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

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
_________________________________
FORM 8-K
_________________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): July 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 July 16, 2025 press release announcing second 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: July 16, 2025 By: /s/ Jennifer C. Floyd
Jennifer C. Floyd
Chief Accounting Officer

EX-99.1 2 homb063025earningsrelease.htm EX-99.1 Document

EXHIBIT 99.1
gh5yczfedemt000001a.jpg
For Immediate Release: July 16, 2025
Consistency, Strength & Earnings Power Remain the Story at HOMB
Conway, AR – Home BancShares, Inc. (NYSE: HOMB) (“Home” or the “Company”), parent company of Centennial Bank, released quarterly earnings today.
Quarterly Highlights
Metric Q2 2025 Q1 2025 Q4 2024 Q3 2024 Q2 2024
Net income
$118.4 million
$115.2 million
$100.6 million
$100.0 million
$101.5 million
Net income, as adjusted (non-GAAP)(1)
$114.6 million
$111.9 million
$99.8 million
$99.0 million
$103.9 million
Total revenue (net)
$271.0 million
$260.1 million
$258.4 million
$258.0 million
$254.6 million
Income before income taxes
$152.0 million
$147.2 million
$129.5 million
$129.1 million
$133.4 million
Pre-tax, pre-provision, net income (PPNR) (non-GAAP)(1)
$155.0 million
$147.2 million
$146.2 million
$148.0 million
$141.4 million
PPNR, as adjusted (non-GAAP)(1)
$150.4 million
$142.8 million
$145.2 million
$146.6 million
$141.9 million
Pre-tax net income to total revenue (net)
56.08%
56.58%
50.11%
50.03%
52.40%
Pre-tax net income, as adjusted, to total revenue (net) (non-GAAP)(1)
54.39% 54.91% 49.74%
49.49%
52.59%
P5NR (Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1)
57.19%
56.58%
56.57%
57.35%
55.54%
P5NR, as adjusted (non-GAAP)(1)
55.49% 54.91% 56.20%
56.81%
55.73%
ROA
2.08%
2.07%
1.77% 1.74% 1.79%
ROA, as adjusted (non-GAAP)(1)
2.02% 2.01% 1.76% 1.72% 1.83%
NIM
4.44%
4.44%
4.39% 4.28% 4.27%
Purchase accounting accretion
$1.2 million
$1.4 million
$1.6 million
$1.9 million
$1.9 million
ROE
11.77%
11.75%
10.13% 10.23% 10.73%
ROE, as adjusted (non-GAAP)(1)
11.39% 11.41% 10.05% 10.12% 10.98%
ROTCE (non-GAAP)(1)
18.26%
18.39%
15.94% 16.26% 17.29%
ROTCE, as adjusted (non-GAAP)(1)
17.68% 17.87% 15.82% 16.09% 17.69%
Diluted earnings per share
$0.60
$0.58
$0.51 $0.50 $0.51
Diluted earnings per share, as adjusted (non-GAAP)(1)
$0.58 $0.56 $0.50 $0.50 $0.52
Non-performing assets to total assets
0.60%
0.56%
0.63% 0.63% 0.56%
Common equity tier 1 capital 15.6% 15.4% 15.1% 14.7% 14.4%
Leverage 13.4% 13.3% 13.0% 12.5% 12.3%
Tier 1 capital 15.6% 15.4% 15.1% 14.7% 14.4%
Total risk-based capital 19.3% 19.1% 18.7% 18.3% 18.0%
Allowance for credit losses to total loans
1.86%
1.87%
1.87% 2.11% 2.00%
Book value per share $20.71 $20.40 $19.92 $19.91 $19.30
Tangible book value per share (non-GAAP)(1)
$13.44 $13.15 $12.68 $12.67 $12.08
Dividends per share
$0.20 $0.195 $0.195 $0.195 $0.18
Shareholder buyback yield(2)
0.49% 0.53% 0.05% 0.56% 0.67%
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.
(2) Calculation of this metric is included in the schedules accompanying this release.
“I am once again very pleased with our quarterly results. Diluted EPS of $0.60 and net income of $118.4 million are both records for HOMB. The ongoing, consistent performance from our bankers led to numerous other records being set in the second quarter, further highlighting that strength is no accident,” said John Allison, Chairman & CEO of HOMB.



Stock Repurchases and Dividends
During the three-month period ended June 30, 2025, the Company repurchased 1.0 million shares of common stock, which equated to a shareholder buyback yield of 0.49%(1). In comparison, during the three-month period ended March 31, 2025, the Company repurchased 1.0 million shares of common stock, which equated to a shareholder buyback yield of 0.53%(1). The Company defines shareholder buyback yield as the percentage of the Company’s market capitalization spent on share repurchases. It reflects how much the Company is returning to the shareholders by reducing the number of outstanding shares, and it is calculated by dividing the Company’s total share repurchase cost for the period by the Company’s total market capitalization at the beginning of the period.
In addition, during the quarter ended June 30, 2025, the Company paid a dividend of $0.20 per share. This cash dividend represented a $0.005 per share, or 2.6%, increase over the $0.195 cash dividend paid during the first quarter of 2025.

