Attached files

file filename
8-K - 8-K - PROSPERITY BANCSHARES INCpb-8k_20161026.htm

Exhibit 99.1

 

 

PRESS RELEASE

For more information contact:

 

 

Prosperity Bancshares, Inc.®

David Zalman

Prosperity Bank Plaza

Chairman and Chief Executive Officer

4295 San Felipe

281.269.7199

Houston, Texas 77027

david.zalman@prosperitybankusa.com

FOR IMMEDIATE RELEASE

PROSPERITY BANCSHARES, INC.®

REPORTS THIRD QUARTER

2016 EARNINGS

 

Third quarter 2016 earnings per share (diluted) of $0.99

 

Third quarter net income of $68.651 million

 

Nonperforming assets remain low at 0.32% of third quarter average earning assets

 

Return (annualized) on third quarter average assets of 1.27%

 

Third quarter efficiency ratio of 43.26%

 

Returns (annualized) on third quarter average common equity of 7.66% and average tangible common equity of 16.79%(1)

 

Increase in dividend of 13.33% to $0.34 per share for the fourth quarter 2016

 

HOUSTON, October 26, 2016. Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income for the quarter ended September 30, 2016 of $68.651 million or $0.99 per diluted common share. Additionally, nonperforming assets remain low at 0.32% of third quarter average earning assets.

“I am pleased to share the positive earnings we had for the third quarter of 2016. We showed impressive annualized returns on third quarter average tangible common equity of 16.79% and on third quarter average assets of 1.27%.   I am also excited to announce that our Board raised the dividend to $0.34 per share for the fourth quarter 2016, an increase of 13.33%.  The increased dividend reflects the continued confidence we have in our company,” said David Zalman, Prosperity’s Chairman and Chief Executive Officer.    

“Job creation in Texas has continued despite the challenges in the oil and gas industry.  The Department of Labor reported last week that Texas added 38,300 jobs in September and the Federal Reserve Bank of Dallas projected 1.2% overall employment growth for Texas for 2016.  Also, the number of operating rigs grew to 553 last week from a low of 404 in May 2016,” continued Zalman.

“As mentioned in our prior earnings release, there are certain areas of Texas that have performed better than other areas more directly impacted by the downturn in the oil and gas industry as well as decreased agricultural prices. Our wide footprint throughout the State has helped to minimize the effects of the lower performing areas.  We believe that our loan growth at September 30, 2016 compared with September 30, 2015, while modest, along with our excellent credit quality, was positive given the economic challenges in Texas as well as Oklahoma,” added Zalman.

_____________

(1)

Refer to the “Notes to Selected Financial Data” at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure.

Page 1 of 17


 

We are very optimistic about our company’s future.  We believe that the hard work of our entire team will help our customers grow and in turn increase shareholder value.  We will continue to focus on running one of the most efficient banks in the country, maintaining our solid asset quality and enhancing shareholder value,” concluded Zalman.

Results of Operations for the Three Months Ended September 30, 2016

Net income was $68.651 million for the three months ended September 30, 2016 compared with $70.598 million for the same period in 2015. Net income per diluted common share was $0.99 for the three months ended September 30, 2016 compared with $1.01 for the same period in 2015. Net income (excluding purchase accounting adjustments) was $63.855 million for the three months ended September 30, 2016 compared with $64.154 million for the three months ended September 30, 2015. Net income per diluted common share (excluding purchase accounting adjustments) was $0.92 for the three months ended September 30, 2016 and 2015. The reconciliation of these non-GAAP financial measures is shown on page 12.  Annualized returns on average assets, average common equity and average tangible common equity for the three months ended September 30, 2016 were 1.27%, 7.66% and 16.79%(1), respectively.  Prosperity’s efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 43.26% for the three months ended September 30, 2016.

Net interest income before provision for credit losses for the three months ended September 30, 2016 was $154.064 million compared with $156.108 million during the same period in 2015, a decrease of $2.044 million or 1.3%. This change was primarily due to a decrease in loan discount accretion of $3.414 million for the three months ended September 30, 2016. Linked quarter net interest income before provision for credit losses decreased $4.403 million to $154.064 million compared with $158.467 million during the three months ended June 30, 2016, primarily due to a decrease in average interest-earning assets of 1.5% and a decrease in loan discount accretion of $1.684 million.

The net interest margin on a tax equivalent basis was 3.29% for the three months ended September 30, 2016, compared with 3.30% for the same period in 2015 and 3.37% for the three months ended June 30, 2016. This change was primarily due to a decrease in loan discount accretion of $1.684 million and a decrease in average yield on interest-earning assets of 9 basis points for the three months ended September 30, 2016. Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis was 3.14% for the three months ended September 30, 2016, compared with 3.10% for the same period in 2015 and 3.19% for the three months ended June 30, 2016. The reconciliation of these non-GAAP financial measures is shown on page 12.

Noninterest income was $29.684 million for the three months ended September 30, 2016 compared with $31.780 million for the same period in 2015, a decrease of $2.096 million or 6.6%. This change was primarily due to a decrease in brokerage income, NSF fees and other noninterest income. On a linked quarter basis, noninterest income increased $1.211 million or 4.3% compared with the quarter ended June 30, 2016. This change was primarily due to an increase in NSF fees, mortgage income and other noninterest income.

Noninterest expense was $79.476 million for the three months ended September 30, 2016 compared with $76.430 million for the same period in 2015, an increase of $3.046 million or 4.0%. This change was primarily due to an increase in salaries and benefits expense and other noninterest expense.

Results of Operations for the Nine Months Ended September 30, 2016

Net income was $205.673 million for the nine months ended September 30, 2016 compared with $216.171 million for the same period in 2015.  Net income per diluted common share was $2.95 for the nine months ended September 30, 2016 compared with $3.09 for the same period in 2015. Net income (excluding purchase accounting adjustments) was $186.453 million for the nine months ended September 30, 2016 compared with $189.332 million for the nine months ended September 30, 2015. Net income per diluted common share (excluding purchase accounting adjustments) was $2.67 for the nine months ended September 30, 2016 compared with $2.71 for the nine months ended September 30, 2015. The reconciliation of these non-GAAP financial measures is shown on page 12. Annualized returns on average assets, average common equity and average tangible common equity for the nine months ended September 30, 2016 were 1.25%, 7.74% and 17.17%(1), respectively.  Prosperity’s efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 42.24% for the nine months ended September 30, 2016.

Net interest income before provision for credit losses for the nine months ended September 30, 2016 was $478.788 million compared with $477.252 million for the same period in 2015, an increase of $1.536 million or 0.3%. This change was primarily due to a 1.6% increase in average interest-earning assets, which was partially offset by a decrease in loan discount accretion of $12.865 million for the nine months ended September 30, 2016.The net interest margin on a tax equivalent basis for the nine months ended September 30, 2016 was 3.38% compared with 3.42% for the same period in 2015. This change was primarily due to the decrease in loan discount accretion. Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis was 3.18% for the nine months ended September 30, 2016 compared with 3.13% for the same period in 2015. The reconciliation of these non-GAAP financial measures is shown on page 12.

Page 2 of 17


 

Noninterest income was $88.950 million for the nine months ended September 30, 2016 compared with $90.498 million for the same period in 2015, a decrease of $1.548 million or 1.7%. This change was primarily due to a decrease in brokerage income, net gain on sale of assets and other noninterest income, which was partially offset by an increase in service charges on deposit accounts and mortgage income for the nine months ended September 30, 2016.

Noninterest expense was $239.239 million for the nine months ended September 30, 2016 compared with $235.627 million for the same period in 2015, an increase of $3.612 million or 1.5%.  This change was primarily due to an increase in salaries and benefits expense, software amortization and other noninterest expense, which was partially offset by a decrease in FDIC assessments for the nine months ended September 30, 2016. One-time pretax merger related expenses of $663 thousand related to the Tradition acquisition were recorded during the nine months ended September 30, 2016.

Balance Sheet Information

At September 30, 2016, Prosperity had $21.404 billion in total assets, a decrease of $163.192 million or 0.8%, compared with $21.567 billion at September 30, 2015.

Loans at September 30, 2016 were $9.548 billion, an increase of $343.326 million or 3.7%, compared with $9.205 billion at September 30, 2015. Linked quarter loans decreased $101.694 million or 1.1% from $9.650 billion at June 30, 2016.

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 September 30, 2016, oil and gas loans totaled $308.951 million or 3.2% of total loans, of which $139.913 million were to production companies and $169.038 million were to service companies. This compares with total oil and gas loans of $405.176 million or 4.4% of total loans at September 30, 2015, of which $185.162 million were to production companies and $220.014 million were to service companies. On a linked quarter basis, oil and gas loans decreased $19.458 million, from $328.409 million or 3.4% of total loans at June 30, 2016, of which $156.734 million were production loans and $171.675 million were service loans.

Deposits at September 30, 2016 were $16.921 billion, a decrease of $18.528 million or 0.1%, compared with $16.940 billion at September 30, 2015. Linked quarter deposits decreased $297.736 million or 1.7% from $17.219 billion at June 30, 2016. The decrease primarily resulted from a seasonal decrease in deposit balances for Prosperity’s over 400 public fund customers and the planned decrease in higher rate brokered deposits.

