CORRECTION – HOMB Run in ‘24. Company Completes Texas Loan Cleanup and Cleans the Asset Bases for ‘25, While Hitting New Records of $1 Billion in Revenue and $400 Million in Earnings
Home BancShares (NYSE: HOMB) has reported strong Q4 2024 financial results, achieving record milestones with $1 billion in revenue and $400 million in earnings for the year. The company posted Q4 net income of $100.6 million, or $0.51 per diluted share.
Key Q4 2024 highlights include:
- Net interest margin improved to 4.39% from 4.28% in Q3
- Total deposits increased to $17.15 billion from $16.71 billion in Q3
- Completed asset quality cleanup, particularly in Texas loans
- Recorded $16.7 million in credit loss expense due to Hurricanes Helene and Milton
The company paid off its $700.0 million Federal Reserve Bank Term Funding Program advance, improving net interest margin by six basis points. The efficiency ratio was 42.24% for Q4 2024. Non-performing assets to total assets remained stable at 0.63%, while the allowance for credit losses on loans was 1.87% of total loans.
Home BancShares (NYSE: HOMB) ha riportato risultati finanziari solidi per il quarto trimestre del 2024, raggiungendo traguardi record con $1 miliardo di fatturato e $400 milioni di utili per l'anno. L'azienda ha registrato un reddito netto per il quarto trimestre di $100,6 milioni, ovvero $0,51 per azione diluita.
I punti salienti del Q4 2024 includono:
- Il margine di interesse netto è migliorato al 4,39% rispetto al 4,28% del Q3
- I depositi totali sono aumentati a $17,15 miliardi da $16,71 miliardi nel Q3
- Completata la pulizia della qualità degli attivi, in particolare per i prestiti in Texas
- Registrati $16,7 milioni di spese per perdite su crediti a causa degli uragani Helene e Milton
L'azienda ha estinto il suo prestito di $700,0 milioni dal Programma di Finanziamento a Termine della Federal Reserve Bank, migliorando il margine di interesse netto di sei punti base. Il rapporto di efficienza è stato del 42,24% per il Q4 2024. Gli attivi non performanti rispetto agli attivi totali sono rimasti stabili allo 0,63%, mentre la riserva per perdite su crediti sui prestiti era dell'1,87% del totale prestiti.
Home BancShares (NYSE: HOMB) ha informado resultados financieros sólidos para el cuarto trimestre de 2024, alcanzando hitos récord con $1 mil millones en ingresos y $400 millones en ganancias para el año. La compañía reportó un ingreso neto del cuarto trimestre de $100.6 millones, o $0.51 por acción diluida.
Los aspectos destacados del Q4 2024 incluyen:
- El margen de interés neto mejoró al 4.39% desde el 4.28% en el Q3
- Los depósitos totales aumentaron a $17.15 mil millones desde $16.71 mil millones en el Q3
- Se completó la limpieza de la calidad de los activos, particularmente en préstamos en Texas
- Se registraron $16.7 millones en gastos por pérdidas de crédito debido a los huracanes Helene y Milton
La compañía pagó su avance de $700.0 millones del Programa de Financiamiento a Término del Banco de la Reserva Federal, mejorando el margen de interés neto en seis puntos base. La relación de eficiencia fue del 42.24% para el Q4 2024. Los activos no productivos respecto a los activos totales se mantuvieron estables en el 0.63%, mientras que la provisión para pérdidas de crédito sobre préstamos fue del 1.87% del total de préstamos.
Home BancShares (NYSE: HOMB)는 2024년 4분기 재무 결과가 강력하다고 보고하며, 연간 매출 10억 달러와 4억 달러의 수익으로 기록적인 이정표를 달성했습니다. 이 회사는 4분기 순이익으로 1억 600만 달러, 즉 희석 주당 0.51달러를 기록했습니다.
2024년 4분기의 주요 내용은 다음과 같습니다:
- 순이자 마진이 4.28%에서 4.39%로 개선되었습니다.
- 총 예금이 3분기의 1671억 달러에서 1715억 달러로 증가했습니다.
- 특히 텍사스 대출에서 자산 품질 과정이 완료되었습니다.
- 허리케인 헬렌과 밀턴으로 인한 신용 손실 비용이 1670만 달러로 기록되었습니다.
회사는 7억 달러의 연방준비은행 단기 자금 프로그램의 선불금을 상환하여 순이자 마진을 여섯 기준포인트 개선시켰습니다. 2024년 4분기의 효율 비율은 42.24%였습니다. 비생산 자산 비율은 총 자산의 0.63%로 안정세를 유지했으며, 대출에 대한 신용 손실 충당금은 총 대출의 1.87%였습니다.
Home BancShares (NYSE: HOMB) a annoncé des résultats financiers solides pour le quatrième trimestre 2024, atteignant des jalons records avec 1 milliard de dollars de revenus et 400 millions de dollars de bénéfices pour l'année. L'entreprise a enregistré un revenu net de 4e trimestre de 100,6 millions de dollars, soit 0,51 dollar par action diluée.
Les faits saillants du Q4 2024 incluent:
- La marge d'intérêt nette s'est améliorée à 4,39% contre 4,28% au Q3
- Les dépôts totaux ont augmenté à 17,15 milliards de dollars contre 16,71 milliards de dollars au Q3
- Nettoyage de la qualité des actifs terminé, en particulier pour les prêts au Texas
- Enregistrement de 16,7 millions de dollars de charges pour pertes de crédit en raison des ouragans Helene et Milton
L'entreprise a remboursé son avance de 700,0 millions de dollars dans le cadre du programme de financement à terme de la Réserve fédérale, améliorant ainsi la marge d'intérêt nette de six points de base. Le ratio d'efficacité était de 42,24% pour le Q4 2024. Les actifs non performants par rapport aux actifs totaux sont restés stables à 0,63%, tandis que la provision pour pertes sur prêts était de 1,87% du total des prêts.
Home BancShares (NYSE: HOMB) hat starke Finanzergebnisse für das vierte Quartal 2024 gemeldet und Rekordmarken mit 1 Milliarde Dollar Umsatz und 400 Millionen Dollar Gewinn für das Jahr erreicht. Das Unternehmen erzielte im vierten Quartal einen Nettogewinn von 100,6 Millionen Dollar, oder 0,51 Dollar pro verwässerter Aktie.
Wichtige Höhepunkte des 4. Quartals 2024 sind:
- Die Nettozinsspanne verbesserte sich von 4,28% im 3. Quartal auf 4,39%
- Die Gesamteinlagen stiegen im Vergleich zum 3. Quartal von 16,71 Milliarden Dollar auf 17,15 Milliarden Dollar
- Die Bereinigung der Asset-Qualität wurde, insbesondere bei den Darlehen in Texas, abgeschlossen
- Es wurden 16,7 Millionen Dollar an Kreditverlustaufwendungen aufgrund der Hurrikane Helene und Milton verzeichnet
Das Unternehmen hat seinen Vorschuss von 700,0 Millionen Dollar aus dem Programm zur kurzfristigen Finanzierung der Federal Reserve Bank zurückgezahlt, wodurch die Nettozinsspanne um sechs Basispunkte verbessert wurde. Das Effizienzverhältnis lag bei 42,24 % für das 4. Quartal 2024. Die nicht leistungsfähigen Vermögenswerte im Verhältnis zu den gesamten Vermögenswerten blieben mit 0,63 % stabil, während die Rückstellung für Kreditverluste auf Darlehen 1,87 % der Gesamtdarlehen betrug.
- None.
- None.
