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 17, 2024
_________________________________
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 17, 2024 press release announcing second quarter 2024 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 17, 2024 By: /s/ Jennifer C. Floyd
Jennifer C. Floyd
Chief Accounting Officer

EX-99.1 2 homb063024earningsrelease.htm EX-99.1 Document

EXHIBIT 99.1
gh5yczfedemt000001a.jpg
For Immediate Release: July 17, 2024
Consistent Performance, Patient Strategy Yield Solid Q2 Results.
There’s No Place Like HOMB.
Conway, AR – Home BancShares, Inc. (NYSE: HOMB) (“Home” or the “Company”), parent company of Centennial Bank, released quarterly earnings today.
Quarterly Highlights
Metric Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023
Net income
$101.5 million
$100.1 million
$86.2 million
$98.5 million
$105.3 million
Net income, as adjusted (non-GAAP)(1)
$103.9 million
$99.2 million
$92.2 million
$94.7 million
$102.6 million
Total revenue (net)
$254.6 million
$246.4 million
$245.6 million
$245.4 million
$257.2 million
Income before income taxes
$133.4 million
$130.4 million
$112.8 million
$129.3 million
$136.9 million
Pre-tax, pre-provision, net income (PPNR) (non-GAAP)(1)
$141.4 million
$134.9 million
$118.4 million
$130.6 million
$140.9 million
PPNR, as adjusted (non-GAAP)(1)
$141.9 million
$133.7 million
$126.4 million
$125.7 million
$137.3 million
Pre-tax net income to total revenue (net)
52.40%
52.92%
45.92%
52.70%
53.23%
Pre-tax net income, as adjusted, to total revenue (net) (non-GAAP)(1)
52.59% 52.45% 49.16%
50.72%
51.85%
P5NR (Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1)
55.54%
54.75%
48.22%
53.23%
54.78%
P5NR, as adjusted (non-GAAP)(1)
55.73% 54.28% 51.46%
51.25%
53.40%
ROA
1.79%
1.78%
1.55% 1.78% 1.90%
ROA, as adjusted (non-GAAP)(1)
1.83% 1.76% 1.66% 1.72% 1.85%
NIM
4.27%
4.13%
4.17% 4.19% 4.28%
Purchase accounting accretion
$1.9 million
$2.8 million
$2.3 million
$2.4 million
$2.7 million
ROE
10.73%
10.64%
9.36% 10.65% 11.63%
ROE, as adjusted (non-GAAP)(1)
10.98% 10.54% 10.00% 10.25% 11.33%
ROTCE (non-GAAP)(1)
17.29%
17.22%
15.49% 17.62% 19.39%
ROTCE, as adjusted (non-GAAP)(1)
17.69% 17.07% 16.56% 16.95% 18.90%
Diluted earnings per share
$0.51
$0.50
$0.43 $0.49 $0.52
Diluted earnings per share, as adjusted
(non-GAAP)(1)
$0.52 $0.49 $0.46 $0.47 $0.51
Non-performing assets to total assets
0.56%
0.48%
0.42% 0.42% 0.28%
Common equity tier 1 capital 14.4% 14.3% 14.2% 14.0% 13.6%
Leverage 12.3% 12.3% 12.4% 12.4% 11.9%
Tier 1 capital 14.4% 14.3% 14.2% 14.0% 13.6%
Total risk-based capital 18.0% 17.9% 17.8% 17.6% 17.3%
Allowance for credit losses to total loans
2.00%
2.00%
2.00% 2.00% 2.01%
Book value per share $19.30 $18.98 $18.81 $18.06 $18.04
Tangible book value per share (non-GAAP)(1)
12.08 11.79 11.63 10.90 10.87
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.
“Revenue is up and expenses are down. In the second quarter, HOMB saw profitable loan growth and a lower efficiency ratio, while overcoming the additional $2.3 million of FDIC special assessment. We hit record highs for book value per common share of $19.30 and tangible book value per common share of $12.08. It was a great quarter with adjusted earnings, quarter over quarter, exceeding a great year in 2023,” said John Allison, Chairman.



Liquidity and Funding Sources

At June 30, 2024, the Company held $2.67 billion in net available internal liquidity. This balance consisted of $1.63 billion in unpledged investment securities which could be used for additional secured borrowing capacity, $797.3 million in cash with the Federal Reserve Bank (FRB) and $247.8 million in other liquid cash accounts.
Consistent with the Company’s practice of maintaining access to significant external liquidity, the Company had $3.15 billion in net available external liquidity as of June 30, 2024. This included $4.81 billion in available liquidity with the Federal Home Loan Bank (FHLB), of which $1.86 billion has been drawn upon in the ordinary course of business, resulting in $2.95 billion in net available liquidity with the FHLB as of June 30, 2024. The $1.86 billion consisted of $600.0 million in outstanding FHLB advances and $1.26 billion used for pledging purposes. The Company also had access to approximately $797.3 million in liquidity with the FRB as of June 30, 2024, of which $700.0 million has been drawn upon in the ordinary course of business from the Bank Term Funding Program (BTFP), resulting in $97.3 million in net available liquidity with the FRB as of June 30, 2024. As of June 30, 2024, 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 $5.82 billion in net available liquidity as of June 30, 2024, which consisted of $2.67 billion of net available internal liquidity and $3.15 billion in net available external liquidity. Details on the Company’s available liquidity as of June 30, 2024 are available below.
(In thousands) Total Available Amount Used Net Availability
Internal Sources
Unpledged investment securities (market value) $ 1,627,007  $ —  $ 1,627,007 
Cash at FRB 797,300  —  797,300 
Other liquid cash accounts 247,813  —  247,813 
   Total Internal Liquidity 2,672,120  —  2,672,120 
External Sources
FHLB 4,808,671  1,859,049  2,949,622 
FRB Discount Window 97,296  —  97,296 
BTFP (par value) 700,000  700,000  — 
FNBB 55,000  —  55,000 
Other 45,000  —  45,000 
    Total External Liquidity 5,705,967  2,559,049  3,146,918 
         Total Available Liquidity $ 8,378,087  $ 2,559,049  $ 5,819,038 