Operating Highlights
Net income for the three-month period ended June 30, 2025 was $118.4 million, or $0.60 diluted earnings per share, both of which were records for the Company. When adjusting for non-fundamental items, net income and diluted earnings per share on an as-adjusted basis (non-GAAP), were $114.6 million(2) and $0.58 per share(2), respectively, for the three months ended June 30, 2025.
Our net interest margin was 4.44% for both of the three-month periods ended June 30, 2025 and March 31, 2025. The yield on loans was 7.36% and 7.38% for the three months ended June 30, 2025 and March 31, 2025, respectively, as average loans increased from $14.89 billion to $15.06 billion. Additionally, the rate on interest bearing deposits decreased to 2.64% as of June 30, 2025, from 2.67% as of March 31, 2025, while average interest-bearing deposits increased from $13.20 billion to $13.43 billion.
During the second quarter of 2025, there was $516,000 of event interest income compared to $1.3 million of event interest income for the first quarter of 2025. Purchase accounting accretion on acquired loans was $1.2 million and $1.4 million for the three-month periods ended June 30, 2025 and March 31, 2025, respectively, and average purchase accounting loan discounts were $16.2 million and $17.5 million for the three-month periods ended June 30, 2025 and March 31, 2025, respectively.
Net interest income on a fully taxable equivalent basis was $222.5 million for the three-month period ended June 30, 2025, and $217.2 million for the three-month period ended March 31, 2025. This increase in net interest income for the three-month period ended June 30, 2025, was the result of a $6.6 million increase in interest income, partially offset by a $1.3 million increase in interest expense. The $6.6 million increase in interest income was primarily the result of a $5.3 million increase in loan income and a $2.3 million increase in income from deposits with other banks, partially offset by a $1.0 million decrease in investment income. The $1.3 million increase in interest expense was due to a $1.7 million increase in interest expense on deposits, partially offset by a $363,000 decrease in FHLB and other borrowed funds.
The Company reported $51.1 million of non-interest income for the second quarter of 2025. The most important components of non-interest income were $13.5 million from other income, $12.6 million from other service charges and fees, $9.6 million from service charges on deposit accounts, $5.2 million from trust fees, $4.8 million in mortgage lending income, $2.7 million from dividends from FHLB, FRB, FNBB and other, $1.4 million from the increase in cash value of life insurance and $972,000 from the gain on sale of branches, equipment and other assets, net. Included within other income was $3.5 million in special income from equity investments and $885,000 in legal fee reimbursements.



Non-interest expense for the second quarter of 2025 was $116.0 million. The most important components of non-interest expense were $64.3 million from salaries and employee benefits, $29.3 million in other operating expense, $14.0 million in occupancy and equipment expenses and $8.4 million in data processing expenses. Included within other expense was $3.3 million in legal claims expense, which was partially offset by a $1.5 million FDIC assessment reduction. For the second quarter of 2025, our efficiency ratio was 41.68%, and our efficiency ratio, as adjusted (non-GAAP), was 42.01%(2).
Financial Condition
Total loans receivable were $15.18 billion at June 30, 2025, compared to $14.95 billion at March 31, 2025. Total loans receivable of $15.18 billion were a record for the Company. Total deposits were $17.49 billion at June 30, 2025, compared to $17.54 billion at March 31, 2025. Total assets were $22.91 billion at June 30, 2025, compared to $22.99 billion at March 31, 2025.
During the second quarter of 2025, the Company had a $228.5 million increase in loans. Our community banking footprint experienced $106.8 million in organic loan growth during the quarter ended June 30, 2025, and Centennial CFG experienced $121.7 million of organic loan growth and had loans of $1.83 billion at June 30, 2025.
Non-performing loans to total loans were 0.63% and 0.60% at June 30, 2025 and March 31, 2025, respectively. Non-performing assets to total assets were 0.60% and 0.56% at June 30, 2025 and March 31, 2025, respectively. Net loans charged-off were $1.1 million for the three months ended June 30, 2025, and net loans recovered were $4.1 million for the three months ended March 31, 2025. The charge-off detail by region for the quarters ended June 30, 2025 and March 31, 2025 can be seen below.
For the Three Months Ended June 30, 2025
(in thousands) Texas Arkansas Centennial CFG Shore Premier Finance Florida Alabama Total
Charge-offs $ 2,588  $ 462  $ 181  $ 582  $ 245  $ 13  $ 4,071 
Recoveries (2,172) (223) —  (22) (577) (2) (2,996)
Net charge-offs (recoveries) $ 416  $ 239  $ 181  $ 560  $ (332) $ 11  $ 1,075 

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)
At June 30, 2025, non-performing loans were $96.3 million, and non-performing assets were $137.8 million. At March 31, 2025, non-performing loans were $89.6 million, and non-performing assets were $129.4 million.








The table below shows the non-performing loans and non-performing assets by region as June 30, 2025:
(in thousands) Texas Arkansas Centennial CFG Shore Premier Finance Florida Alabama Total
Non-accrual loans 22,487  16,276  787  11,716  37,833  162  89,261 
Loans 90+ days past due 3,557  2,341  —  —  1,133  —  7,031 
Total non-performing loans 26,044  18,617  787  11,716  38,966  162  96,292 
Foreclosed assets held for sale 17,259  863  22,842  —  565  —  41,529 
Other non-performing assets —  —  —  —  —  —  — 
Total other non-performing assets 17,259  863  22,842  —  565  —  41,529 
Total non-performing assets 43,303  19,480  23,629  11,716  39,531  162  137,821 

