Bank OZK Announces Record Fourth Quarter and Full Year 2021 Earnings

1/20/2022 at 4:01 PM EST

LITTLE ROCK, Arkansas, Jan. 20, 2022 (GLOBE NEWSWIRE) -- Bank OZK (the “Bank”) (Nasdaq: OZK) today announced that net income for the fourth quarter of 2021 was $149.8 million, a 24.3% increase from $120.5 million for the fourth quarter of 2020. Diluted earnings per common share for the fourth quarter of 2021 were a quarterly record $1.17, a 25.8% increase from $0.93 for the fourth quarter of 2020.

For the full year of 2021, net income was a record $579.0 million, a 98.4% increase from $291.9 million for the full year of 2020. Diluted earnings per common share for the full year of 2021 were a record $4.47, a 97.8% increase from $2.26 for the full year of 2020.

As a result of improved economic conditions and prospects for improvement in the U. S. economy, management recorded negative provision for credit losses of $8.0 million during the fourth quarter and $77.9 million for the full year of 2021, reducing the Bank’s total allowance for credit losses (“ACL”) from $377.3 million at December 31, 2020 to $289.0 million at December 31, 2021. The Bank’s provision for credit losses was $6.8 million during the fourth quarter and $203.6 million for the full year of 2020.

Pre-tax pre-provision net revenue (“PPNR”) was $186.0 million for the fourth quarter of 2021, a 14.2% increase from $162.9 million for the fourth quarter of 2020. PPNR was $675.0 million for the full year of 2021, a 16.4% increase from $579.8 million for the full year of 2020. The calculation of PPNR and the reconciliation to generally accepted accounting principles (“GAAP”) are included in the schedules accompanying this release.

The Bank’s annualized returns on average assets, average common stockholders’ equity and average tangible common stockholders’ equity for the fourth quarter of 2021 were 2.25%, 13.08% and 15.34%, respectively, compared to 1.79%, 11.36% and 13.53%, respectively, for the fourth quarter of 2020. The Bank’s returns on average assets, average common stockholder’s equity and average tangible common stockholders’ equity for the full year of 2021 were 2.17%, 13.01% and 15.32%, respectively, compared to 1.13%, 7.04% and 8.41%, respectively, for the full year of 2020. The calculation of the Bank’s returns on average common stockholders’ equity and average tangible common stockholders’ equity and the reconciliations to GAAP are included in the schedules accompanying this release.

George Gleason, Chairman and Chief Executive Officer stated, “We are pleased to report our excellent results for the fourth quarter and full year of 2021 – results that were record setting in many respects. We were particularly pleased to report our highest ever level of quarterly RESG loan originations, as organic growth is an important component of our long-term strategy to increase shareholder value. Our strong capital and liquidity, disciplined credit culture and outstanding team have us well positioned for the future.”

KEY BALANCE SHEET METRICS

Total loans were $18.31 billion at December 31, 2021, a 4.7% decrease from $19.21 billion at December 31, 2020. Non-purchased loans were $17.79 billion at December 31, 2021, a 3.3% decrease from $18.40 billion at December 31, 2020. Purchased loans, which consist of loans acquired in previous acquisitions, were $0.52 billion at December 31, 2021, a 36.1% decrease from $0.81 billion at December 31, 2020.

Deposits were $20.21 billion at December 31, 2021, a 5.8% decrease from $21.45 billion at December 31, 2020. Total assets were $26.53 billion at December 31, 2021, a 2.3% decrease from $27.16 billion at December 31, 2020.

Common stockholders’ equity was $4.50 billion at December 31, 2021, a 5.3% increase from $4.27 billion at December 31, 2020. Tangible common stockholders’ equity was $3.83 billion at December 31, 2021, a 6.4% increase from $3.60 billion at December 31, 2020. Book value per common share was $35.85 at December 31, 2021, an 8.5% increase from $33.03 at December 31, 2020. Tangible book value per common share was $30.52 at December 31, 2021, a 9.7% increase from $27.81 at December 31, 2020. The calculations of the Bank’s common stockholders’ equity, tangible common stockholders’ equity and tangible book value per common share and the reconciliations to GAAP are included in the schedules accompanying this release.

The Bank’s ratio of total common stockholders’ equity to total assets was 16.95% at December 31, 2021, compared to 15.73% at December 31, 2020. Its ratio of total tangible common stockholders’ equity to total tangible assets was 14.80% at December 31, 2021, compared to 13.58% at December 31, 2020. The calculation of the Bank’s ratio of total tangible common stockholders’ equity to total tangible assets and the reconciliation to GAAP are included in the schedules accompanying this release.

PREFERRED STOCK OFFERING

On November 4, 2021, the Bank completed its public offering of 14,000,000 shares of its 4.625% Series A Non-Cumulative Perpetual Preferred Stock (“Preferred Stock”), par value $0.01 per share, with a liquidation preference of $25 per share, which represents $350 million in aggregate liquidation preference. The Bank received net proceeds from the Preferred Stock, after deducting the initial purchaser discount and offering expenses, of $339.0 million.

SUBORDINATED DEBT REDEMPTION AND OFFERING

In July 2021, the Bank redeemed all of its $225 million of 5.50% Fixed-to-Floating rate Subordinated Notes at a redemption price equal to 100% of the principal amount of the subordinated notes plus accrued and unpaid interest. As a result of the subordinated debt redemption, the Bank recognized approximately $0.8 million in remaining unamortized debt issue cost as non-interest expense during the third quarter of 2021.

In September 2021, the Bank completed its public offering of $350 million in aggregate principal amount of its 2.75% Fixed-to-Floating rate Subordinated Notes (the “2.75% Notes”) due 2031, which bear interest at a fixed rate of 2.75% per annum until September 30, 2026. On October 1, 2026, the 2.75% Notes will bear interest at a floating rate equal to a benchmark (which is expected to be three-month SOFR) plus 209 basis points. The 2.75% Notes are unsecured, subordinated debt obligations and mature on October 1, 2031. As of December 31, 2021, the 2.75% Notes had a carrying value of $346.1 million and remaining unamortized debt issuance cost of $3.9 million.

STOCK REPURCHASE PROGRAM

In July 2021, the Bank adopted a stock repurchase program. In conjunction with the Bank’s Preferred Stock offering, its Board of Directors increased the size of its stock repurchase program from $300 million up to $650 million of the Bank’s outstanding common stock. During the quarter just ended, the Bank repurchased 3,387,421 shares at a weighted average cost of $46.16, for a total of $156.4 million. During 2021, the Bank repurchased 4,275,988 shares at a weighted average cost of $45.21, for a total of $193.4 million. The timing and amount of future repurchases will be determined by management based on a variety of factors such as the Bank’s capital position, liquidity, financial performance and alternative uses of capital, stock price, regulatory requirements and general market and economic conditions. The repurchase program may be suspended by the Bank at any time.