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, 2024, the Company held approximately $8.33 billion in uninsured deposits of which $744.9 million were intercompany subsidiary deposit balances and $2.90 billion were collateralized deposits, for a net position of $4.69 billion. This represents approximately 27.6% of total deposits. As of June 30, 2024, net available liquidity exceeded uninsured and uncollateralized deposits by $1.13 billion.



(in thousands) As of
June 30, 2024
Uninsured Deposits $ 8,327,937 
Intercompany Subsidiary and Affiliate Balances 744,882 
Collateralized Deposits 2,896,015 
Net Uninsured Position $ 4,687,040 
Total Available Liquidity $ 5,819,038 
Net Uninsured Position 4,687,040 
Net Available Liquidity in Excess of Uninsured Deposits $ 1,131,998 
In the event the Company’s $4.69 billion net position of uninsured deposits had been called by depositors on the first day of the second quarter of 2024 and the Company utilized available funding, which remained outstanding during the entire quarter, the Company estimates that interest expense would have increased by approximately $74.2 million for the quarter ended June 30, 2024. The outflow of deposits could have been funded through available sources of liquidity without selling our investment securities. In this event, based on the Company’s profitability level for the quarter ended June 30, 2024, the Company estimates that it would still have achieved return on average assets (ROA) of 1.30% for the quarter ended June 30, 2024.

Operating Highlights
Net income for the three-month period ended June 30, 2024 was $101.5 million, or $0.51 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 $103.9 million(1) and $0.52 per share(1), respectively, for the three months ended June 30, 2024.
Our net interest margin was 4.27% for the three-month period ended June 30, 2024, compared to 4.13% for the three-month period ended March 31, 2024. The yield on loans was 7.54% and 7.37% for the three months ended June 30, 2024 and March 31, 2024, respectively, as average loans increased from $14.49 billion to $14.65 billion. Additionally, the rate on interest bearing deposits increased to 3.00% as of June 30, 2024, from 2.93% as of March 31, 2024, while average interest-bearing deposits increased from $12.72 billion to $12.85 billion.
During the second quarter of 2024, there was $1.7 million of event interest income compared to $1.1 million of event interest expense for the first quarter of 2024.
Purchase accounting accretion on acquired loans was $1.9 million and $2.8 million and average purchase accounting loan discounts were $22.8 million and $24.8 million for the three-month periods ended June 30, 2024 and March 31, 2024, respectively.
Net interest income on a fully taxable equivalent basis was $214.5 million for the three-month period ended June 30, 2024, and $205.5 million for the three-month period ended March 31, 2024. This increase in net interest income for the three-month period ended June 30, 2024, was the result of a $12.1 million increase in interest income, partially offset by an $3.2 million increase in interest expense. The $12.1 million increase in interest income was primarily the result of a $9.1 million increase in loan interest income, a $2.0 million increase in income from interest-bearing balances due from banks and a $970,000 million increase in investment income. The increase in interest income is primarily the result the growth in interest-earning assets and the current high interest rate environment. The $3.2 million increase in interest expense was due to a $3.2 million increase in interest expense on deposits.



The increase in interest expense is also a result of the growth of interest-bearing deposits and the current high interest rate environment.
The Company reported $42.8 million of non-interest income for the second quarter of 2024. The most important components of second quarter non-interest income were $10.7 million from other service charges and fees, $9.7 million from service charges on deposit accounts, $6.7 million from other income, $4.7 million from trust fees, $4.3 million in mortgage lending income, $3.0 million from dividends from FHLB, FRB, FNBB and other, $2.1 million gain on branches, equipment and other assets and $1.3 million from the increase in cash value of life insurance. The $2.1 million gain on branches, equipment and other assets is from the sale of a building in our Texas region.
Non-interest expense for the second quarter of 2024 was $113.2 million. The most important components of non-interest expense were $60.4 million from salaries and employee benefits, $29.4 million in other operating expense, $14.4 million in occupancy and equipment expenses and $8.9 million in data processing expenses. Included within other operating expenses was $2.3 million in FDIC special assessment expense. This is the remaining portion of the assessment which was levied in order to recover the losses to the Deposit Insurance Fund associated with protecting uninsured depositors following the closures of Silicon Valley Bank and Signature Bank. For the second quarter of 2024, our efficiency ratio was 43.17%, and our efficiency ratio, as adjusted (non-GAAP), was 42.59%(1).

