our remaining footprint experienced $387.6 million in organic loan growth and $3.4 million in PPP loan decline during the quarter.
Non-performing loans to total loans was 0.42% and 0.45% at December 31, 2022 and September 30, 2022, respectively. Non-performing assets to total assets was 0.27% at both December 31, 2022 and September 30, 2022. Net charge-offs were $4.5 million and $5.1 million for the three months ended December 31, 2022 and September 30, 2022, respectively.
Non-performing loans at December 31, 2022, were $8.4 million, $20.5 million, $22.2 million, $404,000, $2.3 million and $7.1 million in the Arkansas, Florida, Texas, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $60.9 million. Non-performing assets at December 31, 2022, were $8.5 million, $20.8 million, $22.4 million, $404,000, $2.3 million and $7.1 million in the Arkansas, Florida, Texas, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $61.5 million.
The Company’s allowance for credit losses on loans was $289.7 million at December 31, 2022, or 2.01% of total loans, compared to the allowance for credit losses on loans of $289.2 million, or 2.09% of total loans, at September 30, 2022. As of December 31, 2022 and September 30, 2022, the Company’s allowance for credit losses on loans was 475.99% and 468.77% of its total non-performing loans, respectively.
Stockholders’ equity was $3.53 billion at December 31, 2022, compared to $3.46 billion at September 30, 2022, an increase of approximately $66.3 million. The increase in stockholders’ equity is primarily associated with the $82.0 million increase in retained earnings and the $2.0 million decrease in accumulated other comprehensive loss, which were partially offset by $20.0 million in stock repurchases. Book value per common share was $17.33 at December 31, 2022, compared to $16.94 at September 30, 2022. Tangible book value per common share (non-GAAP) was $10.17(1) at December 31, 2022, compared to $9.82(1) at September 30, 2022.
Branches
The Company currently has 76 branches in Arkansas, 78 branches in Florida, 63 branches in Texas, 5 branches in Alabama and one branch in New York City.



Conference Call
Management will conduct a conference call to review this information at 1:00 p.m. CT (2:00 p.m. ET) on Thursday, January 19, 2023. We strongly encourage all participants to pre-register for the conference call webcast or the live call using one of the following links. First, participants can pre-register for the conference call webcast using the following link: https://events.q4inc.com/attendee/223948707. Participants who pre-register will be given a unique webcast link to gain immediate access to the conference call webcast. Second, participants can pre-register for the live call using the following link: https://www.netroadshow.com/events/login?show=863c0014&confId=45606. Participants who pre-register will be given the phone number and unique access codes to gain immediate access to the live call. Participants may pre-register now, or at any time prior to the call, and will immediately receive simple instructions via email. The Home BancShares conference call will also be automatically scheduled as an event in your Outlook calendar.
Those without internet access or unable to pre-register may dial in and listen to the live call by calling 1-844-200-6205, Passcode: 794589. A replay of the call will be available by calling 1-866-813-9403, Passcode: 384771, which will be available until January 26, 2023, at 10:59 p.m. CT (11:59 p.m. ET). Internet access to the call will be available live or in recorded version on the Company's website at www.homebancshares.com.
About Home BancShares
Home BancShares, Inc. is a bank holding company, headquartered in Conway, Arkansas. Its wholly-owned subsidiary, Centennial Bank, provides a broad range of commercial and retail banking plus related financial services to businesses, real estate developers, investors, individuals and municipalities. Centennial Bank has branch locations in Arkansas, Florida, Texas, South Alabama and New York City. The Company’s common stock is traded through the New York Stock Exchange under the symbol “HOMB.” The Company was founded in 1998. Visit www.homebancshares.com or www.my100bank.com for more information.
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.



Non-GAAP Financial Measures
This press release contains financial information determined by methods other than in accordance with generally accepted accounting principles (GAAP). The Company’s management uses these non-GAAP financial measures--including net income (earnings), as adjusted; pre-tax, pre-provision, net income (PPNR); PPNR, as adjusted; pre-tax net income, as adjusted, to total revenue (net); pre-tax, pre-provision, profit percentage; pre-tax, pre-provision, profit percentage, as adjusted; diluted earnings per common share, as adjusted; return on average assets, as adjusted; return on average assets excluding intangible amortization; return on average assets, as adjusted, excluding intangible amortization; return on average common equity, as adjusted; return on average tangible common equity; return on average tangible common equity, as adjusted; return on average tangible common equity excluding intangible amortization; return on average tangible common equity, as adjusted, excluding intangible amortization; efficiency ratio, as adjusted; tangible book value per common share and tangible common equity to tangible assets--to provide meaningful supplemental information regarding our performance. These measures typically adjust GAAP performance measures to include the tax benefit associated with revenue items that are tax-exempt, as well as adjust income available to common shareholders for certain significant items or transactions that management believes are not indicative of the Company’s primary business operating results. Since the presentation of these GAAP performance measures and their impact differ between companies, management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s business. These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in the tables of this release.