MANAGEMENT’S COMMENTS, CONFERENCE CALL, TRANSCRIPT AND FILINGS

In connection with this release, the Bank released management’s comments on its quarterly results, which are available at http://ir.ozk.com. This release should be read in conjunction with management’s comments on the quarterly results.

Management will conduct a conference call to take questions on these quarterly results and management’s comments at 10:00 a.m. CT (11:00 a.m. ET) on January 21, 2022. Interested parties may listen to this call by dialing 1-844-818-5110 (U.S. and Canada) or 210-229-8841 (internationally) and asking for the Bank OZK conference call. A recorded playback of the call will be available for one week following the call at 1-855-859-2056 (U.S. and Canada) or 404-537-3406 (internationally). The conference ID for this playback is 5324497. The call will be available live or in a recorded version on the Bank’s Investor Relations website at ir.ozk.com under “Company News/Webcasts.” The Bank will also provide a transcript of the conference call on its Investor Relations website.

The Bank files with the Federal Deposit Insurance Corporation (“FDIC”) annual, quarterly and current reports, proxy materials and other information required by the Securities Exchange Act of 1934, copies of which are available electronically at the FDIC’s website at https://efr.fdic.gov/fcxweb/efr/index.html and are also available on the Bank’s Investor Relations website at http://ir.ozk.com. To receive automated email alerts for these materials, please visit http://ir.ozk.com/EmailNotification to sign up.

NON-GAAP FINANCIAL MEASURES

This release contains certain non-GAAP financial measures. The Bank uses these non-GAAP financial measures, specifically return on average tangible common stockholders’ equity, tangible book value per common share, total common stockholders’ equity, total tangible common stockholders’ equity, the ratio of total tangible common stockholders’ equity to total tangible assets, and PPNR, to assess the strength of its capital, its ability to generate earnings on tangible capital invested by its shareholders and trends in its net revenue. These measures typically adjust GAAP financial measures to exclude intangible assets or provision for credit losses. Management believes presentation of these non-GAAP financial measures provides useful supplemental information which contributes to a proper understanding of the financial results and capital levels of the Bank. These non-GAAP disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP performance measures that may be presented by other banks. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the tables at the end of this release under the caption “Reconciliation of Non-GAAP Financial Measures.”

FORWARD-LOOKING STATEMENTS

This release and other communications by the Bank include certain “forward-looking statements” regarding the Bank’s plans, expectations, thoughts, beliefs, estimates, goals and outlook for the future that are intended to be covered by the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on management’s expectations as well as certain assumptions and estimates made by, and information available to, management at the time. Those statements are not guarantees of future results or performance and are subject to certain known and unknown risks, uncertainties and other factors that may cause actual results to differ materially from those expressed in, or implied by, such forward-looking statements. These risks, uncertainties and other factors include, but are not limited to: potential delays or other problems implementing the Bank’s growth, expansion and acquisition strategies, including delays in identifying satisfactory sites, hiring or retaining qualified personnel, obtaining regulatory or other approvals, obtaining permits and designing, constructing and opening new offices or relocating, selling or closing existing offices; the ability to enter into and/or close additional acquisitions; the availability of and access to capital; possible downgrades in the Bank’s credit ratings or outlook which could increase the costs of or decrease the availability of funding from capital markets; the ability to attract new or retain existing or acquired deposits or to retain or grow loans, including growth from unfunded closed loans; the ability to generate future revenue growth or to control future growth in non-interest expense; interest rate fluctuations, including changes in the yield curve between short-term and long-term interest rates or changes in the relative relationships of various interest rate indices; the potential impact of the phase-out of the London Interbank Offered Rate (“LIBOR”) or other changes involving LIBOR; competitive factors and pricing pressures, including their effect on the Bank’s net interest margin or core spread; general economic, unemployment, credit market and real estate market conditions, and the effect of such conditions on the creditworthiness of borrowers, collateral values, the value of investment securities and asset recovery values; changes in legal, financial and/or regulatory requirements; recently enacted and potential legislation and regulatory actions and the costs and expenses to comply with new and/or existing legislation and regulatory actions, including those in response to the COVID-19 pandemic such as the Coronavirus Aid, Relief and Economic Security Act, the Consolidated Appropriations Act of 2021, the American Rescue Plan Act of 2021, and any similar or related laws, rules and regulations; the impact of any future federal government shutdown and uncertainty regarding the federal government’s debt limit or changes in U.S. government monetary and fiscal policy; FDIC special assessments or changes to regular assessments; the ability to keep pace with technological changes, including changes regarding maintaining cybersecurity; the impact of failure in, or breach of, the Bank’s operational or security systems or infrastructure, or those of third parties with whom it does business, including as a result of cyber-attacks or an increase in the incidence or severity of fraud, illegal payments, security breaches or other illegal acts impacting the Bank or its customers; natural disasters or acts of war or terrorism; the adverse effects of the COVID-19 pandemic, including the duration of the pandemic and actions taken to contain or treat COVID-19, on the Bank, the Bank’s customers, the Bank’s staff, the global economy and financial markets; potential impact of supply chain disruptions or inflation; national, international or political instability; impairment of the Bank’s goodwill or other intangible assets; adoption of new accounting standards, or changes in existing standards; and adverse results (including costs, fines, reputational harm and/or other negative effects) from current or future litigation, regulatory examinations or other legal and/or regulatory actions or rulings as well as other factors identified in this press release or as detailed from time to time in the other public reports the Bank files with the FDIC, including those factors described in the disclosures under the headings “Forward-Looking Information” and “Item 1A. Risk Factors” in the Bank’s most recent Annual Report on Form 10-K for the year ended December 31, 2020 and its quarterly reports on Form 10-Q. Should one or more of the foregoing risks materialize, or should underlying assumptions prove incorrect, actual results or outcomes may vary materially from those projected in, or implied by, such forward-looking statements. The Bank disclaims any obligation to update or revise any forward-looking statements based on the occurrence of future events, the receipt of new information or otherwise.

GENERAL INFORMATION

Bank OZK (Nasdaq: OZK) is a regional bank providing innovative financial solutions delivered by expert bankers with a relentless pursuit of excellence. Headquartered in Little Rock, Arkansas, Bank OZK conducts operations with over 240 offices in eight states including Arkansas, Georgia, Florida, North Carolina, Texas, California, New York and Mississippi. Bank OZK can be found at www.ozk.com and on Facebook, Twitter and LinkedIn or contacted at (501) 978-2265 or P. O. Box 8811, Little Rock, Arkansas 72231-8811.