Financial Condition
Total loans receivable were $14.78 billion at June 30, 2024, compared to $14.51 billion at March 31, 2024. Total deposits were $16.96 billion at June 30, 2024, compared to $16.87 billion at March 31, 2024. Total assets were $22.92 billion at June 30, 2024, compared to $22.84 billion at March 31, 2024.
During the second quarter of 2024, the Company experienced approximately $267.8 million in loan growth. Centennial CFG experienced $56.4 million of organic loan growth and had loans of $2.09 billion at June 30, 2024. Our remaining markets experienced $211.4 million in organic loan growth during the quarter.
Non-performing loans to total loans were 0.58% and 0.55% at June 30, 2024 and March 31, 2024, respectively. Non-performing assets to total assets were 0.56% and 0.48% at June 30, 2024 and March 31, 2024, respectively. Net charge-offs were $2.4 million and $3.4 million for the three months ended June 30, 2024 and March 31, 2024, respectively.
Non-performing loans at June 30, 2024 were $16.2 million, $39.1 million, $24.7 million, $399,000, $3.1 million and $2.8 million in the Arkansas, Florida, Texas, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $86.3 million. Non-performing assets at June 30, 2024 were $16.3 million, $46.6 million, $35.8 million, $399,000, $3.1 million and $25.6 million in the Arkansas, Florida, Texas, Alabama, Shore Premier Finance and Centennial CFG markets, respectively, for a total of $127.8 million.
The Company’s allowance for credit losses on loans was $295.9 million at June 30, 2024, or 2.00% of total loans, compared to the allowance for credit losses on loans of $290.3 million, or 2.00% of total loans, at March 31, 2024. As of June 30, 2024 and March 31, 2024, the Company’s allowance for credit losses on loans was 342.66% and 362.94% of its total non-performing loans, respectively.




Stockholders’ equity was $3.86 billion at June 30, 2024, compared to $3.81 billion at March 31, 2024, an increase of approximately $44.1 million. The increase in stockholders’ equity is primarily associated with the $65.4 million increase in retained earnings and $9.6 million reduction in accumulated other comprehensive income, partially offset by the $32.6 million in stock repurchases. Book value per common share was $19.30 at June 30, 2024, compared to $18.98 at March 31, 2024. Tangible book value per common share (non-GAAP) was $12.08(1) at June 30, 2024, compared to $11.79(1) at March 31, 2024.
Branches
The Company currently has 76 branches in Arkansas, 78 branches in Florida, 58 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 18, 2024. 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/329781550. 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=c8dcd669&confId=67018. 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: 667067. A replay of the call will be available by calling 1-866-813-9403, Passcode: 180861, which will be available until July 25, 2024, 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 contains forward-looking statements regarding the Company’s plans, expectations, goals and outlook for the future, including future financial results. 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 or phrases like “may,” “plan,” “propose,” “contemplate,” “anticipate,” “believe,” “intend,” “continue,” “expect,” “project,” “predict,” “estimate,” “could,” “should,” “would,” “on track” 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; 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; disruptions, uncertainties and related effects on credit quality, liquidity and other aspects of our business and operations that may result from any future public health crises; 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, 2023, filed with the SEC on February 26, 2024.

####
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,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
ASSETS
 Cash and due from banks $ 229,209  $ 205,262  $ 226,363  $ 229,474  $ 275,656 
 Interest-bearing deposits with other banks 829,507  969,996  773,850  258,605  335,535 
    Cash and cash equivalents 1,058,716  1,175,258  1,000,213  488,079  611,191 
Federal funds sold —  5,200  5,100  3,925  1,550 
Investment securities - available-for-sale,
     net of allowance for credit losses
3,344,539  3,400,884  3,507,841  3,472,173  3,645,013 
 Investment securities - held-to-maturity,
     net of allowance for credit losses
1,278,853  1,280,586  1,281,982  1,283,475  1,285,150 
    Total investment securities 4,623,392  4,681,470  4,789,823  4,755,648  4,930,163 
 Loans receivable 14,781,457  14,513,673  14,424,728  14,271,833  14,180,972 
 Allowance for credit losses (295,856) (290,294) (288,234) (285,562) (285,683)
    Loans receivable, net 14,485,601  14,223,379  14,136,494  13,986,271  13,895,289 
 Bank premises and equipment, net 383,691  389,618  393,300  397,093  397,315 
 Foreclosed assets held for sale 41,347  30,650  30,486  691  725 
 Cash value of life insurance 218,198  215,424  214,516  213,351  213,090 
 Accrued interest receivable 120,984  119,029  118,966  110,946  101,066 
 Deferred tax asset, net 195,041  202,882  197,164  222,741  206,430 
 Goodwill 1,398,253  1,398,253  1,398,253  1,398,253  1,398,253 
 Core deposit intangible 44,490  46,630  48,770  51,023  53,500 
 Other assets 350,192  347,928  323,573  322,617  317,857 
    Total assets $ 22,919,905  $ 22,835,721  $ 22,656,658  $ 21,950,638  $ 22,126,429 
LIABILITIES AND STOCKHOLDERS' EQUITY
 Deposits:
    Demand and non-interest-bearing $ 4,068,302  $ 4,115,603  $ 4,085,501  $ 4,280,429  $ 4,598,593 
    Savings and interest-bearing transaction
        accounts
11,150,516  11,047,258  11,050,347  10,786,087  11,169,940 
    Time deposits 1,736,985  1,703,269  1,651,863  1,452,229  1,228,358 
       Total deposits 16,955,803  16,866,130  16,787,711  16,518,745  16,996,891 
 Securities sold under agreements to repurchase 137,996  176,107  142,085  160,120  160,349 
 FHLB and other borrowed funds 1,301,050  1,301,050  1,301,300  1,001,550  701,550 
 Accrued interest payable and other liabilities 230,011  241,345  194,653  175,367  173,426 
 Subordinated debentures 439,542  439,688  439,834  439,982  440,129 
    Total liabilities 19,064,402  19,024,320  18,865,583  18,295,764  18,472,345 
 Stockholders' equity
 Common stock 1,997  2,008  2,015  2,023  2,026 
 Capital surplus 2,295,893  2,326,824  2,348,023  2,363,210  2,366,560 
 Retained earnings 1,819,412  1,753,994  1,690,112  1,640,171  1,578,176 
 Accumulated other comprehensive loss (261,799) (271,425) (249,075) (350,530) (292,678)
    Total stockholders' equity 3,855,503  3,811,401  3,791,075  3,654,874  3,654,084 
     Total liabilities and stockholders' equity $ 22,919,905  $ 22,835,721  $ 22,656,658  $ 21,950,638  $ 22,126,429 



