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): October 15, 2025
_________________________________
HOME BANCSHARES, INC.
(Exact name of Registrant as Specified in Its Charter)
_________________________________
Arkansas 001-41093 71-0682831
(State or Other Jurisdiction of Incorporation) (Commission File Number) (IRS Employer Identification No.)
719 Harkrider, Suite 100
Conway, Arkansas 72032
(Address of Principal Executive Offices) (Zip Code)
(501) 339-2929
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
_________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, par value $0.01 per share HOMB New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o Home BancShares, Inc. (the “Company”) hereby furnishes its October 15, 2025 press release announcing third 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
99.2
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: October 15, 2025 By: /s/ Jennifer C. Floyd
Jennifer C. Floyd
Chief Accounting Officer

EX-99.1 2 homb093025earningsrelease.htm EX-99.1 Document

EXHIBIT 99.1
gh5yczfedemt000001a.jpg
For Immediate Release: October 15, 2025
Strength is Still the Story at HOMB with Another Record Breaking Quarter
Conway, AR – Home BancShares, Inc. (NYSE: HOMB) (“Home” or the “Company”), parent company of Centennial Bank, released quarterly earnings today.
Quarterly Highlights
Metric Q3 2025 Q2 2025 Q1 2025 Q4 2024 Q3 2024
Net income
$123.6 million
$118.4 million
$115.2 million
$100.6 million
$100.0 million
Net income, as adjusted (non-GAAP)(1)
$119.7 million
$114.6 million
$111.9 million
$99.8 million
$99.0 million
Total revenue (net)
$277.7 million
$271.0 million
$260.1 million
$258.4 million
$258.0 million
Income before income taxes
$159.3 million
$152.0 million
$147.2 million
$129.5 million
$129.1 million
Pre-tax, pre-provision, net income (PPNR) (non-GAAP)(1)
$162.8 million
$155.0 million
$147.2 million
$146.2 million
$148.0 million
PPNR, as adjusted (non-GAAP)(1)
$157.7 million
$150.4 million
$142.8 million
$145.2 million
$146.6 million
Pre-tax net income to total revenue (net)
57.38%
56.08%
56.58%
50.11%
50.03%
Pre-tax net income, as adjusted, to total revenue (net) (non-GAAP)(1)
55.53% 54.39% 54.91%
49.74%
49.49%
P5NR (Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1)
58.64%
57.19%
56.58%
56.57%
57.35%
P5NR, as adjusted (non-GAAP)(1)
56.80% 55.49% 54.91%
56.20%
56.81%
ROA
2.17%
2.08%
2.07% 1.77% 1.74%
ROA, as adjusted (non-GAAP)(1)
2.10% 2.02% 2.01% 1.76% 1.72%
NIM
4.56%
4.44%
4.44% 4.39% 4.28%
Purchase accounting accretion
$1.3 million
$1.2 million
$1.4 million
$1.6 million
$1.9 million
ROE
11.91%
11.77%
11.75% 10.13% 10.23%
ROE, as adjusted (non-GAAP)(1)
11.54% 11.39% 11.41% 10.05% 10.12%
ROTCE (non-GAAP)(1)
18.28%
18.26%
18.39% 15.94% 16.26%
ROTCE, as adjusted (non-GAAP)(1)
17.70% 17.68% 17.87% 15.82% 16.09%
Diluted earnings per share
$0.63
$0.60
$0.58 $0.51 $0.50
Diluted earnings per share, as adjusted (non-GAAP)(1)
$0.61 $0.58 $0.56 $0.50 $0.50
Non-performing assets to total assets
0.56%
0.60%
0.56% 0.63% 0.63%
Common equity tier 1 capital 16.1% 15.6% 15.4% 15.1% 14.7%
Leverage 13.8% 13.4% 13.3% 13.0% 12.5%
Tier 1 capital 16.1% 15.6% 15.4% 15.1% 14.7%
Total risk-based capital 18.9% 19.3% 19.1% 18.7% 18.3%
Allowance for credit losses to total loans
1.87%
1.86%
1.87% 1.87% 2.11%
Book value per share $21.41 $20.71 $20.40 $19.92 $19.91
Tangible book value per share (non-GAAP)(1)
$14.13 $13.44 $13.15 $12.68 $12.67
Dividends per share
$0.20 $0.20 $0.195 $0.195 $0.195
Shareholder buyback yield(2)
0.18% 0.49% 0.53% 0.05% 0.56%
(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.
“HOMB’s powerful, peer leading margins and efficiencies, coupled with strong revenues, propelled HOMB to another top tier, best in class third quarter performance,” said John Allison, Chairman.



Financial Performance Trends
The chart below illustrates Home BancShares’ consistent improvement in profitability over the past five quarters. Net income reached a record $123.6 million in Q3 2025, while net income, as adjusted (non-GAAP)(1), also set a new high at $119.7 million. This sustained upward trend reflects the Company’s strong operational performance and effective management of one-time expenses.
The chart below demonstrates Home BancShares’ robust operational performance as measured by pre-tax, pre-provision, net income (PPNR) (non-GAAP)(1) over the past five quarters. PPNR is a key indicator of the Company’s earnings power, as it reflects revenue generation and expense management before the impact of credit loss provisions and taxes.
a1netincomea.jpg
a2ppnra.jpg
The chart below highlights Home BancShares’ strong and consistent return on average assets (ROA) over the past five quarters. ROA, a key measure of how efficiently the Company utilizes its assets to generate net income, has demonstrated a steady upward trend, reaching 2.17% in Q3 2025. This improvement reflects the Company’s disciplined approach to asset management, prudent lending practices, and ongoing focus on operational efficiency.
The chart below underscores Home BancShares’ strong and consistent performance in managing operating expenses, as reflected in its efficiency ratio over the past five quarters. The efficiency ratio is a key metric that measures how effectively the Company converts its revenue into net income by comparing non-interest expenses to total revenue. A lower efficiency ratio indicates greater operational efficiency and cost discipline, which are essential for sustaining profitability and enhancing shareholder value.
a3roaa.jpg
a4efficiencyratioa.jpg






The tables below present additional key financial metrics over the past five quarters, including net interest margin (NIM), yield on interest-earning assets, rate on interest-bearing liabilities, and net interest spread. These metrics are fundamental indicators of the Company’s profitability and operational efficiency.
net_interestxmarginxnim2a.jpg
a6nim_yieldsxratesa.jpg

