Attached files

file filename
8-K - 8-K - PROSPERITY BANCSHARES INCpb-8k_20170726.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 SECOND QUARTER

2017 EARNINGS

 

 

Second quarter earnings per share (diluted) of $0.99

 

Second quarter net income of $68.554 million

 

Loans increased 5.1% (annualized) compared with the first quarter 2017

 

Nonperforming assets remain low at 0.24% of second quarter average interest-earning assets

 

Return (annualized) on second quarter average assets of 1.22%

 

Returns (annualized) on second quarter average common equity of 7.36% and average tangible common equity of 15.39%(1)

 

HOUSTON, July 26, 2017. Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income for the quarter ended June 30, 2017 of $68.554 million or $0.99 per diluted common share. Additionally, nonperforming assets remain low at 0.24% of second quarter average interest-earning assets.

 

“Prosperity reported $68.554 million in net income for the second quarter of 2017.  These results reflect a 15.39% annualized return on tangible common equity and a 1.22% annualized return on quarterly average assets.  These returns are some of the best in the business and are evidence of Prosperity’s strong core deposit base, efficient operations and sound asset quality,” said David Zalman, Prosperity’s Chairman and Chief Executive Officer.

 

“Further, Prosperity has seen solid loan growth over the last three quarters, with loans increasing 5.1% on an annualized basis during the second quarter of 2017 and 4.9% on an annualized basis during the first quarter of 2017,” continued Zalman.

 

“Texas and Oklahoma have continued to rebound from the downturn in the oil business. Texas employers added more than 40,000 jobs in June 2017, which brings Texas to an annualized job growth rate of 2.7%, up from 2.4% in May and in line with job growth nationally.  The Texas unemployment rate fell to 4.6% in June from 4.8% in May.  The recent acceleration in job growth led the Federal Reserve Bank of Dallas to boost its forecast for employment growth in Texas to 2.8%,” added Zalman.

 

“With a better economy, loan growth and a strong pipeline of approved but unfunded loans, we look forward to a solid second half of 2017,” concluded 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 to the nearest GAAP financial measure.

Page 1 of 16


 

Results of Operations for the Three Months Ended June 30, 2017

Net income was $68.554 million(2) for the three months ended June 30, 2017 compared with $68.071 million(3) for the same period in 2016. Net income per diluted common share was $0.99 for the three months ended June 30, 2017 compared with $0.98 for the same period in 2016. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended June 30, 2017 were 1.22%, 7.36% and 15.39%(1), respectively.  Prosperity’s efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 42.34%(1) for the three months ended June 30, 2017.

Net interest income before provision for credit losses for the three months ended June 30, 2017 was $152.231 million compared with $158.467 million during the same period in 2016, a decrease of $6.236 million or 3.9%. This change was primarily due to a $4.833 million decrease in loan discount accretion. Linked quarter net interest income before provision for credit losses decreased $204 thousand or 0.1% to $152.231 million compared with $152.435 million during the three months ended March 31, 2017.

The net interest margin on a tax equivalent basis was 3.14% for the three months ended June 30, 2017, compared with 3.37% for the same period in 2016. This change was primarily due to a $4.833 million decrease in loan discount accretion. On a linked quarter basis the net interest margin was 3.14% compared with 3.20% for the three months ended March 31, 2017.

Noninterest income was $27.780 million for the three months ended June 30, 2017 compared with $28.473 million for the same period in 2016, a decrease of $693 thousand or 2.4%. This change was primarily due to the net loss on sale of assets, partially offset by the gain on sale of securities. The sale of assets was primarily related to the sale of an aircraft acquired in a previous acquisition that was leased to a third party. On a linked quarter basis, noninterest income decreased $3.044 million or 9.9% compared with the three months ended March 31, 2017. This change was primarily due to the net loss on sale of assets, partially offset by the gain on sale of securities.

Noninterest expense was $76.442 million for the three months ended June 30, 2017 compared with $79.235 million for the same period in 2016, a decrease of $2.793 million or 3.5%. This change was primarily due to a decrease in salaries and benefits and core deposit intangibles amortization. On a linked quarter basis, noninterest expense decreased $1.620 million or 2.1% compared with the three months ended March 31, 2017. This change was primarily due to a decrease in salaries and benefits.

Results of Operations for the Six Months Ended June 30, 2017

Net income was $137.119 million(4) for the six months ended June 30, 2017 compared with $137.022 million(5) for the same period in 2016.  Net income per diluted common share was $1.97 for the six months ended June 30, 2017 compared with $1.96 for the same period in 2016. Annualized returns on average assets, average common equity and average tangible common equity for the six months ended June 30, 2017 were 1.22%, 7.41% and 15.60%(1), respectively.  Prosperity’s efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 42.68%(1) for the six months ended June 30, 2017.

Net interest income before provision for credit losses for the six months ended June 30, 2017 was $304.666 million compared with $324.724 million for the same period in 2016, a decrease of $20.058 million or 6.2%. This change was primarily due to a $14.574 million decrease in loan discount accretion.

The net interest margin on a tax equivalent basis for the six months ended June 30, 2017 was 3.17% compared with 3.43% for the same period in 2016. This change was primarily due to a $14.574 million decrease in loan discount accretion.

Noninterest income was $58.604 million for the six months ended June 30, 2017 compared with $59.266 million for the same period in 2016, a decrease of $662 thousand or 1.1%. This change was primarily due to the net loss on sale of assets and a decrease in brokerage income, partially offset by the gain on sale of securities and an increase in service charges on deposit accounts. The sale of assets was primarily related to the sale of an aircraft acquired in a previous acquisition that was leased to a third party.

Noninterest expense was $154.504 million for the six months ended June 30, 2017 compared with $159.763 million for the same period in 2016, a decrease of $5.259 million or 3.3%.  This change was primarily due to a decrease in salaries and benefits and core deposit intangibles amortization.