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 Company’s allowance for credit losses on loans was $281.9 million at June 30, 2025, or 1.86% of total loans, compared to the allowance for credit losses on loans of $279.9 million, or 1.87% of total loans, at March 31, 2025. As of June 30, 2025 and March 31, 2025, the Company’s allowance for credit losses on loans was 292.72% and 312.27% of its total non-performing loans, respectively.
Stockholders’ equity was $4.09 billion at June 30, 2025, which increased approximately $42.8 million from March 31, 2025. The net increase in stockholders’ equity is primarily associated with the $78.9 million increase in retained earnings, which was partially offset by the $11.4 million increase in accumulated other comprehensive loss and the $27.5 million in stock repurchases for the quarter. Book value per common share was $20.71 at June 30, 2025, compared to $20.40 at March 31, 2025. Tangible book value per common share (non-GAAP) was $13.44(2) at June 30, 2025, compared to $13.15(2) at March 31, 2025. Book value per common share and tangible book value per common share, as of June 30, 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, July 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/133918928. 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=862a0326&confId=84106. 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: 171523. A replay of the call will be available by calling 1-866-813-9403, Passcode: 539251, which will be available until July 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 is included in the schedules accompanying this release.
(2) 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) Jun 30,
2025
Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
ASSETS
 Cash and due from banks $ 291,344  $ 319,747  $ 281,063  $ 265,408  $ 229,209 
 Interest-bearing deposits with other banks 809,729  975,983  629,284  752,269  829,507 
    Cash and cash equivalents 1,101,073  1,295,730  910,347  1,017,677  1,058,716 
Federal funds sold 2,600  6,275  3,725  6,425  — 
Investment securities - available-for-sale,
     net of allowance for credit losses
2,899,968  3,003,320  3,072,639  3,270,620  3,344,539 
 Investment securities - held-to-maturity,
     net of allowance for credit losses
1,265,292  1,269,896  1,275,204  1,277,090  1,278,853 
    Total investment securities 4,165,260  4,273,216  4,347,843  4,547,710  4,623,392 
 Loans receivable 15,180,624  14,952,116  14,764,500  14,823,979  14,781,457 
 Allowance for credit losses (281,869) (279,944) (275,880) (312,574) (295,856)
    Loans receivable, net 14,898,755  14,672,172  14,488,620  14,511,405  14,485,601 
 Bank premises and equipment, net 379,729  384,843  386,322  388,776  383,691 
 Foreclosed assets held for sale 41,529  39,680  43,407  43,040  41,347 
 Cash value of life insurance 218,113  221,621  219,786  219,353  218,198 
 Accrued interest receivable 107,732  115,983  120,129  118,871  120,984 
 Deferred tax asset, net 174,323  170,120  186,697  176,629  195,041 
 Goodwill 1,398,253  1,398,253  1,398,253  1,398,253  1,398,253 
 Core deposit intangible 36,255  38,280  40,327  42,395  44,490 
 Other assets 383,400  376,030  345,292  352,583  350,192 
    Total assets $ 22,907,022  $ 22,992,203  $ 22,490,748  $ 22,823,117  $ 22,919,905 
LIABILITIES AND STOCKHOLDERS' EQUITY
 Deposits:
    Demand and non-interest-bearing $ 4,024,574  $ 4,079,289  $ 4,006,115  $ 3,937,168  $ 4,068,302 
    Savings and interest-bearing transaction
        accounts
11,571,949  11,586,106  11,347,850  10,966,426  11,150,516 
    Time deposits 1,891,909  1,876,096  1,792,332  1,802,116  1,736,985 
       Total deposits 17,488,432  17,541,491  17,146,297  16,705,710  16,955,803 
 Securities sold under agreements to repurchase 140,813  161,401  162,350  179,416  137,996 
 FHLB and other borrowed funds 550,500  600,500  600,750  1,300,750  1,301,050 
 Accrued interest payable and other liabilities 203,004  207,154  181,080  238,058  230,011 
 Subordinated debentures 438,957  439,102  439,246  439,394  439,542 
    Total liabilities 18,821,706  18,949,648  18,529,723  18,863,328  19,064,402 
 Stockholders' equity
 Common stock 1,972  1,982  1,989  1,989  1,997 
 Capital surplus 2,221,576  2,246,312  2,272,794  2,272,100  2,295,893 
 Retained earnings 2,097,712  2,018,801  1,942,350  1,880,562  1,819,412 
 Accumulated other comprehensive loss (235,944) (224,540) (256,108) (194,862) (261,799)
    Total stockholders' equity 4,085,316  4,042,555  3,961,025  3,959,789  3,855,503 
     Total liabilities and stockholders' equity $ 22,907,022  $ 22,992,203  $ 22,490,748  $ 22,823,117  $ 22,919,905 