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

  

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

 

Sep 30, 2015

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

Loans acquired (including new production since acquisition date):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tradition

 

$

228,357

 

 

$

233,340

 

 

$

232,160

 

 

$

 

 

$

 

All other loans

 

 

9,319,957

 

 

 

9,416,668

 

 

 

9,422,248

 

 

 

9,438,589

 

 

 

9,204,988

 

Total loans

 

$

9,548,314

 

 

$

9,650,008

 

 

$

9,654,408

 

 

$

9,438,589

 

 

$

9,204,988

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits assumed (including new deposits since acquisition date):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tradition

 

$

432,858

 

 

$

440,110

 

 

$

476,203

 

 

$

 

 

$

 

All other deposits

 

 

16,488,551

 

 

 

16,779,035

 

 

 

17,396,563

 

 

 

17,681,119

 

 

 

16,939,937

 

Total deposits

 

$

16,921,409

 

 

$

17,219,145

 

 

$

17,872,766

 

 

$

17,681,119

 

 

$

16,939,937

 

 

Excluding loans acquired in the Tradition acquisition and new production at the acquired banking centers since the acquisition date, loans at September 30, 2016 increased $114.969 million or 1.2% compared with September 30, 2015 and, on a linked quarter basis, decreased $96.711 million or 1.0%.

Excluding deposits assumed in the Tradition acquisition and new deposits generated at the acquired banking centers since the acquisition date, deposits at September 30, 2016 decreased $451.386 million or 2.7% compared with September 30, 2015 and, on a linked quarter basis, decreased $290.484 million or 1.7%.

Page 3 of 17


 

Asset Quality

Nonperforming assets totaled $60.166 million or 0.32% of quarterly average interest-earning assets at September 30, 2016, compared with $48.628 million or 0.26% of quarterly average interest-earning assets at September 30, 2015, and $52.130 million or 0.27% of quarterly average interest-earning assets at June 30, 2016.

The allowance for credit losses was $85.585 million or 0.90% of total loans at September 30, 2016, 0.88% of total loans at September 30, 2015 and 0.87% of total loans at June 30, 2016.  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 September 30, 2016, compared with 1.06% at September 30, 2015 and 1.01% at June 30, 2016(1).

The provision for credit losses was $2.000 million for the three months ended September 30, 2016 compared with $5.310 million for the three months ended September 30, 2015 and $6.000 million for the three months ended June 30, 2016.  The provision for credit losses was $22.000 million for the nine months ended September 30, 2016 compared with $7.060 million for the nine months ended September 30, 2015.

Net charge-offs were $241 thousand for the three months ended September 30, 2016 compared with $5.279 million for the three months ended September 30, 2015 and $5.888 million for the three months ended June 30, 2016. Net charge-offs were $17.799 million for the nine months ended September 30, 2016 compared with $6.819 million for the nine months ended September 30, 2015.

Conference Call

Prosperity’s management team will host a conference call on Wednesday, October 26, 2016 at 10:30 a.m. Eastern Time (9:30 a.m. Central Time) to discuss Prosperity’s third quarter 2016 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 8788636.

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 from Prosperity’s home page by selecting “Presentations & Calls” from the drop-down menu on the Investor Relations tab and following the instructions.

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 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, nor of greater importance than, GAAP basis measures and results; 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. Please refer to page 12 and 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 fourth quarter cash dividend of $0.34 per share, to be paid on January 3, 2017 to all shareholders of record as of December 16, 2016, an increase of 13.33% compared with the third quarter 2016 dividend.

Page 4 of 17


 

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. As of September 30, 2016, Prosperity Bancshares had repurchased an aggregate of 1.24 million shares of its common stock under this program at an average weighted average price of $40.98 per share. During the third quarter of 2016, Prosperity Bancshares did not repurchase shares of its common stock. 

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 September 30, 2016, Prosperity Bancshares, Inc. ® is a $21.404 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.

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 5 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

 

 

Grapeland

 

Spring

 

Locations -

Other Central Texas Area

 

Gun Barrel City

 

The Woodlands-College Park

 

Big Spring

Locations -

 

Jacksonville

 

The Woodlands-I-45

 

Brownfield

Bastrop

 

Kerens

 

The Woodlands-Research Forest

 

Brownwood

Canyon Lake

 

Longview

 

Tomball

 

Cisco

Dime Box

 

Mount Vernon

 

Waller

 

Comanche

Dripping Springs

 

Palestine

 

West Columbia

 

Early

Elgin

 

Rusk

 

Wharton

 

Floydada

Flatonia

 

Seven Points

 

Winnie

 

Gorman

Georgetown

 

Teague

 

Wirt

 

Levelland

Gruene

 

Tyler-Beckham

 

 

 

Littlefield

Kingsland

 

Tyler-South Broadway

 

South Texas Area -

 

Merkel

La Grange

 

Tyler-University

 

Corpus Christi -

 

Plainview

Lexington

 

Winnsboro

 

Calallen

 

San Angelo

New Braunfels

 

 

 

Carmel

 

Slaton

Pleasanton

 

Houston Area -

 

Northwest

 

Snyder

Round Rock

 

Houston -

 

Saratoga

 

 

San Antonio

 

Aldine

 

Timbergate

 

Oklahoma

Schulenburg

 

Alief

 

Water Street

 

Central Oklahoma Area-

Seguin

 

Bellaire (Tradition)

 

 

 

Oklahoma City -

Smithville

 

Beltway

 

Other South Texas Area

 

23rd Street

Thorndale

 

Clear Lake

 

Locations -

 

Expressway

Weimar

 

Copperfield

 

Alice

 

I-240

 

 

Cypress

 

Aransas Pass

 

Memorial

Dallas/Fort Worth Area -

 

Downtown

 

Beeville

 

 

Dallas -

 

Eastex

 

Colony Creek

 

Other Central Oklahoma Area

Abrams Centre

 

Fairfield

 

Cuero

 

Locations -

Balch Springs

 

First Colony

 

Edna

 

Edmond

Camp Wisdom

 

Fry Road

 

Goliad

 

Norman

Cedar Hill

 

Gessner

 

Gonzales

 

 

Dallas – Central Expressway

 

Gladebrook

 

Hallettsville

 

Tulsa Area-

Forest Park

 

Grand Parkway

 

Kingsville

 

Tulsa -

Frisco

 

Heights

 

Mathis

 

Garnett

Frisco-West

 

Highway 6 West

 

Padre Island

 

Harvard

Kiest

 

Little York

 

Palacios

 

Memorial

McKinney

 

Medical Center

 

Port Lavaca

 

Sheridan

McKinney-Stonebridge

 

Memorial Drive

 

Portland

 

S. Harvard

Midway

 

Northside

 

Rockport

 

Utica Tower

Northwest Highway

 

Pasadena

 

Sinton

 

Yale

Plano

 

Pecan Grove

 

Taft

 

 

Preston Forest

 

Pin Oak

 

Victoria

 

Other Tulsa Area Locations -

Preston Road

 

River Oaks

 

Victoria-Navarro

 

Owasso

Red Oak

 

Sugar Land

 

Victoria-North

 

 

Sachse

 

SW Medical Center

 

Yoakum

 

 

The Colony

 

Tanglewood

 

Yorktown

 

 

Turtle Creek

 

The Plaza

 

 

 

 

Westmoreland

 

 

 

 

 

 

 

- - -

Page 6 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

 

Sep 30, 2015

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

9,548,314

 

 

$

9,650,008

 

 

$

9,654,408

 

 

$

9,438,589

 

 

$

9,204,988

 

Investment securities(A)

 

 

8,988,021

 

 

 

9,274,651

 

 

 

9,448,704

 

 

 

9,502,427

 

 

 

9,530,761

 

Federal funds sold

 

 

630

 

 

 

484

 

 

 

1,386

 

 

 

1,418

 

 

 

996

 

Allowance for credit losses

 

 

(85,585

)

 

 

(83,826

)

 

 

(83,714

)

 

 

(81,384

)

 

 

(81,003

)

Cash and due from banks

 

 

341,483

 

 

 

333,208

 

 

 

334,592

 

 

 

562,544

 

 

 

300,230

 

Goodwill

 

 

1,900,349

 

 

 

1,903,451

 

 

 

1,903,451

 

 

 

1,868,827

 

 

 

1,881,955

 

Core deposit intangibles, net

 

 

48,010

 

 

 

44,861

 

 

 

47,195

 

 

 

49,417

 

 

 

51,712

 

Other real estate owned

 

 

16,280

 

 

 

15,677

 

 

 

16,695

 

 

 

2,963

 

 

 

3,271

 

Fixed assets, net

 

 

270,386

 

 

 

273,104

 

 

 

277,951

 

 

 

267,996

 

 

 

271,650

 

Other assets

 

 

376,156

 

 

 

384,692

 

 

 

377,677

 

 

 

424,419

 

 

 

402,676

 

Total assets

 