Investor Contact:		Tim Hicks (501) 978-2336
Media Contact:		Candace Graham (501) 320-4165

Bank OZK
Consolidated Balance Sheets
Unaudited

	December 31,
	2021			2020
	(Dollars in thousands, except per share amounts)
ASSETS
Cash and cash equivalents	$	2,053,829		$	2,393,662
Investment securities ― available for sale ("AFS")		3,916,733			3,405,351
Investment securities ― trading		14,957			—
Federal Home Loan Bank of Dallas and other bankers' bank stocks		40,788			38,486
Non-purchased loans		17,791,610			18,401,495
Purchased loans		516,215			807,673
Allowance for loan losses		(217,380	)		(295,824	)
Net loans		18,090,445			18,913,344
Premises and equipment, net		695,857			738,842
Foreclosed assets		5,744			11,085
Accrued interest receivable		83,025			88,077
Bank owned life insurance (“BOLI”)		774,822			758,071
Goodwill and other intangible assets, net		669,063			675,458
Other, net		185,167			140,220
Total assets	$	26,530,430		$	27,162,596

LIABILITIES AND STOCKHOLDERS’ EQUITY
Deposits:
Demand non-interest bearing	$	4,983,788		$	3,996,546
Savings and interest bearing transaction		9,245,727			8,160,982
Time		5,979,619			9,292,828
Total deposits		20,209,134			21,450,356
Repurchase agreements with customers		6,115			8,013
Other borrowings		750,206			750,928
Subordinated notes		346,133			224,047
Subordinated debentures		121,033			120,475
Reserve for losses on unfunded loan commitments		71,609			81,481
Accrued interest payable and other liabilities		186,840			251,940
Total liabilities		21,691,070			22,887,240

Commitments and contingencies

Stockholders’ equity:
Preferred stock; $0.01 par value; 100,000,000 shares authorized; 14,000,000 and no shares issued and outstanding at December 31, 2021 and 2020, respectively		338,980			—
Common stock; $0.01 par value; 300,000,000 shares authorized; 125,443,748 and 129,350,448 shares issued and outstanding at December 31, 2021 and 2020, respectively		1,254			1,294
Additional paid-in capital		2,093,702			2,265,850
Retained earnings		2,378,466			1,946,875
Accumulated other comprehensive income		23,841			58,252
Total stockholders’ equity before noncontrolling interest		4,836,243			4,272,271
Noncontrolling interest		3,117			3,085
Total stockholders’ equity		4,839,360			4,275,356
Total liabilities and stockholders’ equity	$	26,530,430		$	27,162,596

Bank OZK
Consolidated Statements of Income
Unaudited

	Three Months Ended December 31,					Year Ended December 31,
	2021			2020		2021			2020
	(Dollars in thousands, except per share amounts)
Interest income:
Non-purchased loans	$	256,021		$	243,064	$	972,660		$	944,354
Purchased loans		11,190			16,069		46,174			70,812
Investment securities:
Taxable		9,448			9,066		36,234			40,547
Tax-exempt		2,869			4,767		13,729			19,403
Deposits with banks and federal funds sold		953			428		2,510			5,665
Total interest income		280,481			273,394		1,071,307			1,080,781

Interest expense:
Deposits		9,514			30,607		64,422			171,813
Repurchase agreements with customers		3			6		17			23
Other borrowings		1,017			1,011		4,012			3,179
Subordinated notes		2,631			3,207		9,386			12,758
Subordinated debentures		935			963		3,750			4,384
Total interest expense		14,100			35,794		81,587			192,157

Net interest income		266,381			237,600		989,720			888,624
Provision for credit losses		(7,992	)		6,750		(77,938	)		203,639
Net interest income after provision for credit losses		274,373			230,850		1,067,658			684,985

Non-interest income:
Service charges on deposit accounts:
NSF/Overdraft fees		4,315			4,024		14,962			14,782
All other service charges		7,149			5,959		27,656			22,917
Trust income		2,141			1,909		8,506			7,544
BOLI income:
Increase in cash surrender value		4,901			5,034		19,640			20,239
Death benefits		618			—		2,028			608
Loan service, maintenance and other fees		3,148			3,797		13,959			14,257
Gains on sales of other assets		1,330			5,189		9,962			6,863
Net gains on investment securities		504			—		504			4,467
Other		5,589			2,749		18,321			12,931
Total non-interest income		29,695			28,661		115,538			104,608

Non-interest expense:
Salaries and employee benefits		55,034			53,832		214,567			206,834
Net occupancy and equipment		17,004			15,617		66,801			63,379
Other operating expenses		38,068			33,945		148,907			143,200
Total non-interest expense		110,106			103,394		430,275			413,413

Income before taxes		193,962			156,117		752,921			376,180
Provision for income taxes		44,197			35,607		173,888			84,314
Net income		149,765			120,510		579,033			291,866
Earnings attributable to noncontrolling interest		(5	)		3		(32	)		32
Net income available to common stockholders	$	149,760		$	120,513	$	579,001		$	291,898

Basic earnings per common share	$	1.17		$	0.93	$	4.49		$	2.26

Diluted earnings per common share	$	1.17		$	0.93	$	4.47		$	2.26

Bank OZK
Consolidated Statements of Stockholders’ Equity
Unaudited

	Preferred Stock		Common Stock			Additional Paid-In Capital			Retained Earnings			Accumulated Other Comprehensive Income			Non- Controlling Interest		Total
	(Dollars in thousands, except per share amounts)
Three months ended December 31, 2021:
Balances – September 30, 2021	$	—	$	1,288		$	2,245,012		$	2,266,234		$	40,706		$	3,112	$	4,556,352
Net income		—		—			—			149,765			—			—		149,765
Earnings attributable to noncontrolling interest		—		—			—			(5	)		—			5		—
Total other comprehensive loss		—		—			—			—			(16,865	)		—		(16,865	)
Common stock dividends, $0.29 per share		—		—			—			(37,528	)		—			—		(37,528	)
Issuance of 14,000,000 shares of preferred stock, net of offering costs		338,980		—			—			—			—			—		338,980
Issuance of 31,400 shares of common stock for exercise of stock options		—		—			1,131			—			—			—		1,131
Repurchase and cancellation of 3,387,421 shares of common stock under share repurchase program		—		(34	)		(156,410	)		—			—			—		(156,444	)
Stock-based compensation expense		—		—			3,969			—			—			—		3,969
Forfeitures of 18,050 shares of unvested restricted common stock		—		—			—			—			—			—		—
Balances – December 31, 2021	$	338,980	$	1,254		$	2,093,702		$	2,378,466		$	23,841		$	3,117	$	4,839,360

Year ended December 31, 2021:
Balances – December 31, 2020	$	—	$	1,294		$	2,265,850		$	1,946,875		$	58,252		$	3,085	$	4,275,356
Net income		—		—			—			579,033			—			—		579,033
Earnings attributable to noncontrolling interest		—		—			—			(32	)		—			32		—
Total other comprehensive loss		—		—			—			—			(34,411	)		—		(34,411	)
Common stock dividends, $1.1325 per share		—		—			—			(147,410	)		—			—		(147,410	)
Issuance of 14,000,000 shares of preferred stock, net of offering costs		338,980		—			—			—			—			—		338,980
Issuance of 207,650 shares of common stock for exercise of stock options		—		2			7,224			—			—			—		7,226
Issuance of 332,831 shares of unvested restricted common stock		—		3			(3	)		—			—			—		—
Repurchase and cancellation of 4,275,988 shares of common stock under share repurchase program		—		(43	)		(193,401	)		—			—			—		(193,444	)
Repurchase and cancellation of 55,893 shares of common stock withheld for taxes pursuant to restricted stock vesting		—		(1	)		(1,976	)		—			—			—		(1,977	)
Stock-based compensation expense		—		—			16,007			—			—			—		16,007
Forfeitures of 115,300 shares of unvested restricted common stock		—		(1	)		1			—			—			—		—
Balances – December 31, 2021	$	338,980	$	1,254		$	2,093,702		$	2,378,466		$	23,841		$	3,117	$	4,839,360