General
This release may contain forward-looking statements regarding the Company’s plans, expectations, goals and outlook for the future. Statements in this press release that are not historical facts should be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not guarantees of future events, performance or results. When we use words like “may,” “plan,” “propose,” “contemplate,” “anticipate,” “believe,” “intend,” “continue,” “expect,” “project,” “predict,” “estimate,” “could,” “should,” “would,” and similar expressions, you should consider them as identifying forward-looking statements, although we may use other phrasing. Forward-looking statements of this type speak only as of the date of this news release. By nature, forward-looking statements involve inherent risks and uncertainties. Various factors could cause actual results to differ materially from those contemplated by the forward-looking statements. These factors include, but are not limited to, the following: economic conditions, credit quality, interest rates, loan demand, real estate values and unemployment, including the ongoing impacts of inflation; disruptions, uncertainties and related effects on our business and operations as a result of the ongoing coronavirus (COVID-19) pandemic and measures that have been or may be implemented or imposed in response to the pandemic, including the impact on, among other things, credit quality and liquidity; the risk that the benefits from the acquisition of Happy Bancshares, Inc. (“Happy”) may not be fully realized or may take longer to realize than expected, including as a result of changes in general economic and market conditions, ongoing or future effects of the COVID-19 pandemic, interest and exchange rates, monetary policy, laws and regulations and their enforcement, and the degree of competition in the geographic and business areas in which Home and Happy operate; the ability to effectively integrate the businesses of Home and Happy; the reaction to the transaction of the companies’ customers, employees and counterparties; diversion of management time on acquisition-related issues; the effect of any future mergers, acquisitions or other transactions to which we or our bank subsidiary may from time to time be a party, including as a result of one or more of the factors described above as they would relate to such transaction; the ability to identify, enter into and/or close additional acquisitions; legislative and regulatory changes and risks and expenses associated with current and future legislation and regulations; technological changes and cybersecurity risks; the effects of changes in accounting policies and practices; changes in governmental monetary and fiscal policies; political instability, military conflicts and other major domestic or international events; adverse weather events, including hurricanes, and other natural disasters; competition from other financial institutions; potential claims, expenses and other adverse effects related to current or future litigation, regulatory examinations or other government actions; changes in the assumptions used in making the forward-looking statements; and other factors described in reports we file with the Securities and Exchange Commission (the “SEC”), including those factors set forth in our Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC on February 24, 2022.

####
FOR MORE INFORMATION CONTACT:
Donna Townsell
Director of Investor Relations
Home BancShares, Inc.
(501) 328-4625



Home BancShares, Inc.
Consolidated End of Period Balance Sheets
(Unaudited)
 (In thousands) Dec 31,
2022
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
ASSETS
 Cash and due from banks $ 263,893  $ 268,929  $ 287,451  $ 173,134  $ 119,908 
 Interest-bearing deposits with other banks 460,897  1,311,492  2,528,925  3,446,324  3,530,407 
    Cash and cash equivalents 724,790  1,580,421  2,816,376  3,619,458  3,650,315 
Federal funds sold —  2,700  —  —  — 
Investment securities - available-for sale,
     net of allowance for credit losses
4,041,590  4,085,102  3,791,509  2,957,322  3,119,807 
 Investment securities - held-to-maturity,
     net of allowance for credit losses
1,287,705  1,251,007  1,366,781  499,265  — 
    Total investment securities 5,329,295  5,336,109  5,158,290  3,456,587  3,119,807 
 Loans receivable 14,409,480  13,829,311  13,923,873  10,052,714  9,836,089 
 Allowance for credit losses (289,669) (289,203) (294,267) (234,768) (236,714)
    Loans receivable, net 14,119,811  13,540,108  13,629,606  9,817,946  9,599,375 
 Bank premises and equipment, net 405,073  411,479  415,056  274,503  275,760 
 Foreclosed assets held for sale 546  365  373  1,144  1,630 
 Cash value of life insurance 213,693  212,619  211,811  105,623  105,135 
 Accrued interest receivable 103,199  88,671  80,274  46,934  46,736 
 Deferred tax asset, net 209,321  228,979  208,585  116,605  78,290 
 Goodwill 1,398,253  1,394,353  1,398,400  973,025  973,025 
 Core deposit intangible 58,455  60,932  63,410  23,624  25,045 
 Other assets 321,152  300,634  270,987  182,546  177,020 
    Total assets $ 22,883,588  $ 23,157,370  $ 24,253,168  $ 18,617,995  $ 18,052,138 
LIABILITIES AND STOCKHOLDERS' EQUITY
 Deposits:
    Demand and non-interest-bearing $ 5,164,997  $ 5,540,539  $ 6,036,583  $ 4,311,400  $ 4,127,878 
    Savings and interest-bearing transaction
        accounts
11,730,552  11,968,519  12,424,192  9,461,393  9,251,805 
    Time deposits 1,043,234  1,033,266  1,119,297  808,141  880,887 
       Total deposits 17,938,783  18,542,324  19,580,072  14,580,934  14,260,570 
 Securities sold under agreements to repurchase 131,146  121,555  118,573  151,151  140,886 
 FHLB and other borrowed funds 650,000  400,000  400,000  400,000  400,000 
 Accrued interest payable and other liabilities 196,877  192,908  197,503  131,339  113,868 
 Subordinated debentures 440,420  440,568  458,455  667,868  371,093 
    Total liabilities 19,357,226  19,697,355  20,754,603  15,931,292  15,286,417 
 Stockholders' equity
 Common stock 2,034  2,042  2,053  1,638  1,637 
 Capital surplus 2,386,699  2,404,388  2,426,271  1,485,524  1,487,373 
 Retained earnings 1,443,087  1,361,040  1,286,146  1,304,098  1,266,249 
 Accumulated other comprehensive (loss) income (305,458) (307,455) (215,905) (104,557) 10,462 
    Total stockholders' equity 3,526,362  3,460,015  3,498,565  2,686,703  2,765,721 
     Total liabilities and stockholders' equity $ 22,883,588  $ 23,157,370  $ 24,253,168  $ 18,617,995  $ 18,052,138 



Home BancShares, Inc.
