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

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
_________________________________
FORM 8-K
_________________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): January 15, 2025
_________________________________
HOME BANCSHARES, INC.
(Exact name of Registrant as Specified in Its Charter)
_________________________________
Arkansas 001-41093 71-0682831
(State or Other Jurisdiction of Incorporation) (Commission File Number) (IRS Employer Identification No.)
719 Harkrider, Suite 100
Conway, Arkansas 72032
(Address of Principal Executive Offices) (Zip Code)
(501) 339-2929
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
_________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, par value $0.01 per share HOMB New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o Home BancShares, Inc. (the “Company”) hereby furnishes its January 15, 2025 press release announcing fourth 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: January 15, 2025 By: /s/ Jennifer C. Floyd
Jennifer C. Floyd
Chief Accounting Officer

EX-99.1 2 homb123124earningsrelease.htm EX-99.1 Document

EXHIBIT 99.1
gh5yczfedemt000001.jpg
For Immediate Release: January 15, 2025
HOMB Run in ‘24. Company Completes Texas Loan Cleanup and Cleans the Asset Bases for ‘25, While Hitting New Records of $1 Billion in Revenue and $400 Million in Earnings
Conway, AR – Home BancShares, Inc. (NYSE: HOMB) (“Home” or the “Company”), parent company of Centennial Bank, released quarterly earnings today.
Quarterly Highlights
Metric Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023
Net income
$100.6 million
$100.0 million
$101.5 million
$100.1 million
$86.2 million
Net income, as adjusted (non-GAAP)(1)
$99.8 million
$99.0 million
$103.9 million
$99.2 million
$92.2 million
Total revenue (net)
$258.4 million
$258.0 million
$254.6 million
$246.4 million
$245.6 million
Income before income taxes
$129.5 million
$129.1 million
$133.4 million
$130.4 million
$112.8 million
Pre-tax, pre-provision, net income (PPNR) (non-GAAP)(1)
$146.2 million
$148.0 million
$141.4 million
$134.9 million
$118.4 million
PPNR, as adjusted (non-GAAP)(1)
$145.2 million
$146.6 million
$141.9 million
$133.7 million
$126.4 million
Pre-tax net income to total revenue (net)
50.11%
50.03%
52.40%
52.92%
45.92%
Pre-tax net income, as adjusted, to total revenue (net) (non-GAAP)(1)
49.74% 49.49% 52.59%
52.45%
49.16%
P5NR (Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1)
56.57%
57.35%
55.54%
54.75%
48.22%
P5NR, as adjusted (non-GAAP)(1)
56.20% 56.81% 55.73%
54.28%
51.46%
ROA
1.77%
1.74%
1.79% 1.78% 1.55%
ROA, as adjusted (non-GAAP)(1)
1.76% 1.72% 1.83% 1.76% 1.66%
NIM
4.39%
4.28%
4.27% 4.13% 4.17%
Purchase accounting accretion
$1.6 million
$1.9 million
$1.9 million
$2.8 million
$2.3 million
ROE
10.13%
10.23%
10.73% 10.64% 9.36%
ROE, as adjusted (non-GAAP)(1)
10.05% 10.12% 10.98% 10.54% 10.00%
ROTCE (non-GAAP)(1)
15.94%
16.26%
17.29% 17.22% 15.49%
ROTCE, as adjusted (non-GAAP)(1)
15.82% 16.09% 17.69% 17.07% 16.56%
Diluted earnings per share
$0.51
$0.50
$0.51 $0.50 $0.43
Diluted earnings per share, as adjusted (non-GAAP)(1)
$0.50 $0.50 $0.52 $0.49 $0.46
Non-performing assets to total assets
0.63%
0.63%
0.56% 0.48% 0.42%
Common equity tier 1 capital 15.1% 14.7% 14.4% 14.3% 14.2%
Leverage 13.0% 12.5% 12.3% 12.3% 12.4%
Tier 1 capital 15.1% 14.7% 14.4% 14.3% 14.2%
Total risk-based capital 18.7% 18.3% 18.0% 17.9% 17.8%
Allowance for credit losses to total loans
1.87%
2.11%
2.00% 2.00% 2.00%
Book value per share $19.92 $19.91 $19.30 $18.98 $18.81
Tangible book value per share (non-GAAP)(1)
12.68 12.67 12.08 11.79 11.63
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.
“The fourth quarter was a strong finish to 2024, pushing us across the finish line to our first $400 million year in earnings. I’m always proud of the strength of our company, but I’m especially proud of a quarter where margin is up, legacy loans are up, deposits are up, revenue is up, earnings are up, and we managed to swallow an asset quality cleanup that began with legacy loans from Happy Bank and led to a company-wide cleanup. Our strong balance sheet, capital and loan loss reserve allowed us to make a proactive cleanup that puts this in the rear-view mirror for HOMB and sets us up for an even greater year in 2025,” said John Allison, Chairman and CEO of HOMB.



