Simmons First National (SFNC) 10-K 2004 FY Annual report

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-K

(Mark One)
x           Annual Report Pursuant to Section 13 or 15(d) of the Exchange Act of 1934
For the fiscal year ended: December 31, 2004
or
o           Transition Report Pursuant to Secton 13 or 15(d) of the Securities Exchange Act of 1934
Commission file number 0-6253
SIMMONS FIRST NATIONAL CORPORATION
(Exact name of registrant as specified in its charter)
Arkansas	71-0407808
(State or other jurisdiction of  incorporation or organization)	(I.R.S. employer  identification No.)
501 Main Street, Pine Bluff, Arkansas	71601
(Address of principal executive offices)	(Zip Code)
(870) 541-1000
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class	Name of Each Exchange on Which Registered
None	None
Securities registered pursuant to Section 12(g) of the Act:
Common Stock, $0.01 par value
(Title of Class)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. x Yes o No

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge in definitive proxy or in information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. o

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act). x Yes o No

The aggregate market value of the Registrant’s Common Stock, par value $0.01 per share, held by non-affiliates on June 30, 2004, was $338,710,924 based upon the last trade price as reported on the Nasdaq National Market^® of $26.03.

The number of shares outstanding of the Registrant’s Common Stock as of February 4, 2005 was 14,372,008.

Part III is incorporated by reference from the Registrant’s Proxy Statement relating to the Annual Meeting of shareholders to be held on April 12, 2005.

Introduction

                The Company has chosen to combine our Annual Report to Shareholders with our Form 10-K, which is a document that U.S. public companies file with the Securities and Exchange Commission every year. Many readers are familiar with “Part II” of the Form 10-K, as it contains the business information and financial statements that were included in the financial sections of our past Annual Reports. These portions include information about our business that the Company believes will be of interest to investors. The Company hopes investors will find it useful to have all of this information available in a single document.

                The Securities and Exchange Commission allows the Company to report information in the Form 10-K by “incorporated by reference” from another part of the Form 10-K, or from the proxy statement. You will see that information is “incorporated by reference” in various parts of our Form 10-K.

                A more detailed table of contents for the entire Form 10-K follows:

FORM 10-K INDEX

Part I
Item 1	Business	1
Item 2	Properties	6
Item 3	Legal Proceedings	6
Item 4	Submission of Matters to a Vote of Security-Holders	7
Part II
Item 5	Market for Registrant’s Common Equity and Related Stockholder Matters	7
Item 6	Selected Consolidated Financial Data	9
Item 7	Management’s Discussion and Analysis of Financial Condition and
	Results of Operations	11
Item 7A	Quantitative and Qualitative Disclosures About Market Risk	37
Item 8	Consolidated Financial Statements and Supplementary Data	40
Item 9	Changes in and Disagreements with Accountants on Accounting and
	Financial Disclosure	68
Item 9A	Controls and Procedures	68
Item 9B	Other information	70
Part III
Item 10	Directors and Executive Officers of the Company	70
Item 11	Executive Compensation	70
Item 12	Security Ownership of Certain Beneficial Owners and Management	70
Item 13	Certain Relationships and Related Transactions	70
Item 14	Principal Accounting Fees and Services	70
Part IV
Item 15	Exhibits and Financial Statement Schedules	71
	Signatures	73

PART I

ITEM 1.          BUSINESS

The Company and the Banks

                Simmons First National Corporation (the “Company”) is a financial holding company registered under the Bank Holding Company Act of 1956. The Gramm-Leach-Bliley-Act (“GLB Act”) has substantially increased the financial activities that certain banks, bank holding companies, insurance companies and securities brokerage companies are permitted to undertake. Under the GLB Act, expanded activities in insurance underwriting, insurance sales, securities brokerage and securities underwriting not previously allowed for banks and bank holding companies are now permitted upon satisfaction of certain guidelines concerning management, capitalization and satisfaction of the applicable Community Reinvestment Act guidelines for the banks. Generally these new activities are permitted for bank holding companies whose banking subsidiaries are well managed, well capitalized and have at least a satisfactory rating under the Community Reinvestment Act. A bank holding company must apply to become a financial holding company and the Board of Governors of the Federal Reserve System must approve its application.

                The Company’s application to become a financial holding company was approved by the Board of Governors on March 13, 2000. The Company has reviewed the new activities permitted under the Act. If the appropriate opportunity presents itself, the Company is interested in expanding into other financial services.

                The Company was the largest publicly traded financial holding company headquartered in Arkansas with consolidated total assets of $2.4 billion, consolidated loans of $1.6 billion, consolidated deposits of $2.0 billion and total equity capital of $238 million as of December 31, 2004. The Company owns eight community banks in Arkansas. Upon the completion of recently announced acquisitions, the Company’s banking subsidiaries will conduct their operations through 80 offices, of which 78 are financial centers, located in 45 communities in Arkansas.

                Simmons First National Bank (the “Bank”) is the Company’s lead bank. The Bank is a national bank, which has been in operation since 1903. The Bank’s primary market area, with the exception of its nationally provided credit card product, is Central and Western Arkansas. At December 31, 2004 the Bank had total assets of $1.2 billion, total loans of $761 million and total deposits of $942 million. Simmons First Trust Company N.A., a wholly owned subsidiary of the Bank, performs the trust and fiduciary business operations for the Bank as well as the Company. Simmons First Investment Group, Inc. (‘SFIG”), a wholly owned subsidiary of the Bank, which is a broker-dealer registered with the Securities and Exchange Commission (SEC) and a member of the National Association of Securities Dealers (NASD), performs the broker-dealer operations of the Bank.

                Simmons First Bank of Jonesboro (“Simmons/Jonesboro”) is a state bank, which was acquired in 1984. Simmons/Jonesboro’s primary market area is Northeast Arkansas. At December 31, 2004, Simmons/Jonesboro had total assets of $230 million, total loans of $194 million and total deposits of $205 million.

                Simmons First Bank of South Arkansas (“Simmons/South”) is a state bank, which was acquired in 1984. Simmons/South’s primary market area is Southeast Arkansas. At December 31, 2004, Simmons/South had total assets of $131 million, total loans of $70 million and total deposits of $115 million.

                Simmons First Bank of Northwest Arkansas (“Simmons/Northwest”) is a state bank, which was acquired in 1995. Simmons/Northwest’s primary market area is Northwest Arkansas. At December 31, 2004, Simmons/Northwest had total assets of $243 million, total loans of $174 million and total deposits of $211 million.

                Simmons First Bank of Russellville (“Simmons/Russellville”) is a state bank, which was acquired in 1997. Simmons/Russellville’s primary market area is Russellville, Arkansas. At December 31, 2004, Simmons/Russellville had total assets of $190 million, total loans of $121 million and total deposits of $143 million.

                Simmons First Bank of Searcy (“Simmons/Searcy”) is a state bank, which was acquired in 1997. Simmons/Searcy’s primary market area is Searcy, Arkansas. At December 31, 2004, Simmons/Searcy had total assets of $126 million, total loans of $89 million and total deposits of $99 million.

                Simmons First Bank of El Dorado, N.A. (“Simmons/El Dorado”) is a national bank, which was acquired in 1999. Simmons/El Dorado’s primary market area is South Central Arkansas. At December 31, 2004, Simmons/El Dorado had total assets of $200 million, total loans of $96 million and total deposits of $168 million.

1

                Simmons First Bank of Hot Springs (“Simmons/Hot Springs”) is a state bank, which was acquired in 2004. Simmons/Hot Springs’ primary market area is Hot Springs, Arkansas. At December 31, 2004, Simmons/Hot Springs had total assets of $151 million, total loans of $66 million and total deposits of $108 million.

                The Company’s subsidiaries provide complete banking services to individuals and businesses throughout the market areas they serve. Services include consumer (credit card, student and other consumer), real estate (construction, single family residential and other commercial) and commercial (commercial, agriculture and financial institutions) loans, checking, savings and time deposits, trust and investment management services, and securities and investment services.

Loan Risk Assessment

                As a part of the ongoing risk assessment, the Bank has a Loan Loss Reserve Committee that meets monthly to review the adequacy of the allowance for loan losses. The Committee reviews the status of past due, non-performing and other impaired loans on a loan-by-loan basis, including historical loan loss information, except for loans such as credit cards, 1-4 family owner occupied residential real estate loans and other consumer loans, which are collectively evaluated based on recent loss experience and current economic conditions. The allowance for loan losses is determined based upon the aforementioned factors and allocated to the individual loan categories. Also, an unallocated reserve is established to compensate for the uncertainty in estimating loan losses, including the possibility of improper risk ratings and specific reserve allocations. The Committee reviews their analysis with management and the Bank’s Board of Directors on a monthly basis.

                The Company has an independent loan review department. For the Bank, this department reviews the allowance for loan loss on a monthly basis, performs an independent loan analysis and prepares a detailed report on their analysis of the adequacy of the allowance for loan losses on a quarterly basis. This quarterly report is presented to the Bank’s Board of Directors.

                The Board of Directors of the other subsidiary banks review the adequacy of their allowance for loan losses on a monthly basis giving consideration to past due loans, non-performing loans, other impaired loans and current economic conditions. Monthly, the other subsidiary banks loan information is provided to the Company’s loan review department for their review. The loan review department prepares a detailed report of their analysis of the allowance for loan losses for each bank approximately twice a year. This report is then presented to the Company’s Audit and Security Committee. As a follow up, approximately twice a year, the loan review department performs an on-site detailed review of the loan files to verify the accuracy of information being provided on a monthly basis.

Growth Strategy

                The Company’s growth strategy is to primarily focus on the State of Arkansas. More specifically, the Company is interested in expansion by opening new financial centers or by acquisitions of financial centers with $200 million or more in total assets in growth or strategic markets. For example in 2005, the Company is planning three additional branch locations in the Little Rock/Conway metropolitan area, two in the Fayetteville/Springdale/Rogers metropolitan area and one in the Fort Smith metropolitan area. While new financial centers can be dilutive to earnings in the short-term, the Company believes they will reward shareholders in the intermediate and long-term.

                With an increased presence in Arkansas, ongoing investments in technology, and enhanced products and services, the Company is in position to meet the customer demands of the State of Arkansas.

Competition

                The activities engaged in by the Company and its subsidiaries are highly competitive. In all aspects of its business, the Company encounters intense competition from other banks, lending institutions, credit unions, savings and loan associations, brokerage firms, mortgage companies, industrial loan associations, finance companies, and several other financial and financial service institutions. The amount of competition among commercial banks and other financial institutions has increased significantly over the past few years since the deregulation of the banking industry. The Company’s subsidiary banks actively compete with other banks and financial institutions in their efforts to obtain deposits and make loans, in the scope and type of services offered, in interest rates paid on time deposits and charged on loans and in other aspects of commercial banking.

2

                The Company’s banking subsidiaries are also in competition with major national and international retail banking establishments, brokerage firms and other financial institutions within and outside Arkansas. Competition with these financial institutions is expected to increase, especially with the increase in interstate banking.

Employees

                As of December 31, 2004, the Company and its subsidiaries had approximately 1,100 full time equivalent employees. None of the employees are represented by any union or similar groups, and the Company has not experienced any labor disputes or strikes arising from any such organized labor groups. The Company considers its relationship with its employees to be good.

Executive Officers of the Company

                The following is a list of all executive officers of the Company. The Board of Directors elects executive officers annually.

NAME	AGE	POSITION	YEARS SERVED
J. Thomas May	58	Chairman, President and Chief Executive Officer	18
Barry L. Crow	61	Executive Vice President and Chief Operating Officer	34
Tommie K. Jones	57	Senior Vice President and Human Resources Director	30
Robert A. Fehlman	40	Senior Vice President and Chief Financial Officer	16
John L. Rush	70	Secretary	37

Board of Directors of the Company

                The following is a list of the Board of Directors of the Company as of December 31, 2004, along with their principal occupation.

NAME	PRINCIPAL OCCUPATION
William E. Clark	Chairman and Chief Executive Officer
	CDI Contractors, LLC
Steven A. Cosse’	Senior Vice President and General Counsel
	Murphy Oil Corporation
Lara F. Hutt, III	President
	Hutt Building Material Company, Inc.
George A. Makris, Jr.	President
	M.K. Distributors, Inc.
J. Thomas May	Chairman, President and Chief Executive Officer
	Simmons First National Corporation
David R. Perdue	Vice President
	JDR, Inc.
Harry L. Ryburn, D.D.S.	Orthodontist
Henry F. Trotter, Jr.	President
	Trotter Ford, Lincoln, Mercury, Toyota

3

SUPERVISION AND REGULATION

The Company

                The Company, as a bank holding company, is subject to both federal and state regulation. Under federal law, a bank holding company generally must obtain approval from the Board of Governors of the Federal Reserve System (“FRB”) before acquiring ownership or control of the assets or stock of a bank or a bank holding company. Prior to approval of any proposed acquisition, the FRB will review the effect on competition of the proposed acquisition, as well as other regulatory issues.

                The federal law generally prohibits a bank holding company from directly or indirectly engaging in non-banking activities. This prohibition does not include loan servicing, liquidating activities or other activities so closely related to banking as to be a proper incident thereto. Bank holding companies, including the Company, which have elected to qualify as financial holding companies are authorized to engage in financial activities. Financial activities include any activity that is financial in nature or any activity that is incidental or complimentary to a financial activity.

                As a financial holding company, the Company is required to file with the FRB an annual report and such additional information as may be required by law. From time to time, the FRB examines the financial condition of the Company and its subsidiaries. The FRB, through civil and criminal sanctions, is authorized to exercise enforcement powers over bank holding companies (including financial holding companies) and non-banking subsidiaries, to limit activities that represent unsafe or unsound practices or constitute violations of law.

                The Company is subject to certain laws and regulations of the State of Arkansas applicable to financial and bank holding companies, including examination and supervision by the Arkansas Bank Commissioner. Under Arkansas law, a financial or bank holding company is prohibited from owning more than one subsidiary bank, if any subsidiary bank owned by the holding company has been chartered for less than 5 years and, further, requires the approval of the Arkansas Bank Commissioner for any acquisition of more than 25% of the capital stock of any other bank located in Arkansas. No bank acquisition may be approved if, after such acquisition, the holding company would control, directly or indirectly, banks having 25% of the total bank deposits in the State of Arkansas, excluding deposits of other banks and public funds.

                Legislation enacted in 1994, allows bank holding companies (including financial holding companies) from any state to acquire banks located in any state without regard to state law, provided that the holding company (1) is adequately capitalized, (2) is adequately managed, (3) would not control more than 10% of the insured deposits in the United States or more than 30% of the insured deposits in such state, and (4) such bank has been in existence at least five years if so required by the applicable state law.

Subsidiary Banks

                Simmons First National Bank, Simmons/El Dorado and Simmons First Trust Company N.A., as national banking associations, are subject to regulation and supervision, of which regular bank examinations are a part, by the Office of the Comptroller of the Currency of the United States (“OCC”). Simmons/Jonesboro, Simmons/South, Simmons/Northwest and Simmons/Hot Springs, as state chartered banks, are subject to the supervision and regulation, of which regular bank examinations are a part, by the Federal Deposit Insurance Corporation (“FDIC”) and the Arkansas State Bank Department. Simmons/Russellville and Simmons/Searcy, as state chartered member banks, are subject to the supervision and regulation, of which regular bank examinations are a part, by the Federal Reserve Board and the Arkansas State Bank Department. The lending powers of each of the subsidiary banks are generally subject to certain restrictions, including the amount, which may be lent to a single borrower.

                Prior to passage of the GLB Act in 1999, the subsidiary banks, with numerous exceptions, were subject to the application of the laws of the State of Arkansas, regarding the limitation of the maximum permissible interest rate on loans. The Arkansas limitation for general loans was 5% over the Federal Reserve Discount Rate, with an additional maximum limitation of 17% per annum for consumer loans and credit sales. Certain loans secured by first liens on residential real estate and certain loans controlled by federal law (e.g., guaranteed student loans, SBA loans, etc.) were exempt from this limitation; however, a substantial portion of the loans made by the subsidiary banks, including all credit card loans, have historically been subject to this limitation. The GLB Act included a provision which sets the maximum interest rate on loans made in Arkansas, by banks with Arkansas as their home state, at the greater of the rate authorized by Arkansas law or the highest rate permitted by any of the out-of-state banks which maintain branches in Arkansas. An action was brought in the Western District of Arkansas, attacking the validity of the statute in 2000. Subsequently, the District Court issued a decision upholding the statute, and during October 2001, the Eighth Circuit Court of Appeals upheld the statute on appeal. Thus, in the fourth quarter of 2001, the Company began to implement the changes permitted by the GLB Act.

4

                All of the Company’s subsidiary banks are members of the FDIC, which currently insures the deposits of each member bank to a maximum of $100,000 per deposit relationship. For this protection, each bank pays a statutory assessment to the FDIC each year.

                Federal law substantially restricts transactions between banks and their affiliates. As a result, the Company’s subsidiary banks are limited in making extensions of credit to the Company, investing in the stock or other securities of the Company and engaging in other financial transactions with the Company. Those transactions, which are permitted, must generally be undertaken on terms at least as favorable to the bank, as those prevailing in comparable transactions with independent third parties.

Potential Enforcement Action for Bank Holding Companies and Banks

                Enforcement proceedings seeking civil or criminal sanctions may be instituted against any bank, any financial or bank holding company, any director, officer, employee or agent of the bank or holding company, which is believed by the federal banking agencies to be violating any administrative pronouncement or engaged in unsafe and unsound practices. In addition, the FDIC may terminate the insurance of accounts, upon determination that the insured institution has engaged in certain wrongful conduct, or is in an unsound condition to continue operations.

Risk-Weighted Capital Requirements for the Company and the Banks

                Since 1993, banking organizations (including financial holding companies, bank holding companies and banks) were required to meet a minimum ratio of Total Capital to Total Risk-Weighted Assets of 8%, of which at least 4% must be in the form of Tier 1 Capital. A well-capitalized institution is one that has at least a 10% “total risk-based capital” ratio. For a tabular summary of the Company’s risk-weighted capital ratios, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Capital” and Note 19 of the Notes to Consolidated Financial Statements.

                A banking organization’s qualifying total capital consists of two components: Tier 1 Capital and Tier 2 Capital. Tier 1 Capital is an amount equal to the sum of common shareholders’ equity, hybrid capital instruments (instruments with characteristics of debt and equity) in an amount up to 25% of Tier 1 Capital, certain preferred stock and the minority interest in the equity accounts of consolidated subsidiaries. For bank holding companies and financial holding companies, goodwill may not be included in Tier 1 Capital. Identifiable intangible assets may be included in Tier 1 Capital for banking organizations, in accordance with certain further requirements. At least 50% of the banking organization’s total regulatory capital must consist of Tier 1 Capital.

                Tier 2 Capital is an amount equal to the sum of the qualifying portion of the allowance for loan losses, certain preferred stock not included in Tier 1, hybrid capital instruments (instruments with characteristics of debt and equity), certain long-term debt securities and eligible term subordinated debt, in an amount up to 50% of Tier 1 Capital. The eligibility of these items for inclusion as Tier 2 Capital is subject to certain additional requirements and limitations of the federal banking agencies.

                Under the risk-based capital guidelines, balance sheet assets and certain off-balance sheet items, such as standby letters of credit, are assigned to one of four-risk weight categories (0%, 20%, 50%, or 100%), according to the nature of the asset, its collateral or the identity of the obligor or guarantor. The aggregate amount in each risk category is adjusted by the risk weight assigned to that category, to determine weighted values, which are then added to determine the total risk-weighted assets for the banking organization. For example, an asset, such as a commercial loan, assigned to a 100% risk category, is included in risk-weighted assets at its nominal face value, but a loan secured by a one-to-four family residence is included at only 50% of its nominal face value. The applicable ratios reflect capital, as so determined, divided by risk-weighted assets, as so determined.

5

Federal Deposit Insurance Corporation Improvement Act

                The Federal Deposit Insurance Corporation Improvement Act (“FDICIA”), enacted in 1991, requires the FDIC to increase assessment rates for insured banks and authorizes one or more “special assessments,” as necessary for the repayment of funds borrowed by the FDIC or any other necessary purpose. As directed in FDICIA, the FDIC has adopted a transitional risk-based assessment system, under which the assessment rate for insured banks will vary, according to the level of risk incurred in the bank’s activities. The risk category and risk-based assessment for a bank is determined from its classification, pursuant to the regulation, as well capitalized, adequately capitalized or undercapitalized.

                FDICIA substantially revised the bank regulatory provisions of the Federal Deposit Insurance Act and other federal banking statutes, requiring federal banking agencies to establish capital measures and classifications. Pursuant to the regulations issued under FDICIA, a depository institution will be deemed to be well capitalized if it significantly exceeds the minimum level required for each relevant capital measure; adequately capitalized if it meets each such measure; undercapitalized if it fails to meet any such measure; significantly undercapitalized if it is significantly below any such measure; and critically undercapitalized if it fails to meet any critical capital level set forth in regulations. The federal banking agencies must promptly mandate corrective actions by banks that fail to meet the capital and related requirements, in order to minimize losses to the FDIC. The FDIC and OCC advised the Company that the subsidiary banks have been classified as well capitalized under these regulations.

                The federal banking agencies are required by FDICIA to prescribe standards for banks and bank holding companies (including financial holding companies), relating to operations and management, asset quality, earnings, stock valuation and compensation. A bank or bank holding company that fails to comply with such standards will be required to submit a plan designed to achieve compliance. If no plan is submitted or the plan is not implemented, the bank or holding company would become subject to additional regulatory action or enforcement proceedings.

                A variety of other provisions included in FDICIA may affect the operations of the Company and the subsidiary banks, including new reporting requirements, revised regulatory standards for real estate lending, “truth in savings” provisions, and the requirement that a depository institution give 90 days prior notice to customers and regulatory authorities before closing any branch.

Securities and Exchange Commission Filings

                The Company maintains an Internet website at www.simmonsfirst.com. On this website under the section, investor relations - documents, the Company makes its filings with the Securities and Exchange Commission available free of charge.

ITEM 2.          PROPERTIES

                The principal offices of the Company and the Bank consist of an eleven-story office building and adjacent office space, located in the central business district of the city of Pine Bluff, Arkansas.