$

21,404,044

 

 

$

21,796,310

 

 

$

21,978,345

 

 

$

22,037,216

 

 

$

21,567,236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

5,159,333

 

 

$

5,016,637

 

 

$

5,112,943

 

 

$

5,136,579

 

 

$

5,093,175

 

Interest-bearing deposits

 

 

11,762,076

 

 

 

12,202,508

 

 

 

12,759,823

 

 

 

12,544,540

 

 

 

11,846,762

 

Total deposits

 

 

16,921,409

 

 

 

17,219,145

 

 

 

17,872,766

 

 

 

17,681,119

 

 

 

16,939,937

 

Other borrowings

 

 

425,916

 

 

 

606,049

 

 

 

186,225

 

 

 

491,399

 

 

 

786,571

 

Securities sold under repurchase agreements

 

 

318,449

 

 

 

320,001

 

 

 

304,204

 

 

 

315,253

 

 

 

310,038

 

Junior subordinated debentures

 

 

 

 

 

 

 

 

7,217

 

 

 

 

 

 

 

Other liabilities

 

 

143,458

 

 

 

106,531

 

 

 

108,873

 

 

 

86,535

 

 

 

119,451

 

Total liabilities

 

 

17,809,232

 

 

 

18,251,726

 

 

 

18,479,285

 

 

 

18,574,306

 

 

 

18,155,997

 

Shareholders' equity(B)

 

 

3,594,812

 

 

 

3,544,584

 

 

 

3,499,060

 

 

 

3,462,910

 

 

 

3,411,239

 

Total liabilities and equity

 

$

21,404,044

 

 

$

21,796,310

 

 

$

21,978,345

 

 

$

22,037,216

 

 

$

21,567,236

 

 

(A) Includes $2,310, $2,496, $3,286, $3,138 and $3,788 in unrealized gains on available for sale securities for the quarterly periods ended September 30, 2016, June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015, respectively.

(B) Includes $1,502, $1,623, $2,136, $2,040 and $2,462 in after-tax unrealized gains on available for sale securities for the quarterly periods ended September 30, 2016, June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015, respectively.

 

Page 7 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

 

Sep 30, 2015

 

 

Sep 30, 2016

 

 

Sep 30, 2015

 

Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

116,247

 

 

$

118,297

 

 

$

124,522

 

 

$

114,234

 

 

$

116,911

 

 

$

359,066

 

 

$

361,193

 

Securities(C)

 

 

48,132

 

 

 

51,097

 

 

 

52,573

 

 

 

48,301

 

 

 

48,610

 

 

 

151,802

 

 

 

145,702

 

Federal funds sold and other earning assets

 

 

81

 

 

 

65

 

 

 

96

 

 

 

37

 

 

 

22

 

 

 

242

 

 

 

234

 

Total interest income

 

 

164,460

 

 

 

169,459

 

 

 

177,191

 

 

 

162,572

 

 

 

165,543

 

 

 

511,110

 

 

 

507,129

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

9,396

 

 

 

10,045

 

 

 

10,206

 

 

 

8,575

 

 

 

8,753

 

 

 

29,647

 

 

 

27,499

 

Other borrowings

 

 

752

 

 

 

710

 

 

 

482

 

 

 

541

 

 

 

473

 

 

 

1,944

 

 

 

967

 

Securities sold under repurchase agreements

 

 

248

 

 

 

234

 

 

 

212

 

 

 

198

 

 

 

209

 

 

 

694

 

 

 

620

 

Junior subordinated debentures

 

 

 

 

 

3

 

 

 

34

 

 

 

 

 

 

 

 

 

37

 

 

 

791

 

Total interest expense

 

 

10,396

 

 

 

10,992

 

 

 

10,934

 

 

 

9,314

 

 

 

9,435

 

 

 

32,322

 

 

 

29,877

 

Net interest income

 

 

154,064

 

 

 

158,467

 

 

 

166,257

 

 

 

153,258

 

 

 

156,108

 

 

 

478,788

 

 

 

477,252

 

Provision for credit losses

 

 

2,000

 

 

 

6,000

 

 

 

14,000

 

 

 

500

 

 

 

5,310

 

 

 

22,000

 

 

 

7,060

 

Net interest income after provision for credit losses

 

 

152,064

 

 

 

152,467

 

 

 

152,257

 

 

 

152,758

 

 

 

150,798

 

 

 

456,788

 

 

 

470,192

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonsufficient funds (NSF) fees

 

 

8,764

 

 

 

8,031

 

 

 

8,189

 

 

 

8,974

 

 

 

9,082

 

 

 

24,984

 

 

 

25,310

 

Credit card, debit card and ATM card income

 

 

5,903

 

 

 

5,929

 

 

 

5,827

 

 

 

5,938

 

 

 

5,955

 

 

 

17,659

 

 

 

17,596

 

Service charges on deposit accounts

 

 

4,698

 

 

 

4,610

 

 

 

4,590

 

 

 

4,289

 

 

 

4,438

 

 

 

13,898

 

 

 

12,806

 

Trust income

 

 

1,851

 

 

 

1,762

 

 

 

2,027

 

 

 

1,988

 

 

 

1,986

 

 

 

5,640

 

 

 

6,042

 

Mortgage income

 

 

2,143

 

 

 

1,772

 

 

 

1,471

 

 

 

1,289

 

 

 

1,770

 

 

 

5,386

 

 

 

4,431

 

Brokerage income

 

 

1,213

 

 

 

1,286

 

 

 

1,290

 

 

 

1,407

 

 

 

1,596

 

 

 

3,789

 

 

 

4,546

 

Bank owned life insurance income

 

 

1,417

 

 

 

1,473

 

 

 

1,383

 

 

 

1,394

 

 

 

1,384

 

 

 

4,273

 

 

 

4,154

 

Net gain on sale of assets

 

 

37

 

 

 

332

 

 

 

1,020

 

 

 

581

 

 

 

173

 

 

 

1,389

 

 

 

1,822

 

Other noninterest income

 

 

3,658

 

 

 

3,278

 

 

 

4,996

 

 

 

4,423

 

 

 

5,396

 

 

 

11,932

 

 

 

13,791

 

Total noninterest income

 

 

29,684

 

 

 

28,473

 

 

 

30,793

 

 

 

30,283

 

 

 

31,780

 

 

 

88,950

 

 

 

90,498

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

48,328

 

 

 

48,224

 

 

 

50,114

 

 

 

48,500

 

 

 

46,587

 

 

 

146,666

 

 

 

144,372

 

Net occupancy and equipment

 

 

5,997

 

 

 

5,741

 

 

 

5,624

 

 

 

5,774

 

 

 

6,088

 

 

 

17,362

 

 

 

17,864

 

Credit and debit card, data processing and software amortization

 

 

4,207

 

 

 

4,164

 

 

 

4,430

 

 

 

3,996

 

 

 

3,924

 

 

 

12,801

 

 

 

11,786

 

Regulatory assessments and FDIC insurance

 

 

3,434

 

 

 

3,447

 

 

 

3,430

 

 

 

2,460

 

 

 

3,366

 

 

 

10,311

 

 

 

11,973

 

Core deposit intangibles amortization

 

 

2,418

 

 

 

2,334

 

 

 

2,222

 

 

 

2,295

 

 

 

2,356

 

 

 

6,974

 

 

 

7,235

 

Depreciation

 

 

3,289

 

 

 

3,286

 

 

 

3,349

 

 

 

3,310

 

 

 

3,313

 

 

 

9,924

 

 

 

9,649

 

Communications

 

 

2,870

 

 

 

2,981

 

 

 

2,939

 

 

 

2,814

 

 

 

2,663

 

 

 

8,790

 

 

 

8,307

 

Other real estate expense

 

 

44

 

 

 

50

 

 

 

42

 

 

 

241

 

 

 

123

 

 

 

136

 

 

 

384

 

Net (gain) loss on sale of other real estate

 

 

(3

)

 

 

347

 

 

 

(14

)

 

 

52

 

 

 

(68

)

 

 

330

 

 

 

(86

)

Other noninterest expense

 

 

8,892

 

 

 

8,661

 

 

 

8,392

 

 

 

8,467

 

 

 

8,078

 

 

 

25,945

 

 

 

24,143

 

Total noninterest expense

 

 

79,476

 

 

 

79,235

 

 

 

80,528

 

 

 

77,909

 

 

 

76,430

 

 

 

239,239

 

 

 

235,627

 

Income before income taxes

 

 

102,272

 

 

 

101,705

 

 

 

102,522

 

 

 

105,132

 

 

 

106,148

 

 

 

306,499

 

 

 

325,063

 

Provision for income taxes

 

 

33,621

 

 

 

33,634

 

 

 

33,571

 

 

 

34,657

 

 

 

35,550

 

 

 

100,826

 

 

 

108,892

 

Net income available to common shareholders

 

$

68,651

 

 

$

68,071

 

 

$

68,951

 

 

$

70,475

 

 

$

70,598

 

 

$

205,673

 

 

$

216,171

 

 