Home BancShares, Inc.
Consolidated Statements of Income
(Unaudited)
 Quarter Ended Six Months Ended
(In thousands) Jun 30,
2025
Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
Jun 30,
2025
Jun 30,
2024
 Interest income:
   Loans $ 276,041  $ 270,784  $ 278,409  $ 281,977  $ 274,324  $ 546,825  $ 539,618 
   Investment securities
       Taxable 26,444  27,433  28,943  31,006  32,587  53,877  65,816 
       Tax-exempt 7,626  7,650  7,704  7,704  7,769  15,276  15,572 
   Deposits - other banks 8,951  6,620  7,585  12,096  12,564  15,571  23,092 
   Federal funds sold 53  55  73  62  59  108  120 
 Total interest income 319,115  312,542  322,714  332,845  327,303  631,657  644,218 
 Interest expense:
    Interest on deposits 88,489  86,786  90,564  97,785  95,741  175,275  188,289 
    Federal funds purchased —  —  —  —  —  — 
    FHLB and other borrowed funds 5,539  5,902  9,541  14,383  14,255  11,441  28,531 
    Securities sold under agreements to
        repurchase
1,012  1,074  1,346  1,335  1,363  2,086  2,767 
    Subordinated debentures 4,123  4,124  4,121  4,121  4,122  8,247  8,219 
 Total interest expense 99,163  97,886  105,572  117,625  115,481  197,049  227,806 
 Net interest income 219,952  214,656  217,142  215,220  211,822  434,608  416,412 
    Provision for credit losses on loans 3,000  —  16,700  18,200  8,000  3,000  13,500 
    Provision for (recovery of) credit losses on
        unfunded commitments
—  —  —  1,000  —  —  (1,000)
    Recovery of credit losses on investment
        securities
—  —  —  (330) —  —  — 
 Total credit loss expense 3,000  —  16,700  18,870  8,000  3,000  12,500 
 Net interest income after credit loss expense 216,952  214,656  200,442  196,350  203,822  431,608  403,912 
 Non-interest income:
    Service charges on deposit accounts 9,552  9,650  9,935  9,888  9,714  19,202  19,400 
    Other service charges and fees 12,643  10,689  11,651  10,490  10,679  23,332  20,868 
    Trust fees 5,234  4,760  4,526  4,403  4,722  9,994  9,788 
    Mortgage lending income 4,780  3,599  3,518  4,437  4,276  8,379  7,834 
    Insurance commissions 589  535  483  595  565  1,124  1,073 
    Increase in cash value of life insurance 1,415  1,842  1,215  1,161  1,279  3,257  2,474 
    Dividends from FHLB, FRB, FNBB & other 2,657  2,718  2,820  2,637  2,998  5,375  6,005 
    Gain on SBA loans —  288  218  145  56  288  254 
    Gain (loss) on branches, equipment and other
       assets, net
972  (163) 26  32  2,052  809  2,044 
    Gain (loss) on OREO, net 13  (376) (2,423) 85  49  (363) 66 
    Fair value adjustment for marketable
        securities
(238) 442  850  1,392  (274) 204  729 
    Other income 13,462  11,442  8,403  7,514  6,658  24,904  14,038 
 Total non-interest income 51,079  45,426  41,222  42,779  42,774  96,505  84,573 
 Non-interest expense:
    Salaries and employee benefits 64,318  61,855  60,824  58,861  60,427  126,173  121,337 
    Occupancy and equipment 14,023  14,425  14,526  14,546  14,408  28,448  28,959 
    Data processing expense 8,364  8,558  9,324  9,088  8,935  16,922  18,082 
    Other operating expenses 29,335  28,090  27,536  27,550  29,415  57,425  56,303 
 Total non-interest expense 116,040  112,928  112,210  110,045  113,185  228,968  224,681 
 Income before income taxes 151,991  147,154  129,454  129,084  133,411  299,145  263,804 
    Income tax expense 33,588  31,945  28,890  29,046  31,881  65,533  62,165 
 Net income $ 118,403  $ 115,209  $ 100,564  $ 100,038  $ 101,530  $ 233,612  $ 201,639 



Home BancShares, Inc.
Selected Financial Information
(Unaudited)
Quarter Ended Six Months Ended
(Dollars and shares in thousands, except per share data) Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Jun 30, 2025 Jun 30, 2024
PER SHARE DATA
Diluted earnings per common share $ 0.60 $ 0.58 $ 0.51 $ 0.50 $ 0.51 $ 1.18 $ 1.00
Diluted earnings per common share, as adjusted
    (non-GAAP)(1)
0.58 0.56 0.50 0.50 0.52 1.14 1.01
Basic earnings per common share 0.60 0.58 0.51 0.50 0.51 1.18 1.00
Dividends per share - common 0.20 0.195 0.195 0.20 0.18 0.395 0.36
Shareholder buyback yield(2)
0.49% 0.53% 0.05% 0.56% 0.67% 1.02% 1.12%
Book value per common share $ 20.71 $ 20.40 $ 19.92 $ 19.91 $ 19.30 $ 20.71 $ 19.30
Tangible book value per common share
     (non-GAAP)(1)
13.44 13.15 12.68 12.67 12.08 13.44 12.08
STOCK INFORMATION
Average common shares outstanding 197,532 198,657 198,863 199,380 200,319 198,091 200,765
Average diluted shares outstanding 197,765 198,852 198,973 199,461 200,465 198,289 200,909
End of period common shares outstanding 197,239 198,206 198,882 198,879 199,746 197,239 199,746
ANNUALIZED PERFORMANCE METRICS
Return on average assets (ROA) 2.08  % 2.07  % 1.77  % 1.74  % 1.79  % 2.08  % 1.78  %
Return on average assets, as adjusted:
     (ROA, as adjusted) (non-GAAP)(1)
2.02  2.01  1.76  1.72  1.83  2.02  1.79 
Return on average assets excluding intangible
     amortization (non-GAAP)(1)
2.25  2.24  1.92  1.88  1.94  2.25  1.93 
Return on average assets, as adjusted, excluding
     intangible amortization (non-GAAP)(1)
2.18  2.18  1.91  1.86  1.98  2.18  1.94 
Return on average common equity (ROE) 11.77  11.75  10.13  10.23  10.73  11.76  10.69 
Return on average common equity, as adjusted:
     (ROE, as adjusted) (non-GAAP)(1)
11.39  11.41  10.05  10.12  10.98  11.40  10.76 
Return on average tangible common equity
     (ROTCE) (non-GAAP)(1)
18.26  18.39  15.94  16.26  17.29  18.33  17.26 
Return on average tangible common equity, as adjusted:
     (ROTCE, as adjusted) (non-GAAP)(1)
17.68  17.87  15.82  16.09  17.69  17.77  17.38 
Return on average tangible common equity excluding
     intangible amortization (non-GAAP)(1)
18.50  18.64  16.18  16.51  17.56  18.57  17.53 
Return on average tangible common equity, as adjusted,
     excluding intangible amortization (non-GAAP)(1)
17.92  18.12  16.07  16.34  17.97  18.02  17.66 
(1)  Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.
(2) Calculation of this metric is included in the schedules accompanying this release.