                The Company and its subsidiaries own or lease additional offices throughout the State of Arkansas. As of December 31, 2004, the Company’s eight banks are conducting financial operations from 80 offices, of which 78 are financial centers, in 45 communities throughout Arkansas.

ITEM 3.          LEGAL PROCEEDINGS

                The Company and/or its subsidiary banks have various unrelated legal proceedings, most of which involve loan foreclosure activity pending, which, in the aggregate, are not expected to have a material adverse effect on the financial position of the Company and its subsidiaries. However, on October 1, 2003, an action in Pulaski County Circuit Court was filed by Thomas F. Carter, Tena P. Carter and certain related entities against Simmons First Bank of South Arkansas and Simmons First National Bank alleging wrongful conduct by the Banks in the collection of certain loans. The plaintiffs are seeking $2,000,000 in compensatory damages and $10,000,000 in punitive damages. The Company has filed a Motion to Dismiss. At this time, no basis for any material liability has been identified. The Banks plan to vigorously defend the claims asserted in the suit.

6

ITEM 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY-HOLDERS

                No matters were submitted to a vote of security-holders, through the solicitation of proxies or otherwise, during the fourth quarter of the fiscal year covered by this report.

PART II

ITEM 5.          MARKET FOR REGISTRANT’S COMMON EQUITY AND RELATED
                         STOCKHOLDER MATTERS

                The Company’s Common Stock trades on The Nasdaq Stock Market^®  in the National Market System under the symbol “SFNC”. The following table sets forth, for all the periods indicated, cash dividends declared, and the high and low closing bid prices for the Company’s Common Stock, adjusted to reflect the effect of the two for one stock split on May 1, 2003.

					Quartely Dividends Per Common Share
	Price Per Common Share
	High		Low
2004
1st quarter	$	30.39	$	25.81	$	0.14
2nd quarter		28.54		23.21		0.14
3rd quarter		27.17		22.65		0.14
4th quarter		30.05		25.40		0.15
2003
1st quarter	$	18.45	$	17.06	$	0.125
2nd quarter		21.50		18.13		0.130
3rd quarter		26.31		20.90		0.130
4th quarter		28.90		23.95		0.140

                As of February 4, 2005, there were 1,490 shareholders of record of the Company’s Common Stock.

                The Company’s policy is to declare regular quarterly dividends based upon the Company’s earnings, financial position, capital requirements and such other factors deemed relevant by the Board of Directors. This dividend policy is subject to change, however, and the payment of dividends by the Company is necessarily dependent upon the availability of earnings and the Company’s financial condition in the future. The payment of dividends on the Common Stock is also subject to regulatory capital requirements.

                The Company’s principal source of funds for dividend payments to its stockholders is dividends received from its subsidiary banks. Under applicable banking laws, the declaration of dividends by the Bank and Simmons/El Dorado in any year, in excess of its net profits, as defined, for that year, combined with its retained net profits of the preceding two years, must be approved by the Office of the Comptroller of the Currency. Further, as to Simmons/Jonesboro, Simmons/Northwest, Simmons/South, Simmons/Hot Springs, Simmons/Russellville and Simmons/Searcy regulators have specified that the maximum dividends state banks may pay to the parent company without prior approval is 75% of the current year earnings plus 75% of the retained net earnings of the preceding year. At December 31, 2004, approximately $12.7 million was available for the payment of dividends by the subsidiary banks without regulatory approval. For further discussion of restrictions on the payment of dividends, see “Quantitative and Qualitative Disclosures About Market Risk - Liquidity and Market Risk Management,” and Note 19 of Notes to Consolidated Financial Statements.

7

Recent Sales of Unregistered Securities

                The following transactions are sales of unregistered shares of Common Stock of the registrant, for the fourth quarter of 2004, which were issued to executive and senior management officers upon the exercise of rights granted under one of the Company’s stock option plans. No underwriters were involved and no underwriter’s discount or commissions were involved. Exemption from registration is claimed under Section 4(2) of the Securities Act of 1933 as private placements. The Company received cash and/or exchanged shares of the Company’s Common Stock as the consideration for the transactions.

Identity	Date of Sale	Number of Shares	Price (1)	Type of Transaction
2 Officers	October, 2004	2,400	12.83335	Incentive Stock Option
1 Officer	November, 2004	600	10.25000	Incentive Stock Option
1 Officer	November, 2004	400	10.56250	Incentive Stock Option
6 Officers	November, 2004	1,780	12.21875	Incentive Stock Option
8 Officers	November, 2004	9,000	12.83335	Incentive Stock Option
1 Officer	November, 2004	300	21.83335	Incentive Stock Option
5 Officers	December, 2004	4,500	10.25000	Incentive Stock Option
2 Officers	December, 2004	600	10.56250	Incentive Stock Option
10 Officers	December, 2004	3,000	12.21875	Incentive Stock Option
1 Officer	December, 2004	2,400	12.83335	Incentive Stock Option
3 Officers	December, 2004	320	16.00000	Incentive Stock Option
3 Officers	December, 2004	1,200	22.62500	Incentive Stock Option
1 Officer	December, 2004	200	23.78000	Incentive Stock Option

——————
Notes:
1.	The per share price paid for incentive stock options represents the fair market value of the stock as determined under the terms of the Plan on the date the incentive stock option was granted to the officer. The price paid and numbers of shares issued have been adjusted to reflect the effect of the 50% stock dividend paid on December 6, 1996 and the two for one stock split on May 1, 2003.

Stock Repurchase

                At the beginning of the calendar year 2004, the Company had a stock repurchase program, which authorized the repurchase of up to 800,000 common shares. On May 25, 2004, the Company announced the substantial completion of the existing stock repurchase program and the adoption by the Board of Directors of a new repurchase program. The new program authorizes the repurchase of up to 5% of the outstanding Common Stock, or 733,485 shares. Under the repurchase program, there is no time limit for the stock repurchases, nor is there a minimum number of shares the Company intends to repurchase. The Company may discontinue purchases at any time that management determines additional purchases are not warranted. The shares are to be purchased from time to time at prevailing market prices, through open market or unsolicited negotiated transactions, depending upon market conditions. The Company intends to use the repurchased shares to satisfy stock option exercise, payment of future stock dividends and general corporate purposes. During the fourth quarter of 2004, the Company executed no share repurchases and 665,520 shares remain available under the current repurchase plan.

                On January 27, 2005, the Company repurchased 250,000 shares of its Common Stock from a single shareholder in a private transaction at $26.00 per share. This repurchase transaction was separately negotiated and was not part of the Company’s ongoing stock repurchase program.

Forward Looking Statements

                Certain statements contained in this Annual Report may not be based on historical facts and are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements may be identified by reference to a future period(s) or by the use of forward-looking terminology, such as “anticipate,” “estimate,” “expect,” “foresee,” “may,” “might,” “will,” “would,” “could” or “intend,” future or conditional verb tenses, and variations or negatives of such terms. These forward-looking statements include, without limitation, those relating to the Company’s future growth, revenue, assets, asset quality, profitability and customer service, critical accounting policies, net interest margin, non-interest revenue, market conditions related to the Company’s stock repurchase program, allowance for loan losses, the effect of certain new accounting standards on the Company’s financial statements, income tax deductions, credit quality, the level of credit losses from lending commitments, net interest revenue, interest rate sensitivity, loan loss experience, liquidity, capital resources, market risk, earnings, effect of pending litigation, acquisition strategy, legal and regulatory limitations and compliance and competition.

8

                We caution the reader not to place undue reliance on the forward-looking statements contained in this Report in that actual results could differ materially from those indicated in such forward-looking statements, due to a variety of factors. These factors include, but are not limited to, changes in the Company’s operating or expansion strategy, availability of and costs associated with obtaining adequate and timely sources of liquidity, the ability to maintain credit quality, possible adverse rulings, judgments, settlements and other outcomes of pending litigation, the ability of the Company to collect amounts due under loan agreements, changes in consumer preferences, effectiveness of the Company’s interest rate risk management strategies, laws and regulations affecting financial institutions in general or relating to taxes, the effect of pending or future legislation, the ability of the Company to repurchase its Common Stock on favorable terms and other risk factors. Other relevant risk factors may be detailed from time to time in the Company’s press releases and filings with the Securities and Exchange Commission. We undertake no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date of this Report.

ITEM 6.          SELECTED CONSOLIDATED FINANCIAL DATA

                The following table sets forth selected consolidated financial data concerning the Company and is qualified in its entirety by the detailed information and consolidated financial statements, including notes thereto, included elsewhere in this report. The income statement, balance sheet and per common share data as of and for the years ended December 31, 2004, 2003, 2002, 2001, and 2000 were derived from consolidated financial statements of the Company, which were audited by BKD, LLP. Earnings per common share and dividends per common share presented in the financial statements have been restated retroactively to reflect the effects of the May 1, 2003, two for one stock split for shareholders of record as of April 18, 2003. The selected consolidated financial data set forth below should be read in conjunction with the financial statements of the Company and related notes thereto and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included elsewhere in this report.

9

SELECTED CONSOLIDATED FINANCIAL DATA

	Years Ended December 31 (1)
(In thousands,  except per share data)	2004			2003			2002			2001			2000
Income statement data:
Net interest income	$	85,636		$	77,870		$	75,708		$	67,405		$	67,061
Provision for loan losses		8,027			8,786			10,223			9,958			7,531
Net interest income after provision
for loan losses		77,609			69,084			65,485			57,447			59,530
Non-interest income		40,847			38,717			35,303			33,569			30,355
Non-interest expense		82,527			73,117			69,013			68,130			62,556
Provision for income taxes		11,483			10,894			9,697			6,358			8,460
Net income		24,446			23,790			22,078			16,528			18,869
Per share data:
Basic earnings		1.68			1.69			1.56			1.16			1.30
Diluted earnings		1.65			1.65			1.54			1.15			1.29
Diluted operating earnings (2)		1.68			1.62			1.54			1.15			1.29
Book value		16.29			14.89			13.97			12.87			12.07
Dividends		0.57			0.53			0.48			0.44			0.40
Balance sheet data at period end:
Assets		2,413,944			2,235,778			1,977,579			2,016,918			1,912,493
Loans		1,571,376			1,418,314			1,257,305			1,258,784			1,294,710
Allowance for loan losses		26,508			25,347			21,948			20,496			21,157
Deposits		1,959,195			1,803,468			1,619,196			1,686,404			1,605,586
Long-term debt		94,663			100,916			54,282			42,150			41,681
Stockholders’ equity		238,222			209,995			197,605			182,363			173,343
Capital ratios at period end:
Stockholders’ equity to
total assets		9.87	%		9.39	%		9.99	%		9.04	%		9.06	%
Leverage (3)		8.46	%		9.89	%		9.29	%		8.26	%		8.41	%
Tier 1		12.72	%		14.12	%		14.02	%		12.76	%		11.97	%
Total risk-based		14.00	%		15.40	%		15.30	%		14.04	%		13.26	%
Selected ratios:
Return on average assets		1.03	%		1.18	%		1.12	%		0.84	%		1.05	%
Return on average equity		10.64	%		11.57	%		11.56	%		9.23	%		11.33	%
Return on average tangible equity (4)		14.94	%		14.03	%		13.99	%		12.73	%		15.28	%
Net interest margin (5)		4.08	%		4.34	%		4.37	%		3.92	%		4.24	%
Allowance/nonperforming loans		220.84	%		219.13	%		179.07	%		137.12	%		192.97	%
Allowance for loan losses as a
percentage of period-end loans		1.69	%		1.79	%		1.75	%		1.63	%		1.63	%
Nonperforming loans as a percentage
of period-end loans		0.76	%		0.82	%		0.97	%		1.19	%		0.85	%
Net charge-offs as a percentage
of average total assets		0.34	%		0.41	%		0.46	%		0.54	%		0.34	%
Dividend payout		33.80	%		31.14	%		30.75	%		37.76	%		30.85	%

(1) The selected consolidated financial data set forth above should be read in conjunction with the financial statements of the Company and related Management’s Discussion and Analysis of Financial Condition and Results of Operations, included elsewhere in this report.
(2) Diluted operating earnings exclude nonrecurring items.
(3) Leverage ratio is Tier 1 capital to quarterly average total assets less intangible assets and gross unrealized gains/losses on available-for-sale investments.
(4) Tangible calculations eliminate the effect of goodwill and acquisition related intangible assets and the corresponding amortization expense on a tax-effected basis where applicable.
(5) Fully taxable equivalent (assuming an effective income tax rate of 37.5%).

10

ITEM 7.          MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL
                        CONDITION AND RESULTS OF OPERATIONS

2004 Overview

                Simmons First National Corporation recorded earnings of $24,446,000 or $1.65 diluted earnings per share for the twelve-month period ended December 31, 2004. These earnings reflect an increase of $656,000, but no increase on a per share basis, when compared to the twelve month period ended December 31, 2003, earnings of $23,790,000, or $1.65 diluted earnings per share. The Company’s return on average assets and return on average stockholders’ equity for the year ended December 31, 2004, was 1.03% and 10.64%, when compared to 1.18% and 11.57%, respectively, for the year ended 2003.

                Operating earnings (net income less nonrecurring items) for the twelve month period ended December 31, 2004, and 2003, were $24,916,000 and $23,320,000, respectively. Diluted operating earnings per share for these same periods were $1.68 and $1.62, respectively. This represents a $0.06 per share, or 3.7% increase. On December 31, 2004, the Company recorded a nonrecurring $470,000 after tax charge, or a $0.03 reduction in diluted earnings per share, related to the write off of deferred debt issuance cost associated with the redemption of its 9.12% trust preferred securities. During the second quarter 2003, the Company recorded a nonrecurring $0.03 addition to earnings per share, resulting from the sale of its mortgage servicing portfolio.

                At December 31, 2004, the Company’s loan portfolio totaled $1.571 billion, which is a $153.0 million, or a 10.8%, increase from the same period last year. This increase is due partially to the merger with Alliance Bancorporation, Inc. (ABI) during the first quarter of 2004, which included approximately $70.0 million in loans. The additional growth was attributable to increased loan demand the Company experienced in its construction and commercial real estate loan portfolios.

                 As of December 2004, asset quality remained strong with non-performing assets declining by $1.0 million from the same period last year. Non-performing loans to total loans improved to 0.76% from 0.82% from the same period last year, and the allowance for loan losses improved to 221% of non-performing loans, compared to 219% from the same period last year. At year-end, the allowance for loan losses equaled 1.69% of total loans, which reflects the improvement in the loan portfolio compared to 1.79% at year-end 2003.

                Total assets for the Corporation at December 31, 2004, were $2.414 billion, an increase of $178 million over the period ended December 31, 2003, of which $155 million was related to the first quarter acquisition. Stockholders’ equity as of December 31, 2004 was $238 million, a $28 million, or approximately a 13.3% increase from December 31, 2003.

                Simmons First National Corporation is an Arkansas based, Arkansas committed financial holding company with $2.4 billion in assets and eight community banks in Pine Bluff, Lake Village, Jonesboro, Rogers, Searcy, Russellville, El Dorado and Hot Springs, Arkansas. The Company’s eight banks conduct financial operations from 80 offices, of which 78 are financial centers, in 45 communities.

Critical Accounting Policies

Overview

                Management has reviewed its various accounting policies. Based on this review, management believes the policies most critical to the Company are the policies associated with its lending practices including the accounting for the allowance for loan losses, treatment of goodwill, recognition of fee income, estimates of income taxes, and employee benefit plan as it relates to stock options.

Loans

                Loans the Company has the intent and ability to hold for the foreseeable future or until maturity or pay-offs are reported at their outstanding principal adjusted for any loans charged off and any deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans. Interest income is reported on the interest method and includes amortization of net deferred loan fees and costs over the estimated life of the loan. Generally, loans are placed on non-accrual status at ninety days past due and interest is considered a loss, unless the loan is well secured and in the process of collection.

11

                Discounts and premiums on purchased residential real estate loans are amortized to income using the interest method over the remaining period to contractual maturity, adjusted for anticipated prepayments. Discounts and premiums on purchased consumer loans are recognized over the expected lives of the loans using methods that approximate the interest method.

Allowance for Loan Losses

                The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

                The allowance is maintained at a level considered adequate to provide for potential loan losses related to specifically identified loans as well as probable credit losses inherent in the remainder of the loan portfolio that have been incurred as of period end. This estimate is based on management’s evaluation of the loan portfolio, as well as on prevailing and anticipated economic conditions and historical losses by loan category. General reserves have been established, based upon the aforementioned factors and allocated to the individual loan categories. Allowances are accrued on specific loans evaluated for impairment for which the basis of each loan, including accrued interest, exceeds the discounted amount of expected future collections of interest and principal or, alternatively, the fair value of loan collateral. The unallocated reserve generally serves to compensate for the uncertainty in estimating loan losses, including the possibility of changes in risk ratings and specific reserve allocations in the loan portfolio as a result of the Company’s ongoing risk management system.

                A loan is considered impaired when it is probable that the Company will not receive all amounts due according to the contractual terms of the loan. This includes loans that are delinquent 90 days or more, nonaccrual loans and certain other loans identified by management. Certain other loans identified by management consist of performing loans with specific allocations of the allowance for loan losses. Specific allocations are applied when quantifiable factors are present requiring a greater allocation than that established using the classified asset approach, as defined by the Office of the Comptroller of the Currency. Accrual of interest is discontinued and interest accrued and unpaid is removed at the time such amounts are delinquent 90 days, unless management is aware of circumstances which warrant continuing the interest accrual. Interest is recognized for nonaccrual loans only upon receipt and only after all principal amounts are current according to the terms of the contract.

Goodwill

                Goodwill represents the excess of cost over the fair value of net assets of acquired subsidiaries and branches. Financial Accounting Standards Board Statement No. 142 and No. 147 eliminated the amortization for these assets as of January 1, 2002. Although goodwill is not being amortized, it is tested annually for impairment.

Fee Income

                Periodic bankcard fees, net of direct origination costs, are recognized as revenue on a straight-line basis over the period the fee entitles the cardholder to use the card. Origination fees and costs for other loans are being amortized over the estimated life of the loan.

Income Taxes

                Deferred tax assets and liabilities are recognized for the tax effects of differences between the financial statement and tax bases of assets and liabilities. A valuation allowance is established to reduce deferred tax assets if it is more likely than not that a deferred tax asset will not be realized.

Employee Benefit Plans

                The Company has a stock-based employee compensation plan. The Company accounts for this plan under recognition and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related Interpretations. No stock-based employee compensation cost is reflected in net income, as all options granted under those plans had an exercise price equal to the market value of the underlying Common Stock on the grant date.

12

                In December 2004, FASB issued SFAS No. 123R, Share-Based Payment, which requires all companies to measure compensation cost for all share-based payments (including employee stock options) at fair value, SFAS 123R becomes effective for public companies for interim or annual periods beginning after June 15, 2005. The standard would require companies to expense the fair value of all stock options that have future vesting provisions, are modified, or are newly granted beginning on the grant date of such options. The Company is currently evaluating the impact that this statement will have on its financial statements and the Company will adopt SFAS 123R on the effective date of the statement.

Acquisitions

                On June 25, 2004, the Company completed the branch purchase in which Cross County Bank sold its Weiner, Arkansas location to Simmons First Bank of Jonesboro, a subsidiary of the Company. The acquisition included approximately $6 million in total deposits and the fixed assets used in the branch operation. No loans were involved in the transaction. As a result of this transaction, the Company recorded additional goodwill and core deposits of $344,000 and $117,000, respectively.

                On March 19, 2004, the Company merged with ABI. ABI owned Alliance Bank of Hot Springs, Hot Springs, Arkansas with consolidated assets (including goodwill and core deposits), loans and deposits of approximately $155 million, $70 million and $110 million, respectively. During the second quarter of 2004, Alliance Bank changed its name to Simmons First Bank of Hot Springs and continues to operate as a separate community bank with virtually the same board of directors, management and staff. As a result of this transaction, the Company recorded additional goodwill and core deposits of $14,690,000 and $1,245,000, respectively.

                On November 21, 2003, the Company completed the purchase of nine financial centers from Union Planters Bank, N.A. Six locations in North Central Arkansas include Clinton, Marshall, Mountain View, Fairfield Bay, Leslie and Bee Branch. Three locations in Northeast Arkansas communities include Hardy, Cherokee Village and Mammoth Spring. At acquisition, the nine locations had combined deposits of $130 million with acquired assets of $119 million including selected loans, premises, cash and other assets. As a result of this transaction, the Company recorded additional goodwill and core deposits of $12,282,000 and $4,817,000, respectively

                The systems integration for the 2003 acquisition was completed on the acquisition date. The system integration for the 2004 mergers and acquisitions were completed during the second quarter of 2004.

Sale of Mortgage Servicing

                During the second quarter 2003, the Company recorded a nonrecurring $0.03 addition to earnings per share. On June 30, 1998, the Company sold its $1.2 billion residential mortgage-servicing portfolio. As a result of this sale, the Company established a reserve for potential liabilities due to certain representations and warranties made on the sale date. The time period for making claims under the terms of the mortgage servicing sale’s representations and warranties expired on June 30, 2003. Thus, the Company reversed this remaining reserve in the second quarter of 2003, which is reflected in the $771,000 pre-tax gain on sale of mortgage servicing. Excluding this nonrecurring gain, the Company would have reported $1.62 diluted earnings per share for the year ended December 31, 2003.

Net Interest Income

                Net interest income, the Company’s principal source of earnings, is the difference between the interest income generated by earning assets and the total interest cost of the deposits and borrowings obtained to fund those assets. Factors that determine the level of net interest income include the volume of earning assets and interest bearing liabilities, yields earned and rates paid, the level of non-performing loans and the amount of non-interest bearing liabilities supporting earning assets. Net interest income is analyzed in the discussion and tables below on a fully taxable equivalent basis. The adjustment to convert certain income to a fully taxable equivalent basis consists of dividing tax-exempt income by one minus the combined federal and state income tax rate of 37.50%.

13

                In 2002, the Federal Reserve decreased the Federal Funds rate from 1.75% at the end of 2001 to 1.25% at the end of 2002. This decline continued in 2003, with another 25 basis point decrease, bringing the Federal Funds rate to 1.00% at December 31, 2003. In 2004, the Federal Reserve began increasing the Federal Funds rate and as of December 31, 2004, that rate was 2.25%. The Company experienced minimal margin impact from these increases. As long as the Federal Reserve continues to increase rates at a “measured” pace, the Company expects the impact on net interest income to be minimal. However, should the Federal Reserve accelerate the frequency or magnitude of these increases, the Company may experience some margin compression.

