Attached files

file filename
8-K - FORM 8-K - PROSPERITY BANCSHARES INCpb20160426_8k.htm

Exhibit 99.1

 

 


PRESS RELEASE     

For more information contact:

 

 

Prosperity Bancshares, Inc.®     

Prosperity Bank Plaza     

4295 San Felipe     

Houston, Texas 77027 

 David Zalman

Chairman and Chief Executive Officer

281.269.7199

david.zalman@prosperitybankusa.com

 

 

FOR IMMEDIATE RELEASE

 

Prosperity Bancshares, Inc.®

REPORTS FIRST QUARTER

2016 EARNINGS

 

 

First quarter 2016 earnings per share (diluted) of $0.98

     
 

First quarter net income of $68.951 million

     
 

Nonperforming assets remain low at 0.29% of first quarter average earning assets

     
 

Return on first quarter average assets (annualized) of 1.24%

     
 

Return on first quarter average tangible common equity of 17.60%

     
 

First quarter efficiency ratio of 41.08%

 

HOUSTON, April 27, 2016. Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income for the quarter ended March 31, 2016 of $68.951 million or $0.98 per diluted common share. Additionally, nonperforming assets remain low at 0.29% of first quarter average earning assets.

 

“I am pleased to share the positive earnings we showed for the first quarter of 2016. We showed an impressive return on first quarter average tangible common equity of 17.60% and a notable 1.24% annualized return on first quarter average assets. Our earnings were impacted by a larger than normal provision for credit losses of $14.0 million. During the quarter we experienced a loss in three credits that were from acquired banks. Two of the credits were energy credits with total charge-offs of $6.0 million and one was an agricultural credit with a charge-off of $7.0 million,” said David Zalman, Prosperity’s Chairman and Chief Executive Officer.

 

“Despite the downturn in the oil and gas industry, the unemployment rates in Texas and Oklahoma remain strong. Obviously, parts of Texas are impacted more than others, such as Midland/Odessa, South Texas and Houston; however, other parts of Texas and Oklahoma are doing well, including Dallas/Ft. Worth, which has shown solid population and job growth, as well as Austin, San Antonio and the Bryan/College Station area. The petrochemical, medical and hospitality industries have taken up a lot of slack in the Houston and South Texas areas. I am constantly amazed at the resiliency in the markets we serve. Grade A office space and apartments have been negatively impacted in Houston, but are still holding up fairly well. Retail real estate is continuing to do very well. The aerospace industry is creating new jobs and a need for new homes in Oklahoma,” continued Zalman.

 

“Our associates are working hard selling our products and services, including deposits, loans, trust, mortgage banking, wealth management and cash management, as well as others that help our customers with their financial stability. I am very optimistic about our future. We believe that the hard work of our entire team will help our customers grow and, in turn, increase shareholder value,” concluded Zalman.

 

 
Page 1 of 17

 

 

Results of Operations for the Three Months Ended March 31, 2016

 

Net income was $68.951 million for the three months ended March 31, 2016 compared with $73.641 million for the same period in 2015. Net income per diluted common share was $0.98 for the three months ended March 31, 2016 compared with $1.05 for the same period in 2015. Net income (excluding purchase accounting adjustments) was $60.239 million for the quarter ended March 31, 2016 compared with $61.378 million for the quarter ended March 31, 2015. Net income per diluted common share (excluding purchase accounting adjustments) was $0.86 for the three months ended March 31, 2016 compared with $0.88 for the three months ended March 31, 2015. The reconciliation of these non-GAAP financial measures is shown on page 11. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended March 31, 2016 were 1.24%, 7.85% and 17.60%, respectively. Prosperity’s efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 41.08% for the three months ended March 31, 2016.

 

Net interest income before provision for credit losses for the quarter ended March 31, 2016 was $166.257 million compared with $162.905 million during the same period in 2015. This increase was primarily due to an increase in average interest-earning assets of 3.8%, partially offset by a decrease in loan discount accretion of $5.153 million for the three months ended March 31, 2016. Linked quarter net interest income before provision for credit losses was $166.257 million compared with $153.258 million during the three months ended December 31, 2015, primarily due to the acquisition of Tradition Bancshares, Inc. and its wholly-owned subsidiary Tradition Bank (collectively “Tradition”) on January 1, 2016.

 

The net interest margin on a tax equivalent basis was 3.48% for the three months ended March 31, 2016, compared with 3.57% for the same period in 2015. This change was primarily due to a decrease in loan discount accretion of $5.153 million for the three months ended March 31, 2016 compared with the three months ended March 31, 2015. Linked quarter net interest margin on a tax equivalent basis was 3.48% for the three months ended March 31, 2016 compared with 3.24% for the three months ended December 31, 2015. This change was primarily due to an increase in average interest-earning assets and loan discount accretion. Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis was 3.21% for the three months ended March 31, 2016, compared with 3.17% for the same period in 2015 and 3.11% for the three months ended December 31, 2015. The reconciliation of these non-GAAP financial measures is shown on page 11.

 

Noninterest income was $30.793 million for the three months ended March 31, 2016 compared with $28.421 million for the same period in 2015, an increase of $2.372 million or 8.3%. This change was due to an increase in service charges on deposit accounts, an increase in mortgage income and an increase in other noninterest income. On a linked quarter basis, noninterest income increased $510 thousand or 1.7% compared with the quarter ended December 31, 2015.

 

Noninterest expense was $80.528 million for the three months ended March 31, 2016 compared with $79.462 million for the same period in 2015, an increase of $1.066 million or 1.3%. This change was primarily due to an increase in other noninterest expense. On a linked quarter basis, noninterest expense increased $2.619 million or 3.4% compared with the quarter ended December 31, 2015. This was primarily due to an increase in salaries and benefits expense as a result of the Tradition acquisition and an increase in regulatory assessments and FDIC insurance. One-time pre-tax merger related expenses of $624 thousand related to the Tradition acquisition were recorded during the first quarter of 2016.

 

Balance Sheet Information

 

At March 31, 2016, Prosperity had $21.978 billion in total assets, an increase of $371.486 million or 1.7%, compared with $21.607 billion at March 31, 2015.

 

Loans at March 31, 2016 were $9.654 billion, an increase of $488.403 million or 5.3%, compared with $9.166 billion at March 31, 2015. Linked quarter loans increased $215.819 million or 2.3% (9.1% annualized) from $9.439 billion at December 31, 2015. Linked quarter loans were impacted by the acquisition of Tradition and a reduction in oil and gas loans.

 

As part of its commercial and industrial lending activities, Prosperity extends credit to oil and gas production and service companies. Oil and gas production loans are loans to companies directly involved in the exploration and/or production of oil and gas. Oil and gas service loans are loans to companies that provide services for oil and gas production and exploration. At March 31, 2016, oil and gas loans totaled $362.826 million or 3.8% of total loans, of which $166.422 million were to production companies and $196.404 million were to service companies. This compares with total oil and gas loans of $461.838 million or 5.0% of total loans at March 31, 2015, of which $213.177 million were to production companies and $248.661 million were to service companies. On a linked quarter basis, oil and gas loans decreased $36.258 million, from $399.084 million or 4.2% of total loans at December 31, 2015, of which $178.614 million were production loans and $220.470 million were servicing loans.