Home BancShares, Inc.
Consolidated Statements of Income
(Unaudited)
 Quarter Ended Six Months Ended
(In thousands) Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
Jun 30,
2024
Jun 30,
2023
 Interest income:
   Loans $ 274,324  $ 265,294  $ 260,003  $ 249,464  $ 243,152  $ 539,618  $ 480,149 
   Investment securities
       Taxable 32,587  33,229  34,016  34,520  34,751  65,816  70,039 
       Tax-exempt 7,769  7,803  7,855  7,868  7,932  15,572  15,895 
   Deposits - other banks 12,564  10,528  4,281  2,328  3,729  23,092  8,414 
   Federal funds sold 59  61  65  82  68  120  74 
 Total interest income 327,303  316,915  306,220  294,262  289,632  644,218  574,571 
 Interest expense:
    Interest on deposits 95,741  92,548  87,971  78,698  70,147  188,289  129,309 
    Federal funds purchased —  —  —  — 
    FHLB and other borrowed funds 14,255  14,276  9,878  8,161  6,596  28,531  12,786 
    Securities sold under agreements to
        repurchase
1,363  1,404  1,480  1,344  1,121  2,767  1,989 
    Subordinated debentures 4,122  4,097  4,121  4,121  4,123  8,219  8,247 
 Total interest expense 115,481  112,325  103,450  92,325  81,989  227,806  152,333 
 Net interest income 211,822  204,590  202,770  201,937  207,643  416,412  422,238 
    Provision for credit losses on loans 8,000  5,500  5,650  2,800  2,300  13,500  3,500 
    Recovery of credit losses on unfunded
        commitments
—  (1,000) —  (1,500) —  (1,000) — 
    Provision for credit losses on investment
        securities
—  —  —  —  1,683  —  1,683 
 Total credit loss expense 8,000  4,500  5,650  1,300  3,983  12,500  5,183 
 Net interest income after credit loss expense 203,822  200,090  197,120  200,637  203,660  403,912  417,055 
 Non-interest income:
    Service charges on deposit accounts 9,714  9,686  10,072  10,062  9,231  19,400  19,073 
    Other service charges and fees 10,679  10,189  10,422  10,128  11,763  20,868  23,638 
    Trust fees 4,722  5,066  4,316  4,660  4,052  9,788  8,916 
    Mortgage lending income 4,276  3,558  2,385  3,132  2,650  7,834  5,221 
    Insurance commissions 565  508  480  562  518  1,073  1,044 
    Increase in cash value of life insurance 1,279  1,195  1,170  1,170  1,211  2,474  2,315 
    Dividends from FHLB, FRB, FNBB & other 2,998  3,007  3,010  2,916  2,922  6,005  5,716 
    Gain on SBA loans 56  198  42  97  —  254  139 
    Gain (loss) on branches, equipment and other
       assets, net
2,052  (8) 583  —  917  2,044  924 
    Gain on OREO, net 49  17  13  —  319  66  319 
    Fair value adjustment for marketable
        securities
(274) 1,003  5,024  4,507  783  729  (10,625)
    Other income 6,658  7,380  5,331  6,179  15,143  14,038  26,993 
 Total non-interest income 42,774  41,799  42,848  43,413  49,509  84,573  83,673 
 Non-interest expense:
    Salaries and employee benefits 60,427  60,910  63,430  64,512  64,534  121,337  129,024 
    Occupancy and equipment 14,408  14,551  14,965  15,463  14,923  28,959  29,875 
    Data processing expense 8,935  9,147  9,107  9,103  9,151  18,082  18,119 
    Other operating expenses 29,415  26,888  39,673  25,684  27,674  56,303  53,908 
 Total non-interest expense 113,185  111,496  127,175  114,762  116,282  224,681  230,926 
 Income before income taxes 133,411  130,393  112,793  129,288  136,887  263,804  269,802 
    Income tax expense 31,881  30,284  26,550  30,835  31,616  62,165  61,569 
 Net income $ 101,530  $ 100,109  $ 86,243  $ 98,453  $ 105,271  $ 201,639  $ 208,233 