Consolidated Statements of Income
(Unaudited)
 Quarter Ended Year Ended
(In thousands) Dec 31,
2022
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
Dec 31,
2022
Dec 31,
2021
 Interest income:
   Loans $ 221,280  $ 195,841  $ 181,779  $ 129,442  $ 136,750  $ 728,342  $ 571,960 
   Investment securities
       Taxable 33,639  28,273  20,941  9,080  8,121  91,933  30,054 
       Tax-exempt 7,855  8,069  7,725  4,707  4,827  28,356  19,642 
   Deposits - other banks 10,109  10,763  6,565  1,673  1,281  29,110  3,515 
   Federal funds sold 12  —  25  — 
 Total interest income 272,895  242,955  217,013  144,903  150,979  877,766  625,171 
 Interest expense:
    Interest on deposits 47,019  23,347  10,729  4,894  5,155  85,989  24,936 
    Federal funds purchased —  —  —  —  — 
    FHLB borrowed funds 5,388  1,917  1,896  1,875  1,916  11,076  7,604 
    Securities sold under agreements to
        repurchase
701  434  187  108  98  1,430  497 
    Subordinated debentures 4,121  4,153  5,441  6,878  4,790  20,593  19,163 
 Total interest expense 57,229  29,851  18,255  13,755  11,959  119,090  52,200 
 Net interest income 215,666  213,104  198,758  131,148  139,020  758,676  572,971 
    Provision for credit losses on loans 5,000  —  —  —  —  5,000  — 
    Provision for credit losses on acquired loans —  —  45,170  —  —  45,170  — 
    Provision for credit losses on acquired
        unfunded commitments
—  —  11,410  —  —  11,410  — 
    Provision for credit losses on unfunded
        commitments
—  —  —  —  —  —  (4,752)
    Provision for credit losses on acquired
        investment securities
—  —  2,005  —  —  2,005  — 
 Total credit loss expense (benefit) 5,000  —  58,585  —  —  63,585  (4,752)
 Net interest income after credit loss expense
      (benefit)
210,666  213,104  140,173  131,148  139,020  695,091  577,723 
 Non-interest income:
    Service charges on deposit accounts 10,134  10,756  10,084  6,140  6,217  37,114  22,276 
    Other service charges and fees 10,363  13,951  12,541  7,733  11,133  44,588  36,451 
    Trust fees 3,981  3,980  4,320  574  515  12,855  1,960 
    Mortgage lending income 3,566  4,179  5,996  3,916  5,359  17,657  25,676 
    Insurance commissions 453  601  658  480  387  2,192  1,943 
    Increase in cash value of life insurance 1,079  1,089  1,140  492  501  3,800  2,049 
    Dividends from FHLB, FRB, FNBB & other 2,814  1,741  3,945  698  919  9,198  14,835 
    Gain on SBA loans 30  58  —  95  792  183  2,380 
    Gain (loss) on branches, equipment and other
       assets, net
10  (13) 16  (19) 15  (105)
    Gain on OREO, net 13  —  478  737  500  2,003 
    Gain on securities, net —  —  —  —  —  —  219 
    Fair value adjustment for marketable
        securities
1,032  (2,628) (1,801) 2,125  85  (1,272) 7,178 
    Other income 23,185  9,487  7,687  7,922  5,338  48,281  20,704 
 Total non-interest income 56,660  43,201  44,581  30,669  31,964  175,111  137,569 
 Non-interest expense:
    Salaries and employee benefits 64,249  65,290  65,795  43,551  43,765  238,885  170,755 
    Occupancy and equipment 14,884  15,133  14,256  9,144  9,047  53,417  36,631 
    Data processing expense 9,062  8,747  10,094  7,039  6,493  34,942  24,280 
    Merger and acquisition expenses —  —  48,731  863  880  49,594  1,886 
    Other operating expenses 30,708  25,176  26,606  16,299  16,865  98,789  64,965 
 Total non-interest expense 118,903  114,346  165,482  76,896  77,050  475,627  298,517 
 Income before income taxes 148,423  141,959  19,272  84,921  93,934  394,575  416,775 
    Income tax expense 32,736  33,254  3,294  20,029  20,577  89,313  97,754 
 Net income $ 115,687  $ 108,705  $ 15,978  $ 64,892  $ 73,357  $ 305,262  $ 319,021 



Home BancShares, Inc.
