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): April 16, 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 April 16, 2025 press release announcing first quarter 2025 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: April 16, 2025 By: /s/ Jennifer C. Floyd
Jennifer C. Floyd
Chief Accounting Officer

EX-99.1 2 homb033125earningsrelease.htm EX-99.1 Document

EXHIBIT 99.1
gh5yczfedemt000001a.jpg
For Immediate Release: April 16, 2025
Record First Quarter Highlights the Stability of HOMB; Strength Is No Accident
Conway, AR – Home BancShares, Inc. (NYSE: HOMB) (“Home” or the “Company”), parent company of Centennial Bank, released quarterly earnings today.
Quarterly Highlights
Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024
Net income
$115.2 million
$100.6 million
$100.0 million
$101.5 million
$100.1 million
Net income, as adjusted (non-GAAP)(1)
$111.9 million
$99.8 million
$99.0 million
$103.9 million
$99.2 million
Total revenue (net)
$260.1 million
$258.4 million
$258.0 million
$254.6 million
$246.4 million
Income before income taxes
$147.2 million
$129.5 million
$129.1 million
$133.4 million
$130.4 million
Pre-tax, pre-provision, net income (PPNR) (non-GAAP)(1)
$147.2 million
$146.2 million
$148.0 million
$141.4 million
$134.9 million
PPNR, as adjusted (non-GAAP)(1)
$142.8 million
$145.2 million
$146.6 million
$141.9 million
$133.7 million
Pre-tax net income to total revenue (net)
56.58%
50.11%
50.03%
52.40%
52.92%
Pre-tax net income, as adjusted, to total revenue (net) (non-GAAP)(1)
54.91% 49.74% 49.49%
52.59%
52.45%
P5NR (Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1)
56.58%
56.57%
57.35%
55.54%
54.75%
P5NR, as adjusted (non-GAAP)(1)
54.91% 56.20% 56.81%
55.73%
54.28%
ROA
2.07%
1.77%
1.74% 1.79% 1.78%
ROA, as adjusted (non-GAAP)(1)
2.01% 1.76% 1.72% 1.83% 1.76%
NIM
4.44%
4.39%
4.28% 4.27% 4.13%
Purchase accounting accretion
$1.4 million
$1.6 million
$1.9 million
$1.9 million
$2.8 million
ROE
11.75%
10.13%
10.23% 10.73% 10.64%
ROE, as adjusted (non-GAAP)(1)
11.41% 10.05% 10.12% 10.98% 10.54%
ROTCE (non-GAAP)(1)
18.39%
15.94%
16.26% 17.29% 17.22%
ROTCE, as adjusted (non-GAAP)(1)
17.87% 15.82% 16.09% 17.69% 17.07%
Diluted earnings per share
$0.58
$0.51
$0.50 $0.51 $0.50
Diluted earnings per share, as adjusted (non-GAAP)(1)
$0.56 $0.50 $0.50 $0.52 $0.49
Non-performing assets to total assets
0.56%
0.63%
0.63% 0.56% 0.48%
Common equity tier 1 capital 15.4% 15.1% 14.7% 14.4% 14.3%
Leverage 13.3% 13.0% 12.5% 12.3% 12.3%
Tier 1 capital 15.4% 15.1% 14.7% 14.4% 14.3%
Total risk-based capital 19.1% 18.7% 18.3% 18.0% 17.9%
Allowance for credit losses to total loans
1.87%
1.87%
2.11% 2.00% 2.00%
Book value per share $20.40 $19.92 $19.91 $19.30 $18.98
Tangible book value per share (non-GAAP)(1)
13.15 12.68 12.67 12.08 11.79
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.
“This industry boils down to revenue and expenses. The magic is, doing the simple things repeatedly and long enough, creating a compounding effect of success. A record setting first quarter has paved the way for a strong year,” said John Allison, Chairman and CEO of HOMB.



Operating Highlights
Net income for the three-month period ended March 31, 2025 was $115.2 million, or $0.58 diluted earnings per share. Diluted earnings per share of $0.58 was a record for the Company. When adjusting for non-fundamental items, net income and diluted earnings per share on an as-adjusted basis (non-GAAP), were $111.9 million(1) and $0.56 per share(1), respectively, for the three months ended March 31, 2025.
Our net interest margin was 4.44% for the three-month period ended March 31, 2025, compared to 4.39% for the three-month period ended December 31, 2024. The yield on loans was 7.38% and 7.49% for the three months ended March 31, 2025 and December 31, 2024, respectively, as average loans increased from $14.80 billion to $14.89 billion. Additionally, the rate on interest bearing deposits decreased to 2.67% as of March 31, 2025, from 2.80% as of December 31, 2024, while average interest-bearing deposits increased from $12.86 billion to $13.20 billion.
During the first quarter of 2025, there was $1.3 million of event interest income compared to $1.5 million of event interest income for the fourth quarter of 2024. Purchase accounting accretion on acquired loans was $1.4 million and $1.6 million for the three-month periods ended March 31, 2025 and December 31, 2024, respectively, and average purchase accounting loan discounts were $17.5 million and $19.1 million for the three-month periods ended March 31, 2025 and December 31, 2024, respectively.