The previous version of an earnings release issued under the same headline earlier today by Home BancShares, Inc. (NYSE: HOMB) included an error in the registration link for the live conference call. The correct link is: https://www.netroadshow.com/events/login?show=17d9ca49&confId=75610 and is now reflected in the Conference Call section of the earnings release below:
HOMB Run in ‘24. Company Completes Texas Loan Cleanup and Cleans the Asset Bases for ‘25, While Hitting New Records of
CONWAY, Ark., Jan. 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 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 |
Net income | |||||
Net income, as adjusted (non-GAAP)(1) | |||||
Total revenue (net) | |||||
Income before income taxes | |||||
Pre-tax, pre-provision, net income (PPNR) (non-GAAP)(1) | |||||
PPNR, as adjusted (non-GAAP)(1) | |||||
Pre-tax net income to total revenue (net) | |||||
Pre-tax net income, as adjusted, to total revenue (net) (non-GAAP)(1) | |||||
P5NR (Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1) | |||||
P5NR, as adjusted (non-GAAP)(1) | |||||
ROA | |||||
ROA, as adjusted (non-GAAP)(1) | |||||
NIM | |||||
Purchase accounting accretion | |||||
ROE | |||||
ROE, as adjusted (non-GAAP)(1) | |||||
ROTCE (non-GAAP)(1) | |||||
ROTCE, as adjusted (non-GAAP)(1) | |||||
Diluted earnings per share | |||||
Diluted earnings per share, as adjusted (non-GAAP)(1) | |||||
Non-performing assets to total assets | |||||
Common equity tier 1 capital | |||||
Leverage | |||||
Tier 1 capital | |||||
Total risk-based capital | |||||
Allowance for credit losses to total loans | |||||
Book value per share | |||||
Tangible book value per share (non-GAAP)(1) | 12.68 | 12.67 | 12.08 | 11.79 | 11.63 |
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.
“The fourth quarter was a strong finish to 2024, pushing us across the finish line to our first
Operating Highlights
Net income for the three-month period ended December 31, 2024 was
During the quarter ended December 31, 2024, the Company recorded an additional
Our net interest margin was
During the fourth quarter of 2024, the Company paid off its
Purchase accounting accretion on acquired loans was
Net interest income on a fully taxable equivalent basis was
The Company reported
Non-interest expense for the fourth quarter of 2024 was
Financial Condition
Total loans receivable were
During the fourth quarter of 2024, the Company had a
Non-performing loans to total loans were
(in thousands) | Texas | Arkansas | Centennial CFG | Shore Premier Finance | Florida | Alabama | Total | ||||||||||||||||||||
Charge-off | $ | 47,774 | $ | 2,108 | $ | 1,973 | $ | 1,457 | $ | 637 | $ | 10 | $ | 53,959 | |||||||||||||
Recovery | 174 | 181 | — | 15 | 193 | 2 | 565 | ||||||||||||||||||||
Net charge-offs | $ | 47,600 | $ | 1,927 | $ | 1,973 | $ | 1,442 | $ | 444 | $ | 8 | $ | 53,394 | |||||||||||||
Percentage of total | 89.1 | % | 3.6 | % | 3.7 | % | 2.7 | % | 0.8 | % | — | % | 100.0 | % | |||||||||||||
Non-performing loans at December 31, 2024 were
(in thousands) | Texas | Arkansas | Centennial CFG | Shore Premier Finance | Florida | Alabama | Total | ||||||||||||||||||||
Non-accrual loans | 23,494 | 18,448 | 7,390 | 5,537 | 38,778 | 206 | 93,853 | ||||||||||||||||||||
Loans 90+ days past due | 4,134 | 538 | — | — | 362 | — | 5,034 | ||||||||||||||||||||
Total non-performing loans | 27,628 | 18,986 | 7,390 | 5,537 | 39,140 | 206 | 98,887 | ||||||||||||||||||||
Foreclosed assets held for sale | 13,924 | 757 | 22,775 | — | 5,951 | — | 43,407 | ||||||||||||||||||||
Other non-performing assets | 63 | — | — | — | — | — | 63 | ||||||||||||||||||||
Total other non-performing assets | 13,987 | 757 | 22,775 | — | 5,951 | — | 43,470 | ||||||||||||||||||||
Total non-performing assets | 41,615 | 19,743 | 30,165 | 5,537 | 45,091 | 206 | 142,357 | ||||||||||||||||||||
The Company’s allowance for credit losses on loans was
Stockholders’ equity was
Branches
The Company currently has 76 branches in Arkansas, 78 branches in Florida, 58 branches in Texas, 5 branches in Alabama and one branch in New York City.
Conference Call
Management will conduct a conference call to review this information at 1:00 p.m. CT (2:00 p.m. ET) on Thursday, January 16, 2025. We strongly encourage all participants to pre-register for the conference call webcast or the live call using one of the following links. First, participants can pre-register for the conference call webcast using the following link: https://events.q4inc.com/attendee/494803967. Participants who pre-register will be given a unique webcast link to gain immediate access to the conference call webcast. Second, participants can pre-register for the live call using the following link: https://www.netroadshow.com/events/login?show=17d9ca49&confId=75610. Participants who pre-register will be given the phone number and unique access codes to gain immediate access to the live call. Participants may pre-register now, or at any time prior to the call, and will immediately receive simple instructions via email. The Home BancShares conference call will also be scheduled as an event in your Outlook calendar.
Those without internet access or unable to pre-register may dial in and listen to the live call by calling 1-833-470-1428, Passcode: 107042. A replay of the call will be available by calling 1-866-813-9403, Passcode: 637168, which will be available until January 23, 2025, at 10:59 p.m. CT (11:59 p.m. ET). Internet access to the call will be available live or in recorded version on the Company's website at www.homebancshares.com.
About Home BancShares
Home BancShares, Inc. is a bank holding company, headquartered in Conway, Arkansas. Its wholly-owned subsidiary, Centennial Bank, provides a broad range of commercial and retail banking plus related financial services to businesses, real estate developers, investors, individuals and municipalities. Centennial Bank has branch locations in Arkansas, Florida, Texas, South Alabama and New York City. The Company’s common stock is traded through the New York Stock Exchange under the symbol “HOMB.” The Company was founded in 1998. Visit www.homebancshares.com or www.my100bank.com for more information.
Non-GAAP Financial Measures
This press release contains financial information determined by methods other than in accordance with generally accepted accounting principles (GAAP). The Company’s management uses these non-GAAP financial measures--including net income (earnings), as adjusted; pre-tax, pre-provision, net income (PPNR); PPNR, as adjusted; pre-tax net income, as adjusted, to total revenue (net); pre-tax, pre-provision, profit percentage; pre-tax, pre-provision, profit percentage, as adjusted; diluted earnings per common share, as adjusted; return on average assets, as adjusted; return on average assets excluding intangible amortization; return on average assets, as adjusted, excluding intangible amortization; return on average common equity, as adjusted; return on average tangible common equity; return on average tangible common equity, as adjusted; return on average tangible common equity excluding intangible amortization; return on average tangible common equity, as adjusted, excluding intangible amortization; efficiency ratio, as adjusted; tangible book value per common share and tangible common equity to tangible assets--to provide meaningful supplemental information regarding our performance. These measures typically adjust GAAP performance measures to include the tax benefit associated with revenue items that are tax-exempt, as well as adjust income available to common shareholders for certain significant items or transactions that management believes are not indicative of the Company’s primary business operating results. Since the presentation of these GAAP performance measures and their impact differ between companies, management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s business. These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in the tables of this release.
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release.
General
This release contains forward-looking statements regarding the Company’s plans, expectations, goals and outlook for the future, including future financial results. Statements in this press release that are not historical facts should be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not guarantees of future events, performance or results. When we use words or phrases like “may,” “plan,” “propose,” “contemplate,” “anticipate,” “believe,” “intend,” “continue,” “expect,” “project,” “predict,” “estimate,” “could,” “should,” “would” and similar expressions, you should consider them as identifying forward-looking statements, although we may use other phrasing. Forward-looking statements of this type speak only as of the date of this news release. By nature, forward-looking statements involve inherent risks and uncertainties. Various factors could cause actual results to differ materially from those contemplated by the forward-looking statements. These factors include, but are not limited to, the following: economic conditions, credit quality, interest rates, loan demand, real estate values and unemployment, including the ongoing impacts of inflation; the ability to identify, complete and successfully integrate new acquisitions; the risk that expected cost savings and other benefits from acquisitions may not be fully realized or may take longer to realize than expected; diversion of management time on acquisition-related issues; the availability of and access to capital and liquidity on terms acceptable to us; legislative and regulatory changes and risks and expenses associated with current and future legislation and regulations; technological changes and cybersecurity risks and incidents; the effects of changes in accounting policies and practices; changes in governmental monetary and fiscal policies; political instability, military conflicts and other major domestic or international events; the impacts of recent or future adverse weather events, including hurricanes, and other natural disasters; disruptions, uncertainties and related effects on credit quality, liquidity and other aspects of our business and operations that may result from any future public health crises; competition from other financial institutions; potential claims, expenses and other adverse effects related to current or future litigation, regulatory examinations or other government actions; potential increases in deposit insurance assessments, increased regulatory scrutiny or market disruptions resulting from financial challenges in the banking industry; changes in the assumptions used in making the forward-looking statements; and other factors described in reports we file with the Securities and Exchange Commission (the “SEC”), including those factors set forth in our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on February 26, 2024.
