8-K/A

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 8-K/A

(Amendment No. 2)

CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported) March 12, 2010

Home BancShares, Inc.

(Exact name of registrant as specified in its charter)

Arkansas
(State or other jurisdiction of incorporation)

000-51904
(Commission File Number) 71-0682831
(IRS Employer Identification No.)

719 Harkrider, Suite 100, Conway, Arkansas
(Address of principal executive offices) 72032
(Zip Code)

(501) 328-4770
(Registrant’s telephone number, including area code)

Not Applicable
(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

TABLE OF CONTENTS

	Item 2.01 Completion of Acquisition or Disposition of Assets
	Item 9.01 Financial Statements and Exhibits
SIGNATURES
EX-23.1
EX-99.3

Explanatory Note

     On March 12, 2010, Home BancShares, Inc. (the Company) filed a Current Report on Form 8-K (the Original Report) to report that it’s wholly owned subsidiary, Centennial Bank (the Bank), had acquired the banking operations of Old Southern Bank (Old Southern), a Florida state-chartered bank headquartered in Orlando, Florida. Centennial Bank entered into a purchase and assumption agreement (Old Southern Agreement) with the Federal Deposit Insurance Corporation (FDIC), as receiver for Old Southern, on March 12, 2010, pursuant to which Centennial Bank acquired the loans and certain assets and assumed the deposits and certain liabilities of Old Southern. The Old Southern acquisition is collectively referred to herein as the “Acquisition.”

     On March 18, 2010, the Company filed an amended Current Report on Form 8-K/A (Amendment No. 1) to report under Item 1.01 and Item 2.01 additional details of the terms and conditions of the Old Southern Agreement, a copy of which was included as Exhibit 2.1 to Amendment No. 1.

     This Current Report on Form 8-K/A (Amendment No. 2) is being filed to amend and supplement the disclosure provided in the Original Report, as previously amended and supplemented by Amendment No. 1. This Amendment No. 2 provides an audited Statement of Assets Acquired and Liabilities Assumed, and updates the disclosures provided in Item 2.01 and 9.01 of the Original Report. All financial and other numeric measures of Old Southern as described below were based upon information as of March 12, 2010 or March 31, 2010 and may be subject to change.

     Statements made in this Amendment, other than those concerning historical financial information, may be considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and are subject to risks and uncertainties. These forward-looking statements include, without limitation, statements regarding the Company’s expectations concerning its financial condition, operating results, cash flows, liquidity and capital resources. A discussion of risks, uncertainties and other factors that could cause actual results to differ materially from management’s expectations is set forth under the captions “Cautionary Note Regarding Forward-Looking Statements,” “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of our Form 10-K filed with the Securities and Exchange Commission (the Commission or SEC) for the year ended December 31, 2009.

Item 2.01 Completion of Acquisition or Disposition of Assets

     The following discussion of assets acquired and liabilities assumed are presented at estimated fair value on the date of the Old Southern Agreement. The fair values of the assets acquired and liabilities assumed were determined as described in Note 2 to the Company’s audited Statement of Assets Acquired and Liabilities Assumed, dated as of March 12, 2010, and the accompanying notes thereto, which is attached hereto as Exhibit 99.3 and incorporated herein by reference (the Audited Statement). These fair value estimates are based on the information available, and are subject to change for up to one year after the closing date of the acquisition as additional information relative to closing date fair values may become available. Centennial Bank and the FDIC are engaged in on-going discussions that may impact which assets and liabilities are ultimately acquired or assumed by the Bank and/or the purchase price. In addition, the tax treatment of FDIC-assisted acquisitions is complex and subject to interpretations that may result in future adjustments of deferred taxes as of the acquisition date. The disclosure set forth in this Item 2.01 reflects the status of these items to the best of management’s knowledge as of May 21, 2010.

     The Old Southern acquisition consisted of assets with a fair value of $345.1 million, including $179.1 million of loans, $30.4 million of investment securities, $18.3 million of cash and cash equivalents, $3.0 million of foreclosed assets, and $2.1 million of other assets. Liabilities with a fair value of $335.4 million were also assumed, including $328.5 million of deposits and $6.9 million of other liabilities. In addition to the excess of assets over liabilities, the Bank received $30.7 million in cash from the FDIC and recorded a $633,000 receivable due from the FDIC as compensation for the net liability that was assumed as a result of the acquisition. The Bank recorded $2.4 million in core deposit intangibles and recognized a pre-tax, bargain purchase gain of $9.7 million resulting in an after-tax gain of $5.9 million.

     In connection with the Acquisition, Centennial Bank entered into loss sharing agreements with the FDIC that cover $282.0 million of assets, based upon the seller’s records, including single family residential mortgage loans, commercial real estate, commercial and industrial loans, and foreclosed assets (collectively, “covered assets”). Centennial Bank acquired other Old Southern assets that are not covered by the loss sharing agreements with the FDIC including interest-bearing deposits with other banks, investment securities purchased at fair market value and other tangible assets. Pursuant to the terms of the loss sharing agreements, the covered assets are subject to a stated loss threshold of $110.0 million whereby the FDIC will reimburse Centennial Bank for 80% of losses of up to $110.0 million, and 95% of losses in excess of this amount. Centennial Bank will reimburse the FDIC for its share of recoveries with respect to losses for which the FDIC paid Centennial Bank a reimbursement under the loss sharing agreements. The FDIC’s obligation to reimburse Centennial Bank for losses with respect to covered assets begins with the first dollar of loss incurred.