                The Company’s practice is to limit exposure to interest rate movements by maintaining a significant portion of earning assets and interest bearing liabilities in short-term repricing. Historically, approximately 70% of the Company’s loan portfolio and approximately 85% of the Company’s time deposits have repriced in one year or less. These historical percentages are consistent with the Company’s current interest rate sensitivity.

                For the year ended December 31, 2004, net interest income on a fully taxable equivalent basis was $88.8 million, an increase of $7.8 million, or 9.6%, from the same period in 2003. The increase in net interest income was the result of an $8.5 million increase in interest income and a $691,000 increase in interest expense. As a result, the net interest margin decreased 26 basis points to 4.08% for the year ended December 31, 2004, when compared to 4.34% for 2003.

                The $8.5 million increase in interest income for the year ended December 31, 2004, primarily is the result of growth in earning assets offset by a 46 basis point decrease in the yield earned on earning assets associated with the repricing to a lower interest rate environment. The lower interest rates resulted in a $9.5 million decrease in interest income. More specifically, $7.5 million of the decrease is associated with the repricing of the Company’s loan portfolio that resulted from loans that matured during the period or were tied to a rate that fluctuated with changes in market rates. As a result, the average rate earned on the loan portfolio decreased 55 basis points from 6.91% to 6.36%. Offsetting the decline in interest rates for 2004 was growth in the Company’s loan portfolio. The earning asset growth contributed $18.0 million of additional interest income for 2004 versus 2003.

                The $691,000 increase in interest expense for the year ended December 31, 2004, primarily is the result a $280 million increase in costing liabilities offset by a 26 basis point decrease in cost of funds, due to repricing opportunities during the lower interest rate environment. More specifically, $3.5 million of the decrease is associated with management’s ability to reprice the Company’s time deposits that resulted from time deposits maturing during the period or were tied to a rate that fluctuated with changes in market rates. As a result, the average rate paid on time deposits decreased 41 basis points from 2.45% to 2.04%. Interest expense for 2004 includes the interest costs associated with the $30 million of trust preferred securities issued during December 2003.

                For the year ended December 31, 2003, net interest income on a fully taxable equivalent basis was $81.0 million, an increase of $2.0 million, or 2.5%, from the same period in 2002. The increase in net interest income was the result of an $8.7 million decrease in fully taxable equivalent interest income and a $10.7 million decrease in interest expense. The decrease in interest income was the result of a lower yield earned on earning assets. The decrease in interest expense was the result of a lower cost of funds. The net interest margin declined 3 basis points to 4.34% for the year ended December 31, 2003, when compared to 4.37% for the same period in 2002.

14

                Tables 1 and 2 reflect an analysis of net interest income on a fully taxable equivalent basis for the years ended December 31, 2004, 2003 and 2002, respectively, as well as changes in fully taxable equivalent net interest margin for the years 2004 versus 2003 and 2003 versus 2002.

Table 1:          Analysis of Net Interest Income

(FTE =Fully Taxable Equivalent)

	Years Ended December 31
(In thousands)	2004			2003			2002
Interest income	$	116,064		$	107,607		$	116,142
FTE adjustment		3,173			3,112			3,325
Interest income - FTE		119,237			110,719			119,467
Interest expense		30,428			29,737			40,434
Net interest income - FTE	$	88,809		$	80,982		$	79,033
					��
Yield on earning assets - FTE		5.48	%		5.94	%		6.61	%
Cost of interest bearing liabilities		1.65	%		1.91	%		2.64	%
Net interest spread - FTE		3.83	%		4.03	%		3.97	%
Net interest margin - FTE		4.08	%		4.34	%		4.37	%

Table 2:          Changes in Fully Taxable Equivalent Net Interest Margin

(In thousands)	2004 vs. 2003			2003 vs. 2002
Increase due to change in earning assets	$	17,999		$	3,655
Decrease due to change in earning asset yields		(9,481	)		(12,403	)
Increase due to change in interest rates paid on
interest bearing liabilities		4,432			11,298
Decrease due to change in interest bearing liabilities		(5,123	)		(601	)
Increase in net interest income	$	7,827		$	1,949

15

                Table 3 shows, for each major category of earning assets and interest bearing liabilities, the average (computed on a daily basis) amount outstanding, the interest earned or expensed on such amount and the average rate earned or expensed for each of the years in the three-year period ended December 31, 2004. The table also shows the average rate earned on all earning assets, the average rate expensed on all interest bearing liabilities, the net interest spread and the net interest margin for the same periods. The analysis is presented on a fully taxable equivalent basis. Non-accrual loans were included in average loans for the purpose of calculating the rate earned on total loans.

Table 3:          Average Balance Sheets and Net Interest Income Analysis

	Years Ended December 31
	2004						2003						2002
(In thousands)	Average Balance		Income/ Expense		Yield/ Rate(%)		Average Balance		Income/ Expense		Yield/ Rate(%)		Average Balance		Income/ Expense		Yield/ Rate(%)
ASSETS
Earning Assets
Interest bearing balances    due from banks	$	36,587	$	400		1.09	$	51,325	$	494		0.96	$	41,314	$	650		1.57
Federal funds sold		56,423		748		1.33		63,642		652		1.02		65,199		996		1.53
Investment securities - taxable		411,467		12,416		3.02		311,722		10,958		3.52		311,476		13,094		4.20
Investment securities - non-taxable		126,349		7,843		6.21		115,416		7,641		6.62		119,388		8,310		6.96
Mortgage loans held for sale		10,087		575		5.70		22,692		1,220		5.38		16,560		1,007		6.08
Assets held in trading accounts		4,980		41		0.82		1,146		37		3.23		1,784		88		4.93
Loans		1,528,447		97,214		6.36		1,298,127		89,717		6.91		1,251,072		95,322		7.62
Total interest earning assets		2,174,340		119,237		5.48		1,864,070		110,719		5.94		1,806,793		119,467		6.61
Non-earning assets	203,440						157,469						156,551
Total assets	$	2,377,780					$	2,021,539					$	1,963,344
LIABILITIES AND STOCKHOLDERS’ EQUITY
Liabilities
Interest bearing liabilities
Interest bearing transaction
and savings deposits	$	729,842	$	4,965		0.68	$	579,618	$	4,594		0.79	$	540,454	$	6,304		1.17
Time deposits		892,360		18,198		2.04		813,973		19,921		2.45		859,542		29,503		3.43
Total interest bearing deposits		1,622,202		23,163		1.43		1,393,591		24,515		1.76		1,399,996		35,807		2.56
Federal funds purchased and    securities sold under agreement     to repurchase		94,465		1,227		1.30		87,847		941		1.07		78,518		1,198		1.53
Other borrowed funds    Short-term debt		11,252		175		1.56		5,489		89		1.62		5,435		110		2.02
Long-term debt		110,946		5,863		5.28		72,211		4,192		5.81		47,117		3,319		7.04
Total interest bearing liabilities		1,838,865		30,428		1.65		1,559,138		29,737		1.91		1,531,066		40,434		2.64
Non-interest bearing liabilities    Non-interest bearing deposits		293,060						242,902						226,128
Other liabilities		16,136						13,816						15,203
Total liabilities		2,148,061						1,815,856						1,772,397
Stockholders’ equity		229,719						205,683						190,947
Total liabilities and       stockholders’ equity	$	2,377,780					$	2,021,539					$	1,963,344
Net interest spread						3.83						4.03						3.97
Net interest margin			$	88,809		4.08			$	80,982		4.34			$	79,033		4.37

16

                Table 4 shows changes in interest income and interest expense, resulting from changes in volume and changes in interest rates for each of the years ended December 31, 2004 and 2003, as compared to prior years. The changes in interest rate and volume have been allocated to changes in average volume and changes in average rates, in proportion to the relationship of absolute dollar amounts of the changes in rates and volume.

Table 4:          Volume/Rate Analysis

	Years Ended December 31
	2004 over 2003									2003 over 2002
(In thousands, on a fully taxable equivalent basis)	Volume			Yield/ Rate			Total			Volume			Yield/ Rate			Total
Increase (decrease) in
Interest income    Interest bearing balances       due from banks	$	(155	)	$	61		$	(94	)	$	134		$	(290	)	$	(156	)
Federal funds sold		(80	)		176			96			(23	)		(321	)		(344	)
Investment securities - taxable		3,161			(1,703	)		1,458			10			(2,146	)		(2,136	)
Investment securities - non-taxable		697			(495	)		202			(270	)		(399	)		(669	)
Mortgage loans held for sale		(715	)		70			(645	)		340			(127	)		213
Assets held in trading accounts		49			(45	)		4			(25	)		(26	)		(51	)
Loans		15,042			(7,545	)		7,497			3,489			(9,094	)		(5,605	)
Total		17,999			(9,481	)		8,518			3,655			(12,403	)		(8,748	)
Interest expense
Interest bearing transaction and
savings deposits		1,082			(711	)		371			430			(2,140	)		(1,710	)
Time deposits		1,801			(3,524	)		(1,723	)		(1,494	)		(8,088	)		(9,582	)
Federal funds purchased
and securities sold under
agreements to repurchase		75			211			286			130			(387	)		(257	)
Other borrowed funds
Short-term debt		89			(3	)		86			1			(22	)		(21	)
Long-term debt		2,076			(405	)		1,671			1,534			(661	)		873
Total		5,123			(4,432	)		691			601			(11,298	)		(10,697	)
Increase (decrease) in     net interest income	$	12,876		$	(5,049	)	$	7,827		$	3,054		$	(1,105	)	$	1,949

Provision for Loan Losses

                The provision for loan losses represents management’s determination of the amount necessary to be charged against the current period’s earnings, in order to maintain the allowance for loan losses at a level, which is considered adequate, in relation to the estimated risk inherent in the loan portfolio. The provision for 2004, 2003 and 2002 was $8.0, $8.8 and $10.2 million, respectively. The decrease in the provision for loan losses reflects the continued improvement in the Company’s asset quality. On a historical note, during 2002, there were significant uncertainties in the United States economy and concerns over the downturn in the catfish industry that affected one of the Company’s community banks. For that reason, management maintained an increased level of provision during 2002.

17

Non-Interest Income

                Total non-interest income was $40.8 million in 2004, compared to $38.7 million in 2003 and $35.3 million in 2002. Non-interest income is principally derived from recurring fee income, which includes service charges, trust fees and credit card fees. Non-interest income also includes income on the sale of mortgage loans and investment banking profits.

                Table 5 shows non-interest income for the years ended December 31, 2004, 2003 and 2002, respectively, as well as changes in 2004 from 2003 and in 2003 from 2002.

Table 5:          Non-Interest Income

	Years Ended December 31								2004 Change from 2003					2003 Change from 2002
(In thousands)	2004		2003			2002
Trust income	$	5,421	$	5,487		$	5,258		$	(66	)	(1.20	)%	$	229		4.36	%
Service charges on deposit accounts		14,564		10,589			10,084			3,975		37.54			505		5.01
Other service charges and fees		2,158		1,508			1,450			650		43.10			58		4.00
Income on sale of mortgage loans,
net of commissions		3,391		4,931			3,792			(1,540	)	(31.23	)		1,139		30.04
Income on investment banking,     net of commissions		645		1,887			1,087			(1,242	)	(65.82	)		800		73.60
Credit card fees		10,001		9,782			10,161			219		2.24			(379	)	(3.73	)
Student loan premiums		2,114		1,479			1,235			635		42.93			244		19.75
Other income		2,553		2,297			2,246			256		11.14			51		2.27
Gain on sale of mortgage servicing		—		771			—			(771	)	(100.00	)		771		100.00
Loss on sale of securities, net		—		(14	)		(10	)		14		(100.00	)		(4	)	40.00
Total non-interest income	$	40,847	$	38,717		$	35,303		$	2,130		5.50	%	$	3,414		9.67	%

                Recurring fee income for 2004 was $32.1 million, an increase of $4.7 million, or 17.2%, when compared with the 2003 amounts. This increase was attributable to the growth in service charges on deposit accounts and other service charges and fees. This growth is principally the result of the recently completed acquisitions, growth in our transaction accounts, an improvement in the service charge fee structure and new product offerings associated with the Company’s deposit accounts. The increase from new product offerings is primarily associated with the Company’s overdraft protection program, which accounted for approximately half of the increase on service charges on deposit accounts for 2004. The increase in credit card fees was primarily the result of a pricing change related to interchange fees. Due to competitive pressure in the credit card industry, the Company continues to experience a decline in the number of cardholders in the credit card portfolio.

                Recurring fee income for 2003 was $27.4 million, an increase of $413,000, or 1.5%, when compared with the 2002 amounts. This increase was attributable to the growth in trust fees and service charges on deposit accounts offset by the decease in credit card fees. The increase in trust fees is the result of general improvement in market conditions. The increase in service charges was primarily the result of growth in transaction accounts. The decrease in credit card fees was the result of a decline in the number of cardholders in the credit card portfolio, reflecting continued competitive pressure in the credit card industry.

                During the years ended December 31, 2004 and 2003, combined income on the sale of mortgage loans and income on investment banking decreased $2,782,000 and increased $1,939,000 respectively, from the years ended in 2003 and 2002. The 2004 decrease was primarily the result of a reduced demand for those products. The volume increase in 2003 was primarily driven by previous interest rate decreases and the resulting demand for mortgage refinancing and the effect of called bonds.

18

Non-Interest Expense

                Non-interest expense consists of salaries and employee benefits, occupancy, equipment, foreclosure losses and other expenses necessary for the operation of the Company. Management remains committed to controlling the level of non-interest expense, through the continued use of expense control measures that have been installed. The Company utilizes an extensive profit planning and reporting system involving all affiliates. Based on a needs assessment of the business plan for the upcoming year, monthly and annual profit plans are developed, including manpower and capital expenditure budgets. These profit plans are subject to extensive initial reviews and monitored by management on a monthly basis. Variances from the plan are reviewed monthly and, when required, management takes corrective action intended to ensure financial goals are met. Management also regularly monitors staffing levels at each affiliate, to ensure productivity and overhead are in line with existing workload requirements.

                Non-interest expense for 2004 was $82.5 million, an increase of $9.4 million or 12.9%, from 2003. The increase in non-interest expense during 2004, compared to 2003 is primarily attributed to normal on-going operating expenses and the additional expenses associated with the recently completed acquisitions. During 2004, the Company recorded a nonrecurring $771,000, or a $0.03 reduction in earnings per share related to the write off of deferred debt issuance cost associated with the redemption of its 9.12% trust preferred securities. The reduction in credit card expense was primarily attributable the Company’s airline miles reward program. The current year ended was the Company’s fourth year in the airline miles reward program. Accumulated airline reward miles expire after 36 months; thus, the Company expects reward expense to remain relatively flat under current competitive pressures. Increased activity of rewards program accounts will result in additional airline reward expense.

                Non-interest expense for 2003 was $73.1 million, an increase of $4.1 million or 5.9%, from 2002. The increase in non-interest expense during 2003, compared to 2002 is primarily attributed to the increase in salary and employee benefits combined with the increase in credit card expenses. The salary and employee benefits increase is associated with normal salary adjustments and the increased cost of health insurance. The credit card expense increase was primarily attributable the Company’s airline miles reward program. The current year ended was the Company’s third year in this program, which is typically the time frame when cardholders have accumulated enough miles to begin exercising their accrued miles. Based on continuing analysis of projected air miles usage, the Company increased the estimated liability associated with this program by $530,000 in 2003, of which $498,000 was accrued during the fourth quarter of 2003.

                Core deposit amortization expense recorded for the years ended December 31, 2004, 2003 and 2002, was $791,000, $172,000 and $78,000, respectively. The Company’s estimated amortization expense for each of the following five years is: 2005 - $830,000; 2006 - $827,000; 2007 - $815,000; 2008 - $804,000; and 2009 - $799,000. The increases reflect the core deposit premium recorded associated with the recently completed acquisitions.

19

                Table 6 below shows non-interest expense for the years ended December 31, 2004, 2003 and 2002, respectively, as well as changes in 2004 from 2003 and in 2003 from 2002.

Table 6:          Non-Interest Expense

	Years Ended December 31						2004 Change from 2003					2003 Change from 2002
(In thousands)	2004		2003		2002
Salaries and employee benefits	$	48,533	$	42,979	$	40,039	$	5,554		12.92	%	$	2,940		7.34	%
Occupancy expense, net		5,500		5,080		4,747		420		8.27			333		7.01
Furniture and equipment expense		5,646		5,195		5,434		451		8.68			(239	)	(4.40	)
Loss on foreclosed assets		346		269		177		77		28.62			92		51.98
Other operating expenses
Professional services		2,029		1,999		1,877		30		1.50			122		6.50
Postage		2,256		2,024		1,881		232		11.46			143		7.60
Telephone		1,784		1,498		1,542		286		19.09			(44	)	(2.85	)
Credit card expenses		2,374		2,679		1,933		(305	)	(11.38	)		746		38.59
Operating supplies		1,528		1,488		1,385		40		2.69			103		7.44
FDIC insurance		284		273		296		11		4.03			(23	)	(7.77	)
Amortization of core deposits		791		172		78		619		359.88			94		120.51
Write off of deferred debt
issuance cost		771		—		—		771		100.00			—		—
Other expense		10,685		9,461		9,624		1,224		12.94			(163	)	(1.69	)
Total non-interest expense	$	82,527	$	73,117	$	69,013	$	9,410		12.87	%	$	4,104		5.95	%

Income Taxes

                The provision for income taxes for 2004 was $11.5 million, compared to $10.9 million in 2003 and $9.7 million in 2002. The effective income tax rates for the years ended 2004, 2003 and 2002 were 32.0%, 31.4% and 30.5%, respectively.

Loan Portfolio

                The Company’s loan portfolio averaged $1.528 billion during 2004 and $1.298 billion during 2003. As of December 31, 2004, total loans were $1.571 billion, compared to $1.418 billion on December 31, 2003. The most significant components of the loan portfolio were loans to businesses (commercial loans, commercial real estate loans and agricultural loans) and individuals (consumer loans, credit card loans and single-family residential real estate loans).

                The Company seeks to manage its credit risk by diversifying its loan portfolio, determining that borrowers have adequate sources of cash flow for loan repayment without liquidation of collateral, obtaining and monitoring collateral, providing an adequate allowance for loan losses and regularly reviewing loans through the internal loan review process. The loan portfolio is diversified by borrower, purpose and industry and, in the case of credit card loans, which are unsecured, by geographic region. The Company seeks to use diversification within the loan portfolio to reduce credit risk, thereby minimizing the adverse impact on the portfolio, if weaknesses develop in either the economy or a particular segment of borrowers. Collateral requirements are based on credit assessments of borrowers and may be used to recover the debt in case of default. The Company uses the allowance for loan losses as a method to value the loan portfolio at its estimated collectable amount. Loans are regularly reviewed to facilitate the identification and monitoring of deteriorating credits.

                Consumer loans consist of credit card loans, student loans and other consumer loans. Consumer loans were $367.2 million at December 31, 2004, or 23.4% of total loans, compared to $395.2 million, or 27.9% of total loans at December 31, 2003. The consumer loan decrease from 2003 to 2004 is the result of a decline in credit cards, indirect lending and student loans. The consumer market, particularly credit card and indirect lending, continues to be one of the Company’s greatest challenges. The credit card portfolio continued to decline as the result of an on-going decrease in the number of cardholder accounts resulting from competitive pressure in the credit card industry. The decline in the indirect consumer loan portfolio was primarily the result of the on-going special finance incentives offered by car manufacturers. As student loans reach payout status, the Company generally sells these loans into the secondary market. Because of changes in the industry relative to loan consolidations, and in order to protect the premium, the Company made the decision to sell some student loans prior to the payout period. These early sales created a decline in the portfolio balances. Going forward, the student loan portfolio is expected to return to historical levels.

20

                Real estate loans consist of construction loans, single family residential loans and commercial loans. Real estate loans were $969.2 million at December 31, 2004, or 61.7% of total loans, compared to $782.0 million, or 55.1% of total loans at December 31, 2003. The real estate loan increase is the result of the acquisition of ABI combined with improved demand for construction and commercial real estate loans.

                Commercial loans consist of commercial loans, agricultural loans and financial institution loans. Commercial loans were $222.0 million at December 31, 2004, or 14.1% of total loans, compared to the $225.9 million, or 15.9% of total loans at December 31, 2003. The commercial loan decrease is primarily the result of the pay off of several large credits offset by increased demand in the agricultural portfolio.

                The amounts of loans outstanding at the indicated dates are reflected in table 7, according to type of loan.

Table 7:          Loan Portfolio

	Years Ended December 31
(In thousands)	2004		2003		2002		2001		2000
Consumer
Credit cards	$	155,326	$	165,919	$	180,439	$	196,710	$	197,567
Student loans		83,283		86,301		83,890		74,860		67,145
Other consumer		128,552		142,995		153,103		179,138		192,595
Real Estate
Construction		169,001		111,567		90,736		83,628		69,169
Single family residential		318,488		261,936		233,193		224,122		244,377
Other commercial		481,728		408,452		290,469		263,539		287,170
Commercial
Commercial		158,613		162,122		144,678		153,617		161,134
Agricultural		62,340		57,393		58,585		60,794		57,164
Financial institutions		1,079		6,370		6,504		5,861		2,339
Other		12,966		15,259		15,708		16,515		16,050
Total loans	$	1,571,376	$	1,418,314	$	1,257,305	$	1,258,784	$	1,294,710

21

                Table 8 reflects the remaining maturities and interest rate sensitivity of loans at December 31, 2004.