(C) Interest income on securities was reduced by net premium amortization of $11,312, $10,407, $10,253, $13,775 and $14,845 for the three-month periods ended September 30, 2016, June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015, and $31,972 and $44,455 for the nine-month periods ended September 30, 2016 and September 30, 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

 

 

Year-to-Date

 

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

 

Sep 30, 2015

 

 

Sep 30, 2016

 

 

Sep 30, 2015

 

Profitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

68,651

 

 

$

68,071

 

 

$

68,951

 

 

$

70,475

 

 

$

70,598

 

 

$

205,673

 

 

$

216,171

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.99

 

 

$

0.98

 

 

$

0.98

 

 

$

1.01

 

 

$

1.01

 

 

$

2.95

 

 

$

3.09

 

Diluted earnings per share

 

$

0.99

 

 

$

0.98

 

 

$

0.98

 

 

$

1.01

 

 

$

1.01

 

 

$

2.95

 

 

$

3.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (D)

 

 

1.27

%

 

 

1.24

%

 

 

1.24

%

 

 

1.30

%

 

 

1.30

%

 

 

1.25

%

 

 

1.33

%

Return on average common equity (D)

 

 

7.66

%

 

 

7.70

%

 

 

7.85

%

 

 

8.17

%

 

 

8.31

%

 

 

7.74

%

 

 

8.63

%

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

 

 

16.79

%

 

 

17.15

%

 

 

17.60

%

 

 

18.56

%

 

 

19.30

%

 

 

17.17

%

 

 

20.51

%

Tax equivalent net interest margin (F)

 

 

3.29

%

 

 

3.37

%

 

 

3.48

%

 

 

3.24

%

 

 

3.30

%

 

 

3.38

%

 

 

3.42

%

Efficiency ratio(G)

 

 

43.26

%

 

 

42.46

%

 

 

41.08

%

 

 

42.58

%

 

 

40.72

%

 

 

42.24

%

 

 

41.64

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

 

16.80

%

 

 

16.26

%

 

 

15.92

%

 

 

15.71

%

 

 

15.82

%

 

 

16.80

%

 

 

15.82

%

Common equity tier 1 capital

 

 

14.41

%

 

 

13.66

%

 

 

13.20

%

 

 

13.55

%

 

 

13.37

%

 

 

14.41

%

 

 

13.37

%

Tier 1 risk-based capital

 

 

14.41

%

 

 

13.66

%

 

 

13.20

%

 

 

13.55

%

 

 

13.37

%

 

 

14.41

%

 

 

13.37

%

Total risk-based capital

 

 

15.14

%

 

 

14.37

%

 

 

13.90

%

 

 

14.25

%

 

 

14.09

%

 

 

15.14

%

 

 

14.09

%

Tier 1 leverage capital

 

 

8.50

%

 

 

8.11

%

 

 

7.70

%

 

 

7.97

%

 

 

7.65

%

 

 

8.50

%

 

 

7.65

%

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

 

 

8.46

%

 

 

8.04

%

 

 

7.73

%

 

 

7.68

%

 

 

7.53

%

 

 

8.46

%

 

 

7.53

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

69,478

 

 

 

69,565

 

 

 

70,174

 

 

 

70,021

 

 

 

70,041

 

 

 

69,738

 

 

 

70,037

 

Diluted

 

 

69,484

 

 

 

69,574

 

 

 

70,181

 

 

 

70,032

 

 

 

70,053

 

 

 

69,745

 

 

 

70,054

 

Period end shares outstanding

 

 

69,478

 

 

 

69,480

 

 

 

69,543

 

 

 

70,022

 

 

 

70,040

 

 

 

69,478

 

 

 

70,040

 

Cash dividends paid per common share

 

$

0.3000

 

 

$

0.3000

 

 

$

0.3000

 

 

$

0.3000

 

 

$

0.2725

 

 

$

0.9000

 

 

$

0.8175

 

Book value per share

 

$

51.74

 

 

$

51.02

 

 

$

50.32

 

 

$

49.45

 

 

$

48.70

 

 

$

51.74

 

 

$

48.70

 

Tangible book value per share(E)

 

$

23.70

 

 

$

22.97

 

 

$

22.27

 

 

$

22.06

 

 

$

21.10

 

 

$

23.70

 

 

$

21.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Market Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

56.27

 

 

$

54.57

 

 

$

47.50

 

 

$

57.04

 

 

$

59.97

 

 

$

56.27

 

 

$

59.97

 

Low

 

 

45.94

 

 

 

43.28

 

 

 

33.57

 

 

 

46.23

 

 

 

43.76

 

 

 

33.57

 

 

 

43.76

 

Period end closing price

 

 

54.89

 

 

 

50.99

 

 

 

46.39

 

 

 

47.86

 

 

 

49.11

 

 

 

54.89

 

 

 

49.11

 

Employees – FTE

 

 

3,071

 

 

 

3,106

 

 

 

3,132

 

 

 

3,037

 

 

 

3,051

 

 

 

3,071

 

 

 

3,051

 

Number of banking centers

 

 

245

 

 

 

245

 

 

 

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

 

 

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Sep 30, 2015

 

 

 

 

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(H)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(H)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(H)

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

9,601,628

 

 

$

116,247

 

 

 

4.82%

 

 

$

9,660,065

 

 

$

118,297

 

 

 

4.93%

 

 

$

9,156,679

 

 

$

116,911

 

 

 

5.07%

 

 

Investment securities

 

 

9,203,253

 

 

 

48,132

 

 

 

2.08%

 

(I)

 

9,436,896

 

 

 

51,097

 

 

 

2.18%

 

(I)

 

9,706,373

 

 

 

48,610

 

 

 

1.99%

 

(I)

Federal funds sold and other earning assets

 

 

72,171

 

 

 

81

 

 

 

0.45%

 

 

 

68,268

 

 

 

65

 

 

 

0.38%

 

 

 

55,000

 

 

 

22

 

 

 

0.16%

 

 

Total interest-earning assets

 

 

18,877,052

 

 

 

164,460

 

 

 

3.47%

 

 

 

19,165,229

 

 

 

169,459

 

 

 

3.56%

 

 

 

18,918,052

 

 

 

165,543

 

 

 

3.47%

 

 

Allowance for credit losses

 

 

(84,476

)

 

 

 

 

 

 

 

 

 

 

(83,036

)

 

 

 

 

 

 

 

 

 

 

(80,793

)

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

2,804,773

 

 

 

 

 

 

 

 

 

 

 

2,826,205

 

 

 

 

 

 

 

 

 

 

 

2,819,150

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

21,597,349

 

 

 

 

 

 

 

 

 

 

$

21,908,398

 

 

 

 

 

 

 

 

 

 

$

21,656,409

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

3,858,821

 

 

$

2,280

 

 

 

0.24%

 

 

$

4,108,305

 

 

$

2,569

 

 

 

0.25%

 

 

$

3,663,114

 

 

$

1,961

 

 

 

0.21%

 

 

Savings and money market deposits

 

 

5,610,342

 

 

 

3,753

 

 

 

0.27%

 

 

 

5,734,739

 

 

 

3,832

 

 

 

0.27%

 

 

 

5,492,326

 

 

 

3,392

 

 

 

0.24%

 

 

Certificates and other time deposits

 

 

2,492,889

 

 

 

3,363

 

 

 

0.54%

 

 

 

2,517,896

 

 

 

3,644

 

 

 

0.58%

 

 

 

2,685,346

 

 

 

3,400

 

 

 

0.50%

 

 

Other borrowings

 

 

532,301

 

 

 

752

 

 

 

0.56%

 

 

 

489,616

 

 

 

710

 

 

 

0.58%

 

 

 

886,787

 

 

 

473

 

 

 

0.21%

 

 

Securities sold under repurchase agreements

 

 

331,254

 

 

 

248

 

 

 

0.30%

 

 

 

322,274

 

 

 

234

 

 

 

0.29%

 

 

 

331,286

 

 

 

209

 

 

 

0.25%

 

 

Junior subordinated debentures

 

 

 

 

 

 

 

 

 

555

 

 

 

3

 

 

 

2.17%

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

 

12,825,607

 

 

 

10,396

 

 

 

0.32%

 

(J)

 

13,173,385

 

 

 

10,992

 

 

 

0.34%

 

(J)

 

13,058,859

 

 

 

9,435

 

 

 

0.29%

 

(J)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

5,070,094

 

 

 

 

 

 

 

 

 

 

 

5,099,736

 

 

 

 

 

 

 

 

 

 

 

5,078,234

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

118,881

 

 

 

 

 

 

 

 

 

 

 

98,023

 

 

 

 

 

 

 

 

 

 

 

121,360

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

18,014,582

 

 

 

 

 

 

 

 

 

 

 

18,371,144

 

 

 

 

 

 

 

 

 

 

 

18,258,453

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

3,582,767

 

 

 

 

 

 

 

 

 

 

 

3,537,254

 

 

 

 

 

 

 

 

 

 

 

3,397,956

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

21,597,349

 

 

 

 

 

 

 

 

 

 

$

21,908,398

 

 

 

 

 

 

 

 

 

 

$

21,656,409

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

 

$

154,064

 

 

 

3.25%

 

 

 

 

 

 

$

158,467

 

 

 

3.33%

 

 

 

 

 

 

$

156,108

 

 

 

3.27%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

1,930

 

 

 

 

 

 

 

 

 

 

 

1,968

 

 

 

 

 

 

 

 

 

 

 

1,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

 

$

155,994

 

 

 

3.29%

 

 

 

 

 

 

$

160,435

 

 

 

3.37%

 

 

 

 

 

 

$

157,571

 

 

 

3.30%

 

 

 

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

(I) Yield on securities was impacted by net premium amortization of $11,312, $10,407 and $14,845 for the three month periods ended September 30, 2016, June 30, 2016 and September 30, 2015, respectively.