Home BancShares, Inc.
Selected Financial Information
(Unaudited)
Quarter Ended Six Months Ended
(Dollars and shares in thousands, except per share data) Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Jun 30, 2024 Jun 30, 2023
PER SHARE DATA
Diluted earnings per common share $ 0.51 $ 0.50 $ 0.43 $ 0.49 $ 0.52 $ 1.00 $ 1.02
Diluted earnings per common share, as adjusted
    (non-GAAP)(1)
0.52 0.49 0.46 0.47 0.51 1.01 1.04
Basic earnings per common share 0.51 0.50 0.43 0.49 0.52 1.00 1.03
Dividends per share - common 0.18 0.18 0.18 0.18 0.18 0.36 0.36
Book value per common share 19.30 18.98 18.81 18.06 18.04 19.30 18.04
Tangible book value per common share
     (non-GAAP)(1)
12.08 11.79 11.63 10.90 10.87 12.08 10.87
STOCK INFORMATION
Average common shares outstanding 200,319 201,210 201,756 202,526 202,793 200,765 203,122
Average diluted shares outstanding 200,465 201,390 201,891 202,650 202,923 200,909 203,274
End of period common shares outstanding 199,746 200,797 201,526 202,323 202,573 199,746 202,573
ANNUALIZED PERFORMANCE METRICS
Return on average assets (ROA) 1.79  % 1.78  % 1.55  % 1.78  % 1.90  % 1.78  % 1.87  %
Return on average assets, as adjusted:
     (ROA, as adjusted) (non-GAAP)(1)
1.83  1.76  1.66  1.72  1.85  1.79  1.90 
Return on average assets excluding intangible
     amortization (non-GAAP)(1)
1.94  1.93  1.69  1.95  2.07  1.93  2.03 
Return on average assets, as adjusted, excluding
     intangible amortization (non-GAAP)(1)
1.98  1.91  1.81  1.87  2.02  1.94  2.07 
Return on average common equity (ROE) 10.73  10.64  9.36  10.65  11.63  10.69  11.66 
Return on average common equity, as adjusted:
     (ROE, as adjusted) (non-GAAP)(1)
10.98  10.54  10.00  10.25  11.33  10.76  11.85 
Return on average tangible common equity
     (ROTCE) (non-GAAP)(1)
17.29  17.22  15.49  17.62  19.39  17.26  19.57 
Return on average tangible common equity, as adjusted:
     (ROTCE, as adjusted) (non-GAAP)(1)
17.69  17.07  16.56  16.95  18.90  17.38  19.88 
Return on average tangible common equity excluding
     intangible amortization (non-GAAP)(1)
17.56  17.50  15.80  17.95  19.74  17.53  19.92 
Return on average tangible common equity, as adjusted,
     excluding intangible amortization (non-GAAP)(1)
17.97  17.34  16.87  17.29  19.24  17.66  20.23 
(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, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Jun 30, 2024 Jun 30, 2023
Efficiency ratio 43.17  % 44.22  % 50.64  % 45.53  % 44.00  % 43.69  % 44.39  %
Efficiency ratio, as adjusted (non-GAAP)(1)
42.59  44.43  46.43  46.44  44.83  43.50  44.12 
Net interest margin - FTE (NIM) 4.27  4.13  4.17  4.19  4.28  4.20  4.33 
Fully taxable equivalent adjustment $ 2,628 $ 892 $ 1,091 $ 1,293 $ 1,494 $ 3,520 $ 3,122
Total revenue (net) 254,596 246,389 245,618 245,350 257,152 500,985 505,911
Pre-tax, pre-provision, net income (PPNR)
     (non-GAAP)(1)
141,411 134,893 118,443 130,588 140,870 276,304 274,985
PPNR, as adjusted (non-GAAP)(1)
141,886 133,728 126,402 125,743 137,308 275,614 279,370
Pre-tax net income to total revenue (net) 52.40  % 52.92  % 45.92  % 52.70  % 53.23  % 52.66  % 53.33  %
Pre-tax net income, as adjusted, to total revenue (net) (non-GAAP)(1)
52.59  52.45  49.16  50.72  51.85  52.52  54.20 
P5NR ((Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1)
55.54  54.75  48.22  53.23  54.78  55.15  54.35 
P5NR, as adjusted (non-GAAP)(1)
55.73  54.28  51.46  51.25  53.40  55.01  55.22 
Total purchase accounting accretion $ 1,873 $ 2,772 $ 2,324 $ 2,431 $ 2,660 $ 4,645 $ 5,832
Average purchase accounting loan discounts 22,788 24,820 27,397 29,915 32,546 23,813 34,022
OTHER OPERATING EXPENSES
Advertising $ 1,692 $ 1,654 $ 2,226 $ 2,295 $ 2,098 $ 3,346 $ 4,329
Amortization of intangibles 2,140 2,140 2,253 2,477 2,478 4,280 4,955
Electronic banking expense 3,412 3,156 3,599 3,709 3,675 6,568 7,005
Directors' fees 423 498 399 417 538 921 998
Due from bank service charges 282 276 274 282 286 558 559
FDIC and state assessment 5,494 3,318 16,016 2,794 3,220 8,812 6,720
Insurance 905 903 873 878 927 1,808 1,816
Legal and accounting 2,617 2,081 1,192 1,514 1,436 4,698 2,524
Other professional fees 2,108 2,236 1,640 2,117 2,774 4,344 5,058
Operating supplies 613 683 777 860 763 1,296 1,501
Postage 497 523 503 491 586 1,020 1,087
Telephone 444 470 515 544 573 914 1,101
Other expense 8,788 8,950 9,406 7,306 8,320 17,738 16,255
        Total other operating expenses $ 29,415 $ 26,888 $ 39,673 $ 25,684 $ 27,674 $ 56,303 $ 53,908
(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,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
BALANCE SHEET RATIOS
Total loans to total deposits 87.18  % 86.05  % 85.92  % 86.40  % 83.43  %
Common equity to assets 16.82  16.69  16.73  16.65  16.51 
Tangible common equity to tangible assets
     (non-GAAP)(1)
11.23  11.06  11.05  10.76  10.65 
LOANS RECEIVABLE
Real estate
Commercial real estate loans
     Non-farm/non-residential $ 5,599,925 $ 5,616,965 $ 5,549,954 $ 5,614,259 $ 5,480,738
Construction/land development 2,511,817 2,330,555 2,293,047 2,154,030 2,201,514
Agricultural 345,461 337,618 325,156 336,160 340,067
Residential real estate loans
Residential 1-4 family 1,910,143 1,899,974 1,844,260 1,808,248 1,790,218
Multifamily residential 509,091 415,926 435,736 444,239 455,754
Total real estate 10,876,437 10,601,038 10,448,153 10,356,936 10,268,291
Consumer 1,189,386 1,163,228 1,153,690 1,153,461 1,156,273
Commercial and industrial 2,242,072 2,284,775 2,324,991 2,195,678 2,288,646
Agricultural 314,600 278,609 307,327 332,608 297,743
Other 158,962 186,023 190,567 233,150 170,019
Loans receivable $ 14,781,457 $ 14,513,673 $ 14,424,728 $ 14,271,833 $ 14,180,972
ALLOWANCE FOR CREDIT LOSSES
Balance, beginning of period $ 290,294 $ 288,234 $ 285,562 $ 285,683 $ 287,169
Loans charged off 3,098 3,978 3,592 3,449 4,726
Recoveries of loans previously charged off 660 538 614 528 940
Net loans charged off 2,438 3,440 2,978 2,921 3,786
Provision for credit losses - loans 8,000 5,500 5,650 2,800 2,300
Balance, end of period $ 295,856 $ 290,294 $ 288,234 $ 285,562 $ 285,683
Net charge-offs to average total loans 0.07  % 0.10  % 0.08  % 0.08  % 0.11  %
Allowance for credit losses to total loans 2.00  2.00  2.00  2.00  2.01 
NON-PERFORMING ASSETS
Non-performing loans
Non-accrual loans $ 78,090 $ 67,055 $ 59,971 $ 84,184 $ 49,627
Loans past due 90 days or more 8,251 12,928 4,130 6,674 10,869
Total non-performing loans 86,341 79,983 64,101 90,858 60,496
Other non-performing assets
Foreclosed assets held for sale, net 41,347 30,650 30,486 691 725
Other non-performing assets 63 63 785 64 64
Total other non-performing assets 41,410 30,713 31,271 755 789
Total non-performing assets $ 127,751 $ 110,696 $ 95,372 $ 91,613 $ 61,285
Allowance for credit losses for loans to non-performing loans 342.66  % 362.94  % 449.66  % 314.29  % 472.23  %
Non-performing loans to total loans 0.58  0.55  0.44  0.64  0.43 
Non-performing assets to total assets 0.56  0.48  0.42  0.42  0.28 
(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, 2024 March 31, 2024
(Dollars in thousands) Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
ASSETS
Earning assets
Interest-bearing balances due from banks $ 929,916  $ 12,564  5.43  % $ 801,456  $ 10,528  5.28  %
Federal funds sold 4,424  59  5.36  5,012  61  4.90 
Investment securities - taxable 3,445,769  32,587  3.80  3,473,511  33,229  3.85 
Investment securities - non-taxable - FTE 1,185,001  10,254  3.48  1,257,861  8,642  2.76 
Loans receivable - FTE 14,648,564  274,467  7.54  14,487,494  265,347  7.37 
Total interest-earning assets 20,213,674  329,931  6.56  20,025,334  317,807  6.38 
Non-earning assets 2,662,275  2,657,925 
Total assets $ 22,875,949  $ 22,683,259 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts $ 11,118,587  $ 77,928  2.82  % $ 11,038,910  $ 75,597  2.75  %
Time deposits 1,732,610  17,813  4.14  1,685,193  16,951  4.05 
Total interest-bearing deposits 12,851,197  95,741  3.00  12,724,103  92,548  2.93 
     Federal funds purchased 33  —  —  —  —  — 
     Securities sold under agreement to
         repurchase
159,899  1,363  3.43  172,024  1,404  3.28 
     FHLB and other borrowed funds 1,301,050  14,255  4.41  1,301,091  14,276  4.41 
     Subordinated debentures 439,613  4,122  3.77  439,760  4,097  3.75 
    Total interest-bearing liabilities 14,751,792  115,481  3.15  14,636,978  112,325  3.09 
Non-interest bearing liabilities
Non-interest bearing deposits 4,083,916  4,017,659 
Other liabilities 234,441  244,970 
Total liabilities 19,070,149  18,899,607 
Shareholders' equity 3,805,800  3,783,652 
Total liabilities and shareholders' equity $ 22,875,949  $ 22,683,259 
Net interest spread 3.41  % 3.29  %
Net interest income and margin - FTE $ 214,450  4.27  $ 205,482  4.13 



Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)
Six Months Ended
June 30, 2024 June 30, 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 $ 865,686  $ 23,092  5.36  % $ 372,752  $ 8,414  4.55  %
Federal funds sold 4,718  120  5.11  2,926  74  5.10 
Investment securities - taxable 3,459,639  65,816  3.83  3,791,872  70,039  3.72 
Investment securities - non-taxable - FTE 1,221,431  18,896  3.11  1,285,148  18,814  2.95 
Loans receivable - FTE 14,568,029  539,814  7.45  14,366,267  480,352  6.74 
Total interest-earning assets 20,119,503  647,738  6.47  19,818,965  577,693  5.88 
Non-earning assets 2,660,101  2,641,370 
Total assets $ 22,779,604  $ 22,460,335 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts $ 11,078,749  $ 153,525  2.79  % $ 11,410,230  $ 117,493  2.08  %
Time deposits 1,708,902  34,764  4.09  1,123,793  11,816  2.12 
Total interest-bearing deposits 12,787,651  188,289  2.96  12,534,023  129,309  2.08 
     Federal funds purchased 17  —  —  62  6.51 
     Securities sold under agreement to
         repurchase
165,962  2,767  3.35  139,477  1,989  2.88 
     FHLB and other borrowed funds 1,301,071  28,531  4.41  665,356  12,786  3.88 
     Subordinated debentures 439,686  8,219  3.76  440,273  8,247  3.78 
    Total interest-bearing liabilities 14,694,387  227,806  3.12  13,779,191  152,333  2.23 
Non-interest bearing liabilities
Non-interest bearing deposits 4,050,787  4,879,521 
Other liabilities 239,704  201,562 
Total liabilities 18,984,878  18,860,274 
Shareholders' equity 3,794,726  3,600,061 
Total liabilities and shareholders' equity $ 22,779,604  $ 22,460,335 
Net interest spread 3.35  % 3.65  %
Net interest income and margin - FTE $ 419,932  4.20  $ 425,360  4.33 