 

 
Page 2 of 17

 

 

Deposits at March 31, 2016 were $17.873 billion, an increase of $311.414 million or 1.8%, compared with $17.561 billion at March 31, 2015. Linked quarter deposits increased $191.647 million or 1.1% from $17.681 billion at December 31, 2015.

 

The table below provides detail on loans acquired and deposits assumed in the acquisition of Tradition completed on January 1, 2016:

 

Balance Sheet Data (at period end)

(In thousands)

   

Mar 31, 2016

   

Dec 31, 2015

   

Sep 30, 2015

   

Jun 30, 2015

   

Mar 31, 2015

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 
                                         

Loans acquired (including new production since acquisition date):

                                       

Tradition

  $ 232,160     $ -     $ -     $ -     $ -  

All other loans

    9,422,248       9,438,589       9,204,988       9,114,335       9,166,005  

Total loans

  $ 9,654,408     $ 9,438,589     $ 9,204,988     $ 9,114,335     $ 9,166,005  
                                         
                                         

Deposits assumed (including new deposits since acquisition date):

                                       

Tradition

  $ 476,203     $ -     $ -     $ -     $ -  

All other deposits

    17,396,563       17,681,119       16,939,937       17,001,664       17,561,352  

Total deposits

  $ 17,872,766     $ 17,681,119     $ 16,939,937     $ 17,001,664     $ 17,561,352  

 

Excluding loans acquired in the Tradition acquisition and new production at the acquired banking centers since the acquisition date, loans at March 31, 2016 increased $256.243 million or 2.8% compared with March 31, 2015 and, on a linked quarter basis, decreased $16.341 million or 0.2%.

 

Excluding deposits assumed in the Tradition acquisition and new deposits generated at the acquired banking centers since the acquisition date, deposits at March 31, 2016 decreased $164.789 million or 0.9% compared with March 31, 2015 and, on a linked quarter basis, decreased $284.556 million or 1.6%.

 

Asset Quality

 

Nonperforming assets totaled $56.985 million or 0.29% of quarterly average interest-earning assets at March 31, 2016, compared with $35.376 million or 0.19% of quarterly average interest-earning assets at March 31, 2015, and $43.459 million or 0.23% of quarterly average interest-earning assets at December 31, 2015. On a linked quarter basis, nonperforming assets increased $13.526 million or 31.1%. This increase was primarily due to an agricultural loan and other real estate acquired from Tradition.

 

The allowance for credit losses was 0.87% of total loans at March 31, 2016, 0.88% of total loans at March 31, 2015 and 0.86% of total loans at December 31, 2015. Excluding loans acquired that are accounted for under FASB Accounting Standards Codification (“ASC”) Topics 310-20 and 310-30, the allowance for credit losses was 1.03% of remaining loans as of March 31, 2016, compared with 1.12% at March 31, 2015 and 1.01% at December 31, 2015. Refer to the “Notes to Selected Financial Data” at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure.

 

The provision for credit losses was $14.000 million for the three months ended March 31, 2016 compared with $1.250 million for the three months ended March 31, 2015 and $500 thousand for the three months ended December 31, 2015.

 

Net charge-offs were $11.670 million for the three months ended March 31, 2016 compared with $1.049 million for the three months ended March 31, 2015 and $119 thousand for the three months ended December 31, 2015. This increase was primarily due to charge-offs related to one agricultural loan and two energy loans during the first quarter of 2016.

 

Conference Call

 

Prosperity’s management team will host a conference call on Wednesday, April 27, 2016 at 10:30 a.m. Eastern Time (9:30 a.m. Central Time) to discuss Prosperity’s first quarter 2016 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 7806381.

 

 
Page 3 of 17

 

 

Alternatively, individuals may listen to the live webcast of the presentation by visiting Prosperity’s website at www.prosperitybankusa.com. The webcast may be accessed directly from Prosperity’s home page by clicking the “Investor Relations” tab and then the “Presentations & Calls” link.

 

Non-GAAP Financial Measures

 

Prosperity’s management uses certain non−GAAP financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity and the tangible equity to tangible assets ratio. Further, as a result of acquisitions, and the related purchase accounting adjustments, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its net income and earnings per share (excluding purchase accounting adjustments) and its allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20, “Receivables-Nonrefundable Fees and Other Costs” and 310-30, “Receivables-Loans and Debt Securities Acquired with Deteriorated Credit Quality”). Prosperity has included in this Earnings Release information related to these non-GAAP financial measures for the applicable periods presented. Please refer to page 11 and to the “Notes to Selected Financial Data” at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures.

 

Dividend

 

Prosperity Bancshares, Inc. (“Prosperity Bancshares”) declared a second quarter cash dividend of $0.30 per share, to be paid on July 1, 2016 to all shareholders of record as of June 17, 2016.

 

Stock Repurchase Program

 

On January 27, 2016, Prosperity Bancshares announced a stock repurchase program under which up to 5%, or approximately 3.54 million shares, of its outstanding common stock may be acquired over the next twelve months at the discretion of management.  During the first quarter of 2016, Prosperity Bancshares repurchased 1.16 million shares of its common stock at an average weighted price of $40.66 per share. 

 

Acquisition of Tradition Bancshares, Inc.

 

On January 1, 2016, Prosperity Bancshares completed the acquisition of Tradition Bancshares, Inc. and its wholly-owned subsidiary Tradition Bank headquartered in Houston, Texas. Tradition Bank operated 7 banking offices in the Houston, Texas area, including its main office in Bellaire, 3 banking centers in Katy and 1 banking center in The Woodlands. As of December 31, 2015, Tradition Bancshares, Inc., on a consolidated basis, reported total assets of $547.963 million, total loans of $253.315 million, total deposits of $488.928 million and shareholders’ equity of $43.103 million.

 

Under the terms of the definitive agreement, Prosperity Bancshares issued 679,528 shares of Prosperity Bancshares common stock plus $39.0 million in cash for all outstanding shares of Tradition Bancshares, Inc. capital stock.

 

Prosperity Bancshares, Inc. ®

 

As of March 31, 2016, Prosperity Bancshares, Inc. ® is a $21.978 billion Houston, Texas based regional financial holding company, formed in 1983. Operating under a community banking philosophy and seeking to develop broad customer relationships based on service and convenience, Prosperity offers a variety of traditional loan and deposit products to its customers, which consist primarily of small and medium sized businesses and consumers. In addition to established banking products, Prosperity offers a complete line of services including: Internet Banking services at www.prosperitybankusa.com, Retail Brokerage Services, Credit Cards, MasterMoney Debit Cards, 24 hour voice response banking, Trust and Wealth Management, Mortgage Services, Cash Management and Mobile Banking.

 

Prosperity currently operates 245 full-service banking locations: 65 in the Houston area, including The Woodlands; 29 in the South Texas area including Corpus Christi and Victoria; 36 in the Dallas/Fort Worth area; 22 in the East Texas area; 29 in the Central Texas area including Austin and San Antonio; 34 in the West Texas area including Lubbock, Midland-Odessa and Abilene; 16 in the Bryan/College Station area, 6 in the Central Oklahoma area and 8 in the Tulsa, Oklahoma area.

