Home Bancshares, Inc.NYSE: HOMB

Strength is Still the Story at HOMB with Another Record Breaking Quarter

· Issued by Home Bancshares, Inc. via GlobeNewswire

CONWAY, Ark., Oct. 15, 2025 (GLOBE NEWSWIRE) -- 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.

Net Income

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.

PPNR

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.

ROA

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.

Efficiency Ratio

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.

NIM
NIM Yields/Rates

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

$

8

$

4,651

Recoveries

(1,451

)

(225

)

—

(5

)

(47

)

(3

)

(1,731

)

Net charge-offs (recoveries)

$

1,045

$

380

$

—

$

730

$

760

$

5

$

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

Liabilities

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

—

—

—

—

1

—

1

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 are 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

1

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

)

0.00

(0.05

)

0.00

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)/(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

—

BOLI death benefits

187

1,243

—

95

—

1,430

162

Legal expense reimbursement

—

885

—

—

—

885

—

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

Photos accompanying this announcement are available at

https://www.globenewswire.com/NewsRoom/AttachmentNg/8fdb9efb-85ac-4fce-8956-d07f19f86954

https://www.globenewswire.com/NewsRoom/AttachmentNg/1344bbc9-601a-4ada-ba2a-0e20af2c7b2e

https://www.globenewswire.com/NewsRoom/AttachmentNg/d9c924c2-29e5-4a4c-95e8-49d9f1d8bec8

https://www.globenewswire.com/NewsRoom/AttachmentNg/efe0258b-31d0-478c-87af-f5c34aa123da

https://www.globenewswire.com/NewsRoom/AttachmentNg/f378b78e-46a8-4a98-a05e-c55d294208a6

https://www.globenewswire.com/NewsRoom/AttachmentNg/e99055ee-cf6a-4d6b-b37f-c20900cbf5ea