FOR MORE INFORMATION CONTACT:
Donna Townsell
Director of Investor Relations
Home BancShares, Inc.
(501) 328-4625
Home BancShares, Inc. | ||||||||||||||||||||
Consolidated End of Period Balance Sheets | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
(In thousands) | Dec. 31, 2024 | Sep. 30, 2024 | Jun. 30, 2024 | Mar. 31, 2024 | Dec. 31, 2023 | |||||||||||||||
ASSETS | ||||||||||||||||||||
Cash and due from banks | $ | 281,063 | $ | 265,408 | $ | 229,209 | $ | 205,262 | $ | 226,363 | ||||||||||
Interest-bearing deposits with other banks | 629,284 | 752,269 | 829,507 | 969,996 | 773,850 | |||||||||||||||
Cash and cash equivalents | 910,347 | 1,017,677 | 1,058,716 | 1,175,258 | 1,000,213 | |||||||||||||||
Federal funds sold | 3,725 | 6,425 | — | 5,200 | 5,100 | |||||||||||||||
Investment securities - available-for-sale, net of allowance for credit losses | 3,072,639 | 3,270,620 | 3,344,539 | 3,400,884 | 3,507,841 | |||||||||||||||
Investment securities - held-to-maturity, net of allowance for credit losses | 1,275,204 | 1,277,090 | 1,278,853 | 1,280,586 | 1,281,982 | |||||||||||||||
Total investment securities | 4,347,843 | 4,547,710 | 4,623,392 | 4,681,470 | 4,789,823 | |||||||||||||||
Loans receivable | 14,764,500 | 14,823,979 | 14,781,457 | 14,513,673 | 14,424,728 | |||||||||||||||
Allowance for credit losses | (275,880 | ) | (312,574 | ) | (295,856 | ) | (290,294 | ) | (288,234 | ) | ||||||||||
Loans receivable, net | 14,488,620 | 14,511,405 | 14,485,601 | 14,223,379 | 14,136,494 | |||||||||||||||
Bank premises and equipment, net | 386,322 | 388,776 | 383,691 | 389,618 | 393,300 | |||||||||||||||
Foreclosed assets held for sale | 43,407 | 43,040 | 41,347 | 30,650 | 30,486 | |||||||||||||||
Cash value of life insurance | 219,786 | 219,353 | 218,198 | 215,424 | 214,516 | |||||||||||||||
Accrued interest receivable | 120,129 | 118,871 | 120,984 | 119,029 | 118,966 | |||||||||||||||
Deferred tax asset, net | 186,697 | 176,629 | 195,041 | 202,882 | 197,164 | |||||||||||||||
Goodwill | 1,398,253 | 1,398,253 | 1,398,253 | 1,398,253 | 1,398,253 | |||||||||||||||
Core deposit intangible | 40,327 | 42,395 | 44,490 | 46,630 | 48,770 | |||||||||||||||
Other assets | 345,292 | 352,583 | 350,192 | 347,928 | 323,573 | |||||||||||||||
Total assets | $ | 22,490,748 | $ | 22,823,117 | $ | 22,919,905 | $ | 22,835,721 | $ | 22,656,658 | ||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||||||||
Liabilities | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||
Demand and non-interest-bearing | $ | 4,006,115 | $ | 3,937,168 | $ | 4,068,302 | $ | 4,115,603 | $ | 4,085,501 | ||||||||||
Savings and interest-bearing transaction accounts | 11,347,850 | 10,966,426 | 11,150,516 | 11,047,258 | 11,050,347 | |||||||||||||||
Time deposits | 1,792,332 | 1,802,116 | 1,736,985 | 1,703,269 | 1,651,863 | |||||||||||||||
Total deposits | 17,146,297 | 16,705,710 | 16,955,803 | 16,866,130 | 16,787,711 | |||||||||||||||
Securities sold under agreements to repurchase | 162,350 | 179,416 | 137,996 | 176,107 | 142,085 | |||||||||||||||
FHLB and other borrowed funds | 600,750 | 1,300,750 | 1,301,050 | 1,301,050 | 1,301,300 | |||||||||||||||
Accrued interest payable and other liabilities | 181,080 | 238,058 | 230,011 | 241,345 | 194,653 | |||||||||||||||
Subordinated debentures | 439,246 | 439,394 | 439,542 | 439,688 | 439,834 | |||||||||||||||
Total liabilities | 18,529,723 | 18,863,328 | 19,064,402 | 19,024,320 | 18,865,583 | |||||||||||||||
Stockholders' equity | ||||||||||||||||||||
Common stock | 1,989 | 1,989 | 1,997 | 2,008 | 2,015 | |||||||||||||||
Capital surplus | 2,272,794 | 2,272,100 | 2,295,893 | 2,326,824 | 2,348,023 | |||||||||||||||
Retained earnings | 1,942,350 | 1,880,562 | 1,819,412 | 1,753,994 | 1,690,112 | |||||||||||||||
Accumulated other comprehensive loss | (256,108 | ) | (194,862 | ) | (261,799 | ) | (271,425 | ) | (249,075 | ) | ||||||||||
Total stockholders' equity | 3,961,025 | 3,959,789 | 3,855,503 | 3,811,401 | 3,791,075 | |||||||||||||||
Total liabilities and stockholders' equity | $ | 22,490,748 | $ | 22,823,117 | $ | 22,919,905 | $ | 22,835,721 | $ | 22,656,658 | ||||||||||
Home BancShares, Inc. | ||||||||||||||||||||||||||||
Consolidated Statements of Income | ||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||||||||||
(In thousands) | Dec. 31, 2024 | Sep. 30, 2024 | Jun. 30, 2024 | Mar. 31, 2024 | Dec. 31, 2023 | Dec. 31, 2024 | Dec. 31, 2023 | |||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||||
Loans | $ | 278,409 | $ | 281,977 | $ | 274,324 | $ | 265,294 | $ | 260,003 | $ | 1,100,004 | $ | 989,616 | ||||||||||||||
Investment securities | ||||||||||||||||||||||||||||
Taxable | 28,943 | 31,006 | 32,587 | 33,229 | 34,016 | 125,765 | 138,575 | |||||||||||||||||||||
Tax-exempt | 7,704 | 7,704 | 7,769 | 7,803 | 7,855 | 30,980 | 31,618 | |||||||||||||||||||||
Deposits - other banks | 7,585 | 12,096 | 12,564 | 10,528 | 4,281 | 42,773 | 15,023 | |||||||||||||||||||||
Federal funds sold | 73 | 62 | 59 | 61 | 65 | 255 | 221 | |||||||||||||||||||||
Total interest income | 322,714 | 332,845 | 327,303 | 316,915 | 306,220 | 1,299,777 | 1,175,053 | |||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||||
Interest on deposits | 90,564 | 97,785 | 95,741 | 92,548 | 87,971 | 376,638 | 295,978 | |||||||||||||||||||||
Federal funds purchased | — | 1 | — | — | — | 1 | 3 | |||||||||||||||||||||
FHLB and other borrowed funds | 9,541 | 14,383 | 14,255 | 14,276 | 9,878 | 52,455 | 30,825 | |||||||||||||||||||||
Securities sold under agreements to repurchase | 1,346 | 1,335 | 1,363 | 1,404 | 1,480 | 5,448 | 4,813 | |||||||||||||||||||||
Subordinated debentures | 4,121 | 4,121 | 4,122 | 4,097 | 4,121 | 16,461 | 16,489 | |||||||||||||||||||||
Total interest expense | 105,572 | 117,625 | 115,481 | 112,325 | 103,450 | 451,003 | 348,108 | |||||||||||||||||||||
Net interest income | 217,142 | 215,220 | 211,822 | 204,590 | 202,770 | 848,774 | 826,945 | |||||||||||||||||||||
Provision for credit losses on loans | 16,700 | 18,200 | 8,000 | 5,500 | 5,650 | 48,400 | 11,950 | |||||||||||||||||||||