(J) Total cost of funds, including noninterest bearing deposits, was 0.23%, 0.24% and 0.21% for the three months ended September 30, 2016, June 30, 2016 and September 30, 2015, respectively.

 

Page 10 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

YIELD ANALYSIS

 

Year-to-Date

 

 

 

 

Sep 30, 2016

 

 

Sep 30, 2015

 

 

 

 

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(K)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(K)

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

9,653,891

 

 

$

359,066

 

 

 

4.97%

 

 

$

9,159,775

 

 

$

361,193

 

 

 

5.27%

 

 

Investment securities

 

 

9,422,744

 

 

 

151,802

 

 

 

2.15%

 

(L)

 

9,547,293

 

 

 

145,702

 

 

 

2.04%

 

(L)

Federal funds sold and other earning assets

 

 

73,608

 

 

 

242

 

 

 

0.44%

 

 

 

133,331

 

 

 

234

 

 

 

0.23%

 

 

Total interest-earning assets

 

 

19,150,243

 

 

 

511,110

 

 

 

3.57%

 

 

 

18,840,399

 

 

$

507,129

 

 

 

3.60%

 

 

Allowance for credit losses

 

 

(83,801

)

 

 

 

 

 

 

 

 

 

 

(80,781

)

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

2,856,117

 

 

 

 

 

 

 

 

 

 

 

2,835,450

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

21,922,559

 

 

 

 

 

 

 

 

 

 

$

21,595,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

4,135,579

 

 

$

7,633

 

 

 

0.25%

 

 

$

3,909,337

 

 

$

6,771

 

 

 

0.23%

 

 

Savings and money market deposits

 

 

5,721,341

 

 

 

11,470

 

 

 

0.27%

 

 

 

5,503,597

 

 

 

10,171

 

 

 

0.25%

 

 

Certificates and other time deposits

 

 

2,529,353

 

 

 

10,544

 

 

 

0.56%

 

 

 

2,819,822

 

 

 

10,557

 

 

 

0.50%

 

 

Other borrowings

 

 

461,491

 

 

 

1,944

 

 

 

0.56%

 

 

 

550,743

 

 

 

967

 

 

 

0.23%

 

 

Securities sold under repurchase agreements

 

 

319,948

 

 

 

694

 

 

 

0.29%

 

 

 

334,958

 

 

 

620

 

 

 

0.25%

 

 

Junior subordinated debentures

 

 

2,591

 

 

 

37

 

 

 

1.91%

 

 

 

39,365

 

 

 

791

 

 

 

2.69%

 

 

Total interest-bearing liabilities

 

 

13,170,303

 

 

 

32,322

 

 

 

0.33%

 

(M)

 

13,157,822

 

 

 

29,877

 

 

 

0.30%

 

(M)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

5,085,041

 

 

 

 

 

 

 

 

 

 

 

4,990,769

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

122,076

 

 

 

 

 

 

 

 

 

 

 

106,782

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

18,377,420

 

 

 

 

 

 

 

 

 

 

 

18,255,373

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

3,545,139

 

 

 

 

 

 

 

 

 

 

 

3,339,695

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

21,922,559

 

 

 

 

 

 

 

 

 

 

$

21,595,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

 

$

478,788

 

 

 

3.34%

 

 

 

 

 

 

$

477,252

 

 

 

3.39%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

5,734

 

 

 

 

 

 

 

 

 

 

 

4,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

 

$

484,522

 

 

 

3.38%

 

 

 

 

 

 

$

481,942

 

 

 

3.42%

 

 

 

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

(L) Yield on securities was impacted by net premium amortization of $31,972 and $44,455 for the nine month periods ended September 30, 2016 and 2015, respectively.

(M) Total cost of funds, including noninterest bearing deposits, was 0.24% and 0.22% for the nine month periods ended September 30, 2016 and 2015, respectively.

 

Page 11 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands, except per share data)

  

 

Three Months Ended

 

 

Year -to-Date

 

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

 

Sep 30, 2015

 

 

Sep 30, 2016

 

 

Sep 30, 2015

 

Adjustment to Loan Yield (N)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on loans, as reported

 

$

116,247

 

 

$

118,297

 

 

$

124,522

 

 

$

114,234

 

 

$

116,911

 

 

$

359,066

 

 

$

361,193

 

Purchase accounting adjustment- loan discount accretion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASC 310-20

 

 

(5,296

)

 

 

(5,833

)

 

 

(6,663

)

 

 

(6,066

)

 

 

(7,060

)

 

 

(17,792

)

 

 

(28,162

)

ASC 310-30

 

 

(2,324

)

 

 

(3,471

)

 

 

(7,831

)

 

 

(1,773

)

 

 

(3,974

)

 

 

(13,626

)

 

 

(16,121

)

Total

 

 

(7,620

)

 

 

(9,304

)

 

 

(14,494

)

 

 

(7,839

)

 

 

(11,034

)

 

 

(31,418

)

 

 

(44,283

)

Interest on loans excluding discount accretion

 

$

108,627

 

 

$

108,993

 

 

$

110,028

 

 

$

106,395

 

 

$

105,877

 

 

$

327,648

 

 

$

316,910

 

Average loans

 

$

9,601,628

 

 

$

9,660,065

 

 

$

9,700,554

 

 

$

9,322,399

 

 

$

9,156,679

 

 

$

9,653,891

 

 

$

9,159,775

 

Loan yield excluding purchase accounting adjustment

 

 

4.50

%

 

 

4.54

%

 

 

4.56

%

 

 

4.53

%

 

 

4.59

%

 

 

4.53

%

 

 

4.63

%

Loan yield, as reported

 

 

4.82

%

 

 

4.93

%

 

 

5.16

%

 

 

4.86

%

 

 

5.07

%

 

 

4.97

%

 

 

5.27

%

Adjustment to Securities Yield (N)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on securities, as reported

 

$

48,132

 

 

$

51,097

 

 

$

52,573

 

 

$

48,301

 

 

$

48,610

 

 

$

151,802

 

 

$

145,702

 

Purchase accounting adjustment- securities amortization

 

 

1,051

 

 

 

948

 

 

 

1,722

 

 

 

1,578

 

 

 

1,565

 

 

 

3,721

 

 

 

4,791

 

Interest on securities excluding amortization

 

$

49,183

 

 

$

52,045

 

 

$

54,295

 

 

$

49,879

 

 

$

50,175

 

 

$

155,523

 

 

$

150,493

 

Average securities

 

$

9,203,253

 

 

$

9,436,896

 

 

$

9,630,496

 

 

$

9,524,084

 

 

$

9,706,373

 

 

$

9,422,744

 

 

$

9,547,293

 

Securities yield excluding purchase accounting adjustment

 

 

2.13

%

 

 

2.22

%

 

 

2.27

%

 

 

2.08

%

 

 

2.05

%

 

 

2.20

%

 

 

2.11

%

Securities yield, as reported

 

 

2.08

%

 

 

2.18

%

 

 

2.20

%

 

 

2.01

%

 

 

1.99

%

 

 

2.15

%

 

 

2.04

%

Adjustment to Time Deposits Yield (N)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on time deposits, as reported

 

$

3,363

 

 

$

3,644

 

 

$

3,537

 

 

$

3,253

 

 

$

3,400

 

 

$

10,544

 

 

$

10,557

 

Purchase accounting adjustment-time deposit amortization

 

 

575

 

 

 

178

 

 

 

182

 

 

 

195

 

 

 

220

 

 

 

935

 

 

 

860

 

Interest on time deposits excluding amortization

 

$

3,938

 

 

$

3,822

 

 

$

3,719

 

 

$

3,448

 

 

$

3,620

 

 

$

11,479

 

 

$

11,417

 

Average time deposits

 

$

2,492,889

 

 

$

2,517,896

 

 

$

2,577,676

 

 

$

2,560,527

 

 

$

2,685,346

 

 

$

2,529,353

 

 

$

2,819,822

 

Time deposits yield excluding purchase accounting adjustment

 

 

0.63

%

 

 

0.61

%

 

 

0.58

%

 

 

0.53

%

 

 

0.53

%

 

 

0.61

%

 

 

0.54

%

Time deposits yield, as reported

 

 

0.54

%

 

 

0.58

%

 

 

0.55

%

 

 

0.50

%

 

 

0.50

%

 

 

0.56

%

 