_____________

(2)

Includes purchase accounting adjustments of $2.560 million, net of tax, primarily comprised of loan discount accretion of $4.471 million for the three months ended June 30, 2017.

(3)

Includes purchase accounting adjustments of $5.712 million, net of tax, primarily comprised of loan discount accretion of $9.304 million for the three months ended June 30, 2016.

(4)

Includes purchase accounting adjustments of $5.235 million, net of tax, primarily comprised of loan discount accretion of $9.224 million for the six months ended June 30, 2017.

(5)

Includes purchase accounting adjustments of $14.424 million, net of tax, primarily comprised of loan discount accretion of $23.798 million for the six months ended June 30, 2016.

Page 2 of 16


Balance Sheet Information

At June 30, 2017, Prosperity had $22.297 billion in total assets, an increase of $500.233 million or 2.3%, compared with $21.796 billion at June 30, 2016.

Loans at June 30, 2017 were $9.864 billion, an increase of $214.011 million or 2.2%, compared with $9.650 billion at June 30, 2016. Linked quarter loans increased $124.766 million or 1.3% (5.1% annualized) from $9.739 billion at March 31, 2017.

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 June 30, 2017, oil and gas loans totaled $287.815 million or 2.9% of total loans, of which $115.358 million were to production companies and $172.457 million were to service companies. This compares with total oil and gas loans of $328.409 million or 3.4% of total loans at June 30, 2016, of which $156.734 million were to production companies and $171.675 million were to service companies. At March 31, 2017, oil and gas loans totaled $267.445 million or 2.8% of total loans, of which $108.267 million were production loans and $159.178 million were service loans.

Deposits at June 30, 2017 were $17.071 billion, a decrease of $148.615 million or 0.9%, compared with $17.219 billion at June 30, 2016. Linked quarter deposits increased $34.958 million or 0.2% from $17.036 billion at March 31, 2017.

Asset Quality

Nonperforming assets totaled $47.618 million or 0.24% of quarterly average interest-earning assets at June 30, 2017, compared with $52.130 million or 0.27% of quarterly average interest-earning assets at June 30, 2016, and $41.199 million or 0.21% of quarterly average interest-earning assets at March 31, 2017. The linked quarter change was primarily due to one commercial and industrial loan placed on nonaccrual during the second quarter 2017.

The allowance for credit losses was $83.783 million or 0.85% of total loans at June 30, 2017, $83.826 million or 0.87% of total loans at June 30, 2016 and $84.095 million or 0.86% of total loans at March 31, 2017.  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 0.93%(1) of remaining loans as of June 30, 2017, compared with 1.01%(1) at June 30, 2016 and 0.96%(1) at March 31, 2017.

The provision for credit losses was $2.750 million for the three months ended June 30, 2017 compared with $6.000 million for the three months ended June 30, 2016 and $2.675 million for the three months ended March 31, 2017.  The provision for credit losses was $5.425 million for the six months ended June 30, 2017 compared with $20.000 million for the six months ended June 30, 2016.

Net charge-offs were $3.062 million for the three months ended June 30, 2017 compared with $5.888 million for the three months ended June 30, 2016 and $3.906 million for the three months ended March 31, 2017. Net charge-offs for the second quarter of 2017 were primarily comprised of one commercial and industrial loan. Net charge-offs were $6.968 million for the six months ended June 30, 2017 compared with $17.558 million for the six months ended June 30, 2016.

Conference Call

Prosperity’s management team will host a conference call on Wednesday, July 26, 2017 at 10:30 a.m. Eastern Time (9:30 a.m. Central Time) to discuss Prosperity’s second quarter 2017 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 7554104.

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.

Page 3 of 16


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, tangible equity to tangible assets ratio and the efficiency ratio, excluding net gains and losses on the sale of assets and securities.  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 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 that their presentation, together with the accompanying reconciliations, provides a more 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 financial measures provide useful information by excluding certain items that may not be indicative of its core operating earnings and business outlook.  These non-GAAP financial 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 the “Notes to Selected Financial Data” at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures to the nearest respective GAAP financial measures.

Dividend

Prosperity Bancshares, Inc. declared a third quarter cash dividend of $0.34 per share, to be paid on October 2, 2017 to all shareholders of record as of September 15, 2017.

Prosperity Bancshares, Inc. ®

As of June 30, 2017, Prosperity Bancshares, Inc. ® is a $22.297 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.

 

As of June 30, 2017, Prosperity operated 243 full-service banking locations: 65 in the Houston area, including The Woodlands; 29 in the South Texas area including Corpus Christi and Victoria; 34 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. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and 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, 2016 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 4 of 16


Bryan/College Station Area -

 

Fort Worth -

 

Waugh Drive

 

Taft

Bryan

 

Haltom City

 

Westheimer

 

Yoakum

Bryan-29th Street

 

Keller

 

West University

 

Yorktown

Bryan-East

 

Roanoke

 

Woodcreek

 

 

Bryan-North

 

Stockyards

 

 

 

West Texas Area -

Caldwell

 

 

 

Katy -

 

Abilene -

College Station

 

Other Dallas/Fort Worth Area

 

Cinco Ranch

 

Antilley Road

Crescent Point

 

Locations -

 

Katy-Spring Green

 

Barrow Street

Hearne

 

Arlington

 

 

 

Cypress Street

Huntsville

 

Azle

 

The Woodlands -

 

Judge Ely

Madisonville

 

Ennis

 

The Woodlands-College Park

 

Mockingbird

Navasota

 

Gainesville

 

The Woodlands-I-45

 

 

New Waverly

 

Glen Rose

 

The Woodlands-Research Forest

 

Lubbock -

Rock Prairie

 

Granbury

 

 

 

4th Street

Southwest Parkway

 

Mesquite

 

Other Houston Area

 

66th Street

Tower Point

 

Muenster

 

Locations -

 

82nd Street

Wellborn Road

 

Sanger

 