Provision for (recovery of) credit losses on unfunded commitments | — | 1,000 | — | (1,000 | ) | — | — | (1,500 | ) | |||||||||||||||||||
(Recovery of) provision for credit losses on investment securities | — | (330 | ) | — | — | — | (330 | ) | 1,683 | |||||||||||||||||||
Total credit loss expense | 16,700 | 18,870 | 8,000 | 4,500 | 5,650 | 48,070 | 12,133 | |||||||||||||||||||||
Net interest income after credit loss expense | 200,442 | 196,350 | 203,822 | 200,090 | 197,120 | 800,704 | 814,812 | |||||||||||||||||||||
Non-interest income: | ||||||||||||||||||||||||||||
Service charges on deposit accounts | 9,935 | 9,888 | 9,714 | 9,686 | 10,072 | 39,223 | 39,207 | |||||||||||||||||||||
Other service charges and fees | 11,651 | 10,490 | 10,679 | 10,189 | 10,422 | 43,009 | 44,188 | |||||||||||||||||||||
Trust fees | 4,526 | 4,403 | 4,722 | 5,066 | 4,316 | 18,717 | 17,892 | |||||||||||||||||||||
Mortgage lending income | 3,518 | 4,437 | 4,276 | 3,558 | 2,385 | 15,789 | 10,738 | |||||||||||||||||||||
Insurance commissions | 483 | 595 | 565 | 508 | 480 | 2,151 | 2,086 | |||||||||||||||||||||
Increase in cash value of life insurance | 1,215 | 1,161 | 1,279 | 1,195 | 1,170 | 4,850 | 4,655 | |||||||||||||||||||||
Dividends from FHLB, FRB, FNBB & other | 2,820 | 2,637 | 2,998 | 3,007 | 3,010 | 11,462 | 11,642 | |||||||||||||||||||||
Gain on SBA loans | 218 | 145 | 56 | 198 | 42 | 617 | 278 | |||||||||||||||||||||
Gain (loss) on branches, equipment and other assets, net | 26 | 32 | 2,052 | (8 | ) | 583 | 2,102 | 1,507 | ||||||||||||||||||||
(Loss) gain on OREO, net | (2,423 | ) | 85 | 49 | 17 | 13 | (2,272 | ) | 332 | |||||||||||||||||||
Fair value adjustment for marketable securities | 850 | 1,392 | (274 | ) | 1,003 | 5,024 | 2,971 | (1,094 | ) | |||||||||||||||||||
Other income | 8,403 | 7,514 | 6,658 | 7,380 | 5,331 | 29,955 | 38,503 | |||||||||||||||||||||
Total non-interest income | 41,222 | 42,779 | 42,774 | 41,799 | 42,848 | 168,574 | 169,934 | |||||||||||||||||||||
Non-interest expense: | ||||||||||||||||||||||||||||
Salaries and employee benefits | 60,824 | 58,861 | 60,427 | 60,910 | 63,430 | 241,022 | 256,966 | |||||||||||||||||||||
Occupancy and equipment | 14,526 | 14,546 | 14,408 | 14,551 | 14,965 | 58,031 | 60,303 | |||||||||||||||||||||
Data processing expense | 9,324 | 9,088 | 8,935 | 9,147 | 9,107 | 36,494 | 36,329 | |||||||||||||||||||||
Other operating expenses | 27,536 | 27,550 | 29,415 | 26,888 | 39,673 | 111,389 | 119,265 | |||||||||||||||||||||
Total non-interest expense | 112,210 | 110,045 | 113,185 | 111,496 | 127,175 | 446,936 | 472,863 | |||||||||||||||||||||
Income before income taxes | 129,454 | 129,084 | 133,411 | 130,393 | 112,793 | 522,342 | 511,883 | |||||||||||||||||||||
Income tax expense | 28,890 | 29,046 | 31,881 | 30,284 | 26,550 | 120,101 | 118,954 | |||||||||||||||||||||
Net income | $ | 100,564 | $ | 100,038 | $ | 101,530 | $ | 100,109 | $ | 86,243 | $ | 402,241 | $ | 392,929 | ||||||||||||||
Home BancShares, Inc. | ||||||||||||||||||||||||||||
Selected Financial Information | ||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||||||||||
(Dollars and shares in thousands, except per share data) | Dec. 31, 2024 | Sep. 30, 2024 | Jun. 30, 2024 | Mar. 31, 2024 | Dec. 31, 2023 | Dec. 31, 2024 | Dec. 31, 2023 | |||||||||||||||||||||
PER SHARE DATA | ||||||||||||||||||||||||||||
Diluted earnings per common share | $ | 0.51 | $ | 0.50 | $ | 0.51 | $ | 0.50 | $ | 0.43 | $ | 2.01 | $ | 1.94 | ||||||||||||||
Diluted earnings per common share, as adjusted (non-GAAP)(1) | 0.50 | 0.50 | 0.52 | 0.49 | 0.46 | 2.01 | 1.97 | |||||||||||||||||||||
Basic earnings per common share | 0.51 | 0.50 | 0.51 | 0.50 | 0.43 | 2.01 | 1.94 | |||||||||||||||||||||
Dividends per share - common | 0.195 | 0.195 | 0.18 | 0.18 | 0.18 | 0.750 | 0.72 | |||||||||||||||||||||
Book value per common share | 19.92 | 19.91 | 19.30 | 18.98 | 18.81 | 19.92 | 18.81 | |||||||||||||||||||||
Tangible book value per common share (non-GAAP)(1) | 12.68 | 12.67 | 12.08 | 11.79 | 11.63 | 12.68 | 11.63 | |||||||||||||||||||||
STOCK INFORMATION | ||||||||||||||||||||||||||||
Average common shares outstanding | 198,863 | 199,380 | 200,319 | 201,210 | 201,756 | 199,939 | 202,627 | |||||||||||||||||||||
Average diluted shares outstanding | 198,973 | 199,461 | 200,465 | 201,390 | 201,891 | 200,069 | 202,773 | |||||||||||||||||||||
End of period common shares outstanding | 198,882 | 198,879 | 199,746 | 200,797 | 201,526 | 198,882 | 201,526 | |||||||||||||||||||||
ANNUALIZED PERFORMANCE METRICS | ||||||||||||||||||||||||||||
Return on average assets (ROA) | 1.77 | % | 1.74 | % | 1.79 | % | 1.78 | % | 1.55 | % | 1.77 | % | 1.77 | % | ||||||||||||||
Return on average assets, as adjusted: (ROA, as adjusted) (non-GAAP)(1) | 1.76 | % | 1.72 | % | 1.83 | % | 1.76 | % | 1.66 | % | 1.77 | % | 1.79 | % | ||||||||||||||
Return on average assets excluding intangible amortization (non-GAAP)(1) | 1.92 | % | 1.88 | % | 1.94 | % | 1.93 | % | 1.69 | % | 1.92 | % | 1.93 | % | ||||||||||||||
Return on average assets, as adjusted, excluding intangible amortization (non-GAAP)(1) | 1.91 | % | 1.86 | % | 1.98 | % | 1.91 | % | 1.81 | % | 1.92 | % | 1.95 | % | ||||||||||||||
Return on average common equity (ROE) | 10.13 | % | 10.23 | % | 10.73 | % | 10.64 | % | 9.36 | % | 10.43 | % | 10.82 | % | ||||||||||||||
Return on average common equity, as adjusted: (ROE, as adjusted) (non-GAAP)(1) | 10.05 | % | 10.12 | % | 10.98 | % | 10.54 | % | 10.00 | % | 10.42 | % | 10.97 | % | ||||||||||||||
Return on average tangible common equity (ROTCE) (non-GAAP)(1) | 15.94 | % | 16.26 | % | 17.29 | % | 17.22 | % | 15.49 | % | 16.66 | % | 18.03 | % | ||||||||||||||
Return on average tangible common equity, as adjusted: (ROTCE, as adjusted) (non-GAAP)(1) | 15.82 | % | 16.09 | % | 17.69 | % | 17.07 | % | 16.56 | % | 16.64 | % | 18.28 | % | ||||||||||||||
Return on average tangible common equity excluding intangible amortization (non-GAAP)(1) | 16.18 | % | 16.51 | % | 17.56 | % | 17.50 | % | 15.80 | % | 16.92 | % | 18.36 | % | ||||||||||||||
Return on average tangible common equity, as adjusted, excluding intangible amortization (non-GAAP)(1) | 16.07 | % | 16.34 | % | 17.97 | % | 17.34 | % | 16.87 | % | 16.91 | % | 18.62 | % | ||||||||||||||