Selected Financial Information
(Unaudited)
Quarter Ended Year Ended
(Dollars and shares in thousands, except per share data) Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Dec 31, 2022 Dec 31, 2021
PER SHARE DATA
Diluted earnings per common share $ 0.57 $ 0.53 $ 0.08 $ 0.40 $ 0.45 $ 1.57 $ 1.94
Diluted earnings per common share, as adjusted
    (non-GAAP)(1)
0.53 0.54 0.47 0.37 0.45 1.93 1.83
Basic earnings per common share 0.57 0.53 0.08 0.40 0.45 1.57 1.94
Dividends per share - common 0.165 0.165 0.165 0.165 0.14 0.66 0.56
Book value per common share 17.33 16.94 17.04 16.41 16.90 17.33 16.90
Tangible book value per common share
     (non-GAAP)(1)
10.17 9.82 9.92 10.32 10.80 10.17 10.80
STOCK INFORMATION
Average common shares outstanding 203,924 204,829 205,683 163,787 163,859 194,694 164,501
Average diluted shares outstanding 204,179 205,135 206,015 164,196 164,306 195,019 164,858
End of period common shares outstanding 203,434 204,219 205,291 163,758 163,699 203,434 163,699
ANNUALIZED PERFORMANCE METRICS
Return on average assets (ROA) 1.98  % 1.81  % 0.26  % 1.43  % 1.62  % 1.35  % 1.83  %
Return on average assets, as adjusted:
     (ROA, as adjusted) (non-GAAP)(1)
1.84  1.83  1.57  1.36  1.64  1.67  1.73 
Return on average assets excluding intangible
     amortization (non-GAAP)(1)
2.15  1.97  0.31  1.54  1.75  1.47  1.96 
Return on average assets, as adjusted, excluding
     intangible amortization (non-GAAP)(1)
2.00  1.99  1.70  1.46  1.76  1.80  1.86 
Return on average common equity (ROE) 13.29  12.25  1.78  9.58  10.63  9.17  11.89 
Return on average common equity, as adjusted:
     (ROE, as adjusted) (non-GAAP)(1)
12.35  12.39  10.83  9.09  10.72  11.29  11.26 
Return on average tangible common equity
     (ROTCE) (non-GAAP)(1)
22.96  20.93  2.96  15.03  16.73  15.30  18.95 
Return on average tangible common equity, as adjusted:
     (ROTCE, as adjusted) (non-GAAP)(1)
21.33  21.16  17.94  14.26  16.87  18.84  17.95 
Return on average tangible common equity excluding
     intangible amortization (non-GAAP)(1)
23.33  21.29  3.30  15.28  16.97  15.63  19.20 
Return on average tangible common equity, as adjusted,
     excluding intangible amortization (non-GAAP)(1)
21.70  21.52  18.29  14.50  17.11  19.17  18.20 
(1)  Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.



Home BancShares, Inc.