     The following table summarizes the assets covered by the loss sharing agreements, the amount covered by the FDIC and the fair value:

	March 12, 2010
	Amount Covered
	by FDIC		Fair Value
	(In thousands)
Assets subject to stated threshold
Loans receivable covered by loss share	$	273,166	$	179,065
Foreclosed assets held for sale covered by loss share		8,781		2,960

     The amounts covered by the loss sharing agreements are the pre-acquisition book values of the underlying covered assets, the contractual balance of unfunded commitments that were acquired, and certain future net direct costs. The loss sharing agreement applicable to single family residential mortgage loans provides for FDIC loss sharing and Centennial Bank reimbursement to the FDIC, in each case as described above, for ten years. The loss sharing agreement applicable to all other covered assets provides for FDIC loss sharing for five years and Centennial Bank reimbursement of recoveries to the FDIC for eight years, in each case as described above.

     The loss sharing agreements are subject to certain servicing procedures as specified in the agreements with the FDIC. The fair value of the loss sharing agreements was recorded as an indemnification asset at their estimated fair value of $76.0 million on the acquisition date. The indemnification asset reflects the present value of the expected net cash reimbursement related to the loss sharing agreements described above. Based upon the acquisition date fair values of the net assets acquired, no goodwill was recorded. The transaction resulted in a pre-tax gain of $9.7 million, which was included in non-interest income in the Company’s March 31, 2010 Consolidated Statements of Income. Due to the difference in tax bases of the assets acquired and liabilities assumed, the Company recorded a deferred tax liability of $3.8 million, resulting in an after-tax gain of $5.9 million. Under the Internal Revenue Code, the gain will be recognized over the next six years.

     An analysis of the likely short-term and long-term effects of the loss sharing agreements on the Company’s cash flows and reported results is included in Item 9.01(a) below.

Item 9.01 Financial Statements and Exhibits

(a) Financial Statements of Business Acquired

     As set forth in Item 2.01 above, on March 12, 2010, Centennial Bank acquired certain assets and assumed substantially all deposits and certain liabilities of Old Southern pursuant to the Old Southern Agreement. A narrative description of the anticipated effects of the Acquisition on the Company’s financial condition, liquidity, capital resources and operating results is presented below. This discussion should be read in conjunction with the historical financial statements and the related notes of the Company, which have been filed with the SEC and the Audited Statement, which is attached hereto as Exhibit 99.3.

     The Acquisition increased the Company’s total assets and total deposits by approximately 12.9% and 17.9%, respectively, as compared with balances at December 31, 2009, and is expected to positively affect the Company’s operating results, to the extent the Company earns more from interest earned on its assets than it pays in interest on deposits and other borrowings. The ability of the Company to successfully collect interest and principal on loans acquired and collect reimbursement from the FDIC on the related indemnification asset will also impact cash flows and operating results.

     The Company considers that the determination of the initial fair value of loans acquired in the March 12, 2010 FDIC-assisted transaction and the initial fair value of the related FDIC indemnification asset involves a high degree of judgment and complexity. The carrying value of the acquired loans and the FDIC indemnification asset reflect management’s best estimate of the amount to be realized on each of these assets. The Company estimated the acquisition date fair value of the acquired assets and assumed liabilities in accordance with Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) Topic 805, Business Combinations (formerly Statement of Financial Accounting Standards (“SFAS”) No. 141(R), Business Combinations). However, the amount that the Company realizes on these assets could differ materially from the carrying value reflected in the attached Audited Statement primarily as a result of changes in the timing and amount of collections on the acquired loans in future periods. Because of the loss sharing agreement with the FDIC on these assets, as described in Item 2.01 above, the Company does not expect to incur significant losses. To the extent the actual values realized for the acquired loans differ from the estimated amounts; the indemnification asset will generally be impacted in an offsetting manner due to the loss sharing support from the FDIC.

Financial Condition

     In the Acquisition, Centennial Bank purchased $179.1 million in loans receivable, at fair value, net of a $94.1 million estimated discount to the outstanding principal balance, representing approximately 8.4% of the Company’s total loans and leases (net of the allowance for loan losses) at March 31, 2010. Foreclosed assets acquired were $3.0 million at fair value.

     Centennial Bank acquired $18.3 million in cash and cash equivalents in the transaction. In addition to the cash and cash equivalents acquired, Centennial Bank received $30.7 million from the FDIC. Centennial Bank also acquired $30.4 million in securities, at fair value. These assets provided additional liquidity to the Company.

     The following table presents information with respect to the fair value of certain acquired earning assets and loans, as well as their book balance at acquisition date, contractual term and average effective yield.

