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): July 20, 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 July 20, 2023 press release announcing second quarter 2023 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: July 20, 2023 By: /s/ Jennifer C. Floyd
Jennifer C. Floyd
Chief Accounting Officer

EX-99.1 2 homb063023earningsrelease.htm EX-99.1 Document

EXHIBIT 99.1
gh5yczfedemt000001a.jpg
For Immediate Release: July 20, 2023
HOMB’s Safe Harbor for Uninsured Deposits, Strong Asset Quality and Profitability
Among Shining Stars in the Second Quarter of 2023
Conway, AR – Home BancShares, Inc. (NYSE: HOMB) (“Home” or the “Company”), parent company of Centennial Bank, released quarterly earnings today.
Highlights of the Second Quarter of 2023:
Metric Q2 2023 Q1 2023 Q4 2022 Q3 2022 Q2 2022
Net income
$105.3 million
$103.0 million
$115.7 million
$108.7 million
$16.0 million
Total revenue (net)
$257.2 million
$248.8 million
$272.3 million
$256.3 million
$243.3 million
Income before income taxes
$136.9 million
$132.9 million
$148.4 million
$142.0 million
$19.3 million
Pre-tax, pre-provision, net income (PPNR) (non-GAAP)(1)
$140.9 million
$134.1 million
$153.4 million
$142.0 million
$77.9 million
Pre-tax net income to total revenue (net)
53.23%
53.43%
54.50%
55.39%
7.92%
P5NR (Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1)
54.78%
53.91%
56.34%
55.39%
32.00%
ROA
1.90%
1.84%
1.98% 1.81% 0.26%
NIM
4.28%
4.37%
4.21% 4.05% 3.64%
Purchase accounting accretion
$2.7 million
$3.2 million
$3.5 million
$4.6 million
$5.2 million
ROE
11.63%
11.70%
13.29% 12.25% 1.78%
ROTCE (non-GAAP)(1)
19.39%
19.75%
22.96% 20.93% 2.96%
Diluted earnings per share
$0.52
$0.51
$0.57 $0.53 $0.08
Non-performing assets to total assets
0.28%
0.33%
0.27% 0.27% 0.25%
Common equity tier 1 capital 13.6% 13.2% 12.9% 13.0% 12.8%
Leverage 11.9% 11.4% 10.9% 10.4% 9.8%
Tier 1 capital 13.6% 13.2% 12.9% 13.0% 12.9%
Total risk-based capital 17.3% 16.8% 16.5% 16.7% 16.6%
Allowance for credit losses to total loans
2.01%
2.00%
2.01% 2.09% 2.11%
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.
“The first six months of 2023 have been a challenging time for the banking industry; however, I am proud of the fortitude shown by Home BancShares. Our performance metrics, in the second quarter, were impressive, and I am the most proud of the fact that we can more than cover our uninsured and uncollateralized deposits. We have worked hard to protect all deposits (insured and uninsured), our shareholders, our customers and our employees. It is our committed goal to keep Home BancShares, Centennial Bank and Happy State Bank in this position,” said John Allison, Chairman and CEO of HOMB.
“Our asset quality continues to remain strong with improvements from the first quarter in nonperforming loans to total loans, nonperforming assets to total assets and non-accruals. Our disciplined underwriting is a core focus for Centennial Bank, and the proof is certainly in the pudding,” said Tracy French, President and CEO of Centennial Bank.




Liquidity and Funding Sources

At June 30, 2023, the Company held $1.71 billion in net available internal liquidity. This balance consisted of $1.20 billion in unpledged investment securities which could be used for additional secured borrowing capacity, $307.8 million in cash with the Federal Reserve Bank (FRB) and $205.4 million in other liquid cash accounts.
Consistent with the Company’s practice of maintaining access to significant external liquidity, the Company had $4.90 billion in net available external liquidity as of June 30, 2023. This included $5.20 billion in available liquidity with the Federal Home Loan Bank (FHLB), of which $1.83 billion has been drawn upon in the ordinary course of business, resulting in $3.37 billion in net available liquidity with the FHLB as of June 30, 2023. The $1.83 billion consisted of $650.0 million in outstanding FHLB advances and $1.18 billion used for pledging purposes. The Company also had access to approximately $1.48 billion in liquidity with the FRB as of June 30, 2023, of which $50.0 million has been drawn upon in the ordinary course of business, resulting in $1.43 billion in net available liquidity with the FRB as of June 30, 2023. The $1.43 billion consisted of $77.4 million available from the Discount Window and $1.35 billion available through the Bank Term Funding Program (BTFP). As of June 30, 2023, the Company also had access to $55.0 million from First National Bankers’ Bank (FNBB), and $45.0 million from other various external sources.
Overall, the Company had $6.61 billion net available liquidity as of June 30, 2023, which consisted of $1.71 billion of net available internal liquidity and $4.90 billion in net available external liquidity. Details on the Company’s available liquidity as of June 30, 2023 is available below.
(in thousands) Total Available Amount Used Net Availability
Internal Sources
Unpledged investment securities (market value) $ 1,196,466  $ —  $ 1,196,466 
Cash at FRB 307,765  —  307,765 
Other liquid cash accounts 205,389  —  205,389 
   Total Internal Liquidity 1,709,620  —  1,709,620 
External Sources
FHLB 5,201,184  1,827,490  3,373,694 
FRB Discount Window 77,440  —  77,440 
BTFP (par value) 1,403,388  50,000  1,353,388 
FNBB 55,000  —  55,000 
Other 45,000  —  45,000 
    Total External Liquidity 6,782,012  1,877,490  4,904,522 
         Total Available Liquidity $ 8,491,632  $ 1,877,490  $ 6,614,142 