Selected Financial Information
(Unaudited)
Quarter Ended Year Ended
(Dollars in thousands) Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Dec 31, 2022 Dec 31, 2021
Efficiency ratio 42.44  % 43.24  % 66.31  % 46.15  % 43.79  % 49.53  % 40.81  %
Efficiency ratio, as adjusted (non-GAAP)(1)
43.07  42.97  46.02  47.33  43.48  44.55  42.12 
Net interest margin - FTE (NIM) 4.21  4.05  3.64  3.21  3.42  3.81  3.66 
Fully taxable equivalent adjustment $ 2,017 $ 2,437 $ 2,471 $ 1,738 $ 1,736 $ 8,663 $ 7,079
Total revenue (net) 272,326 256,305 243,339 161,817 170,984 933,787 710,540
Pre-tax, pre-provision, net income (PPNR)
     (non-GAAP)(1)
153,423 141,959 77,857 84,921 93,934 458,160 412,023
PPNR, as adjusted (non-GAAP)(1)
142,567 143,522 126,683 80,371 94,729 493,143 388,905
Pre-tax net income to total revenue (net) 54.50  % 55.39  % 7.92  % 52.48  % 54.94  % 42.26  % 58.66  %
Pre-tax net income, as adjusted, to total revenue (net) (non-GAAP)(1)
50.52  56.00  52.06  49.67  55.40  52.28  55.40 
P5NR ((Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1)
56.34  55.39  32.00  52.48  54.94  49.06  57.99 
P5NR, as adjusted (non-GAAP)(1)
52.35  56.00  52.06  49.67  55.40  52.81  54.73 
Total purchase accounting accretion $ 3,497 $ 4,578 $ 5,177 $ 3,089 $ 4,001 $ 16,341 $ 20,151
Average purchase accounting loan discounts 38,552 42,050 46,258 25,359 28,882 38,055 36,178
OTHER OPERATING EXPENSES
Hurricane expense $ 176 $ $ $ $ $ 176 $
Advertising 2,567 2,024 2,117 1,266 1,411 7,974 4,855
Amortization of intangibles 2,478 2,477 2,477 1,421 1,420 8,853 5,683
Electronic banking expense 3,914 3,828 3,352 2,538 2,442 13,632 9,817
Directors' fees 358 354 375 404 422 1,491 1,614
Due from bank service charges 273 316 396 270 257 1,255 1,044
FDIC and state assessment 2,224 2,146 2,390 1,668 1,353 8,428 5,472
Insurance 1,003 959 973 770 801 3,705 3,118
Legal and accounting 5,962 1,581 1,061 797 749 9,401 3,703
Other professional fees 2,552 2,466 2,254 1,609 1,754 8,881 6,950
Operating supplies 690 681 995 754 489 3,120 1,915
Postage 602 614 556 306 352 2,078 1,283
Telephone 576 593 384 337 343 1,890 1,425
Other expense 7,333 7,137 9,276 4,159 5,072 27,905 18,086
        Total other operating expenses $ 30,708 $ 25,176 $ 26,606 $ 16,299 $ 16,865 $ 98,789 $ 64,965
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.



Home BancShares, Inc.
Selected Financial Information
(Unaudited)
(Dollars in thousands) Dec 31,
2022
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
BALANCE SHEET RATIOS
Total loans to total deposits 80.33  % 74.58  % 71.11  % 68.94  % 68.97  %
Common equity to assets 15.41  14.94  14.43  14.43  15.32 
Tangible common equity to tangible assets
     (non-GAAP)(1)
9.66  9.24  8.94  9.59  10.36 
LOANS RECEIVABLE
Real estate
Commercial real estate loans
     Non-farm/non-residential $ 5,632,063 $ 5,156,438 $ 5,092,539 $ 3,810,383 $ 3,889,284
Construction/land development 2,135,266 2,232,906 2,595,384 1,856,096 1,850,050
Agricultural 346,811 330,748 329,106 142,920 130,674
Residential real estate loans
Residential 1-4 family 1,748,551 1,704,850 1,708,221 1,223,890 1,274,953
Multifamily residential 578,052 525,110 389,633 248,650 280,837
Total real estate 10,440,743 9,950,052 10,114,883 7,281,939 7,425,798
Consumer 1,149,896 1,120,250 1,106,343 1,059,342 825,519
Commercial and industrial 2,349,263 2,268,750 2,187,771 1,510,205 1,386,747
Agricultural 285,235 313,693 324,630 48,095 43,920
Other 184,343 176,566 190,246 153,133 154,105
Loans receivable $ 14,409,480 $ 13,829,311 $ 13,923,873 $ 10,052,714 $ 9,836,089
Paycheck Protection Program (PPP) loans (net of discounts) (included in total loans receivable) 7,332 10,771 37,204 59,609 112,814
ALLOWANCE FOR CREDIT LOSSES
Balance, beginning of period $ 289,203 $ 294,267 $ 234,768 $ 236,714 $ 238,673
Allowance for credit losses on PCD loans -
    Happy acquisition
16,816
Loans charged off 5,379 6,313 3,265 2,310 3,125
Recoveries of loans previously charged off 845 1,249 778 364 1,166
Net loans charged off 4,534 5,064 2,487 1,946 1,959
Provision for credit losses - Happy acquisition 45,170
Provision for credit losses - loans 5,000
Balance, end of period $ 289,669 $ 289,203 $ 294,267 $ 234,768 $ 236,714
Net charge-offs to average total loans 0.13  % 0.15  % 0.07  % 0.08  % 0.08  %
Allowance for credit losses to total loans 2.01  2.09  2.11  2.34  2.41 
NON-PERFORMING ASSETS
Non-performing loans
Non-accrual loans $ 51,011 $ 56,796 $ 44,170 $ 44,629 $ 47,158
Loans past due 90 days or more 9,845 4,898 16,432 46 3,035
Total non-performing loans 60,856 61,694 60,602 44,675 50,193
Other non-performing assets
Foreclosed assets held for sale, net 546 365 373 1,144 1,630
Other non-performing assets 74 104 104
Total other non-performing assets 620 469 477 1,144 1,630
Total non-performing assets $ 61,476 $ 62,163 $ 61,079 $ 45,819 $ 51,823
Allowance for credit losses for loans to non-performing loans 475.99  % 468.77  % 485.57  % 525.50  % 471.61  %
Non-performing loans to total loans 0.42  0.45  0.44  0.44  0.51 
Non-performing assets to total assets 0.27  0.27  0.25  0.25  0.29 
(1) Calculation of this metric and the reconciliation to GAAP is included in the schedules accompanying this release.



Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)
Three Months Ended
December 31, 2022 September 30, 2022
(Dollars in thousands) Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
ASSETS
Earning assets
Interest-bearing balances due from banks $ 1,094,144  $ 10,109  3.67  % $ 1,965,136  $ 10,763  2.17  %
Federal funds sold 1,300  12  3.66  1,176  3.04 
Investment securities - taxable 4,002,678  33,639  3.33  4,008,230  28,273  2.80 
Investment securities - non-taxable - FTE 1,294,096  9,653  2.96  1,292,702  10,370  3.18 
Loans receivable - FTE 14,109,329  221,499  6.23  13,822,459  195,977  5.63 
Total interest-earning assets 20,501,547  274,912  5.32  21,089,703  245,392  4.62 
Non-earning assets 2,685,458  2,689,066 
Total assets $ 23,187,005  $ 23,778,769 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts $ 11,818,158  $ 45,029  1.51  % $ 12,233,755  $ 22,388  0.73  %
Time deposits 1,027,765  1,990  0.77  1,078,112  959  0.35 
Total interest-bearing deposits 12,845,923  47,019  1.45  13,311,867  23,347  0.70 
     Federal funds purchased —  —  —  14  —  — 
     Securities sold under agreement to
         repurchase
128,798  701  2.16  126,770  434  1.36 
     FHLB borrowed funds 692,935  5,388  3.08  400,012  1,917  1.90 
     Subordinated debentures 440,492  4,121  3.71  442,312  4,153  3.73 
    Total interest-bearing liabilities 14,108,148  57,229  1.61  14,280,975  29,851  0.83 
Non-interest bearing liabilities
Non-interest bearing deposits 5,423,821  5,779,082 
Other liabilities 201,031  199,416 
Total liabilities 19,733,000  20,259,473 
Shareholders' equity 3,454,005  3,519,296 
Total liabilities and shareholders' equity $ 23,187,005  $ 23,778,769 
Net interest spread 3.71  % 3.79  %
Net interest income and margin - FTE $ 217,683  4.21  $ 215,541  4.05 



Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)
Year Ended
December 31, 2022 December 31, 2021
(Dollars in thousands) Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
ASSETS
Earning assets
Interest-bearing balances due from banks $ 2,444,541  $ 29,110  1.19  % $ 2,596,460  $ 3,515  0.14  %
Federal funds sold 1,519  25  1.65  71  —  — 
Investment securities - taxable 3,582,664  91,933  2.57  2,031,139  30,054  1.48 
Investment securities - non-taxable - FTE 1,178,561  36,363  3.09  858,503  26,017  3.03 
Loans receivable - FTE 12,940,998  728,998  5.63  10,375,457  572,664  5.52 
Total interest-earning assets 20,148,283  886,429  4.40  15,861,630  632,250  3.99 
Non-earning assets 2,405,057  1,597,355 
Total assets $ 22,553,340  $ 17,458,985 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts $ 11,520,781  $ 81,061  0.70  % $ 8,716,004  $ 15,956  0.18  %
Time deposits 1,033,431  4,928  0.48  1,087,875  8,980  0.83 
Total interest-bearing deposits 12,554,212  85,989  0.68  9,803,879  24,936  0.25 
     Federal funds purchased 220  0.91  —  —  — 
     Securities sold under agreement to
         repurchase
129,006  1,430  1.11  151,190  497  0.33 
     FHLB borrowed funds 473,839  11,076  2.34  400,000  7,604  1.90 
     Subordinated debentures 515,049  20,593  4.00  370,712  19,163  5.17 
    Total interest-bearing liabilities 13,672,326  119,090  0.87  10,725,781  52,200  0.49 
Non-interest bearing liabilities
Non-interest bearing deposits 5,378,906  3,924,341 
Other liabilities 171,390  124,724 
Total liabilities 19,222,622  14,774,846 
Shareholders' equity 3,330,718  2,684,139 
Total liabilities and shareholders' equity $ 22,553,340  $ 17,458,985 
Net interest spread 3.53  % 3.50  %
Net interest income and margin - FTE $ 767,339  3.81  $ 580,050  3.66 



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
  Quarter Ended Year Ended
(Dollars and shares in thousands,
except per share data)
Dec 31,