Schedule of Earning Assets Acquired

	March 12, 2010
					Average		Effective
					Months to		Interest
	Initial Value		Fair Value		Maturity		Rate
	(Dollars in thousands)
Earning assets
Interest-bearing deposits with other banks	$	16,563	$	16,563		—		0.25	%
Federal funds sold		3,079		3,079		—		0.25
Investment securities		30,401		30,401		44		3.76
Loans receivable covered by loss share:
Commercial real estate
Non-farm/non-residential		91,360		68,953		55		6.72
Construction/land development		118,192		69,966		28		6.82
Agricultural		5,436		2,896		13		7.24
Residential real estate
Residential 1-4 family		17,391		12,167		56		7.33
Multifamily residential		5,567		4,424		84		7.67
Consumer		493		294		42		7.61
Commercial and industrial		34,727		20,365		32		6.97
Total loans	$	273,166	$	179,065
Total earning assets	$	323,209	$	229,108

The following table reflects the scheduled maturities of the acquired loans:

			Over One
			Year
	One Year		Through		Over Five
	or Less		Five Years		Years		Total
Contractual maturities:
Commercial real estate
Non-farm/non-residential	$	8,844	$	36,865	$	23,244	$	68,953
Construction/land development		36,512		24,147		9,307		69,966
Agricultural		2,770		126		—		2,896
Residential real estate
Residential 1-4 family		3,042		3,203		5,922		12,167
Multifamily residential		—		803		3,621		4,424
Consumer		19		275		—		294
Commercial and industrial		5,017		12,378		2,970		20,365
Total	$	56,204	$	77,797	$	45,064	$	179,065
Rate sensitivity:
Fixed	$	23,969	$	43,100	$	6,603	$	73,672
Variable		32,235		34,697		38,461		105,393
Total	$	56,204	$	77,797	$	45,064	$	179,065

     In the acquisition, Centennial Bank assumed $328.5 million in deposits, at fair value. This amount represents approximately 14.8% of the Company’s total deposits of $2.22 billion at March 31, 2010. Demand and non-interest bearing, savings and interest bearing transaction accounts, and time deposits assumed were $25.2 million, $124.1 million and $179.2 million, respectively.

     In its assumption of the deposit liabilities, the Company believed that the customer relationships associated with these deposits have intangible value. The Company applied FASB ASC 805, which prescribes the accounting for goodwill and other intangible assets such as core deposit intangibles, in a business combination. The Bank determined the estimated fair value of the core deposit intangible asset totaled $2.4 million, which will be amortized utilizing a straight line method over an estimated economic life of 6 years. In determining the estimated life and valuation, deposits were analyzed based on factors such as type of deposit, deposit retention, interest rates, age of deposit relationships, and the maturities of time deposits.

     Future amortization of this core deposit intangible asset over the estimated life will decrease results of operations, net of any potential tax effect. Future capital will be reduced by the amount of expected amortization, net of any tax effect. Since amortization is a noncash item, it will have no effect upon future liquidity and cash flows. For the calculation of regulatory capital, this core deposit intangible asset is disallowed and is a reduction to equity capital. It is expected that the results of disallowing this intangible asset should not materially affect the Company’s or Centennial Bank’s regulatory capital ratios.

     The core deposit intangible asset is subject to significant estimates by management of the Company related to the value and the life of the asset. These estimates could change over time. The Company will review the valuation of this asset periodically to ensure that no impairment has occurred. If any impairment is subsequently determined, the Company will record the impairment as an expense in its Consolidated Statement of Income.

Nonperforming Loans

     ASC Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality, applies to a loan with evidence of deterioration of credit quality since origination, for which it is probable, at acquisition, that the investor will be unable to collect all contractually required payments receivable. ASC Topic 310-30 prohibits carrying over or creating an allowance for loan losses upon initial recognition for loans that fall under its scope. The Company evaluated loans purchased in conjunction with the Old Southern acquisition for impairment in accordance with the provisions of ASC Topic 310-30. Purchased covered loans are considered impaired if there is evidence of credit deterioration since origination and if it is probable that not all contractually required payments will be collected. All loans acquired in this transaction were deemed to be covered impaired loans. These loans were not classified as nonperforming assets at March 31, 2010, as the loans are accounted for on a pooled basis and the pools are considered to be performing. Therefore, interest income, through accretion of the difference between the carrying amount of the loans and the expected cash flows, is being recognized on all purchased impaired loans.

     The FDIC determined a measurement date whereby the stated loss threshold was established. A summary of past due and non-accrual loans covered by the loss sharing agreements at March 31, 2010 follows:

Past Due and Non-Accrual Loans

	March 31, 2010
	Assets Covered
	by FDIC
	Loss Share
	(In thousands)
Non-accrual loans	$	—
Loans past due 90 days or more (principal or interest payments)		17,304
Total	$	17,304

     Operating Results and Cash Flows. The Company’s management has from time to time become aware of acquisition opportunities and has performed various levels of review related to potential acquisitions in the past. This Acquisition was attractive to the Company for a variety of reasons, including the:

• ability to expand into an opportunistic market and increase Home BancShares’ market share in Florida;

• anticipated profitability in the pricing of the acquired loan portfolio including the indemnification asset;

• attractiveness of immediate deposit growth with low cost of funds given that over the past several years, organic deposit growth has been exceptionally difficult as financial institutions compete for deposits. This acquisition allowed us to immediately increase deposits at an attractive cost;

• opportunities to enhance income and efficiency due to duplications of effort. The Company has operated efficiently, and expects to enhance income by centralizing some duties and removing duplications of effort.