Net interest income on a fully taxable equivalent basis was $217.2 million for the three-month period ended March 31, 2025, and $219.5 million for the three-month period ended December 31, 2024. This decrease in net interest income for the three-month period ended March 31, 2025, was the result of a $10.0 million decrease in interest income, partially offset by a $7.7 million decrease in interest expense. The $7.7 million decrease in interest expense was due to a $3.8 million decrease in interest expense on deposits and a $3.6 million decrease in FHLB and other borrowed funds resulting from the payoff of the BTFP advance during the fourth quarter of 2024 and the declining interest rate environment. The $10.0 million decrease in interest income was primarily the result of a $7.6 million decrease in loan income, a $1.4 million decrease in investment income and a $965,000 decrease in income from deposits with other banks resulting from the payoff of the BTFP advance and the declining interest rate environment. The overall decrease in interest income and interest expense is primarily due to the declining interest rate environment.
The Company reported $45.4 million of non-interest income for the first quarter of 2025. The most important components of non-interest income were $11.4 million from other income, $10.7 million from other service charges and fees, $9.7 million from service charges on deposit accounts, $4.8 million from trust fees, $3.6 million in mortgage lending income, $2.7 million from dividends from FHLB, FRB, FNBB and other, $1.8 million from the increase in cash value of life insurance and $442,000 from the fair value adjustment for marketable securities. Included within other income was $3.9 million in special income from equity investments.
Non-interest expense for the first quarter of 2025 was $112.9 million. The most important components of non-interest expense were $61.9 million from salaries and employee benefits, $28.1 million in other operating expense, $14.4 million in occupancy and equipment expenses and $8.6 million in data processing expenses. For the first quarter of 2025, our efficiency ratio was 42.22%, and our efficiency ratio, as adjusted (non-GAAP), was 42.84%(1).





Financial Condition
Total loans receivable were $14.95 billion at March 31, 2025, compared to $14.76 billion at December 31, 2024. Total loans receivable of $14.95 billion were a record for the Company. Total deposits were $17.54 billion at March 31, 2025, compared to $17.15 billion at December 31, 2024. Total assets were $22.99 billion at March 31, 2025, compared to $22.49 billion at December 31, 2024.
During the first quarter of 2025, the Company had a $187.6 million increase in loans. Our community banking footprint experienced $291.5 million in organic loan growth during the quarter ended March 31, 2025, and Centennial CFG experienced $103.9 million of organic loan decline and had loans of $1.71 billion at March 31, 2025.
Non-performing loans to total loans were 0.60% and 0.67% at March 31, 2025 and December 31, 2024, respectively. Non-performing assets to total assets were 0.56% and 0.63% at March 31, 2025 and December 31, 2024, respectively. Net loans recovered were $4.1 million for the three months ended March 31, 2025, and net loans charged-off were $53.4 million for the three months ended December 31, 2024. During the fourth quarter of 2024, the Company completed an asset quality cleanup project which resulted in the significant level of charge-offs. The charge-off detail by region for the quarters ended March 31, 2025 and December 31, 2024 can be seen below.
For the Three Months Ended March 31, 2025
(in thousands) Texas Arkansas Centennial CFG Shore Premier Finance Florida Alabama Total
Charge-offs $ 444  $ 474  $ —  $ 53  $ 2,479  $ $ 3,458 
Recoveries (6,514) (228) (658) (3) (117) (2) (7,522)
Net (recoveries) charge-offs $ (6,070) $ 246  $ (658) $ 50  $ 2,362  $ $ (4,064)

For the Three Months Ended December 31, 2024
(in thousands) Texas Arkansas Centennial CFG Shore Premier Finance Florida Alabama Total
Charge-offs $ 47,774  $ 2,108  $ 1,973  $ 1,457  $ 637  $ 10  $ 53,959 
Recoveries (174) (181) —  (15) (193) (2) (565)
Net charge-offs $ 47,600  $ 1,927  $ 1,973  $ 1,442  $ 444  $ $ 53,394 
At March 31, 2025, non-performing loans were $89.6 million, and non-performing assets were $129.4 million. At December 31, 2024, non-performing loans were $98.9 million, and non-performing assets were $142.4 million.














The table below shows the non-performing loans and non-performing assets by region as March 31, 2025:
(in thousands) Texas Arkansas Centennial CFG Shore Premier Finance Florida Alabama Total
Non-accrual loans 23,694  15,214  2,766  5,444  39,108  157  86,383 
Loans 90+ days past due 3,264  —  —  —  —  —  3,264 
Total non-performing loans 26,958  15,214  2,766  5,444  39,108  157  89,647 
Foreclosed assets held for sale 15,357  1,052  22,820  —  451  —  39,680 
Other non-performing assets 63  —  —  —  —  —  63 
Total other non-performing assets 15,420  1,052  22,820  —  451  —  39,743 
Total non-performing assets 42,378  16,266  25,586  5,444  39,559  157  129,390 

The table below shows the non-performing loans and non-performing assets by region as December 31, 2024:
(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 $279.9 million at March 31, 2025, or 1.87% of total loans, compared to the allowance for credit losses on loans of $275.9 million, or 1.87% of total loans, at December 31, 2024. As of March 31, 2025 and December 31, 2024, the Company’s allowance for credit losses on loans was 312.27% and 278.99% of its total non-performing loans, respectively. The increase in the allowance for credit losses reflects the net recoveries during the quarter.