 

 
Page 4 of 17

 

Bryan/College Station Area -

 

Fort Worth - 

 

Uptown

 

West Texas Area -

Bryan

 

Haltom City

 

Waugh Drive

 

Abilene -

Bryan-29th Street

 

Keller

 

Westheimer

 

Antilley Road

Bryan-East

 

Roanoke

 

West University

 

Barrow Street

Bryan-North

 

Stockyards

 

Woodcreek

 

Cypress Street

Caldwell

         

Judge Ely

College Station

 

Other Dallas/Fort Worth Area

 

Other Houston Area

 

Mockingbird

Crescent Point

 

Locations -

 

Locations - 

   

Hearne

 

Arlington

 

Angleton

 

Lubbock -

Huntsville

 

Azle

 

Bay City

 

4th Street

Madisonville

 

Ennis

 

Beaumont

 

66th Street

Navasota

 

Gainesville

 

Cinco Ranch

 

82nd Street

New Waverly

 

Glen Rose

 

Cleveland

 

86th Street

Rock Prairie

 

Granbury

 

East Bernard

 

98th Street

Southwest Parkway

 

Mesquite

 

El Campo

 

Avenue Q

Tower Point

 

Muenster

 

Dayton

 

North University

Wellborn Road

 

Sanger

 

Galveston

 

Texas Tech Student Union

   

Waxahachie

 

Groves

   

Central Texas Area -

 

Weatherford

 

Hempstead

 

Midland -

Austin -

     

Hitchcock

 

Wadley

Allandale

 

East Texas Area -

 

Katy-Spring Green

 

Wall Street

Cedar Park

 

Athens

 

Liberty

   

Congress

 

Blooming Grove

 

Magnolia

 

Odessa -

Lakeway

 

Canton

 

Magnolia Parkway

 

Grandview

Liberty Hill

 

Carthage

 

Mont Belvieu

 

Grant

Northland

 

Corsicana

 

Nederland

 

Kermit Highway

Oak Hill

 

Crockett

 

Needville

 

Parkway

Research Blvd

 

Eustace

 

Rosenberg

   

Westlake

 

Gilmer

 

Shadow Creek

 

Other West Texas Area Locations -

   

Grapeland

 

Spring

 

Big Spring

Other Central Texas Area Locations -

 

Gun Barrel City

 

The Woodlands-College Park

 

Brownfield

Bastrop

 

Jacksonville

 

The Woodlands-I-45

 

Brownwood

Canyon Lake

 

Kerens

 

The Woodlands-Research Forest

 

Cisco

Dime Box

 

Longview

 

Tomball

 

Comanche

Dripping Springs

 

Mount Vernon

 

Waller

 

Early

Elgin

 

Palestine

 

West Columbia

 

Floydada

Flatonia

 

Rusk

 

Wharton

 

Gorman

Georgetown

 

Seven Points

 

Winnie

 

Levelland

Gruene

 

Teague

 

Wirt

 

Littlefield

Kingsland

 

Tyler-Beckham

     

Merkel

La Grange

 

Tyler-South Broadway

 

South Texas Area -

 

Plainview

Lexington

 

Tyler-University

 

Corpus Christi -

 

San Angelo

New Braunfels

 

Winnsboro

 

Calallen

 

Slaton

Pleasanton

     

Carmel

 

Snyder

Round Rock

 

Houston Area -

 

Northwest

   

San Antonio

 

Houston - 

 

Saratoga

 

Oklahoma

Schulenburg

 

Aldine

 

Timbergate

 

Central Oklahoma Area-

Seguin

 

Alief

 

Water Street

 

Oklahoma City -

Smithville

 

Bellaire (Tradition)

 

 

 

23rd Street

Thorndale

 

Beltway

 

Other South Texas Area

 

Expressway

Weimar

 

Clear Lake

 

Locations - 

 

I-240

   

Copperfield

 

Alice

 

Memorial

Dallas/Fort Worth Area -

 

Cypress

 

Aransas Pass

   

Dallas -

 

Downtown

 

Beeville

 

Other Central Oklahoma Area

Abrams Centre

 

Eastex

 

Colony Creek

 

Locations -

Balch Springs

 

Fairfield

 

Cuero

 

Edmond

Camp Wisdom

 

First Colony

 

Edna

 

Norman

Cedar Hill

 

Fry Road

 

Goliad

   

Dallas – Central Expressway

 

Gessner

 

Gonzales

 

Tulsa Area-

Forest Park

 

Gladebrook

 

Hallettsville

 

Tulsa -

Frisco

 

Grand Parkway

 

Kingsville

 

Garnett

Frisco-West

 

Heights

 

Mathis

 

Harvard

Kiest

 

Highway 6 West

 

Padre Island

 

Memorial

McKinney

 

Little York

 

Palacios

 

Sheridan

McKinney-Stonebridge

 

Medical Center

 

Port Lavaca

 

S. Harvard

Midway

 

Memorial Drive

 

Portland

 

Utica Tower

Northwest Highway

 

Northside

 

Rockport

 

Yale

Plano

 

Pasadena

 

Sinton

   

Preston Forest

 

Pecan Grove

 

Taft

 

Other Tulsa Area Locations -

Preston Road

 

Pin Oak

 

Victoria

 

Owasso

Red Oak

 

River Oaks

 

Victoria-Navarro

   

Sachse

 

Sugar Land

 

Victoria-North

   

The Colony

 

SW Medical Center

 

Yoakum

   

Turtle Creek

 

Tanglewood

 

Yorktown

   

Westmoreland

 

The Plaza

       

- - -

 
Page 5 of 17

 

 

Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity’s management on the conference call may contain, forward-looking statements within the meaning of the securities laws that are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries. These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties, many of which are outside of Prosperity’s control, which may cause actual results to differ materially from those expressed or implied by the forward-looking statements. These risks and uncertainties include but are not limited to whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity’s securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate, interest rate and commodity price fluctuations; and weather. These and various other factors are discussed in Prosperity Bancshares’ Annual Report on Form 10-K for the year ended December 31, 2015 and other reports and statements Prosperity Bancshares has filed with the SEC. Copies of the SEC filings for Prosperity Bancshares® may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

 

 
Page 6 of 17

 

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

   

Mar 31, 2016

   

Dec 31, 2015

   

Sep 30, 2015

   

Jun 30, 2015

   

Mar 31, 2015

 

Balance Sheet Data

                                       

(at period end)

                                       

Total loans

  $ 9,654,408     $ 9,438,589     $ 9,204,988     $ 9,114,335     $ 9,166,005  

Investment securities(A)

    9,448,704       9,502,427       9,530,761       9,698,079       9,579,496  

Federal funds sold

    1,386       1,418       996       1,451       1,639  

Allowance for credit losses

    (83,714 )     (81,384 )     (81,003 )     (80,972 )     (80,963 )