The Company has continued to limit its exposure to uninsured deposits and has been actively monitoring this in light of the current banking environment. As of June 30, 2023, the Company held approximately $7.69 billion in uninsured deposits of which $2.76 billion were collateralized deposits, for a net position of $4.93 billion. This represents approximately 29.0% of total deposits. In addition, net available liquidity exceeded uninsured and uncollateralized deposits by $1.69 billion.
(in thousands) As of
June 30, 2023
Uninsured Deposits $ 7,688,248 
Collateralized Deposits 2,761,675 
Net Uninsured Position $ 4,926,573 
Total Available Liquidity $ 6,614,142 
Net Uninsured Position 4,926,573 
Net Available Liquidity in Excess of Uninsured Deposits $ 1,687,569 
In the event the Company’s $4.93 billion net position of uninsured deposits had been called by depositors on the first day of the second quarter of 2023 and remained outstanding during the entire quarter, the Company estimates that interest expense would have increased by approximately $69.6 million for the period ended June 30, 2023. The outflow of deposits could have been funded through available sources of liquidity without selling our investment securities. In this event, because of the high profitability levels of HOMB, the Company estimates that it would still have achieved return on average assets (ROA) of 1.26% for the period ended June 30, 2023.
For the first quarter, the Company ranked 8th in the top 200 exchange-traded banks in the country for ROA(2). The Company’s second quarter ROA of 1.90% is an impressive improvement from 1.84% for the first quarter and should retain a ranking in the top 10 for the second quarter.

Operating Highlights
Net income for the three-month period ended June 30, 2023 was $105.3 million, or $0.52 diluted earnings per share. When adjusting for non-fundamental items, net income and diluted earnings per share on an as-adjusted basis (non-GAAP), were $102.6 million(1), and $0.51 per share(1), respectively, for the three months ended June 30, 2023.
Our net interest margin was 4.28% for the three-month period ended June 30, 2023, compared to 4.37% for the three-month period ended March 31, 2023. The yield on loans was 6.84% and 6.64% for the three months ended June 30, 2023 and March 31, 2023, respectively, as average loans decreased from $14.47 billion to $14.26 billion. Additionally, the rate on interest bearing deposits increased to 2.27% as of June 30, 2023, from 1.90% as of March 31, 2023, while average interest-bearing balances decreased from $12.65 billion to $12.42 billion.
During the second quarter of 2023, there was $1.3 million of event interest income compared to event interest income of $2.1 million for the first quarter of 2023.
Purchase accounting accretion on acquired loans was $2.7 million and $3.2 million and average purchase accounting loan discounts were $32.5 million and $35.5 million for the three-month periods ended June 30, 2023 and March 31, 2023, respectively.




Net interest income on a fully taxable equivalent basis was $209.1 million for the three-month period ended June 30, 2023, and $216.2 million for the three-month period ended March 31, 2023. This reduction in net interest income for the three-month period ended June 30, 2023, was the result of an $11.6 million increase in interest expense, partially offset by an $4.6 million increase in interest income. The $11.6 million increase in interest expense was due to an $11.0 million increase in interest expense on deposits, a $406,000 increase in interest expense on FHLB borrowed funds and a $253,000 increase in interest expense on securities sold under agreement to repurchase. The increase in interest expense is a result of the rising interest rate environment. The $4.6 million increase in interest income was primarily the result of a $6.1 million increase in loan interest income, partially offset by a $1.0 million decrease in income from interest-bearing balances due from banks and a $687,000 decrease in investment income. The increase in interest income is also a result of the rising interest rate environment.
The Company reported $49.5 million of non-interest income for the second quarter of 2023. The most important components of second quarter non-interest income were $15.1 million from other income, $11.8 million from other service charges and fees, $9.2 million from service charges on deposit accounts, $4.1 million from trust fees, $2.9 million from dividends from FHLB, FRB, FNBB and other, $2.7 million in mortgage lending income and a $1.2 million increase in cash value of life insurance. The $15.1 million in other income includes $2.8 million in bank owned life insurance “BOLI” death benefit income.
Non-interest expense for the second quarter of 2023 was $116.3 million. The most important components of non-interest expense were $64.5 million from salaries and employee benefits, $27.7 million in other operating expense, $14.9 million in occupancy and equipment expenses and $9.2 million in data processing expenses. For the second quarter of 2023, our efficiency ratio was 44.00%, and our efficiency ratio, as adjusted (non-GAAP), was 44.83%(1).

Financial Condition
Total loans receivable were $14.18 billion at June 30, 2023, compared to $14.39 billion at March 31, 2023. Total deposits were $17.00 billion at June 30, 2023, compared to $17.45 billion at March 31, 2023. Total assets were $22.13 billion at June 30, 2023, compared to $22.52 billion at March 31, 2023.
During the second quarter of 2023, the Company experienced approximately $205.7 million in loan decline. Centennial CFG experienced $314.3 million of organic loan decline and had loans of $1.86 billion at June 30, 2023. Our remaining markets experienced $108.8 million in organic loan growth during the quarter.
Non-performing loans to total loans was 0.43% and 0.51% at June 30, 2023 and March 31, 2023, respectively. Non-performing assets to total assets was 0.28% and 0.33% at June 30, 2023 and March 31, 2023, respectively. Net charge-offs were $3.8 million and $3.7 million for the three months ended June 30, 2023 and March 31, 2023, respectively.
Non-performing loans at June 30, 2023 were $11.2 million, $19.7 million, $22.6 million, $382,000, $3.8 million and $2.8 million in the Arkansas, Florida, Texas, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $60.5 million. Non-performing assets at June 30, 2023 were $11.3 million, $20.0 million, $23.0 million, $382,000, $3.8 million and $2.8 million in the Arkansas, Florida, Texas, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $61.3 million.