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release. | ||||||||||||||||||||||||||||
Home BancShares, Inc. | ||||||||||||||||||||||||||||
Selected Financial Information | ||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||||||||||
(Dollars in thousands) | Dec. 31, 2024 | Sep. 30, 2024 | Jun. 30, 2024 | Mar. 31, 2024 | Dec. 31, 2023 | Dec. 31, 2024 | Dec. 31, 2023 | |||||||||||||||||||||
Efficiency ratio | 42.24 | % | 41.42 | % | 43.17 | % | 44.22 | % | 50.64 | % | 42.74 | % | 46.21 | % | ||||||||||||||
Efficiency ratio, as adjusted (non-GAAP)(1) | 42.00 | % | 41.66 | % | 42.59 | % | 44.43 | % | 46.43 | % | 42.65 | % | 45.24 | % | ||||||||||||||
Net interest margin - FTE (NIM) | 4.39 | % | 4.28 | % | 4.27 | % | 4.13 | % | 4.17 | % | 4.27 | % | 4.25 | % | ||||||||||||||
Fully taxable equivalent adjustment | $ | 2,398 | $ | 2,616 | $ | 2,628 | $ | 892 | $ | 1,091 | $ | 8,534 | $ | 5,506 | ||||||||||||||
Total revenue (net) | 258,364 | 257,999 | 254,596 | 246,389 | 245,618 | 1,017,348 | 996,879 | |||||||||||||||||||||
Pre-tax, pre-provision, net income (PPNR) (non-GAAP)(1) | 146,154 | 147,954 | 141,411 | 134,893 | 118,443 | 570,412 | 524,016 | |||||||||||||||||||||
PPNR, as adjusted (non-GAAP)(1) | 145,209 | 146,562 | 141,886 | 133,728 | 126,402 | 567,385 | 531,515 | |||||||||||||||||||||
Pre-tax net income to total revenue (net) | 50.11 | % | 50.03 | % | 52.40 | % | 52.92 | % | 45.92 | % | 51.34 | % | 51.35 | % | ||||||||||||||
Pre-tax net income, as adjusted, to total revenue (net) (non-GAAP)(1) | 49.74 | % | 49.49 | % | 52.59 | % | 52.45 | % | 49.16 | % | 51.05 | % | 52.10 | % | ||||||||||||||
P5NR (Pre-tax, pre-provision, profit percentage) (PPNR to total revenue (net)) (non-GAAP)(1) | 56.57 | % | 57.35 | % | 55.54 | % | 54.75 | % | 48.22 | % | 56.07 | % | 52.57 | % | ||||||||||||||
P5NR, as adjusted (non-GAAP)(1) | 56.20 | % | 56.81 | % | 55.73 | % | 54.28 | % | 51.46 | % | 55.77 | % | 53.32 | % | ||||||||||||||
Total purchase accounting accretion | $ | 1,610 | $ | 1,878 | $ | 1,873 | $ | 2,772 | $ | 2,324 | $ | 8,133 | $ | 10,587 | ||||||||||||||
Average purchase accounting loan discounts | 19,090 | 20,832 | 22,788 | 24,820 | 27,397 | 21,882 | 31,334 | |||||||||||||||||||||
OTHER OPERATING EXPENSES | ||||||||||||||||||||||||||||
Advertising | $ | 1,941 | $ | 1,810 | $ | 1,692 | $ | 1,654 | $ | 2,226 | $ | 7,097 | $ | 8,850 | ||||||||||||||
Amortization of intangibles | 2,068 | 2,095 | 2,140 | 2,140 | 2,253 | 8,443 | 9,685 | |||||||||||||||||||||
Electronic banking expense | 3,307 | 3,569 | 3,412 | 3,156 | 3,599 | 13,444 | 14,313 | |||||||||||||||||||||
Directors' fees | 356 | 362 | 423 | 498 | 399 | 1,639 | 1,814 | |||||||||||||||||||||
Due from bank service charges | 271 | 302 | 282 | 276 | 274 | 1,131 | 1,115 | |||||||||||||||||||||
FDIC and state assessment | 3,216 | 3,360 | 5,494 | 3,318 | 16,016 | 15,388 | 25,530 | |||||||||||||||||||||
Insurance | 900 | 926 | 905 | 903 | 873 | 3,634 | 3,567 | |||||||||||||||||||||
Legal and accounting | 2,361 | 1,902 | 2,617 | 2,081 | 1,192 | 8,961 | 5,230 | |||||||||||||||||||||
Other professional fees | 1,736 | 2,062 | 2,108 | 2,236 | 1,640 | 8,142 | 8,815 | |||||||||||||||||||||
Operating supplies | 711 | 673 | 613 | 683 | 777 | 2,680 | 3,138 | |||||||||||||||||||||
Postage | 518 | 522 | 497 | 523 | 503 | 2,060 | 2,081 | |||||||||||||||||||||
Telephone | 438 | 455 | 444 | 470 | 515 | 1,807 | 2,160 | |||||||||||||||||||||
Other expense | 9,713 | 9,512 | 8,788 | 8,950 | 9,406 | 36,963 | 32,967 | |||||||||||||||||||||
Total other operating expenses | $ | 27,536 | $ | 27,550 | $ | 29,415 | $ | 26,888 | $ | 39,673 | $ | 111,389 | $ | 119,265 | ||||||||||||||
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release. | ||||||||||||||||||||||||||||
Home BancShares, Inc. | ||||||||||||||||||||
Selected Financial Information | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
(Dollars in thousands) | Dec. 31, 2024 | Sep. 30, 2024 | Jun. 30, 2024 | Mar. 31, 2024 | Dec. 31, 2023 | |||||||||||||||
BALANCE SHEET RATIOS | ||||||||||||||||||||
Total loans to total deposits | 86.11 | % | 88.74 | % | 87.18 | % | 86.05 | % | 85.92 | % | ||||||||||
Common equity to assets | 17.61 | % | 17.35 | % | 16.82 | % | 16.69 | % | 16.73 | % | ||||||||||
Tangible common equity to tangible assets (non-GAAP)(1) | 11.98 | % | 11.78 | % | 11.23 | % | 11.06 | % | 11.05 | % | ||||||||||
. | ||||||||||||||||||||
LOANS RECEIVABLE | ||||||||||||||||||||
Real estate | ||||||||||||||||||||
Commercial real estate loans | ||||||||||||||||||||
Non-farm/non-residential | $ | 5,426,780 | $ | 5,496,536 | $ | 5,599,925 | $ | 5,616,965 | $ | 5,549,954 | ||||||||||
Construction/land development | 2,736,214 | 2,741,419 | 2,511,817 | 2,330,555 | 2,293,047 | |||||||||||||||
Agricultural | 336,993 | 335,965 | 345,461 | 337,618 | 325,156 | |||||||||||||||
Residential real estate loans | ||||||||||||||||||||
Residential 1-4 family | 1,956,489 | 1,932,352 | 1,910,143 | 1,899,974 | 1,844,260 | |||||||||||||||
Multifamily residential | 496,484 | 482,648 | 509,091 | 415,926 | 435,736 | |||||||||||||||
Total real estate | 10,952,960 | 10,988,920 | 10,876,437 | 10,601,038 | 10,448,153 | |||||||||||||||
Consumer | 1,234,361 | 1,219,197 | 1,189,386 | 1,163,228 | 1,153,690 | |||||||||||||||
Commercial and industrial | 2,022,775 | 2,084,667 | 2,242,072 | 2,284,775 | 2,324,991 | |||||||||||||||
Agricultural | 367,251 | 352,963 | 314,600 | 278,609 | 307,327 | |||||||||||||||
Other | 187,153 | 178,232 | 158,962 | 186,023 | 190,567 | |||||||||||||||
Loans receivable | $ | 14,764,500 | $ | 14,823,979 | $ | 14,781,457 | $ | 14,513,673 | $ | 14,424,728 | ||||||||||
ALLOWANCE FOR CREDIT LOSSES | ||||||||||||||||||||
Balance, beginning of period | $ | 312,574 | $ | 295,856 | $ | 290,294 | $ | 288,234 | $ | 285,562 | ||||||||||
Loans charged off | 53,959 | 2,001 | 3,098 | 3,978 | 3,592 | |||||||||||||||
Recoveries of loans previously charged off | 565 | 519 | 660 | 538 | 614 | |||||||||||||||
Net loans charged off | 53,394 | 1,482 | 2,438 | 3,440 | 2,978 | |||||||||||||||