 

0.50

%

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

 

 

3.14

%

 

 

3.19

%

 

 

3.21

%

 

 

3.11

%

 

 

3.10

%

 

 

3.18

%

 

 

3.13

%

Net Interest Margin (tax equivalent basis), as reported

 

 

3.29

%

 

 

3.37

%

 

 

3.48

%

 

 

3.24

%

 

 

3.30

%

 

 

3.38

%

 

 

3.42

%

Net income available to common shareholders, as reported

 

$

68,651

 

 

$

68,071

 

 

$

68,951

 

 

$

70,475

 

 

$

70,598

 

 

$

205,673

 

 

$

216,171

 

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

 

 

(4,796

)

 

 

(5,712

)

 

 

(8,712

)

 

 

(4,328

)

 

 

(6,444

)

 

 

(19,220

)

 

 

(26,839

)

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

 

$

63,855

 

 

$

62,359

 

 

$

60,239

 

 

$

66,147

 

 

$

64,154

 

 

$

186,453

 

 

$

189,332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share, excluding purchase accounting adjustments (N)

 

$

0.92

 

 

$

0.90

 

 

$

0.86

 

 

$

0.94

 

 

$

0.92

 

 

$

2.67

 

 

$

2.71

 

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

 

$

0.92

 

 

$

0.90

 

 

$

0.86

 

 

$

0.94

 

 

$

0.92

 

 

$

2.67

 

 

$

2.71

 

 

 

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

Jun 30, 2016

 

 

Balance at

Sep 30, 2016

 

 

Balance at

Acquisition Date

 

 

Balance at

Jun 30, 2016

 

 

Balance at

Sep 30, 2016

 

 

Balance at

Acquisition Date

 

 

Balance at

Jun 30, 2016

 

 

Balance at

Sep 30, 2016

 

Loan marks:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Previously acquired banks (P)

 

$

225,589

 

 

$

41,851

 

 

$

37,137

 

 

$

131,906

 

 

$

26,010

 

 

$

24,412

 

 

$

357,495

 

 

$

67,861

 

 

$

61,549

 

2016 acquisition (Q)

 

 

3,491

 

 

 

2,821

 

 

 

2,223

 

 

 

10,222

 

 

 

4,469

 

 

 

3,743

 

 

 

13,713

 

 

 

7,290

 

 

 

5,966

 

Total

 

 

229,080

 

 

 

44,672

 

 

 

39,360

 

 

 

142,128

 

 

 

30,479

 

 

 

28,155

 

 

 

371,208

 

 

 

75,151

 

 

 

67,515

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Previously acquired banks (P)

 

 

5,456,934

 

 

 

1,181,003

 

 

 

1,053,113

 

 

 

255,846

 

 

 

56,223

 

 

 

53,354

 

 

 

5,712,780

 

 

 

1,237,226

 

 

 

1,106,467

 

2016 acquisition (Q)

 

 

234,064

 

 

 

201,687

 

 

 

183,298

 

 

 

19,375

 

 

 

9,348

 

 

 

8,216

 

 

 

253,439

 

 

 

211,035

 

 

 

191,514

 

Total

 

 

5,690,998

 

 

 

1,382,690

 

 

 

1,236,411

 

 

 

275,221

 

 

 

65,571

 

 

 

61,570

 

 

 

5,966,219

 

(R)

 

1,448,261

 

 

 

1,297,981

 

Acquired portfolio loan balances less loan marks

 

$

5,461,918

 

 

$

1,338,018

 

 

$

1,197,051

 

 

$

133,093

 

 

$

35,092

 

 

$

33,415

 

 

$

5,595,011

 

 

$

1,373,110

 

 

$

1,230,466

 

 

(N)  Non-GAAP financial measure.

(O)  Using effective tax rate of 32.9%, 33.1%, 32.7%, 33.0% and 33.5% for the three month periods ended September 30, 2016, June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015, respectively, and 32.9% and 33.5% for the nine month periods ended September 30, 2016 and 2015, respectively.

(P) 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.

(Q) 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.

(R) Actual principal balances acquired.

Page 12 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

  

Three Months Ended

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

 

Sep 30, 2015

 

YIELD TREND (S)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

4.82

%

 

 

4.93

%

 

 

5.16

%

 

 

4.86

%

 

 

5.07

%

Investment securities (T)

 

2.08

%

 

 

2.18

%

 

 

2.20

%

 

 

2.01

%

 

 

1.99

%

Federal funds sold and other earning assets

 

0.45

%

 

 

0.38

%

 

 

0.48

%

 

 

0.22

%

 

 

0.16

%

Total interest-earning assets

 

3.47

%

 

 

3.56

%

 

 

3.67

%

 

 

3.41

%

 

 

3.47

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

0.24

%

 

 

0.25

%

 

 

0.25

%

 

 

0.21

%

 

 

0.21

%

Savings and money market deposits

 

0.27

%

 

 

0.27

%

 

 

0.27

%

 

 

0.24

%

 

 

0.24

%

Certificates and other time deposits

 

0.54

%

 

 

0.58

%

 

 

0.55

%

 

 

0.50

%

 

 

0.50

%

Other borrowings

 

0.56

%

 

 

0.58

%

 

 

0.54

%

 

 

0.26

%

 

 

0.21

%

Securities sold under repurchase agreements

 

0.30

%

 

 

0.29

%

 

 

0.28

%

 

 

0.25

%

 

 

0.25

%

Junior subordinated debentures

 

 

 

2.17

%

 

 

1.89

%

 

 

 

 

Total interest-bearing liabilities

 

0.32

%

 

 

0.34

%

 

 

0.33

%

 

 

0.28

%

 

 

0.29

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.25

%

 

 

3.33

%

 

 

3.44

%

 

 

3.22

%

 

 

3.27

%

Net Interest Margin (tax equivalent)

 

3.29

%

 

 

3.37

%

 

 

3.48

%

 

 

3.24

%

 

 

3.30

%

 

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

(T) Yield on securities was impacted by net premium amortization of $11,312, $10,407, $10,253, $13,775 and $14,845 for the three month periods ended September 30, 2016, June 30, 2016,  March 31, 2016, December 31, 2015 and September 30, 2015, respectively.

 

Page 13 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

Three Months Ended

 

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

 

Sep 30, 2015

 

Balance Sheet Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

9,601,628

 

 

$

9,660,065

 

 

$

9,700,554

 

 

$

9,322,399

 

 

$

9,156,679

 

Investment securities

 

 

9,203,253

 

 

 

9,436,896

 

 

 

9,630,496

 

 

 

9,524,084

 

 

 

9,706,373

 

Federal funds sold and other earning assets

 

 

72,171

 

 

 

68,268

 

 

 

80,400

 

 

 

65,695

 

 

 

55,000

 

Total interest-earning assets

 

 

18,877,052

 

 

 

19,165,229

 

 

 

19,411,450

 

 

 

18,912,178

 

 

 

18,918,052

 

Allowance for credit losses

 

 

(84,476

)

 

 

(83,036

)

 

 

(83,883

)

 

 

(81,230

)

 

 

(80,793

)

Cash and due from banks

 

 

226,621

 

 

 

227,570

 

 

 

274,535

 

 

 

257,986

 

 

 

237,191

 

Goodwill

 

 

1,903,418

 

 

 

1,903,451

 

 

 

1,899,667

 

 

 

1,881,812

 

 

 

1,881,955

 

Core deposit intangibles, net

 

 

43,790

 

 

 

46,059

 

 

 

48,314

 

 

 

50,545

 

 

 

52,909

 

Other real estate

 

 

16,041

 

 

 

15,549

 

 

 

6,077

 

 

 

3,014

 

 

 

3,096

 

Fixed assets, net

 

 

272,058

 

 

 

276,727

 

 

 

279,179

 

 

 

270,800

 

 

 

273,818

 

Other assets

 

 

342,845

 

 

 

356,849

 

 

 

430,165

 

 

 

390,011

 

 

 

370,181

 

Total assets

 

$

21,597,349

 

 

$

21,908,398

 

 

$

22,265,504

 

 

$

21,685,116

 

 

$

21,656,409

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

5,070,094

 

 

$

5,099,736

 

 

$

5,085,456

 

 

$

5,124,630

 

 

$

5,078,234

 

Interest-bearing demand deposits

 

 

3,858,821

 

 

 

4,108,305

 

 

 

4,442,652

 

 

 

3,767,138

 

 

 

3,663,114

 

Savings and money market deposits

 

 

5,610,342

 

 

 

5,734,739

 

 

 

5,820,161

 

 

 

5,511,240

 

 

 

5,492,326

 

Certificates and other time deposits

 

 

2,492,889

 

 

 

2,517,896

 

 

 

2,577,676

 

 

 

2,560,527

 

 

 

2,685,346

 

Total deposits

 

 

17,032,146

 

 

 

17,460,676

 

 

 

17,925,945

 

 

 

16,963,535

 

 

 

16,919,020

 

Other borrowings

 

 

532,301

 

 

 

489,616

 

 

 

361,778

 

 

 

839,164

 

 

 

886,787

 