Angleton

 

86th Street

 

 

Waxahachie

 

Bay City

 

98th Street

Central Texas Area -

 

Weatherford

 

Beaumont

 

Avenue Q

Austin -

 

 

 

Cleveland

 

North University

Allandale

 

East Texas Area -

 

East Bernard

 

Texas Tech Student Union

Cedar Park

 

Athens

 

El Campo

 

 

Congress

 

Blooming Grove

 

Dayton

 

Midland -

Lakeway

 

Canton

 

Galveston

 

Wadley

Liberty Hill

 

Carthage

 

Groves

 

Wall Street

Northland

 

Corsicana

 

Hempstead

 

 

Oak Hill

 

Crockett

 

Hitchcock

 

Odessa -

Research Blvd

 

Eustace

 

Liberty

 

Grandview

Westlake

 

Gilmer

 

Magnolia

 

Grant

 

 

Grapeland

 

Magnolia Parkway

 

Kermit Highway

Other Central Texas Area

 

Gun Barrel City

 

Mont Belvieu

 

Parkway

Locations -

 

Jacksonville

 

Nederland

 

 

Bastrop

 

Kerens

 

Needville

 

Other West Texas Area

Canyon Lake

 

Longview

 

Rosenberg

 

Locations -

Dime Box

 

Mount Vernon

 

Shadow Creek

 

Big Spring

Dripping Springs

 

Palestine

 

Spring

 

Brownfield

Elgin

 

Rusk

 

Tomball

 

Brownwood

Flatonia

 

Seven Points

 

Waller

 

Cisco

Georgetown

 

Teague

 

West Columbia

 

Comanche

Gruene

 

Tyler-Beckham

 

Wharton

 

Early

Kingsland

 

Tyler-South Broadway

 

Winnie

 

Floydada

La Grange

 

Tyler-University

 

Wirt

 

Gorman

Lexington

 

Winnsboro

 

 

 

Levelland

New Braunfels

 

 

 

South Texas Area -

 

Littlefield

Pleasanton

 

Houston Area -

 

Corpus Christi -

 

Merkel

Round Rock

 

Houston -

 

Calallen

 

Plainview

San Antonio

 

Aldine

 

Carmel

 

San Angelo

Schulenburg

 

Alief

 

Northwest

 

Slaton

Seguin

 

Bellaire

 

Saratoga

 

Snyder

Smithville

 

Beltway

 

Timbergate

 

 

Thorndale

 

Clear Lake

 

Water Street

 

Oklahoma

Weimar

 

Copperfield

 

 

 

Central Oklahoma Area-

 

 

Cypress

 

Victoria -

 

Oklahoma City -

Dallas/Fort Worth Area -

 

Downtown

 

Victoria Main

 

23rd Street

Dallas -

 

Eastex

 

Victoria-Navarro

 

Expressway

Abrams Centre

 

Fairfield

 

Victoria-North

 

I-240

Balch Springs

 

First Colony

 

 

 

Memorial

Camp Wisdom

 

Fry Road

 

Other South Texas Area

 

 

Cedar Hill

 

Gessner

 

Locations -

 

Other Central Oklahoma Area

Dallas – Central Expressway

 

Gladebrook

 

Alice

 

Locations -

Frisco

 

Grand Parkway

 

Aransas Pass

 

Edmond

Frisco-West

 

Heights

 

Beeville

 

Norman

Kiest

 

Highway 6 West

 

Colony Creek

 

 

McKinney

 

Little York

 

Cuero

 

Tulsa Area-

McKinney-Stonebridge

 

Medical Center

 

Edna

 

Tulsa -

Midway

 

Memorial Drive

 

Goliad

 

Garnett

Plano

 

Northside

 

Gonzales

 

Harvard

Preston Forest

 

Pasadena

 

Hallettsville

 

Memorial

Preston Road

 

Pecan Grove

 

Kingsville

 

Sheridan

Red Oak

 

Pin Oak

 

Mathis

 

S. Harvard

Sachse

 

River Oaks

 

Padre Island

 

Utica Tower

The Colony

 

Sugar Land

 

Palacios

 

Yale

Turtle Creek

 

SW Medical Center

 

Port Lavaca

 

 

Westmoreland

 

Tanglewood

 

Portland

 

Other Tulsa Area Locations -

 

 

The Plaza

 

Rockport

 

Owasso

 

 

Uptown

 

Sinton

 

 

 

- - -

Page 5 of 16


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

9,864,019

 

 

$

9,739,253

 

 

$

9,622,060

 

 

$

9,548,314

 

 

$

9,650,008

 

Investment securities(A)

 

 

9,582,195

 

 

 

9,854,120

 

 

 

9,726,086

 

 

 

8,988,021

 

 

 

9,274,651

 

Federal funds sold

 

 

757

 

 

 

945

 

 

 

1,178

 

 

 

630

 

 

 

484

 

Allowance for credit losses

 

 

(83,783

)

 

 

(84,095

)

 

 

(85,326

)

 

 

(85,585

)

 

 

(83,826

)

Cash and due from banks

 

 

321,958

 

 

 

324,797

 

 

 

436,203

 

 

 

341,483

 

 

 

333,208

 

Goodwill

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,349

 

 

 

1,903,451

 

Core deposit intangibles, net

 

 

42,150

 

 

 

43,869

 

 

 

45,784

 

 

 

48,010

 

 

 

44,861

 

Other real estate owned

 

 

15,472

 

 

 

15,698

 

 

 

15,463

 

 

 

16,280

 

 

 

15,677

 

Fixed assets, net

 

 

256,511

 

 

 

257,558

 

 

 

262,083

 

 

 

270,386

 

 

 

273,104

 

Other assets

 

 

396,419

 

 

 

424,429

 

 

 

406,696

 

 

 

376,156

 

 

 

384,692

 

Total assets

 

$

22,296,543

 

 

$

22,477,419

 

 