The Company’s allowance for credit losses on loans was $285.7 million at June 30, 2023, or 2.01% of total loans, compared to the allowance for credit losses on loans of $287.2 million, or 2.00% of total loans, at March 31, 2023. As of June 30, 2023 and March 31, 2023, the Company’s allowance for credit losses on loans was 472.23% and 388.23% of its total non-performing loans, respectively.
Stockholders’ equity was $3.65 billion at June 30, 2023, compared to $3.63 billion at March 31, 2023, an increase of approximately $23.2 million. The increase in stockholders’ equity is primarily associated with the $68.8 million increase in retained earnings, partially offset by the $36.4 million increase in accumulated other comprehensive loss and $11.8 million in stock repurchases. Book value per common share was $18.04 at June 30, 2023, compared to $17.87 at March 31, 2023. Tangible book value per common share (non-GAAP) was $10.87(1) at June 30, 2023, compared to $10.71(1) at March 31, 2023.

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, July 20, 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/803091970. 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=7b6f0651&confId=52560. 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 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 1-833-470-1428, Passcode: 094402. A replay of the call will be available by calling 1-866-813-9403, Passcode: 607184, which will be available until July 27, 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.
(2) The Company estimated this ranking based on available industry data.




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 that may result from any future outbreaks of the COVID-19 pandemic, including the impact on, among other things, credit quality and liquidity; the ability to identify, complete and successfully integrate new acquisitions; the risk that expected cost savings and other benefits from acquisitions may not be fully realized or may take longer to realize than expected; diversion of management time on acquisition-related issues; the availability of and access to capital and liquidity on terms acceptable to us; legislative and regulatory changes and risks and expenses associated with current and future legislation and regulations; technological changes and cybersecurity risks and incidents; 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; potential increases in deposit insurance assessments, increased regulatory scrutiny or market disruptions resulting from financial challenges in the banking industry; 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, 2022, filed with the SEC on February 24, 2023.

####
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) Jun 30,
2023
Mar 31,
2023
Dec 31,
2022
Sep 30,
2022
Jun 30,
2022
ASSETS
 Cash and due from banks $ 275,656  $ 250,841  $ 263,893  $ 268,929  $ 287,451 
 Interest-bearing deposits with other banks 335,535  437,213  460,897  1,311,492  2,528,925 
    Cash and cash equivalents 611,191  688,054  724,790  1,580,421  2,816,376 
Federal funds sold 1,550  —  —  2,700  — 
Investment securities - available-for-sale,
     net of allowance for credit losses
3,645,013  3,772,138  4,041,590  4,085,102  3,791,509 
 Investment securities - held-to-maturity,
     net of allowance for credit losses
1,285,150  1,286,373  1,287,705  1,251,007  1,366,781 
    Total investment securities 4,930,163  5,058,511  5,329,295  5,336,109  5,158,290 
 Loans receivable 14,180,972  14,386,634  14,409,480  13,829,311  13,923,873 
 Allowance for credit losses (285,683) (287,169) (289,669) (289,203) (294,267)
    Loans receivable, net 13,895,289  14,099,465  14,119,811  13,540,108  13,629,606 
 Bank premises and equipment, net 397,315  402,094  405,073  411,479  415,056 
 Foreclosed assets held for sale 725  425  546  365  373 
 Cash value of life insurance 213,090  214,792  213,693  212,619  211,811 
 Accrued interest receivable 101,066  102,740  103,199  88,671  80,274 
 Deferred tax asset, net 206,430  193,334  209,321  228,979  208,585 
 Goodwill 1,398,253  1,398,253  1,398,253  1,394,353  1,398,400 
 Core deposit intangible 53,500  55,978  58,455  60,932  63,410 
 Other assets 317,857  304,609  321,152  300,634  270,987 
    Total assets $ 22,126,429  $ 22,518,255  $ 22,883,588  $ 23,157,370  $ 24,253,168 
LIABILITIES AND STOCKHOLDERS' EQUITY
 Deposits:
    Demand and non-interest-bearing $ 4,598,593  $ 4,945,729  $ 5,164,997  $ 5,540,539  $ 6,036,583 
    Savings and interest-bearing transaction
        accounts
11,169,940  11,392,566  11,730,552  11,968,519  12,424,192 
    Time deposits 1,228,358  1,107,171  1,043,234  1,033,266  1,119,297 
       Total deposits 16,996,891  17,445,466  17,938,783  18,542,324  19,580,072 
 Securities sold under agreements to repurchase 160,349  138,742  131,146  121,555  118,573 
 FHLB and other borrowed funds 701,550  650,000  650,000  400,000  400,000 
 Accrued interest payable and other liabilities 173,426  212,887  196,877  192,908  197,503 
 Subordinated debentures 440,129  440,275  440,420  440,568  458,455 
    Total liabilities 18,472,345  18,887,370  19,357,226  19,697,355  20,754,603 
 Stockholders' equity
 Common stock 2,026  2,032  2,034  2,042  2,053 
 Capital surplus 2,366,560  2,375,754  2,386,699  2,404,388  2,426,271 
 Retained earnings 1,578,176  1,509,400  1,443,087  1,361,040  1,286,146 
 Accumulated other comprehensive loss (292,678) (256,301) (305,458) (307,455) (215,905)
    Total stockholders' equity 3,654,084  3,630,885  3,526,362  3,460,015  3,498,565 
     Total liabilities and stockholders' equity $ 22,126,429  $ 22,518,255  $ 22,883,588  $ 23,157,370  $ 24,253,168 