     Based on these and other factors, including the level of FDIC support related to the acquired loans and foreclosed assets, the Company believes that this acquisition will have an immediate positive impact on its earnings.

     The Old Southern transaction had an immediate accretive impact to the Company’s financial results as it recognized a day 1 pre-tax gain upon acquisition of $9.7 million. The transaction resulted in an after-tax gain of $5.9 million. Based on March 31, 2010 information, total assets acquired make up 11.2%, or $345.1 million, of the Company’s total assets of $3.08 billion, and total deposits assumed make up 14.8%, or $328.5 million, of the Company’s total deposits of $2.22 billion. The Company believes that the transaction will improve the Company’s net interest income, as the Bank earns more from interest earned on its loans and investments than it pays in interest on deposits and borrowings.

     The extent to which the Bank’s operating results may be adversely affected by the acquired loans is largely offset by the loss sharing agreements and the related discounts reflected in the estimated fair value of these assets at the acquisition date. In accordance with the provisions of ASC Topic 310-30, the fair values of the acquired loans reflect an estimate of expected credit losses related to these assets. As a result, the Company’s operating results would only be adversely affected by loan losses to the extent that such losses exceed the expected credit losses reflected in the fair value of these assets at the acquisition date. In addition, to the extent that the stated interest rate on acquired loans was not considered a market rate of interest at the acquisition date, appropriate adjustments to the acquisition-date fair values were recorded. These adjustments mitigate the risk associated with the acquisition of loans earning a below-market rate of return.

     The long-term effects that the Company may experience will depend primarily on the ability of the borrowers under the various loans covered by the loss sharing agreements to make payments over time. As the loss sharing agreements cover up to a 10-year period (5 years for commercial loans and other assets), changing economic conditions will likely impact the timing of future charge-offs and the resulting reimbursements from the FDIC. The Company believes that any recapture of interest income and recognition of cash flows from the borrowers or received from the FDIC (as part of the FDIC indemnification asset) may be recognized unevenly over this period, as the Company exhausts its collection efforts under its normal practices. In addition, the Company recorded substantial discounts related to the purchase of these covered assets. A portion of these discounts may be accretable to income over the economic life of the loans and will be dependent upon the timing and success of the Company’s collection efforts on the covered assets.

     Liquidity and Capital Resources. The transaction significantly enhanced the liquidity position of the Bank. The Company acquired $18.3 million in cash and cash equivalents as well as $30.4 million of investment securities. These securities provide monthly cash flows in the form of principal and interest payments and are readily marketable. In addition, the FDIC also transferred $30.7 million in cash to Centennial Bank to compensate for the net liability that resulted from the transfer of Old Southern assets and liabilities adjusted for the Bank’s discount bid.

     Deposits in the amount of $328.5 million were also assumed. Of this amount, 45.4%, or $149.3 million, were in the form of highly liquid transaction accounts. Certificates of deposit and other time deposits comprised 54.6%, or $179.2 million, of total deposits.

     At December 31, 2009, the Company was considered “well-capitalized” under relevant regulatory ratios. The Company remains “well-capitalized” after taking into consideration the results of the transaction. The Company had the following capital ratios at March 31, 2010 (includes the effects of this FDIC-assisted transaction) and December 31, 2009:

	March 31, 2010			December 31, 2009
Tier 1 leverage ratio		17.26	%		17.42	%
Tier 1 risk-based capital ratio		19.42			20.76
Total risk-based capital ratio		20.68			22.02

     At December 31, 2009, the Bank was considered “well-capitalized” under relevant regulatory ratios. The Bank remains “well-capitalized” after taking into consideration the results of the transaction and $33.0 million additional capital injected by the Company. The Bank had the following capital ratios at March 31, 2010 (includes the effects of this FDIC-assisted transaction) and December 31, 2009:

	March 31, 2010			December 31, 2009
Tier 1 leverage ratio		11.79	%		10.21	%
Tier 1 risk-based capital ratio		13.26			12.21
Total risk-based capital ratio		14.52			13.47

Financial Statements

     Attached hereto as Exhibit 99.3 and incorporated by reference into this Item 9.01(a) is an audited Statement of Assets Acquired and Liabilities Assumed by Centennial Bank (a wholly owned subsidiary of Home BancShares, Inc.) related to its acquisition of Old Southern at March 12, 2010 and the accompanying notes thereto.

Report of Independent Registered Public Accounting Firm

Statement of Assets Acquired and Liabilities Assumed at March 12, 2010

Notes to Statement of Assets Acquired and Liabilities Assumed

     The Company has omitted certain financial information of Old Southern required by Rule 3-05 of Regulation S-X and the related pro forma financial information under Article 11 of Regulation S-X in accordance with a request for relief submitted to the Commission in accordance with the guidance provided in Staff Accounting Bulletin 1:K, Financial Statements of Acquired Troubled Financial Institutions (SAB:1K). SAB 1:K provides relief from the requirements of Rule 3-05 in certain instances, such as the transaction, where a registrant engages in an acquisition of a significant amount of assets of a troubled financial institution that involves pervasive federal assistance and audited financial statements of the troubled financial institution that are not reasonably available.