Cash and due from banks

    334,592       562,544       300,230       353,047       352,642  

Goodwill

    1,903,451       1,868,827       1,881,955       1,881,955       1,881,955  

Core deposit intangibles, net

    47,195       49,417       51,712       54,068       56,458  

Other real estate owned

    16,695       2,963       3,271       2,806       3,010  

Fixed assets, net

    277,951       267,996       271,650       275,347       276,468  

Other assets

    377,677       424,419       402,676       386,171       370,149  

Total assets

  $ 21,978,345     $ 22,037,216     $ 21,567,236     $ 21,686,287     $ 21,606,859  
                                         

Noninterest-bearing deposits

  $ 5,112,943     $ 5,136,579     $ 5,093,175     $ 5,040,628     $ 5,038,436  

Interest-bearing deposits

    12,759,823       12,544,540       11,846,762       11,961,036       12,522,916  

Total deposits

    17,872,766       17,681,119       16,939,937       17,001,664       17,561,352  

Other borrowings

    186,225       491,399       786,571       886,741       331,914  

Securities sold under repurchase agreements

    304,204       315,253       310,038       334,189       318,418  

Junior subordinated debentures

    7,217       -       -       -       -  

Other liabilities

    108,873       86,535       119,451       106,408       93,314  

Total liabilities

    18,479,285       18,574,306       18,155,997       18,329,002       18,304,998  

Shareholders' equity(B)

    3,499,060       3,462,910       3,411,239       3,357,285       3,301,861  

Total liabilities and equity

  $ 21,978,345     $ 22,037,216     $ 21,567,236     $ 21,686,287     $ 21,606,859  

 

(A) Includes $3,286, $3,138, $3,788, $4,655 and $5,296 in unrealized gains on available for sale securities for the quarterly periods ended March 31, 2016, December 31, 2015, September 30, 2015, June 30, 2015 and March 31, 2015, respectively.

 

(B) Includes $2,136, $2,040, $2,462, $3,026 and $3,442 in after-tax unrealized gains on available for sale securities for the quarterly periods ended March 31, 2016, December 31, 2015, September 30, 2015, June 30, 2015 and March 31, 2015, respectively.

 

 
Page 7 of 17

 

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

   

Three Months Ended

 
   

Mar 31, 2016

   

Dec 31, 2015

   

Sep 30, 2015

   

Jun 30, 2015

   

Mar 31, 2015

 
                                         

Income Statement Data

                                       

Interest income:

                                       

Loans

  $ 124,522     $ 114,234     $ 116,911     $ 119,404     $ 124,878  

Securities(C)

    52,573       48,301       48,610       48,530       48,562  

Federal funds sold and other earning assets

    96       37       22       47       165  

Total interest income

    177,191       162,572       165,543       167,981       173,605  
                                         

Interest expense:

                                       

Deposits

    10,206       8,575       8,753       9,169       9,577  

Other borrowings

    482       541       473       365       129  

Securities sold under repurchase agreements

    212       198       209       208       203  

Junior subordinated debentures

    34       -       -       -       791  

Total interest expense

    10,934       9,314       9,435       9,742       10,700  

Net interest income

    166,257       153,258       156,108       158,239       162,905  

Provision for credit losses

    14,000       500       5,310       500       1,250  

Net interest income after provision for credit losses

    152,257       152,758       150,798       157,739       161,655  
                                         

Noninterest income:

                                       

Nonsufficient funds (NSF) fees

    8,189       8,974       9,082       8,310       7,918  

Credit card, debit card and ATM card income

    5,827       5,938       5,955       6,003       5,638  

Service charges on deposit accounts

    4,590       4,289       4,438       4,189       4,179  

Trust income

    2,027       1,988       1,986       2,047       2,009  

Mortgage income

    1,471       1,289       1,770       1,513       1,148  

Brokerage income

    1,290       1,407       1,596       1,541       1,409  

Bank owned life insurance income

    1,383       1,394       1,384       1,390       1,380  

Net gain on sale of assets

    1,020       581       173       270       1,379  

Other noninterest income

    4,996       4,423       5,396       5,034       3,361  

Total noninterest income

    30,793       30,283       31,780       30,297       28,421  
                                         

Noninterest expense:

                                       

Salaries and benefits

    50,114       48,500       46,587       47,819       49,966  

Net occupancy and equipment

    5,624       5,774       6,088       5,812       5,964  

Credit and debit card, data processing and software amortization

    4,430       3,996       3,924       4,045       3,817  

Regulatory assessments and FDIC insurance

    3,430       2,460       3,366       4,253       4,354  

Core deposit intangibles amortization

    2,223       2,295       2,356       2,390       2,489  

Depreciation

    3,349       3,310       3,313       3,420       2,916  

Communications

    2,939       2,814       2,663       2,835       2,809  

Other real estate expense

    42       241       123       129       132  

Net (gain) loss on sale of other real estate

    (14 )     52       (68 )     (32 )     14  

Other noninterest expense

    8,391       8,467       8,078       9,064       7,001  

Total noninterest expense

    80,528       77,909       76,430       79,735       79,462  

Income before income taxes

    102,522       105,132       106,148       108,301       110,614  

Provision for income taxes

    33,571       34,657       35,550       36,369       36,973  

Net income available to common shareholders

  $ 68,951     $ 70,475     $ 70,598     $ 71,932     $ 73,641  

 

(C) Interest income on securities was reduced by net premium amortization of $10,253, $13,775, $14,845, $15,466 and $14,144 for the three month periods ended March 31, 2016, December 31, 2015, September 30, 2015, June 30, 2015 and March 31, 2015, respectively.

 

 
Page 8 of 17

 

 

Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

(Dollars and share amounts in thousands, except per share data and market prices)

 

   

Three Months Ended

 
   

Mar 31, 2016

   

Dec 31, 2015

   

Sep 30, 2015

   

Jun 30, 2015

   

Mar 31, 2015

 
                                         

Profitability

                                       

Net income

  $ 68,951     $ 70,475     $ 70,598     $ 71,932     $ 73,641  
                                         

Basic earnings per share

  $ 0.98     $ 1.01     $ 1.01     $ 1.03     $ 1.05  

Diluted earnings per share

  $ 0.98     $ 1.01     $ 1.01     $ 1.03     $ 1.05  
                                         

Return on average assets (D)

    1.24 %     1.30 %     1.30 %     1.33 %     1.37 %

Return on average common equity (D)

    7.85 %     8.17 %     8.31 %     8.61 %     8.98 %

Return on average tangible common equity (D) (E)

    17.60 %     18.56 %     19.30 %     20.49 %     21.84 %

Tax equivalent net interest margin (F)

    3.48 %     3.24 %     3.30 %     3.39 %     3.57 %

Efficiency ratio(G)

    41.08 %     42.58 %     40.72 %     42.35 %     41.83 %
                                         

Liquidity and Capital Ratios

                                       

Equity to assets

    15.92 %     15.71 %     15.82 %     15.48 %     15.28 %

Common equity tier 1 capital

    13.20 %     13.55 %     13.37 %     12.91 %     12.40 %

Tier 1 risk-based capital

    13.20 %     13.55 %     13.37 %     12.91 %     12.40 %

Total risk-based capital

    13.90 %     14.25 %     14.09 %     13.63 %     13.14 %

Tier 1 leverage capital

    7.70 %     7.97 %     7.65 %     7.35 %     6.96 %

Period end tangible equity to period end tangible assets(E)

    7.73 %     7.68 %     7.53 %     7.20 %     6.93 %
                                         

Other Data

                                       

Weighted-average shares used in computing earnings per share

                                       

Basic

    70,174       70,021       70,041       70,037       70,034  

Diluted

    70,181       70,032       70,053       70,053       70,055  

Period end shares outstanding

    69,543       70,022       70,040       70,040       70,024  

Cash dividends paid per common share

  $ 0.3000     $ 0.3000     $ 0.2725     $ 0.2725     $ 0.2725  

Book value per share

  $ 50.32     $ 49.45     $ 48.70     $ 47.93     $ 47.15  

Tangible book value per share(E)

  $ 22.27     $ 22.06     $ 21.10     $ 20.29     $ 19.47  
                                         

Common Stock Market Price

                                       

High

  $ 47.50     $ 57.04     $ 59.97     $ 59.30     $ 55.88  

Low

    33.57       46.23       43.76       50.91       45.01  

Period end closing price

    46.39       47.86       49.11       57.74       52.48  

Employees – FTE

    3,132       3,037       3,051       3,065       3,081  

Number of banking centers

    246       241       244       245       244  

 

(D) Interim periods annualized.