Stockholders’ equity was $4.04 billion at March 31, 2025, which increased approximately $81.5 million from December 31, 2024. The net increase in stockholders’ equity is primarily associated with the $76.5 million increase in retained earnings and the $31.6 million decrease in accumulated other comprehensive loss, which was partially offset by the $29.7 million in stock repurchases for the quarter. Book value per common share was $20.40 at March 31, 2025, compared to $19.92 at December 31, 2024. Tangible book value per common share (non-GAAP) was $13.15(1) at March 31, 2025, compared to $12.68(1) at December 31, 2024. Book value per common share and tangible book value per common share, as of March 31, 2025, were both records for the Company.
Branches
The Company currently has 75 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, April 17, 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/447517977. 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=a44e9900&confId=79637. 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: 947933. A replay of the call will be available by calling 1-866-813-9403, Passcode: 685290, which will be available until April 24, 2025, at 11:59 p.m. CT. 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 any future impacts from inflation or changes in tariffs or trade policies; 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, 2024, filed with the SEC on February 27, 2025.

####
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) Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
Mar 31,
2024
ASSETS
 Cash and due from banks $ 319,747  $ 281,063  $ 265,408  $ 229,209  $ 205,262 
 Interest-bearing deposits with other banks 975,983  629,284  752,269  829,507  969,996 
    Cash and cash equivalents 1,295,730  910,347  1,017,677  1,058,716  1,175,258 
Federal funds sold 6,275  3,725  6,425  —  5,200 
Investment securities - available-for-sale,
     net of allowance for credit losses
3,003,320  3,072,639  3,270,620  3,344,539  3,400,884 
 Investment securities - held-to-maturity,
     net of allowance for credit losses
1,269,896  1,275,204  1,277,090  1,278,853  1,280,586 
    Total investment securities 4,273,216  4,347,843  4,547,710  4,623,392  4,681,470 
 Loans receivable 14,952,116  14,764,500  14,823,979  14,781,457  14,513,673 
 Allowance for credit losses (279,944) (275,880) (312,574) (295,856) (290,294)
    Loans receivable, net 14,672,172  14,488,620  14,511,405  14,485,601  14,223,379 
 Bank premises and equipment, net 384,843  386,322  388,776  383,691  389,618 
 Foreclosed assets held for sale 39,680  43,407  43,040  41,347  30,650 
 Cash value of life insurance 221,621  219,786  219,353  218,198  215,424 
 Accrued interest receivable 115,983  120,129  118,871  120,984  119,029 
 Deferred tax asset, net 170,120  186,697  176,629  195,041  202,882 
 Goodwill 1,398,253  1,398,253  1,398,253  1,398,253  1,398,253 
 Core deposit intangible 38,280  40,327  42,395  44,490  46,630 
 Other assets 376,030  345,292  352,583  350,192  347,928 
    Total assets $ 22,992,203  $ 22,490,748  $ 22,823,117  $ 22,919,905  $ 22,835,721 
LIABILITIES AND STOCKHOLDERS' EQUITY
 Deposits:
    Demand and non-interest-bearing $ 4,079,289  $ 4,006,115  $ 3,937,168  $ 4,068,302  $ 4,115,603 
    Savings and interest-bearing transaction
        accounts
11,586,106  11,347,850  10,966,426  11,150,516  11,047,258 
    Time deposits 1,876,096  1,792,332  1,802,116  1,736,985  1,703,269 
       Total deposits 17,541,491  17,146,297  16,705,710  16,955,803  16,866,130 
 Securities sold under agreements to repurchase 161,401  162,350  179,416  137,996  176,107 
 FHLB and other borrowed funds 600,500  600,750  1,300,750  1,301,050  1,301,050 
 Accrued interest payable and other liabilities 207,154  181,080  238,058  230,011  241,345 
 Subordinated debentures 439,102  439,246  439,394  439,542  439,688 
    Total liabilities 18,949,648  18,529,723  18,863,328  19,064,402  19,024,320 
 Stockholders' equity
 Common stock 1,982  1,989  1,989  1,997  2,008 
 Capital surplus 2,246,312  2,272,794  2,272,100  2,295,893  2,326,824 
 Retained earnings 2,018,801  1,942,350  1,880,562  1,819,412  1,753,994 
 Accumulated other comprehensive loss (224,540) (256,108) (194,862) (261,799) (271,425)
    Total stockholders' equity 4,042,555  3,961,025  3,959,789  3,855,503  3,811,401 
     Total liabilities and stockholders' equity $ 22,992,203  $ 22,490,748  $ 22,823,117  $ 22,919,905  $ 22,835,721 



Home BancShares, Inc.