(d) Exhibits

Exhibit 2.1	Purchase and Assumption Agreement Whole Bank All Deposits, by and among the Federal Deposit Insurance Corporation, receiver of Old Southern Bank, Orlando, Florida, the Federal Deposit Insurance Corporation, and Centennial Bank, dated as of March 12, 2010 (filed as Exhibit 2.1 to the Form 8-K/A on March 18, 2010, and incorporated herein by reference).
Exhibit 23.1	Consent of Independent Registered Public Accounting Firm.
Exhibit 99.1	Press Release: Home BancShares, Inc. Announces Opportunistic Florida Acquisition (filed as Exhibit 99.1 to the Form 8-K/A on March 18, 2010, and incorporated herein by reference).
Exhibit 99.2	Supplemental materials to Press Release dated March 12, 2010 (filed as Exhibit 99.2 to the Form 8-K/A on March 18, 2010, and incorporated herein by reference).
Exhibit 99.3	Report of Independent Registered Public Accounting Firm
	Statement of Assets Acquired and Liabilities Assumed at March 12, 2010
	Notes to Statement of Assets Acquired and Liabilities Assumed

SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Home BancShares, Inc.

(Registrant)

Date: May 21, 2010	/s/ Randy Mayor
	Randy Mayor
	Chief Financial Officer

EX-23.1

Exhibit 23.1

Consent of Independent Registered Public Accounting Firm

Audit Committee, Board of Directors and Stockholders
Home BancShares, Inc.
Conway, Arkansas

We consent to the incorporation by reference in the Registration Statements on Forms S-8 (Nos. 333-136645, 333-148763 and 333-151843) and Forms S-3 (Nos. 333-157165, 333-161198 and 333-164341) of our report dated May 21, 2010, on our audit of the statement of assets acquired and liabilities assumed by Centennial Bank (a wholly owned subsidiary of Home BancShares, Inc., Inc.) pursuant to the purchase and assumption agreement dated March 12, 2010 and included in this Form 8-K/A.

/s/ BKD, LLP  

Little Rock, Arkansas
May 21, 2010

EX-99.3

Exhibit 99.3

OLD SOUTHERN BANK — INDEX OF FINANCIAL STATEMENTS

Report of Independent Registered Public Accounting Firm	2
Statement of Assets Acquired and Liabilities Assumed at March 12, 2010	3
Notes to Statement of Assets Acquired and Liabilities Assumed	4 - 10

Report of Independent Registered Public Accounting Firm

Audit Committee, Board of Directors and Stockholders
Home BancShares, Inc.
Conway, Arkansas

We have audited the accompanying statement of assets acquired and liabilities assumed by Centennial Bank (wholly owned subsidiary of Home BancShares, Inc.) pursuant to the purchase and assumption agreement dated March 12, 2010. The Company’s management is responsible for this financial statement. Our responsibility is to express an opinion on the financial statement based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statement is free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statement. An audit also includes assessing the accounting principles used and significant estimates made by management and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the statement of assets acquired and liabilities assumed referred to above is presented fairly, in all material respects, as of March 12, 2010, in conformity with accounting principles generally accepted in the United States of America.

/s/ BKD, LLP  

Little Rock, Arkansas
May 21, 2010

2

STATEMENT OF ASSETS ACQUIRED AND LIABILITIES ASSUMED
By Centennial Bank
(a wholly owned subsidiary of Home BancShares, Inc.)

(In thousands)	March 12, 2010
Assets
Cash and due from banks	$	1,759
Interest-bearing deposits with other banks		16,563
Cash received from FDIC		30,675
Investment securities		30,401
Federal funds sold		3,079
Loans receivable covered by loss share		179,065
Bank premises and equipment, net		44
Foreclosed assets held for sale covered by loss share		2,960
FDIC indemnification asset		76,000
Core deposit intangible		2,400
Other assets		2,138
Total assets acquired	$	345,084
Liabilities
Deposits:
Demand and non-interest bearing	$	25,178
Savings and interest-bearing transaction accounts		124,071
Time deposits		179,208
Total deposits		328,457
Accrued interest payable and other liabilities		6,910
Total liabilities assumed		335,367
Net assets acquired, excluding deferred tax impact		9,717
Deferred tax impact		3,811
Net assets acquired	$	5,906

See Notes to Statement of Assets Acquired and Liabilities Assumed.

3

NOTES TO STATEMENT OF ASSETS ACQUIRED AND LIABILITIES ASSUMED
By Centennial Bank
(a wholly owned subsidiary of Home BancShares, Inc.)