Operating Highlights
Net income for the three-month period ended September 30, 2025 was $123.6 million, or $0.63 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 $119.7 million(1) and $0.61 per share(1), respectively, for the three months ended September 30, 2025.
The Company recorded $6.7 million in provision for credit losses on loans during the three-month period ended September 30, 2025. In addition, the Company recorded a $1.0 million recovery of credit losses on unfunded commitments. The Company also recorded a $2.2 million recovery of credit losses on investment securities. As a result, total credit loss expense for the three-month period ended September 30, 2025 was $3.5 million.
Our net interest margin was 4.56% and 4.44% for the three-month periods ended September 30, 2025 and June 30, 2025, respectively. The yield on loans was 7.39% and 7.36% for the three months ended September 30, 2025 and June 30, 2025, respectively, as average loans increased from $15.06 billion to $15.22 billion. Additionally, the rate on interest bearing deposits decreased to 2.62% as of September 30, 2025, from 2.64% as of June 30, 2025, while average interest-bearing deposits decreased from $13.43 billion to $13.32 billion.
During the third quarter of 2025, there was $1.5 million of event interest income compared to $516,000 of event interest income for the second quarter of 2025. Purchase accounting accretion on acquired loans was $1.3 million and $1.2 million for the three-month periods ended September 30, 2025 and June 30, 2025, respectively, and average purchase accounting loan discounts were $15.0 million and $16.2 million for the three-month periods ended September 30, 2025 and June 30, 2025, respectively.
Net interest income on a fully taxable equivalent basis was $229.1 million for the three-month period ended September 30, 2025, and $222.5 million for the three-month period ended June 30, 2025. This increase in net interest income for the three-month period ended September 30, 2025, was the result of a $4.8 million increase in interest income, and a $1.8 million decrease in interest expense. The $4.8 million increase in interest income was primarily the result of a $7.5 million increase in loan income. This was partially offset by a $2.7 million decrease in income from deposits with other banks. The $1.8 million decrease in interest expense was due to a $1.1 million decrease in interest expense on subordinated debt and a $527,000 decrease in interest expense on deposits. The $1.1 million decrease in interest expense on subordinated debt was a result of the Company repurchasing $20.0 million in par value of its $300.0 million Fixed-to-Floating Rate Subordinated Notes due 2032.



The Company reported $51.5 million of non-interest income for the third quarter of 2025. The most important components of non-interest income were $14.0 million from other income, $12.1 million from other service charges and fees, $10.5 million from service charges on deposit accounts, $4.7 million in mortgage lending income, $4.6 million from trust fees, $2.7 million from dividends from FHLB, FRB, FNBB and other, $1.4 million from the increase in cash value of life insurance and $1.0 million from the fair value adjustment for marketable securities. Included within other income were $2.0 million income from recoveries on historic losses, $1.9 million income from the gain on the retirement of subordinated debt, $1.8 million income from a recovery on a lawsuit and $187,000 in bank owned life insurance death benefit income.
Non-interest expense for the third quarter of 2025 was $114.8 million. The most important components of non-interest expense were $63.8 million salaries and employee benefits expense, $27.3 million in other operating expense, $14.8 million in occupancy and equipment expenses and $8.9 million in data processing expenses. For the third quarter of 2025, our efficiency ratio was 40.21%, and our efficiency ratio, as adjusted (non-GAAP), was 40.95%(1).
Financial Condition
Total loans receivable were $15.29 billion at September 30, 2025, compared to $15.18 billion at June 30, 2025. Total loans receivable of $15.29 billion were a record for the Company. Total deposits were $17.33 billion at September 30, 2025, compared to $17.49 billion at June 30, 2025. Total assets were $22.71 billion at September 30, 2025, compared to $22.91 billion at June 30, 2025.
During the third quarter of 2025, the Company had a $105.3 million increase in loans. Our community banking footprint experienced $164.8 million in organic loan growth during the quarter ended September 30, 2025, and Centennial CFG experienced $59.4 million of organic loan decline and had loans of $1.78 billion at September 30, 2025.
Non-performing loans to total loans were 0.56% and 0.63% at September 30, 2025 and June 30, 2025, respectively. Non-performing assets to total assets were 0.56% and 0.60% at September 30, 2025 and June 30, 2025, respectively. Net loans charged-off were $2.9 million and $1.1 million for the three months ended September 30, 2025 and June 30, 2025, respectively. The charge-off detail by region for the quarters ended September 30, 2025 and June 30, 2025 can be seen below.
For the Three Months Ended September 30, 2025
(in thousands) Texas Arkansas Centennial CFG Shore Premier Finance Florida Alabama Total
Charge-offs $ 2,496  $ 605  $ —  $ 735  $ 807  $ $ 4,651 
Recoveries (1,451) (225) —  (5) (47) (3) (1,731)
Net charge-offs (recoveries) $ 1,045  $ 380  $ —  $ 730  $ 760  $ $ 2,920 

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 (recoveries) charge-offs $ 416  $ 239  $ 181  $ 560  $ (332) $ 11  $ 1,075 



At September 30, 2025, non-performing loans were $85.2 million, and non-performing assets were $126.5 million. At June 30, 2025, non-performing loans were $96.3 million, and non-performing assets were $137.8 million.
The table below shows the non-performing loans and non-performing assets by region as of September 30, 2025:
(in thousands) Texas Arkansas Centennial CFG Shore Premier Finance Florida Alabama Total
Non-accrual loans 25,701  19,102  787  10,472  24,867  158  81,087 
Loans 90+ days past due 3,167  704  —  —  254  —  4,125 
Total non-performing loans 28,868  19,806  787  10,472  25,121  158  85,212 
Foreclosed assets held for sale 16,711  972  22,812  —  768  —  41,263 
Total other non-performing assets 16,711  972  22,812  —  768  —  41,263 
Total non-performing assets 45,579  20,778  23,599  10,472  25,889  158  126,475 