Provision for credit losses - loans | 16,700 | 18,200 | 8,000 | 5,500 | 5,650 | |||||||||||||||
Balance, end of period | $ | 275,880 | $ | 312,574 | $ | 295,856 | $ | 290,294 | $ | 288,234 | ||||||||||
Net charge-offs to average total loans | 1.44 | % | 0.04 | % | 0.07 | % | 0.10 | % | 0.08 | % | ||||||||||
Allowance for credit losses to total loans | 1.87 | % | 2.11 | % | 2.00 | % | 2.00 | % | 2.00 | % | ||||||||||
NON-PERFORMING ASSETS | ||||||||||||||||||||
Non-performing loans | ||||||||||||||||||||
Non-accrual loans | $ | 93,853 | $ | 95,747 | $ | 78,090 | $ | 67,055 | $ | 59,971 | ||||||||||
Loans past due 90 days or more | 5,034 | 5,356 | 8,251 | 12,928 | 4,130 | |||||||||||||||
Total non-performing loans | 98,887 | 101,103 | 86,341 | 79,983 | 64,101 | |||||||||||||||
Other non-performing assets | ||||||||||||||||||||
Foreclosed assets held for sale, net | 43,407 | 43,040 | 41,347 | 30,650 | 30,486 | |||||||||||||||
Other non-performing assets | 63 | 63 | 63 | 63 | 785 | |||||||||||||||
Total other non-performing assets | 43,470 | 43,103 | 41,410 | 30,713 | 31,271 | |||||||||||||||
Total non-performing assets | $ | 142,357 | $ | 144,206 | $ | 127,751 | $ | 110,696 | $ | 95,372 | ||||||||||
Allowance for credit losses for loans to non-performing loans | 278.99 | % | 309.16 | % | 342.66 | % | 362.94 | % | 449.66 | % | ||||||||||
Non-performing loans to total loans | 0.67 | % | 0.68 | % | 0.58 | % | 0.55 | % | 0.44 | % | ||||||||||
Non-performing assets to total assets | 0.63 | % | 0.63 | % | 0.56 | % | 0.48 | % | 0.42 | % | ||||||||||
(1) Calculation of this metric and the reconciliation to GAAP are included in the schedules accompanying this release. | ||||||||||||||||||||
Home BancShares, Inc. | ||||||||||||||||||||||||
Consolidated Net Interest Margin | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||
December 31, 2024 | September 30, 2024 | |||||||||||||||||||||||
(Dollars in thousands) | Average Balance | Income/ Expense | Yield/ Rate | Average Balance | Income/ Expense | Yield/ Rate | ||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Earning assets | ||||||||||||||||||||||||
Interest-bearing balances due from banks | $ | 643,959 | $ | 7,585 | 4.69 | % | $ | 903,456 | $ | 12,096 | 5.33 | % | ||||||||||||
Federal funds sold | 6,068 | 73 | 4.79 | % | 4,629 | 62 | 5.33 | % | ||||||||||||||||
Investment securities - taxable | 3,291,472 | 28,943 | 3.50 | % | 3,391,838 | 31,006 | 3.64 | % | ||||||||||||||||
Investment securities - non-taxable - FTE | 1,154,384 | 9,980 | 3.44 | % | 1,163,568 | 10,181 | 3.48 | % | ||||||||||||||||
Loans receivable - FTE | 14,798,953 | 278,531 | 7.49 | % | 14,762,667 | 282,116 | 7.60 | % | ||||||||||||||||
Total interest-earning assets | 19,894,836 | 325,112 | 6.50 | % | 20,226,158 | 335,461 | 6.60 | % | ||||||||||||||||
Non-earning assets | 2,670,241 | 2,667,626 | ||||||||||||||||||||||
Total assets | $ | 22,565,077 | $ | 22,893,784 | ||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||
Interest-bearing liabilities | ||||||||||||||||||||||||
Savings and interest-bearing transaction accounts | $ | 11,058,959 | $ | 72,220 | 2.60 | % | $ | 11,095,572 | $ | 79,232 | 2.84 | % | ||||||||||||
Time deposits | 1,800,618 | 18,344 | 4.05 | % | 1,769,952 | 18,553 | 4.17 | % | ||||||||||||||||
Total interest-bearing deposits | 12,859,577 | 90,564 | 2.80 | % | 12,865,524 | 97,785 | 3.02 | % | ||||||||||||||||
Federal funds purchased | — | — | — | % | 43 | 1 | 9.25 | % | ||||||||||||||||
Securities sold under agreement to repurchase | 174,759 | 1,346 | 3.06 | % | 157,178 | 1,335 | 3.38 | % | ||||||||||||||||
FHLB and other borrowed funds | 889,880 | 9,541 | 4.27 | % | 1,300,876 | 14,383 | 4.40 | % | ||||||||||||||||
Subordinated debentures | 439,319 | 4,121 | 3.73 | % | 439,467 | 4,121 | 3.73 | % | ||||||||||||||||
Total interest-bearing liabilities | 14,363,535 | 105,572 | 2.92 | % | 14,763,088 | 117,625 | 3.17 | % | ||||||||||||||||
Non-interest bearing liabilities | ||||||||||||||||||||||||
Non-interest bearing deposits | 4,024,433 | 3,993,187 | ||||||||||||||||||||||
Other liabilities | 226,933 | 247,797 | ||||||||||||||||||||||
Total liabilities | 18,614,901 | 19,004,072 | ||||||||||||||||||||||
Shareholders' equity | 3,950,176 | 3,889,712 | ||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 22,565,077 | $ | 22,893,784 | ||||||||||||||||||||
Net interest spread | 3.58 | % | 3.43 | % | ||||||||||||||||||||
Net interest income and margin - FTE | $ | 219,540 | 4.39 | % | $ | 217,836 | 4.28 | % | ||||||||||||||||
Home BancShares, Inc. | ||||||||||||||||||||||||
Consolidated Net Interest Margin | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
Year Ended | ||||||||||||||||||||||||
December 31, 2024 | December 31, 2023 | |||||||||||||||||||||||
(Dollars in thousands) | Average Balance | Income/ Expense | Yield/ Rate | Average Balance | Income/ Expense | Yield/ Rate | ||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Earning assets | ||||||||||||||||||||||||
Interest-bearing balances due from banks | $ | 819,445 | $ | 42,773 | 5.22 | % | $ | 319,733 | $ | 15,023 | 4.70 | % | ||||||||||||
Federal funds sold | 5,035 | 255 | 5.06 | % | 3,864 | 221 | 5.72 | % | ||||||||||||||||
Investment securities - taxable | 3,400,325 | 125,765 | 3.70 | % | 3,655,632 | 138,575 | 3.79 | % | ||||||||||||||||
Investment securities - non-taxable - FTE | 1,190,033 | 39,057 | 3.28 | % | 1,276,566 | 36,727 | 2.88 | % | ||||||||||||||||
Loans receivable - FTE | 14,675,001 | 1,100,461 | 7.50 | % | 14,314,732 | 990,013 | 6.92 | % | ||||||||||||||||
Total interest-earning assets | 20,089,839 | 1,308,311 | 6.51 | % | 19,570,527 | 1,180,559 | 6.03 | % | ||||||||||||||||
Non-earning assets | 2,664,541 | 2,647,383 | ||||||||||||||||||||||
Total assets | $ | 22,754,380 | $ | 22,217,910 | ||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||
Interest-bearing liabilities | ||||||||||||||||||||||||
Savings and interest-bearing transaction accounts | $ | 11,078,003 | $ | 304,976 | 2.75 | % | $ | 11,162,244 | $ | 258,586 | 2.32 | % | ||||||||||||
Time deposits | 1,747,302 | 71,662 | 4.10 | % | 1,284,156 | 37,392 | 2.91 | % | ||||||||||||||||