Table 8:          Maturity and Interest Rate Sensitivity of Loans

(In thousands)	1 year or less		Over 1 year through 5 years		Over 5 years		Total
Consumer	$	317,935	$	49,166	$	60	$	367,161
Real estate		649,729		305,196		14,292		969,217
Commercial		182,418		39,474		140		222,032
Other		6,103		5,345		1,518		12,966
Total	$	1,156,185	$	399,181	$	16,010	$	1,571,376
Predetermined rate	$	661,014	$	367,590	$	15,655	$	1,044,259
Floating rate		495,171		31,591		355		527,117
Total	$	1,156,185	$	399,181	$	16,010	$	1,571,376

Asset Quality

                Non-performing loans are comprised of (a) nonaccrual loans, (b) loans that are contractually past due 90 days and (c) other loans for which terms have been restructured to provide a reduction or deferral of interest or principal, because of deterioration in the financial position of the borrower. The subsidiary banks recognize income principally on the accrual basis of accounting. When loans are classified as nonaccrual, generally, the accrued interest is charged off and no further interest is accrued. Loans, excluding credit card loans, are placed on a nonaccrual basis either: (1) when there are serious doubts regarding the collectability of principal or interest, or (2) when payment of interest or principal is 90 days or more past due and either (i) not fully secured or (ii) not in the process of collection. If a loan is determined by management to be uncollectable, the portion of the loan determined to be uncollectable is then charged to the allowance for loan losses.

                Credit card loans are classified as impaired when payment of interest or principal is 90 days past due. Litigation accounts are placed on nonaccrual until such time as deemed uncollectable. Credit card loans are generally charged off when payment of interest or principal exceeds 180 days past due, but are turned over to the credit card recovery department, to be pursued until such time as they are determined, on a case-by-case basis, to be uncollectable.

22

                Table 9 presents information concerning non-performing assets, including nonaccrual and restructured loans and other real estate owned.

Table 9:          Non-performing Assets

	Years Ended December 31
(In thousands)	2004			2003			2002			2001			2000
Nonaccrual loans	$	10,918		$	10,049		$	10,443		$	11,956		$	8,212
Loans past due 90 days or more
(principal or interest payments)		1,085			1,518			1,814			2,991			2,752
Restructured		—			—			—			—			—
Total non-performing loans		12,003			11,567			12,257			14,947			10,964
Other non-performing assets
Foreclosed assets held for sale		1,839			2,979			2,705			1,084			1,104
Other non-performing assets		83			393			426			631			196
Total other non-performing assets		1,922			3,372			3,131			1,715			1,300
Total non-performing assets	$	13,925		$	14,939		$	15,388		$	16,662		$	12,264
Allowance for loan losses to    non-performing loans		220.84	%		219.13	%		179.07	%		137.12	%		192.97	%
Non-performing loans to total loans		0.76	%		0.82	%		0.97	%		1.19	%		0.85	%
Non-performing assets to total assets		0.58	%		0.67	%		0.78	%		0.83	%		0.64	%

                There was no interest income on the nonaccrual loans recorded for the years ended December 31, 2004, 2003 and 2002.

                A loan is considered impaired when it is probable that the Company will not receive all amounts due according to the contracted terms of the loans. Impaired loans include non-performing loans (loans past due 90 days or more and nonaccrual loans) and certain other loans identified by management that are still performing.

                At December 31, 2004, impaired loans were $16.6 million compared to $19.0 million in 2003. The decrease in impaired loans from December 31, 2003, primarily relates to the decrease of borrowers that are still performing, but for which management has internally identified as impaired. This decrease is primarily the result of an upgrade in management’s classification and the subsequent removal of specific allocation for one commercial loan relationship. Partially offsetting this decrease was the downgrade of several credits related to the catfish industry. On an ongoing basis, management evaluates the underlying collateral on all impaired loans and allocates specific reserves, where appropriate, in order to absorb potential losses if the collateral were ultimately foreclosed.

23

Allowance for Loan Losses

Overview

                The Company maintains an allowance for loan losses. This allowance is created through charges to income and maintained at a sufficient level to absorb expected losses in the Company’s loan portfolio. The allowance for loan losses is determined monthly based on management’s assessment of several factors such as 1) historical loss experience based on volumes and types, 2) reviews or evaluations of the loan portfolio and allowance for loan losses, 3) trends in volume, maturity and composition, 4) off balance sheet credit risk, 5) volume and trends in delinquencies and non-accruals, 6) lending policies and procedures including those for loan losses, collections and recoveries, 7) national and local economic trends and conditions, 8) concentrations of credit that might affect loss experience across one or more components of the loan portfolio, 9) the experience, ability and depth of lending management and staff and 10) other factors and trends, which will affect specific loans and categories of loans.

                As the Company evaluates the allowance for loan losses, it is categorized as follows: 1) specific allocations, 2) allocations for classified assets with no specific allocation, 3) general allocations for each major loan category and 4) miscellaneous allocations.

Specific Allocations

                Specific allocations are made when factors are present requiring a greater reserve than would be required when using the assigned risk rating allocation. As a general rule, if a specific allocation is warranted, it is the result of an analysis of a previously classified credit or relationship. The evaluation process in specific allocations for the Company includes a review of appraisals or other collateral analysis. These values are compared to the remaining outstanding principal balance. If a loss is determined to be reasonably possible, the possible loss is identified as a specific allocation. If the loan is not collateral dependent, the measurement of loss is based on the expected future cash flows of the loan.

Allocations for Classified Assets with no Specific Allocation

                The Company establishes allocations for loans rated “watch” through “doubtful” in accordance with the guidelines established by the regulatory agencies. A percentage rate is applied to each category of these loan categories to determine the level of dollar allocation.

General Allocations

                The Company establishes general allocations for each major loan category. This section also includes allocations to loans which are collectively evaluated for loss such as credit cards, one-to-four family owner occupied residential real estate loans and other consumer loans. The allocations in this section are based on a historical review of loan loss experience and past due accounts. The Company gives consideration to trends, changes in loan mix, delinquencies, prior losses, and other related information.

Miscellaneous Allocations

                Allowance allocations other than specific, classified and general for the Company are included in the miscellaneous section. This primarily consists of unfunded loan commitments.

24

                An analysis of the allowance for loan losses for the last five years is shown in table 10.

Table 10:          Allowance for Loan Losses

(In thousands)	2004			2003			2002			2001			2000
Balance, beginning of year	$	25,347		$	21,948		$	20,496		$	21,157		$	17,085
Loans charged off    Credit card		4,589			4,705			4,703			4,431			3,384
Other consumer		2,144			1,987			2,320			3,063			2,349
Real estate		1,263			1,504			1,813			1,378			606
Commercial		2,409			2,674			2,310			3,476			1,410
Total loans charged off		10,405			10,870			11,146			12,348			7,749
Recoveries of loans previously charged off
Credit card		720			670			640			515			468
Other consumer		683			644			677			668			800
Real estate		277			218			253			146			92
Commercial		751			987			558			400			325
Total recoveries		2,431			2,519			2,128			1,729			1,685
Net loans charged off		7,974			8,351			9,018			10,619			6,064
Allowance for loan losses of    acquired institutions		1,108			2,964			247			—			2,605
Provision for loan losses		8,027			8,786			10,223			9,958			7,531
Balance, end of year	$	26,508		$	25,347		$	21,948		$	20,496		$	21,157
Net charge-offs to average loans		0.52	%		0.64	%		0.72	%		0.82	%		0.51	%
Allowance for loan losses to period-end loans		1.69	%		1.79	%		1.75	%		1.63	%		1.63	%
Allowance for loan losses to net charge-offs		332.4	%		303.5	%		243.4	%		193.0	%		348.9	%

Provision for loan losses

                The amount of provision to the allowance during the year 2004, was based on management’s judgment, with consideration given to the composition of the portfolio, historical loan loss experience, assessment of current economic conditions, past due loans and net losses from loans charged off for the last five years. It is management’s practice to review the allowance on a monthly basis to determine whether additional provisions should be made to the allowance after considering the factors noted above.

Allocated Allowance for Loan Losses

                The Company utilizes a consistent methodology in the calculation and application of its allowance for loan losses. Because there are portions of the portfolio that have not matured to the degree necessary to obtain reliable loss statistics from which to calculate estimated losses, the unallocated portion of the allowance is an integral component of the total allowance. Although unassigned to a particular credit relationship or product segment, this portion of the allowance is vital to safeguard against the imprecision inherent when estimating credit losses.

                As of December 31, 2004, the allowance for loan losses reflects an increase of approximately $1.2 million. This increase can primarily be attributed to the allowance for loan losses associated with Company’s merger with ABI and overall growth in the commercial real estate portfolio. As a general rule, the allocation in each category within the allowance reflects the overall changes in loan portfolio mix.

25

                For the year ended December 31, 2004, the allocation for credit cards increased $304,000, while the credit card portfolio decreased $10.6 million. As the Company’s credit card portfolio has decreased, due to competitive pressures in the industry, historical loss ratios have slightly increased but remain significantly below industry levels. While the allocation for credit cards has been increased to reflect changing loss ratios, management believes asset quality for this portfolio remains strong.

                The unallocated portion of allowance increased $1.0 million during the year ended 2004. This increase is primarily the result of the merger with ABI and the removal of specific allocations for one large commercial real estate credit. The unallocated portion of the allowance as a percent of total loans was 0.45% and 0.42% for the years ended December 31, 2004, and 2003, respectively. While the Company still has some concerns over the uncertainty of the economy and the impact of pricing in the catfish industry in Arkansas during 2005, management believes the allowance for loan losses is adequate for the year ended December 31, 2004. In 2005, management will actively monitor the status of the catfish industry as it relates to the Company’s loan portfolio and make changes to the allowance for loan losses as necessary.

                The Company allocates the allowance for loan losses according to the amount deemed to be reasonably necessary to provide for losses incurred within the categories of loans set forth in table 11.

Table 11:          Allocation of Allowance for Loan Losses

	December 31
	2004					2003					2002					2001					2000
(In thousands)	Allowance Amount		% of loans*			Allowance Amount		% of loans*			Allowance Amount		% of loans*			Allowance Amount		% of loans*			Allowance Amount		% of loans*
Credit cards	$	4,217		9.9	%	$	3,913		11.7	%	$	4,270		14.4	%	$	4,156		15.6	%	$	3,947		15.3	%
Other consumer		1,097		13.5	%		1,597		16.2	%		1,745		18.8	%		2,042		20.2	%		2,167		20.1	%
Real estate		9,357		61.7	%		8,723		55.1	%		7,393		48.9	%		8,029		45.4	%		7,602		46.4	%
Commercial		4,820		14.1	%		5,113		15.9	%		4,398		16.7	%		3,485		17.5	%		3,603		17.0	%
Other		—		0.8	%		4		1.1	%		—		1.2	%		—		1.3	%		—		1.2	%
Unallocated		7,017					5,997					4,142					2,784					3,838
Total	$	26,508		100.0	%	$	25,347		100.0	%	$	21,948		100.0	%	$	20,496		100.0	%	$	21,157		100.0	%

*Percentage of loans in each category to total loans.

Investments and Securities

                The Company’s securities portfolio is the second largest component of earning assets and provides a significant source of revenue. Securities within the portfolio are classified as either held-to-maturity (HTM), available-for-sale (AFS) or trading.

                Held-to-maturity securities, which include any security for which management has the positive intent and ability to hold until maturity, are carried at historical cost, adjusted for amortization of premiums and accretion of discounts. Premiums and discounts are amortized and accreted, respectively, to interest income using the constant yield method over the period to maturity. Interest and dividends on investments in debt and equity securities are included in income when earned.

                Available-for-sale securities, which include any security for which management has no immediate plans to sell, but which may be sold in the future, are carried at fair value. Realized gains and losses, based on amortized cost of the specific security, are included in other income. Unrealized gains and losses are recorded, net of related income tax effects, in stockholders’ equity. Premiums and discounts are amortized and accreted, respectively, to interest income, using the constant yield method over the period to maturity. Interest and dividends on investments in debt and equity securities are included in income when earned.

                The Company’s philosophy regarding investments is conservative, based on investment type and maturity. Investments in the portfolio primarily include U.S. Treasury securities, U.S. Government agencies, mortgage-backed securities and municipal securities. The Company’s general policy is not to invest in derivative type investments or high-risk securities, except for collateralized mortgage-backed securities for which collection of principal and interest is not subordinated to significant superior rights held by others.

26

                Held-to-maturity and available-for-sale investment securities were $151.3 million and $390.8 million, respectively, at December 31, 2004, compared to the held-to-maturity amount of $176.6 million and available-for-sale amount of $315.4 million at December 31, 2003.

                As of December 31, 2004, $25.5 million, or 16.9%, of the held-to-maturity securities were invested in U.S. Treasury securities and obligations of U.S. government agencies, 76.5% of which will mature in less than five years. In the available-for-sale securities, $365.2 million, or 93.4% were in U.S. Treasury and U.S. government agency securities, 80.9% of which will mature in less than five years.

                In order to reduce the Company’s income tax burden, an additional $122.5 million, or 81.0%, of the held-to-maturity securities portfolio, as of December 31, 2004, was invested in tax-exempt obligations of state and political subdivisions. In the available-for-sale securities, $4.7 million, or 1.2% were invested in tax-exempt obligations of state and political subdivisions. Most of the state and political subdivision debt obligations are non-rated bonds and represent relatively small, Arkansas issues, which are evaluated on an ongoing basis. There are no securities of any one state and political subdivision issuer exceeding ten percent of the Company’s stockholders’ equity at December 31, 2004.

                The Company has approximately $307,000, or 0.2%, in mortgaged-backed securities in the held-to-maturity portfolio at December 31, 2004. In the available-for-sale securities, $3.9 million, or 1.0% were invested in mortgaged-backed securities.

                As of December 31, 2004, the held-to-maturity investment portfolio had gross unrealized gains of $1.7 million and gross unrealized losses of $486,000.

                During the twelve months ended December 31, 2004 the Company had no gross realized gains or losses resulting from the sales and/or calls of securities. Gross realized gains of $2,000 and $19,000 resulting from sales and/or calls of securities were realized for the years ended December 31, 2003 and 2002, respectively. Gross realized losses of $16,000 and $29,000 resulting from sales and/or calls of securities were realized for the years ended December 31, 2003 and 2002, respectively.

                Trading securities, which include any security held primarily for near-term sale, are carried at fair value. Gains and losses on trading securities are included in other income. The Company’s trading account is established and maintained for the benefit of investment banking. The trading account is typically used to provide inventory for resale and is not used to take advantage of short-term price movements.

27

                Table 12 presents the carrying value and fair value of investment securities for each of the years indicated.

Table 12:               Investment Securities

	Years Ended December 31
	2004									2003
(In thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized (Losses)			Estimated Fair Value		Amortized Cost		Gross Unrealized Gains		Gross Unrealized (Losses)			Estimated Fair Value
Held-to-Maturity
U.S. Treasury	$	4,020	$	12	$	(19	)	$	4,013	$	12,583	$	205	$	—		$	12,788
U.S. Government
agencies		21,500		18		(76	)		21,442		30,017		194		(30	)		30,181
Mortgage-backed
securities		307		7		(1	)		313		553		12		—			565
State and political
subdivisions		122,457		1,617		(390	)		123,684		113,306		2,700		(154	)		115,852
Other securities		2,980		—		—			2,980		20,108		—		—			20,108
Total HTM	$	151,264	$	1,654	$	(486	)	$	152,432	$	176,567	$	3,111	$	(184	)	$	179,494
Available-for-Sale
U.S. Treasury	$	24,218	$	3	$	(125	)	$	24,096	$	16,252	$	79	$	—		$	16,331
U.S. Government
agencies		343,716		226		(2,856	)		341,086		282,190		1,019		(2,537	)		280,672
Mortgage-backed
securities		3,919		13		(55	)		3,877		1,394		2		(14	)		1,382
State and political
subdivisions		4,616		130		—			4,746		4,575		274		—			4,849
Other securities		16,154		1,111		(276	)		16,989		11,425		724		—			12,149
Total AFS	$	392,623	$	1,483	$	(3,312	)	$	390,794	$	315,836	$	2,098	$	(2,551	)	$	315,383

	Year Ended December 31
	2002
(In thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized (Losses)			Estimated Fair Value
Held-to-Maturity
U.S. Treasury	$	26,153	$	618	$	—		$	26,771
U.S. Government
agencies		59,324		622		(1	)		59,945
Mortgage-backed
securities		1,510		41		—			1,551
State and political
subdivisions		120,230		3,827		(9	)		124,048
Other securities		100		—		—			100
Total HTM	$	207,317	$	5,108	$	(10	)	$	212,415
Available-for-Sale
U.S. Treasury	$	14,591	$	287	$	—		$	14,878
U.S. Government
agencies		161,042		2,442		—			163,484
Mortgage-backed
securities		3,017		17		(19	)		3,015
State and political
subdivisions		4,979		324		—			5,303
Other securities		9,244		807		—			10,051
Total AFS	$	192,873	$	3,877	$	(19	)	$	196,731

28

                Table 13 reflects the amortized cost and estimated fair value of securities at December 31, 2004, by contractual maturity and the weighted average yields (for tax-exempt obligations on a fully taxable equivalent basis, assuming a 37.5% tax rate) of such securities. 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.

Table 13:          Maturity Distribution of Investment Securities

	December 31, 2004
(In thousands)	1 year or less			Over 1 year through 5 years			Over 5 years through 10 years			Over 10 years			No fixed maturity			Total			Par Value		Fair Value
Held-to-Maturity
U.S. Treasury	$	3,012		$	1,008		$	—		$	—		$	—		$	4,020		$	4,000	$	4,013
U.S. Government
agencies		3,500			12,000			6,000			—			—			21,500			21,500		21,442
Mortgage-backed
securities		—			11			26			270			—			307			305		313
State and political
subdivisions		17,522			51,574			51,710			1,651			—			122,457			122,147		123,684
Other securities		—			—			—			930			2,050			2,980			2,980		2,980
Total HTM	$	24,034		$	64,593		$	57,736		$	2,851		$	2,050		$	151,264		$	150,932	$	152,432
Percentage of total		15.9	%		42.7	%		38.2	%		1.9	%		1.3	%		100.0	%
Weighted average yield		3.7	%		3.7	%		4.3	%		3.3	%		1.2	%		3.9	%
Available-for-Sale
U.S. Treasury	$	15,236		$	8,982		$	—		$	—		$	—		$	24,218		$	24,250	$	24,096
U.S. Government
agencies		11,600			259,766			72,350			—			—			343,716			343,735		341,086
Mortgage-backed
securities		—			769			1,039			2,111			—			3,919			3,960		3,877
State and political
subdivisions		1,331			2,219			1,066			—			—			4,616			4,615		4,746
Other securities		—			—			—			—			16,154			16,154			16,989		16,989
Total AFS	$	28,167		$	271,736		$	74,455		$	2,111		$	16,154		$	392,623		$	393,549	$	390,794
Percentage of total		7.2	%		69.2	%		19.0	%		0.5	%		4.1	%		100.0	%
Weighted average yield		2.9	%		3.3	%		5.2	%		4.7	%		4.2	%		3.7	%

Deposits

                Deposits are the Company’s primary source of funding for earning assets and are primarily developed through the Company’s network of 78 financial centers as of December 31, 2004. The Company offers a variety of products designed to attract and retain customers with a continuing focus on developing core deposits. The Company’s core deposits consist of all deposits excluding time deposits of $100,000 or more. As of December 31, 2004, core deposits comprised 81.8% of the Company’s total deposits.

                The Company continually monitors the funding requirements at each affiliate bank, along with competitive interest rates in the markets it serves. Because of the Company’s community banking philosophy, affiliate executives in the local markets establish the interest rates offered on both core and non-core deposits. This approach ensures that the interest rates being paid are competitively priced for each particular deposit product and structured to meet the funding requirements. Although interest rates have been at historical lows, the

29

Company believes it is paying a competitive rate, when compared with pricing in those markets. As a result, internal deposit growth and acquired deposits were $39.8 million and $115.9 million, respectively, for a total increase of $155.7 million. More specifically, total deposits as of December 31, 2004, were $1.959 billion versus $1.803 billion on December 31, 2003.

                The Company manages its interest expense through deposit pricing and does not anticipate a significant change in total deposits. The Company believes that additional funds can be attracted and deposit growth can be accelerated through deposit pricing if it experiences increased loan demand or other liquidity needs. Currently, the Company does not utilize brokered deposits; however, brokered deposits can provide an additional source of funding to meet liquidity needs.

                Table 14 reflects the classification of the average deposits and the average rate paid on each deposit category, which are in excess of 10 percent of average total deposits for the three years ended December 31, 2004.

Table 14:          Average Deposit Balances and Rates

	December 31
	2004					2003					2002
(In thousands)	Average Amount		Average Rate Paid			Average Amount		Average Rate Paid			Average Amount		Average Rate Paid
Non-interest bearing
transaction accounts	$	293,060		—		$	242,902		—		$	226,128		—
Interest bearing transaction
and savings deposits		729,842		0.68	%		579,618		0.79	%		540,454		1.17	%
Time deposits
$100,000 or more		349,224		2.00	%		316,245		2.34	%		326,735		3.32	%
Other time deposits		543,136		2.06	%		497,728		2.52	%		532,807		3.50	%
Total	$	1,915,262		1.21	%	$	1,636,493		1.50	%	$	1,626,124		2.20	%

                The Company’s maturities of large denomination time deposits at December 31, 2004 and 2003 are presented in table 15.

Table 15:          Maturities of Large Denomination Time Deposits

	Time Certificates of Deposit ($100,000 or more) December 31
	2004					2003
(In thousands)	Balance		Percent			Balance		Percent
Maturing
Three months or less	$	131,551		36.9	%	$	118,324		35.17	%
Over 3 months to 6 months		92,048		25.8	%		88,693		26.36	%
Over 6 months to 12 months		89,399		25.0	%		82,141		24.42	%
Over 12 months		43,928		12.3	%		47,253		14.05	%
Total	$	356,926		100.00	%	$	336,411		100.00	%

30

Short-Term Debt

                Federal funds purchased and securities sold under agreements to repurchase were $104.8 million at December 31, 2004, as compared to $100.2 million at December 31, 2003. Other short-term borrowings, consisting of U.S. TT&L Notes and short-term FHLB borrowings, were $2.4 million at December 31, 2004, as compared to $6.8 million at December 31, 2003.

                The Company has historically funded its growth in earning assets through the use of core deposits, large certificates of deposits from local markets, FHLB borrowings and federal funds purchased. Management anticipates that these sources will provide necessary funding in the foreseeable future.

Long-Term Debt

                The Company’s long-term debt was $94.7 million and $100.9 million at December 31, 2004 and 2003, respectively. The outstanding balance for December 31, 2004, includes $6.0 million in long-term debt, $57.7 in FHLB long-term advances and $30.9 million of trust preferred securities. The outstanding balance for December 31, 2003, includes $8.0 million in long-term debt, $45.6 in FHLB long-term advances and $47.3 million of trust preferred securities.