$

22,331,072

 

 

$

21,404,044

 

 

$

21,796,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

5,397,293

 

 

$

5,299,264

 

 

$

5,190,973

 

 

$

5,159,333

 

 

$

5,016,637

 

Interest-bearing deposits

 

 

11,673,237

 

 

 

11,736,308

 

 

 

12,116,329

 

 

 

11,762,076

 

 

 

12,202,508

 

Total deposits

 

 

17,070,530

 

 

 

17,035,572

 

 

 

17,307,302

 

 

 

16,921,409

 

 

 

17,219,145

 

Other borrowings

 

 

1,035,506

 

 

 

1,270,644

 

 

 

990,781

 

 

 

425,916

 

 

 

606,049

 

Securities sold under repurchase agreements

 

 

346,324

 

 

 

335,875

 

 

 

320,430

 

 

 

318,449

 

 

 

320,001

 

Other liabilities

 

 

107,995

 

 

 

146,246

 

 

 

70,248

 

 

 

143,458

 

 

 

106,531

 

Total liabilities

 

 

18,560,355

 

 

 

18,788,337

 

 

 

18,688,761

 

 

 

17,809,232

 

 

 

18,251,726

 

Shareholders' equity(B)

 

 

3,736,188

 

 

 

3,689,082

 

 

 

3,642,311

 

 

 

3,594,812

 

 

 

3,544,584

 

Total liabilities and equity

 

$

22,296,543

 

 

$

22,477,419

 

 

$

22,331,072

 

 

$

21,404,044

 

 

$

21,796,310

 

 

(A) Includes $2,871, $2,200, $2,171, $2,310 and $2,496 in unrealized gains on available for sale securities for the quarterly periods ended June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016 and June 30, 2016, respectively.

(B) Includes $1,866, $1,430, $1,411, $1,502 and $1,623 in after-tax unrealized gains on available for sale securities for the quarterly periods ended June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016 and June 30, 2016, respectively.

 

Page 6 of 16


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Jun 30, 2017

 

 

Jun 30, 2016

 

Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

114,975

 

 

$

111,710

 

 

$

115,993

 

 

$

116,247

 

 

$

118,297

 

 

$

226,685

 

 

$

242,819

 

Securities(C)

 

 

52,912

 

 

 

53,157

 

 

 

48,573

 

 

 

48,132

 

 

 

51,097

 

 

 

106,069

 

 

 

103,670

 

Federal funds sold and other earning assets

 

 

160

 

 

 

183

 

 

 

103

 

 

 

81

 

 

 

65

 

 

 

343

 

 

 

161

 

Total interest income

 

 

168,047

 

 

 

165,050

 

 

 

164,669

 

 

 

164,460

 

 

 

169,459

 

 

 

333,097

 

 

 

346,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

11,441

 

 

 

9,908

 

 

 

9,478

 

 

 

9,396

 

 

 

10,045

 

 

 

21,349

 

 

 

20,251

 

Other borrowings

 

 

4,040

 

 

 

2,476

 

 

 

1,121

 

 

 

752

 

 

 

710

 

 

 

6,516

 

 

 

1,192

 

Securities sold under repurchase agreements

 

 

335

 

 

 

231

 

 

 

238

 

 

 

248

 

 

 

234

 

 

 

566

 

 

 

446

 

Junior subordinated debentures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

 

 

 

37

 

Total interest expense

 

 

15,816

 

 

 

12,615

 

 

 

10,837

 

 

 

10,396

 

 

 

10,992

 

 

 

28,431

 

 

 

21,926

 

Net interest income

 

 

152,231

 

 

 

152,435

 

 

 

153,832

 

 

 

154,064

 

 

 

158,467

 

 

 

304,666

 

 

 

324,724

 

Provision for credit losses

 

 

2,750

 

 

 

2,675

 

 

 

2,000

 

 

 

2,000

 

 

 

6,000

 

 

 

5,425

 

 

 

20,000

 

Net interest income after provision for credit losses

 

 

149,481

 

 

 

149,760

 

 

 

151,832

 

 

 

152,064

 

 

 

152,467

 

 

 

299,241

 

 

 

304,724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonsufficient funds (NSF) fees

 

 

7,805

 

 

 

8,089

 

 

 

8,552

 

 

 

8,764

 

 

 

8,031

 

 

 

15,894

 

 

 

16,220

 

Credit card, debit card and ATM card income

 

 

6,186

 

 

 

5,953

 

 

 

5,902

 

 

 

5,903

 

 

 

5,929

 

 

 

12,139

 

 

 

11,756

 

Service charges on deposit accounts

 

 

5,405

 

 

 

5,421

 

 

 

4,934

 

 

 

4,698

 

 

 

4,610

 

 

 

10,826

 

 

 

9,200

 

Trust income

 

 

2,271

 

 

 

2,155

 

 

 

2,480

 

 

 

1,851

 

 

 

1,762

 

 

 

4,426

 

 

 

3,789

 

Mortgage income

 

 

1,107

 

 

 

1,266

 

 

 

1,690

 

 

 

2,143

 

 

 

1,772

 

 

 

2,373

 

 

 

3,243

 

Brokerage income

 

 

427

 

 

 

488

 

 

 

782

 

 

 

1,213

 

 

 

1,286

 

 

 

915

 

 

 

2,576

 

Bank owned life insurance income

 

 

1,364

 

 

 

1,353

 

 

 

1,390

 

 

 

1,417

 

 

 

1,473

 

 

 

2,717

 

 

 

2,856

 

Net (loss) gain on sale of assets

 

 

(3,783

)

 

 

1,759

 

 

 

475

 

 

 

37

 

 

 

332

 

 

 

(2,024

)

 

 

1,352

 

Gain on sale of securities

 

 

3,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,270

 

 

 

 

Other noninterest income

 

 

3,728

 

 

 

4,340

 

 

 

3,270

 

 

 

3,658

 

 

 