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 
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 Company’s allowance for credit losses on loans was $285.6 million at September 30, 2025, or 1.87% of total loans, compared to the allowance for credit losses on loans of $281.9 million, or 1.86% of total loans, at June 30, 2025. As of September 30, 2025 and June 30, 2025, the Company’s allowance for credit losses on loans was 335.22% and 292.72% of its total non-performing loans, respectively.
During the third quarter of 2025, the Company completed the payoff of its $140.0 million 5.50% Fixed-to-Floating Rate Subordinated Notes due 2030. Each 2030 Note was redeemed at the redemption price of 100% of its principal amount, plus accrued and unpaid interest. In addition, the Company also repurchased $20.0 million of its $300.0 million Fixed-to-Floating Rate Subordinated Notes due 2032. The payoff and redemption activity had a negative impact to the Company’s total risk-based capital ratio of 87 basis points, including 76 basis points from the payoff of the 2030 Notes and 11 basis points from the partial redemption of the 2032 Notes.
Shareholders’ equity was $4.21 billion at September 30, 2025, which increased approximately $129.6 million from June 30, 2025. The net increase in shareholders’ equity is primarily associated with the $84.2 million increase in retained earnings and the $52.8 million decrease in accumulated other comprehensive loss. This was partially offset by the $9.9 million in stock repurchases for the quarter. Book value per common share was $21.41 at September 30, 2025, compared to $20.71 at June 30, 2025. Tangible book value per common share (non-GAAP) was $14.13(1) at September 30, 2025, compared to $13.44(1) at June 30, 2025. Book value per common share, as of September 30, 2025, was a record for the Company.



Stock Repurchases and Dividends
During the three-month period ended September 30, 2025, the Company repurchased 350,000 shares of common stock, which equated to a shareholder buyback yield of 0.18%(2). In comparison, 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%(2). 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 September 30, 2025, the Company paid a dividend of $0.20 per share. This cash dividend is consistent with the dividend paid during the second quarter of 2025.

Branches
The Company currently has 75 branches in Arkansas, 78 branches in Florida, 59 branches in Texas, 5 branches in Alabama and one branch in New York City. The Company opened a new branch in San Antonio, Texas during the third quarter of 2025.
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, October 16, 2025. We strongly encourage all participants to pre-register for the conference call webcast or the live call using one of the following links. First, participants can pre-register for the conference call webcast using the following link: https://events.q4inc.com/attendee/934053232. 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/LE9zwo4C7j7DOGxiZMbL6kCGKNc4mh7WFOS. 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: 549176. A replay of the call will be available by calling 1-866-813-9403, Passcode: 541815, which will be available until October 23, 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.
(2) Calculation of this metric is 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) Sep 30,
2025
Jun 30,
2025
Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
ASSETS
 Cash and due from banks $ 284,750  $ 291,344  $ 319,747  $ 281,063  $ 265,408 
 Interest-bearing deposits with other banks 516,170  809,729  975,983  629,284  752,269 
    Cash and cash equivalents 800,920  1,101,073  1,295,730  910,347  1,017,677 
Federal funds sold 3,625  2,600  6,275  3,725  6,425 
Investment securities - available-for-sale,
     net of allowance for credit losses
2,924,496  2,899,968  3,003,320  3,072,639  3,270,620 
 Investment securities - held-to-maturity,
     net of allowance for credit losses
1,264,200  1,265,292  1,269,896  1,275,204  1,277,090 
    Total investment securities 4,188,696  4,165,260  4,273,216  4,347,843  4,547,710 
 Loans receivable 15,285,972  15,180,624  14,952,116  14,764,500  14,823,979 
 Allowance for credit losses (285,649) (281,869) (279,944) (275,880) (312,574)
    Loans receivable, net 15,000,323  14,898,755  14,672,172  14,488,620  14,511,405 
 Bank premises and equipment, net 374,515  379,729  384,843  386,322  388,776 
 Foreclosed assets held for sale 41,263  41,529  39,680  43,407  43,040 
 Cash value of life insurance 219,075  218,113  221,621  219,786  219,353 
 Accrued interest receivable 110,702  107,732  115,983  120,129  118,871 
 Deferred tax asset, net 155,963  174,323  170,120  186,697  176,629 
 Goodwill 1,398,253  1,398,253  1,398,253  1,398,253  1,398,253 
 Core deposit intangible 34,231  36,255  38,280  40,327  42,395 
 Other assets 380,236  383,400  376,030  345,292  352,583 
    Total assets $ 22,707,802  $ 22,907,022  $ 22,992,203  $ 22,490,748  $ 22,823,117 
LIABILITIES AND SHAREHOLDERS' EQUITY
 Deposits:
    Demand and non-interest-bearing $ 3,880,101  $ 4,024,574  $ 4,079,289  $ 4,006,115  $ 3,937,168 
    Savings and interest-bearing transaction
        accounts
11,500,921  11,571,949  11,586,106  11,347,850  10,966,426 
    Time deposits 1,946,674  1,891,909  1,876,096  1,792,332  1,802,116 
       Total deposits 17,327,696  17,488,432  17,541,491  17,146,297  16,705,710 
 Securities sold under agreements to repurchase 145,998  140,813  161,401  162,350  179,416 
 FHLB and other borrowed funds 550,500  550,500  600,500  600,750  1,300,750 
 Accrued interest payable and other liabilities 189,551  203,004  207,154  181,080  238,058 
 Subordinated debentures 279,093  438,957  439,102  439,246  439,394 
    Total liabilities 18,492,838  18,821,706  18,949,648  18,529,723  18,863,328 
 Shareholders' equity
 Common stock 1,969  1,972  1,982  1,989  1,989 
 Capital surplus 2,214,211  2,221,576  2,246,312  2,272,794  2,272,100 
 Retained earnings 2,181,911  2,097,712  2,018,801  1,942,350  1,880,562 
 Accumulated other comprehensive loss (183,127) (235,944) (224,540) (256,108) (194,862)
    Total shareholders' equity 4,214,964  4,085,316  4,042,555  3,961,025  3,959,789 
     Total liabilities and shareholders' equity $ 22,707,802  $ 22,907,022  $ 22,992,203  $ 22,490,748  $ 22,823,117 