Securities sold under repurchase agreements

 

 

331,254

 

 

 

322,274

 

 

 

306,192

 

 

 

314,278

 

 

 

331,286

 

Junior subordinated debentures

 

 

 

 

555

 

 

 

7,217

 

 

 

 

 

 

 

Other liabilities

 

 

118,881

 

 

 

98,023

 

 

 

149,379

 

 

 

116,860

 

 

 

121,360

 

Shareholders' equity

 

 

3,582,767

 

 

 

3,537,254

 

 

 

3,514,993

 

 

 

3,451,279

 

 

 

3,397,956

 

Total liabilities and equity

 

$

21,597,349

 

 

$

21,908,398

 

 

$

22,265,504

 

 

$

21,685,116

 

 

$

21,656,409

 

Page 14 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)  

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

 

Sep 30, 2015

 

Period End Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,233,108

 

 

12.9

%

 

$

1,299,310

 

 

13.5

%

 

$

1,337,189

 

 

14.9

%

 

$

1,293,162

 

 

14.9

%

 

$

1,243,656

 

 

14.9

%

Construction, land development and other land loans

 

 

1,205,820

 

 

12.6

%

 

 

1,167,286

 

 

12.1

%

 

 

1,173,524

 

 

12.2

%

 

 

1,073,198

 

 

11.4

%

 

 

1,072,985

 

 

11.7

%

1-4 family residential

 

 

2,427,616

 

 

25.5

%

 

 

2,424,868

 

 

25.1

%

 

 

2,379,503

 

 

24.6

%

 

 

2,360,798

 

 

25.0

%

 

 

2,318,841

 

 

25.2

%

Home equity

 

 

279,836

 

 

2.9

%

 

 

283,212

 

 

2.9

%

 

 

283,686

 

 

2.9

%

 

 

279,867

 

 

2.9

%

 

 

277,744

 

 

3.0

%

Commercial real estate (includes multi-family residential)

 

 

3,158,569

 

 

33.1

%

 

 

3,229,556

 

 

33.5

%

 

 

3,229,706

 

 

33.5

%

 

 

3,131,083

 

 

33.2

%

 

 

2,992,726

 

 

32.5

%

Agriculture (includes farmland)

 

 

664,080

 

 

7.0

%

 

 

657,633

 

 

6.8

%

 

 

641,293

 

 

6.6

%

 

 

648,818

 

 

6.9

%

 

 

618,563

 

 

6.7

%

Consumer and other

 

 

270,334

 

 

2.8

%

 

 

259,734

 

 

2.7

%

 

 

246,681

 

 

1.5

%

 

 

252,579

 

 

1.5

%

 

 

275,297

 

 

1.6

%

Energy

 

 

308,951

 

 

3.2

%

 

 

328,409

 

 

3.4

%

 

 

362,826

 

 

3.8

%

 

 

399,084

 

 

4.2

%

 

 

405,176

 

 

4.4

%

Total loans

 

$

9,548,314

 

 

 

 

 

$

9,650,008

 

 

 

 

 

$

9,654,408

 

 

 

 

 

$

9,438,589

 

 

 

 

 

$

9,204,988

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Types

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

$

5,159,333

 

 

30.5

%

 

$

5,016,637

 

 

29.1

%

 

$

5,112,943

 

 

28.6

%

 

$

5,136,579

 

 

29.1

%

 

$

5,093,175

 

 

30.1

%

Interest-bearing DDA

 

 

3,749,018

 

 

22.1

%

 

 

3,976,839

 

 

23.1

%

 

 

4,382,999

 

 

24.5

%

 

 

4,481,575

 

 

25.3

%

 

 

3,604,798

 

 

21.3

%

Money market

 

 

3,468,639

 

 

20.5

%

 

 

3,687,602

 

 

21.4

%

 

 

3,812,420

 

 

21.3

%

 

 

3,639,187

 

 

20.6

%

 

 

3,716,094

 

 

21.9

%

Savings

 

 

2,074,169

 

 

12.3

%

 

 

2,022,327

 

 

11.8

%

 

 

2,017,980

 

 

11.3

%

 

 

1,940,855

 

 

11.0

%

 

 

1,896,725

 

 

11.2

%

Certificates and other time deposits

 

 

2,470,250

 

 

14.6

%

 

 

2,515,740

 

 

14.6

%

 

 

2,546,424

 

 

14.3

%

 

 

2,482,923

 

 

14.0

%

 

 

2,629,145

 

 

15.5

%

Total deposits

 

$

16,921,409

 

 

 

 

 

$

17,219,145

 

 

 

 

 

$

17,872,766

 

 

 

 

 

$

17,681,119

 

 

 

 

 

$

16,939,937

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

 

56.4

%

 

 

 

 

 

56.0

%

 

 

 

 

 

54.0

%

 

 

 

 

 

53.4

%

 

 

 

 

 

54.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential construction

 

$

390,397

 

 

32.3

%

 

$

410,456

 

 

35.0

%

 

$

407,519

 

 

34.5

%

 

$

353,706

 

 

32.9

%

 

$

351,169

 

 

32.6

%

Land development

 

 

77,789

 

 

6.4

%

 

 

85,488

 

 

7.3

%

 

 

84,141

 

 

7.1

%

 

 

88,239

 

 

8.2

%

 

 

84,040

 

 

7.8

%

Raw land

 

 

170,640

 

 

14.1

%

 

 

161,402

 

 

13.8

%

 

 

174,546

 

 

14.8

%

 

 

153,274

 

 

14.3

%

 

 

143,955

 

 

13.4

%

Residential lots

 

 

131,589

 

 

10.9

%

 

 

131,807

 

 

11.3

%

 

 

126,881

 

 

10.8

%

 

 

130,596

 

 

12.1

%

 

 

131,793

 

 

12.3

%

Commercial lots

 

 

84,862

 

 

7.0

%

 

 

83,725

 

 

7.1

%

 

 

80,286

 

 

6.8

%

 

 

87,375

 

 

8.1

%

 

 

84,162

 

 

7.8

%

Commercial construction and other

 

 

353,942

 

 

29.3

%

 

 

298,713

 

 

25.5

%

 

 

306,742

 

 

26.0

%

 

 

262,783

 

 

24.4

%

 

 

281,231

 

 

26.1

%

Net unaccreted discount

 

 

(3,399

)

 

 

 

 

 

(4,305

)

 

 

 

 

 

(6,591

)

 

 

 

 

 

(2,775

)

 

 

 

 

 

(3,365

)

 

 

 

Total construction loans

 

$

1,205,820

 

 

 

 

 

$

1,167,286

 

 

 

 

 

$

1,173,524

 

 

 

 

 

$

1,073,198

 

 

 

 

 

$

1,072,985

 

 

 

 

 

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of September 30, 2016

Collateral Type

Houston

 

 

Dallas

 

 

Austin

 

 

OK City

 

 

Tulsa

 

 

Other (U)

 

 

Total

 

 

Shopping center/retail

$

202,417

 

 

$

33,629

 

 

$

28,949

 

 

$

28,751

 

 

$

24,989

 

 

$

114,894

 

 

$

433,629

 

 

Commercial & industrial buildings

 

91,075

 

 

 

34,980

 

 

 

12,072

 

 

 

12,449

 

 

 

10,883

 

 

 

68,968

 

 

 

230,427

 

 

Office buildings

 

78,849

 

 

 

131,397

 

 

 

11,223

 

 

 

38,897

 

 

 

4,255

 

 

 

76,220

 

 

 

340,841

 

 

Medical buildings

 

52,421

 

 

 

8,609

 

 

 

52

 

 

 

27,640

 

 

 

7,995

 

 

 

57,012

 

 

 

153,729

 

 

Apartment buildings

 

47,812

 

 

 

12,795

 

 

 

13,023

 

 

 

12,834

 

 

 

7,202

 

 

 

88,783

 

 

 

182,449

 

 

Hotel

 

29,299

 

 

 

24,385

 

 

 

10,476

 

 

 

24,313

 

 

 

 

 

 

91,586

 

 

 

180,059

 

 

Other

 

70,070

 

 

 

9,747

 

 

 

17,987

 

 

 

6,862

 

 

 

7,751

 

 

 

65,252

 

 

 

177,669

 

 

Total

$

571,943

 

 

$

255,542

 

 

$

93,782

 

 

$

151,746

 

 

$

63,075

 

 

$

562,715

 

 

$

1,698,803

 

(V)

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

(V) Represents a portion of total commercial real estate loans of $3.159 billion as of September 30, 2016.