3,278

 

 

 

8,068

 

 

 

8,274

 

Total noninterest income

 

 

27,780

 

 

 

30,824

 

 

 

29,475

 

 

 

29,684

 

 

 

28,473

 

 

 

58,604

 

 

 

59,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

47,343

 

 

 

48,444

 

 

 

51,231

 

 

 

48,328

 

 

 

48,224

 

 

 

95,787

 

 

 

98,338

 

Net occupancy and equipment

 

 

5,460

 

 

 

5,503

 

 

 

5,696

 

 

 

5,997

 

 

 

5,741

 

 

 

10,963

 

 

 

11,365

 

Credit and debit card, data processing and software amortization

 

 

4,216

 

 

 

4,085

 

 

 

4,249

 

 

 

4,207

 

 

 

4,164

 

 

 

8,301

 

 

 

8,594

 

Regulatory assessments and FDIC insurance

 

 

3,548

 

 

 

3,549

 

 

 

2,424

 

 

 

3,434

 

 

 

3,447

 

 

 

7,097

 

 

 

6,877

 

Core deposit intangibles amortization

 

 

1,719

 

 

 

1,915

 

 

 

2,226

 

 

 

2,418

 

 

 

2,334

 

 

 

3,634

 

 

 

4,556

 

Depreciation

 

 

3,051

 

 

 

3,103

 

 

 

3,170

 

 

 

3,289

 

 

 

3,286

 

 

 

6,154

 

 

 

6,635

 

Communications

 

 

2,664

 

 

 

2,702

 

 

 

2,771

 

 

 

2,870

 

 

 

2,981

 

 

 

5,366

 

 

 

5,920

 

Other real estate expense

 

 

128

 

 

 

95

 

 

 

378

 

 

 

44

 

 

 

50

 

 

 

223

 

 

 

92

 

Net (gain) loss on sale of other real estate

 

 

(71

)

 

 

(10

)

 

 

(44

)

 

 

(3

)

 

 

347

 

 

 

(81

)

 

 

333

 

Other noninterest expense

 

 

8,384

 

 

 

8,676

 

 

 

7,047

 

 

 

8,892

 

 

 

8,661

 

 

 

17,060

 

 

 

17,053

 

Total noninterest expense

 

 

76,442

 

 

 

78,062

 

 

 

79,148

 

 

 

79,476

 

 

 

79,235

 

 

 

154,504

 

 

 

159,763

 

Income before income taxes

 

 

100,819

 

 

 

102,522

 

 

 

102,159

 

 

 

102,272

 

 

 

101,705

 

 

 

203,341

 

 

 

204,227

 

Provision for income taxes

 

 

32,265

 

 

 

33,957

 

 

 

33,366

 

 

 

33,621

 

 

 

33,634

 

 

 

66,222

 

 

 

67,205

 

Net income available to common shareholders

 

$

68,554

 

 

$

68,565

 

 

$

68,793

 

 

$

68,651

 

 

$

68,071

 

 

$

137,119

 

 

$

137,022

 

 

(C) Interest income on securities was reduced by net premium amortization of $9,403, $9,883, $11,502, $11,312 and $10,407 for the three-month periods ended June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016 and June 30, 2016, respectively, and $19,286 and $20,660 for the six-month periods ended June 30, 2017 and June 30, 2016.

 

Page 7 of 16


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

 

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Jun 30, 2017

 

 

Jun 30, 2016

 

Profitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (D) (E)

 

$

68,554

 

 

$

68,565

 

 

$

68,793

 

 

$

68,651

 

 

$

68,071

 

 

$

137,119

 

 

$

137,022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.99

 

 

$

0.99

 

 

$

0.99

 

 

$

0.99

 

 

$

0.98

 

 

$

1.97

 

 

$

1.96

 

Diluted earnings per share

 

$

0.99

 

 

$

0.99

 

 

$

0.99

 

 

$

0.99

 

 

$

0.98

 

 

$

1.97

 

 

$

1.96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (F)

 

 

1.22

%

 

 

1.23

%

 

 

1.26

%

 

 

1.27

%

 

 

1.24

%

 

 

1.22

%

 

 

1.24

%

Return on average common equity (F)

 

 

7.36

%

 

 

7.45

%

 

 

7.58

%

 

 

7.66

%

 

 

7.70

%

 

 

7.41

%

 

 

7.77

%

Return on average tangible common equity (F) (G)

 

 

15.39

%

 

 

15.82

%

 

 

16.33

%

 

 

16.79

%

 

 

17.15

%

 

 

15.60

%

 

 

17.37

%

Tax equivalent net interest margin (D) (H)

 

 

3.14

%

 

 

3.20

%

 

 

3.26

%

 

 

3.29

%

 

 

3.37

%

 

 

3.17

%

 

 

3.43

%

Efficiency ratio (G) (I)

 

 

42.34

%

 

 

43.01

%

 

 

43.29

%

 

 

43.26

%

 

 

42.46

%

 

 

42.68

%

 

 

41.75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

 

16.76

%

 

 

16.41

%

 

 

16.31

%

 

 

16.80

%

 

 

16.26

%

 

 

16.76

%

 

 

16.26

%

Common equity tier 1 capital

 

 

14.80

%

 

 

14.45

%

 

 

14.48

%

 

 

14.41

%

 

 

13.66

%

 

 

14.80

%

 

 

13.66

%

Tier 1 risk-based capital

 

 

14.80

%

 

 

14.45

%

 

 

14.48

%

 

 

14.41

%

 

 

13.66

%

 

 

14.80

%

 

 

13.66

%

Total risk-based capital

 

 

15.49

%

 

 

15.14

%

 

 

15.20

%

 

 

15.14

%

 

 

14.37

%

 

 

15.49

%

 

 

14.37

%

Tier 1 leverage capital

 

 

8.82

%

 

 

8.62

%

 

 

8.68

%

 

 

8.50

%

 