(E) Refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure.

(F) Net interest margin for all periods presented is based on average balances on an actual 365 day or 366 day basis.

(G) Calculated by dividing total noninterest expense, excluding credit loss provisions, by net interest income plus noninterest income, excluding net gains and losses on the sale of assets. Additionally, taxes are not part of this calculation.

 

 
Page 9 of 17

 

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

YIELD ANALYSIS

 

Three Months Ended

   
   

Mar 31, 2016

     

Dec 31, 2015

     

Mar 31, 2015

   
   

Average Balance

   

Interest Earned/ Interest Paid

   

Average Yield/ Rate

 

(J)

 

Average Balance

   

Interest Earned/ Interest Paid

   

Average Yield/ Rate

 

(J)

 

Average Balance

   

Interest Earned/ Interest Paid

   

Average Yield/ Rate

 

(J)

                                                                               

Interest-Earning Assets:

                                                                             

Loans

  $ 9,700,554     $ 124,522       5.16 %     $ 9,322,399     $ 114,234       4.86 %     $ 9,189,380     $ 124,878       5.51 %  

Investment securities

    9,630,496       52,573       2.20 %

(H)

    9,524,084       48,301       2.01 %

(H)

    9,241,434       48,562       2.13 %

(H)

Federal funds sold and other earning assets

    80,400       96       0.48 %       65,695       37       0.22 %       267,672       165       0.25 %  

Total interest-earning assets

    19,411,450       177,191       3.67 %       18,912,178       162,572       3.41 %       18,698,486       173,605       3.77 %  

Allowance for credit losses

    (83,883 )                       (81,230 )                       (80,681 )                  

Noninterest-earning assets

    2,937,937                         2,854,168                         2,871,702                    

Total assets

  $ 22,265,504                       $ 21,685,116                       $ 21,489,507                    
                                                                               

Interest-Bearing Liabilities:

                                                                             

Interest-bearing demand deposits

  $ 4,442,652     $ 2,784       0.25 %     $ 3,767,138     $ 2,005       0.21 %     $ 4,178,883     $ 2,583       0.25 %  

Savings and money market deposits

    5,820,161       3,885       0.27 %       5,511,240       3,317       0.24 %       5,542,081       3,405       0.25 %  

Certificates and other time deposits

    2,577,676       3,537       0.55 %       2,560,527       3,253       0.50 %       2,956,038       3,589       0.49 %  

Other borrowings

    361,778       482       0.54 %       839,164       541       0.26 %       72,118       129       0.73 %  

Securities sold under repurchase agreements

    306,192       212       0.28 %       314,278       198       0.25 %       340,469       203       0.24 %  

Junior subordinated debentures

    7,217       34       1.89 %                           119,408       791       2.69 %  

Total interest-bearing liabilities

    13,515,676       10,934       0.33 %

(I)

    12,992,347       9,314       0.28 %

(I)

    13,208,997       10,700       0.33 %

(I)

                                                                               

Noninterest-bearing liabilities:

                                                                             

Noninterest-bearing demand deposits

    5,085,456                         5,124,630                         4,899,279                    

Other liabilities

    149,379                         116,860                         100,648                    

Total liabilities

    18,750,511                         18,233,837                         18,208,924                    

Shareholders' equity

    3,514,993                         3,451,279                         3,280,583                    

Total liabilities and shareholders' equity

  $ 22,265,504                       $ 21,685,116                       $ 21,489,507                    
                                                                               

Net interest income and margin

          $ 166,257       3.44 %             $ 153,258       3.22 %             $ 162,905       3.53 %  
                                                                               

Non-GAAP to GAAP reconciliation:

                                                                             

Tax equivalent adjustment

            1,836                         1,412                         1,664            
                                                                               

Net interest income and margin (tax equivalent basis)

          $ 168,093       3.48 %             $ 154,670       3.24 %             $ 164,569       3.57 %  

 

(H) Yield on securities was impacted by net premium amortization of $10,253, $13,775 and $14,144 for the three month periods ended March 31, 2016, December 31, 2015 and March 31, 2015, respectively.

(I) Total cost of funds, including noninterest bearing deposits, was 0.24%, 0.20% and 0.24% for the three months ended March 31, 2016, December 31, 2015 and March 31, 2015, respectively.

(J) Annualized and based on an actual 365 day or 366 day basis.

 

 
Page 10 of 17

 

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands, except per share data)

 

   

Three Months Ended

 
   

Mar 31, 2016

   

Dec 31, 2015

   

Sep 30, 2015

   

Jun 30, 2015

   

Mar 31, 2015

 

Adjustment to Loan Yield (K)

                                       

Interest on loans, as reported

  $ 124,522     $ 114,234     $ 116,911     $ 119,404     $ 124,878  

Purchase accounting adjustment- loan discount accretion

                                       

ASC 310-20

    (6,663 )     (6,066 )     (7,060 )     (10,388 )     (10,714 )

ASC 310-30

    (7,831 )     (1,773 )     (3,974 )     (3,214 )     (8,933 )

Total

    (14,494 )     (7,839 )     (11,034 )     (13,602 )     (19,647 )

Interest on loans excluding discount accretion

  $ 110,028     $ 106,395     $ 105,877     $ 105,802     $ 105,231  

Average loans

  $ 9,700,554     $ 9,322,399     $ 9,156,679     $ 9,133,625     $ 9,189,380  

Loan yield excluding purchase accounting adjustment

    4.56 %     4.53 %     4.59 %     4.65 %     4.64 %

Loan yield, as reported

    5.16 %     4.86 %     5.07 %     5.24 %     5.51 %
                                         

Adjustment to Securities Yield (K)

                                       

Interest on securities, as reported

  $ 52,573     $ 48,301     $ 48,610     $ 48,530     $ 48,562  

Purchase accounting adjustment-securities amortization

    1,722       1,578       1,565       1,579       1,647  

Interest on securities excluding amortization

  $ 54,295     $ 49,879     $ 50,175     $ 50,109     $ 50,209  

Average securities

  $ 9,630,496     $ 9,524,084     $ 9,706,373     $ 9,688,961     $ 9,241,434  

Securities yield excluding purchase accounting adjustment

    2.27 %     2.08 %     2.05 %     2.07 %     2.20 %

Securities yield, as reported

    2.20 %     2.01 %     1.99 %     2.01 %     2.13 %
                                         

Adjustment to Time Deposits Yield (K)