                During the year ended December 31, 2004, the Company increased FHLB long-term debt by $12.1 million, or 26.5% from December 31, 2003. $8.7 million of this increase is primarily a result of the Company’s merger with ABI. The remaining $3.4 million increase is related to a strategic decision to better manage interest rate risk on specific new loan fundings and commitments made during 2004.

                On December 31, 2004, the Company redeemed the entire issue of Simmons First Capital Trust 9.12% Trust Preferred Securities, due June 30, 2027, with an aggregate face amount of $17,250,000.

                Aggregate annual maturities of long-term debt at December 31, 2004 are presented in table 16.

Table 16:          Maturities of Long-Term Debt

(In thousands)	Year	Annual Maturities
	2005	$	11,837
	2006		13,078
	2007		11,324
	2008		7,044
	2009		5,271
	Thereafter		46,109
	Total	$	94,663

Capital

Overview

                At December 31, 2004, total capital reached $238.2 million. Capital represents shareholder ownership in the Company — the book value of assets in excess of liabilities. At December 31, 2004, the Company’s equity to asset ratio was 9.87% compared to 9.39% at year-end 2003.

Capital Stock

                At the Company’s annual shareholder meeting held on March 30, 2004, the shareholders approved an amendment to the Articles of Incorporation reducing the par value of the Class A Common Stock from $1.00 to $0.01 and eliminating the authority of the Company to issue Class B Common Stock, Class A Preferred Stock and Class B Preferred Stock.

31

Stock Repurchase

                At the beginning of the calendar year 2004, the Company had a stock repurchase program, which authorized the repurchase of up to 800,000 common shares. On May 25, 2004, the Company announced the substantial completion of the existing stock repurchase program and the adoption by the Board of Directors of a new repurchase program. The new program authorizes the repurchase of up to 5% of the outstanding Common Stock, or 733,485 shares. Under the repurchase program, there is no time limit for the stock repurchases, nor is there a minimum number of shares the Company intends to repurchase. The Company may discontinue purchases at any time that management determines additional purchases are not warranted. The shares are to be purchased from time to time at prevailing market prices, through open market or unsolicited negotiated transactions, depending upon market conditions. The Company intends to use the repurchased shares to satisfy stock option exercise, payment of future stock dividends and general corporate purposes.

                During the year ended December 31, 2004, the Company repurchased a total of 73,465 shares of stock with a weighted average repurchase price of $24.28 per share. There were 5,500 shares repurchased with a weighted average repurchase price of $23.61 per share repurchased under the original plan, while there were 67,965 shares repurchased with a weighted average repurchase price of $24.33 per share repurchased under the new plan.

                On January 27, 2005, the Company repurchased 250,000 shares of its Common Stock from a single shareholder in a private transaction at $26.00 per share. This repurchase transaction was separately negotiated and was not part of the Company’s ongoing stock repurchase program.

Cash Dividends

                The Company declared cash dividends on its Common Stock of $0.570 per share for the twelve months ended 2004 compared to $0.525 per share (split adjusted) for the twelve months ended 2003. In recent years, the Company increased dividends no less than annually and presently plans to continue with this practice.

Parent Company Liquidity

                The primary liquidity needs of the Parent Company are the payment of dividends to shareholders, the funding of debt obligations and the share repurchase plan. The primary sources for meeting these liquidity needs are the current cash on hand at the parent company and the future dividends received from the eight affiliate banks. Payment of dividends by the eight affiliate banks is subject to various regulatory limitations. Reference is made to Item 7A Liquidity and Qualitative Disclosures About Market Risk discussion for additional information regarding the parent company’s liquidity.

Risk-Based Capital

                The Company’s subsidiaries are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company must meet specific capital guidelines that involve quantitative measures of the Company’s assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. The Company’s capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

                Quantitative measures established by regulation to ensure capital adequacy require the Company to maintain minimum amounts and ratios (set forth in the table below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined) and of Tier 1 capital (as defined) to average assets (as defined). Management believes that, as of December 31, 2004, the Company meets all capital adequacy requirements to which it is subject.

32

                As of the most recent notification from regulatory agencies, the subsidiaries were well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Company and subsidiaries must maintain minimum total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the table. There are no conditions or events since that notification that management believes have changed the institutions’ categories.

                The Company’s risk-based capital ratios at December 31, 2004 and 2003 are presented in table 17.

Table 17:          Risk-Based Capital

	December 31
(In thousands)	2004			2003
Tier 1 capital
Stockholders’ equity	$	238,222		$	209,995
Trust preferred securities		30,000			47,250
Goodwill and core deposits		(66,283	)		(50,417	)
Unrealized loss on available-
for-sale securities		1,124			286
Other		(738	)		(1,160	)
Total Tier 1 capital		202,325			205,954
Tier 2 capital
Qualifying unrealized gain on
available-for-sale equity securities		392			326
Qualifying allowance for loan losses		19,961			18,320
Total Tier 2 capital		20,353			18,646
Total risk-based capital	$	222,678		$	224,600
Risk weighted assets	$	1,590,373		$	1,458,583
Ratios at end of year
Leverage ratio		8.46	%		9.89	%
Tier 1 capital		12.72	%		14.12	%
Total risk-based capital		14.00	%		15.40	%
Minimum guidelines
Leverage ratio		4.00	%		4.00	%
Tier 1 capital		4.00	%		4.00	%
Total risk-based capital		8.00	%		8.00	%

Off-Balance Sheet Arrangements and Aggregate Contractual Obligations

                In the normal course of business, the Company enters into a number of financial commitments. Examples of these commitments include but are not limited to long-term debt financing, operating lease obligations, unfunded loan commitments and letters of credit.

                The Company’s long-term debt at December 31, 2004, includes notes payable, FHLB long-term advances and trust preferred securities, all of which the Company is contractually obligated to repay in future periods.

                Operating lease obligations entered into by the Company are generally associated with the operation of a few of the Company’s financial centers located throughout the state of Arkansas. The financial obligation by the Company on these locations is considered immaterial due to the limited number of financial centers, which operate under an agreement of this type.

33

                Commitments to extend credit and letters of credit are legally binding, conditional agreements generally having fixed expiration or termination dates. These commitments generally require customers to maintain certain credit standards and are established based on management’s credit assessment of the customer. The commitments may expire without being drawn upon. Therefore, the total commitment does not necessarily represent future requirements.

                The funding requirements of the Company’s most significant financial commitments, at December 31, 2004 are shown in table 18.

Table 18:          Funding Requirements of Financial Commitments

	Payments due by period
(In thousands)	Less than 1 Year		1-3 Years		3-5 Years		Greater than 5 Years		Total
Long-term debt	$	11,837	$	24,402	$	12,315	$	46,109	$	94,663
Credit card loan commitments		188,399		—		—		—		188,399
Other loan commitments		339,866		—		—		—		339,866
Letters of credit		16,684		—		—		—		16,684

                The Company has $66.2 million and $50.4 million total goodwill and core deposits for the periods ended December 31, 2004 and December 31, 2003, respectively. Because of the Company’s high level of these two intangible assets, management believes a useful calculation is tangible return on equity. This calculation for the twelve months ended December 31, 2004, 2003, 2002, 2001 and 2000, which is similar to the GAAP calculation of return on average stockholders’ equity, is presented in table 19.

Table 19:          Return on Tangible Equity

(In thousands)	2004			2003			2002			2001			2000
Twelve months ended
Return on average stockholders equity: (A/C)		10.64	%		11.57	%		11.56	%		9.23	%		11.33	%
Return on tangible equity: (A+B)/(C-D)		14.94	%		14.03	%		13.99	%		12.73	%		15.28	%
Net income	$	24,446		$	23,790		$	22,078		$	16,528		$	18,869		(A)
Amortization of intangibles, net of taxes		494			108			49			1,990			1,872		(B)
Average stockholders’ equity		229,719			205,683			190,947			179,109			166,517		(C)
Average goodwill and core deposits, net		62,836			35,335			32,808			33,691			30,813		(D)

34

                On December 31, 2004, the Company recorded a nonrecurring $470,000 after tax charge, or a $0.03 reduction in diluted earnings per share, related to the write off of deferred debt issuance cost associated with the redemption of its 9.12% trust preferred securities. During the second quarter 2003, the Company recorded a nonrecurring $0.03 addition to earnings per share, resulting from the sale of its mortgage servicing portfolio. In light of these events, Management believes operating earnings (earnings excluding nonrecurring items) is a useful calculation in reflection the Company’s performance. This calculation for the twelve months ended December 31, 2004, 2003, 2002, 2001 and 2000 is presented in table 20.

Table 20:          Operating Earnings

(In thousands, except share data)	2004			2003			2002		2001		2000
Twelve months ended
Net Income	$	24,446		$	23,790		$	22,078	$	16,528	$	18,869
Nonrecurring items
Gain on sale of mortgage servicing		—			(771	)		—		—		—
Write off of deferred debt issuance cost		771			—			—		—		—
Tax effect (39%)		(301	)		301			—		—		—
Net nonrecurring items		470			(470	)		—		—		—
Operating Income	$	24,916		$	23,320		$	22,078	$	16,528	$	18,869
Diluted earnings per share	$	1.65		$	1.65		$	1.54	$	1.15	$	1.29
Nonrecurring items
Gain on sale of mortgage servicing		—			(0.05	)		—		—		—
Write off of deferred debt issuance cost		0.05			—			—		—		—
Tax effect (39%)		(0.02	)		0.02			—		—		—
Net nonrecurring items		0.03			(0.03	)		—		—		—
Diluted operating earnings per share	$	1.68		$	1.62		$	1.54	$	1.15	$	1.29

35

Quarterly Results

                Selected unaudited quarterly financial information for the last eight quarters is shown in table 21.

Table 21:          Quarterly Results

	Quarter
(In thousands, except per share data)	First		Second		Third		Fourth		Total
2004
Net interest income	$	20,115	$	21,150	$	22,117	$	22,254	$	85,636
Provision for loan losses		2,144		2,019		1,932		1,932		8,027
Non-interest income		9,647		10,791		10,419		9,990		40,847
Non-interest expense		19,692		20,568		20,595		21,672		82,527
Loss on sale of securities, net		—		—		—		—		—
Net income		5,411		6,288		6,907		5,840		24,446
Basic earnings per share		0.38		0.43		0.47		0.40		1.68
Diluted earnings per share		0.37		0.42		0.47		0.39		1.65
Diluted operating earnings per share(1)		0.37		0.42		0.47		0.42		1.68
2003
Net interest income	$	18,880	$	19,258	$	19,864	$	19,868	$	77,870
Provision for loan losses		2,197		2,196		2,196		2,197		8,786
Non-interest income		9,304		10,416		9,948		9,063		38,731
Non-interest expense		18,194		17,937		17,948		19,038		73,117
Loss on sale of securities, net		—		—		—		14		14
Net income		5,332		6,529		6,611		5,318		23,790
Basic earnings per share		0.38		0.46		0.47		0.38		1.69
Diluted earnings per share		0.37		0.45		0.46		0.37		1.65
Diluted operating earnings per share(1)		0.37		0.42		0.46		0.37		1.62
(1) Diluted operating earnings exclude nonrecurring items.

36

ITEM 7A.          QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Liquidity and Market Risk Management

Parent Company

                The Company has leveraged its investment in subsidiary banks and depends upon the dividends paid to it, as the sole shareholder of the subsidiary banks, as a principal source of funds for dividends to shareholders, stock repurchases and debt service requirements. At December 31, 2004, undivided profits of the Company’s subsidiaries were approximately $125 million, of which approximately $13 million was available for the payment of dividends to the Company without regulatory approval. In addition to dividends, other sources of liquidity for the Company are the sale of equity securities and the borrowing of funds.

Banking Subsidiaries

                Generally speaking, the Company’s banking subsidiaries rely upon net inflows of cash from financing activities, supplemented by net inflows of cash from operating activities, to provide cash used in investing activities. Typical of most banking companies, significant financing activities include: deposit gathering; use of short-term borrowing facilities, such as federal funds purchased and repurchase agreements; and the issuance of long-term debt. The banks’ primary investing activities include loan originations and purchases of investment securities, offset by loan payoffs and investment maturities.

                Liquidity represents an institution’s ability to provide funds to satisfy demands from depositors and borrowers, by either converting assets into cash or accessing new or existing sources of incremental funds. A major responsibility of management is to maximize net interest income within prudent liquidity constraints. Internal corporate guidelines have been established to constantly measure liquid assets, as well as relevant ratios concerning earning asset levels and purchased funds. The management and board of directors of each bank subsidiary monitor these same indicators and make adjustments as needed. At December 31, 2004, each subsidiary bank was within established guidelines and total corporate liquidity remains strong. At December 31, 2004, cash and cash equivalents, trading and available-for-sale securities and mortgage loans held for sale were 23.1% of total assets, as compared to 23.7% at December 31, 2003.

Liquidity Management

                The objective of the Company’s liquidity management is to access adequate sources of funding to ensure that cash flow requirements of depositors and borrowers are met in an orderly and timely manner. Sources of liquidity are managed so that reliance on any one funding source is kept to a minimum. The Company’s liquidity sources are prioritized for both availability and time to activation.

                The Company’s liquidity is at the forefront of not only funding needs, but is an integral part of asset/liability management. Pricing of the liability side is a major component of interest margin and spread management. Adequate liquidity is a necessity in addressing this critical task. There are six primary and secondary sources of liquidity available to the Company. The particular liquidity need and timeframe determine the use of these sources.

                The first source of liquidity available to the Company is Federal funds. Federal funds, primarily from downstream correspondent banks, are available on a daily basis and are used to meet the normal fluctuations of a dynamic balance sheet. In addition, the Company and its affiliates have approximately $86 million in Federal funds lines of credit from upstream correspondent banks that can be accessed, when needed. In order to ensure availability of these upstream funds, the Company has a plan for rotating the usage of the funds among the upstream correspondent banks, thereby providing approximately $43 million in funds on a given day. Historical monitoring of these funds has made it possible for the Company to project seasonal fluctuations and structure its funding requirements on a month-to-month basis.

37

                Secondly, the Company uses a laddered investment portfolio that ensures there is a steady source of intermediate term liquidity. These funds can be used to meet seasonal loan patterns and other intermediate term balance sheet fluctuations. Approximately 72% of the investment portfolio is classified as available-for-sale. The Company also uses securities held in the securities portfolio to pledge when obtaining public funds.

                A third source of liquidity is the retail deposits available through the Company’s network of affiliate banks throughout Arkansas. Although this method can be somewhat of a more expensive alternative to supplying liquidity, this source can be used to meet intermediate term liquidity needs.

                Fourth, the Company has established a $5 million unsecured line of credit with a major commercial bank that could be used to meet unexpected liquidity needs at both the parent company level as well as at any affiliate bank.

                The fifth source of liquidity is the ability to access large deposits from both the public and private sector. On an ongoing basis the Company has chosen not to tap this source of funding. However, for short-term liquidity needs, it remains a viable option.

 ��              Finally, the Company’s affiliate banks have lines of credits available with Federal Home Loan Bank. While the Company has used portions of those lines only to match off longer-term mortgage loans, the Company could use those lines to meet liquidity needs. Approximately $383 million of these lines of credit are currently available, if needed.

                The Company believes the various sources available are ample liquidity for short-term, intermediate-term and long-term liquidity.

Market Risk Management

                Market risk arises from changes in interest rates. The Company has risk management policies to monitor and limit exposure to market risk. In asset and liability management activities, policies designed to minimize structural interest rate risk are in place. The measurement of market risk associated with financial instruments is meaningful only when all related and offsetting on- and off-balance-sheet transactions are aggregated, and the resulting net positions are identified.

Interest Rate Sensitivity

                Interest rate risk represents the potential impact of interest rate changes on net income and capital resulting from mismatches in repricing opportunities of assets and liabilities over a period of time. A number of tools are used to monitor and manage interest rate risk, including simulation models and interest sensitivity gap analysis. Management uses simulation models to estimate the effects of changing interest rates and various balance sheet strategies on the level of the Company’s net income and capital. As a means of limiting interest rate risk to an acceptable level, management may alter the mix of floating and fixed-rate assets and liabilities, change pricing schedules and manage investment maturities during future security purchases.

                The simulation model incorporates management’s assumptions regarding the level of interest rates or balance changes for indeterminate maturity deposits for a given level of market rate changes. These assumptions have been developed through anticipated pricing behavior. Key assumptions in the simulation models include the relative timing of prepayments, cash flows and maturities. These assumptions are inherently uncertain and, as a result, the model cannot precisely estimate net interest income or precisely predict the impact of a change in interest rates on net income or capital. Actual results will differ from simulated results due to the timing, magnitude and frequency of interest rate changes and changes in market conditions and management strategies, among other factors.

38

                The table below presents the Company’s interest rate sensitivity position at December 31, 2004. This analysis is based on a point in time and may not be meaningful because assets and liabilities are categorized according to contractual maturities, repricing periods and expected cash flows rather than estimating more realistic behaviors, as is done in the simulation models. Also, this analysis does not consider subsequent changes in interest rate level or spreads between asset and liability categories.

Table: 22          Interest Rate Sensitivity

	Interest Rate Sensitivity Period
(In thousands, except ratios)	0-30 Days			31-90 Days			91-180 Days			181-365 Days			1-2 Years			2-5 Years			Over 5 Years			Total
Earning assets
Short-term investments	$	81,699		$	—		$	—		$	—		$	—		$	—		$	—		$	81,699
Assets held in trading
accounts		4,916			—			—			—			—			—			—			4,916
Investment securities		1,699			7,182			11,579			27,439			84,483			243,725			165,951			542,058
Mortgage loans held for sale		9,246			—			—			—			—			—			—			9,246
Loans		422,905			288,274			157,059			287,947			200,880			198,301			16,010			1,571,376
Total earning assets		520,465			295,456			168,638			315,386			285,363			442,026			181,961			2,209,295
Interest bearing liabilities
Interest bearing transaction
and savings deposits		331,650			—			—			—			87,530			262,586			87,530			769,296
Time deposits		110,607			185,265			200,795			256,621			111,585			31,889			—			896,762
Short-term debt		107,158			—			—			—			—			—			—			107,158
Long-term debt		10,774			1,362			2,726			7,037			13,112			23,992			35,660			94,663
Total interest bearing
liabilities		560,189			186,627			203,521			263,658			212,227			318,467			123,190			1,867,879
Interest rate sensitivity Gap	$	(39,724	)	$	108,829		$	(34,883	)	$	51,728		$	73,136		$	123,559		$	58,771		$	341,416
Cumulative interest rate
sensitivity Gap	$	(39,724	)		69,105		$	34,222		$	85,950		$	159,086		$	282,645		$	341,416
Cumulative rate sensitive assets
to rate sensitive liabilities		92.9	%		109.3	%		103.6	%		107.1	%		111.2	%		116.2	%		118.3	%
Cumulative Gap as a % of
earning assets		-1.8	%		3.1	%		1.5	%		3.9	%		7.2	%		12.8	%		15.5	%

39

ITEM 8.          CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

INDEX

Report of Independent Registered Public Accounting Firm	41
Consolidated Balance Sheets, December 31, 2004 and 2003	42
Consolidated Statements of Income, Years Ended December 31, 2004, 2003 and 2002	43
Consolidated Statements of Cash Flows, Years Ended December 31, 2004, 2003 and 2002	44
Consolidated Statements of Stockholders’ Equity, Years Ended December 31, 2004, 2003 and 2002	45
Notes to Consolidated Financial Statements, December 31, 2004, 2003 and 2002	46

Note: Supplementary Data may be found in Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Quarterly Results” on page 36 hereof.

40

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Audit Committee, Board of Directors and stockholders
Simmons First National Corporation
Pine Bluff, Arkansas

                We have audited the accompanying consolidated balance sheets of SIMMONS FIRST NATIONAL CORPORATION as of December 31, 2004 and 2003, and the related consolidated statements of income, stockholders’ equity and cash flows for each of the three years in the period ended December 31, 2004. These financial statements are the responsibility of the Corporation’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

                We conducted our audits 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 statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

                In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of SIMMONS FIRST NATIONAL CORPORATION as of December 31, 2004 and 2003, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2004, in conformity with accounting principles generally accepted in the United States of America.

                We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Simmons First National Corporation’s internal control over financial reporting as of December 31, 2004 based on criteria established in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) and our reported dated February 9, 2005 expressed unqualified opinions on management’s assessment and the effectiveness of the Company’s internal control over financial reporting.

	/s/ BKD, LLP
	BKD, LLP
Pine Bluff, Arkansas February 9, 2005
41

CONSOLIDATED BALANCE SHEETS

DECEMBER 31, 2004 and 2003

(In thousands, except share data)	2004			2003
ASSETS
Cash and non-interest bearing balances due from banks	$	72,032		$	78,205
Interest bearing balances due from banks		36,249			31,850
Federal funds sold		45,450			91,560
Cash and cash equivalents		153,731			201,615
Investment securities		542,058			491,950
Mortgage loans held for sale		9,246			12,211
Assets held in trading accounts		4,916			90
Loans		1,571,376			1,418,314
Allowance for loan losses		(26,508	)		(25,347	)
Net loans		1,544,868			1,392,967
Premises and equipment		57,211			49,369
Foreclosed assets held for sale, net		1,839			2,979
Interest receivable		14,248			12,678
Goodwill		60,454			45,159
Core deposit premiums		5,829			5,258
Other assets		19,544			21,502
TOTAL ASSETS	$	2,413,944		$	2,235,778
LIABILITIES
Non-interest bearing transaction accounts	$	293,137		$	270,343
Interest bearing transaction accounts and savings deposits		769,296			670,908
Time deposits		896,762			862,217
Total deposits		1,959,195			1,803,468
Federal funds purchased and securities sold
under agreements to repurchase		104,785			100,209
Short-term debt		2,373			6,833
Long-term debt		94,663			100,916
Accrued interest and other liabilities		14,706			14,357
Total liabilities		2,175,722			2,025,783
STOCKHOLDERS’ EQUITY
Capital stock
Class A, common, par value $0.01 a share at 2004 and
$1 a share at 2003, authorized 30,000,000 shares, 14,621,707
issued and outstanding at 2004 and 14,101,521 at 2003		146			14,102
Surplus		62,826			35,988
Undivided profits		176,374			160,191
Accumulated other comprehensive loss
Unrealized depreciation on available-for-sale
securities, net of income tax credits of $673 at 2004
and income tax credits of $170 at 2003		(1,124	)		(286	)
Total stockholders’ equity		238,222			209,995
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	2,413,944		$	2,235,778
See Notes to Consolidated Financial Statements.