 

8.11

%

 

 

8.82

%

 

 

8.11

%

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

 

 

8.81

%

 

 

8.50

%

 

 

8.32

%

 

 

8.46

%

 

 

8.04

%

 

 

8.81

%

 

 

8.04

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

69,487

 

 

 

69,480

 

 

 

69,482

 

 

 

69,478

 

 

 

69,565

 

 

 

69,483

 

 

 

69,869

 

Diluted

 

 

69,487

 

 

 

69,482

 

 

 

69,486

 

 

 

69,484

 

 

 

69,574

 

 

 

69,484

 

 

 

69,877

 

Period end shares outstanding

 

 

69,488

 

 

 

69,480

 

 

 

69,491

 

 

 

69,478

 

 

 

69,480

 

 

 

69,488

 

 

 

69,480

 

Cash dividends paid per common share

 

$

0.3400

 

 

$

0.3400

 

 

$

0.3400

 

 

$

0.3000

 

 

$

0.3000

 

 

$

0.6800

 

 

$

0.6000

 

Book value per common share

 

$

53.77

 

 

$

53.10

 

 

$

52.41

 

 

$

51.74

 

 

$

51.02

 

 

$

53.77

 

 

$

51.02

 

Tangible book value per common share (G)

 

$

25.81

 

 

$

25.11

 

 

$

24.40

 

 

$

23.70

 

 

$

22.97

 

 

$

25.81

 

 

$

22.97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Market Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

71.97

 

 

$

77.87

 

 

$

73.68

 

 

$

56.27

 

 

$

54.57

 

 

$

77.87

 

 

$

54.57

 

Low

 

$

61.29

 

 

$

65.34

 

 

$

52.81

 

 

$

45.94

 

 

$

43.28

 

 

$

61.29

 

 

$

33.57

 

Period end closing price

 

$

64.24

 

 

$

69.71

 

 

$

71.78

 

 

$

54.89

 

 

$

50.99

 

 

$

64.24

 

 

$

50.99

 

Employees – FTE

 

 

3,037

 

 

 

3,033

 

 

 

3,035

 

 

 

3,071

 

 

 

3,106

 

 

 

3,037

 

 

 

3,106

 

Number of banking centers

 

 

243

 

 

 

244

 

 

 

245

 

 

 

245

 

 

 

245

 

 

 

243

 

 

 

245

 

 

(D) Includes purchase accounting adjustments for the periods presented as follows:

 

Three Months Ended

 

Year-to-Date

 

Jun 30, 2017

 

Mar 31, 2017

 

Dec 31, 2016

 

Sep 30, 2016

 

Jun 30, 2016

 

Jun 30, 2017

 

Jun 30, 2016

Loan discount accretion

$4,471

 

$4,753

 

$7,552

 

$7,620

 

$9,304

 

$9,224

 

$23,798

Securities amortization

$745

 

$852

 

$950

 

$1,051

 

$948

 

$1,597

 

$2,670

Time deposits amortization

$39

 

$99

 

$232

 

$575

 

$178

 

$138

 

$360

 

 

(E) Using effective tax rate of 32.0%, 33.1%, 32.7%, 32.9% and 33.1% for the three-month periods ended June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016 and June 30, 2016, respectively and 32.6% and 32.9% for the six-month periods ended June 30, 2017 and June 30, 2016, respectively.

(F) Interim periods annualized.

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

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

(I) 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 and securities.  Additionally, taxes are not part of this calculation.

 

Page 8 of 16


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

YIELD ANALYSIS

 

Three Months Ended

 

 

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Jun 30, 2016

 

 

 

 

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

 

$

9,797,793

 

 

$

114,975

 

 

 

4.71%

 

 

$

9,642,877

 

 

$

111,710

 

 

 

4.70%

 

 

$

9,660,065

 

 

$

118,297

 

 

 

4.93%

 

 

Investment securities

 

 

9,817,781

 

 

 

52,912

 

 

 

2.16%

 

(K)

 

9,867,491

 

 

 

53,157

 

 

 

2.18%

 

(K)

 

9,436,896

 

 

 

51,097

 

 

 

2.18%

 

(K)

Federal funds sold and other earning assets

 

 

84,497

 

 

 

160

 

 

 

0.76%

 

 

 

80,150

 

 

 

183

 

 

 

0.92%

 

 

 

68,268

 

 

 

65

 

 

 

0.38%

 

 

Total interest-earning assets

 

 

19,700,071

 

 

 

168,047

 

 

 

3.42%

 

 

 

19,590,518

 

 

 

165,050

 

 

 

3.42%

 

 

 

19,165,229

 

 

 

169,459

 

 

 

3.56%

 

 

Allowance for credit losses

 

 

(84,100

)

 

 

 

 

 

 

 

 

 

 

(85,037

)

 

 

 

 

 

 

 

 

 

 

(83,036

)

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

2,838,242

 

 

 

 

 

 

 

 

 

 

 

2,875,986

 

 

 

 

 

 

 

 

 

 

 

2,826,205

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

22,454,213

 

 

 

 

 

 

 

 

 

 

$

22,381,467

 

 

 

 

 

 

 

 

 

 

$

21,908,398

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

3,749,395

 

 

$

2,748

 

 

 

0.29%

 

 

$

4,136,260

 

 

$

2,587

 

 

 

0.25%

 

 

$

4,108,305

 

 

$

2,569

 

 

 

0.25%

 

 

Savings and money market deposits

 

 

5,520,346

 

 

 

4,827

 

 

 

0.35%

 

 

 

5,537,355

 

 

 

3,587

 

 

 

0.26%

 

 

 

5,734,739

 

 

 

3,832

 

 

 

0.27%

 

 

Certificates and other time deposits

 

 

2,296,425

 

 

 

3,866

 

 

 

0.68%

 

 

 

2,366,857

 

 

 

3,734

 

 

 

0.64%

 

 

 

2,517,896

 