                                       

Interest on time deposits, as reported

  $ 3,537     $ 3,253     $ 3,400     $ 3,568     $ 3,589  

Purchase accounting adjustment- time deposit amortization

    182       195       220       220       420  

Interest on time deposits excluding amortization

  $ 3,719     $ 3,448     $ 3,620     $ 3,788     $ 4,009  

Average time deposits

  $ 2,577,676     $ 2,560,527     $ 2,685,346     $ 2,821,058     $ 2,956,038  

Time deposits yield excluding purchase accounting adjustment

    0.58 %     0.53 %     0.53 %     0.54 %     0.55 %

Time deposits yield, as reported

    0.55 %     0.50 %     0.50 %     0.51 %     0.49 %
                                         

Net Interest Margin (tax equivalent basis, excluding purchase accounting adjustments to yield) (K)

    3.21 %     3.11 %     3.10 %     3.13 %     3.17 %
                                         

Net Interest Margin (tax equivalent basis), as reported

    3.48 %     3.24 %     3.30 %     3.39 %     3.57 %
                                         

Net income available to common shareholders, as reported

  $ 68,951     $ 70,475     $ 70,598     $ 71,932     $ 73,641  

Less: Purchase accounting adjustments, net of tax (L)

    (8,712 )     (4,328 )     (6,444 )     (8,132 )     (12,263 )

Net income available to common shareholders, excluding purchase accounting adjustments (K)

  $ 60,239     $ 66,147     $ 64,154     $ 63,800     $ 61,378  
                                         

Basic earnings per share, excluding purchase accounting adjusments (K)

  $ 0.86     $ 0.94     $ 0.92     $ 0.91     $ 0.88  

Diluted earnings per share, excluding purchase accounting adjustments (K)

  $ 0.86     $ 0.94     $ 0.92     $ 0.91     $ 0.88  

 

 

   

Acquired Loans Accounted for Under ASC 310-20

   

Acquired Loans Accounted for Under ASC 310-30

   

Total Loans Accounted for Under ASC 310-20 and 310-30

 
   

Balance at

Acquisition Date

   

Balance at

Dec 31, 2015

   

Balance at

Mar 31, 2016

   

Balance at

Acquisition Date

   

Balance at

Dec 31, 2015

   

Balance at

Mar 31, 2016

   

Balance at

Acquisition Date

     

Balance at

Dec 31, 2015

   

Balance at

Mar 31, 2016

 

Loan marks:

                                                                         

Previously acquired banks (M)

  $ 225,589     $ 54,734     $ 47,386     $ 131,906     $ 39,976     $ 27,928     $ 357,495       $ 94,710     $ 75,314  

2016 acquisition (N)

    3,491       -       3,123       10,222       -       6,126       13,713         -       9,249  

Total

    229,080       54,734       50,509       142,128       39,976       34,054       371,208         94,710       84,563  
                                                                           

Acquired portfolio loan balances:

                                                                         

Previously acquired banks (M)

    5,456,934       1,430,501       1,289,661       255,846       79,802       60,917       5,712,780         1,510,303       1,350,578  

2016 acquisition (N)

    234,064       -       216,631       19,375       -       12,673       253,439         -       229,304  

Total

    5,690,998       1,430,501       1,506,292       275,221       79,802       73,590       5,966,219  

(O)

    1,510,303       1,579,882  
                                                                           

Acquired portfolio loan balances less loan marks

  $ 5,461,918     $ 1,375,767     $ 1,455,783     $ 133,093     $ 39,826     $ 39,536     $ 5,595,011       $ 1,415,593     $ 1,495,319  

 

(K) Non-GAAP financial measure.

(L) Using effective tax rate of 32.7%, 33.0%, 33.5%, 33.6% and 33.4% for the three month periods ended March 31, 2016, December 31, 2015, September 30, 2015, June 30, 2015 and March 31, 2015, respectively.

(M) Includes Bank of Texas, Bank Arlington, American State Bank, Community National Bank, First Federal Bank Texas, Coppermark Bank, First Victoria National Bank and The F&M Bank & Trust Company.

(N) Tradition Bank was acquired on January 1, 2016. During the first quarter of 2016, Tradition Bank added $253.4 million in loans with related purchase accounting adjustments of $13.7 million at acquisition date.

(O) Actual principal balances acquired.

 

 
Page 11 of 17

 

  

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

   

Three Months Ended

 
   

Mar 31, 2016

   

Dec 31, 2015

   

Sep 30, 2015

   

Jun 30, 2015

   

Mar 31, 2015

 

YIELD TREND (P)

                                       
                                         

Interest-Earning Assets:

                                       

Loans

    5.16 %     4.86 %     5.07 %     5.24 %     5.51 %

Investment securities (Q)

    2.20 %     2.01 %     1.99 %     2.01 %     2.13 %

Federal funds sold and other earning assets

    0.48 %     0.22 %     0.16 %     0.24 %     0.25 %

Total interest-earning assets

    3.67 %     3.41 %     3.47 %     3.56 %     3.77 %
                                         

Interest-Bearing Liabilities:

                                       

Interest-bearing demand deposits

    0.25 %     0.21 %     0.21 %     0.23 %     0.25 %

Savings and money market deposits

    0.27 %     0.24 %     0.24 %     0.25 %     0.25 %

Certificates and other time deposits

    0.55 %     0.50 %     0.50 %     0.51 %     0.49 %

Other borrowings

    0.54 %     0.26 %     0.21 %     0.21 %     0.73 %

Securities sold under repurchase agreements

    0.28 %     0.25 %     0.25 %     0.25 %     0.24 %

Junior subordinated debentures

    1.89 %                       2.69 %

Total interest-bearing liabilities

    0.33 %     0.28 %     0.29 %     0.30 %     0.33 %
                                         

Net Interest Margin

    3.44 %     3.22 %     3.27 %     3.36 %     3.53 %

Net Interest Margin (tax equivalent)

    3.48 %     3.24 %     3.30 %     3.39 %     3.57 %

 

(P) Annualized and based on average balances on an actual 365 day or 366 day basis.

(Q) Yield on securities was impacted by net premium amortization of $10,253, $13,775, $14,845, $15,466 and $14,144 for the three month periods ended March 31, 2016, December 31, 2015, September 30, 2015, June 30, 2015 and March 31, 2015, respectively.