42

CONSOLIDATED STATEMENTS OF INCOME

YEARS ENDED DECEMBER 31, 2004, 2003 and 2002

(In thousands, except per share data)	2004		2003			2002
INTEREST INCOME
Loans	$	96,853	$	89,315		$	94,892
Federal funds sold		748		652			996
Investment securities		17,447		15,889			18,509
Mortgage loans held for sale		575		1,220			1,007
Assets held in trading accounts		41		37			88
Interest bearing balances due from banks		400		494			650
TOTAL INTEREST INCOME		116,064		107,607			116,142
INTEREST EXPENSE
Deposits		23,163		24,515			35,807
Federal funds purchased and securities sold
under agreements to repurchase		1,227		941			1,198
Short-term debt		175		89			110
Long-term debt		5,863		4,192			3,319
TOTAL INTEREST EXPENSE		30,428		29,737			40,434
NET INTEREST INCOME		85,636		77,870			75,708
Provision for loan losses		8,027		8,786			10,223
NET INTEREST INCOME AFTER PROVISION
FOR LOAN LOSSES		77,609		69,084			65,485
NON-INTEREST INCOME
Trust income		5,421		5,487			5,258
Service charges on deposit accounts		14,564		10,589			10,084
Other service charges and fees		2,158		1,508			1,450
Income on sale of mortgage loans, net of commissions		3,391		4,931			3,792
Income on investment banking, net of commissions		645		1,887			1,087
Credit card fees		10,001		9,782			10,161
Student loan premiums		2,114		1,479			1,235
Other income		2,553		2,297			2,246
Gain on sale of mortgage servicing		—		771			—
Loss on sale of securities, net		—		(14	)		(10	)
TOTAL NON-INTEREST INCOME		40,847		38,717			35,303
NON-INTEREST EXPENSE
Salaries and employee benefits		48,533		42,979			40,039
Occupancy expense, net		5,500		5,080			4,747
Furniture and equipment expense		5,646		5,195			5,434
Loss on foreclosed assets		346		269			177
Deposit insurance		284		273			296
Other operating expenses		22,218		19,321			18,320
TOTAL NON-INTEREST EXPENSE		82,527		73,117			69,013
INCOME BEFORE INCOME TAXES		35,929		34,684			31,775
Provision for income taxes		11,483		10,894			9,697
NET INCOME	$	24,446	$	23,790		$	22,078
BASIC EARNINGS PER SHARE	$	1.68	$	1.69		$	1.56
DILUTED EARNINGS PER SHARE	$	1.65	$	1.65		$	1.54
See Notes to Consolidated Financial Statements.

43

CONSOLIDATED STATEMENTS OF CASH FLOWS

YEARS ENDED DECEMBER 31, 2004, 2003 and 2002

(In thousands)	2004			2003			2002
CASH FLOWS FROM OPERATING ACTIVITIES
Net income	$	24,446		$	23,790		$	22,078
Items not requiring (providing) cash
Depreciation and amortization		5,385			5,110			5,116
Provision for loan losses		8,027			8,786			10,223
Net amortization (accretion) of investment securities		686			150			(176	)
Deferred income taxes		(2,946	)		122			(1,342	)
Provision for losses on foreclosed assets		89			128			42
Gain on sale of securities, net		0			14			10
Changes in
Interest receivable		(775	)		1,095			2,678
Mortgage loans held for sale		2,965			21,121			(8,361	)
Assets held in trading accounts		(4,826	)		102			704
Other assets		4,472			(4,765	)		(791	)
Accrued interest and other liabilities		2,865			(2,660	)		1,060
Income taxes payable		(1,317	)		383			741
Net cash provided by operating activities		39,071			53,376			31,982
CASH FLOWS FROM INVESTING ACTIVITIES
Net originations of loans		(93,105	)		(72,616	)		(3,258	)
Purchase of bank and branch locations, net funds
received (disbursed)		(2,943	)		12,546			2,477
Purchases of premises and equipment, net		(10,212	)		(3,740	)		(4,989	)
Proceeds from sale of foreclosed assets		3,229			1,884			2,293
Proceeds from sale of securities		17,958			670			4,043
Proceeds from maturities of available-for-sale securities		134,106			280,638			413,875
Purchases of available-for-sale securities		(161,857	)		(402,747	)		(355,090	)
Proceeds from maturities of held-to-maturity securities		46,496			170,048			174,508
Purchases of held-to-maturity securities		(22,165	)		(139,192	)		(193,161	)
Net cash provided (used in) by investing activities		(88,493	)		(152,509	)		40,698
CASH FLOWS FROM FINANCING ACTIVITIES
Net increase (decrease) in deposits		38,813			54,734			(80,408	)
Net increase (decrease) in short-term debt		(4,460	)		3,214			(182	)
Dividends paid		(8,263	)		(7,407	)		(6,789	)
Proceeds from issuance of long-term debt		9,900			55,297			18,270
Repayment of long-term debt		(28,934	)		(8,663	)		(6,138	)
Net increase (decrease) in federal funds purchased and
securities sold under agreements to repurchase		(4,123	)		13,504			70
Repurchase of common stock, net		(1,395	)		(1,476	)		(799	)
Net cash provided by (used in) financing activities		1,538			109,203			(75,976	)
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS		(47,884	)		10,070			(3,296	)
CASH AND CASH EQUIVALENTS,
BEGINNING OF YEAR		201,615			191,545			194,841
CASH AND CASH EQUIVALENTS, END OF YEAR	$	153,731		$	201,615		$	191,545
See Notes to Consolidated Financial Statements.

44

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

YEARS ENDED DECEMBER 31, 2004, 2003 and 2002

(In thousands, except share data (1))	Common Stock			Surplus			Accumulated Other Comprehensive Income (Loss)			Undivided Profits			Total
Balance, December 31, 2001	$	7,087		$	45,278		$	1,479		$	128,519		$	182,363
Comprehensive income
Net income		—			—			—			22,078			22,078
Change in unrealized appreciation on
available-for-sale securities, net of
income taxes of $559		—			—			752			—			752
Comprehensive income														22,830
Exercise of stock options – 45,800 shares		23			473			—			—			496
Securities exchanged under
employee option plan		(9	)		(306	)		—			—			(315	)
Repurchase of common stock
– 60,000 shares		(30	)		(950	)		—			—			(980	)
Cash dividends declared ($0.480 per share)		—			—			—			(6,789	)		(6,789	)
Balance, December 31, 2002		7,071			44,495			2,231			143,808			197,605
Comprehensive income
Net income		—			—			—			23,790			23,790
Change in unrealized appreciation on
available-for-sale securities, net of
income taxes of $1,616		—			—			(2,517	)		—			(2,517	)
Comprehensive income														21,273
Exercise of stock options – 58,200 shares		53			608			—			—			661
Securities exchanged under
employee option plan		(16	)		(400	)		—			—			(416	)
Repurchase of common stock
– 82,000 shares		(72	)		(1,649	)		—			—			(1,721	)
Two for one stock split		7,066			(7,066	)		—			—			—
Cash dividends declared ($0.525 per share)		—			—			—			(7,407	)		(7,407	)
Balance, December 31, 2003		14,102			35,988			(286	)		160,191			209,995
Comprehensive income
Net income		—			—			—			24,446			24,446
Change in unrealized depreciation on
available-for-sale securities, net of
income tax credits of $503		—			—			(838	)		—			(838	)
Comprehensive income														23,608
Stock issued as bonus shares – 2,000 shares		2			50									52
Change in the par value of common stock		(14,523	)		14,523									—
Stock issued in connection with the merger
of Alliance Bancorporation, Inc.		545			13,732			—			—			14,277
Exercise of stock options – 68,997 shares		43			922			—			—			965
Securities exchanged under
employee option plan		(22	)		(606	)		—			—			(628	)
Repurchase of common stock
– 73,465shares		(1	)		(1,783	)		—			—			(1,784	)
Cash dividends declared ($0.570 per share)		—			—			—			(8,263	)		(8,263	)
Balance, December 31, 2004	$	146		$	62,826		$	(1,124	)	$	176,374		$	238,222

(1) All share and per share amounts have been restated to reflect the retroactive effect of the May 1, 2003, two for one stock split.

See Notes to Consolidated Fiancial Statements.

45

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1:	NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of Operations                 Simmons First National Corporation is primarily engaged in providing a full range of banking services to individual and corporate customers through its subsidiaries and their branch banks in Arkansas. The Company is subject to competition from other financial institutions. The Company also is subject to the regulation of certain federal and state agencies and undergoes periodic examinations by those regulatory authorities. Operating Segments                 The Company is organized on a subsidiary bank-by-bank basis upon which management makes decisions regarding how to allocate resources and assess performance. Each of the subsidiary banks provides a group of similar community banking services, including such products and services as loans; time deposits, checking and savings accounts; personal and corporate trust services; credit cards; investment management; and securities and investment services. The individual bank segments have similar operating and economic characteristics and have been reported as one aggregated operating segment. Use of Estimates                 The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.                 Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for loan losses, the valuation of foreclosed assets and the allowance for foreclosure expenses. In connection with the determination of the allowance for loan losses and the valuation of foreclosed assets, management obtains independent appraisals for significant properties. Principles of Consolidation                 The consolidated financial statements include the accounts of Simmons First National Corporation and its subsidiaries. Significant intercompany accounts and transactions have been eliminated in consolidation. Reclassifications                 Various items within the accompanying financial statements for previous years have been reclassified to provide more comparative information. These reclassifications had no effect on net earnings. Cash Equivalents                 For purposes of the statement of cash flows, the Company considers due from banks, federal funds sold and securities purchased under agreements to resell as cash equivalents.

46

Investment Securities

                Held-to-maturity securities (HTM), which include any security for which the Company has the positive intent and ability to hold until maturity, are carried at historical cost adjusted for amortization of premiums and accretion of discounts. Premiums and discounts are amortized and accreted, respectively, to interest income using the constant yield method over the period to maturity.

                Available-for-sale securities (AFS), which include any security for which the Company has no immediate plan to sell but which may be sold in the future, are carried at fair value. Realized gains and losses, based on specifically identified amortized cost of the individual security, are included in other income. Unrealized gains and losses are recorded, net of related income tax effects, in stockholders’ equity. Premiums and discounts are amortized and accreted, respectively, to interest income using the constant yield method over the period to maturity.

                Trading securities, which include any security held primarily for near-term sale, are carried at fair value. Gains and losses on trading securities are included in other income.

                Interest and dividends on investments in debt and equity securities are included in income when earned.

Mortgage Loans Held For Sale

                Mortgage loans held for sale are carried at the lower of cost or fair value, determined using an aggregate basis. Write-downs to fair value are recognized as a charge to earnings at the time the decline in value occurs. Forward commitments to sell mortgage loans are acquired to reduce market risk on mortgage loans in the process of origination and mortgage loans held for sale. The forward commitments acquired by the Company for mortgage loans in process of origination are not mandatory forward commitments. These commitments are structured on a best efforts basis; therefore the Company is not required to substitute another loan or to buyback the commitment if the original loan does not fund. Gains and losses resulting from sales of mortgage loans are recognized when the respective loans are sold to investors. Gains and losses are determined by the difference between the selling price and the carrying amount of the loans sold, net of discounts collected or paid. Fees received from borrowers to guarantee the funding of mortgage loans held for sale are recognized as income or expense when the loans are sold or when it becomes evident that the commitment will not be used.

Loans

                Loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-offs are reported at their outstanding principal adjusted for any loans charged off and any deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans. Interest income is reported on the interest method and includes amortization of net deferred loan fees and costs over the estimated life of the loan. Generally, loans are placed on non-accrual status at ninety days past due and interest is considered a loss, unless the loan is well secured and in the process of collection.

                Discounts and premiums on purchased residential real estate loans are amortized to income using the interest method over the remaining period to contractual maturity, adjusted for anticipated prepayments. Discounts and premiums on purchased consumer loans are recognized over the expected lives of the loans using methods that approximate the interest method.

Derivative Financial Instruments

                The Company may enter into derivative contracts for the purposes of managing exposure to interest rate risk to meet the financing needs of its customers. The Company records all derivatives on the balance sheet at fair value. Historically, the Company’s policy has been not to invest in derivative type investments but in an effort to meet the financing needs of its customers, the Company entered into its first fair value hedge during the second quarter of 2003. Fair value hedges include interest rate swap agreements on fixed rate loans. For

47

derivatives designated as hedging, the exposure to changes in the fair value of the hedged item, the gain or loss is recognized in earnings in the period of change together with the offsetting loss or gain of the hedging instrument. The fair value hedge is considered to be highly effective and any hedge ineffectiveness was deemed not material. The notional amount of the loan being hedged was $2.0 million at December 31, 2004, and $2.1 million at December 31, 2003.

Allowance for Loan Losses

                The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

                The allowance is maintained at a level considered adequate to provide for potential loan losses related to specifically identified loans as well as probable credit losses inherent in the remainder of the loan portfolio that have been incurred as of period end. This estimate is based on management’s evaluation of the loan portfolio, as well as on prevailing and anticipated economic conditions and historical losses by loan category. General reserves have been established, based upon the aforementioned factors and allocated to the individual loan categories. Allowances are accrued on specific loans evaluated for impairment for which the basis of each loan, including accrued interest, exceeds the discounted amount of expected future collections of interest and principal or, alternatively, the fair value of loan collateral. The unallocated reserve generally serves to compensate for the uncertainty in estimating loan losses, including the possibility of changes in risk ratings and specific reserve allocations in the loan portfolio as a result of the Company’s ongoing risk management system.

                A loan is considered impaired when it is probable that the Company will not receive all amounts due according to the contractual terms of the loan. This includes loans that are delinquent 90 days or more, nonaccrual loans and certain other loans identified by management. Certain other loans identified by management consist of performing loans with specific allocations of the allowance for loan losses. Specific allocations are applied when quantifiable factors are present requiring a greater allocation than that established using the classified asset approach, as defined by the Office of the Comptroller of the Currency. Accrual of interest is discontinued and interest accrued and unpaid is removed at the time such amounts are delinquent 90 days, unless management is aware of circumstances which warrant continuing the interest accrual. Interest is recognized for nonaccrual loans only upon receipt and only after all principal amounts are current according to the terms of the contract.

Premises and Equipment

                Depreciable assets are stated at cost, less accumulated depreciation. Depreciation is charged to expense, using the straight-line method over the estimated useful lives of the assets. Leasehold improvements are capitalized and amortized by the straight-line method over the terms of the respective leases or the estimated useful lives of the improvements whichever is shorter.

Foreclosed Assets Held For Sale

                Assets acquired by foreclosure or in settlement of debt and held for sale are valued at estimated fair value, as of the date of foreclosure and a related valuation allowance is provided for estimated costs to sell the assets. Management evaluates the value of foreclosed assets held for sale periodically and increases the valuation allowance for any subsequent declines in fair value. Changes in the valuation allowance are charged or credited to other expense.

48

Goodwill and Core Deposits

                Goodwill represents the excess of cost over the fair value of net assets of acquired subsidiaries and branches. Financial Accounting Standards Board Statement No. 142 and No. 147 eliminated the amortization for these assets as of January 1, 2002. Although, goodwill is not being amortized, it is being tested annually for impairment.

                Core deposit premiums represent the amount allocated to the future earnings potential of acquired deposits. The unamortized core deposit premiums are being amortized using both straight-line and accelerated methods over periods ranging from 10 to 15 years.

Fee Income

                Periodic bankcard fees, net of direct origination costs, are recognized as revenue on a straight-line basis over the period the fee entitles the cardholder to use the card. Origination fees and costs for other loans are being amortized over the estimated life of the loan.

Income Taxes

                Deferred tax liabilities and assets are recognized for the tax effects of differences between the financial statement and tax bases of assets and liabilities. A valuation allowance is established to reduce deferred tax assets if it is more likely than not that a deferred tax asset will not be realized.

Earnings Per Share

                Basic earnings per share are computed based on the weighted average number of shares outstanding during each year. Diluted earnings per share are computed using the weighted average common shares and all potential dilutive common shares outstanding during the period.

                The computation of per share earnings is as follows:

(In thousands, except per share data)	2004		2003		2002
Net Income	$	24,446	$	23,790	$	22,078
Average common shares outstanding		14,515		14,114		14,140
Average common share stock options outstanding		333		301		236
Average diluted common shares		14,848		14,415		14,376
Basic earnings per share	$	1.68	$	1.69	$	1.56
Diluted earnings per share	$	1.65	$	1.65	$	1.54

49

Employee Benefit Plans

                At December 31, 2004, the Company has a stock-based employee compensation plan, which is described more fully in Note 11. The Company accounts for this plan under recognition and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to Employees, and related Interpretations. No stock-based employee compensation cost is reflected in net income, as all options granted under those plans had an exercise price equal to the market value of the underlying Common Stock on the grant date. The following table illustrates the effect on net income and earnings per share if the Company had applied the fair value provisions for FASB Statement No. 123, Accounting for Stock-Based Compensation, to stock-based employee compensation.

(In thousands except per share data)	2004		2003		2002
Net income - as reported	$	24,446	$	23,790	$	22,078
Less: Total stock-based employee compensation
cost determined under the fair value based
method, net of income taxes		183		155		195
Net income - pro forma	$	24,263	$	23,635	$	21,883
Basic earnings per share - as reported		1.68		1.69		1.56
Basic earnings per share - pro forma		1.67		1.67		1.55
Diluted earnings per share - as reported		1.65		1.65		1.54
Diluted earnings per share - pro forma		1.63		1.64		1.52

                The above pro forma amounts include only the current year vesting during 2004, 2003 and 2002 on outstanding options and therefore may not be representative of the pro forma impact in future years.

NOTE 2:          ACQUISITIONS

                On June 25, 2004, the Company completed the branch purchase in which Cross County Bank sold its Weiner, Arkansas location to Simmons First Bank of Jonesboro, a subsidiary of the Company. The acquisition included approximately $6 million in total deposits and the fixed assets used in the branch operation. No loans were involved in the transaction. As a result of this transaction, the Company recorded additional goodwill and core deposits of $344,000 and $117,000, respectively.

                On March 19, 2004, the Company merged with Alliance Bancorporation, Inc. (ABI). ABI owned Alliance Bank of Hot Springs, Hot Springs, Arkansas with consolidated assets (including goodwill and core deposits), loans and deposits of approximately $155 million, $70 million and $110 million, respectively. During the second quarter of 2004, Alliance Bank changed its name to Simmons First Bank of Hot Springs and continues to operate as a separate community bank with virtually the same board of directors, management and staff. As a result of this transaction, the Company recorded additional goodwill and core deposits of $14,690,000 and $1,245,000, respectively.

                On November 21, 2003, the Company completed the purchase of nine financial centers from Union Planters Bank, N.A. Six locations in North Central Arkansas include Clinton, Marshall, Mountain View, Fairfield Bay, Leslie and Bee Branch. Three locations in Northeast Arkansas communities include Hardy, Cherokee Village and Mammoth Spring. At acquisition, the nine locations had combined deposits of $130 million with acquired assets of $119 million including selected loans, premises, cash and other assets. As a result of this transaction, the Company recorded additional goodwill and core deposits of $12,282,000 and $4,817,000, respectively.

                The systems integration for the 2003 acquisition was completed on acquisition date. The systems integration for the 2004 mergers and acquisitions were completed during the second quarter of 2004.

50

NOTE 3:          INVESTMENT SECURITIES

                The amortized cost and fair value of investment securities that are classified as held-to-maturity and available-for-sale are as follows:

	Years Ended December 31
	2004									2003
(In thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized (Losses)			Estimated Fair Value		Amortized Cost		Gross Unrealized Gains		Gross Unrealized (Losses)			Estimated Fair Value
Held-to-Maturity
U.S. Treasury	$	4,020	$	12	$	(19	)	$	4,013	$	12,583	$	205	$	—		$	12,788
U.S. Government    agencies		21,500		18		(76	)		21,442		30,017		194		(30	)		30,181
Mortgage-backed       securities		307		7		(1	)		313		553		12		—			565
State and political    subdivisions		122,457		1,617		(390	)		123,684		113,306		2,700		(154	)		115,852
Other securities		2,980		—		—			2,980		20,108		—		—			20,108
Total HTM	$	151,264	$	1,654	$	(486	)	$	152,432	$	176,567	$	3,111	$	(184	)	$	179,494
Available-for-Sale
U.S. Treasury	$	24,218	$	3	$	(125	)	$	24,096	$	16,252	$	79	$	—		$	16,331
U.S. Government    agencies		343,716		226		(2,856	)		341,086		282,190		1,019		(2,537	)		280,672
Mortgage-backed    securities		3,919		13		(55	)		3,877		1,394		2		(14	)		1,382
State and political     subdivisions		4,616		130		—			4,746		4,575		274		—			4,849
Other securities		16,154		1,111		(276	)		16,989		11,425		724		—			12,149
Total AFS	$	392,623	$	1,483	$	(3,312	)	$	390,794	$	315,836	$	2,098	$	(2,551	)	$	315,383

                Certain investment securities are valued less than their historical cost. Total fair value of these investments at December 31, 2004, was $387.3 million, which is approximately 71.4% of the Company’s available-for-sale and held-to-maturity investment portfolio. These declines primarily resulted from recent increases in market interest rates.

                Based on evaluation of available evidence, management believes the declines in fair value for these securities are temporary. It is management’s intent to hold these securities to maturity.

                Should the impairment of any of these securities become other than temporary, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the other-than-temporary impairment is identified.