Home BancShares, Inc.
Selected Financial Information
(Unaudited)
Quarter Ended Six Months Ended
(Dollars in thousands) Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Jun 30, 2025 Jun 30, 2024
Efficiency ratio 41.68  % 42.22  % 42.24  % 41.42  % 43.17  % 41.94  % 43.69  %
Efficiency ratio, as adjusted (non-GAAP)(1)
42.01  42.84  42.00  41.66  42.59  42.42  43.50 
Net interest margin - FTE (NIM) 4.44  4.44  4.39  4.28  4.27  4.44  4.20 
Fully taxable equivalent adjustment $ 2,526 $ 2,534 $ 2,398 $ 2,616 $ 2,628 $ 5,060 $ 3,520
Total revenue (net) 271,031 260,082 258,364 257,999 254,596 531,113 500,985
Pre-tax, pre-provision, net income (PPNR)
     (non-GAAP)(1)
154,991 147,154 146,154 147,954 141,411 302,145 276,304
PPNR, as adjusted (non-GAAP)(1)
150,404 142,821 145,209 146,562 141,886 293,225 275,614
Pre-tax net income to total revenue (net) 56.08  % 56.58  % 50.11  % 50.03  % 52.40  % 56.32  % 52.66  %
Pre-tax net income, as adjusted, to total revenue (net) (non-GAAP)(1)
54.39  54.91  49.74  49.49  52.59  54.64  52.52 
P5NR ((Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1)
57.19  56.58  56.57  57.35  55.54  56.89  55.15 
P5NR, as adjusted (non-GAAP)(1)
55.49  54.91  56.20  56.81  55.73  55.21  55.01 
Total purchase accounting accretion $ 1,233 $ 1,378 $ 1,610 $ 1,878 $ 1,873 $ 2,611 $ 4,645
Average purchase accounting loan discounts 16,219 17,493 19,090 20,832 22,788 16,873 23,813
OTHER OPERATING EXPENSES
Advertising $ 2,054 $ 1,928 $ 1,941 $ 1,810 $ 1,692 $ 3,982 $ 3,346
Amortization of intangibles 2,025 2,047 2,068 2,095 2,140 4,072 4,280
Electronic banking expense 3,172 3,055 3,307 3,569 3,412 6,227 6,568
Directors' fees 431 452 356 362 423 883 921
Due from bank service charges 283 281 271 302 282 564 558
FDIC and state assessment 1,636 3,387 3,216 3,360 5,494 5,023 8,812
Insurance 1,049 999 900 926 905 2,048 1,808
Legal and accounting 2,360 3,641 2,361 1,902 2,617 6,001 4,698
Other professional fees 2,211 1,947 1,736 2,062 2,108 4,158 4,344
Operating supplies 711 711 711 673 613 1,422 1,296
Postage 488 503 518 522 497 991 1,020
Telephone 419 436 438 455 444 855 914
Other expense 12,496 8,703 9,713 9,512 8,788 21,199 17,738
        Total other operating expenses $ 29,335 $ 28,090 $ 27,536 $ 27,550 $ 29,415 $ 57,425 $ 56,303
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.



Home BancShares, Inc.
Selected Financial Information
(Unaudited)
(Dollars in thousands) Jun 30,
2025
Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
BALANCE SHEET RATIOS
Total loans to total deposits 86.80  % 85.24  % 86.11  % 88.74  % 87.18  %
Common equity to assets 17.83  17.58  17.61  17.35  16.82 
Tangible common equity to tangible assets
     (non-GAAP)(1)
12.35  12.09  11.98  11.78  11.23 
LOANS RECEIVABLE
Real estate
Commercial real estate loans
     Non-farm/non-residential $ 5,553,182 $ 5,588,681 $ 5,426,780 $ 5,496,536 $ 5,599,925
Construction/land development 2,695,561 2,735,760 2,736,214 2,741,419 2,511,817
Agricultural 315,926 335,437 336,993 335,965 345,461
Residential real estate loans
Residential 1-4 family 2,138,990 1,947,872 1,956,489 1,932,352 1,910,143
Multifamily residential 620,439 576,089 496,484 482,648 509,091
Total real estate 11,324,098 11,183,839 10,952,960 10,988,920 10,876,437
Consumer 1,218,834 1,227,745 1,234,361 1,219,197 1,189,386
Commercial and industrial 2,107,326 2,045,036 2,022,775 2,084,667 2,242,072
Agricultural 323,457 314,323 367,251 352,963 314,600
Other 206,909 181,173 187,153 178,232 158,962
Loans receivable $ 15,180,624 $ 14,952,116 $ 14,764,500 $ 14,823,979 $ 14,781,457
ALLOWANCE FOR CREDIT LOSSES
Balance, beginning of period $ 279,944 $ 275,880 $ 312,574 $ 295,856 $ 290,294
Loans charged off 4,071 3,458 53,959 2,001 3,098
Recoveries of loans previously charged off 2,996 7,522 565 519 660
Net loans charged off (recovered) 1,075 (4,064) 53,394 1,482 2,438
Provision for credit losses - loans 3,000 16,700 18,200 8,000
Balance, end of period $ 281,869 $ 279,944 $ 275,880 $ 312,574 $ 295,856
Net charge-offs (recoveries) to average total loans 0.03  % (0.11) % 1.44  % 0.04  % 0.07  %
Allowance for credit losses to total loans 1.86  1.87  1.87  2.11  2.00 
NON-PERFORMING ASSETS
Non-performing loans
Non-accrual loans $ 89,261 $ 86,383 $ 93,853 $ 95,747 $ 78,090
Loans past due 90 days or more 7,031 3,264 5,034 5,356 8,251
Total non-performing loans 96,292 89,647 98,887 101,103 86,341
Other non-performing assets
Foreclosed assets held for sale, net 41,529 39,680 43,407 43,040 41,347
Other non-performing assets 63 63 63 63
Total other non-performing assets 41,529 39,743 43,470 43,103 41,410
Total non-performing assets $ 137,821 $ 129,390 $ 142,357 $ 144,206 $ 127,751
Allowance for credit losses for loans to non-performing loans 292.72  % 312.27  % 278.99  % 309.16  % 342.66  %
Non-performing loans to total loans 0.63  0.60  0.67  0.68  0.58 
Non-performing assets to total assets 0.60  0.56  0.63  0.63  0.56 
(1) Calculation of this metric and the reconciliation to GAAP is included in the schedules accompanying this release.



Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)
Three Months Ended
June 30, 2025 March 31, 2025
(Dollars in thousands) Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
ASSETS
Earning assets
Interest-bearing balances due from banks $ 813,833  $ 8,951  4.41  % $ 611,962  $ 6,620  4.39  %
Federal funds sold 4,878  53  4.36  5,091  55  4.38 
Investment securities - taxable 3,095,764  26,444  3.43  3,179,290  27,433  3.50 
Investment securities - non-taxable - FTE 1,113,044  10,033  3.62  1,135,783  10,061  3.59 
Loans receivable - FTE 15,055,414  276,160  7.36  14,893,912  270,907  7.38 
Total interest-earning assets 20,082,933  321,641  6.42  19,826,038  315,076  6.45 
Non-earning assets 2,714,805  2,722,797 
Total assets $ 22,797,738  $ 22,548,835 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts $ 11,541,641  $ 71,042  2.47  % $ 11,402,688  $ 69,672  2.48  %
Time deposits 1,886,147  17,447  3.71  1,801,503  17,114  3.85 
Total interest-bearing deposits 13,427,788  88,489  2.64  13,204,191  86,786  2.67 
     Federal funds purchased 46  —  —  —  —  — 
     Securities sold under agreement to
         repurchase
143,752  1,012  2.82  155,861  1,074  2.79 
     FHLB and other borrowed funds 566,984  5,539  3.92  600,681  5,902  3.98 
     Subordinated debentures 439,027  4,123  3.77  439,173  4,124  3.81 
    Total interest-bearing liabilities 14,577,597  99,163  2.73  14,399,906  97,886  2.76 
Non-interest bearing liabilities
Non-interest bearing deposits 3,981,901  3,980,944 
Other liabilities 202,085  190,314 
Total liabilities 18,761,583  18,571,164 
Shareholders' equity 4,036,155  3,977,671 
Total liabilities and shareholders' equity $ 22,797,738  $ 22,548,835 
Net interest spread 3.69  % 3.69  %
Net interest income and margin - FTE $ 222,478  4.44  $ 217,190  4.44 



Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)
Six Months Ended
June 30, 2025 June 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 $ 713,455  $ 15,571  4.40  % $ 865,686  $ 23,092  5.36  %
Federal funds sold 4,984  108  4.37  4,718  120  5.11 
Investment securities - taxable 3,137,296  53,877  3.46  3,459,639  65,816  3.83 
Investment securities - non-taxable - FTE 1,124,351  20,094  3.60  1,221,431  18,896  3.11 
Loans receivable - FTE 14,975,109  547,067  7.37  14,568,029  539,814  7.45 
Total interest-earning assets 19,955,195  636,717  6.43  20,119,503  647,738  6.47 
Non-earning assets 2,718,779  2,660,101 
Total assets $ 22,673,974  $ 22,779,604 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts $ 11,472,548  $ 140,713  2.47  % $ 11,078,749  $ 153,525  2.79  %
Time deposits 1,844,059  34,562  3.78  1,708,902  34,764  4.09 
Total interest-bearing deposits 13,316,607  175,275  2.65  12,787,651  188,289  2.96 
     Federal funds purchased 23  —  —  17  —  — 
     Securities sold under agreement to
         repurchase
149,773  2,086  2.81  165,962  2,767  3.35 
     FHLB and other borrowed funds 583,739  11,441  3.95  1,301,071  28,531  4.41 
     Subordinated debentures 439,100  8,247  3.79  439,686  8,219  3.76 
    Total interest-bearing liabilities 14,489,242  197,049  2.74  14,694,387  227,806  3.12 
Non-interest bearing liabilities
Non-interest bearing deposits 3,981,425  4,050,787 
Other liabilities 196,232  239,704 
Total liabilities 18,666,899  18,984,878 
Shareholders' equity 4,007,075  3,794,726 
Total liabilities and shareholders' equity $ 22,673,974  $ 22,779,604 
Net interest spread 3.69  % 3.35  %
Net interest income and margin - FTE $ 439,668  4.44  $ 419,932  4.20 