Operating Highlights
Net income for the three-month period ended December 31, 2024 was $100.6 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 $99.8 million(1) and $0.50 per share(1), respectively, for the three months ended December 31, 2024.
During the quarter ended December 31, 2024, the Company recorded an additional $16.7 million in credit loss expense as a result of Hurricanes Helene and Milton. This provision, along with the $16.7 million provision recorded during the third quarter of 2024, brings our total hurricane reserve to $33.4 million. The two hurricanes spanned across the third and fourth quarters, and the amount of time it takes for customers to settle with insurance will no doubt increase, with two back-to-back events. As of December 31, 2024, the Company had $110.9 million in loans on deferral as a result of the two hurricanes. No additional provision for credit losses on loans was recorded for the quarter ended December 31, 2024, as the current level of reserves was considered adequate for the loan portfolio.
Our net interest margin was 4.39% for the three-month period ended December 31, 2024, compared to 4.28% for the three-month period ended September 30, 2024. The yield on loans was 7.49% and 7.60% for the three months ended December 31, 2024 and September 30, 2024, respectively, as average loans increased from $14.76 billion to $14.80 billion. Additionally, the rate on interest bearing deposits decreased to 2.80% as of December 31, 2024, from 3.02% as of September 30, 2024, while average interest-bearing deposits decreased from $12.87 billion to $12.86 billion.
During the fourth quarter of 2024, the Company paid off its $700.0 million advance from the Federal Reserve’s Bank Term Funding Program (“BTFP”). This improved the net interest margin by six basis points. In addition, during the fourth quarter of 2024, there was $1.5 million of event interest income compared to $573,000 of event interest income for the third quarter of 2024. This was accretive to the margin by two basis points.
Purchase accounting accretion on acquired loans was $1.6 million and $1.9 million for the three-month periods ended December 31, 2024 and September 30, 2024, respectively, and average purchase accounting loan discounts were $19.1 million and $20.8 million for the three-month periods ended December 31, 2024 and September 30, 2024, respectively.
Net interest income on a fully taxable equivalent basis was $219.5 million for the three-month period ended December 31, 2024, and $217.8 million for the three-month period ended September 30, 2024. This increase in net interest income for the three-month period ended December 31, 2024, was the result of a $12.1 million decrease in interest expense, partially offset by a $10.3 million decrease in interest income. The $12.1 million decrease in interest expense was due to a $7.2 million decrease in interest expense on deposits and a $4.8 million decrease in FHLB and other borrowed funds resulting from the payoff of the BTFP advance. The $10.3 million decrease in interest income was primarily the result of a $4.5 million decrease in income from deposits with other banks resulting from the payoff of the BTFP advance and the declining interest rate environment. In addition loan interest income decreased by $3.6 million and investment income decreased by $2.3 million. The overall decrease in interest income and interest expense is primarily due to the declining interest rate environment as well as the reduction in the average interest earning assets and liabilities.




The Company reported $41.2 million of non-interest income for the fourth quarter of 2024. The most important components of fourth quarter non-interest income were $11.7 million from other service charges and fees, $9.9 million from service charges on deposit accounts, $8.4 million from other income, $4.5 million from trust fees, $3.5 million in mortgage lending income, $2.8 million from dividends from FHLB, FRB, FNBB and other, $1.2 million from the increase in cash value of life insurance and $850,000 from the fair value adjustment for marketable securities. This was partially offset by a $2.4 million loss on OREO.
Non-interest expense for the fourth quarter of 2024 was $112.2 million. The most important components of non-interest expense were $60.8 million from salaries and employee benefits, $27.5 million in other operating expense, $14.5 million in occupancy and equipment expenses and $9.3 million in data processing expenses. For the fourth quarter of 2024, our efficiency ratio was 42.24%, and our efficiency ratio, as adjusted (non-GAAP), was 42.00%(1).

Financial Condition
Total loans receivable were $14.76 billion at December 31, 2024, compared to $14.82 billion at September 30, 2024. Total deposits were $17.15 billion at December 31, 2024, compared to $16.71 billion at September 30, 2024. Total assets were $22.49 billion at December 31, 2024, compared to $22.82 billion at September 30, 2024.
During the fourth quarter of 2024, the Company had a $59.5 million decline in loans. Our community banking footprint experienced $121.1 million in organic loan growth during the quarter ended December 31, 2024, and Centennial CFG experienced $180.4 million of organic loan decline and had loans of $1.82 billion at December 31, 2024.
Non-performing loans to total loans were 0.67% and 0.68% at December 31, 2024 and September 30, 2024, respectively. Non-performing assets to total assets were 0.63% at both December 31, 2024 and September 30, 2024. Net charge-offs were $53.4 million and $1.5 million for the three months ended December 31, 2024 and September 30, 2024, respectively. As previously noted, during the fourth quarter of 2024, the Company completed an asset quality cleanup project. The charge-off detail by region for the fourth quarter of 2024 can be seen below.
(in thousands) Texas Arkansas Centennial CFG Shore Premier Finance Florida Alabama Total
Charge-off $ 47,774  $ 2,108  $ 1,973  $ 1,457  $ 637  $ 10  $ 53,959 
Recovery 174  181  —  15  193  565 
Net charge-offs $ 47,600  $ 1,927  $ 1,973  $ 1,442  $ 444  $ $ 53,394 
Percentage of total 89.1  % 3.6  % 3.7  % 2.7  % 0.8  % —  % 100.0  %