Home BancShares, Inc.
Consolidated Statements of Income
(Unaudited)
 Quarter Ended Six Months Ended
(In thousands) Jun 30,
2023
Mar 31,
2023
Dec 31,
2022
Sep 30,
2022
Jun 30,
2022
Jun 30,
2023
Jun 30,
2022
 Interest income:
   Loans $ 243,152  $ 236,997  $ 221,280  $ 195,841  $ 181,779  $ 480,149  $ 311,221 
   Investment securities
       Taxable 34,751  35,288  33,639  28,273  20,941  70,039  30,021 
       Tax-exempt 7,932  7,963  7,855  8,069  7,725  15,895  12,432 
   Deposits - other banks 3,729  4,685  10,109  10,763  6,565  8,414  8,238 
   Federal funds sold 68  12  74 
 Total interest income 289,632  284,939  272,895  242,955  217,013  574,571  361,916 
 Interest expense:
    Interest on deposits 70,147  59,162  47,019  23,347  10,729  129,309  15,623 
    Federal funds purchased —  —  — 
    FHLB borrowed funds 6,596  6,190  5,388  1,917  1,896  12,786  3,771 
    Securities sold under agreements to
        repurchase
1,121  868  701  434  187  1,989  295 
    Subordinated debentures 4,123  4,124  4,121  4,153  5,441  8,247  12,319 
 Total interest expense 81,989  70,344  57,229  29,851  18,255  152,333  32,010 
 Net interest income 207,643  214,595  215,666  213,104  198,758  422,238  329,906 
    Provision for credit losses on loans 2,300  1,200  5,000  —  45,170  3,500  45,170 
    Provision for credit losses on unfunded
        commitments
—  —  —  —  11,410  —  11,410 
    Provision for credit losses on investment
        securities
1,683  —  —  —  2,005  1,683  2,005 
 Total credit loss expense 3,983  1,200  5,000  —  58,585  5,183  58,585 
 Net interest income after credit loss expense 203,660  213,395  210,666  213,104  140,173  417,055  271,321 
 Non-interest income:
    Service charges on deposit accounts 9,231  9,842  10,134  10,756  10,084  19,073  16,224 
    Other service charges and fees 11,763  11,875  10,363  13,951  12,541  23,638  20,274 
    Trust fees 4,052  4,864  3,981  3,980  4,320  8,916  4,894 
    Mortgage lending income 2,650  2,571  3,566  4,179  5,996  5,221  9,912 
    Insurance commissions 518  526  453  601  658  1,044  1,138 
    Increase in cash value of life insurance 1,211  1,104  1,079  1,089  1,140  2,315  1,632 
    Dividends from FHLB, FRB, FNBB & other 2,922  2,794  2,814  1,741  3,945  5,716  4,643 
    Gain on SBA loans —  139  30  58  —  139  95 
    Gain (loss) on branches, equipment and other
       assets, net
917  10  (13) 924  18 
    Gain on OREO, net 319  —  13  —  319  487 
    Fair value adjustment for marketable
        securities
783  (11,408) 1,032  (2,628) (1,801) (10,625) 324 
    Other income 15,143  11,850  23,185  9,487  7,687  26,993  15,609 
 Total non-interest income 49,509  34,164  56,660  43,201  44,581  83,673  75,250 
 Non-interest expense:
    Salaries and employee benefits 64,534  64,490  64,249  65,290  65,795  129,024  109,346 
    Occupancy and equipment 14,923  14,952  14,884  15,133  14,256  29,875  23,400 
    Data processing expense 9,151  8,968  9,062  8,747  10,094  18,119  17,133 
    Merger and acquisition expenses —  —  —  —  48,731  —  49,594 
    Other operating expenses 27,674  26,234  30,708  25,176  26,606  53,908  42,905 
 Total non-interest expense 116,282  114,644  118,903  114,346  165,482  230,926  242,378 
 Income before income taxes 136,887  132,915  148,423  141,959  19,272  269,802  104,193 
    Income tax expense 31,616  29,953  32,736  33,254  3,294  61,569  23,323 
 Net income $ 105,271  $ 102,962  $ 115,687  $ 108,705  $ 15,978  $ 208,233  $ 80,870 