 

 

3,644

 

 

 

0.58%

 

 

Other borrowings

 

 

1,460,238

 

 

 

4,040

 

 

 

1.11%

 

 

 

1,123,396

 

 

 

2,476

 

 

 

0.89%

 

 

 

489,616

 

 

 

710

 

 

 

0.58%

 

 

Securities sold under repurchase agreements

 

 

324,804

 

 

 

335

 

 

 

0.41%

 

 

 

307,433

 

 

 

231

 

 

 

0.31%

 

 

 

322,274

 

 

 

234

 

 

 

0.29%

 

 

Junior subordinated debentures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555

 

 

 

3

 

 

 

2.17%

 

 

Total interest-bearing liabilities

 

 

13,351,208

 

 

 

15,816

 

 

 

0.48%

 

(L)

 

13,471,301

 

 

 

12,615

 

 

 

0.38%

 

(L)

 

13,173,385

 

 

 

10,992

 

 

 

0.34%

 

(L)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

5,290,142

 

 

 

 

 

 

 

 

 

 

 

5,140,010

 

 

 

 

 

 

 

 

 

 

 

5,099,736

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

87,074

 

 

 

 

 

 

 

 

 

 

 

91,157

 

 

 

 

 

 

 

 

 

 

 

98,023

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

18,728,424

 

 

 

 

 

 

 

 

 

 

 

18,702,468

 

 

 

 

 

 

 

 

 

 

 

18,371,144

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

3,725,789

 

 

 

 

 

 

 

 

 

 

 

3,678,999

 

 

 

 

 

 

 

 

 

 

 

3,537,254

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

22,454,213

 

 

 

 

 

 

 

 

 

 

$

22,381,467

 

 

 

 

 

 

 

 

 

 

$

21,908,398

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

 

$

152,231

 

 

 

3.10%

 

 

 

 

 

 

$

152,435

 

 

 

3.16%

 

 

 

 

 

 

$

158,467

 

 

 

3.33%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

1,989

 

 

 

 

 

 

 

 

 

 

 

1,995

 

 

 

 

 

 

 

 

 

 

 

1,968

 

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

 

$

154,220

 

 

 

3.14%

 

 

 

 

 

 

$

154,430

 

 

 

3.20%

 

 

 

 

 

 

$

160,435

 

 

 

3.37%

 

 

 

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

(K) Yield on securities was impacted by net premium amortization of $9,403, $9,883 and $10,407 for the three-month periods ended June 30, 2017, March 31, 2017 and June 30, 2016, respectively.

(L) Total cost of funds, including noninterest bearing deposits, was 0.34%, 0.27% and 0.24% for the three months ended June 30, 2017, March 31, 2017 and June 30, 2016, respectively.

 

 

 

Page 9 of 16


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

YIELD ANALYSIS

 

Year-to-Date

 

 

 

 

Jun 30, 2017

 

 

Jun 30, 2016

 

 

 

 

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(M)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(M)

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

9,720,763

 

 

$

226,685

 

 

 

4.70%

 

 

$

9,680,309

 

 

$

242,819

 

 

 

5.04%

 

 

Investment securities

 

 

9,842,498

 

 

 

106,069

 

 

 

2.17%

 

(N)

 

9,533,696

 

 

 

103,670

 

 

 

2.19%

 

(N)

Federal funds sold and other earning assets

 

 

82,336

 

 

 

343

 

 

 

0.84%

 

 

 

74,334

 

 

 

161

 

 

 

0.44%

 

 

Total interest-earning assets

 

 

19,645,597

 

 

 

333,097

 

 

 

3.42%

 

 

 

19,288,339

 

 

 

346,650

 

 

 

3.61%

 

 

Allowance for credit losses

 

 

(84,566

)

 

 

 

 

 

 

 

 

 

 

(83,459

)

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

2,857,010

 

 

 

 

 

 

 

 

 

 

 

2,882,072

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

22,418,041

 

 

 

 

 

 

 

 

 

 

$

22,086,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

3,941,759

 

 

$

5,335

 

 

 

0.27%

 

 

$

4,275,478

 

 

$

5,353

 

 

 

0.25%

 

 

Savings and money market deposits

 

 

5,528,803

 

 

 

8,414

 

 

 

0.31%

 

 

 

5,777,450

 

 

 

7,717

 

 

 

0.27%

 

 

Certificates and other time deposits

 

 

2,331,446

 

 

 

7,600

 

 

 

0.66%

 

 

 

2,547,786

 

 

 

7,181

 

 

 

0.57%

 

 

Other borrowings

 

 

1,292,748

 

 

 

6,516

 

 

 

1.02%

 

 

 

425,697

 

 

 

1,192

 

 

 

0.56%

 

 

Securities sold under repurchase agreements

 

 

316,167

 

 

 

566

 

 

 

0.36%

 

 

 

314,233

 

 

 

446

 

 

 

0.29%

 

 

Junior subordinated debentures

 

 

 

 

 

 

 

 

 

 

3,886

 

 

 

37

 

 

 

1.91%

 

 

Total interest-bearing liabilities

 

 

13,410,923

 

 

 

28,431

 

 

 

0.43%

 

(O)

 

13,344,530

 

 

 

21,926

 

 

 

0.33%

 

(O)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

5,215,491

 

 

 

 

 

 

 

 

 

 

 

5,092,596

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

89,100

 

 

 

 

 

 

 

 

 

 

 

123,700

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

18,715,514

 

 

 

 

 

 

 

 

 

 

 

18,560,826

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

3,702,527

 

 

 

 

 

 

 

 

 

 

 

3,526,126

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

22,418,041

 

 

 

 

 

 

 

 

 

 

$

22,086,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

 

$

304,666

 

 

 

3.13%

 

 

 

 

 

 

$

324,724

 

 

 

3.39%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

3,984

 

 

 

 

 

 

 

 

 

 

 

3,804

 

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

 

$

308,650

 

 

 

3.17%

 

 

 

 

 

 

$

328,528

 

 

 

3.43%

 

 

 

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

(N) Yield on securities was impacted by net premium amortization of $19,286 and $20,660 for the six-month periods ended June 30, 2017 and 2016, respectively.