Home BancShares, Inc.
Consolidated Statements of Income
(Unaudited)
 Quarter Ended Nine Months Ended
(In thousands) Sep 30,
2025
Jun 30,
2025
Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
Sep 30,
2025
Sep 30,
2024
 Interest income:
   Loans $ 283,165  $ 276,041  $ 270,784  $ 278,409  $ 281,977  $ 829,990  $ 821,595 
   Investment securities
       Taxable 26,326  26,444  27,433  28,943  31,006  80,203  96,822 
       Tax-exempt 7,743  7,626  7,650  7,704  7,704  23,019  23,276 
   Deposits - other banks 6,242  8,951  6,620  7,585  12,096  21,813  35,188 
   Federal funds sold 56  53  55  73  62  164  182 
 Total interest income 323,532  319,115  312,542  322,714  332,845  955,189  977,063 
 Interest expense:
    Interest on deposits 87,962  88,489  86,786  90,564  97,785  263,237  286,074 
    Federal funds purchased —  —  —  —  — 
    FHLB and other borrowed funds 5,378  5,539  5,902  9,541  14,383  16,819  42,914 
    Securities sold under agreements to
        repurchase
1,019  1,012  1,074  1,346  1,335  3,105  4,102 
    Subordinated debentures 3,007  4,123  4,124  4,121  4,121  11,254  12,340 
 Total interest expense 97,366  99,163  97,886  105,572  117,625  294,415  345,431 
 Net interest income 226,166  219,952  214,656  217,142  215,220  660,774  631,632 
    Provision for credit losses on loans 6,700  3,000  —  16,700  18,200  9,700  31,700 
    (Recovery of) provision for credit losses on
        unfunded commitments
(1,000) —  —  —  1,000  (1,000) — 
    Recovery of credit losses on investment
        securities
(2,194) —  —  —  (330) (2,194) (330)
 Total credit loss expense 3,506  3,000  —  16,700  18,870  6,506  31,370 
 Net interest income after credit loss expense 222,660  216,952  214,656  200,442  196,350  654,268  600,262 
 Non-interest income:
    Service charges on deposit accounts 10,486  9,552  9,650  9,935  9,888  29,688  29,288 
    Other service charges and fees 12,130  12,643  10,689  11,651  10,490  35,462  31,358 
    Trust fees 4,600  5,234  4,760  4,526  4,403  14,594  14,191 
    Mortgage lending income 4,691  4,780  3,599  3,518  4,437  13,070  12,271 
    Insurance commissions 574  589  535  483  595  1,698  1,668 
    Increase in cash value of life insurance 1,404  1,415  1,842  1,215  1,161  4,661  3,635 
    Dividends from FHLB, FRB, FNBB & other 2,658  2,657  2,718  2,820  2,637  8,033  8,642 
    Gain on SBA loans 46  —  288  218  145  334  399 
    (Loss) gain on branches, equipment and other
       assets, net
(66) 972  (163) 26  32  743  2,076 
    (Loss) gain on OREO, net (1) 13  (376) (2,423) 85  (364) 151 
    Fair value adjustment for marketable
        securities
1,020  (238) 442  850  1,392  1,224  2,121 
    Other income 13,963  13,462  11,442  8,403  7,514  38,867  21,552 
 Total non-interest income 51,505  51,079  45,426  41,222  42,779  148,010  127,352 
 Non-interest expense:
    Salaries and employee benefits 63,804  64,318  61,855  60,824  58,861  189,977  180,198 
    Occupancy and equipment 14,828  14,023  14,425  14,526  14,546  43,276  43,505 
    Data processing expense 8,871  8,364  8,558  9,324  9,088  25,793  27,170 
    Other operating expenses 27,335  29,335  28,090  27,536  27,550  84,760  83,853 
 Total non-interest expense 114,838  116,040  112,928  112,210  110,045  343,806  334,726 
 Income before income taxes 159,327  151,991  147,154  129,454  129,084  458,472  392,888 
    Income tax expense 35,723  33,588  31,945  28,890  29,046  101,256  91,211 
 Net income $ 123,604  $ 118,403  $ 115,209  $ 100,564  $ 100,038  $ 357,216  $ 301,677 