Home BancShares, Inc.
Selected Financial Information
(Unaudited)
Quarter Ended Six Months Ended
(Dollars and shares in thousands, except per share data) Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Jun 30, 2023 Jun 30, 2022
PER SHARE DATA
Diluted earnings per common share $ 0.52 $ 0.51 $ 0.57 $ 0.53 $ 0.08 $ 1.02 $ 0.44
Diluted earnings per common share, as adjusted
    (non-GAAP)(1)
0.51 0.54 0.53 0.54 0.47 1.04 0.86
Basic earnings per common share 0.52 0.51 0.57 0.53 0.08 1.03 0.44
Dividends per share - common 0.180 0.180 0.165 0.165 0.165 0.36 0.33
Book value per common share 18.04 17.87 17.33 16.94 17.04 18.04 17.04
Tangible book value per common share
     (non-GAAP)(1)
10.87 10.71 10.17 9.82 9.92 10.87 9.92
STOCK INFORMATION
Average common shares outstanding 202,793 203,456 203,924 204,829 205,683 203,122 184,851
Average diluted shares outstanding 202,923 203,625 204,179 205,135 206,015 203,274 185,223
End of period common shares outstanding 202,573 203,168 203,434 204,219 205,291 202,573 205,291
ANNUALIZED PERFORMANCE METRICS
Return on average assets (ROA) 1.90  % 1.84  % 1.98  % 1.81  % 0.26  % 1.87  % 0.75  %
Return on average assets, as adjusted:
     (ROA, as adjusted) (non-GAAP)(1)
1.85  1.95  1.84  1.83  1.57  1.90  1.48 
Return on average assets excluding intangible
     amortization (non-GAAP)(1)
2.07  2.00  2.15  1.97  0.31  2.03  0.83 
Return on average assets, as adjusted, excluding
     intangible amortization (non-GAAP)(1)
2.02  2.12  2.00  1.99  1.70  2.07  1.60 
Return on average common equity (ROE) 11.63  11.70  13.29  12.25  1.78  11.66  5.14 
Return on average common equity, as adjusted:
     (ROE, as adjusted) (non-GAAP)(1)
11.33  12.38  12.35  12.39  10.83  11.85  10.08 
Return on average tangible common equity
     (ROTCE) (non-GAAP)(1)
19.39  19.75  22.96  20.93  2.96  19.57  8.32 
Return on average tangible common equity, as adjusted:
     (ROTCE, as adjusted) (non-GAAP)(1)
18.90  20.90  21.33  21.16  17.94  19.88  16.31 
Return on average tangible common equity excluding
     intangible amortization (non-GAAP)(1)
19.74  20.11  23.33  21.29  3.30  19.92  8.62 
Return on average tangible common equity, as adjusted,
     excluding intangible amortization (non-GAAP)(1)
19.24  21.26  21.70  21.52  18.29  20.23  16.61 
(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 Six Months Ended
(Dollars in thousands) Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Jun 30, 2023 Jun 30, 2022
Efficiency ratio 44.00  % 44.80  % 42.44  % 43.24  % 66.31  % 44.39  % 58.26  %
Efficiency ratio, as adjusted (non-GAAP)(1)
44.83  43.42  43.07  42.97  46.02  44.12  46.53 
Net interest margin - FTE (NIM) 4.28  4.37  4.21  4.05  3.64  4.33  3.46 
Fully taxable equivalent adjustment $ 1,494 $ 1,628 $ 2,017 $ 2,437 $ 2,471 $ 3,122 $ 4,209
Total revenue (net) 257,152 248,759 272,326 256,305 243,339 505,911 405,156
Pre-tax, pre-provision, net income (PPNR)
     (non-GAAP)(1)
140,870 134,115 153,423 141,959 77,857 274,985 162,778
PPNR, as adjusted (non-GAAP)(1)
137,308 142,062 142,567 143,522 126,683 279,370 207,054
Pre-tax net income to total revenue (net) 53.23  % 53.43  % 54.50  % 55.39  % 7.92  % 53.33  % 25.72  %
Pre-tax net income, as adjusted, to total revenue (net) (non-GAAP)(1)
51.85  56.63  50.52  56.00  52.06  54.20  51.10 
P5NR ((Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1)
54.78  53.91  56.34  55.39  32.00  54.35  40.18 
P5NR, as adjusted (non-GAAP)(1)
53.40  57.11  52.35  56.00  52.06  55.22  51.10 
Total purchase accounting accretion $ 2,660 $ 3,172 $ 3,497 $ 4,578 $ 5,177 $ 5,832 $ 8,266
Average purchase accounting loan discounts 32,546 35,482 38,552 42,050 46,258 34,022 35,814
OTHER OPERATING EXPENSES
Hurricane expense $ $ $ 176 $ $ $ $
Advertising 2,098 2,231 2,567 2,024 2,117 4,329 3,383
Amortization of intangibles 2,478 2,477 2,478 2,477 2,477 4,955 3,898
Electronic banking expense 3,675 3,330 3,914 3,828 3,352 7,005 5,890
Directors' fees 538 460 358 354 375 998 779
Due from bank service charges 286 273 273 316 396 559 666
FDIC and state assessment 3,220 3,500 2,224 2,146 2,390 6,720 4,058
Insurance 927 889 1,003 959 973 1,816 1,743
Legal and accounting 1,436 1,088 5,962 1,581 1,061 2,524 1,858
Other professional fees 2,774 2,284 2,552 2,466 2,254 5,058 3,863
Operating supplies 763 738 690 681 995 1,501 1,749
Postage 586 501 602 614 556 1,087 862
Telephone 573 528 576 593 384 1,101 721
Other expense 8,320 7,935 7,333 7,137 9,276 16,255 13,435
        Total other operating expenses $ 27,674 $ 26,234 $ 30,708 $ 25,176 $ 26,606 $ 53,908 $ 42,905
(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) Jun 30,
2023
Mar 31,
2023
Dec 31,
2022
Sep 30,
2022
Jun 30,
2022
BALANCE SHEET RATIOS
Total loans to total deposits 83.43  % 82.47  % 80.33  % 74.58  % 71.11  %
Common equity to assets 16.51  16.12  15.41  14.94  14.43 
Tangible common equity to tangible assets
     (non-GAAP)(1)
10.65  10.33  9.66  9.24  8.94 
LOANS RECEIVABLE
Real estate
Commercial real estate loans
     Non-farm/non-residential $ 5,480,738 $ 5,524,125 $ 5,632,063 $ 5,156,438 $ 5,092,539
Construction/land development 2,201,514 2,160,514 2,135,266 2,232,906 2,595,384
Agricultural 340,067 342,814 346,811 330,748 329,106
Residential real estate loans
Residential 1-4 family 1,790,218 1,748,231 1,748,551 1,704,850 1,708,221
Multifamily residential 455,754 637,633 578,052 525,110 389,633
Total real estate 10,268,291 10,413,317 10,440,743 9,950,052 10,114,883
Consumer 1,156,273 1,173,325 1,149,896 1,120,250 1,106,343
Commercial and industrial 2,288,646 2,368,428 2,349,263 2,268,750 2,187,771
Agricultural 297,743 250,851 285,235 313,693 324,630
Other 170,019 180,713 184,343 176,566 190,246
Loans receivable $ 14,180,972 $ 14,386,634 $ 14,409,480 $ 13,829,311 $ 13,923,873
ALLOWANCE FOR CREDIT LOSSES
Balance, beginning of period $ 287,169 $ 289,669 $ 289,203 $ 294,267 $ 234,768
Allowance for credit losses on PCD loans -
    Happy acquisition
16,816
Loans charged off 4,726 4,288 5,379 6,313 3,265
Recoveries of loans previously charged off 940 588 845 1,249 778
Net loans charged off 3,786 3,700 4,534 5,064 2,487
Provision for credit losses - Happy acquisition 45,170
Provision for credit losses - loans 2,300 1,200 5,000
Balance, end of period $ 285,683 $ 287,169 $ 289,669 $ 289,203 $ 294,267
Net charge-offs to average total loans 0.11  % 0.10  % 0.13  % 0.15  % 0.07  %
Allowance for credit losses to total loans 2.01  2.00  2.01  2.09  2.11 
NON-PERFORMING ASSETS
Non-performing loans
Non-accrual loans $ 49,627 $ 65,401 $ 51,011 $ 56,796 $ 44,170
Loans past due 90 days or more 10,869 8,567 9,845 4,898 16,432
Total non-performing loans 60,496 73,968 60,856 61,694 60,602
Other non-performing assets
Foreclosed assets held for sale, net 725 425 546 365 373
Other non-performing assets 64 74 74 104 104
Total other non-performing assets 789 499 620 469 477
Total non-performing assets $ 61,285 $ 74,467 $ 61,476 $ 62,163 $ 61,079
Allowance for credit losses for loans to non-performing loans 472.23  % 388.23  % 475.99  % 468.77  % 485.57  %
Non-performing loans to total loans 0.43  0.51  0.42  0.45  0.44 
Non-performing assets to total assets 0.28  0.33  0.27  0.27  0.25 
(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
June 30, 2023 March 31, 2023
(Dollars in thousands) Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
ASSETS
Earning assets
Interest-bearing balances due from banks $ 320,039  $ 3,729  4.67  % $ 426,051  $ 4,685  4.46  %
Federal funds sold 5,350  68  5.10  474  5.13 
Investment securities - taxable 3,718,320  34,751  3.75  3,867,737  35,288  3.70 
Investment securities - non-taxable - FTE 1,280,781  9,332  2.92  1,289,564  9,482  2.98 
Loans receivable - FTE 14,259,647  243,246  6.84  14,474,072  237,106  6.64 
Total interest-earning assets 19,584,137  291,126  5.96  20,057,898  286,567  5.79 
Non-earning assets 2,643,267  2,637,957 
Total assets $ 22,227,404  $ 22,695,855 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts $ 11,242,988  $ 62,637  2.23  % $ 11,579,329  $ 54,857  1.92  %
Time deposits 1,174,925  7,510  2.56  1,072,094  4,305  1.63 
Total interest-bearing deposits 12,417,913  70,147  2.27  12,651,423  59,162  1.90 
     Federal funds purchased 123  6.52  —  —  — 
     Securities sold under agreement to
         repurchase
143,969  1,121  3.12  134,934  868  2.61 
     FHLB borrowed funds 679,445  6,596  3.89  651,111  6,190  3.86 
     Subordinated debentures 440,201  4,123  3.76  440,346  4,124  3.80 
    Total interest-bearing liabilities 13,681,651  81,989  2.40  13,877,814  70,344  2.06 
Non-interest bearing liabilities
Non-interest bearing deposits 4,717,623  5,043,219 
Other liabilities 197,936  205,230 
Total liabilities 18,597,210  19,126,263 
Shareholders' equity 3,630,194  3,569,592 
Total liabilities and shareholders' equity $ 22,227,404  $ 22,695,855 
Net interest spread 3.56  % 3.73  %
Net interest income and margin - FTE $ 209,137  4.28  $ 216,223  4.37 



Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)
Six Months Ended
June 30, 2023 June 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 $ 372,752  $ 8,414  4.55  % $ 3,374,606  $ 8,238  0.49  %
Federal funds sold 2,926  74  5.10  1,805  0.45 
Investment securities - taxable 3,791,872  70,039  3.72  3,155,481  30,021  1.92 
Investment securities - non-taxable - FTE 1,285,148  18,814  2.95  1,061,822  16,339  3.10 
Loans receivable - FTE 14,366,267  480,352  6.74  11,899,115  311,523  5.28 
Total interest-earning assets 19,818,965  577,693  5.88  19,492,829  366,125  3.79 
Non-earning assets 2,641,370  2,115,558 
Total assets $ 22,460,335  $ 21,608,387 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts $ 11,410,230  $ 117,493  2.08  % $ 11,007,232  $ 13,643  0.25  %
Time deposits 1,123,793  11,816  2.12  1,013,600  1,980  0.39 
Total interest-bearing deposits 12,534,023  129,309  2.08  12,020,832  15,623  0.26 
     Federal funds purchased 62  6.51  437  0.92 
     Securities sold under agreement to
         repurchase
139,477  1,989  2.88  130,248  295  0.46 
     FHLB borrowed funds 665,356  12,786  3.88  400,000  3,771  1.90 
     Subordinated debentures 440,273  8,247  3.78  589,917  12,319  4.21 
    Total interest-bearing liabilities 13,779,191  152,333  2.23  13,141,434  32,010  0.49 
Non-interest bearing liabilities
Non-interest bearing deposits 4,879,521  5,152,673 
Other liabilities 201,562  142,080 
Total liabilities 18,860,274  18,436,187 
Shareholders' equity 3,600,061  3,172,200 
Total liabilities and shareholders' equity $ 22,460,335  $ 21,608,387 
Net interest spread 3.65  % 3.30  %
Net interest income and margin - FTE $ 425,360  4.33  $ 334,115  3.46 