Non-performing loans at December 31, 2024 were $98.9 million, and non-performing assets at December 31, 2024 were $142.4 million. The detail by region can be seen below.
(in thousands) Texas Arkansas Centennial CFG Shore Premier Finance Florida Alabama Total
Non-accrual loans 23,494  18,448  7,390  5,537  38,778  206  93,853 
Loans 90+ days past due 4,134  538  —  —  362  —  5,034 
Total non-performing loans 27,628  18,986  7,390  5,537  39,140  206  98,887 
Foreclosed assets held for sale 13,924  757  22,775  —  5,951  —  43,407 
Other non-performing assets 63  —  —  —  —  —  63 
Total other non-performing assets 13,987  757  22,775  —  5,951  —  43,470 
Total non-performing assets 41,615  19,743  30,165  5,537  45,091  206  142,357 
The Company’s allowance for credit losses on loans was $275.9 million at December 31, 2024, or 1.87% of total loans, compared to the allowance for credit losses on loans of $312.6 million, or 2.11% of total loans, at September 30, 2024. As of December 31, 2024 and September 30, 2024, the Company’s allowance for credit losses on loans was 278.99% and 309.16% of its total non-performing loans, respectively. The reduction in the allowance for credit losses reflects the net charge-offs during the quarter as a result of the asset quality cleanup project, partially offset by the additional hurricane provision.
Stockholders’ equity was $3.96 billion at December 31, 2024, which increased approximately $1.2 million from September 30, 2024. The net increase in stockholders’ equity is primarily associated with the $61.8 million increase in retained earnings and $694,000 increase in capital surplus, which was partially offset by the $61.2 million increase in accumulated other comprehensive loss. Book value per common share was $19.92 at December 31, 2024, compared to $19.91 at September 30, 2024. Tangible book value per common share (non-GAAP) was $12.68(1) at December 31, 2024, compared to $12.67(1) at September 30, 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, January 16, 2025. 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/494803967. 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://whttps://www.netroadshow.com/events/login?show=17d9ca49&confId=75610. 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: 107042. A replay of the call will be available by calling 1-866-813-9403, Passcode: 637168, which will be available until January 23, 2025, 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.
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.
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying 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” 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; the impacts of recent or future 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) Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
ASSETS
 Cash and due from banks $ 281,063  $ 265,408  $ 229,209  $ 205,262  $ 226,363 
 Interest-bearing deposits with other banks 629,284  752,269  829,507  969,996  773,850 
    Cash and cash equivalents 910,347  1,017,677  1,058,716  1,175,258  1,000,213 
Federal funds sold 3,725  6,425  —  5,200  5,100 
Investment securities - available-for-sale,
     net of allowance for credit losses
3,072,639  3,270,620  3,344,539  3,400,884  3,507,841 
 Investment securities - held-to-maturity,
     net of allowance for credit losses
1,275,204  1,277,090  1,278,853  1,280,586  1,281,982 
    Total investment securities 4,347,843  4,547,710  4,623,392  4,681,470  4,789,823 
 Loans receivable 14,764,500  14,823,979  14,781,457  14,513,673  14,424,728 
 Allowance for credit losses (275,880) (312,574) (295,856) (290,294) (288,234)
    Loans receivable, net 14,488,620  14,511,405  14,485,601  14,223,379  14,136,494 
 Bank premises and equipment, net 386,322  388,776  383,691  389,618  393,300 
 Foreclosed assets held for sale 43,407  43,040  41,347  30,650  30,486 
 Cash value of life insurance 219,786  219,353  218,198  215,424  214,516 
 Accrued interest receivable 120,129  118,871  120,984  119,029  118,966 
 Deferred tax asset, net 186,697  176,629  195,041  202,882  197,164 
 Goodwill 1,398,253  1,398,253  1,398,253  1,398,253  1,398,253 
 Core deposit intangible 40,327  42,395  44,490  46,630  48,770 
 Other assets 345,292  352,583  350,192  347,928  323,573 
    Total assets $ 22,490,748  $ 22,823,117  $ 22,919,905  $ 22,835,721  $ 22,656,658 
LIABILITIES AND STOCKHOLDERS' EQUITY
 Deposits:
    Demand and non-interest-bearing $ 4,006,115  $ 3,937,168  $ 4,068,302  $ 4,115,603  $ 4,085,501 
    Savings and interest-bearing transaction
        accounts
11,347,850  10,966,426  11,150,516  11,047,258  11,050,347 
    Time deposits 1,792,332  1,802,116  1,736,985  1,703,269  1,651,863 
       Total deposits 17,146,297  16,705,710  16,955,803  16,866,130  16,787,711 
 Securities sold under agreements to repurchase 162,350  179,416  137,996  176,107  142,085 
 FHLB and other borrowed funds 600,750  1,300,750  1,301,050  1,301,050  1,301,300 
 Accrued interest payable and other liabilities 181,080  238,058  230,011  241,345  194,653 
 Subordinated debentures 439,246  439,394  439,542  439,688  439,834 
    Total liabilities 18,529,723  18,863,328  19,064,402  19,024,320  18,865,583 
 Stockholders' equity
 Common stock 1,989  1,989  1,997  2,008  2,015 
 Capital surplus 2,272,794  2,272,100  2,295,893  2,326,824  2,348,023 
 Retained earnings 1,942,350  1,880,562  1,819,412  1,753,994  1,690,112 
 Accumulated other comprehensive loss (256,108) (194,862) (261,799) (271,425) (249,075)
    Total stockholders' equity 3,961,025  3,959,789  3,855,503  3,811,401  3,791,075 
     Total liabilities and stockholders' equity $ 22,490,748  $ 22,823,117  $ 22,919,905  $ 22,835,721  $ 22,656,658 