2022
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
Dec 31,
2022
Dec 31,
2021
EARNINGS, AS ADJUSTED
GAAP net income available to common shareholders (A) $ 115,687 $ 108,705 $ 15,978 $ 64,892 $ 73,357 $ 305,262 $ 319,021
Pre-tax adjustments
Merger and acquisition expenses 48,731 863 880 49,594 1,886
Initial provision for credit losses - acquisition 58,585 58,585
Fair value adjustment for marketable securities (1,032) 2,628 1,801 (2,125) (85) 1,272 (7,178)
Special dividend from equity investment (1,434) (1,434) (12,500)
TRUPS redemption fees 2,081 2,081
Special lawsuit settlement, net of expense (10,000) (10,000)
Recoveries on historic losses (1,065) (2,353) (3,288) (6,706) (5,107)
Hurricane expense 176 176
Gain on securities (219)
Total pre-tax adjustments (10,856) 1,563 107,411 (4,550) 795 93,568 (23,118)
Tax-effect of adjustments (2,679) 393 26,396 (1,220) 188 22,890 (6,225)
Total adjustments after-tax (B) (8,177) 1,170 81,015 (3,330) 607 70,678 (16,893)
Earnings, as adjusted (C) $ 107,510 $ 109,875 $ 96,993 $ 61,562 $ 73,964 $ 375,940 $ 302,128
Average diluted shares outstanding (D) 204,179 205,135 206,015 164,196 164,306 195,019 164,858
GAAP diluted earnings per share: (A/D) $ 0.57 $ 0.53 $ 0.08 $ 0.40 $ 0.45 $ 1.57 $ 1.94
Adjustments after-tax: (B/D) (0.04) 0.01 0.39 (0.03) 0.36 (0.11)
Diluted earnings per common share, as adjusted: (C/D) $ 0.53 $ 0.54 $ 0.47 $ 0.37 $ 0.45 $ 1.93 $ 1.83
ANNUALIZED RETURN ON AVERAGE ASSETS
Return on average assets: (A/E) 1.98  % 1.81  % 0.26  % 1.43  % 1.62  % 1.35  % 1.83  %
Return on average assets, as adjusted: (ROA, as adjusted) ((A+D)/E) 1.84  1.83  1.57  1.36  1.64  1.67  1.73 
Return on average assets excluding intangible amortization: ((A+C)/(E-F)) 2.15  1.97  0.31  1.54  1.75  1.47  1.96 
Return on average assets, as adjusted, excluding intangible amortization: ((A+C+D)/(E-F)) 2.00  1.99  1.70  1.46  1.76  1.80  1.86 
GAAP net income available to common shareholders (A) $ 115,687 $ 108,705 $ 15,978 $ 64,892 $ 73,357 $ 305,262 $ 319,021
Amortization of intangibles (B) 2,478 2,477 2,477 1,421 1,420 8,853 5,683
Amortization of intangibles after-tax (C) 1,867 1,854 1,854 1,049 1,054 6,624 4,220
Adjustments after-tax (D) (8,177) 1,170 81,015 (3,330) 607 70,678 (16,893)
Average assets (E) 23,187,005 23,778,769 24,788,365 18,393,075 17,914,727 22,553,340 17,458,985
Average goodwill, core deposits & other intangible assets (F) 1,454,639 1,459,034 1,423,466 997,338 998,760 1,335,216 1,000,872



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
  Quarter Ended Year Ended
(Dollars in thousands) Dec 31,
2022
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
Dec 31,
2022
Dec 31,
2021
ANNUALIZED RETURN ON AVERAGE COMMON EQUITY
Return on average common equity: (A/D) 13.29  % 12.25  % 1.78  % 9.58  % 10.63  % 9.17  % 11.89  %
Return on average common equity, as adjusted: (ROE, as adjusted) ((A+C)/D) 12.35  12.39  10.83  9.09  10.72  11.29  11.26 
Return on average tangible common equity:
    (A/(D-E))
22.96  20.93  2.96  15.03  16.73  15.30  18.95 
Return on average tangible common equity, as adjusted: (ROTCE, as adjusted) ((A+C)/(D-E)) 21.33  21.16  17.94  14.26  16.87  18.84  17.95 
Return on average tangible common equity excluding intangible amortization: (B/(D-E)) 23.33  21.29  3.30  15.28  16.97  15.63  19.20 
Return on average tangible common equity, as adjusted, excluding intangible amortization: ((B+C)/(D-E)) 21.70  21.52  18.29  14.50  17.11  19.17  18.20 
GAAP net income available to common shareholders (A) $ 115,687 $ 108,705 $ 15,978 $ 64,892 $ 73,357 $ 305,262 $ 319,021
Earnings excluding intangible amortization (B) 117,554 110,559 17,832 65,941 74,411 311,886 323,241
Adjustments after-tax (C) (8,177) 1,170 81,015 (3,330) 607 70,678 (16,893)