Home BancShares, Inc.
Selected Financial Information
(Unaudited)
Quarter Ended Nine Months Ended
(Dollars and shares in thousands, except per share data) Sep 30, 2025 Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Sep 30, 2025 Sep 30, 2024
PER SHARE DATA
Diluted earnings per common share $ 0.63 $ 0.60 $ 0.58 $ 0.51 $ 0.50 $ 1.80 $ 1.51
Diluted earnings per common share, as adjusted
    (non-GAAP)(1)
0.61 0.58 0.56 0.50 0.50 1.75 1.51
Basic earnings per common share 0.63 0.60 0.58 0.51 0.50 1.81 1.51
Dividends per share - common 0.20 0.20 0.195 0.195 0.195 0.595 0.555
Shareholder buyback yield(2)
0.18% 0.49% 0.53% 0.05% 0.56% 1.19% 1.64%
Book value per common share $ 21.41 $ 20.71 $ 20.40 $ 19.92 $ 19.91 $ 21.41 $ 19.91
Tangible book value per common share
     (non-GAAP)(1)
14.13 13.44 13.15 12.68 12.67 14.13 12.67
STOCK INFORMATION
Average common shares outstanding 197,078 197,532 198,657 198,863 199,380 197,750 200,300
Average diluted shares outstanding 197,288 197,765 198,852 198,973 199,461 197,952 200,430
End of period common shares outstanding 196,889 197,239 198,206 198,882 198,879 196,889 198,879
ANNUALIZED PERFORMANCE METRICS
Return on average assets (ROA) 2.17  % 2.08  % 2.07  % 1.77  % 1.74  % 2.11  % 1.77  %
Return on average assets, as adjusted:
     (ROA, as adjusted) (non-GAAP)(1)
2.10  2.02  2.01  1.76  1.72  2.04  1.77 
Return on average assets excluding intangible
     amortization (non-GAAP)(1)
2.34  2.25  2.24  1.92  1.88  2.28  1.92 
Return on average assets, as adjusted, excluding
     intangible amortization (non-GAAP)(1)
2.27  2.18  2.18  1.91  1.86  2.21  1.92 
Return on average common equity (ROE) 11.91  11.77  11.75  10.13  10.23  11.81  10.53 
Return on average common equity, as adjusted:
     (ROE, as adjusted) (non-GAAP)(1)
11.54  11.39  11.41  10.05  10.12  11.45  10.55 
Return on average tangible common equity
     (ROTCE) (non-GAAP)(1)
18.28  18.26  18.39  15.94  16.26  18.31  16.91 
Return on average tangible common equity, as adjusted:
     (ROTCE, as adjusted) (non-GAAP)(1)
17.70  17.68  17.87  15.82  16.09  17.75  16.94 
Return on average tangible common equity excluding
     intangible amortization (non-GAAP)(1)
18.51  18.50  18.64  16.18  16.51  18.55  17.18 
Return on average tangible common equity, as adjusted,
     excluding intangible amortization (non-GAAP)(1)
17.93  17.92  18.12  16.07  16.34  17.98  17.20 
(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 Nine Months Ended
(Dollars in thousands) Sep 30, 2025 Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Sep 30, 2025 Sep 30, 2024
Efficiency ratio 40.21  % 41.68  % 42.22  % 42.24  % 41.42  % 41.35  % 42.91  %
Efficiency ratio, as adjusted (non-GAAP)(1)
40.95  42.01  42.84  42.00  41.66  41.91  42.87 
Net interest margin - FTE (NIM) 4.56  4.44  4.44  4.39  4.28  4.48  4.23 
Fully taxable equivalent adjustment $ 2,916 $ 2,526 $ 2,534 $ 2,398 $ 2,616 $ 7,976 $ 6,136
Total revenue (net) 277,671 271,031 260,082 258,364 257,999 808,784 758,984
Pre-tax, pre-provision, net income (PPNR)
     (non-GAAP)(1)
162,833 154,991 147,154 146,154 147,954 464,978 424,258
PPNR, as adjusted (non-GAAP)(1)
157,704 150,404 142,821 145,209 146,562 450,929 422,176
Pre-tax net income to total revenue (net) 57.38  % 56.08  % 56.58  % 50.11  % 50.03  % 56.69  % 51.76  %
Pre-tax net income, as adjusted, to total revenue (net) (non-GAAP)(1)
55.53  54.39  54.91  49.74  49.49  54.95  51.49 
P5NR ((Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1)
58.64  57.19  56.58  56.57  57.35  57.49  55.90 
P5NR, as adjusted (non-GAAP)(1)
56.80  55.49  54.91  56.20  56.81  55.75  55.62 
Total purchase accounting accretion $ 1,272 $ 1,233 $ 1,378 $ 1,610 $ 1,878 $ 3,883 $ 6,523
Average purchase accounting loan discounts 15,009 16,219 17,493 19,090 20,832 16,257 22,813
OTHER OPERATING EXPENSES
Advertising $ 2,149 $ 2,054 $ 1,928 $ 1,941 $ 1,810 $ 6,131 $ 5,156
Amortization of intangibles 2,024 2,025 2,047 2,068 2,095 6,096 6,375
Electronic banking expense 3,357 3,172 3,055 3,307 3,569 9,584 10,137
Directors' fees 405 431 452 356 362 1,288 1,283
Due from bank service charges 404 283 281 271 302 968 860
FDIC and state assessment 3,245 1,636 3,387 3,216 3,360 8,268 12,172
Insurance 1,110 1,049 999 900 926 3,158 2,734
Legal and accounting 1,061 2,360 3,641 2,361 1,902 7,062 6,600
Other professional fees 2,083 2,211 1,947 1,736 2,062 6,241 6,406
Operating supplies 773 711 711 711 673 2,195 1,969
Postage 538 488 503 518 522 1,529 1,542
Telephone 367 419 436 438 455 1,222 1,369
Other expense 9,819 12,496 8,703 9,713 9,512 31,018 27,250
        Total other operating expenses $ 27,335 $ 29,335 $ 28,090 $ 27,536 $ 27,550 $ 84,760 $ 83,853
(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) Sep 30,
2025
Jun 30,
2025
Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
BALANCE SHEET RATIOS
Total loans to total deposits 88.22  % 86.80  % 85.24  % 86.11  % 88.74  %
Common equity to assets 18.56  17.83  17.58  17.61  17.35 
Tangible common equity to tangible assets
     (non-GAAP)(1)
13.08  12.35  12.09  11.98  11.78 
LOANS RECEIVABLE
Real estate
Commercial real estate loans
     Non-farm/non-residential $ 5,494,492 $ 5,553,182 $ 5,588,681 $ 5,426,780 $ 5,496,536
Construction/land development 2,709,197 2,695,561 2,735,760 2,736,214 2,741,419
Agricultural 331,301 315,926 335,437 336,993 335,965
Residential real estate loans
Residential 1-4 family 2,142,375 2,138,990 1,947,872 1,956,489 1,932,352
Multifamily residential 716,595 620,439 576,089 496,484 482,648
Total real estate 11,393,960 11,324,098 11,183,839 10,952,960 10,988,920
Consumer 1,233,523 1,218,834 1,227,745 1,234,361 1,219,197
Commercial and industrial 2,100,268 2,107,326 2,045,036 2,022,775 2,084,667
Agricultural 346,167 323,457 314,323 367,251 352,963
Other 212,054 206,909 181,173 187,153 178,232
Loans receivable $ 15,285,972 $ 15,180,624 $ 14,952,116 $ 14,764,500 $ 14,823,979
ALLOWANCE FOR CREDIT LOSSES
Balance, beginning of period $ 281,869 $ 279,944 $ 275,880 $ 312,574 $ 295,856
Loans charged off 4,651 4,071 3,458 53,959 2,001
Recoveries of loans previously charged off 1,731 2,996 7,522 565 519
Net loans charged off (recovered) 2,920 1,075 (4,064) 53,394 1,482
Provision for credit losses - loans 6,700 3,000 16,700 18,200
Balance, end of period $ 285,649 $ 281,869 $ 279,944 $ 275,880 $ 312,574
Net charge-offs (recoveries) to average total loans 0.08  % 0.03  % (0.11) % 1.44  % 0.04  %
Allowance for credit losses to total loans 1.87  1.86  1.87  1.87  2.11 
NON-PERFORMING ASSETS
Non-performing loans
Non-accrual loans $ 81,087 $ 89,261 $ 86,383 $ 93,853 $ 95,747
Loans past due 90 days or more 4,125 7,031 3,264 5,034 5,356
Total non-performing loans 85,212 96,292 89,647 98,887 101,103
Other non-performing assets
Foreclosed assets held for sale, net 41,263 41,529 39,680 43,407 43,040
Other non-performing assets 63 63 63
Total other non-performing assets 41,263 41,529 39,743 43,470 43,103
Total non-performing assets $ 126,475 $ 137,821 $ 129,390 $ 142,357 $ 144,206
Allowance for credit losses for loans to non-performing loans 335.22  % 292.72  % 312.27  % 278.99  % 309.16  %
Non-performing loans to total loans 0.56  0.63  0.60  0.67  0.68 
Non-performing assets to total assets 0.56  0.60  0.56  0.63  0.63 
(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
September 30, 2025 June 30, 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 $ 567,617  $ 6,242  4.36  % $ 813,833  $ 8,951  4.41  %
Federal funds sold 5,142  56  4.32  4,878  53  4.36 
Investment securities - taxable 3,039,247  26,326  3.44  3,095,764  26,444  3.43 
Investment securities - non-taxable - FTE 1,115,834  10,201  3.63  1,113,044  10,033  3.62 
Loans receivable - FTE 15,216,448  283,623  7.39  15,055,414  276,160  7.36 
Total interest-earning assets 19,944,288  326,448  6.49  20,082,933  321,641  6.42 
Non-earning assets 2,694,650  2,714,805 
Total assets $ 22,638,938  $ 22,797,738 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts $ 11,408,316  $ 70,406  2.45  % $ 11,541,641  $ 71,042  2.47  %
Time deposits 1,911,703  17,556  3.64  1,886,147  17,447  3.71 
Total interest-bearing deposits 13,320,019  87,962  2.62  13,427,788  88,489  2.64 
     Federal funds purchased 11  —  —  46  —  — 
     Securities sold under agreement to
         repurchase
145,883  1,019  2.77  143,752  1,012  2.82 
     FHLB and other borrowed funds 550,501  5,378  3.88  566,984  5,539  3.92 
     Subordinated debentures 338,757  3,007  3.52  439,027  4,123  3.77 
    Total interest-bearing liabilities 14,355,171  97,366  2.69  14,577,597  99,163  2.73 
Non-interest bearing liabilities
Non-interest bearing deposits 3,956,826  3,981,901 
Other liabilities 211,057  202,085 
Total liabilities 18,523,054  18,761,583 
Shareholders' equity 4,115,884  4,036,155 
Total liabilities and shareholders' equity $ 22,638,938  $ 22,797,738 
Net interest spread 3.80  % 3.69  %
Net interest income and margin - FTE $ 229,082  4.56  $ 222,478  4.44 