Total interest-bearing deposits | 12,825,305 | 376,638 | 2.94 | % | 12,446,400 | 295,978 | 2.38 | % | ||||||||||||||||
Federal funds purchased | 20 | 1 | 5.00 | % | 44 | 3 | 6.82 | % | ||||||||||||||||
Securities sold under agreement to repurchase | 165,965 | 5,448 | 3.28 | % | 149,014 | 4,813 | 3.23 | % | ||||||||||||||||
FHLB and other borrowed funds | 1,197,662 | 52,455 | 4.38 | % | 753,152 | 30,825 | 4.09 | % | ||||||||||||||||
Subordinated debentures | 439,539 | 16,461 | 3.75 | % | 440,125 | 16,489 | 3.75 | % | ||||||||||||||||
Total interest-bearing liabilities | 14,628,491 | 451,003 | 3.08 | % | 13,788,735 | 348,108 | 2.52 | % | ||||||||||||||||
Non-interest bearing liabilities | ||||||||||||||||||||||||
Non-interest bearing deposits | 4,029,684 | 4,599,241 | ||||||||||||||||||||||
Other liabilities | 238,528 | 198,634 | ||||||||||||||||||||||
Total liabilities | 18,896,703 | 18,586,610 | ||||||||||||||||||||||
Shareholders' equity | 3,857,677 | 3,631,300 | ||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 22,754,380 | $ | 22,217,910 | ||||||||||||||||||||
Net interest spread | 3.43 | % | 3.51 | % | ||||||||||||||||||||
Net interest income and margin - FTE | $ | 857,308 | 4.27 | % | $ | 832,451 | 4.25 | % | ||||||||||||||||
Home BancShares, Inc. | ||||||||||||||||||||||||||||
Non-GAAP Reconciliations | ||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||||||||||
(Dollars and shares in thousands, except per share data) | Dec. 31, 2024 | Sep. 30, 2024 | Jun. 30, 2024 | Mar. 31, 2024 | Dec. 31, 2023 | Dec. 31, 2024 | Dec. 31, 2023 | |||||||||||||||||||||
EARNINGS, AS ADJUSTED | ||||||||||||||||||||||||||||
GAAP net income available to common shareholders (A) | $ | 100,564 | $ | 100,038 | $ | 101,530 | $ | 100,109 | $ | 86,243 | $ | 402,241 | $ | 392,929 | ||||||||||||||
Pre-tax adjustments | ||||||||||||||||||||||||||||
FDIC special assessment | — | — | 2,260 | — | 12,983 | 2,260 | 12,983 | |||||||||||||||||||||
BOLI death benefits | (95 | ) | — | — | (162 | ) | — | (257 | ) | (3,117 | ) | |||||||||||||||||
Gain on sale of building | — | — | (2,059 | ) | — | — | (2,059 | ) | — | |||||||||||||||||||
Fair value adjustment for marketable securities | (850 | ) | (1,392 | ) | 274 | (1,003 | ) | (5,024 | ) | (2,971 | ) | 1,094 | ||||||||||||||||
Recoveries on historic losses | — | — | — | — | — | — | (3,461 | ) | ||||||||||||||||||||
Total pre-tax adjustments | (945 | ) | (1,392 | ) | 475 | (1,165 | ) | 7,959 | (3,027 | ) | 7,499 | |||||||||||||||||
Tax-effect of adjustments | (208 | ) | (348 | ) | 119 | (251 | ) | 1,989 | (688 | ) | 1,959 | |||||||||||||||||
Deferred tax asset write-down | — | — | 2,030 | — | — | 2,030 | — | |||||||||||||||||||||
Total adjustments after-tax (B) | (737 | ) | (1,044 | ) | 2,386 | (914 | ) | 5,970 | (309 | ) | 5,540 | |||||||||||||||||
Earnings, as adjusted (C) | $ | 99,827 | $ | 98,994 | $ | 103,916 | $ | 99,195 | $ | 92,213 | $ | 401,932 | $ | 398,469 | ||||||||||||||
Average diluted shares outstanding (D) | 198,973 | 199,461 | 200,465 | 201,390 | 201,891 | 200,069 | 202,773 | |||||||||||||||||||||
GAAP diluted earnings per share: (A/D) | $ | 0.51 | $ | 0.50 | $ | 0.51 | $ | 0.50 | $ | 0.43 | $ | 2.01 | $ | 1.94 | ||||||||||||||
Adjustments after-tax: (B/D) | (0.01 | ) | 0.00 | 0.01 | (0.01 | ) | 0.03 | 0.00 | 0.03 | |||||||||||||||||||
Diluted earnings per common share, as adjusted: (C/D) | $ | 0.50 | $ | 0.50 | $ | 0.52 | $ | 0.49 | $ | 0.46 | $ | 2.01 | $ | 1.97 | ||||||||||||||
ANNUALIZED RETURN ON AVERAGE ASSETS | ||||||||||||||||||||||||||||
Return on average assets: (A/E) | 1.77 | % | 1.74 | % | 1.79 | % | 1.78 | % | 1.55 | % | 1.77 | % | 1.77 | % | ||||||||||||||
Return on average assets, as adjusted: (ROA, as adjusted) ((A+D)/E) | 1.76 | % | 1.72 | % | 1.83 | % | 1.76 | % | 1.66 | % | 1.77 | % | 1.79 | % | ||||||||||||||
Return on average assets excluding intangible amortization: ((A+C)/(E-F)) | 1.92 | % | 1.88 | % | 1.94 | % | 1.93 | % | 1.69 | % | 1.92 | % | 1.93 | % | ||||||||||||||
Return on average assets, as adjusted, excluding intangible amortization: ((A+C+D)/(E-F)) | 1.91 | % | 1.86 | % | 1.98 | % | 1.91 | % | 1.81 | % | 1.92 | % | 1.95 | % | ||||||||||||||
GAAP net income available to common shareholders (A) | $ | 100,564 | $ | 100,038 | $ | 101,530 | $ | 100,109 | $ | 86,243 | $ | 402,241 | $ | 392,929 | ||||||||||||||
Amortization of intangibles (B) | 2,068 | 2,095 | 2,140 | 2,140 | 2,253 | 8,443 | 9,685 | |||||||||||||||||||||
Amortization of intangibles after-tax (C) | 1,563 | 1,572 | 1,605 | 1,605 | 1,690 | 6,345 | 7,288 | |||||||||||||||||||||
Adjustments after-tax (D) | (737 | ) | (1,044 | ) | 2,386 | (914 | ) | 5,970 | (309 | ) | 5,540 | |||||||||||||||||
Average assets (E) | 22,565,077 | 22,893,784 | 22,875,949 | 22,683,259 | 22,056,440 | 22,754,380 | 22,217,910 | |||||||||||||||||||||
Average goodwill & core deposit intangible (F) | 1,439,566 | 1,441,654 | 1,443,778 | 1,445,902 | 1,448,061 | 1,442,713 | 1,451,705 | |||||||||||||||||||||
Home BancShares, Inc. | ||||||||||||||||||||||||||||
Non-GAAP Reconciliations | ||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||||||||||
(Dollars in thousands) | Dec. 31, 2024 | Sep. 30, 2024 | Jun. 30, 2024 | Mar. 31, 2024 | Dec. 31, 2023 | Dec. 31, 2024 | Dec. 31, 2023 | |||||||||||||||||||||
ANNUALIZED RETURN ON AVERAGE COMMON EQUITY | ||||||||||||||||||||||||||||
Return on average common equity: (A/D) | 10.13 | % | 10.23 | % | 10.73 | % | 10.64 | % | 9.36 | % | 10.43 | % | 10.82 | % | ||||||||||||||
Return on average common equity, as adjusted: (ROE, as adjusted) ((A+C)/D) | 10.05 | % | 10.12 | % | 10.98 | % | 10.54 | % | 10.00 | % | 10.42 | % | 10.97 | % | ||||||||||||||
Return on average tangible common equity: (A/(D-E)) | 15.94 | % | 16.26 | % | 17.29 | % | 17.22 | % | 15.49 | % | 16.66 | % | 18.03 | % | ||||||||||||||
Return on average tangible common equity, as adjusted: (ROTCE, as adjusted) ((A+C)/(D-E)) | 15.82 | % | 16.09 | % | 17.69 | % | 17.07 | % | 16.56 | % | 16.64 | % | 18.28 | % | ||||||||||||||
Return on average tangible common equity excluding intangible amortization: (B/(D-E)) | 16.18 | % | 16.51 | % | 17.56 | % | 17.50 | % | 15.80 | % | 16.92 | % | 18.36 | % | ||||||||||||||