Average common equity (D) 3,454,005 3,519,296 3,591,758 2,747,980 2,738,305 3,330,718 2,684,139
Average goodwill, core deposits & other intangible assets (E) 1,454,639 1,459,034 1,423,466 997,338 998,760 1,335,216 1,000,872
EFFICIENCY RATIO & P5NR
Efficiency ratio: ((D-H)/(B+C+E)) 42.44  % 43.24  % 66.31  % 46.15  % 43.79  % 49.53  % 40.81  %
Efficiency ratio, as adjusted: ((D-H-J)/(B+C+E-I)) 43.07  42.97  46.02  47.33  43.48  44.55  42.12 
Pre-tax net income to total revenue (net) (A/(B+C)) 54.50  55.39  7.92  52.48  54.94  42.26  58.66 
Pre-tax net income, as adjusted, to total revenue (net) ((A+F)/(B+C)) 50.52  56.00  52.06  49.67  55.40  52.28  55.40 
Pre-tax, pre-provision, net income (PPNR) (B+C-D) $ 153,423 $ 141,959 $ 77,857 $ 84,921 $ 93,934 $ 458,160 $ 412,023
Pre-tax, pre-provision, net income, as adjusted (B+C-D+F-G) 142,567 143,522 126,683 80,371 94,729 493,143 388,905
P5NR ((Pre-tax, pre-provision, profit percentage) PPNR to total revenue (net)) (B+C-D)/(B+C)
56.34  % 55.39  % 32.00  % 52.48  % 54.94  % 49.06  % 57.99  %
P5NR, as adjusted (B+C-D+F-G)/(B+C)
52.35  56.00  52.06  49.67  55.40  52.81  54.73 
Pre-tax net income (A) $ 148,423 $ 141,959 $ 19,272 $ 84,921 $ 93,934 $ 394,575 $ 416,775
Net interest income (B) 215,666 213,104 198,758 131,148 139,020 758,676 572,971
Non-interest income (C) 56,660 43,201 44,581 30,669 31,964 175,111 137,569
Non-interest expense (D) 118,903 114,346 165,482 76,896 77,050 475,627 298,517
Fully taxable equivalent adjustment (E) 2,017 2,437 2,471 1,738 1,736 8,663 7,079
Total pre-tax adjustments (F) (10,856) 1,563 107,411 (4,550) 795 93,568 (23,118)
Initial provision for credit losses - acquisition (G) 58,585 58,585
Amortization of intangibles (H) 2,478 2,477 2,477 1,421 1,420 8,853 5,683
Adjustments:
Non-interest income:
Fair value adjustment for marketable securities $ 1,032 $ (2,628) $ (1,801) $ 2,125 $ 85 $ (1,272) $ 7,178
Gain on OREO 13 9 478 737 500 2,003
Gain (loss) on branches, equipment and other assets, net 10 (13) 2 16 (19) 15 (105)
Special dividend from equity investment 1,434 1,434 12,500
Lawsuit settlement - special lawsuit 15,000 15,000
Gain on securities 219
Recoveries on historic losses 1,065 2,353 3,288 6,706 5,107
Total non-interest income adjustments (I) $ 16,055 $ (1,576) $ 1,997 $ 5,907 $ 803 $ 22,383 $ 26,902
Non-interest expense:
Merger and acquisition expenses 48,731 863 880 49,594 1,886
Hurricane expense 176 176
Legal expense - special lawsuit 5,000 5,000
TRUPS redemption fees 2,081 2,081
Total non-interest expense adjustments (J) $ 5,176 $ $ 50,812 $ 863 $ 880 $ 56,851 $ 1,886



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
Quarter Ended
Dec 31,
2022
Sep 30,
2022
Jun 30,
2022
Mar 31,
2022
Dec 31,
2021
TANGIBLE BOOK VALUE PER COMMON SHARE
Book value per common share: (A/B) $ 17.33 $ 16.94 $ 17.04 $ 16.41 $ 16.90
Tangible book value per common share: ((A-C-D)/B) 10.17 9.82 9.92 10.32 10.80
Total stockholders' equity (A) $ 3,526,362 $ 3,460,015 $ 3,498,565 $ 2,686,703 $ 2,765,721
End of period common shares outstanding (B) 203,434 204,219 205,291 163,758 163,699
Goodwill (C) 1,398,253 1,394,353 1,398,400 973,025 973,025
Core deposit and other intangibles (D) 58,455 60,932 63,410 23,624 25,045
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS
Equity to assets: (B/A) 15.41  % 14.94  % 14.43  % 14.43  % 15.32  %
Tangible common equity to tangible assets: ((B-C-D)/(A-C-D)) 9.66  9.24  8.94  9.59  10.36 
Total assets (A) $ 22,883,588 $ 23,157,370 $ 24,253,168 $ 18,617,995 $ 18,052,138
Total stockholders' equity (B) 3,526,362 3,460,015 3,498,565 2,686,703 2,765,721
Goodwill (C) 1,398,253 1,394,353 1,398,400 973,025 973,025
Core deposit and other intangibles (D) 58,455 60,932 63,410 23,624 25,045