Consolidated Statements of Income
(Unaudited)
 Quarter Ended Three Months Ended
(In thousands) Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
Mar 31,
2024
Mar 31,
2025
Mar 31,
2024
 Interest income:
   Loans $ 270,784  $ 278,409  $ 281,977  $ 274,324  $ 265,294  $ 270,784  $ 265,294 
   Investment securities
       Taxable 27,433  28,943  31,006  32,587  33,229  27,433  33,229 
       Tax-exempt 7,650  7,704  7,704  7,769  7,803  7,650  7,803 
   Deposits - other banks 6,620  7,585  12,096  12,564  10,528  6,620  10,528 
   Federal funds sold 55  73  62  59  61  55  61 
 Total interest income 312,542  322,714  332,845  327,303  316,915  312,542  316,915 
 Interest expense:
    Interest on deposits 86,786  90,564  97,785  95,741  92,548  86,786  92,548 
    Federal funds purchased —  —  —  —  —  — 
    FHLB and other borrowed funds 5,902  9,541  14,383  14,255  14,276  5,902  14,276 
    Securities sold under agreements to
        repurchase
1,074  1,346  1,335  1,363  1,404  1,074  1,404 
    Subordinated debentures 4,124  4,121  4,121  4,122  4,097  4,124  4,097 
 Total interest expense 97,886  105,572  117,625  115,481  112,325  97,886  112,325 
 Net interest income 214,656  217,142  215,220  211,822  204,590  214,656  204,590 
    Provision for credit losses on loans —  16,700  18,200  8,000  5,500  —  5,500 
    Provision for (recovery of) credit losses on
        unfunded commitments
—  —  1,000  —  (1,000) —  (1,000)
    (Recovery of) provision for credit losses on
        investment securities
—  —  (330) —  —  —  — 
 Total credit loss expense —  16,700  18,870  8,000  4,500  —  4,500 
 Net interest income after credit loss expense 214,656  200,442  196,350  203,822  200,090  214,656  200,090 
 Non-interest income:
    Service charges on deposit accounts 9,650  9,935  9,888  9,714  9,686  9,650  9,686 
    Other service charges and fees 10,689  11,651  10,490  10,679  10,189  10,689  10,189 
    Trust fees 4,760  4,526  4,403  4,722  5,066  4,760  5,066 
    Mortgage lending income 3,599  3,518  4,437  4,276  3,558  3,599  3,558 
    Insurance commissions 535  483  595  565  508  535  508 
    Increase in cash value of life insurance 1,842  1,215  1,161  1,279  1,195  1,842  1,195 
    Dividends from FHLB, FRB, FNBB & other 2,718  2,820  2,637  2,998  3,007  2,718  3,007 
    Gain on SBA loans 288  218  145  56  198  288  198 
    (Loss) gain on branches, equipment and other
       assets, net
(163) 26  32  2,052  (8) (163) (8)
    (Loss) gain on OREO, net (376) (2,423) 85  49  17  (376) 17 
    Fair value adjustment for marketable
        securities
442  850  1,392  (274) 1,003  442  1,003 
    Other income 11,442  8,403  7,514  6,658  7,380  11,442  7,380 
 Total non-interest income 45,426  41,222  42,779  42,774  41,799  45,426  41,799 
 Non-interest expense:
    Salaries and employee benefits 61,855  60,824  58,861  60,427  60,910  61,855  60,910 
    Occupancy and equipment 14,425  14,526  14,546  14,408  14,551  14,425  14,551 
    Data processing expense 8,558  9,324  9,088  8,935  9,147  8,558  9,147 
    Other operating expenses 28,090  27,536  27,550  29,415  26,888  28,090  26,888 
 Total non-interest expense 112,928  112,210  110,045  113,185  111,496  112,928  111,496 
 Income before income taxes 147,154  129,454  129,084  133,411  130,393  147,154  130,393 
    Income tax expense 31,945  28,890  29,046  31,881  30,284  31,945  30,284 
 Net income $ 115,209  $ 100,564  $ 100,038  $ 101,530  $ 100,109  $ 115,209  $ 100,109 



Home BancShares, Inc.