Home BancShares, Inc.
Consolidated Statements of Income
(Unaudited)
 Quarter Ended Year Ended
(In thousands) Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Dec 31,
2024
Dec 31,
2023
 Interest income:
   Loans $ 278,409  $ 281,977  $ 274,324  $ 265,294  $ 260,003  $ 1,100,004  $ 989,616 
   Investment securities
       Taxable 28,943  31,006  32,587  33,229  34,016  125,765  138,575 
       Tax-exempt 7,704  7,704  7,769  7,803  7,855  30,980  31,618 
   Deposits - other banks 7,585  12,096  12,564  10,528  4,281  42,773  15,023 
   Federal funds sold 73  62  59  61  65  255  221 
 Total interest income 322,714  332,845  327,303  316,915  306,220  1,299,777  1,175,053 
 Interest expense:
    Interest on deposits 90,564  97,785  95,741  92,548  87,971  376,638  295,978 
    Federal funds purchased —  —  —  — 
    FHLB and other borrowed funds 9,541  14,383  14,255  14,276  9,878  52,455  30,825 
    Securities sold under agreements to
        repurchase
1,346  1,335  1,363  1,404  1,480  5,448  4,813 
    Subordinated debentures 4,121  4,121  4,122  4,097  4,121  16,461  16,489 
 Total interest expense 105,572  117,625  115,481  112,325  103,450  451,003  348,108 
 Net interest income 217,142  215,220  211,822  204,590  202,770  848,774  826,945 
    Provision for credit losses on loans 16,700  18,200  8,000  5,500  5,650  48,400  11,950 
    Provision for (recovery of) credit losses on
        unfunded commitments
—  1,000  —  (1,000) —  —  (1,500)
    (Recovery of) provision for credit losses on
        investment securities
—  (330) —  —  —  (330) 1,683 
 Total credit loss expense 16,700  18,870  8,000  4,500  5,650  48,070  12,133 
 Net interest income after credit loss expense 200,442  196,350  203,822  200,090  197,120  800,704  814,812 
 Non-interest income:
    Service charges on deposit accounts 9,935  9,888  9,714  9,686  10,072  39,223  39,207 
    Other service charges and fees 11,651  10,490  10,679  10,189  10,422  43,009  44,188 
    Trust fees 4,526  4,403  4,722  5,066  4,316  18,717  17,892 
    Mortgage lending income 3,518  4,437  4,276  3,558  2,385  15,789  10,738 
    Insurance commissions 483  595  565  508  480  2,151  2,086 
    Increase in cash value of life insurance 1,215  1,161  1,279  1,195  1,170  4,850  4,655 
    Dividends from FHLB, FRB, FNBB & other 2,820  2,637  2,998  3,007  3,010  11,462  11,642 
    Gain on SBA loans 218  145  56  198  42  617  278 
    Gain (loss) on branches, equipment and other
       assets, net
26  32  2,052  (8) 583  2,102  1,507 
    (Loss) gain on OREO, net (2,423) 85  49  17  13  (2,272) 332 
    Fair value adjustment for marketable
        securities
850  1,392  (274) 1,003  5,024  2,971  (1,094)
    Other income 8,403  7,514  6,658  7,380  5,331  29,955  38,503 
 Total non-interest income 41,222  42,779  42,774  41,799  42,848  168,574  169,934 
 Non-interest expense:
    Salaries and employee benefits 60,824  58,861  60,427  60,910  63,430  241,022  256,966 
    Occupancy and equipment 14,526  14,546  14,408  14,551  14,965  58,031  60,303 
    Data processing expense 9,324  9,088  8,935  9,147  9,107  36,494  36,329 
    Other operating expenses 27,536  27,550  29,415  26,888  39,673  111,389  119,265 
 Total non-interest expense 112,210  110,045  113,185  111,496  127,175  446,936  472,863 
 Income before income taxes 129,454  129,084  133,411  130,393  112,793  522,342  511,883 
    Income tax expense 28,890  29,046  31,881  30,284  26,550  120,101  118,954 
 Net income $ 100,564  $ 100,038  $ 101,530  $ 100,109  $ 86,243  $ 402,241  $ 392,929 