 

Page 15 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Three Months Ended

 

 

Year-to-Date

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

 

Sep 30, 2015

 

 

Sep 30, 2016

 

 

Sep 30, 2015

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

43,451

 

 

$

29,547

 

 

$

39,036

 

 

$

39,711

 

 

$

44,935

 

 

$

43,451

 

 

$

44,935

 

Accruing loans 90 or more days past due

 

399

 

 

 

6,822

 

 

 

1,093

 

 

 

614

 

 

 

261

 

 

 

399

 

 

 

261

 

Total nonperforming loans

 

43,850

 

 

 

36,369

 

 

 

40,129

 

 

 

40,325

 

 

 

45,196

 

 

 

43,850

 

 

 

45,196

 

Repossessed assets

 

36

 

 

 

84

 

 

 

161

 

 

 

171

 

 

 

161

 

 

 

36

 

 

 

161

 

Other real estate

 

16,280

 

 

 

15,677

 

 

 

16,695

 

 

 

2,963

 

 

 

3,271

 

 

 

16,280

 

 

 

3,271

 

Total nonperforming assets

$

60,166

 

 

$

52,130

 

 

$

56,985

 

 

$

43,459

 

 

$

48,628

 

 

$

60,166

 

 

$

48,628

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

26,848

 

 

$

16,822

 

 

$

18,835

 

 

$

22,275

 

 

$

26,200

 

 

$

26,848

 

 

$

26,200

 

Construction, land development and other land loans

 

1,711

 

 

 

1,606

 

 

 

2,913

 

 

 

134

 

 

 

475

 

 

 

1,711

 

 

 

475

 

1-4 family residential (includes home equity)

 

4,450

 

 

 

5,016

 

 

 

6,226

 

 

 

4,692

 

 

 

4,766

 

 

 

4,450

 

 

 

4,766

 

Commercial real estate (includes multi-family residential)

 

26,680

 

 

 

26,651

 

 

 

22,208

 

 

 

15,836

 

 

 

16,485

 

 

 

26,680

 

 

 

16,485

 

Agriculture (includes farmland)

 

248

 

 

 

1,682

 

 

 

6,578

 

 

 

208

 

 

 

376

 

 

 

248

 

 

 

376

 

Consumer and other

 

229

 

 

 

353

 

 

 

225

 

 

 

314

 

 

 

326

 

 

 

229

 

 

 

326

 

Total

$

60,166

 

 

$

52,130

 

 

$

56,985

 

 

$

43,459

 

 

$

48,628

 

 

$

60,166

 

 

$

48,628

 

Number of loans/properties

 

158

 

 

 

166

 

 

 

168

 

 

 

147

 

 

 

159

 

 

 

158

 

 

 

159

 

Allowance for credit losses at end of period

$

85,585

 

 

$

83,826

 

 

$

83,714

 

 

$

81,384

 

 

$

81,003

 

 

$

85,585

 

 

$

81,003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

(107

)

 

$

4,109

 

 

$

4,396

 

 

$

(528

)

 

$

4,426

 

 

$

8,398

 

 

$

4,902

 

Construction, land development and other land loans

 

(368

)

 

 

(25

)

 

 

(186

)

 

 

(109

)

 

 

173

 

 

 

(579

)

 

 

316

 

1-4 family residential (includes home equity)

 

48

 

 

 

(78

)

 

 

30

 

 

 

1

 

 

 

110

 

 

 

 

 

208

 

Commercial real estate (includes multi-family residential)

 

(1

)

 

 

197

 

 

 

59

 

 

 

194

 

 

 

53

 

 

 

255

 

 

 

200

 

Agriculture (includes farmland)

 

(45

)

 

 

(655

)

 

 

6,962

 

 

 

(77

)

 

 

(40

)

 

 

6,262

 

 

 

(183

)

Consumer and other

 

714

 

 

 

2,340

 

 

 

409

 

 

 

638

 

 

 

557

 

 

 

3,463

 

 

 

1,376

 

Total

$

241

 

 

$

5,888

 

 

$

11,670

 

 

$

119

 

 

$

5,279

 

 

$

17,799

 

 

$

6,819

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to average earning assets

 

0.32

%

 

 

0.27

%

 

 

0.29

%

 

 

0.23

%

 

 

0.26

%

 

 

0.31

%

 

 

0.26

%

Nonperforming assets to loans and other real estate

 

0.63

%

 

 

0.54

%

 

 

0.59

%

 

 

0.46

%

 

 

0.53

%

 

 

0.63

%

 

 

0.53

%

Net charge-offs to average loans (annualized)

 

0.01

%

 

 

0.24

%

 

 

0.48

%

 

 

0.01

%

 

 

0.23

%

 

 

0.25

%

 

 

0.10

%

Allowance for credit losses to total loans

 

0.90

%

 

 

0.87

%

 

 

0.87

%

 

 

0.86

%

 

 

0.88

%

 

 

0.90

%

 

 

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

%

 

 

1.03

%

 

 

1.01

%

 

 

1.06

%

 

 

1.03

%

 

 

1.06

%

 

Page 16 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 12 of this Earnings Release relating to these non-GAAP financial measures for the applicable periods presented.

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

 

Sep 30, 2015

 

 

Sep 30, 2016

 

 

Sep 30, 2015

 

Return on average tangible common equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

68,651

 

 

$

68,071

 

 

$

68,951

 

 

$

70,475

 

 

$

70,598

 

 

$

205,673

 

 

$

216,171

 

Average shareholders' equity

 

$

3,582,767

 

 

$

3,537,254

 

 

$

3,514,993

 

 

$

3,451,279

 

 

$

3,397,956

 

 

$

3,545,139

 

 

$

3,339,695

 

Less: Average goodwill and other intangible assets

 

 

(1,947,208

)

 

 

(1,949,510

)

 

 

(1,947,981

)

 

 

(1,932,357

)

 

 

(1,934,864

)

 

 

(1,948,229

)

 

 

(1,934,686

)

Average tangible shareholders’ equity

 

$

1,635,559

 

 

$

1,587,744

 

 

$

1,567,012

 

 

$

1,518,922

 

 

$

1,463,092

 

 

$

1,596,910

 

 

$

1,405,009

 

Return on average tangible common equity:

 

 

16.79

%

 

 

17.15

%

 

 

17.60

%

 

 

18.56

%

 

 

19.30

%

 

 

17.17

%

 

 

20.51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

3,594,812

 

 

$

3,544,584

 

 

$

3,499,060

 

 

$

3,462,910

 

 

$

3,411,239

 

 

$

3,594,812

 

 

$

3,411,239

 

Less: Goodwill and other intangible assets

 

 

(1,948,359

)

 

 

(1,948,312

)

 

 

(1,950,646

)

 

 

(1,918,244

)

 

 

(1,933,667

)

 

 

(1,948,359

)

 

 

(1,933,667

)

Tangible shareholders’ equity

 

$

1,646,453

 

 

$

1,596,272

 

 

$

1,548,414

 

 

$

1,544,666

 

 

$

1,477,572

 

 

$

1,646,453

 

 

$

1,477,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end shares outstanding

 

 

69,478

 

 

 

69,480

 

 

 

69,543

 

 

 

70,022

 

 

 

70,040

 

 

 

69,478

 

 

 

70,040

 

Tangible book value per share:

 

$

23.70

 

 

$

22.97

 

 

$

22.27

 

 

$

22.06

 

 

$

21.10

 

 

$

23.70

 

 

$

21.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end tangible equity to period end tangible assets ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity

 

$

1,646,453

 

 

$

1,596,272

 

 

$

1,548,414

 

 

$

1,544,666

 

 

$

1,477,572

 

 

$

1,646,453

 

 

$

1,477,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

21,404,044

 

 

$

21,796,310

 

 

$

21,978,345

 

 

$

22,037,216

 

 

$

21,567,236

 

 

$

21,404,044

 

 

$

21,567,236

 

Less: Goodwill and other intangible assets

 

 

(1,948,359

)

 

 

(1,948,312

)

 

 

(1,950,646

)

 

 

(1,918,244

)

 

 

(1,933,667

)

 

 

(1,948,359

)

 

 

(1,933,667

)

Tangible assets

 

$

19,455,685

 

 

$

19,847,998

 

 

$

20,027,699

 

 

$

20,118,972

 

 

$

19,633,569

 

 

$

19,455,685

 

 

$

19,633,569

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end tangible equity to period end tangible assets ratio:

 

 

8.46

%

 

 

8.04

%

 

 

7.73

%

 

 

7.68

%

 

 

7.53

%

 

 

8.46

%

 

 

7.53

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

$

85,585

 

 

$

83,826

 

 

$

83,714

 

 

$

81,384

 

 

$

81,003

 

 

$

85,585

 

 

$

81,003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

9,548,314

 

 

$

9,650,008

 

 

$

9,654,408

 

 

$

9,438,589

 

 

$

9,204,988

 

 

$

9,548,314

 

 

$

9,204,988

 

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

 

$

1,230,466

 

 

$

1,373,110

 

 

$

1,495,319

 

 

$

1,415,593

 

 

$

1,541,369

 

 

$

1,230,466

 

 

$

1,541,369

 

Total loans less acquired loans

 

$

8,317,848

 

 

$

8,276,898

 

 

$

8,159,089

 

 

$

8,022,996

 

 

$

7,663,619

 

 

$

8,317,848

 

 

$

7,663,619

 

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

 

 

1.03

%

 

 

1.01

%

 

 

1.03

%

 

 

1.01

%

 

 

1.06

%

 

 

1.03

%

 

 

1.06

%

 

 

Page 17 of 17