Selected Financial Information
(Unaudited)
Quarter Ended Three Months Ended
(Dollars and shares in thousands, except per share data) Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Mar 31, 2025 Mar 31, 2024
PER SHARE DATA
Diluted earnings per common share $ 0.58 $ 0.51 $ 0.50 $ 0.51 $ 0.50 $ 0.58 $ 0.50
Diluted earnings per common share, as adjusted
    (non-GAAP)(1)
0.56 0.50 0.50 0.52 0.49 0.56 0.49
Basic earnings per common share 0.58 0.51 0.50 0.51 0.50 0.58 0.50
Dividends per share - common 0.195 0.195 0.195 0.18 0.18 0.195 0.18
Book value per common share 20.40 19.92 19.91 19.30 18.98 20.40 18.98
Tangible book value per common share
     (non-GAAP)(1)
13.15 12.68 12.67 12.08 11.79 13.15 11.79
STOCK INFORMATION
Average common shares outstanding 198,657 198,863 199,380 200,319 201,210 198,657 201,210
Average diluted shares outstanding 198,852 198,973 199,461 200,465 201,390 198,852 201,390
End of period common shares outstanding 198,206 198,882 198,879 199,746 200,797 198,206 200,797
ANNUALIZED PERFORMANCE METRICS
Return on average assets (ROA) 2.07  % 1.77  % 1.74  % 1.79  % 1.78  % 2.07  % 1.78  %
Return on average assets, as adjusted:
     (ROA, as adjusted) (non-GAAP)(1)
2.01  1.76  1.72  1.83  1.76  2.01  1.76 
Return on average assets excluding intangible
     amortization (non-GAAP)(1)
2.24  1.92  1.88  1.94  1.93  2.24  1.93 
Return on average assets, as adjusted, excluding
     intangible amortization (non-GAAP)(1)
2.18  1.91  1.86  1.98  1.91  2.18  1.91 
Return on average common equity (ROE) 11.75  10.13  10.23  10.73  10.64  11.75  10.64 
Return on average common equity, as adjusted:
     (ROE, as adjusted) (non-GAAP)(1)
11.41  10.05  10.12  10.98  10.54  11.41  10.54 
Return on average tangible common equity
     (ROTCE) (non-GAAP)(1)
18.39  15.94  16.26  17.29  17.22  18.39  17.22 
Return on average tangible common equity, as adjusted:
     (ROTCE, as adjusted) (non-GAAP)(1)
17.87  15.82  16.09  17.69  17.07  17.87  17.07 
Return on average tangible common equity excluding
     intangible amortization (non-GAAP)(1)
18.64  16.18  16.51  17.56  17.50  18.64  17.50 
Return on average tangible common equity, as adjusted,
     excluding intangible amortization (non-GAAP)(1)
18.12  16.07  16.34  17.97  17.34  18.12  17.34 
(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 Three Months Ended
(Dollars in thousands) Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Mar 31, 2025 Mar 31, 2024
Efficiency ratio 42.22  % 42.24  % 41.42  % 43.17  % 44.22  % 42.22  % 44.22  %
Efficiency ratio, as adjusted (non-GAAP)(1)
42.84  42.00  41.66  42.59  44.43  42.84  44.43 
Net interest margin - FTE (NIM) 4.44  4.39  4.28  4.27  4.13  4.44  4.13 
Fully taxable equivalent adjustment $ 2,534 $ 2,398 $ 2,616 $ 2,628 $ 892 $ 2,534 $ 892
Total revenue (net) 260,082 258,364 257,999 254,596 246,389 260,082 246,389
Pre-tax, pre-provision, net income (PPNR)
     (non-GAAP)(1)
147,154 146,154 147,954 141,411 134,893 147,154 134,893
PPNR, as adjusted (non-GAAP)(1)
142,821 145,209 146,562 141,886 133,728 142,821 133,728
Pre-tax net income to total revenue (net) 56.58  % 50.11  % 50.03  % 52.40  % 52.92  % 56.58  % 52.92  %
Pre-tax net income, as adjusted, to total revenue (net) (non-GAAP)(1)
54.91  49.74  49.49  52.59  52.45  54.91  52.45 
P5NR ((Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1)
56.58  56.57  57.35  55.54  54.75  56.58  54.75 
P5NR, as adjusted (non-GAAP)(1)
54.91  56.20  56.81  55.73  54.28  54.91  54.28 
Total purchase accounting accretion $ 1,378 $ 1,610 $ 1,878 $ 1,873 $ 2,772 $ 1,378 $ 2,772
Average purchase accounting loan discounts 17,493 19,090 20,832 22,788 24,820 17,493 24,820
OTHER OPERATING EXPENSES
Advertising $ 1,928 $ 1,941 $ 1,810 $ 1,692 $ 1,654 $ 1,928 $ 1,654
Amortization of intangibles 2,047 2,068 2,095 2,140 2,140 2,047 2,140
Electronic banking expense 3,055 3,307 3,569 3,412 3,156 3,055 3,156
Directors' fees 452 356 362 423 498 452 498
Due from bank service charges 281 271 302 282 276 281 276
FDIC and state assessment 3,387 3,216 3,360 5,494 3,318 3,387 3,318
Insurance 999 900 926 905 903 999 903
Legal and accounting 3,641 2,361 1,902 2,617 2,081 3,641 2,081
Other professional fees 1,947 1,736 2,062 2,108 2,236 1,947 2,236
Operating supplies 711 711 673 613 683 711 683
Postage 503 518 522 497 523 503 523
Telephone 436 438 455 444 470 436 470
Other expense 8,703 9,713 9,512 8,788 8,950 8,703 8,950