Return on average tangible common equity, as adjusted, excluding intangible amortization: ((B+C)/(D-E)) | 16.07 | % | 16.34 | % | 17.97 | % | 17.34 | % | 16.87 | % | 16.91 | % | 18.62 | % | ||||||||||||||
GAAP net income available to common shareholders (A) | $ | 100,564 | $ | 100,038 | $ | 101,530 | $ | 100,109 | $ | 86,243 | $ | 402,241 | $ | 392,929 | ||||||||||||||
Earnings excluding intangible amortization (B) | 102,127 | 101,610 | 103,135 | 101,714 | 87,933 | 408,586 | 400,217 | |||||||||||||||||||||
Adjustments after-tax (C) | (737 | ) | (1,044 | ) | 2,386 | (914 | ) | 5,970 | (309 | ) | 5,540 | |||||||||||||||||
Average common equity (D) | 3,950,176 | 3,889,712 | 3,805,800 | 3,783,652 | 3,656,720 | 3,857,677 | 3,631,300 | |||||||||||||||||||||
Average goodwill & core deposits intangible (E) | 1,439,566 | 1,441,654 | 1,443,778 | 1,445,902 | 1,448,061 | 1,442,713 | 1,451,705 | |||||||||||||||||||||
EFFICIENCY RATIO & P5NR | ||||||||||||||||||||||||||||
Efficiency ratio: ((D-G)/(B+C+E)) | 42.24 | % | 41.42 | % | 43.17 | % | 44.22 | % | 50.64 | % | 42.74 | % | 46.21 | % | ||||||||||||||
Efficiency ratio, as adjusted: ((D-G-I)/(B+C+E-H)) | 42.00 | % | 41.66 | % | 42.59 | % | 44.43 | % | 46.43 | % | 42.65 | % | 45.24 | % | ||||||||||||||
Pre-tax net income to total revenue (net) (A/(B+C)) | 50.11 | % | 50.03 | % | 52.40 | % | 52.92 | % | 45.92 | % | 51.34 | % | 51.35 | % | ||||||||||||||
Pre-tax net income, as adjusted, to total revenue (net) ((A+F)/(B+C)) | 49.74 | % | 49.49 | % | 52.59 | % | 52.45 | % | 49.16 | % | 51.05 | % | 52.10 | % | ||||||||||||||
Pre-tax, pre-provision, net income (PPNR) (B+C-D) | $ | 146,154 | $ | 147,954 | $ | 141,411 | $ | 134,893 | $ | 118,443 | $ | 570,412 | $ | 524,016 | ||||||||||||||
Pre-tax, pre-provision, net income, as adjusted (B+C-D+F) | $ | 145,209 | $ | 146,562 | $ | 141,886 | $ | 133,728 | $ | 126,402 | $ | 567,385 | $ | 531,515 | ||||||||||||||
P5NR (Pre-tax, pre-provision, profit percentage) PPNR to total revenue (net)) (B+C-D)/(B+C) | 56.57 | % | 57.35 | % | 55.54 | % | 54.75 | % | 48.22 | % | 56.07 | % | 52.57 | % | ||||||||||||||
P5NR, as adjusted (B+C-D+F)/(B+C) | 56.20 | % | 56.81 | % | 55.73 | % | 54.28 | % | 51.46 | % | 55.77 | % | 53.32 | % | ||||||||||||||
Pre-tax net income (A) | $ | 129,454 | $ | 129,084 | $ | 133,411 | $ | 130,393 | $ | 112,793 | $ | 522,342 | $ | 511,883 | ||||||||||||||
Net interest income (B) | 217,142 | 215,220 | 211,822 | 204,590 | 202,770 | 848,774 | 826,945 | |||||||||||||||||||||
Non-interest income (C) | 41,222 | 42,779 | 42,774 | 41,799 | 42,848 | 168,574 | 169,934 | |||||||||||||||||||||
Non-interest expense (D) | 112,210 | 110,045 | 113,185 | 111,496 | 127,175 | 446,936 | 472,863 | |||||||||||||||||||||
Fully taxable equivalent adjustment (E) | 2,398 | 2,616 | 2,628 | 892 | 1,091 | 8,534 | 5,506 | |||||||||||||||||||||
Total pre-tax adjustments (F) | (945 | ) | (1,392 | ) | 475 | (1,165 | ) | 7,959 | (3,027 | ) | 7,499 | |||||||||||||||||
Amortization of intangibles (G) | 2,068 | 2,095 | 2,140 | 2,140 | 2,253 | 8,443 | 9,685 | |||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||
Non-interest income: | ||||||||||||||||||||||||||||
Fair value adjustment for marketable securities | $ | 850 | $ | 1,392 | $ | (274 | ) | $ | 1,003 | $ | 5,024 | $ | 2,971 | $ | (1,094 | ) | ||||||||||||
(Loss) gain on OREO | (2,423 | ) | 85 | 49 | 17 | 13 | (2,272 | ) | 332 | |||||||||||||||||||
Gain (loss) on branches, equipment and other assets, net | 26 | 32 | 2,052 | (8 | ) | 583 | 2,102 | 1,507 | ||||||||||||||||||||
BOLI death benefits | 95 | — | — | 162 | — | 257 | 3,117 | |||||||||||||||||||||
Recoveries on historic losses | — | — | — | — | — | — | 3,461 | |||||||||||||||||||||
Total non-interest income adjustments (H) | $ | (1,452 | ) | $ | 1,509 | $ | 1,827 | $ | 1,174 | $ | 5,620 | $ | 3,058 | $ | 7,323 | |||||||||||||
Non-interest expense: | ||||||||||||||||||||||||||||
FDIC special assessment | — | — | 2,260 | — | 12,983 | 2,260 | 12,983 | |||||||||||||||||||||
Total non-interest expense adjustments (I) | $ | — | $ | — | $ | 2,260 | $ | — | $ | 12,983 | $ | 2,260 | $ | 12,983 | ||||||||||||||
Home BancShares, Inc. | |||||||||||||||||||
Non-GAAP Reconciliations | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Quarter Ended | |||||||||||||||||||
Dec. 31, 2024 | Sep. 30, 2024 | Jun. 30, 2024 | Mar. 31, 2024 | Dec. 31, 2023 | |||||||||||||||
TANGIBLE BOOK VALUE PER COMMON SHARE | |||||||||||||||||||
Book value per common share: (A/B) | $ | 19.92 | $ | 19.91 | $ | 19.30 | $ | 18.98 | $ | 18.81 | |||||||||
Tangible book value per common share: ((A-C-D)/B) | 12.68 | 12.67 | 12.08 | 11.79 | 11.63 | ||||||||||||||
Total stockholders' equity (A) | $ | 3,961,025 | $ | 3,959,789 | $ | 3,855,503 | $ | 3,811,401 | $ | 3,791,075 | |||||||||
End of period common shares outstanding (B) | 198,882 | 198,879 | 199,746 | 200,797 | 201,526 | ||||||||||||||
Goodwill (C) | 1,398,253 | 1,398,253 | 1,398,253 | 1,398,253 | 1,398,253 | ||||||||||||||
Core deposit and other intangibles (D) | 40,327 | 42,395 | 44,490 | 46,630 | 48,770 | ||||||||||||||
TANGIBLE COMMON EQUITY TO TANGIBLE ASSETS | |||||||||||||||||||
Equity to assets: (B/A) | 17.61 | % | 17.35 | % | 16.82 | % | 16.69 | % | 16.73 | % | |||||||||
Tangible common equity to tangible assets: ((B-C-D)/(A-C-D)) | 11.98 | % | 11.78 | % | 11.23 | % | 11.06 | % | 11.05 | % | |||||||||
Total assets (A) | $ | 22,490,748 | $ | 22,823,117 | $ | 22,919,905 | $ | 22,835,721 | $ | 22,656,658 | |||||||||
Total stockholders' equity (B) | 3,961,025 | 3,959,789 | 3,855,503 | 3,811,401 | 3,791,075 | ||||||||||||||
Goodwill (C) | 1,398,253 | 1,398,253 | 1,398,253 | 1,398,253 | 1,398,253 | ||||||||||||||
Core deposit and other intangibles (D) | 40,327 | 42,395 | 44,490 | 46,630 | 48,770 | ||||||||||||||
FAQ
What were Home BancShares' Q4 2024 earnings and revenue figures?
How did HOMB's net interest margin change in Q4 2024?
What impact did Hurricanes Helene and Milton have on HOMB's financials?
How much did HOMB's deposits grow in Q4 2024?
What was HOMB's efficiency ratio in Q4 2024?