Bank OZK
Consolidated Statements of Stockholders’ Equity
Unaudited

	Common Stock			Additional Paid-In Capital			Retained Earnings			Accumulated Other Comprehensive Income			Non- Controlling Interest			Total
	(Dollars in thousands, except per share amounts)
Three months ended December 31, 2020:
Balances – September 30, 2020	$	1,293		$	2,261,864		$	1,862,012		$	61,116		$	3,088		$	4,189,373
Net income		—			—			120,510			—			—			120,510
Earnings attributable to noncontrolling interest		—			—			3			—			(3	)		—
Total other comprehensive loss		—			—			—			(2,864	)		—			(2,864	)
Common stock dividends, $0.275 per share		—			—			(35,650	)		—			—			(35,650	)
Issuance of 39,900 shares of common stock for exercise of stock options		—			991			—			—			—			991
Stock-based compensation expense		—			2,996			—			—			—			2,996
Forfeitures of 31,525 shares of unvested restricted common stock		1			(1	)		—			—			—			—
Balances – December 31, 2020	$	1,294		$	2,265,850		$	1,946,875		$	58,252		$	3,085		$	4,275,356

Year ended December 31, 2020:
Balances – December 31, 2019	$	1,289		$	2,251,824		$	1,869,983		$	27,255		$	3,117		$	4,153,468
Cumulative effect of change in accounting principle		—			—			(75,344	)		—			—			(75,344	)
Balances – January 1, 2020		1,289			2,251,824			1,794,639			27,255			3,117			4,078,124
Net income		—			—			291,866			—			—			291,866
Earnings attributable to noncontrolling interest		—			—			32			—			(32	)		—
Total other comprehensive income		—			—			—			30,997			—			30,997
Common stock dividends, $1.0775 per share		—			—			(139,662	)		—			—			(139,662	)
Issuance of 44,200 shares of common stock for exercise of stock options		—			1,036			—			—			—			1,036
Issuance of 493,761 shares of unvested restricted common stock		5			(5	)		—			—			—			—
Repurchase and cancellation of 61,873 shares of common stock withheld for taxes pursuant to restricted stock vesting		(1	)		(1,852	)		—			—			—			(1,853	)
Stock-based compensation expense		—			14,848			—			—			—			14,848
Forfeitures of 76,664 shares of unvested restricted common stock		1			(1	)		—			—			—			—
Balances – December 31, 2020	$	1,294		$	2,265,850		$	1,946,875		$	58,252		$	3,085		$	4,275,356

Bank OZK
Summary of Non-Interest Expense
Unaudited

	Three Months Ended December 31,				Year Ended December 31,
	2021		2020		2021		2020
	(Dollars in thousands)
Salaries and employee benefits	$	55,034	$	53,832	$	214,567	$	206,834
Net occupancy and equipment		17,004		15,617		66,801		63,379
Other operating expenses:
Professional and outside services		7,880		6,988		29,013		29,605
Software and data processing		6,165		5,729		23,860		21,279
Deposit insurance and assessments		2,125		3,647		11,185		15,247
Telecommunication services		2,064		2,296		8,427		9,159
Postage and supplies		1,909		1,709		6,627		7,462
ATM expense		1,639		1,490		6,255		5,256
Travel and meals		1,883		835		5,694		4,336
Writedowns of foreclosed and other assets		985		1,582		3,461		3,669
Loan collection and repossession expense		587		481		2,044		3,062
Advertising and public relations		1,151		1,086		2,772		6,050
Amortization of intangibles		1,517		1,794		6,394		9,085
Amortization of CRA and tax credit investments		2,755		821		15,078		8,279
Other		7,408		5,487		28,097		20,711
Total non-interest expense	$	110,106	$	103,394	$	430,275	$	413,413

Bank OZK
Summary of Total Loans Outstanding
Unaudited

	December 31,
	2021					2020
	(Dollars in thousands)
Real estate:
Residential 1-4 family	$	887,024		4.8	%	$	911,115		4.7	%
Non-farm/non-residential		3,782,892		20.7			4,267,147		22.2
Construction/land development		8,246,674		45.0			7,993,467		41.6
Agricultural		247,727		1.4			204,868		1.1
Multifamily residential		934,845		5.1			856,297		4.5
Total real estate		14,099,162		77.0			14,232,894		74.1
Commercial and industrial		510,784		2.8			842,206		4.4
Consumer		2,185,429		11.9			2,393,964		12.5
Other		1,512,450		8.3			1,740,104		9.0
Total loans		18,307,825		100.0	%		19,209,168		100.0	%
Allowance for loan losses		(217,380	)				(295,824	)
Net loans	$	18,090,445				$	18,913,344

Bank OZK
Allowance for Credit Losses
Unaudited


	Allowance for Loan Losses			Reserve for Losses on Unfunded Loan Commitments			Total Allowance for Credit Losses
	(Dollars in thousands)
Three months ended December 31, 2021:
Balances – September 30, 2021	$	237,722		$	61,076		$	298,798
Net charge-offs		(1,817	)		—			(1,817	)
Provision for credit losses		(18,525	)		10,533			(7,992	)
Balances – December 31, 2021	$	217,380		$	71,609		$	288,989

Year ended December 31, 2021:
Balances – December 31, 2020	$	295,824		$	81,481		$	377,305
Net charge-offs		(10,378	)		—			(10,378	)
Provision for credit losses		(68,066	)		(9,872	)		(77,938	)
Balances – December 31, 2021	$	217,380		$	71,609		$	288,989

Three months ended December 31, 2020:
Balances – September 30, 2020	$	308,847		$	68,426		$	377,273
Net charge-offs		(6,718	)		—			(6,718	)
Provision for credit losses		(6,305	)		13,055			6,750
Balances – December 31, 2020	$	295,824		$	81,481		$	377,305

Year ended December 31, 2020:
Balances – December 31, 2019	$	108,525		$	—		$	108,525
Adoption of CECL⁽¹⁾ methodology		39,588			54,924			94,512
Balances – January 1, 2020		148,113			54,924			203,037
Net charge-offs		(29,371	)		—			(29,371	)
Provision for credit losses		177,082			26,557			203,639
Balances – December 31, 2020	$	295,824		$	81,481		$	377,305

(1) Current Expected Credit Loss.