51

                The following table shows the Company’s investments’ estimated fair value and gross unrealized losses, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at December 31, 2004:

	Less Than 12 Months				12 Months or More				Total
(In thousands)	Estimated Fair Value		Gross Unrealized Losses		Estimated Fair Value		Gross Unrealized Losses		Estimated Fair Value		Gross Unrealized Losses
Held-to-Maturity
U.S. Treasury	$	2,987	$	19	$	—	$	—	$	2,987	$	19
U.S. Government Agencies		14,925		75		3,999		1		18,924		76
Mortgage-backed securities		69		1		—		—		69		1
State and political subdivisions		22,797		220		11,875		170		34,672		390
Total HTM	$	40,778	$	315	$	15,874	$	171	$	56,652	$	486
Available-for-Sale
U.S. Treasury	$	21,596	$	125	$	—	$	—	$	21,596	$	125
U.S. Government Agencies		182,961		1,794		123,832		1,062		306,793		2,856
Mortgage-backed securities		1,443		43		809		12		2,252		55
Other securities		2,224		276		—		—		2,224		276
Total AFS	$	208,224	$	2,238	$	124,641	$	1,074	$	332,865	$	3,312

                The following table shows the Company’s investments’ estimated fair value and gross unrealized losses, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at December 31, 2003:

	Less Than 12 Months				12 Months or More				Total
(In thousands)	Estimated Fair Value		Gross Unrealized Losses		Estimated Fair Value		Gross Unrealized Losses		Estimated Fair Value		Gross Unrealized Losses
Held-to-Maturity
U.S. Government Agencies	$	4,971	$	30	$	—	$	—	$	4,971	$	30
Mortgage-backed securities		6		—		—		—		6		—
State and political subdivisions		11,825		153		40		1		11,865		154
Total HTM	$	16,802	$	183	$	40	$	1	$	16,842	$	184
Available-for-Sale
U.S. Treasury	$	1,259	$	—	$	—	$	—	$	1,259	$	—
U.S. Government Agencies		150,104		2,537		—		—		150,104		2,537
Mortgage-backed securities		38		1		1,132		13		1,170		14
Total AFS	$	151,401	$	2,538	$	1,132	$	13	$	152,533	$	2,551

52

                 Income earned on the above securities for the years ended December 31, 2004, 2003 and 2002 is as follows:

(In thousands)	2004		2003		2002
Taxable
Held-to-maturity	$	1,436	$	2,615	$	4,578
Available-for-sale		10,980		8,343		8,516
Non-taxable
Held-to-maturity		4,794		4,676		5,144
Available-for-sale		237		255		271
Total	$	17,447	$	15,889	$	18,509

                The Statement of Stockholders’ Equity includes other comprehensive income (loss). Other comprehensive income (loss) for the Company includes the change in the unrealized appreciation (depreciation) on available-for-sale securities. The changes in the unrealized appreciation (depreciation) on available-for-sale securities for the years ended December 31, 2004, 2003 and 2002, are as follows:

(In thousands)		2004		2003			2002
Unrealized holding gains (losses)
arising during the period	$	(838	)	$	(2,531	)	$	742
Losses realized in net income		—			14			10
Net change in unrealized appreciation (depreciation)
on available-for-sale securities	$	(838	)	$	(2,517	)	$	752

                The amortized cost and estimated fair value by maturity of securities are shown in the following table. Securities are classified according to their contractual maturities without consideration of principal amortization, potential prepayments or call options. Accordingly, actual maturities may differ from contractual maturities.

	Held-to-Maturity				Available-for-Sale
(In thousands)	Amortized Cost		Fair Value		Amortized Cost		Fair Value
One year or less	$	24,034	$	24,134	$	28,167	$	27,822
After one through five years		64,593		64,421		271,736		269,638
After five through ten years		57,736		59,900		74,455		73,742
After ten years		2,851		1,927		2,111		2,603
Other securities		2,050		2,050		16,154		16,989
Total	$	151,264	$	152,432	$	392,623	$	390,794

                The carrying value, which approximates the fair value, of securities pledged as collateral, to secure public deposits and for other purposes, amounted to $397,311,000 at December 31, 2004 and $355,456,000 at December 31, 2003.

                The book value of securities sold under agreements to repurchase amounted to $68,515,000 and $67,659,000 for December 31, 2004 and 2003, respectively.

53

                During the twelve months ended December 31, 2004, the Company had no gross realized gains or losses resulting from the sales and/or calls of securities. Gross realized gains of $2,000 and $19,000 resulting from sales and/or calls of securities were realized for the years ended December 31, 2003 and 2002, respectively. Gross realized losses of $16,000 and $29,000 resulting from sales and/or calls of securities were realized for the years ended December 31, 2003 and 2002, respectively.

                Most of the state and political subdivision debt obligations are non-rated bonds and represent small Arkansas issues, which are evaluated on an ongoing basis.

NOTE 4:                LOANS AND ALLOWANCE FOR LOAN LOSSES 

                The various categories of loans are summarized as follows:

(In thousands)	2004		2003
Consumer
Credit cards	$	155,326	$	165,919
Student loans		83,283		86,301
Other consumer		128,552		142,995
Real estate
Construction		169,001		111,567
Single family residential		318,488		261,936
Other commercial		481,728		408,452
Commercial
Commercial		158,613		162,122
Agricultural		62,340		57,393
Financial institutions		1,079		6,370
Other		12,966		15,259
Total loans before allowance for loan losses	$	1,571,376	$	1,418,314

                At December 31, 2004 and 2003, impaired loans totaled $16,606,000 and $19,033,000, respectively. All impaired loans had either specific or general allocations within the allowance for loan losses. Allocations of the allowance for loan losses relative to impaired loans at December 31, 2004 and 2003 were $4,125,000 and $4,395,000, respectively. Approximately, $477,000 and $532,000 of interest income were recognized on average impaired loans of $18,937,000 and $17,933,000 for 2004 and 2003, respectively. Interest recognized on impaired loans on a cash basis during 2004 or 2003 was immaterial.

                At December 31, 2004 and 2003, accruing loans delinquent 90 days or more totaled $1,085,000 and $1,518,000, respectively. Non-accruing loans at December 31, 2004 and 2003 were $10,918,000 and $10,049,000, respectively.

                As of December 31, 2004, credit card loans, which are unsecured, were $155,326,000 or 9.9%, of total loans versus $165,919,000 or 11.7% of total loans at December 31, 2003. The credit card loans are diversified by geographic region to reduce credit risk and minimize any adverse impact on the portfolio. Credit card loans are regularly reviewed to facilitate the identification and monitoring of creditworthiness.

54

                Transactions in the allowance for loan losses are as follows:

(In thousands)	2004		2003		2002
Balance, beginning of year	$	25,347	$	21,948	$	20,496
Additions
Provision for loan losses		8,027		8,786		10,223
Allowance for loan losses of acquired banks and branches		1,108		2,964		247
		34,482		33,698		30,966
Deductions
Losses charged to allowance, net of recoveries       of $2,431 for 2004, $2,519 for 2003 and $2,128 for 2002		7,974		8,351		9,018
Balance, end of year	$	26,508	$	25,347	$	21,948

NOTE 5:          GOODWILL AND CORE DEPOSITS

                Goodwill is tested annually for impairment. If the implied fair value of goodwill is lower than its carrying amount, goodwill impairment is indicated and goodwill is written down to its implied fair value. Subsequent increases in goodwill value are not recognized in the financial statements. During the year ended December 31, 2004 goodwill for the Company increased $15.3 million to $60.5 million from the $45.2 million reported at December 31, 2003. This increase is the result of the acquisitions of ABI and Cross County Bank as discussed in Note 2.

                The carrying basis and accumulated amortization of core deposits (net of core deposits that were fully amortized) at December 31, 2004 and 2003 were:

	December 31, 2004						December 31, 2003
(In thousands)	Gross Carrying Amount		Accumulated Amortization		Net		Gross Carrying Amount		Accumulated Amortization		Net
Core deposits	$	7,216	$	1,387	$	5,829	$	5,854	$	596	$	5,258

                Core deposit amortization expense recorded for the years ended December 31, 2004, 2003 and 2002, was $791,000, $172,000 and $78,000, respectively. The Company’s estimated amortization expense for each of the following five years is: 2005 - $830,000; 2006 - $827,000; 2007 - $815,000; 2008 - $804,000; and 2009 - $799,000.

NOTE 6:          TIME DEPOSITS

                Time deposits included approximately $356,926,000 and $336,411,000 of certificates of deposit of $100,000 or more, at December 31, 2004 and 2003, respectively. At December 31, 2004, time deposits with a remaining maturity of one year or more amounted to $143,474,000. Maturities of all time deposits are as follows: 2005 - $753,288,000; 2006 - $111,585,000; 2007 - $29,807,000; 2008 - $1,506,000; 2009 - $576,000; and none thereafter.

                Deposits are the Company’s primary funding source for loans and investment securities. The mix and repricing alternatives can significantly affect the cost of this source of funds and, therefore, impact the margin.

55

NOTE 7:          INCOME TAXES

                The provision for income taxes is comprised of the following components:

(In thousands)	2004		2003		2002
Income taxes currently payable	$	8,537	$	10,772	$	11,039
Deferred income taxes		2,946		122		(1,342	)
Provision for income taxes	$	11,483	$	10,894	$	9,697

                The tax effects of temporary differences related to deferred taxes shown on the balance sheet were:

(In thousands)	2004			2003
Deferred tax assets
Allowance for loan losses	$	8,028		$	8,661
Valuation of foreclosed assets		189			126
Deferred compensation payable		989			576
FHLB advances		168			—
Vacation compensation		689			614
Loan interest		242			232
Available-for-sale securities		673			170
Other		202			303
		11,180			10,682
Deferred tax liabilities
Accumulated depreciation		(866	)		(1,006	)
Deferred loan fee income and expenses, net		(503	)		(96	)
FHLB stock dividends		(758	)		(585	)
Goodwill and Core Deposit Amortization		(2,655	)		(1,217	)
Other		(627	)		—
		(5,409	)		(2,904	)
Net deferred tax assets included in other assets
on balance sheets	$	5,771		$	7,778

                A reconciliation of income tax expense at the statutory rate to the Company’s actual income tax expense is shown below.

(In thousands)	2004			2003			2002
Computed at the statutory rate (35%)	$	12,575		$	12,139		$	11,121
Increase (decrease) resulting from
Tax exempt income		(1,988	)		(1,973	)		(2,174	)
Non-deductible interest		137			158			234
Amortization of intangible assets		—			—			2
State income taxes		822			801			592
Other non-deductible expenses		112			57			96
Other differences, net		(175	)		(288	)		(174	)
Actual tax provision	$	11,483		$	10,894		$	9,697

56

NOTE 8:          LONG-TERM DEBT

                Long-term debt at December 31, 2004, and 2003 consisted of the following components.

(In thousands)	2004		2003
Note Payable, due 2007, at a floating rate of     0.90% above the 30 day LIBOR rate, reset     monthly, unsecured	$	6,000	$	8,000
FHLB advances, due 2005 to 2023, 1.02% to 8.41%,    secured by residential real estate loans		57,733		45,666
Trust preferred securities, due 2027, fixed at 9.12%,     called at December 31, 2004		—		17,250
Trust preferred securities, due 2033, fixed at 8.25%,     callable in 2008 without penalty		10,310		10,000
Trust preferred securities, due 2033, floating rate     of 2.80% above the three-month LIBOR rate,     reset quarterly, callable in 2008 without penalty		10,310		10,000
Trust preferred securities, due 2033, fixed rate of 6.97%     during the first seven years and at a floating rate of     2.80% above the three-month LIBOR rate, reset     quarterly, thereafter, callable in 2010 without penalty		10,310		10,000
Total long-term debt	$	94,663	$	100,916

                The trust preferred securities are tax-advantaged issues that qualify for Tier 1 capital treatment. Distributions on these securities are included in interest expense on long-term debt. Each of the trusts is a statutory business trust organized for the sole purpose of issuing trust securities and investing the proceeds thereof in junior subordinated debentures of the Corporation, the sole asset of each trust. The preferred trust securities of each trust represent preferred beneficial interests in the assets of the respective trusts and are subject to mandatory redemption upon payment of the junior subordinated debentures held by the trust. The common securities of each trust are wholly-owned by the Corporation. Each trust’s ability to pay amounts due on the trust preferred securities is solely dependent upon the Corporation making payment on the related junior subordinated debentures. The Corporation’s obligations under the junior subordinated securities and other relevant trust agreements, in aggregate, constitute a full and unconditional guarantee by the Corporation of each respective trust’s obligations under the trust securities issued by each respective trust.

                Aggregate annual maturities of long-term debt at December 31, 2004 are:

(In thousands)	Year	Annual Maturities
	2005	$	11,837
	2006		13,078
	2007		11,324
	2008		7,044
	2009		5,271
	Thereafter		46,109
	Total	$	94,663

57

NOTE 9:          CAPITAL STOCK

             At the Company’s annual shareholder meeting held on March 30, 2004, the shareholders approved an amendment to the Articles of Incorporation reducing the par value of the Class A Common Stock from $1.00 to $0.01 and eliminating the authority of the Company to issue Class B Common Stock, Class A Preferred Stock and Class B Preferred Stock.

             At the beginning of the calendar year 2004, the Company had a stock repurchase program, which authorized the repurchase up to 800,000 common shares. On May 25, 2004, the Company announced the substantial completion of the existing stock repurchase program and the adoption by the Board of Directors of a new repurchase program. The new program authorizes the repurchase of up to 5% of the outstanding Common Stock, or 733,485 shares. Under the repurchase program, there is no time limit for the stock repurchases, nor is there a minimum number of shares the Company intends to repurchase. The Company may discontinue purchases at any time that management determines additional purchases are not warranted. The shares are to be purchased from time to time at prevailing market prices, through open market or unsolicited negotiated transactions, depending upon market conditions. The Company intends to use the repurchased shares to satisfy stock option exercise, payment of future stock dividends and general corporate purposes.

             During the year ended December 31, 2004, the Company repurchased a total of 73,465 shares of stock with a weighted average repurchase price of $24.28 per share. There were 5,500 shares repurchased with a weighted average repurchase price of $23.61 per share repurchased under the original plan, while there were 67,965 shares repurchased with a weighted average repurchase price of $24.33 per share repurchased under the new plan.

                On January 27, 2005, the Company repurchased 250,000 shares of its Common Stock from a single shareholder in a private transaction at $26.00 per share. This repurchase transaction was separately negotiated and was not part of the Company’s ongoing stock repurchase program.

NOTE 10:          TRANSACTIONS WITH RELATED PARTIES 

                At December 31, 2004 and 2003, the subsidiary banks had extensions of credit to executive officers, directors and to companies in which the banks’ executive officers or directors were principal owners, in the amount of $55.3 million in 2004 and $42.4 million in 2003.

(In thousands)	2004			2003
Balance, beginning of year	$	42,359		$	35,179
New extensions of credit		39,013			24,896
Repayments		(26,079	)		(17,716	)
Balance, end of year	$	55,293		$	42,359

                In management’s opinion, such loans and other extensions of credit and deposits (which were not material) were made in the ordinary course of business and were made on substantially the same terms (including interest rates and collateral) as those prevailing at the time for comparable transactions with other persons. Further, in management’s opinion, these extensions of credit did not involve more than the normal risk of collectability or present other unfavorable features.

58

NOTE 11:          EMPLOYEE BENEFIT PLANS

                The Company’s 401(k) retirement plan covers substantially all employees. Contribution expense totaled $408,000, $372,000 and $335,000, in 2004, 2003 and 2002, respectively.

                The Company has a discretionary profit sharing and employee stock ownership plan covering substantially all employees. Contribution expense totaled $2,153,000 for 2004, $1,826,000 for 2003 and $1,732,000 for 2002.

                The Board of Directors has adopted incentive and nonqualified stock option plans. Pursuant to the plans, shares are reserved for future issuance by the Company, upon exercise of stock options granted to officers and other key employees. Additionally, 2,000 shares of the Company’s Common Stock were granted and issued as bonus shares of restricted stock, during the year ended December 31, 2004. No additional shares of Common Stock of the Company were granted and issued to executive officers of the Company as bonus shares of restricted stock, during the years ended December 31, 2003 and 2002.

                The weighted average fair values of options granted during 2004 and 2002 were, $4.78 and $3.46 per share (split adjusted), respectively, with none being issued for 2003. The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the following assumptions:

	2004		2003	2002
Expected dividend yield	2.54	%	None Issued	3.09	%
Expected stock price volatility	16.00	%	None Issued	16.00	%
Risk-free interest rate	4.04	%	None Issued	5.04	%
Expected life of options	10 Years		None Issued	10 years

                The table below summarizes the transactions under the Company’s stock option plans (split adjusted) at December 31, 2004, 2003 and 2002 and changes during the years then ended:

	2004					2003					2002
	Shares (000)			Weighted Average Exercisable Price		Shares (000)			Weighted Average Exercisable Price		Shares (000)			Weighted Average Exercisable Price
Outstanding, beginning of year		698		$	13.00		766		$	13.00		802		$	12.84
Granted		68			23.85		—			—		12			15.86
Forfeited/Expired		(21	)		12.89		(10	)		22.63		(2	)		16.88
Exercised		(69	)		14.05		(58	)		11.47		(46	)		10.82
Outstanding, end of year		676			14.00		698			13.00		766			13.00
Exercisable, end of year		535		$	13.25		513		$	13.27		474		$	13.47

59

                The following table summarizes information about stock options (split adjusted) under the plan outstanding at December 31, 2004:

	Options Outstanding				Options Exercisable
Range of Exercise Prices	Number Outstanding (000)		Weighted Average Remaining Contractual Life	Weighted Average Exercise Price	Number Exercisable (000)		Weighted Average Exercise Price
$10.56 to $10.56		34	2 Years	$10.56		34	$10.56
$12.13 to $12.13		389	6 Years	$12.13		308	$12.13
$12.22 to $13.50		128	4 Years	$13.18		128	$13.18
$15.35 to $26.20		125	5 Years	$21.56		65	$20.16

                Also, the Company has deferred compensation agreements with certain active and retired officers. The agreements provide monthly payments which, together with payments from the deferred annuities issued pursuant to the terminated pension plan, equal 50 percent of average compensation prior to retirement or death. The charges to income for the plans were $130,000 for 2004, $164,000 for 2003 and $154,000 for 2002. Such charges reflect the straight-line accrual over the employment period of the present value of benefits due each participant, as of their full eligibility date, using an 8 percent discount factor.

NOTE 12:          ADDITIONAL CASH FLOW INFORMATION

                In connection with cash acquisitions accounted for using the purchase method, the Company acquired assets and assumed liabilities as follows:

(In thousands)	2004			2003		2002
Liabilities assumed	$	152,955		$	129,878	$	13,348
Fair value of assets acquired		159,637			118,482		11,100
Cash received (disbursed)		(6,682	)		11,396		2,248
Funds acquired		3,739			1,150		229
Net funds received (disbursed)	$	(2,943	)	$	12,546	$	2,477
Additional cash payment information
Interest paid	$	30,245		$	30,272	$	42,751
Income taxes paid		10,090			10,389		10,298

60

NOTE 13:          OTHER EXPENSE

                Other operating expenses consist of the following:

(In thousands)	2004		2003		2002
Professional services	$	2,029	$	1,999	$	1,877
Postage		2,256		2,024		1,881
Telephone		1,784		1,498		1,542
Credit card expense		2,374		2,679		1,933
Operating supplies		1,528		1,488		1,385
Amortization of goodwill and
core deposits		791		172		78
Write off of deferred debt issuance cost		771		—		—
Other expense		10,685		9,461		9,624
Total	$	22,218	$	19,321	$	18,320

                The Company had aggregate annual equipment rental expense of approximately $406,000 in 2004, $302,000 in 2003 and $480,000 in 2002. The Company had aggregate annual occupancy rental expense of approximately $1,079,000 in 2004, $942,000 in 2003 and $898,000 in 2002.

NOTE 14:          DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

                The following methods and assumptions were used to estimate the fair value of each class of financial instruments:

Cash and Cash Equivalents

                The carrying amount for cash and cash equivalents approximates fair value.

Investment Securities

                Fair values for investment securities equal quoted market prices, if available. If quoted market prices are not available, fair values are estimated based on quoted market prices of similar securities.

Mortgage Loans Held for Sale

                For homogeneous categories of loans, such as mortgage loans held for sale, fair value is estimated using the quoted market prices for securities backed by similar loans, adjusted for differences in loan characteristics.

Loans

                The fair value of loans is estimated by discounting the future cash flows, using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. Loans with similar characteristics were aggregated for purposes of the calculations. The carrying amount of accrued interest approximates its fair value.

Deposits

                The fair value of demand deposits, savings accounts and money market deposits is the amount payable on demand at the reporting date (i.e., their carrying amount). The fair value of fixed-maturity time deposits is estimated using a discounted cash flow calculation that applies the rates currently offered for deposits of similar remaining maturities. The carrying amount of accrued interest payable approximates its fair value.

61

Federal Funds Purchased, Securities Sold Under Agreement to Repurchaseand Short-Term Debt

                The carrying amount for federal funds purchased, securities sold under agreement to repurchase and short-term debt are a reasonable estimate of fair value.

Long-Term Debt

                Rates currently available to the Company for debt with similar terms and remaining maturities are used to estimate the fair value of existing debt.

Commitments to Extend Credit, Letters of Credit and Lines of Credit

                The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair values of letters of credit and lines of credit are based on fees currently charged for similar agreements or on the estimated cost to terminate or otherwise settle the obligations with the counterparties at the reporting date.

                The following table represents estimated fair values of the Company’s financial instruments. The fair values of certain of these instruments were calculated by discounting expected cash flows. This method involves significant judgments by management considering the uncertainties of economic conditions and other factors inherent in the risk management of financial instruments. Fair value is the estimated amount at which financial assets or liabilities could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. Because no market exists for certain of these financial instruments and because management does not intend to sell these financial instruments, the Company does not know whether the fair values shown below represent values at which the respective financial instruments could be sold individually or in the aggregate.

	December 31, 2004				December 31, 2003
(In thousands)	Carrying Amount		Fair Value		Carrying Amount		Fair Value
Financial assets
Cash and cash equivalents	$	153,731	$	153,731	$	201,615	$	201,615
Held-to-maturity securities		151,264		152,432		176,567		179,494
Available-for-sale securities		390,794		390,794		315,383		315,383
Assets held in trading accounts		4,916		4,916		90		90
Mortgage loans held for sale		9,246		9,246		12,211		12,211
Interest receivable		14,248		14,248		12,678		12,678
Loans, net		1,544,868		1,549,486		1,392,967		1,399,777
Financial liabilities
Non-interest bearing transaction accounts		293,137		293,137		270,343		270,343
Interest bearing transaction accounts and       savings deposits		769,296		769,294		670,908		670,873
Time deposits		896,762		897,326		862,217		864,687
Federal funds purchased and securities       sold under agreements to repurchase		104,785		104,785		100,209		100,209
Short-term debt		2,373		2,369		6,833		6,833
Long-term debt		94,663		95,254		100,916		107,577
Interest payable		3,039		3,039		2,636		2,636

62

                The fair value of commitments to extend credit and letters of credit is not presented since management believes the fair value to be insignificant.