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
  Quarter Ended Six Months Ended
(Dollars and shares in thousands,
except per share data)
Jun 30,
2025
Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
Jun 30,
2025
Jun 30,
2024
EARNINGS, AS ADJUSTED
GAAP net income available to common shareholders (A) $ 118,403 $ 115,209 $ 100,564 $ 100,038 $ 101,530 $ 233,612 $ 201,639
Pre-tax adjustments
FDIC special assessment (1,516) 2,260 (1,516) 2,260
BOLI death benefits (1,243) (95) (1,243) (162)
Gain on sale of premises and equipment (983) (2,059) (983) (2,059)
Fair value adjustment for marketable securities 238 (442) (850) (1,392) 274 (204) (729)
Special income from equity investment (3,498) (3,891) (7,389)
Legal fee reimbursement (885) (885)
Legal claims expense 3,300 3,300
Total pre-tax adjustments (4,587) (4,333) (945) (1,392) 475 (8,920) (690)
Tax-effect of adjustments (817) (1,059) (208) (348) 119 (1,876) (132)
Deferred tax asset write-down 2,030 2,030
Total adjustments after-tax (B) (3,770) (3,274) (737) (1,044) 2,386 (7,044) 1,472
Earnings, as adjusted (C) $ 114,633 $ 111,935 $ 99,827 $ 98,994 $ 103,916 $ 226,568 $ 203,111
Average diluted shares outstanding (D) 197,765 198,852 198,973 199,461 200,465 198,289 200,909
GAAP diluted earnings per share: (A/D) $ 0.60 $ 0.58 $ 0.51 $ 0.50 $ 0.51 $ 1.18 $ 1.00
Adjustments after-tax: (B/D) (0.02) (0.02) (0.01) 0.01 (0.04) 0.01
Diluted earnings per common share, as adjusted: (C/D) $ 0.58 $ 0.56 $ 0.50 $ 0.50 $ 0.52 $ 1.14 $ 1.01
ANNUALIZED RETURN ON AVERAGE ASSETS
Return on average assets: (A/E) 2.08  % 2.07  % 1.77  % 1.74  % 1.79  % 2.08  % 1.78  %
Return on average assets, as adjusted: (ROA, as adjusted) ((A+D)/E) 2.02  2.01  1.76  1.72  1.83  2.02  1.79 
Return on average assets excluding intangible amortization: ((A+C)/(E-F)) 2.25  2.24  1.92  1.88  1.94  2.25  1.93 
Return on average assets, as adjusted, excluding intangible amortization: ((A+C+D)/(E-F)) 2.18  2.18  1.91  1.86  1.98  2.18  1.94 
GAAP net income available to common shareholders (A) $ 118,403 $ 115,209 $ 100,564 $ 100,038 $ 101,530 $ 233,612 $ 201,639
Amortization of intangibles (B) 2,025 2,047 2,068 2,095 2,140 4,072 4,280
Amortization of intangibles after-tax (C) 1,530 1,547 1,563 1,572 1,605 3,077 3,210
Adjustments after-tax (D) (3,770) (3,274) (737) (1,044) 2,386 (7,044) 1,472
Average assets (E) 22,797,738 22,548,835 22,565,077 22,893,784 22,875,949 22,673,974 22,779,604
Average goodwill & core deposit intangible (F) 1,435,480 1,437,515 1,439,566 1,441,654 1,443,778 1,436,492 1,444,840