Home BancShares, Inc.
Consolidated Net Interest Margin
(Unaudited)
Nine Months Ended
September 30, 2025 September 30, 2024
(Dollars in thousands) Average
Balance
Income/
Expense
Yield/
Rate
Average
Balance
Income/
Expense
Yield/
Rate
ASSETS
Earning assets
Interest-bearing balances due from banks $ 664,308  $ 21,813  4.39  % $ 878,368  $ 35,188  5.35  %
Federal funds sold 5,037  164  4.35  4,688  182  5.19 
Investment securities - taxable 3,104,254  80,203  3.45  3,436,874  96,822  3.76 
Investment securities - non-taxable - FTE 1,121,481  30,294  3.61  1,202,003  29,077  3.23 
Loans receivable - FTE 15,056,440  830,691  7.38  14,633,382  821,930  7.50 
Total interest-earning assets 19,951,520  963,165  6.45  20,155,315  983,199  6.52 
Non-earning assets 2,710,647  2,662,627 
Total assets $ 22,662,167  $ 22,817,942 
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest-bearing liabilities
Savings and interest-bearing transaction accounts $ 11,450,902  $ 211,120  2.47  % $ 11,084,397  $ 232,757  2.80  %
Time deposits 1,866,855  52,117  3.73  1,729,400  53,317  4.12 
Total interest-bearing deposits 13,317,757  263,237  2.64  12,813,797  286,074  2.98 
     Federal funds purchased 19  —  —  26  5.14 
     Securities sold under agreement to
         repurchase
148,462  3,105  2.80  163,013  4,102  3.36 
     FHLB and other borrowed funds 572,538  16,819  3.93  1,301,005  42,914  4.41 
     Subordinated debentures 405,285  11,254  3.71  439,613  12,340  3.75 
    Total interest-bearing liabilities 14,444,061  294,415  2.73  14,717,454  345,431  3.14 
Non-interest bearing liabilities
Non-interest bearing deposits 3,973,135  4,031,447 
Other liabilities 201,228  242,422 
Total liabilities 18,618,424  18,991,323 
Shareholders' equity 4,043,743  3,826,619 
Total liabilities and shareholders' equity $ 22,662,167  $ 22,817,942 
Net interest spread 3.72  % 3.38  %
Net interest income and margin - FTE $ 668,750  4.48  $ 637,768  4.23 



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
  Quarter Ended Nine Months Ended
(Dollars and shares in thousands,
except per share data)
Sep 30,
2025
Jun 30,
2025
Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
Sep 30,
2025
Sep 30,
2024
EARNINGS, AS ADJUSTED
GAAP net income available to common shareholders (A) $ 123,604 $ 118,403 $ 115,209 $ 100,564 $ 100,038 $ 357,216 $ 301,677
Pre-tax adjustments
Gain on retirement of subordinated debt (1,882) (1,882)
FDIC special assessment (1,516) (1,516) 2,260
BOLI death benefits (187) (1,243) (95) (1,430) (162)
Gain on sale of premises and equipment (983) (983) (2,059)
Fair value adjustment for marketable securities (1,020) 238 (442) (850) (1,392) (1,224) (2,121)
Special income from equity investment (3,498) (3,891) (7,389)
Legal fee reimbursement (885) (885)
Legal claims expense 3,300 3,300
Recoveries on historic losses (2,040) (2,040)
Total pre-tax adjustments (5,129) (4,587) (4,333) (945) (1,392) (14,049) (2,082)
Tax-effect of adjustments (1,207) (817) (1,059) (208) (348) (3,083) (480)
Deferred tax asset write-down 2,030
Total adjustments after-tax (B) (3,922) (3,770) (3,274) (737) (1,044) (10,966) 428
Earnings, as adjusted (C) $ 119,682 $ 114,633 $ 111,935 $ 99,827 $ 98,994 $ 346,250 $ 302,105
Average diluted shares outstanding (D) 197,288 197,765 198,852 198,973 199,461 197,952 200,430
GAAP diluted earnings per share: (A/D) $ 0.63 $ 0.60 $ 0.58 $ 0.51 $ 0.50 $ 1.80 $ 1.51
Adjustments after-tax: (B/D) (0.02) (0.02) (0.02) (0.01) (0.05)
Diluted earnings per common share, as adjusted: (C/D) $ 0.61 $ 0.58 $ 0.56 $ 0.50 $ 0.50 $ 1.75 $ 1.51
ANNUALIZED RETURN ON AVERAGE ASSETS
Return on average assets: (A/E) 2.17  % 2.08  % 2.07  % 1.77  % 1.74  % 2.11  % 1.77  %
Return on average assets, as adjusted: (ROA, as adjusted) ((A+D)/E) 2.10  2.02  2.01  1.76  1.72  2.04  1.77 
Return on average assets excluding intangible amortization: ((A+C)/(E-F)) 2.34  2.25  2.24  1.92  1.88  2.28  1.92 
Return on average assets, as adjusted, excluding intangible amortization: ((A+C+D)/(E-F)) 2.27  2.18  2.18  1.91  1.86  2.21  1.92 
GAAP net income available to common shareholders (A) $ 123,604 $ 118,403 $ 115,209 $ 100,564 $ 100,038 $ 357,216 $ 301,677
Amortization of intangibles (B) 2,024 2,025 2,047 2,068 2,095 6,096 6,375
Amortization of intangibles after-tax (C) 1,529 1,530 1,547 1,563 1,572 4,607 4,782
Adjustments after-tax (D) (3,922) (3,770) (3,274) (737) (1,044) (10,966) 428
Average assets (E) 22,638,938 22,797,738 22,548,835 22,565,077 22,893,784 22,662,167 22,817,942
Average goodwill & core deposit intangible (F) 1,433,474 1,435,480 1,437,515 1,439,566 1,441,654 1,435,475 1,443,770