Bank OZK
Summary of Deposits – By Account Type
Unaudited

	December 31,
	2021				2020
	(Dollars in thousands)
Non-interest bearing	$	4,983,788	24.7	%	$	3,996,546	18.6	%
Interest bearing:
Transaction (NOW)		3,412,369	16.9			3,124,007	14.6
Savings and money market		5,833,358	28.9			5,036,975	23.5
Time deposits less than $100		1,801,454	8.9			3,075,845	14.3
Time deposits of $100 or more		4,178,165	20.6			6,216,983	29.0
Total deposits	$	20,209,134	100.0	%	$	21,450,356	100.0	%

Summary of Deposits – By Customer Type
Unaudited

	December 31,
	2021				2020
	(Dollars in thousands)
Non-Interest Bearing	$	4,983,788	24.7	%	$	3,996,546	18.6	%
Interest Bearing:
Consumer and Commercial:
Consumer – Non-Time		4,334,378	21.4			3,506,014	16.3
Consumer – Time		4,318,742	21.4			6,511,664	30.4
Commercial – Non-Time		2,634,817	13.0			2,178,253	10.2
Commercial – Time		905,347	4.5			1,137,040	5.3
Public Funds		2,094,800	10.4			2,004,593	9.3
Brokered		452,137	2.2			1,600,116	7.5
Reciprocal		485,125	2.4			516,130	2.4
Total deposits	$	20,209,134	100.0	%	$	21,450,356	100.0	%

Bank OZK
Selected Consolidated Financial Data
Unaudited

	Three Months Ended December 31,									Year Ended December 31,
	2021			2020			% Change			2021			2020			% Change
	(Dollars in thousands, except per share amounts)
Income statement data:
Net interest income	$	266,381		$	237,600			12.1	%	$	989,720		$	888,624			11.4	%
Provision for credit losses		(7,992	)		6,750			(218.4	)		(77,938	)		203,639			(138.3	)
Non-interest income		29,695			28,661			3.6			115,538			104,608			10.4
Non-interest expense		110,106			103,394			6.5			430,275			413,413			4.1
Net income available to common stockholders		149,760			120,513			24.3			579,001			291,898			98.4
Pre-tax pre-provision net revenue ⁽¹⁾		185,970			162,867			14.2			674,983			579,819			16.4
Common share and per common share data:
Net income per share − diluted	$	1.17		$	0.93			25.8	%	$	4.47		$	2.26			97.8	%
Net income per share − basic		1.17			0.93			25.8			4.49			2.26			98.7
Dividends per share		0.29			0.275			5.5			1.1325			1.0775			5.1
Book value per share		35.85			33.03			8.5			35.85			33.03			8.5
Tangible book value per share ⁽¹⁾		30.52			27.81			9.7			30.52			27.81			9.7
Weighted-average diluted shares outstanding (thousands)		128,246			129,523			(1.0	)		129,618			129,435			0.1
End of period shares outstanding (thousands)		125,444			129,350			(3.0	)		125,444			129,350			(3.0	)
Balance sheet data at period end:
Total assets	$	26,530,430		$	27,162,596			(2.3	)%	$	26,530,430		$	27,162,596			(2.3	)%
Total loans		18,307,825			19,209,168			(4.7	)		18,307,825			19,209,168			(4.7	)
Non-purchased loans		17,791,610			18,401,495			(3.3	)		17,791,610			18,401,495			(3.3	)
Purchased loans		516,215			807,673			(36.1	)		516,215			807,673			(36.1	)
Allowance for loan losses		217,380			295,824			(26.5	)		217,380			295,824			(26.5	)
Foreclosed assets		5,744			11,085			(48.2	)		5,744			11,085			(48.2	)
Investment securities − AFS		3,916,733			3,405,351			15.0			3,916,733			3,405,351			15.0
Goodwill and other intangible assets, net		669,063			675,458			(0.9	)		669,063			675,458			(0.9	)
Deposits		20,209,134			21,450,356			(5.8	)		20,209,134			21,450,356			(5.8	)
Other borrowings		750,206			750,928			(0.1	)		750,206			750,928			(0.1	)
Subordinated notes		346,133			224,047			54.5			346,133			224,047			54.5
Subordinated debentures		121,033			120,475			0.5			121,033			120,475			0.5
Unfunded balance of closed loans		13,619,578			11,847,117			15.0			13,619,578			11,847,117			15.0
Reserve for losses on unfunded loan commitments		71,609			81,481			(12.11	)		71,609			81,481			(12.11	)
Preferred stock		338,980			—		NM				338,980			—		NM
Total common stockholders’ equity ⁽¹⁾		4,497,263			4,272,271			5.3			4,497,263			4,272,271			5.3
Net unrealized gains on investment securities AFS included in stockholders’ equity		23,841			58,252						23,841			58,252
Loan (including purchased loans) to deposit ratio		90.59	%		89.55	%					90.59	%		89.55	%
Selected ratios:
Return on average assets ⁽²⁾		2.25	%		1.79	%					2.17	%		1.13	%
Return on average common stockholders’ equity ^{(1) (2)}		13.08			11.36						13.01			7.04
Return on average tangible common stockholders’ equity ^{(1) (2)}		15.34			13.53						15.32			8.41
Net interest margin – FTE ⁽²⁾		4.41			3.88						4.09			3.81
Efficiency ratio		37.06			38.61						38.76			41.37
Net charge-offs to average non-purchased loans ^{(2) (3)}		0.05			0.14						0.06			0.09
Net charge-offs to average total loans ⁽²⁾		0.04			0.14						0.06			0.16
Nonperforming loans to total loans ⁽⁴⁾		0.19			0.25						0.19			0.25
Nonperforming assets to total assets ⁽⁴⁾		0.15			0.21						0.15			0.21
Allowance for loan losses to total loans ⁽⁵⁾		1.19			1.54						1.19			1.54
Other information:
Non-accrual loans ⁽⁴⁾	$	33,274		$	44,402					$	33,274		$	44,402
Accruing loans − 90 days past due ⁽⁴⁾		—			—						—			—
Troubled and restructured non-purchased loans − accruing ⁽⁴⁾		1,285			1,483						1,285			1,483

⁽¹⁾Calculations of pre-tax pre-provision net revenue, total common stockholders’ equity, tangible book value per common share and returns on average common stockholders’ equity and average tangible common stockholders’ equity and the reconciliations to GAAP are included in the schedules accompanying this release.
⁽²⁾Ratios for interim periods annualized based on actual days.
⁽³⁾Excludes purchased loans and net charge-offs related to such loans.
⁽⁴⁾Excludes purchased loans, except for their inclusion in total assets.
⁽⁵⁾ Excludes reserve for losses on unfunded loan commitments.
NM – Not meaningful