        Total other operating expenses $ 28,090 $ 27,536 $ 27,550 $ 29,415 $ 26,888 $ 28,090 $ 26,888
(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) Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
Mar 31,
2024
BALANCE SHEET RATIOS
Total loans to total deposits 85.24  % 86.11  % 88.74  % 87.18  % 86.05  %
Common equity to assets 17.58  17.61  17.35  16.82  16.69 
Tangible common equity to tangible assets
     (non-GAAP)(1)
12.09  11.98  11.78  11.23  11.06 
LOANS RECEIVABLE
Real estate
Commercial real estate loans
     Non-farm/non-residential $ 5,588,681 $ 5,426,780 $ 5,496,536 $ 5,599,925 $ 5,616,965
Construction/land development 2,735,760 2,736,214 2,741,419 2,511,817 2,330,555
Agricultural 335,437 336,993 335,965 345,461 337,618
Residential real estate loans
Residential 1-4 family 1,947,872 1,956,489 1,932,352 1,910,143 1,899,974
Multifamily residential 576,089 496,484 482,648 509,091 415,926
Total real estate 11,183,839 10,952,960 10,988,920 10,876,437 10,601,038
Consumer 1,227,745 1,234,361 1,219,197 1,189,386 1,163,228
Commercial and industrial 2,045,036 2,022,775 2,084,667 2,242,072 2,284,775
Agricultural 314,323 367,251 352,963 314,600 278,609
Other 181,173 187,153 178,232 158,962 186,023
Loans receivable $ 14,952,116 $ 14,764,500 $ 14,823,979 $ 14,781,457 $ 14,513,673
ALLOWANCE FOR CREDIT LOSSES
Balance, beginning of period $ 275,880 $ 312,574 $ 295,856 $ 290,294 $ 288,234
Loans charged off 3,458 53,959 2,001 3,098 3,978
Recoveries of loans previously charged off 7,522 565 519 660 538
Net loans (recovered) charged off (4,064) 53,394 1,482 2,438 3,440
Provision for credit losses - loans 16,700 18,200 8,000 5,500
Balance, end of period $ 279,944 $ 275,880 $ 312,574 $ 295,856 $ 290,294
Net (recoveries) charge-offs to average total loans (0.11) % 1.44  % 0.04  % 0.07  % 0.10  %
Allowance for credit losses to total loans 1.87  1.87  2.11  2.00  2.00 
NON-PERFORMING ASSETS
Non-performing loans
Non-accrual loans $ 86,383 $ 93,853 $ 95,747 $ 78,090 $ 67,055
Loans past due 90 days or more 3,264 5,034 5,356 8,251 12,928
Total non-performing loans 89,647 98,887 101,103 86,341 79,983
Other non-performing assets
Foreclosed assets held for sale, net 39,680 43,407 43,040 41,347 30,650
Other non-performing assets 63 63 63 63 63
Total other non-performing assets 39,743 43,470 43,103 41,410 30,713
Total non-performing assets $ 129,390 $ 142,357 $ 144,206 $ 127,751 $ 110,696
Allowance for credit losses for loans to non-performing loans 312.27  % 278.99  % 309.16  % 342.66  % 362.94  %
Non-performing loans to total loans 0.60  0.67  0.68  0.58  0.55 
Non-performing assets to total assets 0.56  0.63  0.63  0.56  0.48 
(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
March 31, 2025 December 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 $ 611,962  $ 6,620  4.39  % $ 643,959  $ 7,585  4.69  %
Federal funds sold 5,091  55  4.38  6,068  73  4.79 
Investment securities - taxable 3,179,290  27,433  3.50  3,291,472  28,943  3.50 
Investment securities - non-taxable - FTE 1,135,783  10,061  3.59  1,154,384  9,980  3.44 
Loans receivable - FTE 14,893,912  270,907  7.38  14,798,953  278,531  7.49 
Total interest-earning assets 19,826,038  315,076  6.45  19,894,836  325,112  6.50 
Non-earning assets 2,722,797  2,670,241 
Total assets $ 22,548,835  $ 22,565,077 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts $ 11,402,688  $ 69,672  2.48  % $ 11,058,959  $ 72,220  2.60  %
Time deposits 1,801,503  17,114  3.85  1,800,618  18,344  4.05 
Total interest-bearing deposits 13,204,191  86,786  2.67  12,859,577  90,564  2.80 
     Securities sold under agreement to
         repurchase
155,861  1,074  2.79  174,759  1,346  3.06 
     FHLB and other borrowed funds 600,681  5,902  3.98  889,880  9,541  4.27 
     Subordinated debentures 439,173  4,124  3.81  439,319  4,121  3.73 
    Total interest-bearing liabilities 14,399,906  97,886  2.76  14,363,535  105,572  2.92 
Non-interest bearing liabilities
Non-interest bearing deposits 3,980,944  4,024,433 
Other liabilities 190,314  226,933 
Total liabilities 18,571,164  18,614,901 
Shareholders' equity 3,977,671  3,950,176 
Total liabilities and shareholders' equity $ 22,548,835  $ 22,565,077 
Net interest spread 3.69  % 3.58  %
Net interest income and margin - FTE $ 217,190  4.44  $ 219,540  4.39 



Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)