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
  Quarter Ended Nine Months Ended
(Dollars in thousands) Sep 30,
2025
Jun 30,
2025
Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
Sep 30,
2025
Sep 30,
2024
ANNUALIZED RETURN ON AVERAGE COMMON EQUITY
Return on average common equity: (A/D) 11.91  % 11.77  % 11.75  % 10.13  % 10.23  % 11.81  % 10.53  %
Return on average common equity, as adjusted: (ROE, as adjusted) ((A+C)/D) 11.54  11.39  11.41  10.05  10.12  11.45  10.55 
Return on average tangible common equity:
    (ROTCE) (A/(D-E))
18.28  18.26  18.39  15.94  16.26  18.31  16.91 
Return on average tangible common equity, as adjusted: (ROTCE, as adjusted) ((A+C)/(D-E)) 17.70  17.68  17.87  15.82  16.09  17.75  16.94 
Return on average tangible common equity excluding intangible amortization: (B/(D-E)) 18.51  18.50  18.64  16.18  16.51  18.55  17.18 
Return on average tangible common equity, as adjusted, excluding intangible amortization: ((B+C)/(D-E)) 17.93  17.92  18.12  16.07  16.34  17.98  17.20 
GAAP net income available to common shareholders (A) $ 123,604 $ 118,403 $ 115,209 $ 100,564 $ 100,038 $ 357,216 $ 301,677
Earnings excluding intangible amortization (B) 125,133 119,933 116,756 102,127 101,610 361,823 306,459
Adjustments after-tax (C) (3,922) (3,770) (3,274) (737) (1,044) (10,966) 428
Average common equity (D) 4,115,884 4,036,155 3,977,671 3,950,176 3,889,712 4,043,743 3,826,619
Average goodwill & core deposits intangible (E) 1,433,474 1,435,480 1,437,515 1,439,566 1,441,654 1,435,475 1,443,770
EFFICIENCY RATIO & P5NR
Efficiency ratio: ((D-G)/(B+C+E)) 40.21  % 41.68  % 42.22  % 42.24  % 41.42  % 41.35  % 42.91  %
Efficiency ratio, as adjusted: ((D-G-I)/(B+C+E-H)) 40.95  42.01  42.84  42.00  41.66  41.91  42.87 
Pre-tax net income to total revenue (net) (A/(B+C)) 57.38  56.08  56.58  50.11  50.03  56.69  51.76 
Pre-tax net income, as adjusted, to total revenue (net) ((A+F)/(B+C)) 55.53  54.39  54.91  49.74  49.49  54.95  51.49 
Pre-tax, pre-provision, net income (PPNR) (B+C-D) $ 162,833 $ 154,991 $ 147,154 $ 146,154 $ 147,954 $ 464,978 $ 424,258
Pre-tax, pre-provision, net income, as adjusted (B+C-D+F) 157,704 150,404 142,821 145,209 146,562 450,929 422,176
P5NR ((Pre-tax, pre-provision, profit percentage) PPNR to total revenue (net)) (B+C-D)/(B+C)
58.64  % 57.19  % 56.58  % 56.57  % 57.35  % 57.49  % 55.90  %
P5NR, as adjusted (B+C-D+F-G)/(B+C)
56.80  55.49  54.91  56.20  56.81  55.75  55.62 
Pre-tax net income (A) $ 159,327 $ 151,991 $ 147,154 $ 129,454 $ 129,084 $ 458,472 $ 392,888
Net interest income (B) 226,166 219,952 214,656 217,142 215,220 660,774 631,632
Non-interest income (C) 51,505 51,079 45,426 41,222 42,779 148,010 127,352
Non-interest expense (D) 114,838 116,040 112,928 112,210 110,045 343,806 334,726
Fully taxable equivalent adjustment (E) 2,916 2,526 2,534 2,398 2,616 7,976 6,136
Total pre-tax adjustments (F) (5,129) (4,587) (4,333) (945) (1,392) (14,049) (2,082)
Amortization of intangibles (G) 2,024 2,025 2,047 2,068 2,095 6,096 6,375
Adjustments:
Non-interest income:
Gain on retirement of subordinated debt $ 1,882 $ $ $ $ $ 1,882 $
Fair value adjustment for marketable securities 1,020 (238) 442 850 1,392 1,224 2,121
(Loss) gain on OREO (1) 13 (376) (2,423) 85 (364) 151
(Loss) gain on branches, equipment and other assets, net (66) 972 (163) 26 32 743 2,076
Special income from equity investment 3,498 3,891 7,389
Legal expense reimbursement 885 885
BOLI death benefits 187 1,243 95 1,430 162
Recoveries on historic losses 2,040 2,040
Total non-interest income adjustments (H) $ 5,062 $ 6,373 $ 3,794 $ (1,452) $ 1,509 $ 15,229 $ 4,510
Non-interest expense:
FDIC special assessment (1,516) (1,516) 2,260
Legal claims expense 3,300 3,300
Total non-interest expense adjustments (I) $ $ 1,784 $ $ $ $ 1,784 $ 2,260