Selected Consolidated Financial Data (continued)
Unaudited

		Three Months Ended
		December 31,			September 30,
		2021			2021			% Change
	(Dollars in thousands, except per share amounts)
Income statement data:
Net interest income		$	266,381		$	247,957			7.4	%
Provision for credit losses			(7,992	)		(7,454	)		7.2
Non-interest income			29,695			25,984			14.3
Non-interest expense			110,106			110,397			(0.3	)
Net income available to common stockholders			149,760			130,290			14.9
Pre-tax pre-provision net revenue⁽¹⁾			185,970			163,544			13.7
Common share and per common share data:
Earnings per share − diluted		$	1.17		$	1.00			17.0	%
Earnings per share − basic			1.17			1.01			15.8
Dividends per share			0.29			0.285			1.8
Book value per share			35.85			35.35			1.4
Tangible book value per share⁽¹⁾			30.52			30.14			1.3
Weighted-average diluted shares outstanding (thousands)			128,246			129,929			(1.3	)
End of period shares outstanding (thousands)			125,444			128,818			(2.6	)
Balance sheet data at period end:
Total assets		$	26,530,430		$	26,143,367			1.5	%
Total loans			18,307,825			18,305,303			0.1
Non-purchased loans			17,791,610			17,707,452			0.5
Purchased loans			516,215			597,851			(13.7	)
Allowance for loan losses			217,380			237,722			(8.6	)
Foreclosed assets			5,744			9,444			(39.2	)
Investment securities − AFS			3,916,733			3,846,496			1.8
Goodwill and other intangible assets, net			669,063			670,580			(0.2	)
Deposits			20,209,134			20,102,440			0.5
Other borrowings			750,206			750,217			(0.1	)
Subordinated notes			346,133			345,927			0.1
Subordinated debentures			121,033			120,892			0.1
Unfunded balance of closed loans			13,619,578			12,385,369			10.0
Reserve for losses on unfunded loan commitments			71,609			61,076			17.2
Preferred stock			338,980			—		NM
Total common stockholders’ equity⁽¹⁾			4,497,263			4,553,240			(1.2	)
Net unrealized gains on investment securities AFS included in stockholders’ equity			23,841			40,706
Loan (including purchased loans) to deposit ratio			90.59	%		91.06	%
Selected ratios:
Return on average assets⁽²⁾			2.25	%		1.98	%
Return on average common stockholders’ equity^{(1) (2)}			13.08			11.41
Return on average tangible common stockholders’ equity^{(1) (2)}			15.34			13.39
Net interest margin – FTE⁽²⁾			4.41			4.16
Efficiency ratio			37.06			40.14
Net charge-offs to average non-purchased loans^{(2) (3)}			0.05			0.04
Net charge-offs to average total loans⁽²⁾			0.04			0.03
Nonperforming loans to total loans⁽⁴⁾			0.19			0.20
Nonperforming assets to total assets⁽⁴⁾			0.15			0.17
Allowance for loan losses to total loans⁽⁵⁾			1.19			1.30
Other information:
Non-accrual loans ⁽⁴⁾		$	33,274		$	34,920
Accruing loans − 90 days past due⁽⁴⁾			—			—
Troubled and restructured non-purchased loans − accruing⁽⁴⁾			1,285			1,253

⁽¹⁾Calculations of pre-tax pre-provision net revenue, total common stockholders’ equity, tangible book value per common share and returns on average common stockholders’ equity and average tangible common stockholders’ equity and the reconciliations to GAAP are included in the schedules accompanying this release.
⁽²⁾Ratios for interim periods annualized based on actual days.
⁽³⁾Excludes purchased loans and net charge-offs related to such loans.
⁽⁴⁾Excludes purchased loans, except for their inclusion in total assets.
⁽⁵⁾Excludes reserve for losses on unfunded loan commitments.
NM – Not meaningful

Bank OZK
Supplemental Quarterly Financial Data
Unaudited

	3/31/20			6/30/20			9/30/20			12/31/20			3/31/21			6/30/21			9/30/21			12/31/21
	(Dollars in thousands)
Earnings Summary:
Net interest income	$	209,775		$	216,593		$	224,657		$	237,600		$	234,636		$	240,746		$	247,957		$	266,381
Federal tax (FTE) adjustment		1,133			1,753			1,605			1,533			1,275			1,355			1,106			1,009
Net interest income (FTE)		210,908			218,346			226,262			239,133			235,911			242,101			249,063			267,390
Provision for credit losses		(117,663	)		(72,026	)		(7,200	)		(6,750	)		31,559			30,932			7,454			7,992
Non-interest income		27,680			21,591			26,676			28,661			32,117			27,742			25,984			29,695
Non-interest expense		(103,425	)		(100,953	)		(105,641	)		(103,394	)		(106,059	)		(103,711	)		(110,397	)		(110,106	)
Pretax income (FTE)		17,500			66,958			140,097			157,650			193,528			197,064			172,104			194,971
FTE adjustment		(1,133	)		(1,753	)		(1,605	)		(1,533	)		(1,275	)		(1,355	)		(1,106	)		(1,009	)
Provision for income taxes		(4,509	)		(14,948	)		(29,251	)		(35,607	)		(43,818	)		(45,161	)		(40,713	)		(44,197	)
Noncontrolling interest		8			9			12			3			(19	)		(13	)		5			(5	)
Net income available to common stockholders	$	11,866		$	50,266		$	109,253		$	120,513		$	148,416		$	150,535		$	130,290		$	149,760
Earnings per common share – diluted	$	0.09		$	0.39		$	0.84		$	0.93		$	1.14		$	1.16		$	1.00		$	1.17
PPNR		134,030			137,231			145,692			162,867			160,694			164,777			163,544			185,970
Non-interest Income:
Service charges on deposit accounts:
NSF/Overdraft fees	$	4,562		$	2,702		$	3,494		$	4,024		$	3,323		$	3,244		$	4,080		$	4,315
All other service charges		5,447			5,579			5,933			5,959			6,342			7,067			7,097			7,149
Trust income		1,939			1,759			1,936			1,909			2,206			1,911			2,247			2,141
BOLI income:
Increase in cash surrender value		5,067			5,057			5,081			5,034			4,881			4,919			4,940			4,901
Death benefits		608			—			—			—			1,409			—			—			618
Loan service, maintenance and other fees		3,716			3,394			3,351			3,797			3,551			3,953			3,307			3,148
Gains on sales of other assets		161			621			891			5,189			5,828			2,341			463			1,330
Net gains on investment securities		2,223			—			2,244			—			—			—			—			504
Other		3,957			2,479			3,746			2,749			4,577			4,307			3,850			5,589
Total non-interest income	$	27,680		$	21,591		$	26,676		$	28,661		$	32,117		$	27,742		$	25,984		$	29,695
Non-interest Expense:
Salaries and employee benefits	$	51,473		$	48,410		$	53,119		$	53,832		$	53,645		$	52,119		$	53,769		$	55,034
Net occupancy and equipment		15,330			15,756			16,676			15,617			16,468			16,168			17,161			17,004
Other operating expenses		36,622			36,787			35,846			33,945			35,946			35,424			39,467			38,068
Total non-interest expense	$	103,425		$	100,953		$	105,641		$	103,394		$	106,059		$	103,711		$	110,397		$	110,106
Balance Sheet Data:
Total assets	$	24,565,810		$	26,380,409		$	26,888,308		$	27,162,596		$	27,276,892		$	26,605,938		$	26,143,367		$	26,530,430
Non-purchased loans		17,030,378			18,247,431			18,419,958			18,401,495			17,979,435			17,611,848			17,707,452			17,791,610
Purchased loans		1,197,826			1,063,647			938,485			807,673			735,630			659,822			597,851			516,215
Investment securities – AFS		2,816,556			3,299,944			3,468,243			3,405,351			4,162,479			4,693,396			3,846,496			3,916,733
Deposits		18,809,190			20,723,598			21,287,405			21,450,356			21,296,442			20,706,777			20,102,440			20,209,134
Unfunded balance of closed loans		11,334,737			11,411,441			11,604,614			11,847,117			11,780,099			11,709,818			12,385,369			13,619,578
Preferred stock		—			—			—			—			—			—			—			338,980
Total stockholders' equity before noncontrolling interest		4,083,150			4,110,666			4,186,285			4,272,271			4,383,205			4,501,676			4,553,240			4,836,243