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
  Quarter Ended Six Months Ended
(Dollars and shares in thousands,
except per share data)
Jun 30,
2023
Mar 31,
2023
Dec 31,
2022
Sep 30,
2022
Jun 30,
2022
Jun 30,
2023
Jun 30,
2022
EARNINGS, AS ADJUSTED
GAAP net income available to common shareholders (A) $ 105,271 $ 102,962 $ 115,687 $ 108,705 $ 15,978 $ 208,233 $ 80,870
Pre-tax adjustments
BOLI death benefits (2,779) (2,779)
Merger and acquisition expenses 48,731 49,594
Initial provision for credit losses - acquisition 58,585 58,585
Fair value adjustment for marketable securities (783) 11,408 (1,032) 2,628 1,801 10,625 (324)
Special dividend from equity investment (1,434) (1,434)
TRUPS redemption fees 2,081 2,081
Special lawsuit settlement, net of expense (10,000)
Recoveries on historic losses (3,461) (1,065) (2,353) (3,461) (5,641)
Hurricane expense 176
Total pre-tax adjustments (3,562) 7,947 (10,856) 1,563 107,411 4,385 102,861
Tax-effect of adjustments (879) 1,961 (2,679) 393 26,396 1,082 25,176
Total adjustments after-tax (B) (2,683) 5,986 (8,177) 1,170 81,015 3,303 77,685
Earnings, as adjusted (C) $ 102,588 $ 108,948 $ 107,510 $ 109,875 $ 96,993 $ 211,536 $ 158,555
Average diluted shares outstanding (D) 202,923 203,625 204,179 205,135 206,015 203,274 185,223
GAAP diluted earnings per share: (A/D) $ 0.52 $ 0.51 $ 0.57 $ 0.53 $ 0.08 $ 1.02 $ 0.44
Adjustments after-tax: (B/D) (0.01) 0.03 (0.04) 0.01 0.39 0.02 0.42
Diluted earnings per common share, as adjusted: (C/D) $ 0.51 $ 0.54 $ 0.53 $ 0.54 $ 0.47 $ 1.04 $ 0.86
ANNUALIZED RETURN ON AVERAGE ASSETS
Return on average assets: (A/E) 1.90  % 1.84  % 1.98  % 1.81  % 0.26  % 1.87  % 0.75  %
Return on average assets, as adjusted: (ROA, as adjusted) ((A+D)/E) 1.85  1.95  1.84  1.83  1.57  1.90  1.48 
Return on average assets excluding intangible amortization: ((A+C)/(E-F)) 2.07  2.00  2.15  1.97  0.31  2.03  0.83 
Return on average assets, as adjusted, excluding intangible amortization: ((A+C+D)/(E-F)) 2.02  2.12  2.00  1.99  1.70  2.07  1.60 
GAAP net income available to common shareholders (A) $ 105,271 $ 102,962 $ 115,687 $ 108,705 $ 15,978 $ 208,233 $ 80,870
Amortization of intangibles (B) 2,478 2,477 2,478 2,477 2,477 4,955 3,898
Amortization of intangibles after-tax (C) 1,866 1,866 1,866 1,854 1,854 3,732 2,903
Adjustments after-tax (D) (2,683) 5,986 (8,177) 1,170 81,015 3,303 77,685
Average assets (E) 22,227,404 22,695,855 23,187,005 23,778,769 24,788,365 22,460,335 21,608,387
Average goodwill & core deposit intangible (F) 1,452,951 1,455,423 1,454,639 1,459,034 1,423,466 1,454,180 1,211,580