Home BancShares, Inc.
Non-GAAP Reconciliations
(Unaudited)
Quarter Ended
Sep 30,
2025
Jun 30,
2025
Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
TANGIBLE BOOK VALUE PER COMMON SHARE
Book value per common share: (A/B) $ 21.41 $ 20.71 $ 20.40 $ 19.92 $ 19.91
Tangible book value per common share: ((A-C-D)/B) 14.13 13.44 13.15 12.68 12.67
Total shareholders' equity (A) $ 4,214,964 $ 4,085,316 $ 4,042,555 $ 3,961,025 $ 3,959,789
End of period common shares outstanding (B) 196,889 197,239 198,206 198,882 198,879
Goodwill (C) 1,398,253 1,398,253 1,398,253 1,398,253 1,398,253
Core deposit and other intangibles (D) 34,231 36,255 38,280 40,327 42,395
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS
Equity to assets: (B/A) 18.56  % 17.83  % 17.58  % 17.61  % 17.35  %
Tangible common equity to tangible assets: ((B-C-D)/(A-C-D)) 13.08  12.35  12.09  11.98  11.78 
Total assets (A) $ 22,707,802 $ 22,907,022 $ 22,992,203 $ 22,490,748 $ 22,823,117
Total shareholders' equity (B) 4,214,964 4,085,316 4,042,555 3,961,025 3,959,789
Goodwill (C) 1,398,253 1,398,253 1,398,253 1,398,253 1,398,253
Core deposit and other intangibles (D) 34,231 36,255 38,280 40,327 42,395





Home BancShares, Inc.
Shareholder Buyback Yield
(Unaudited)
Quarter Ended Nine Months Ended
(Dollars and shares in thousands) Sep 30,
2025
Jun 30,
2025
Mar 31,
2025
Dec 31,
2024
Sep 30,
2024
Sep 30,
2025
Sep 30,
2024
SHAREHOLDER BUYBACK YIELD
Shareholder buyback yield: (A/B) 0.18  % 0.49  % 0.53  % 0.05  % 0.56  % 1.19  % 1.64  %
Shares repurchased 350 1,000 1,000 96 1,000 2,350 3,426
Average price per share
$ 28.34 $ 26.99 $ 29.67 $ 26.38 $ 26.90 $ 28.33 $ 24.36
Principal cost
9,918 26,989 29,668 2,526 26,902 66,575 83,450
Excise tax 93 459 117 (72) 63 669 484
Total share repurchase cost (A) $ 10,011 $ 27,448 $ 29,785 $ 2,454 $ 26,965 $ 67,244 $ 83,934
Shares outstanding beginning of period 197,239 198,206 198,882 198,879 199,746 198,882 201,526
Price per share beginning of period $ 28.46 $ 28.27 $ 28.30 $ 27.09 $ 23.96 $ 28.30 $ 25.33
Market capitalization beginning of period (B)
$ 5,613,422 $ 5,603,284 $ 5,628,361 $ 5,387,632 $ 4,785,914 $ 5,628,361 $ 5,104,654


EX-99.2 3 q32025presentationforweb.htm EX-99.2 q32025presentationforweb
NYSE: HOMB | 3rd Quarter Earnings Call www.homebancshares.com Exhibit 99.2


 
NON-GAAP FINANCIAL MEASURES This presentation 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; return on average assets, as adjusted; efficiency ratio, as adjusted--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. 2


 
NET INCOME 3 The chart below illustrates Home BancShares’ consistent improvement in profitability over the past five quarters. Net income reached a record $123.6 million in Q3 2025, while net income, as adjusted (non- GAAP)(1) also set a new high at $119.7 million. This sustained upward trend reflects the Company’s strong operational performance and effective management of one-time expenses. (1) Calculation of this metric and the reconciliation to GAAP can be found in the tables accompanying the Company’s earnings press release for the quarter ended September 30, 2025, available at https://www.homebancshares.com/news-events/news/default.aspx.


 
PRE-TAX, PRE-PROVISION NET INCOME 4 The chart below demonstrates Home BancShares’ robust operational performance as measured by pre- tax, pre-provision net income (PPNR) (non-GAAP)(1) over the past five quarters. PPNR is a key indicator of the Company’s earnings power, as it reflects revenue generation and expense management before the impact of credit loss provisions and taxes. (1) Calculation of this metric and the reconciliation to GAAP can be found in the tables accompanying the Company’s earnings press release for the quarter ended September 30, 2025, available at https://www.homebancshares.com/news-events/news/default.aspx.


 
RETURN ON AVERAGE ASSETS 5 The chart below highlights Home BancShares’ strong and consistent return on average assets (ROA) over the past five quarters. ROA, a key measure of how efficiently the Company utilizes its assets to generate net income, has demonstrated a steady upward trend, reaching 2.17% in Q3 2025. This improvement reflects the Company’s disciplined approach to asset management, prudent lending practices, and ongoing focus on operational efficiency. (1) Calculation of this metric and the reconciliation to GAAP can be found in the tables accompanying the Company’s earnings press release for the quarter ended September 30, 2025, available at https://www.homebancshares.com/news-events/news/default.aspx.


 
EFFICIENCY RATIO 6 The chart below underscores Home BancShares’ strong and consistent performance in managing operating expenses, as reflected in its efficiency ratio over the past five quarters. The efficiency ratio is a key metric that measures how effectively the Company converts its revenue into net income by comparing non-interest expenses to total revenue. A lower efficiency ratio indicates greater operational efficiency and cost discipline, which are essential for sustaining profitability and enhancing shareholder value. (1) Calculation of this metric and the reconciliation to GAAP can be found in the tables accompanying the Company’s earnings press release for the quarter ended September 30, 2025, available at https://www.homebancshares.com/news-events/news/default.aspx.


 
NET INTEREST MARGIN 7 The tables below present additional key financial metrics over the past five quarters, including net interest margin (NIM), yield on interest-earning assets, rate on interest-bearing liabilities, and net interest spread. These metrics are fundamental indicators of the Company’s profitability and operational efficiency.


 
CONTACT INFORMATION 8 Corporate Headquarters Home BancShares, Inc. 719 Harkrider Street, Suite 100 P.O. Box 966 Conway, AR 72033 Financial Information Donna Townsell Director of Investor Relations (501) 328-4625 Website www.homebancshares.com


 
NYSE: HOMB | 3rd Quarter Earnings Call www.homebancshares.com