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
  Quarter Ended Six Months Ended
(Dollars and shares in thousands,
except per share data)
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
Jun 30,
2024
Jun 30,
2023
EARNINGS, AS ADJUSTED
GAAP net income available to common shareholders (A) $ 101,530 $ 100,109 $ 86,243 $ 98,453 $ 105,271 $ 201,639 $ 208,233
Pre-tax adjustments
FDIC special assessment 2,260 12,983 2,260
BOLI death benefits (162) (338) (2,779) (162) (2,779)
Gain on sale of building (2,059) (2,059)
Fair value adjustment for marketable securities 274 (1,003) (5,024) (4,507) (783) (729) 10,625
Recoveries on historic losses (3,461)
Total pre-tax adjustments 475 (1,165) 7,959 (4,845) (3,562) (690) 4,385
Tax-effect of adjustments 119 (251) 1,989 (1,112) (879) (132) 1,082
Deferred tax asset write-down 2,030 2,030
Total adjustments after-tax (B) 2,386 (914) 5,970 (3,733) (2,683) 1,472 3,303
Earnings, as adjusted (C) $ 103,916 $ 99,195 $ 92,213 $ 94,720 $ 102,588 $ 203,111 $ 211,536
Average diluted shares outstanding (D) 200,465 201,390 201,891 202,650 202,923 200,909 203,274
GAAP diluted earnings per share: (A/D) $ 0.51 $ 0.50 $ 0.43 $ 0.49 $ 0.52 $ 1.00 $ 1.02
Adjustments after-tax: (B/D) 0.01 (0.01) 0.03 (0.02) (0.01) 0.01 0.02
Diluted earnings per common share, as adjusted: (C/D) $ 0.52 $ 0.49 $ 0.46 $ 0.47 $ 0.51 $ 1.01 $ 1.04
ANNUALIZED RETURN ON AVERAGE ASSETS
Return on average assets: (A/E) 1.79  % 1.78  % 1.55  % 1.78  % 1.90  % 1.78  % 1.87  %
Return on average assets, as adjusted: (ROA, as adjusted) ((A+D)/E) 1.83  1.76  1.66  1.72  1.85  1.79  1.90 
Return on average assets excluding intangible amortization: ((A+C)/(E-F)) 1.94  1.93  1.69  1.95  2.07  1.93  2.03 
Return on average assets, as adjusted, excluding intangible amortization: ((A+C+D)/(E-F)) 1.98  1.91  1.81  1.87  2.02  1.94  2.07 
GAAP net income available to common shareholders (A) $ 101,530 $ 100,109 $ 86,243 $ 98,453 $ 105,271 $ 201,639 $ 208,233
Amortization of intangibles (B) 2,140 2,140 2,253 2,477 2,478 4,280 4,955
Amortization of intangibles after-tax (C) 1,605 1,605 1,690 1,866 1,866 3,210 3,732
Adjustments after-tax (D) 2,386 (914) 5,970 (3,733) (2,683) 1,472 3,303
Average assets (E) 22,875,949 22,683,259 22,056,440 21,902,434 22,227,404 22,779,604 22,460,335
Average goodwill & core deposit intangible (F) 1,443,778 1,445,902 1,448,061 1,450,478 1,452,951 1,444,840 1,454,180