Bank OZK
Supplemental Quarterly Financial Data (Continued)
Unaudited

		3/31/20			6/30/20			9/30/20			12/31/20			3/31/21			6/30/21			9/30/21			12/31/21
	(Dollars in thousands)
Allowance for Credit Losses:
Balance at beginning of period		$	108,525		$	316,409		$	374,494		$	377,273		$	377,305		$	342,307		$	307,564		$	298,798
Adoption of CECL⁽¹⁾ methodology			94,512			—			—			—			—			—			—			—
Net charge-offs			(4,291	)		(13,941	)		(4,421	)		(6,718	)		(3,439	)		(3,811	)		(1,312	)		(1,817	)
Provision for credit losses			117,663			72,026			7,200			6,750			(31,559	)		(30,932	)		(7,454	)		(7,992	)
Balance at end of period		$	316,409		$	374,494		$	377,273		$	377,305		$	342,307		$	307,564		$	298,798		$	288,989
Allowance for loan losses		$	238,737		$	306,196		$	308,847		$	295,824		$	268,077		$	248,753		$	237,722		$	217,380
Reserve for losses on unfunded loan commitments			77,672			68,298			68,426			81,481			74,230			58,811			61,076			71,609
Total allowance for credit losses		$	316,409		$	374,494		$	377,273		$	377,305		$	342,307		$	307,564		$	298,798		$	288,989
Selected Ratios:
Net interest margin – FTE⁽²⁾			3.96	%		3.74	%		3.69	%		3.88	%		3.86	%		3.95	%		4.16	%		4.41	%
Efficiency ratio			43.35			42.07			41.77			38.61			39.57			38.43			40.14			37.06
Net charge-offs to average non-purchased loans⁽^{2) (3)}			0.08			0.05			0.09			0.14			0.08			0.09			0.04			0.05
Net charge-offs to average total loans⁽²⁾			0.10			0.29			0.09			0.14			0.07			0.08			0.03			0.04
Nonperforming loans to total loans⁽⁴⁾			0.16			0.18			0.15			0.25			0.25			0.22			0.20			0.19
Nonperforming assets to total assets⁽⁴⁾			0.19			0.19			0.17			0.21			0.19			0.18			0.17			0.15
Allowance for loan losses to total loans ⁽⁵⁾			1.31			1.59			1.60			1.54			1.43			1.36			1.30			1.19
Loans past due 30 days or more, including past due non-accrual loans, to total loans⁽⁴⁾			0.18			0.13			0.13			0.16			0.13			0.10			0.13			0.15

(1) Current Expected Credit Loss.
(2) Ratios for interim periods annualized based on actual days.
(3) Excludes purchased loans and net charge-offs related to such loans.
(4) Excludes purchased loans, except for their inclusion in total assets.
(5) Excludes reserve for losses on unfunded loan commitments.

Bank OZK
Average Consolidated Balance Sheets and Net Interest Analysis – FTE
Unaudited

	Three Months Ended December 31,													Year Ended December 31,
	2021						2020							2021							2020
	Average Balance		Income/ Expense		Yield/ Rate		Average Balance		Income/ Expense		Yield/ Rate			Average Balance		Income/ Expense		Yield/ Rate			Average Balance		Income/ Expense		Yield/ Rate
	(Dollars in thousands)
ASSETS
Interest earning assets:
Interest earning deposits and federal funds sold	$	2,106,395	$	953	0.18	%	$	1,762,810	$	428		0.10	%	$	1,871,388	$	2,510		0.13	%	$	1,535,977	$	5,665	0.37	%
Investment securities:
Taxable		3,375,895		9,448	1.11			2,036,253		9,066		1.77			3,207,485		36,234		1.13			1,993,667		40,547	2.03
Tax-exempt – FTE		593,242		3,632	2.43			1,485,224		6,034		1.62			864,432		17,378		2.01			1,080,459		24,561	2.27
Non-purchased loans – FTE		17,449,281		256,267	5.83			18,378,050		243,330		5.27			17,683,033		973,755		5.51			17,797,684		945,222	5.31
Purchased loans		551,917		11,190	8.04			881,372		16,069		7.25			662,434		46,174		6.97			1,069,250		70,812	6.62
Total earning assets – FTE		24,076,730		281,490	4.64			24,543,709		274,927		4.46			24,288,772		1,076,051		4.43			23,477,037		1,086,807	4.63
Non-interest earning assets		2,370,349						2,258,105							2,335,412							2,291,135
Total assets	$	26,447,079					$	26,801,814						$	26,624,184						$	25,768,172
LIABILITIES AND STOCKHOLDERS’ EQUITY
Interest bearing liabilities:
Deposits:
Savings and interest bearing transaction	$	9,178,225	$	2,641	0.11	%	$	7,669,913	$	4,483		0.23	%	$	8,788,200	$	12,481		0.14	%	$	7,724,528	$	37,428	0.48	%
Time deposits of $100 or more		4,358,217		4,638	0.42			6,314,394		17,144		1.08			5,218,981		35,375		0.68			5,524,751		83,956	1.52
Other time deposits		1,898,687		2,235	0.47			3,294,323		8,980		1.08			2,315,263		16,566		0.72			3,511,220		50,429	1.44
Total interest bearing deposits		15,435,129		9,514	0.24			17,278,630		30,607		0.70			16,322,444		64,422		0.39			16,760,499		171,813	1.03
Repurchase agreements with customers		7,558		3	0.16			8,239		6		0.29			7,027		17		0.24			7,825		23	0.29
Other borrowings⁽¹⁾		750,226		1,017	0.54			750,961		1,011		0.54			750,276		4,012		0.53			721,350		3,179	0.44
Subordinated notes		346,025		2,631	3.02			223,996		3,207		5.70			212,600		9,386		4.42			223,850		12,758	5.70
Subordinated debentures⁽¹⁾		120,956		935	3.07			120,400		963		3.18			120,751		3,750		3.11			120,190		4,384	3.65
Total interest bearing liabilities		16,659,894		14,100	0.34			18,382,226		35,794		0.77			17,413,098		81,587		0.47			17,833,714		192,157	1.08
Non-interest bearing liabilities:
Non-interest bearing deposits		4,651,656						3,907,955							4,380,850							3,521,066
Other non-interest bearing liabilities		376,706						289,298							321,583							261,169
Total liabilities		21,688,256						22,579,479							22,115,531							21,615,949
Total common stockholders’ equity before noncontrolling interest		4,755,706						4,219,249							4,505,544							4,149,123
Noncontrolling interest		3,117						3,086							3,109							3,100
Total liabilities and stockholders’ equity	$	26,447,079					$	26,801,814						$	26,624,184						$	25,768,172
Net interest income – FTE			$	267,390					$	239,133						$	994,464						$	894,650
Net interest margin – FTE					4.41	%						3.88	%						4.09	%					3.81	%
Core spread⁽²⁾					5.59	%						4.57	%						5.12	%					4.28	%