1. FDIC-Assisted Acquisition of Certain Assets and Liabilities of Old Southern Bank

     On March 12, 2010, Centennial Bank (the Bank) entered into a purchase and assumption agreement (Old Southern Agreement) with the FDIC, as receiver, pursuant to which the Bank acquired the loans and certain assets and assumed the deposits and certain liabilities of Old Southern Bank (Old Southern).

     Prior to the acquisition, Old Southern operated 7 banking centers in the Orlando, Florida metropolitan area. Excluding the effects of purchase accounting adjustments, Centennial Bank acquired $335.3 million in assets and assumed approximately $328.5 million of the deposits of Old Southern. Additionally, Centennial Bank purchased loans with an estimated fair value of $179.1 million, $3.0 million of foreclosed assets and $30.4 million of investment securities.

     The assets acquired and liabilities assumed are presented at fair value on the date of acquisition, after adjustment for expected loss recoveries under the loss sharing agreement described below. Fair values for the categories of assets and liabilities were determined as described in Note 3 to the Statement of Assets Acquired and Liabilities Assumed. These fair value estimates are considered preliminary, and are subject to change for up to one year after the closing date of the acquisition as additional information relative to closing date fair values becomes available. Centennial Bank and the FDIC are engaged in on-going discussions that may impact which assets and liabilities are ultimately acquired or assumed by Centennial Bank and/or the purchase prices. In addition, the tax treatment of the FDIC assisted acquisition is complex and subject to interpretations that may result in future adjustments of deferred taxes as of the acquisition date.

2. Loss Sharing Agreement and FDIC Indemnification Asset

     In connection with the Old Southern acquisition, Centennial Bank entered into loss sharing agreements with the FDIC that cover $282.0 million of assets, based upon the seller’s records, including single family residential mortgage loans, commercial real estate, commercial and industrial loans, and foreclosed assets (collectively, “covered assets”). Centennial Bank acquired other Old Southern assets that are not covered by the loss sharing agreements with the FDIC including interest-bearing deposits with other banks, investment securities purchased at fair market value and other tangible assets. Pursuant to the terms of the loss sharing agreements, the covered assets are subject to a stated loss threshold of $110.0 million whereby the FDIC will reimburse Centennial Bank for 80% of losses of up to $110.0 million, and 95% of losses in excess of this amount. Centennial Bank will reimburse the FDIC for its share of recoveries with respect to losses for which the FDIC paid Centennial Bank a reimbursement under the loss sharing agreements. The FDIC’s obligation to reimburse Centennial Bank for losses with respect to covered assets begins with the first dollar of loss incurred.

     The following table summarizes the assets covered by the loss sharing agreements, the amount covered by the FDIC and the fair value:

	March 12, 2010
	Amount Covered by
	FDIC		Fair Value
	(In thousands)
Assets subject to stated threshold
Loans receivable covered by loss share	$	273,166	$	179,065
Foreclosed assets held for sale covered by loss share		8,781		2,960

4

     The amounts covered by the loss sharing agreements are the pre-acquisition book values of the underlying covered assets, the contractual balance of unfunded commitments that were acquired, and certain future net direct costs. The loss sharing agreement applicable to single family residential mortgage loans provide for FDIC loss sharing and Centennial Bank reimbursement to the FDIC, in each case as described above, for ten years. The loss sharing agreement applicable to all other covered assets provide for FDIC loss sharing for five years and Centennial Bank reimbursement of recoveries to the FDIC for eight years, in each case as described above.

     The loss sharing agreements are subject to certain servicing procedures as specified in the agreements with the FDIC. The expected reimbursements under the loss sharing agreements were recorded as indemnification asset at their estimated fair values of $76.0 million for the Old Southern Agreement, on the acquisition date. The indemnification asset reflects the present value of the expected net cash reimbursement related to the loss sharing agreements described above.

3. Summary of Significant Accounting Policies

     Centennial Bank has determined that the acquisition of the net assets of Old Southern constitute a business combination as defined by the FASB ASC Topic 805, Business Combinations. Accordingly, the assets acquired and liabilities assumed are presented at their fair values as required. Fair values were determined based on the requirements of FASB ASC Topic 820, Fair Value Measurements. In many cases, the determination of these fair values required management to make estimates about discount rates, future expected cash flows, market conditions and other future events that are highly subjective in nature and subject to change. The following is a description of the methods used to determine the fair values of significant assets and liabilities.

     Cash and due from banks, cash received from FDIC, interest-bearing deposits with other banks and federal funds sold – The carrying amount of these assets is a reasonable estimate of fair value based on the short-term nature of these assets. The $30.7 million cash received from the FDIC is the first pro-forma cash settlement received from the FDIC on Monday following the closing weekend.

     Investment securities – Investment securities were acquired from the FDIC at fair market value. The fair values provided by the FDIC were reviewed and considered reasonable based on the Bank’s understanding of the market conditions.

     Loans – Fair values for loans were based on a discounted cash flow methodology that considered factors including the type of loan and related collateral, classification status, fixed or variable interest rate, term of loan and whether or not the loan was amortizing, and current discount rates. The discount rates used for loans are based on current market rates for new originations of comparable loans and include adjustments for liquidity concerns. The discount rate does not include a factor for credit losses as that has been included in the estimated cash flows. Loans were grouped together according to similar characteristics and were treated in the aggregate when applying various valuation techniques.