Home BancShares, Inc.
Selected Financial Information
(Unaudited)
Quarter Ended Year Ended
(Dollars and shares in thousands, except per share data) Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Dec 31, 2024 Dec 31, 2023
PER SHARE DATA
Diluted earnings per common share $ 0.51 $ 0.50 $ 0.51 $ 0.50 $ 0.43 $ 2.01 $ 1.94
Diluted earnings per common share, as adjusted
    (non-GAAP)(1)
0.50 0.50 0.52 0.49 0.46 2.01 1.97
Basic earnings per common share 0.51 0.50 0.51 0.50 0.43 2.01 1.94
Dividends per share - common 0.195 0.195 0.18 0.18 0.18 0.75 0.72
Book value per common share 19.92 19.91 19.30 18.98 18.81 19.92 18.81
Tangible book value per common share
     (non-GAAP)(1)
12.68 12.67 12.08 11.79 11.63 12.68 11.63
STOCK INFORMATION
Average common shares outstanding 198,863 199,380 200,319 201,210 201,756 199,939 202,627
Average diluted shares outstanding 198,973 199,461 200,465 201,390 201,891 200,069 202,773
End of period common shares outstanding 198,882 198,879 199,746 200,797 201,526 198,882 201,526
ANNUALIZED PERFORMANCE METRICS
Return on average assets (ROA) 1.77  % 1.74  % 1.79  % 1.78  % 1.55  % 1.77  % 1.77  %
Return on average assets, as adjusted:
     (ROA, as adjusted) (non-GAAP)(1)
1.76  1.72  1.83  1.76  1.66  1.77  1.79 
Return on average assets excluding intangible
     amortization (non-GAAP)(1)
1.92  1.88  1.94  1.93  1.69  1.92  1.93 
Return on average assets, as adjusted, excluding
     intangible amortization (non-GAAP)(1)
1.91  1.86  1.98  1.91  1.81  1.92  1.95 
Return on average common equity (ROE) 10.13  10.23  10.73  10.64  9.36  10.43  10.82 
Return on average common equity, as adjusted:
     (ROE, as adjusted) (non-GAAP)(1)
10.05  10.12  10.98  10.54  10.00  10.42  10.97 
Return on average tangible common equity
     (ROTCE) (non-GAAP)(1)
15.94  16.26  17.29  17.22  15.49  16.66  18.03 
Return on average tangible common equity, as adjusted:
     (ROTCE, as adjusted) (non-GAAP)(1)
15.82  16.09  17.69  17.07  16.56  16.64  18.28 
Return on average tangible common equity excluding
     intangible amortization (non-GAAP)(1)
16.18  16.51  17.56  17.50  15.80  16.92  18.36 
Return on average tangible common equity, as adjusted,
     excluding intangible amortization (non-GAAP)(1)
16.07  16.34  17.97  17.34  16.87  16.91  18.62 
(1)  Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.



Home BancShares, Inc.
Selected Financial Information
(Unaudited)
Quarter Ended Year Ended
(Dollars in thousands) Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Dec 31, 2024 Dec 31, 2023
Efficiency ratio 42.24  % 41.42  % 43.17  % 44.22  % 50.64  % 42.74  % 46.21  %
Efficiency ratio, as adjusted (non-GAAP)(1)
42.00  41.66  42.59  44.43  46.43  42.65  45.24 
Net interest margin - FTE (NIM) 4.39  4.28  4.27  4.13  4.17  4.27  4.25 
Fully taxable equivalent adjustment $ 2,398 $ 2,616 $ 2,628 $ 892 $ 1,091 $ 8,534 $ 5,506
Total revenue (net) 258,364 257,999 254,596 246,389 245,618 1,017,348 996,879
Pre-tax, pre-provision, net income (PPNR)
     (non-GAAP)(1)
146,154 147,954 141,411 134,893 118,443 570,412 524,016
PPNR, as adjusted (non-GAAP)(1)
145,209 146,562 141,886 133,728 126,402 567,385 531,515
Pre-tax net income to total revenue (net) 50.11  % 50.03  % 52.40  % 52.92  % 45.92  % 51.34  % 51.35  %
Pre-tax net income, as adjusted, to total revenue (net) (non-GAAP)(1)
49.74  49.49  52.59  52.45  49.16  51.05  52.10 
P5NR ((Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1)
56.57  57.35  55.54  54.75  48.22  56.07  52.57 
P5NR, as adjusted (non-GAAP)(1)
56.20  56.81  55.73  54.28  51.46  55.77  53.32 
Total purchase accounting accretion $ 1,610 $ 1,878 $ 1,873 $ 2,772 $ 2,324 $ 8,133 $ 10,587
Average purchase accounting loan discounts 19,090 20,832 22,788 24,820 27,397 21,882 31,334
OTHER OPERATING EXPENSES
Advertising $ 1,941 $ 1,810 $ 1,692 $ 1,654 $ 2,226 $ 7,097 $ 8,850
Amortization of intangibles 2,068 2,095 2,140 2,140 2,253 8,443 9,685
Electronic banking expense 3,307 3,569 3,412 3,156 3,599 13,444 14,313
Directors' fees 356 362 423 498 399 1,639 1,814
Due from bank service charges 271 302 282 276 274 1,131 1,115
FDIC and state assessment 3,216 3,360 5,494 3,318 16,016 15,388 25,530
Insurance 900 926 905 903 873 3,634 3,567
Legal and accounting 2,361 1,902 2,617 2,081 1,192 8,961 5,230
Other professional fees 1,736 2,062 2,108 2,236 1,640 8,142 8,815
Operating supplies 711 673 613 683 777 2,680 3,138
Postage 518 522 497 523 503 2,060 2,081
Telephone 438 455 444 470 515 1,807 2,160
Other expense 9,713 9,512 8,788 8,950 9,406 36,963 32,967
        Total other operating expenses $ 27,536 $ 27,550 $ 29,415 $ 26,888 $ 39,673 $ 111,389 $ 119,265
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.