Three Months Ended
March 31, 2025 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 $ 611,962  $ 6,620  4.39  % $ 801,456  $ 10,528  5.28  %
Federal funds sold 5,091  55  4.38  5,012  61  4.90 
Investment securities - taxable 3,179,290  27,433  3.50  3,473,511  33,229  3.85 
Investment securities - non-taxable - FTE 1,135,783  10,061  3.59  1,257,861  8,642  2.76 
Loans receivable - FTE 14,893,912  270,907  7.38  14,487,494  265,347  7.37 
Total interest-earning assets 19,826,038  315,076  6.45  20,025,334  317,807  6.38 
Non-earning assets 2,722,797  2,657,925 
Total assets $ 22,548,835  $ 22,683,259 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts $ 11,402,688  $ 69,672  2.48  % $ 11,038,910  $ 75,597  2.75  %
Time deposits 1,801,503  17,114  3.85  1,685,193  16,951  4.05 
Total interest-bearing deposits 13,204,191  86,786  2.67  12,724,103  92,548  2.93 
     Securities sold under agreement to
         repurchase
155,861  1,074  2.79  172,024  1,404  3.28 
     FHLB and other borrowed funds 600,681  5,902  3.98  1,301,091  14,276  4.41 
     Subordinated debentures 439,173  4,124  3.81  439,760  4,097  3.75 
    Total interest-bearing liabilities 14,399,906  97,886  2.76  14,636,978  112,325  3.09 
Non-interest bearing liabilities
Non-interest bearing deposits 3,980,944  4,017,659 
Other liabilities 190,314  244,970 
Total liabilities 18,571,164  18,899,607 
Shareholders' equity 3,977,671  3,783,652 
Total liabilities and shareholders' equity $ 22,548,835  $ 22,683,259 
Net interest spread 3.69  % 3.29  %
Net interest income and margin - FTE $ 217,190  4.44  $ 205,482  4.13 



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
  Quarter Ended Three Months Ended
(Dollars and shares in thousands,
except per share data)
Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
Mar 31,
2024
Mar 31,
2025
Mar 31,
2024
EARNINGS, AS ADJUSTED
GAAP net income available to common shareholders (A) $ 115,209 $ 100,564 $ 100,038 $ 101,530 $ 100,109 $ 115,209 $ 100,109
Pre-tax adjustments
FDIC special assessment 2,260
BOLI death benefits (95) (162) (162)
Gain on sale of building (2,059)
Fair value adjustment for marketable securities (442) (850) (1,392) 274 (1,003) (442) (1,003)
Special income from equity investment (3,891) (3,891)
Total pre-tax adjustments (4,333) (945) (1,392) 475 (1,165) (4,333) (1,165)
Tax-effect of adjustments (1,059) (208) (348) 119 (251) (1,059) (251)
Deferred tax asset write-down 2,030
Total adjustments after-tax (B) (3,274) (737) (1,044) 2,386 (914) (3,274) (914)
Earnings, as adjusted (C) $ 111,935 $ 99,827 $ 98,994 $ 103,916 $ 99,195 $ 111,935 $ 99,195
Average diluted shares outstanding (D) 198,852 198,973 199,461 200,465 201,390 198,852 201,390
GAAP diluted earnings per share: (A/D) $ 0.58 $ 0.51 $ 0.50 $ 0.51 $ 0.50 $ 0.58 $ 0.50
Adjustments after-tax: (B/D) (0.02) (0.01) 0.01 (0.01) (0.02) (0.01)
Diluted earnings per common share, as adjusted: (C/D) $ 0.56 $ 0.50 $ 0.50 $ 0.52 $ 0.49 $ 0.56 $ 0.49
ANNUALIZED RETURN ON AVERAGE ASSETS
Return on average assets: (A/E) 2.07  % 1.77  % 1.74  % 1.79  % 1.78  % 2.07  % 1.78  %
Return on average assets, as adjusted: (ROA, as adjusted) ((A+D)/E) 2.01  1.76  1.72  1.83  1.76  2.01  1.76 
Return on average assets excluding intangible amortization: ((A+C)/(E-F)) 2.24  1.92  1.88  1.94  1.93  2.24  1.93 
Return on average assets, as adjusted, excluding intangible amortization: ((A+C+D)/(E-F)) 2.18  1.91  1.86  1.98  1.91  2.18  1.91 
GAAP net income available to common shareholders (A) $ 115,209 $ 100,564 $ 100,038 $ 101,530 $ 100,109 $ 115,209 $ 100,109
Amortization of intangibles (B) 2,047 2,068 2,095 2,140 2,140 2,047 2,140
Amortization of intangibles after-tax (C) 1,547 1,563 1,572 1,605 1,605 1,547 1,605
Adjustments after-tax (D) (3,274) (737) (1,044) 2,386 (914) (3,274) (914)
Average assets (E) 22,548,835 22,565,077 22,893,784 22,875,949 22,683,259 22,548,835 22,683,259
Average goodwill & core deposit intangible (F) 1,437,515 1,439,566 1,441,654 1,443,778 1,445,902 1,437,515 1,445,902



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
  Quarter Ended Three Months Ended
(Dollars in thousands) Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
Mar 31,
2024
Mar 31,
2025
Mar 31,
2024
ANNUALIZED RETURN ON AVERAGE COMMON EQUITY
Return on average common equity: (A/D) 11.75  % 10.13  % 10.23  % 10.73  % 10.64  % 11.75  % 10.64  %