     Foreclosed assets held for sale – These assets are presented at the estimated present values that management expects to receive when the properties are sold, net of related costs of disposal.

     FDIC indemnification asset – This loss sharing asset is measured separately from the related covered assets as it is not contractually embedded in the covered assets and is not transferable with the covered assets should Centennial Bank choose to dispose of them. Fair value was estimated using projected cash flows related to the loss sharing agreements based on the expected reimbursements for losses and the applicable loss sharing percentages. These cash flows were discounted to reflect the uncertainty of the timing and receipt of the loss-sharing reimbursement from the FDIC.

     Core deposit intangible – This intangible asset represents the value of the relationships that Old Southern had with its deposit customers. The fair value of this intangible asset was estimated based on a discounted cash flow methodology that gave appropriate consideration to expected customer attrition rates, cost of the deposit base, and the net maintenance cost attributable to customer deposits.

5

     Deposits – The fair values used for the demand and savings deposits that comprise the transaction accounts acquired, by definition equal the amount payable on demand at the acquisition date. No fair value adjustment was applied for time deposits as the Bank was able to reset deposit rates to market rates currently offered.

     FDIC Clawback Provision - The Old Southern Agreement allows the FDIC to recover a portion of the loss share funds previously paid out under the indemnification agreement in the event losses fail to reach the expected loss level under a claw back provision (“Clawback Provision”). A true-up is scheduled to occur in the calendar month in which the tenth anniversary of the bank closing occurs. If the threshold is not met, the assuming institution is required to pay the FDIC 50 percent of the excess, if any, within 45 days following the true-up.

     The value of the Clawback Provision liability is calculated as the present value of the estimated payment to the FDIC in the tenth year using the formula provided in the Old Southern Agreement. Pursuant to the formula in the Old Southern Agreement, the liability was calculated at 50 percent of the excess, if any, of (i) twenty percent (20%) of the stated threshold less (ii) the sum of (A) twenty-five percent (25%) of the asset premium (discount) plus (B) twenty-five percent (25%) of the cumulative shared-loss payments plus (C) the cumulative servicing amount.

     As of March 12, 2010 the Clawback Provision is estimated to be a liability of $2.1 million. The result of the calculation is based on the net present value of expected future cash payments to be made by the Company to the FDIC at the conclusion of the loss share agreements. The discount rate used was based on current market rates. The expected cash flows were calculated in accordance with the loss share agreements and are based primarily on the expected losses on the covered assets.

     Unfunded Commitments – Unfunded loan commitments represent the unused portion of lines of credit available to customers based on previously agreed rates and terms.

     The fair value of the unfunded loan commitments (the “Commitments”) was estimated using the income approach. Assumptions regarding expected utilization were applied to the unfunded balances. A premium or discount was estimated for the Commitments. The premium/discount for the Commitments was then adjusted for the time value of money over the average remaining life of the Commitments. In addition, the present value of the opportunity cost associated with regulatory requirements to hold reserve capital in connection with the Commitments was included to arrive at its fair value.

     Based on the facts, assumptions, and valuation methodologies used in our analysis, we estimated the fair value of the Commitments, as of March 12, 2010 and expressed as a liability, to be $4.4 million.

4. Bank Premises and Equipment

     Centennial Bank did not acquire a material amount of the real estate, banking facilities, furniture and equipment of Old Southern as part of the purchase and assumption agreement but has the option to purchase these assets at fair market value from the FDIC. This purchase option expires 90 days after acquisition date. Fair market values for the real estate, facilities, furniture and equipment will be based on current appraisals and determined at a later date. Centennial Bank is leasing these facilities and equipment from the FDIC until current appraisals are received and a final decision is made.

6

5. Investment Securities

The fair value of securities acquired is as follows at March 12, 2010:

			Tax-equivalent
	Fair Value		Yield
	(In thousands)
U.S. government-sponsored enterprises	$	28,460		3.95	%
Mortgage-backed securities		863		2.35
Federal Reserve Bank stock		1,078		n/a
	$	30,401

     Investment securities having a carrying value of approximately $4.2 million were pledged to secure public deposits and for other purposes required or permitted by law.

     The estimated fair value of securities at March 12, 2010, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

	Fair Value
	(In thousands)
Due in one year or less	$	18,313
Due after one year through five years		536
Due after five years through ten years		5,081
Due after ten years		5,393
No contractual maturity		1,078
Total	$	30,401

6. Loans Receivable, Net

The composition of loans receivable acquired, net, at March 12, 2010 is as follows:

			Effective
	Fair Value		Interest Rate
	(In thousands)
Real estate:
Commercial real estate loans
Non-farm/non-residential	$	68,953		6.72	%
Construction/land development		69,966		6.82
Agricultural		2,896		7.24
Residential real estate loans
Residential 1-4 family		12,167		7.33
Multifamily residential		4,424		7.67
Total real estate		158,406
Consumer		294		7.61
Commercial and industrial		20,365		6.97
Total loans receivable covered by FDIC loss share	$	179,065

     The following is a summary of the covered impaired loans acquired in the acquisitions during 2010 as of the dates of acquisition.