 

 
Page 12 of 17

 

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

   

Three Months Ended

 
   

Mar 31, 2016

   

Dec 31, 2015

   

Sep 30, 2015

   

Jun 30, 2015

   

Mar 31, 2015

 

Balance Sheet Averages

                                       

Total loans

  $ 9,700,554     $ 9,322,399     $ 9,156,679     $ 9,133,625     $ 9,189,380  

Investment securities

    9,630,496       9,524,084       9,706,373       9,688,961       9,241,434  

Federal funds sold and other earning assets

    80,400       65,695       55,000       79,659       267,672  

Total interest-earning assets

    19,411,450       18,912,178       18,918,052       18,902,245       18,698,486  

Allowance for credit losses

    (83,883 )     (81,230 )     (80,793 )     (80,868 )     (80,681 )

Cash and due from banks

    274,535       257,986       237,191       241,110       284,395  

Goodwill

    1,899,667       1,881,812       1,881,955       1,881,955       1,874,274  

Core deposit intangibles, net

    48,314       50,545       52,909       55,245       57,687  

Other real estate

    6,077       3,014       3,096       2,972       3,536  

Fixed assets, net

    279,179       270,800       273,818       276,761       280,515  

Other assets

    430,165       390,011       370,181       359,601       371,295  

Total assets

  $ 22,265,504     $ 21,685,116     $ 21,656,409     $ 21,639,021     $ 21,489,507  
                                         

Noninterest-bearing deposits

  $ 5,085,456     $ 5,124,630     $ 5,078,234     $ 4,992,301     $ 4,899,279  

Interest-bearing demand deposits

    4,442,652       3,767,138       3,663,114       3,891,682       4,178,883  

Savings and money market deposits

    5,820,161       5,511,240       5,492,326       5,476,931       5,542,081  

Certificates and other time deposits

    2,577,676       2,560,527       2,685,346       2,821,058       2,956,038  

Total deposits

    17,925,945       16,963,535       16,919,020       17,181,972       17,576,281  

Other borrowings

    361,778       839,164       886,787       684,371       72,118  

Securities sold under repurchase agreements

    306,192       314,278       331,286       333,220       340,469  

Junior subordinated debentures

    7,217       -       -       -       119,408  

Other liabilities

    149,379       116,860       121,360       98,133       100,648  

Shareholders' equity

    3,514,993       3,451,279       3,397,956       3,341,325       3,280,583  

Total liabilities and equity

  $ 22,265,504     $ 21,685,116     $ 21,656,409     $ 21,639,021     $ 21,489,507  

 

 
Page 13 of 17

 

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

   

Mar 31, 2016

   

Dec 31, 2015

   

Sep 30, 2015

   

Jun 30, 2015

   

Mar 31, 2015

 

Period End Balances

                                                                               
                                                                                 

Loan Portfolio

                                                                               

Commercial and other

  $ 1,441,679       14.9 %   $ 1,403,378       14.9 %   $ 1,372,737       14.9 %   $ 1,341,213       14.7 %   $ 1,390,068       15.2 %

Construction

    1,173,524       12.2 %     1,073,198       11.4 %     1,072,985       11.7 %     1,068,056       11.7 %     1,040,845       11.3 %

1-4 family residential

    2,379,503       24.6 %     2,360,798       25.0 %     2,318,841       25.2 %     2,289,114       25.1 %     2,272,788       24.8 %

Home equity

    283,686       2.9 %     279,867       2.9 %     277,744       3.0 %     273,538       3.0 %     269,894       2.9 %

Commercial real estate

    3,229,706       33.5 %     3,131,083       33.2 %     2,992,726       32.5 %     2,958,239       32.5 %     3,021,656       33.0 %

Agriculture (includes farmland)

    641,293       6.6 %     648,818       6.9 %     618,563       6.7 %     600,745       6.6 %     556,839       6.1 %

Consumer

    142,191       1.5 %     142,363       1.5 %     146,216       1.6 %     149,991       1.6 %     152,077       1.7 %

Energy Loans

    362,826       3.8 %     399,084       4.2 %     405,176       4.4 %     433,439       4.8 %     461,838       5.0 %

Total loans

  $ 9,654,408             $ 9,438,589             $ 9,204,988             $ 9,114,335             $ 9,166,005          
                                                                                 
                                                                                 

Deposit Types

                                                                               

Noninterest-bearing DDA

  $ 5,112,943       28.6 %   $ 5,136,579       29.1 %   $ 5,093,175       30.1 %   $ 5,040,628       29.7 %   $ 5,038,436       28.7 %

Interest-bearing DDA

    4,382,999       24.5 %     4,481,575       25.3 %     3,604,798       21.3 %     3,746,939       22.0 %     4,038,690       23.0 %

Money market

    3,812,420       21.3 %     3,639,187       20.6 %     3,716,094       21.9 %     3,607,000       21.2 %     3,773,011       21.5 %

Savings

    2,017,980       11.3 %     1,940,855       11.0 %     1,896,725       11.2 %     1,853,322       10.9 %     1,828,790       10.4 %

Certificates and other time deposits

    2,546,424       14.3 %     2,482,923       14.0 %     2,629,145       15.5 %     2,753,775       16.2 %     2,882,425       16.4 %

Total deposits

  $ 17,872,766             $ 17,681,119             $ 16,939,937             $ 17,001,664             $ 17,561,352          
                                                                                 

Loan to Deposit Ratio

    54.0 %             53.4 %             54.3 %             53.6 %             52.2 %        
                                                                                 
                                                                                 

Construction Loans

                                                                               

Single family residential construction

  $ 407,519       34.5 %   $ 353,706       32.9 %   $ 351,169       32.6 %   $ 354,211       33.0 %   $ 356,081       34.1 %

Land development

    84,141       7.1 %     88,239       8.2 %     84,040       7.8 %     84,864       7.9 %     89,403       8.5 %

Raw land

    174,546       14.8 %     153,274       14.3 %     143,955       13.4 %     145,885       13.6 %     129,470       12.4 %

Residential lots

    126,881       10.8 %     130,596       12.1 %     131,793       12.3 %     127,671       11.9 %     128,064       12.2 %

Commercial lots

    80,286       6.8 %     87,375       8.1 %     84,162       7.8 %     87,719       8.2 %     92,677       8.9 %

Commercial construction and other

    306,742       26.0 %     262,783       24.4 %     281,231       26.1 %     271,833       25.4 %     249,504       23.9 %

Net unaccreted discount

    (6,591 )             (2,775 )             (3,365 )             (4,127 )             (4,354 )        

Total construction loans

  $ 1,173,524             $ 1,073,198             $ 1,072,985             $ 1,068,056             $ 1,040,845          

 

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of March 31, 2016

 

Collateral Type

 

Houston

   

Dallas

   

Austin

   

OK City

   

Tulsa

   

Other (R)

   

Total

 

Shopping center/retail

  $ 198,214     $ 47,640     $ 31,384     $ 29,198     $ 28,527     $ 123,919     $ 458,882  

Commercial & industrial buildings

    76,039       31,463       8,270       7,495       9,742       65,255       198,264  

Office buildings

    76,774       135,620       20,531       39,469       7,630       74,559       354,583  

Medical buildings

    50,583       8,850       54       24,050       8,206       48,428       140,171  

Apartment buildings

    49,719       9,956       12,176       16,593       10,784       82,743       181,971  

Hotel

    27,771       32,816       11,912       28,060       -       88,985       189,544  

Other

    86,174       10,078       17,576       11,626       10,888       86,640       222,982  

Total

  $ 565,274     $ 276,423     $ 101,903     $ 156,491     $ 75,777     $ 570,529     $ 1,746,397 (S)

 

(R) Includes other MSA and non-MSA regions.

(S) Represents a portion of total commercial real estate loans of $3.230 billion as of March 31, 2016.