Return on average common equity, as adjusted: (ROE, as adjusted) ((A+C)/D) 11.41  10.05  10.12  10.98  10.54  11.41  10.54 
Return on average tangible common equity:
    (ROTCE) (A/(D-E))
18.39  15.94  16.26  17.29  17.22  18.39  17.22 
Return on average tangible common equity, as adjusted: (ROTCE, as adjusted) ((A+C)/(D-E)) 17.87  15.82  16.09  17.69  17.07  17.87  17.07 
Return on average tangible common equity excluding intangible amortization: (B/(D-E)) 18.64  16.18  16.51  17.56  17.50  18.64  17.50 
Return on average tangible common equity, as adjusted, excluding intangible amortization: ((B+C)/(D-E)) 18.12  16.07  16.34  17.97  17.34  18.12  17.34 
GAAP net income available to common shareholders (A) $ 115,209 $ 100,564 $ 100,038 $ 101,530 $ 100,109 $ 115,209 $ 100,109
Earnings excluding intangible amortization (B) 116,756 102,127 101,610 103,135 101,714 116,756 101,714
Adjustments after-tax (C) (3,274) (737) (1,044) 2,386 (914) (3,274) (914)
Average common equity (D) 3,977,671 3,950,176 3,889,712 3,805,800 3,783,652 3,977,671 3,783,652
Average goodwill & core deposits intangible (E) 1,437,515 1,439,566 1,441,654 1,443,778 1,445,902 1,437,515 1,445,902
EFFICIENCY RATIO & P5NR
Efficiency ratio: ((D-G)/(B+C+E)) 42.22  % 42.24  % 41.42  % 43.17  % 44.22  % 42.22  % 44.22  %
Efficiency ratio, as adjusted: ((D-G-I)/(B+C+E-H)) 42.84  42.00  41.66  42.59  44.43  42.84  44.43 
Pre-tax net income to total revenue (net) (A/(B+C)) 56.58  50.11  50.03  52.40  52.92  56.58  52.92 
Pre-tax net income, as adjusted, to total revenue (net) ((A+F)/(B+C)) 54.91  49.74  49.49  52.59  52.45  54.91  52.45 
Pre-tax, pre-provision, net income (PPNR) (B+C-D) $ 147,154 $ 146,154 $ 147,954 $ 141,411 $ 134,893 $ 147,154 $ 134,893
Pre-tax, pre-provision, net income, as adjusted (B+C-D+F) 142,821 145,209 146,562 141,886 133,728 142,821 133,728
P5NR ((Pre-tax, pre-provision, profit percentage) PPNR to total revenue (net)) (B+C-D)/(B+C)
56.58  % 56.57  % 57.35  % 55.54  % 54.75  % 56.58  % 54.75  %
P5NR, as adjusted (B+C-D+F-G)/(B+C)
54.91  56.20  56.81  55.73  54.28  54.91  54.28 
Pre-tax net income (A) $ 147,154 $ 129,454 $ 129,084 $ 133,411 $ 130,393 $ 147,154 $ 130,393
Net interest income (B) 214,656 217,142 215,220 211,822 204,590 214,656 204,590
Non-interest income (C) 45,426 41,222 42,779 42,774 41,799 45,426 41,799
Non-interest expense (D) 112,928 112,210 110,045 113,185 111,496 112,928 111,496
Fully taxable equivalent adjustment (E) 2,534 2,398 2,616 2,628 892 2,534 892
Total pre-tax adjustments (F) (4,333) (945) (1,392) 475 (1,165) (4,333) (1,165)
Amortization of intangibles (G) 2,047 2,068 2,095 2,140 2,140 2,047 2,140
Adjustments:
Non-interest income:
Fair value adjustment for marketable securities $ 442 $ 850 $ 1,392 $ (274) $ 1,003 $ 442 $ 1,003
(Loss) gain on OREO (376) (2,423) 85 49 17 (376) 17
(Loss) gain on branches, equipment and other assets, net (163) 26 32 2,052 (8) (163) (8)
Special income from equity investment 3,891 3,891
BOLI death benefits 95 162 162
Recoveries on historic losses
Total non-interest income adjustments (H) $ 3,794 $ (1,452) $ 1,509 $ 1,827 $ 1,174 $ 3,794 $ 1,174
Non-interest expense:
FDIC special assessment 2,260
Total non-interest expense adjustments (I) $ $ $ $ 2,260 $ $ $



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
Quarter Ended
Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
Mar 31,
2024
TANGIBLE BOOK VALUE PER COMMON SHARE
Book value per common share: (A/B) $ 20.40 $ 19.92 $ 19.91 $ 19.30 $ 18.98
Tangible book value per common share: ((A-C-D)/B) 13.15 12.68 12.67 12.08 11.79
Total stockholders' equity (A) $ 4,042,555 $ 3,961,025 $ 3,959,789 $ 3,855,503 $ 3,811,401
End of period common shares outstanding (B) 198,206 198,882 198,879 199,746 200,797
Goodwill (C) 1,398,253 1,398,253 1,398,253 1,398,253 1,398,253
Core deposit and other intangibles (D) 38,280 40,327 42,395 44,490 46,630
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS
Equity to assets: (B/A) 17.58  % 17.61  % 17.35  % 16.82  % 16.69  %
Tangible common equity to tangible assets: ((B-C-D)/(A-C-D)) 12.09  11.98  11.78  11.23  11.06 
Total assets (A) $ 22,992,203 $ 22,490,748 $ 22,823,117 $ 22,919,905 $ 22,835,721
Total stockholders' equity (B) 4,042,555 3,961,025 3,959,789 3,855,503 3,811,401
Goodwill (C) 1,398,253 1,398,253 1,398,253 1,398,253 1,398,253
Core deposit and other intangibles (D) 38,280 40,327 42,395 44,490 46,630