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
  Quarter Ended Six Months Ended
(Dollars in thousands) Jun 30,
2025
Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
Jun 30,
2025
Jun 30,
2024
ANNUALIZED RETURN ON AVERAGE COMMON EQUITY
Return on average common equity: (A/D) 11.77  % 11.75  % 10.13  % 10.23  % 10.73  % 11.76  % 10.69  %
Return on average common equity, as adjusted: (ROE, as adjusted) ((A+C)/D) 11.39  11.41  10.05  10.12  10.98  11.40  10.76 
Return on average tangible common equity:
    (ROTCE) (A/(D-E))
18.26  18.39  15.94  16.26  17.29  18.33  17.26 
Return on average tangible common equity, as adjusted: (ROTCE, as adjusted) ((A+C)/(D-E)) 17.68  17.87  15.82  16.09  17.69  17.77  17.38 
Return on average tangible common equity excluding intangible amortization: (B/(D-E)) 18.50  18.64  16.18  16.51  17.56  18.57  17.53 
Return on average tangible common equity, as adjusted, excluding intangible amortization: ((B+C)/(D-E)) 17.92  18.12  16.07  16.34  17.97  18.02  17.66 
GAAP net income available to common shareholders (A) $ 118,403 $ 115,209 $ 100,564 $ 100,038 $ 101,530 $ 233,612 $ 201,639
Earnings excluding intangible amortization (B) 119,933 116,756 102,127 101,610 103,135 236,689 204,849
Adjustments after-tax (C) (3,770) (3,274) (737) (1,044) 2,386 (7,044) 1,472
Average common equity (D) 4,036,155 3,977,671 3,950,176 3,889,712 3,805,800 4,007,075 3,794,726
Average goodwill & core deposits intangible (E) 1,435,480 1,437,515 1,439,566 1,441,654 1,443,778 1,436,492 1,444,840
EFFICIENCY RATIO & P5NR
Efficiency ratio: ((D-G)/(B+C+E)) 41.68  % 42.22  % 42.24  % 41.42  % 43.17  % 41.94  % 43.69  %
Efficiency ratio, as adjusted: ((D-G-I)/(B+C+E-H)) 42.01  42.84  42.00  41.66  42.59  42.42  43.50 
Pre-tax net income to total revenue (net) (A/(B+C)) 56.08  56.58  50.11  50.03  52.40  56.32  52.66 
Pre-tax net income, as adjusted, to total revenue (net) ((A+F)/(B+C)) 54.39  54.91  49.74  49.49  52.59  54.64  52.52 
Pre-tax, pre-provision, net income (PPNR) (B+C-D) $ 154,991 $ 147,154 $ 146,154 $ 147,954 $ 141,411 $ 302,145 $ 276,304
Pre-tax, pre-provision, net income, as adjusted (B+C-D+F) 150,404 142,821 145,209 146,562 141,886 293,225 275,614
P5NR ((Pre-tax, pre-provision, profit percentage) PPNR to total revenue (net)) (B+C-D)/(B+C)
57.19  % 56.58  % 56.57  % 57.35  % 55.54  % 56.89  % 55.15  %
P5NR, as adjusted (B+C-D+F-G)/(B+C)
55.49  54.91  56.20  56.81  55.73  55.21  55.01 
Pre-tax net income (A) $ 151,991 $ 147,154 $ 129,454 $ 129,084 $ 133,411 $ 299,145 $ 263,804
Net interest income (B) 219,952 214,656 217,142 215,220 211,822 434,608 416,412
Non-interest income (C) 51,079 45,426 41,222 42,779 42,774 96,505 84,573
Non-interest expense (D) 116,040 112,928 112,210 110,045 113,185 228,968 224,681
Fully taxable equivalent adjustment (E) 2,526 2,534 2,398 2,616 2,628 5,060 3,520
Total pre-tax adjustments (F) (4,587) (4,333) (945) (1,392) 475 (8,920) (690)
Amortization of intangibles (G) 2,025 2,047 2,068 2,095 2,140 4,072 4,280
Adjustments:
Non-interest income:
Fair value adjustment for marketable securities $ (238) $ 442 $ 850 $ 1,392 $ (274) $ 204 $ 729
Gain (loss) on OREO 13 (376) (2,423) 85 49 (363) 66
Gain (loss) on branches, equipment and other assets, net 972 (163) 26 32 2,052 809 2,044
Special income from equity investment 3,498 3,891 7,389
Legal expense reimbursement 885 885
BOLI death benefits 1,243 95 1,243 162
Total non-interest income adjustments (H) $ 6,373 $ 3,794 $ (1,452) $ 1,509 $ 1,827 $ 10,167 $ 3,001
Non-interest expense:
FDIC special assessment (1,516) 2,260 (1,516) 2,260
Legal claims expense 3,300 3,300
Total non-interest expense adjustments (I) $ 1,784 $ $ $ $ 2,260 $ 1,784 $ 2,260



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
Quarter Ended
Jun 30,
2025
Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
Jun 30,
2024
TANGIBLE BOOK VALUE PER COMMON SHARE
Book value per common share: (A/B) $ 20.71 $ 20.40 $ 19.92 $ 19.91 $ 19.30
Tangible book value per common share: ((A-C-D)/B) 13.44 13.15 12.68 12.67 12.08
Total stockholders' equity (A) $ 4,085,316 $ 4,042,555 $ 3,961,025 $ 3,959,789 $ 3,855,503
End of period common shares outstanding (B) 197,239 198,206 198,882 198,879 199,746
Goodwill (C) 1,398,253 1,398,253 1,398,253 1,398,253 1,398,253
Core deposit and other intangibles (D) 36,255 38,280 40,327 42,395 44,490
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS
Equity to assets: (B/A) 17.83  % 17.58  % 17.61  % 17.35  % 16.82  %
Tangible common equity to tangible assets: ((B-C-D)/(A-C-D)) 12.35  12.09  11.98  11.78  11.23 
Total assets (A) $ 22,907,022 $ 22,992,203 $ 22,490,748 $ 22,823,117 $ 22,919,905
Total stockholders' equity (B) 4,085,316 4,042,555 3,961,025 3,959,789 3,855,503
Goodwill (C) 1,398,253 1,398,253 1,398,253 1,398,253 1,398,253
Core deposit and other intangibles (D) 36,255 38,280 40,327 42,395 44,490





Home BancShares, Inc.
Shareholder Buyback Yield
(Unaudited)
Quarter Ended Six Months Ended
(Dollars and shares in thousands) Jun. 30, 2025 Mar. 31, 2025 Dec. 31, 2024 Sep. 30, 2024 Jun. 30, 2024 Jun. 30, 2025 Jun. 30, 2024
SHAREHOLDER BUYBACK YIELD
Shareholder buyback yield: (A/B) 0.49  % 0.53  % 0.05  % 0.56  % 0.67  % 1.02  % 1.12  %
Shares repurchased 1,000 1,000 96 1,000 1,400 2,000 2,426
Average price per share
$ 26.99 $ 29.67 $ 26.38 $ 26.90 $ 23.26 $ 28.33 $ 23.31
Principal cost
26,989 29,668 2,526 26,902 32,562 56,657 56,549
Excise tax 459 117 (72) 63 285 576 421
Total share repurchase cost (A) $ 27,448 $ 29,785 $ 2,454 $ 26,965 $ 32,847 $ 57,233 $ 56,970
Shares outstanding beginning of period 198,206 198,882 198,879 199,746 200,797 198,882 201,526
Price per share beginning of period $ 28.27 $ 28.30 $ 27.09 $ 23.96 $ 24.57 $ 28.30 $ 25.33
Market capitalization beginning of period (B)
$ 5,603,284 $ 5,628,361 $ 5,387,632 $ 4,785,914 $ 4,933,582 $ 5,628,361 $ 5,104,654