7

	March 12, 2010
	(In thousands)
Contractually required principal and interest at acquisition	$	301,797
Non-accretable difference (expected losses and foregone interest)		(93,930	)
Cash flows expected to be collected at acquisition		207,867
Accretable yield		(28,802	)
Basis in acquired loans at acquisition	$	179,065

     ASC Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality, applies to a loan with evidence of deterioration of credit quality since origination, for which it is probable, at acquisition, that the investor will be unable to collect all contractually required payments receivable. ASC Topic 310-30 prohibits carrying over or creating an allowance for loan losses upon initial recognition for loans that fall under its scope. The Company evaluated loans purchased in conjunction with the Old Southern acquisition for impairment in accordance with the provisions of FASB ASC Topic 310-30. Purchased covered loans are considered impaired if there is evidence of credit deterioration since origination and if it is probable that not all contractually required payments will be collected. All loans acquired in this transaction were deemed to be covered impaired loans. These loans were not classified as nonperforming assets at March 31, 2010, as the loans are accounted for on a pooled basis and the pools are considered to be performing. Therefore, interest income, through accretion of the difference between the carrying amount of the loans and the expected cash flows, is being recognized on all purchased impaired loans.

     The FDIC determined a measurement date whereby the stated loss threshold was established. A summary of past due and non-accrual loans covered by the loss sharing agreement at March 31, 2010 follows:

Past Due and Non-Accrual Loans

	March 31, 2010
	Assets Covered
	by FDIC
	Loss Share
	(In thousands)
Non-accrual loans	$	—
Loans past due 90 days or more (principal or interest payments)		17,304
Total	$	17,304

7. Goodwill and Core Deposit Intangible

     In connection with the Old Southern acquisition, the fair value of the assets received exceeded the consideration paid. Accordingly, no goodwill was recorded as a result of the acquisition and the Company recorded a pre-tax bargain purchase gain of $9.7 million.

     The audited Statement of Assets Acquired and Liabilities Assumed reflects a core deposit intangible asset of $2.4 million at March 12, 2010 related to the Old Southern acquisition. The core deposit intangible asset will be amortized utilizing a straight-line amortization method over an estimated economic life of 6 years. Estimated amortization expense of core deposit intangibles for each of the years 2010 through 2014 is: 2010 — $317,000; 2011 — $400,000; 2012 — $400,000; 2013 - - $400,000; and 2014 — $400,000. Centennial Bank will review the valuation of this intangible asset annually during the fourth quarter to ensure that no impairment has occurred. If any impairment is subsequently determined, the Company will record the impairment as an expense in its consolidated statement of income.

8

8. Deposits

Deposit liabilities assumed are composed of the following at March 12, 2010:

	March 12, 2010
	(In thousands)
Demand and non-interest bearing	$	25,178
Savings and interest-bearing transaction accounts		124,071
Time deposits		179,208
Total deposits	$	328,457

     The following is a summary of the scheduled maturities of the assumed time deposits at March 12, 2010 (in thousands):

	Fair Value
	(In thousands)
Three months or less	$	2,523
Over three months to six months		27,573
Over six months to 12 months		69,643
Over 12 months		79,469
Total	$	179,208

     Immediately following the acquisition, the Bank was able to reset time deposit rates to market rates currently offered. The weighted average contractual interest rate for time deposits after the rate adjustment was 1.65%

     The aggregate amount of time deposits with a minimum denomination of $100,000 was $124.0 million at March 12, 2010.

9. Deferred Income Taxes

     The deferred tax liability of $3.8 million as of March 12, 2010 is solely related to the differences between the financial statement and tax bases of assets acquired and liabilities assumed in this transaction.

10. Commitments

     In the ordinary course of business, Old Southern Bank made various commitments and incurred certain contingent liabilities to fulfill the financing needs of their customers. At March 12, 2010 commitments to extend credit of $45.7 million were outstanding and assumed by Centennial Bank.

9

11. Net Assets Acquired

     Under the terms of the purchase and assumption agreement, the FDIC agreed to transfer to Centennial Bank certain assets subject to loss-sharing agreements at book value, certain assets that are not subject to the loss-sharing agreements at a contractually-specified purchase price, certain assets at fair value and certain liabilities at book value. The FDIC also transferred cash to Centennial Bank to compensate for the net liability that resulted from the transfer of Old Southern assets and liabilities adjusted for the Bank’s discount bid.

     Details related to the transfer at March 12, 2010 are as follows:

	March 12, 2010
	(In thousands)
Net assets acquired per purchase and assumption agreement	$	6,466
Cash received by the FDIC		30,675
Purchase accounting adjustments:
Loans receivable covered by loss share		(94,101	)
Foreclosed assets held for sale covered by loss share		(5,821	)
FDIC indemnification asset		76,000
Core deposit intangibles		2,400
Other assets		633
Deferred tax impact		(3,811	)
Other liabilities		(6,535	)
Net assets acquired	$	5,906

12. Subsequent Events

     Subsequent events have been evaluated through the time of filing this Current Report on Form 8-K/A.

10