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
  Quarter Ended Six Months Ended
(Dollars in thousands) Jun 30,
2023
Mar 31,
2023
Dec 31,
2022
Sep 30,
2022
Jun 30,
2022
Jun 30,
2023
Jun 30,
2022
ANNUALIZED RETURN ON AVERAGE COMMON EQUITY
Return on average common equity: (A/D) 11.63  % 11.70  % 13.29  % 12.25  % 1.78  % 11.66  % 5.14  %
Return on average common equity, as adjusted: (ROE, as adjusted) ((A+C)/D) 11.33  12.38  12.35  12.39  10.83  11.85  10.08 
Return on average tangible common equity:
    (A/(D-E))
19.39  19.75  22.96  20.93  2.96  19.57  8.32 
Return on average tangible common equity, as adjusted: (ROTCE, as adjusted) ((A+C)/(D-E)) 18.90  20.90  21.33  21.16  17.94  19.88  16.31 
Return on average tangible common equity excluding intangible amortization: (B/(D-E)) 19.74  20.11  23.33  21.29  3.30  19.92  8.62 
Return on average tangible common equity, as adjusted, excluding intangible amortization: ((B+C)/(D-E)) 19.24  21.26  21.70  21.52  18.29  20.23  16.61 
GAAP net income available to common shareholders (A) $ 105,271 $ 102,962 $ 115,687 $ 108,705 $ 15,978 $ 208,233 $ 80,870
Earnings excluding intangible amortization (B) 107,137 104,828 117,553 110,559 17,832 211,965 83,773
Adjustments after-tax (C) (2,683) 5,986 (8,177) 1,170 81,015 3,303 77,685
Average common equity (D) 3,630,194 3,569,592 3,454,005 3,519,296 3,591,758 3,600,061 3,172,200
Average goodwill & core deposits intangible (E) 1,452,951 1,455,423 1,454,639 1,459,034 1,423,466 1,454,180 1,211,580
EFFICIENCY RATIO & P5NR
Efficiency ratio: ((D-H)/(B+C+E)) 44.00  % 44.80  % 42.44  % 43.24  % 66.31  % 44.39  % 58.26  %
Efficiency ratio, as adjusted: ((D-H-J)/(B+C+E-I)) 44.83  43.42  43.07  42.97  46.02  44.12  46.53 
Pre-tax net income to total revenue (net) (A/(B+C)) 53.23  53.43  54.50  55.39  7.92  53.33  25.72 
Pre-tax net income, as adjusted, to total revenue (net) ((A+F)/(B+C)) 51.85  56.63  50.52  56.00  52.06  54.20  51.10 
Pre-tax, pre-provision, net income (PPNR) (B+C-D) $ 140,870 $ 134,115 $ 153,423 $ 141,959 $ 77,857 $ 274,985 $ 162,778
Pre-tax, pre-provision, net income, as adjusted (B+C-D+F-G) 137,308 142,062 142,567 143,522 126,683 279,370 207,054
P5NR ((Pre-tax, pre-provision, profit percentage) PPNR to total revenue (net)) (B+C-D)/(B+C)
54.78  % 53.91  % 56.34  % 55.39  % 32.00  % 54.35  % 40.18  %
P5NR, as adjusted (B+C-D+F-G)/(B+C)
53.40  57.11  52.35  56.00  52.06  55.22  51.10 
Pre-tax net income (A) $ 136,887 $ 132,915 $ 148,423 $ 141,959 $ 19,272 $ 269,802 $ 104,193
Net interest income (B) 207,643 214,595 215,666 213,104 198,758 422,238 329,906
Non-interest income (C) 49,509 34,164 56,660 43,201 44,581 83,673 75,250
Non-interest expense (D) 116,282 114,644 118,903 114,346 165,482 230,926 242,378
Fully taxable equivalent adjustment (E) 1,494 1,628 2,017 2,437 2,471 3,122 4,209
Total pre-tax adjustments (F) (3,562) 7,947 (10,856) 1,563 107,411 4,385 102,861
Initial provision for credit losses - acquisition (G) 58,585 58,585
Amortization of intangibles (H) 2,478 2,477 2,478 2,477 2,477 4,955 3,898
Adjustments:
Non-interest income:
Fair value adjustment for marketable securities $ 783 $ (11,408) $ 1,032 $ (2,628) $ (1,801) $ (10,625) $ 324
Gain on OREO 319 13 9 319 487
Gain (loss) on branches, equipment and other assets, net 917 7 10 (13) 2 924 18
Special dividend from equity investment 1,434 1,434
Lawsuit settlement - special lawsuit 15,000
BOLI death benefits 2,779 2,779
Recoveries on historic losses 3,461 1,065 2,353 3,461 5,641
Total non-interest income adjustments (I) $ 4,798 $ (7,940) $ 16,055 $ (1,576) $ 1,997 $ (3,142) $ 7,904
Non-interest expense:
Merger and acquisition expenses 48,731 49,594
Hurricane expense 176
Legal expense - special lawsuit 5,000
TRUPS redemption fees 2,081 2,081
Total non-interest expense adjustments (J) $ $ $ 5,176 $ $ 50,812 $ $ 51,675



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
Quarter Ended
Jun 30,
2023
Mar 31,
2023
Dec 31,
2022
Sep 30,
2022
Jun 30,
2022
TANGIBLE BOOK VALUE PER COMMON SHARE
Book value per common share: (A/B) $ 18.04 $ 17.87 $ 17.33 $ 16.94 $ 17.04
Tangible book value per common share: ((A-C-D)/B) 10.87 10.71 10.17 9.82 9.92
Total stockholders' equity (A) $ 3,654,084 $ 3,630,885 $ 3,526,362 $ 3,460,015 $ 3,498,565
End of period common shares outstanding (B) 202,573 203,168 203,434 204,219 205,291
Goodwill (C) 1,398,253 1,398,253 1,398,253 1,394,353 1,398,400
Core deposit and other intangibles (D) 53,500 55,978 58,455 60,932 63,410
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS
Equity to assets: (B/A) 16.51  % 16.12  % 15.41  % 14.94  % 14.43  %
Tangible common equity to tangible assets: ((B-C-D)/(A-C-D)) 10.65  10.33  9.66  9.24  8.94 
Total assets (A) $ 22,126,429 $ 22,518,255 $ 22,883,588 $ 23,157,370 $ 24,253,168
Total stockholders' equity (B) 3,654,084 3,630,885 3,526,362 3,460,015 3,498,565
Goodwill (C) 1,398,253 1,398,253 1,398,253 1,394,353 1,398,400
Core deposit and other intangibles (D) 53,500 55,978 58,455 60,932 63,410