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
  Quarter Ended Six Months Ended
(Dollars in thousands) Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
Jun 30,
2024
Jun 30,
2023
ANNUALIZED RETURN ON AVERAGE COMMON EQUITY
Return on average common equity: (A/D) 10.73  % 10.64  % 9.36  % 10.65  % 11.63  % 10.69  % 11.66  %
Return on average common equity, as adjusted: (ROE, as adjusted) ((A+C)/D) 10.98  10.54  10.00  10.25  11.33  10.76  11.85 
Return on average tangible common equity:
    (A/(D-E))
17.29  17.22  15.49  17.62  19.39  17.26  19.57 
Return on average tangible common equity, as adjusted: (ROTCE, as adjusted) ((A+C)/(D-E)) 17.69  17.07  16.56  16.95  18.90  17.38  19.88 
Return on average tangible common equity excluding intangible amortization: (B/(D-E)) 17.56  17.50  15.80  17.95  19.74  17.53  19.92 
Return on average tangible common equity, as adjusted, excluding intangible amortization: ((B+C)/(D-E)) 17.97  17.34  16.87  17.29  19.24  17.66  20.23 
GAAP net income available to common shareholders (A) $ 101,530 $ 100,109 $ 86,243 $ 98,453 $ 105,271 $ 201,639 $ 208,233
Earnings excluding intangible amortization (B) 103,135 101,714 87,933 100,319 107,137 204,849 211,965
Adjustments after-tax (C) 2,386 (914) 5,970 (3,733) (2,683) 1,472 3,303
Average common equity (D) 3,805,800 3,783,652 3,656,720 3,667,339 3,630,194 3,794,726 3,600,061
Average goodwill & core deposits intangible (E) 1,443,778 1,445,902 1,448,061 1,450,478 1,452,951 1,444,840 1,454,180
EFFICIENCY RATIO & P5NR
Efficiency ratio: ((D-G)/(B+C+E)) 43.17  % 44.22  % 50.64  % 45.53  % 44.00  % 43.69  % 44.39  %
Efficiency ratio, as adjusted: ((D-G-I)/(B+C+E-H)) 42.59  44.43  46.43  46.44  44.83  43.50  44.12 
Pre-tax net income to total revenue (net) (A/(B+C)) 52.40  52.92  45.92  52.70  53.23  52.66  53.33 
Pre-tax net income, as adjusted, to total revenue (net) ((A+F)/(B+C)) 52.59  52.45  49.16  50.72  51.85  52.52  54.20 
Pre-tax, pre-provision, net income (PPNR) (B+C-D) $ 141,411 $ 134,893 $ 118,443 $ 130,588 $ 140,870 $ 276,304 $ 274,985
Pre-tax, pre-provision, net income, as adjusted (B+C-D+F) 141,886 133,728 126,402 125,743 137,308 275,614 279,370
P5NR ((Pre-tax, pre-provision, profit percentage) PPNR to total revenue (net)) (B+C-D)/(B+C)
55.54  % 54.75  % 48.22  % 53.23  % 54.78  % 55.15  % 54.35  %
P5NR, as adjusted (B+C-D+F-G)/(B+C)
55.73  54.28  51.46  51.25  53.40  55.01  55.22 
Pre-tax net income (A) $ 133,411 $ 130,393 $ 112,793 $ 129,288 $ 136,887 $ 263,804 $ 269,802
Net interest income (B) 211,822 204,590 202,770 201,937 207,643 416,412 422,238
Non-interest income (C) 42,774 41,799 42,848 43,413 49,509 84,573 83,673
Non-interest expense (D) 113,185 111,496 127,175 114,762 116,282 224,681 230,926
Fully taxable equivalent adjustment (E) 2,628 892 1,091 1,293 1,494 3,520 3,122
Total pre-tax adjustments (F) 475 (1,165) 7,959 (4,845) (3,562) (690) 4,385
Amortization of intangibles (G) 2,140 2,140 2,253 2,477 2,478 4,280 4,955
Adjustments:
Non-interest income:
Fair value adjustment for marketable securities $ (274) $ 1,003 $ 5,024 $ 4,507 $ 783 $ 729 $ (10,625)
Gain on OREO 49 17 13 319 66 319
Gain (loss) on branches, equipment and other assets, net 2,052 (8) 583 917 2,044 924
BOLI death benefits 162 338 2,779 162 2,779
Recoveries on historic losses 3,461
Total non-interest income adjustments (H) $ 1,827 $ 1,174 $ 5,620 $ 4,845 $ 4,798 $ 3,001 $ (3,142)
Non-interest expense:
FDIC special assessment 2,260 12,983 2,260
Total non-interest expense adjustments (I) $ 2,260 $ $ 12,983 $ $ $ 2,260 $



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
Quarter Ended
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Sep 30,
2023
Jun 30,
2023
TANGIBLE BOOK VALUE PER COMMON SHARE
Book value per common share: (A/B) $ 19.30 $ 18.98 $ 18.81 $ 18.06 $ 18.04
Tangible book value per common share: ((A-C-D)/B) 12.08 11.79 11.63 10.90 10.87
Total stockholders' equity (A) $ 3,855,503 $ 3,811,401 $ 3,791,075 $ 3,654,874 $ 3,654,084
End of period common shares outstanding (B) 199,746 200,797 201,526 202,323 202,573
Goodwill (C) 1,398,253 1,398,253 1,398,253 1,398,253 1,398,253
Core deposit and other intangibles (D) 44,490 46,630 48,770 51,023 53,500
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS
Equity to assets: (B/A) 16.82  % 16.69  % 16.73  % 16.65  % 16.51  %
Tangible common equity to tangible assets: ((B-C-D)/(A-C-D)) 11.23  11.06  11.05  10.76  10.65 
Total assets (A) $ 22,919,905 $ 22,835,721 $ 22,656,658 $ 21,950,638 $ 22,126,429
Total stockholders' equity (B) 3,855,503 3,811,401 3,791,075 3,654,874 3,654,084
Goodwill (C) 1,398,253 1,398,253 1,398,253 1,398,253 1,398,253
Core deposit and other intangibles (D) 44,490 46,630 48,770 51,023 53,500