⁽¹⁾The interest expense and the rates for “other borrowings” and for “subordinated debentures” were affected by capitalized interest. Capitalized interest included in other borrowings for the fourth quarter and for the full year of 2021 was not material compared to $0.03 million for the fourth quarter and $0.68 million for the full year of 2020. In the absence of this interest capitalization, the rates on other borrowings would have been 0.55% for the fourth quarter and 0.53% for the full year of 2020. Capitalized interest included in subordinated debentures totaled $0.01 million for the fourth quarter and $0.18 million for the full year of 2020 (none in the fourth quarter or full year of 2021). In the absence of this interest capitalization, the rates on subordinated debentures would have been 3.20% for the fourth quarter and 3.80% for the full year of 2020.

⁽²⁾Core spread is the difference between the yield on the Bank’s non-purchased loans-FTE and the rate on its interest bearing deposits.

Bank OZK
Reconciliation of Non-GAAP Financial Measures

Calculation of Average Common Stockholders’ Equity,
Average Tangible Common Stockholders’ Equity
and the Annualized Returns on Average Common Stockholders’ Equity and
Average Tangible Common Stockholders’ Equity
Unaudited

	Three Months Ended
	December 31,						September 30,			Year Ended December 31,
	2021			2020			2021			2021			2020
	(Dollars in thousands)
Net income available to common stockholders	$	149,760		$	120,513		$	130,290		$	579,001		$	291,898
Average stockholders’ equity before noncontrolling interest	$	4,755,706		$	4,219,249		$	4,530,995		$	4,505,544		$	4,149,123
Less average preferred stock		(213,693	)		—			—			(53,862	)		—
Total average common stockholders’ equity		4,542,013			4,219,249			4,530,995			4,451,682			4,149,123
Less average intangible assets:
Goodwill		(660,789	)		(660,789	)		(660,789	)		(660,789	)		(660,789	)
Core deposit and other intangible assets, net of accumulated amortization		(9,032	)		(15,578	)		(10,617	)		(11,398	)		(18,741	)
Total average intangibles		(669,821	)		(676,367	)		(671,406	)		(672,187	)		(679,530	)
Average tangible common stockholders’ equity	$	3,872,192		$	3,542,882		$	3,859,589		$	3,779,495		$	3,469,593
Return on average common stockholders’ equity⁽¹⁾		13.08	%		11.36	%		11.41	%		13.01	%		7.04	%
Return on average tangible common stockholders’ equity⁽¹⁾		15.34	%		13.53	%		13.39	%		15.32	%		8.41	%

⁽¹⁾ Ratios for interim periods annualized based on actual days.

Calculation of Total Common Stockholders’ Equity,
Total Tangible Common Stockholders’ Equity
and Tangible Book Value per Common Share
Unaudited

	December 31,						September 30,
	2021			2020			2021
	(In thousands, except per share amounts)
Total stockholders’ equity before noncontrolling interest	$	4,836,243		$	4,272,271		$	4,553,240
Less preferred stock		(338,980	)		—			—
Total common stockholders’ equity		4,497,263			4,272,271			4,553,240
Less intangible assets:
Goodwill		(660,789	)		(660,789	)		(660,789	)
Core deposit and other intangible assets, net of accumulated amortization		(8,274	)		(14,669	)		(9,791	)
Total intangibles		(669,063	)		(675,458	)		(670,580	)
Total tangible common stockholders’ equity	$	3,828,200		$	3,596,813		$	3,882,660
Shares of common stock outstanding		125,444			129,350			128,818
Book value per common share	$	35.85		$	33.03		$	35.35
Tangible book value per common share	$	30.52		$	27.81		$	30.14

Calculation of Total Common Stockholders’ Equity,
Total Tangible Common Stockholders’ Equity
and the Ratio of Total Tangible Common Stockholders’ Equity
to Total Tangible Assets
Unaudited

	December 31,
	2021			2020
	(Dollars in thousands)
Total stockholders’ equity before noncontrolling interest	$	4,836,243		$	4,272,271
Less preferred stock		(338,980	)		—
Total common stockholders’ equity		4,497,263			4,272,271
Less intangible assets:
Goodwill		(660,789	)		(660,789	)
Core deposit and other intangible assets, net of accumulated amortization		(8,274	)		(14,669	)
Total intangibles		(669,063	)		(675,458	)
Total tangible common stockholders’ equity	$	3,828,200		$	3,596,813
Total assets	$	26,530,430		$	27,162,596
Less intangible assets:
Goodwill		(660,789	)		(660,789	)
Core deposit and other intangible assets, net of accumulated amortization		(8,274	)		(14,669	)
Total intangibles		(669,063	)		(675,458	)
Total tangible assets	$	25,861,367		$	26,487,138
Ratio of total common stockholders’ equity to total assets		16.95	%		15.73	%
Ratio of total tangible common stockholders’ equity to total tangible assets		14.80	%		13.58	%

Calculation of Pre-Tax Pre-Provision Net Revenue
Unaudited

	Three Months Ended
	December 31, 2021			September 30, 2021			June 30, 2021			March 31, 2021			December 31, 2020
	(Dollars in thousands)
Income before taxes	$	193,962		$	170,998		$	195,709		$	192,253		$	156,117
Provision for credit losses		(7,992	)		(7,454	)		(30,932	)		(31,559	)		6,750
Pre-tax pre-provision net revenue	$	185,970		$	163,544		$	164,777		$	160,694		$	162,867

	Three Months Ended									Year Ended December 31,
	September 30, 2020			June 30, 2020			March 31, 2020			2021			2020
	(Dollars in thousands)
Income before taxes	$	138,492		$	65,205		$	16,367		$	752,921		$	376,180
Provision for credit losses		7,200			72,026			117,663			(77,938	)		203,639
Pre-tax pre-provision net revenue	$	145,692		$	137,231		$	134,030		$	674,983		$	579,819

Source: Bank OZK

Bank OZK Announces Record Fourth Quarter and Full Year 2021 Earnings

Company

Products

Support

Press Release

Bank OZK Announces Record Fourth Quarter and Full Year 2021 Earnings

Company

Products

Support