NOTE 15:          SIGNIFICANT ESTIMATES AND CONCENTRATIONS

                Accounting principles generally accepted in the United Sates of America require disclosure of certain significant estimates and current vulnerabilities due to certain concentrations. Estimates related to the allowance for loan losses and certain concentrations of credit risk are reflected in Note 4.

NOTE 16:          COMMITMENTS AND CREDIT RISK

                The Company grants agri-business, credit card, commercial and residential loans to customers throughout Arkansas. Commitments to extend credit are agreements to lend to a customer, as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since a portion of the commitments may expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Each customer’s creditworthiness is evaluated on a case-by-case basis. The amount of collateral obtained, if deemed necessary, is based on management’s credit evaluation of the counterparty. Collateral held varies, but may include accounts receivable, inventory, property, plant and equipment, commercial real estate and residential real estate.

                At December 31, 2004, the Company had outstanding commitments to extend credit aggregating approximately $188,399,000 and $339,866,000 for credit card commitments and other loan commitments, respectively. At December 31, 2003, the Company had outstanding commitments to extend credit aggregating approximately $200,401,000 and $320,658,000 for credit card commitments and other loan commitments, respectively.

                Letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements, including commercial paper, bond financing and similar transactions. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. The Company had total outstanding letters of credit amounting to $16,684,000 and $14,180,000 at December 31, 2004 and 2003, respectively, with terms ranging from 90 days to three years. The Company’s deferred revenue under standby letter of credit agreements was approximately $85,000 and $200,000 at December 31, 2004 and 2003, respectively.

                At December 31, 2004, the Company did not have concentrations of 5% or more of the investment portfolio in bonds issued by a single municipality.

NOTE 17:          FUTURE CHANGES IN ACCOUNTING PRINCIPLE

                In December 2004, FASB issued SFAS No. 123R, Share-Based Payment, which requires all companies to measure compensation cost for all share-based payments (including employee stock options) at fair value. SFAS 123R becomes effective for public companies for interim or annual periods beginning after June 15, 2005. The standard would require companies to expense the fair value of all stock options that have future vesting provisions, are modified, or are newly granted beginning on the grant date of such options. The Company is currently evaluating the impact that this statement will have on its financial statements and the Company will adopt SFAS 123R on the effective date of the statement.                

                Presently, the Company is not aware of any other changes from the Financial Accounting Standards Board that will have a material impact on the Company’s present or future financial statements.

63

NOTE 18:          CONTINGENT LIABILITIES

                The Company and/or its subsidiary banks have various unrelated legal proceedings, most of which involve loan foreclosure activity pending, which, in the aggregate, are not expected to have a material adverse effect on the financial position of the Company and its subsidiaries. However, on October 1, 2003, an action in Pulaski County Circuit Court was filed by Thomas F. Carter, Tena P. Carter and certain related entities against Simmons First Bank of South Arkansas and Simmons First National Bank alleging wrongful conduct by the Banks in the collection of certain loans. The plaintiffs are seeking $2,000,000 in compensatory damages and $10,000,000 in punitive damages. The Company has filed a Motion to Dismiss. At this time, no basis for any material liability has been identified. The Banks plan to vigorously defend the claims asserted in the suit.

NOTE 19:          STOCKHOLDERS’ EQUITY

                The Company’s subsidiaries are subject to a legal limitation on dividends that can be paid to the parent company without prior approval of the applicable regulatory agencies. The approval of the Office of the Comptroller of the Currency is required, if the total of all the dividends declared by a national bank in any calendar year exceeds the total of its net profits, as defined, for that year, combined with its retained net profits of the preceding two years. Arkansas bank regulators have specified that the maximum dividend limit state banks may pay to the parent company without prior approval is 75% of the current year earnings plus 75% of the retained net earnings of the preceding year. At December 31, 2004, the Company subsidiaries had approximately $12.7 million in undivided profits available for payment of dividends to the Company, without prior approval of the regulatory agencies.

                The Company’s subsidiaries are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company must meet specific capital guidelines that involve quantitative measures of the Company’s assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. The Company’s capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

                Quantitative measures established by regulation to ensure capital adequacy require the Company to maintain minimum amounts and ratios (set forth in the table below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined) and of Tier 1 capital (as defined) to average assets (as defined). Management believes that, as of December 31, 2004, the Company meets all capital adequacy requirements to which it is subject.

                As of the most recent notification from regulatory agencies, the subsidiaries were well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Company and subsidiaries must maintain minimum total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the table. There are no conditions or events since that notification that management believes have changed the institutions’ categories.

64

                The Company’s actual capital amounts and ratios along with the Company’s most significant subsidiaries are presented in the following table.

	Actual				For Capital Adequacy Purposes				To Be Well Capitalized Under Prompt Corrective Action Provision
(In thousands)	Amount		Ratio-%		Amount		Ratio-%		Amount		Ratio-%
As of December 31, 2004
Total Risk-Based Capital Ratio
Simmons First National Corporation	$	222,678		14.0	$	127,245		8.0	$	N/A
Simmons First National Bank		90,587		11.5		63,017		8.0		78,771		10.0
Simmons First Bank of Jonesboro		19,769		11.2		14,121		8.0		17,651		10.0
Simmons First Bank of Russellville		21,393		17.8		9,615		8.0		12,019		10.0
Simmons First Bank of Northwest Arkansas		19,868		11.5		13,821		8.0		17,277		10.0
Tier 1 Capital Ratio
Simmons First National Corporation		202,325		12.7		63,724		4.0		N/A
Simmons First National Bank		82,844		10.6		31,262		4.0		46,893		6.0
Simmons First Bank of Jonesboro		17,556		9.9		7,093		4.0		10,640		6.0
Simmons First Bank of Russellville		19,929		16.6		4,802		4.0		7,203		6.0
Simmons First Bank of Northwest Arkansas		17,699		10.2		6,941		4.0		10,411		6.0
Leverage Ratio
Simmons First National Corporation		202,325		8.5		95,212		4.0		N/A
Simmons First National Bank		82,844		7.0		47,339		4.0		59,174		5.0
Simmons First Bank of Jonesboro		17,556		7.6		9,240		4.0		11,550		5.0
Simmons First Bank of Russellville		19,929		11.4		6,993		4.0		8,741		5.0
Simmons First Bank of Northwest Arkansas		17,699		7.5		9,439		4.0		11,799		5.0
As of December 31, 2003
Total Risk-Based Capital Ratio
Simmons First National Corporation	$	224,600		15.4	$	116,675		8.0	$	N/A
Simmons First National Bank		89,918		11.7		61,482		8.0		76,853		10.0
Simmons First Bank of Jonesboro		17,884		12.8		11,178		8.0		13,972		10.0
Simmons First Bank of Russellville		21,024		16.9		9,952		8.0		12,440		10.0
Simmons First Bank of Northwest Arkansas		18,461		11.7		12,623		8.0		15,779		10.0
Tier 1 Capital Ratio
Simmons First National Corporation		205,954		14.1		58,427		4.0		N/A
Simmons First National Bank		79,958		10.4		30,753		4.0		46,130		6.0
Simmons First Bank of Jonesboro		16,129		11.5		5,610		4.0		8,415		6.0
Simmons First Bank of Russellville		19,484		15.6		4,996		4.0		7,494		6.0
Simmons First Bank of Northwest Arkansas		16,458		10.3		6,391		4.0		9,587		6.0
Leverage Ratio
Simmons First National Corporation		205,954		9.9		83,213		4.0		N/A
Simmons First National Bank		79,958		7.3		43,813		4.0		54,766		5.0
Simmons First Bank of Jonesboro		16,129		8.7		7,416		4.0		9,270		5.0
Simmons First Bank of Russellville		19,484		10.2		7,641		4.0		9,551		5.0
Simmons First Bank of Northwest Arkansas		16,458		7.4		8,896		4.0		11,120		5.0

65

NOTE 20:          CONDENSED FINANCIAL INFORMATION (PARENT COMPANY ONLY)

CONDENSED BALANCE SHEETS
DECEMBER 31, 2004 and 2003

(In thousands)	2004			2003
ASSETS
Cash and cash equivalents	$	8,018		$	19,135
Investment securities		2,050			20,008
Investments in wholly-owned subsidiaries		257,851			221,626
Intangible assets, net		134			134
Premises and equipment		2,194			2,245
Other assets		7,105			6,609
TOTAL ASSETS	$	277,352		$	269,757
LIABILITIES
Long-term debt	$	36,930		$	56,713
Other liabilities		2,200			3,049
Total liabilities		39,130			59,762
STOCKHOLDERS’ EQUITY
Common stock		146			14,102
Surplus		62,826			35,988
Undivided profits		176,374			160,191
Accumulated other comprehensive loss    Unrealized depreciation on available-for-sale       securities, net of income tax credits of $673 at 2004 and       income tax credits of $170 at 2003		(1,124	)		(286	)
Total stockholders’ equity		238,222			209,995
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	277,352		$	269,757

CONDENSED STATEMENTS OF INCOME
YEARS ENDED DECEMBER 31, 2004, 2003 and 2002

(In thousands)	2004			2003			2002
INCOME
Dividends from subsidiaries	$	15,650		$	21,935		$	15,920
Other income		4,486			4,091			4,051
		20,136			26,026			19,971
EXPENSE		10,349			7,193			7,193
Income before income taxes and equity in
undistributed net income of subsidiaries		9,787			18,833			12,778
Provision for income taxes		(2,098	)		(1,075	)		(1,169	)
Income before equity in undistributed net
income of subsidiaries		11,885			19,908			13,947
Equity in undistributed net income of subsidiaries		12,561			3,882			8,131
NET INCOME	$	24,446		$	23,790		$	22,078

66

CONDENSED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 2004, 2003 and 2002

(In thousands)	2004			2003			2002
CASH FLOWS FROM OPERATING ACTIVITIES
Net income	$	24,446		$	23,790		$	22,078
Items not requiring (providing) cash      Depreciation and amortization		164			169			74
Deferred income taxes		149			(111	)		(373	)
Equity in undistributed income of bank subsidiaries		(12,561	)		(3,882	)		(8,131	)
Changes in
Other assets		(646	)		(67	)		(2,193	)
Other liabilities		(848	)		963			718
Net cash provided by operating activities		10,704			20,862			12,173
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of premises and equipment		(113	)		(134	)		(81	)
Purchase of subsidiary		(10,225	)		—			—
Capital contribution to subsidiaries		—			(17,930	)		—
Return of capital from subsidiary		—			6,032			—
Purchase of held-to-maturity securities		—			(20,008	)		—
Proceeds from sale of investment securities		17,958			—			—
Net cash provided by (used in) investing activities		7,620			(32,040	)		(81	)
CASH FLOWS FROM FINANCING ACTIVITIES
Principal reduction on long-term debt		(19,783	)		(2,000	)		(2,000	)
Issuance of long-term debt		—			30,930			—
Dividends paid		(8,263	)		(7,407	)		(6,789	)
Repurchase of common stock, net		(1,395	)		(1,476	)		(799	)
Net cash provided by (used in) financing activities		(29,441	)		20,047			(9,588	)
INCREASE (DECREASE) IN CASH AND    CASH EQUIVALENTS		(11,117	)		8,869			2,504
CASH AND CASH EQUIVALENTS,    BEGINNING OF YEAR		19,135			10,266			7,762
CASH AND CASH EQUIVALENTS, END OF YEAR	$	8,018		$	19,135		$	10,266

67

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

                No items are reportable.

ITEM 9A.          CONTROLS AND PROCEDURES

                (a) Evaluation of disclosure controls and procedures. The Company’s Chief Executive Officer and Chief Financial Officer have reviewed and evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in 15 C. F. R. 240.13a-14(c) and 15 C. F. R. 240.15-14(c)) as of the end of the period covered by this report. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that the Company’s current disclosure controls and procedures are effective.

                (b) Changes in Internal Controls. There were no significant changes in the Company’s internal controls or in other factors that could significantly affect those controls subsequent to the date of evaluation.

                (c) Management’s report on internal control over financial reporting. Management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting. The Company’s internal control over financial reporting is a process designed under the supervision of the Company’s Chief Executive Officer and Chief Financial Officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the Company’s financial statements for external purposes in accordance with generally accepted accounting principles.

                As of December 31, 2004, management assessed the effectiveness of the Company’s internal control over financial reporting based on the criteria for effective internal control over financial reporting established in “Internal Control — Integrated Framework,” issued by the Committee of Sponsoring Organizations (COSO) of the Treadway Commission. Based on the assessment, management determined that the Company maintained effective internal control over financial reporting as of December 31, 2004, based on those criteria.

                BKD, LLP, the independent registered public accounting firm that audited the consolidated financial statements of the Company included in this Annual Report on Form 10-K, has issued an attestation report on management’s assessment of the effectiveness of the Company’s internal control over financial reporting as of December 31, 2004. The report, which expresses unqualified opinions on management’s assessment and on the effectiveness of the Company’s internal control over financial reporting as of December 31, 2004, appears on page 69 hereof.

68

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Audit Committee, Board of Directors and stockholders
Simmons First National Corporation
Pine Bluff, Arkansas

We have audited management’s assessment, included in the accompanying Management’s Report on Internal Control over Financial Reporting, that SIMMONS FIRST NATIONAL CORPORATION maintained effective internal control over financial reporting as of December 31, 2004, based on criteria established inInternal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on management’s assessment and an opinion on the effectiveness of the Company’s internal control over financial reporting 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 effective internal control over financial reporting was maintained in all material respects. An audit includes obtaining an understanding of internal control over financial reporting, evaluating management’s assessment, testing and evaluating the design and operating effectiveness of internal control and performing such other procedures as we consider necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

                A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the company’s assets that could have a material effect on the financial statements.

                Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, management’s assessment that SIMMONS FIRST NATIONAL CORPORATION maintained effective internal control over financial reporting as of December 31, 2004, is fairly stated, in all material respects, based on criteria established inInternal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Also in our opinion, SIMMONS FIRST NATIONAL CORPORATION maintained, in all material respects, effective internal control over financial reporting as of December 31, 2004, based on criteria established inInternal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

                We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated financial statements of SIMMONS FIRST NATIONAL CORPORATION and our report dated February 9, 2005 expressed an unqualified opinion thereon.

                                                                                                                                /s/ BKD, LLP

                                                                                                                                BKD, LLP

Pine Bluff, Arkansas
February 9, 2005

69

ITEM 9B.          OTHER INFORMATION

                No items are reportable

PART III

ITEM 10.          DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY

                Incorporated herein by reference from the Company’s definitive proxy statement for the Annual Meeting of Stockholders to be held April 12, 2005, to be filed pursuant to Regulation 14A on or about March 11, 2005.

ITEM 11.          EXECUTIVE COMPENSATION

                Incorporated herein by reference from the Company’s definitive proxy statement for the Annual Meeting of Stockholders to be held April 12, 2005 to be filed pursuant to Regulation 14A on or about March 11, 2005.

ITEM 12.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

                Incorporated herein by reference from the Company’s definitive proxy statement for the Annual Meeting of Stockholders to be held April 12, 2005, to be filed pursuant to Regulation 14A on or about March 11, 2005.

ITEM 13.          CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

                Incorporated herein by reference from the Company’s definitive proxy statement for the Annual Meeting of Stockholders to be held April 12, 2005, to be filed pursuant to Regulation 14A on or about March 11, 2005.

ITEM 14.          PRINCIPAL ACCOUNTING FEES AND SERVICES

                Incorporated herein by reference from the Company’s definitive proxy statement for the Annual Meeting of Stockholders to be held April 12, 2005, to be filed pursuant to Regulation 14A on or about March 11, 2005.

70

PART IV

ITEM 15.          EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a) 1 and 2.  Financial Statements and any Financial Statement Schedules

                The financial statements and financial statement schedules listed in the accompanying index to the consolidated financial statements and financial statement schedules are filed as part of this report.

(b) Listing of Exhibits                                                                           

Exhibit No.		Description
	3.1	Restated Articles of Incorporation of Simmons First National Corporation II (incorporated by reference to Exhibit 4 to Simmons First National Corporation’s Quarterly Report on Form 10-Q for the Quarter ended March 31, 2004 (File No. 6253)).
	3.2	Amended By-Laws of Simmons First National Corporation (incorporated by reference to Exhibit 3 (ii) to Simmons First National Corporation’s Quarterly Report on Form 10-Q for the Quarter ended June 30, 1994 (File No. 6253)).
	10.1	Amended and Restated Trust Agreement, dated as of December 16, 2003, among the Company, Deutsche Bank Trust Company Americas, Deutsche Bank Trust Company Delaware and each of J. Thomas May, Barry L. Crow and Bob Fehlman as administrative trustees, with respect to Simmons First Capital Trust II (incorporated by reference to Exhibit 10.1 to Simmons First National Corporation’s Annual Report on Form 10-K for the Year ended December 31, 2003 (File No. 6253)).
	10.2	Guarantee Agreement, dated as of December 16, 2003, between the Company and Deutsche Bank Trust Company Americas, as guarantee trustee, with respect to Simmons First Capital Trust II (incorporated by reference to Exhibit 10.2 to Simmons First National Corporation’s Annual Report on Form 10-K for the Year ended December 31, 2003 (File No. 6253)).
	10.3	Junior Subordinated Indenture, dated as of December 16, 2003, among the Company and Deutsche Bank Trust Company Americas, as trustee, with respect to the junior subordinated note held by Simmons First Capital Trust II (incorporated by reference to Exhibit 10.3 to Simmons First National Corporation’s Annual Report on Form 10-K for the Year ended December 31, 2003 (File No. 6253)).
	10.4	Amended and Restated Trust Agreement, dated as of December 16, 2003, among the Company, Deutsche Bank Trust Company Americas, Deutsche Bank Trust Company Delaware and each of J. Thomas May, Barry L. Crow and Bob Fehlman as administrative trustees, with respect to Simmons First Capital Trust III (incorporated by reference to Exhibit 10.4 to Simmons First National Corporation’s Annual Report on Form 10-K for the Year ended December 31, 2003 (File No. 6253)).
	10.5	Guarantee Agreement, dated as of December 16, 2003, between the Company and Deutsche Bank Trust Company Americas, as guarantee trustee, with respect to Simmons First Capital Trust III (incorporated by reference to Exhibit 10.5 to Simmons First National Corporation’s Annual Report on Form 10-K for the Year ended December 31, 2003 (File No. 6253)).

71

10.6	Junior Subordinated Indenture, dated as of December 16, 2003, among the Company and Deutsche Bank Trust Company Americas, as trustee, with respect to the junior subordinated note held by Simmons First Capital Trust III (incorporated by reference to Exhibit 10.6 to Simmons First National Corporation’s Annual Report on Form 10-K for the Year ended December 31, 2003 (File No. 6253)).
10.7	Amended and Restated Trust Agreement, dated as of December 16, 2003, among the Company, Deutsche Bank Trust Company Americas, Deutsche Bank Trust Company Delaware and each of J. Thomas May, Barry L. Crow and Bob Fehlman as administrative trustees, with respect to Simmons First Capital Trust IV (incorporated by reference to Exhibit 10.7 to Simmons First National Corporation’s Annual Report on Form 10-K for the Year ended December 31, 2003 (File No. 6253)).
10.8	Guarantee Agreement, dated as of December 16, 2003, between the Company and Deutsche Bank Trust Company Americas, as guarantee trustee, with respect to Simmons First Capital Trust IV (incorporated by reference to Exhibit 10.8 to Simmons First National Corporation’s Annual Report on Form 10-K for the Year ended December 31, 2003 (File No. 6253)).
10.9	Junior Subordinated Indenture, dated as of December 16, 2003, among the Company and Deutsche Bank Trust Company Americas, as trustee, with respect to the junior subordinated note held by Simmons First Capital Trust IV (incorporated by reference to Exhibit 10.9 to Simmons First National Corporation’s Annual Report on Form 10-K for the Year ended December 31, 2003 (File No. 6253)).
14	Code of Ethics, dated December 2003, for CEO, CFO, controller and other accounting officers (incorporated by reference to Exhibit 14 to Simmons First National Corporation’s Annual Report on Form 10-K for the Year ended December 31, 2003 (File No. 6253)).
31.1	Rule 13a-14(a)/15d-14(a) Certification - J. Thomas May, Chairman, President and Chief Executive Officer.*
31.2	Rule 13a-14(a)/15d-14(a) Certification – Robert A. Fehlman, Senior Vice President and Chief Financial Officer.*
32.1	Certification Pursuant to 18 U.S.C. Sections 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – J. Thomas May, Chairman, President and Chief Executive Officer.*
32.2	Certification Pursuant to 18 U.S.C. Sections 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – Robert A. Fehlman, Senior Vice President and Chief Financial Officer.*
*   Filed herewith

72

SIGNATURES

                Pursuant to the requirements of Section 13 or 15 (d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

/s/ John L. Rush         February 17, 2005

John L. Rush, Secretary

                Pursuant to the requirements of the Securities and Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities indicated on or about February 17, 2005.

Signature	Title
/s/ J. Thomas May	Chairman, President, Chief Executive Officer
J. Thomas May	and Director
/s/ Robert A. Fehlman	Senior Vice President and Chief Financial
Robert A. Fehlman	Officer (Principal Financial and Accounting Officer)
/s/ William  E. Clark	Director
William E. Clark
/s/ Steven  A. Cosse`	Director
Steven A. Cosse`
/s/ Lara F. Hutt, III	Director
Lara F. Hutt, III
/s/ George Makris, Jr.	Director
George Makris, Jr.
/s/ David R. Perdue	Director
David R. Perdue
/s/ Harry L. Ryburn	Director
Harry L. Ryburn
/s/ Henry F. Trotter, Jr.	Director
Henry F. Trotter, Jr.

73