Home BancShares, Inc.
Selected Financial Information
(Unaudited)
(Dollars in thousands) Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
BALANCE SHEET RATIOS
Total loans to total deposits 86.11  % 88.74  % 87.18  % 86.05  % 85.92  %
Common equity to assets 17.61  17.35  16.82  16.69  16.73 
Tangible common equity to tangible assets
     (non-GAAP)(1)
11.98  11.78  11.23  11.06  11.05 
LOANS RECEIVABLE
Real estate
Commercial real estate loans
     Non-farm/non-residential $ 5,426,780 $ 5,496,536 $ 5,599,925 $ 5,616,965 $ 5,549,954
Construction/land development 2,736,214 2,741,419 2,511,817 2,330,555 2,293,047
Agricultural 336,993 335,965 345,461 337,618 325,156
Residential real estate loans
Residential 1-4 family 1,956,489 1,932,352 1,910,143 1,899,974 1,844,260
Multifamily residential 496,484 482,648 509,091 415,926 435,736
Total real estate 10,952,960 10,988,920 10,876,437 10,601,038 10,448,153
Consumer 1,234,361 1,219,197 1,189,386 1,163,228 1,153,690
Commercial and industrial 2,022,775 2,084,667 2,242,072 2,284,775 2,324,991
Agricultural 367,251 352,963 314,600 278,609 307,327
Other 187,153 178,232 158,962 186,023 190,567
Loans receivable $ 14,764,500 $ 14,823,979 $ 14,781,457 $ 14,513,673 $ 14,424,728
ALLOWANCE FOR CREDIT LOSSES
Balance, beginning of period $ 312,574 $ 295,856 $ 290,294 $ 288,234 $ 285,562
Loans charged off 53,959 2,001 3,098 3,978 3,592
Recoveries of loans previously charged off 565 519 660 538 614
Net loans charged off 53,394 1,482 2,438 3,440 2,978
Provision for credit losses - loans 16,700 18,200 8,000 5,500 5,650
Balance, end of period $ 275,880 $ 312,574 $ 295,856 $ 290,294 $ 288,234
Net charge-offs to average total loans 1.44  % 0.04  % 0.07  % 0.10  % 0.08  %
Allowance for credit losses to total loans 1.87  2.11  2.00  2.00  2.00 
NON-PERFORMING ASSETS
Non-performing loans
Non-accrual loans $ 93,853 $ 95,747 $ 78,090 $ 67,055 $ 59,971
Loans past due 90 days or more 5,034 5,356 8,251 12,928 4,130
Total non-performing loans 98,887 101,103 86,341 79,983 64,101
Other non-performing assets
Foreclosed assets held for sale, net 43,407 43,040 41,347 30,650 30,486
Other non-performing assets 63 63 63 63 785
Total other non-performing assets 43,470 43,103 41,410 30,713 31,271
Total non-performing assets $ 142,357 $ 144,206 $ 127,751 $ 110,696 $ 95,372
Allowance for credit losses for loans to non-performing loans 278.99  % 309.16  % 342.66  % 362.94  % 449.66  %
Non-performing loans to total loans 0.67  0.68  0.58  0.55  0.44 
Non-performing assets to total assets 0.63  0.63  0.56  0.48  0.42 
(1) Calculation of this metric and the reconciliation to GAAP is included in the schedules accompanying this release.



Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)
Three Months Ended
December 31, 2024 September 30, 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 $ 643,959  $ 7,585  4.69  % $ 903,456  $ 12,096  5.33  %
Federal funds sold 6,068  73  4.79  4,629  62  5.33 
Investment securities - taxable 3,291,472  28,943  3.50  3,391,838  31,006  3.64 
Investment securities - non-taxable - FTE 1,154,384  9,980  3.44  1,163,568  10,181  3.48 
Loans receivable - FTE 14,798,953  278,531  7.49  14,762,667  282,116  7.60 
Total interest-earning assets 19,894,836  325,112  6.50  20,226,158  335,461  6.60 
Non-earning assets 2,670,241  2,667,626 
Total assets $ 22,565,077  $ 22,893,784 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts $ 11,058,959  $ 72,220  2.60  % $ 11,095,572  $ 79,232  2.84  %
Time deposits 1,800,618  18,344  4.05  1,769,952  18,553  4.17 
Total interest-bearing deposits 12,859,577  90,564  2.80  12,865,524  97,785  3.02 
     Federal funds purchased —  —  —  43  9.25 
     Securities sold under agreement to
         repurchase
174,759  1,346  3.06  157,178  1,335  3.38 
     FHLB and other borrowed funds 889,880  9,541  4.27  1,300,876  14,383  4.40 
     Subordinated debentures 439,319  4,121  3.73  439,467  4,121  3.73 
    Total interest-bearing liabilities 14,363,535  105,572  2.92  14,763,088  117,625  3.17 
Non-interest bearing liabilities
Non-interest bearing deposits 4,024,433  3,993,187 
Other liabilities 226,933  247,797 
Total liabilities 18,614,901  19,004,072 
Shareholders' equity 3,950,176  3,889,712 
Total liabilities and shareholders' equity $ 22,565,077  $ 22,893,784 
Net interest spread 3.58  % 3.43  %
Net interest income and margin - FTE $ 219,540  4.39  $ 217,836  4.28 



Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)
Year Ended
December 31, 2024 December 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 $ 819,445  $ 42,773  5.22  % $ 319,733  $ 15,023  4.70  %
Federal funds sold 5,035  255  5.06  3,864  221  5.72 
Investment securities - taxable 3,400,325  125,765  3.70  3,655,632  138,575  3.79 
Investment securities - non-taxable - FTE 1,190,033  39,057  3.28  1,276,566  36,727  2.88 
Loans receivable - FTE 14,675,001  1,100,461  7.50  14,314,732  990,013  6.92 
Total interest-earning assets 20,089,839  1,308,311  6.51  19,570,527  1,180,559  6.03 
Non-earning assets 2,664,541  2,647,383 
Total assets $ 22,754,380  $ 22,217,910 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts $ 11,078,003  $ 304,976  2.75  % $ 11,162,244  $ 258,586  2.32  %
Time deposits 1,747,302  71,662  4.10  1,284,156  37,392  2.91 
Total interest-bearing deposits 12,825,305  376,638  2.94  12,446,400  295,978  2.38 
     Federal funds purchased 20  5.00  44  6.82 
     Securities sold under agreement to
         repurchase
165,965  5,448  3.28  149,014  4,813  3.23 
     FHLB and other borrowed funds 1,197,662  52,455  4.38  753,152  30,825  4.09 
     Subordinated debentures 439,539  16,461  3.75  440,125  16,489  3.75 
    Total interest-bearing liabilities 14,628,491  451,003  3.08  13,788,735  348,108  2.52 
Non-interest bearing liabilities
Non-interest bearing deposits 4,029,684  4,599,241 
Other liabilities 238,528  198,634 
Total liabilities 18,896,703  18,586,610 
Shareholders' equity 3,857,677  3,631,300 
Total liabilities and shareholders' equity $ 22,754,380  $ 22,217,910 
Net interest spread 3.43  % 3.51  %
Net interest income and margin - FTE $ 857,308  4.27  $ 832,451  4.25 



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
  Quarter Ended Year Ended
(Dollars and shares in thousands,
except per share data)
Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Dec 31,
2024
Dec 31,
2023
EARNINGS, AS ADJUSTED
GAAP net income available to common shareholders (A) $ 100,564 $ 100,038 $ 101,530 $ 100,109 $ 86,243 $ 402,241 $ 392,929
Pre-tax adjustments
FDIC special assessment 2,260 12,983 2,260 12,983
BOLI death benefits (95) (162) (257) (3,117)
Gain on sale of building (2,059) (2,059)
Fair value adjustment for marketable securities (850) (1,392) 274 (1,003) (5,024) (2,971) 1,094
Recoveries on historic losses (3,461)
Total pre-tax adjustments (945) (1,392) 475 (1,165) 7,959 (3,027) 7,499
Tax-effect of adjustments (208) (348) 119 (251) 1,989 (688) 1,959
Deferred tax asset write-down 2,030 2,030
Total adjustments after-tax (B) (737) (1,044) 2,386 (914) 5,970 (309) 5,540
Earnings, as adjusted (C) $ 99,827 $ 98,994 $ 103,916 $ 99,195 $ 92,213 $ 401,932 $ 398,469
Average diluted shares outstanding (D) 198,973 199,461 200,465 201,390 201,891 200,069 202,773
GAAP diluted earnings per share: (A/D) $ 0.51 $ 0.50 $ 0.51 $ 0.50 $ 0.43 $ 2.01 $ 1.94
Adjustments after-tax: (B/D) (0.01) 0.01 (0.01) 0.03 0.03
Diluted earnings per common share, as adjusted: (C/D) $ 0.50 $ 0.50 $ 0.52 $ 0.49 $ 0.46 $ 2.01 $ 1.97
ANNUALIZED RETURN ON AVERAGE ASSETS
Return on average assets: (A/E) 1.77  % 1.74  % 1.79  % 1.78  % 1.55  % 1.77  % 1.77  %
Return on average assets, as adjusted: (ROA, as adjusted) ((A+D)/E) 1.76  1.72  1.83  1.76  1.66  1.77  1.79 
Return on average assets excluding intangible amortization: ((A+C)/(E-F)) 1.92  1.88  1.94  1.93  1.69  1.92  1.93 
Return on average assets, as adjusted, excluding intangible amortization: ((A+C+D)/(E-F)) 1.91  1.86  1.98  1.91  1.81  1.92  1.95 
GAAP net income available to common shareholders (A) $ 100,564 $ 100,038 $ 101,530 $ 100,109 $ 86,243 $ 402,241 $ 392,929
Amortization of intangibles (B) 2,068 2,095 2,140 2,140 2,253 8,443 9,685
Amortization of intangibles after-tax (C) 1,563 1,572 1,605 1,605 1,690 6,345 7,288
Adjustments after-tax (D) (737) (1,044) 2,386 (914) 5,970 (309) 5,540
Average assets (E) 22,565,077 22,893,784 22,875,949 22,683,259 22,056,440 22,754,380 22,217,910
Average goodwill & core deposit intangible (F) 1,439,566 1,441,654 1,443,778 1,445,902 1,448,061 1,442,713 1,451,705