 

 
Page 14 of 17

 

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

   

Three Months Ended

 
   

Mar 31, 2016

   

Dec 31, 2015

   

Sep 30, 2015

   

Jun 30, 2015

   

Mar 31, 2015

 
                                         

Asset Quality

                                       

Nonaccrual loans

  $ 39,036     $ 39,711     $ 44,935     $ 31,987     $ 29,252  

Accruing loans 90 or more days past due

    1,093       614       261       153       2,968  

Total nonperforming loans

    40,129       40,325       45,196       32,140       32,220  

Repossessed assets

    161       171       161       173       146  

Other real estate

    16,695       2,963       3,271       2,806       3,010  

Total nonperforming assets

  $ 56,985     $ 43,459     $ 48,628     $ 35,119     $ 35,376  
                                         
                                         

Nonperforming assets:

                                       

Commercial and industrial

  $ 18,835     $ 22,275     $ 26,200     $ 20,295     $ 16,830  

Construction, land development and other land loans

    2,913       134       475       813       3,023  

1-4 family residential (including home equity)

    6,226       4,692       4,766       5,124       5,087  

Commercial real estate (including multi-family residential)

    22,208       15,836       16,485       7,939       9,736  

Agriculture (including farmland)

    6,578       208       376       605       281  

Consumer and other

    225       314       326       343       419  

Total

  $ 56,985     $ 43,459     $ 48,628     $ 35,119     $ 35,376  
                                         

Number of loans/properties

    168       147       159       161       166  
                                         

Allowance for credit losses at end of period

  $ 83,714     $ 81,384     $ 81,003     $ 80,972     $ 80,963  
                                         

Net charge-offs:

                                       

Commercial and industrial

  $ 4,396     $ (528 )   $ 4,426     $ (28 )   $ 504  

Construction, land development and other land loans

    (186 )     (109 )     173       (2 )     145  

1-4 family residential (including home equity)

    30       1       110       12       86  

Commercial real estate (including multi-family residential)

    59       194       53       114       33  

Agriculture (including farmland)

    6,962       (77 )     (40 )     (65 )     (78 )

Consumer and other

    409       638       557       460       359  

Total

  $ 11,670     $ 119     $ 5,279     $ 491     $ 1,049  
                                         

Asset Quality Ratios

                                       

Nonperforming assets to average earning assets

    0.29 %     0.23 %     0.26 %     0.19 %     0.19 %

Nonperforming assets to loans and other real estate

    0.59 %     0.46 %     0.53 %     0.39 %     0.39 %

Net charge-offs to average loans (annualized)

    0.48 %     0.01 %     0.23 %     0.02 %     0.05 %

Allowance for credit losses to total loans

    0.87 %     0.86 %     0.88 %     0.89 %     0.88 %

Allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20 and 310-30) (E)

    1.03 %     1.01 %     1.06 %     1.09 %     1.12 %

  

 
Page 15 of 17

 

 

Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

(Dollars and share amounts in thousands, except per share data)

 

Consolidated Financial Highlights

 

NOTES TO SELECTED FINANCIAL DATA

 

Prosperity’s management uses certain non−GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity and the tangible equity to tangible assets ratio for internal planning and forecasting purposes. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its net income and earnings per share (each excluding purchase accounting adjustments) and its allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20 and 310-30). Prosperity has included information below and on page 11 of this Earnings Release relating to these non-GAAP financial measures for the applicable periods presented. Prosperity believes these non-GAAP financial measures provide information useful to investors in understanding Prosperity’s financial results and Prosperity believes that its presentation, together with the accompanying reconciliations, provides a complete understanding of factors and trends affecting Prosperity’s business and allows investors to view performance in a manner similar to management, the entire financial services sector, bank stock analysts and bank regulators. Further, Prosperity believes that these non-GAAP measures provide useful information by excluding certain items that may not be indicative of its core operating earnings and business outlook. These non-GAAP measures should not be considered a substitute for GAAP basis measures and results and Prosperity strongly encourages investors to review its consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names.

 

   

Three Months Ended

 
   

Mar 31, 2016

   

Dec 31, 2015

   

Sep 30, 2015

   

Jun 30, 2015

   

Mar 31, 2015

 
                                         

Return on average tangible common equity:

                                       

Net income

  $ 68,951     $ 70,475     $ 70,598     $ 71,932     $ 73,641  

Average shareholders' equity

  $ 3,514,993     $ 3,451,279     $ 3,397,956     $ 3,341,325     $ 3,280,583  

Less: Average goodwill and other intangible assets

    (1,947,981 )     (1,932,357 )     (1,934,864 )     (1,937,200 )     (1,931,961 )

Average tangible shareholders’ equity

  $ 1,567,012     $ 1,518,922     $ 1,463,092     $ 1,404,125     $ 1,348,622  

Return on average tangible common equity:

    17.60 %     18.56 %     19.30 %     20.49 %     21.84 %
                                         

Tangible book value per share:

                                       

Shareholders’ equity

  $ 3,499,060     $ 3,462,910     $ 3,411,239     $ 3,357,285     $ 3,301,861  

Less: Goodwill and other intangible assets

    (1,950,646 )     (1,918,244 )     (1,933,667 )     (1,936,023 )     (1,938,413 )

Tangible shareholders’ equity

  $ 1,548,414     $ 1,544,666     $ 1,477,572     $ 1,421,262     $ 1,363,448  
                                         

Period end shares outstanding

    69,543       70,022       70,040       70,040       70,024  

Tangible book value per share:

  $ 22.27     $ 22.06     $ 21.10     $ 20.29     $ 19.47  
                                         

Period end tangible equity to period end tangible assets ratio:

                                       

Tangible shareholders’ equity

  $ 1,548,414     $ 1,544,666     $ 1,477,572     $ 1,421,262     $ 1,363,448  
                                         

Total assets

  $ 21,978,345     $ 22,037,216     $ 21,567,236     $ 21,686,287     $ 21,606,859  

Less: Goodwill and other intangible assets

    (1,950,646 )     (1,918,244 )     (1,933,667 )     (1,936,023 )     (1,938,413 )

Tangible assets

  $ 20,027,699     $ 20,118,972     $ 19,633,569     $ 19,750,264     $ 19,668,446  
                                         

Period end tangible equity to period end tangible assets ratio:

    7.73 %     7.68 %     7.53 %     7.20 %     6.93 %

 

 
Page 16 of 17

 

  

Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

(Dollars in thousands)

 

   

Three Months Ended

 
   

Mar 31, 2016

   

Dec 31, 2015

   

Sep 30, 2015

   

Jun 30, 2015

   

Mar 31, 2015

 

Allowance for credit losses to total loans, excluding acquired loans:

                                       
                                         

Allowance for credit losses

  $ 83,714     $ 81,384     $ 81,003     $ 80,972     $ 80,963  
                                         

Total loans

  $ 9,654,408     $ 9,438,589     $ 9,204,988     $ 9,114,335     $ 9,166,005  

Less: Fair value of acquired loans (acquired portfolio loan balances less loan marks)

  $ 1,495,319     $ 1,415,593     $ 1,541,369     $ 1,705,552     $ 1,910,646  

Total loans less acquired loans

  $ 8,159,089     $ 8,022,996     $ 7,663,619     $ 7,408,783     $ 7,255,359  

Allowance for credit losses to total loans, excluding acquired loans (non-GAAP basis)

    1.03 %     1.01 %     1.06 %     1.09 %     1.12 %

 

 

Page 17 of 17