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
  Quarter Ended Year Ended
(Dollars in thousands) Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
Dec 31,
2024
Dec 31,
2023
ANNUALIZED RETURN ON AVERAGE COMMON EQUITY
Return on average common equity: (A/D) 10.13  % 10.23  % 10.73  % 10.64  % 9.36  % 10.43  % 10.82  %
Return on average common equity, as adjusted: (ROE, as adjusted) ((A+C)/D) 10.05  10.12  10.98  10.54  10.00  10.42  10.97 
Return on average tangible common equity:
    (ROTCE) (A/(D-E))
15.94  16.26  17.29  17.22  15.49  16.66  18.03 
Return on average tangible common equity, as adjusted: (ROTCE, as adjusted) ((A+C)/(D-E)) 15.82  16.09  17.69  17.07  16.56  16.64  18.28 
Return on average tangible common equity excluding intangible amortization: (B/(D-E)) 16.18  16.51  17.56  17.50  15.80  16.92  18.36 
Return on average tangible common equity, as adjusted, excluding intangible amortization: ((B+C)/(D-E)) 16.07  16.34  17.97  17.34  16.87  16.91  18.62 
GAAP net income available to common shareholders (A) $ 100,564 $ 100,038 $ 101,530 $ 100,109 $ 86,243 $ 402,241 $ 392,929
Earnings excluding intangible amortization (B) 102,127 101,610 103,135 101,714 87,933 408,586 400,217
Adjustments after-tax (C) (737) (1,044) 2,386 (914) 5,970 (309) 5,540
Average common equity (D) 3,950,176 3,889,712 3,805,800 3,783,652 3,656,720 3,857,677 3,631,300
Average goodwill & core deposits intangible (E) 1,439,566 1,441,654 1,443,778 1,445,902 1,448,061 1,442,713 1,451,705
EFFICIENCY RATIO & P5NR
Efficiency ratio: ((D-G)/(B+C+E)) 42.24  % 41.42  % 43.17  % 44.22  % 50.64  % 42.74  % 46.21  %
Efficiency ratio, as adjusted: ((D-G-I)/(B+C+E-H)) 42.00  41.66  42.59  44.43  46.43  42.65  45.24 
Pre-tax net income to total revenue (net) (A/(B+C)) 50.11  50.03  52.40  52.92  45.92  51.34  51.35 
Pre-tax net income, as adjusted, to total revenue (net) ((A+F)/(B+C)) 49.74  49.49  52.59  52.45  49.16  51.05  52.10 
Pre-tax, pre-provision, net income (PPNR) (B+C-D) $ 146,154 $ 147,954 $ 141,411 $ 134,893 $ 118,443 $ 570,412 $ 524,016
Pre-tax, pre-provision, net income, as adjusted (B+C-D+F) 145,209 146,562 141,886 133,728 126,402 567,385 531,515
P5NR ((Pre-tax, pre-provision, profit percentage) PPNR to total revenue (net)) (B+C-D)/(B+C)
56.57  % 57.35  % 55.54  % 54.75  % 48.22  % 56.07  % 52.57  %
P5NR, as adjusted (B+C-D+F-G)/(B+C)
56.20  56.81  55.73  54.28  51.46  55.77  53.32 
Pre-tax net income (A) $ 129,454 $ 129,084 $ 133,411 $ 130,393 $ 112,793 $ 522,342 $ 511,883
Net interest income (B) 217,142 215,220 211,822 204,590 202,770 848,774 826,945
Non-interest income (C) 41,222 42,779 42,774 41,799 42,848 168,574 169,934
Non-interest expense (D) 112,210 110,045 113,185 111,496 127,175 446,936 472,863
Fully taxable equivalent adjustment (E) 2,398 2,616 2,628 892 1,091 8,534 5,506
Total pre-tax adjustments (F) (945) (1,392) 475 (1,165) 7,959 (3,027) 7,499
Amortization of intangibles (G) 2,068 2,095 2,140 2,140 2,253 8,443 9,685
Adjustments:
Non-interest income:
Fair value adjustment for marketable securities $ 850 $ 1,392 $ (274) $ 1,003 $ 5,024 $ 2,971 $ (1,094)
(Loss) gain on OREO (2,423) 85 49 17 13 (2,272) 332
Gain (loss) on branches, equipment and other assets, net 26 32 2,052 (8) 583 2,102 1,507
BOLI death benefits 95 162 257 3,117
Recoveries on historic losses 3,461
Total non-interest income adjustments (H) $ (1,452) $ 1,509 $ 1,827 $ 1,174 $ 5,620 $ 3,058 $ 7,323
Non-interest expense:
FDIC special assessment 2,260 12,983 2,260 12,983
Total non-interest expense adjustments (I) $ $ $ 2,260 $ $ 12,983 $ 2,260 $ 12,983



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
Quarter Ended
Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
Mar 31,
2024
Dec 31,
2023
TANGIBLE BOOK VALUE PER COMMON SHARE
Book value per common share: (A/B) $ 19.92 $ 19.91 $ 19.30 $ 18.98 $ 18.81
Tangible book value per common share: ((A-C-D)/B) 12.68 12.67 12.08 11.79 11.63
Total stockholders' equity (A) $ 3,961,025 $ 3,959,789 $ 3,855,503 $ 3,811,401 $ 3,791,075
End of period common shares outstanding (B) 198,882 198,879 199,746 200,797 201,526
Goodwill (C) 1,398,253 1,398,253 1,398,253 1,398,253 1,398,253
Core deposit and other intangibles (D) 40,327 42,395 44,490 46,630 48,770
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS
Equity to assets: (B/A) 17.61  % 17.35  % 16.82  % 16.69  % 16.73  %
Tangible common equity to tangible assets: ((B-C-D)/(A-C-D)) 11.98  11.78  11.23  11.06  11.05 
Total assets (A) $ 22,490,748 $ 22,823,117 $ 22,919,905 $ 22,835,721 $ 22,656,658
Total stockholders' equity (B) 3,961,025 3,959,789 3,855,503 3,811,401 3,791,075
Goodwill (C) 1,398,253 1,398,253 1,398,253 1,398,253 1,398,253
Core deposit and other intangibles (D) 40,327 42,395 44,490 46,630 48,770