(O) Total cost of funds, including noninterest bearing deposits, was 0.31% and 0.24% for the six-month periods ended June 30, 2017 and 2016, respectively.

 

Page 10 of 16


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

  

 

Three Months Ended

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

YIELD TREND (P)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

4.71

%

 

 

4.70

%

 

 

4.83

%

 

 

4.82

%

 

 

4.93

%

Investment securities (Q)

 

2.16

%

 

 

2.18

%

 

 

2.07

%

 

 

2.08

%

 

 

2.18

%

Federal funds sold and other earning assets

 

0.76

%

 

 

0.92

%

 

 

0.39

%

 

 

0.45

%

 

 

0.38

%

Total interest-earning assets

 

3.42

%

 

 

3.42

%

 

 

3.45

%

 

 

3.47

%

 

 

3.56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

0.29

%

 

 

0.25

%

 

 

0.23

%

 

 

0.24

%

 

 

0.25

%

Savings and money market deposits

 

0.35

%

 

 

0.26

%

 

 

0.26

%

 

 

0.27

%

 

 

0.27

%

Certificates and other time deposits

 

0.68

%

 

 

0.64

%

 

 

0.61

%

 

 

0.54

%

 

 

0.58

%

Other borrowings

 

1.11

%

 

 

0.89

%

 

 

0.63

%

 

 

0.56

%

 

 

0.58

%

Securities sold under repurchase agreements

 

0.41

%

 

 

0.31

%

 

 

0.30

%

 

 

0.30

%

 

 

0.29

%

Junior subordinated debentures

 

 

 

 

 

 

 

 

 

2.17

%

Total interest-bearing liabilities

 

0.48

%

 

 

0.38

%

 

 

0.34

%

 

 

0.32

%

 

 

0.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.10

%

 

 

3.16

%

 

 

3.22

%

 

 

3.25

%

 

 

3.33

%

Net Interest Margin (tax equivalent)

 

3.14

%

 

 

3.20

%

 

 

3.26

%

 

 

3.29

%

 

 

3.37

%

 

(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 $9,403, $9,883, $11,502, $11,312 and $10,407 for the three-month periods ended June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016 and June 30, 2016, respectively.

 

Page 11 of 16


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

 

Three Months Ended

 

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

Balance Sheet Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

9,797,793

 

 

$

9,642,877

 

 

$

9,557,712

 

 

$

9,601,628

 

 

$

9,660,065

 

Investment securities

 

 

9,817,781

 

 

 

9,867,491

 

 

 

9,338,903

 

 

 

9,203,253

 

 

 

9,436,896

 

Federal funds sold and other earning assets

 

 

84,497

 

 

 

80,150

 

 

 

106,214

 

 

 

72,171

 

 

 

68,268

 

Total interest-earning assets

 

 

19,700,071

 

 

 

19,590,518

 

 

 

19,002,829

 

 

 

18,877,052

 

 

 

19,165,229

 

Allowance for credit losses

 

 

(84,100

)

 

 

(85,037

)

 

 

(85,347

)

 

 

(84,476

)

 

 

(83,036

)

Cash and due from banks

 

 

228,518

 

 

 

262,794

 

 

 

248,735

 

 

 

226,621

 

 

 

227,570

 

Goodwill

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,337

 

 

 

1,903,418

 

 

 

1,903,451

 

Core deposit intangibles, net

 

 

42,957

 

 

 

44,762

 

 

 

46,895

 

 

 

43,790

 

 

 

46,059

 

Other real estate

 

 

15,871

 

 

 

15,669

 

 

 

15,826

 

 

 

16,041

 

 

 

15,549

 

Fixed assets, net

 

 

257,229

 

 

 

260,716

 

 

 

267,952

 

 

 

272,058

 

 

 

276,727

 

Other assets

 

 

392,822

 

 

 

391,200

 

 

 

359,033

 

 

 

342,845

 

 

 

356,849

 

Total assets

 

$

22,454,213

 

 

$

22,381,467

 

 

$

21,756,260

 

 

$

21,597,349

 

 

$

21,908,398

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

5,290,142

 

 

$

5,140,010

 

 

$

5,214,656

 

 

$

5,070,094

 

 

$

5,099,736

 

Interest-bearing demand deposits

 

 

3,749,395

 

 

 

4,136,260

 

 

 

3,861,952

 

 

 

3,858,821

 

 

 

4,108,305

 

Savings and money market deposits

 

 

5,520,346

 

 

 

5,537,355

 

 

 

5,471,109

 

 

 

5,610,342

 

 

 

5,734,739

 

Certificates and other time deposits

 

 

2,296,425

 

 

 

2,366,857

 

 

 

2,434,565

 

 

 

2,492,889

 

 

 

2,517,896

 

Total deposits

 

 

16,856,308

 

 

 

17,180,482

 

 

 

16,982,282

 

 

 

17,032,146

 

 

 

17,460,676

 

Other borrowings

 

 

1,460,238

 

 

 

1,123,396

 

 

 

712,126

 

 

 

532,301

 

 

 

489,616

 

Securities sold under repurchase agreements

 

 

324,804

 

 

 

307,433

 

 

 

318,367

 

 

 

331,254

 

 

 

322,274

 

Junior subordinated debentures

 

 

 

 

 

 

 

 

 

 

555

 

Other liabilities

 

 

87,074

 

 

 

91,157

 

 

 

111,083

 

 

 

118,881

 

 

 

98,023

 

Shareholders' equity

 

 

3,725,789

 

 

 

3,678,999

 

 

 

3,632,402

 

 

 

3,582,767

 

 

 

3,537,254

 

Total liabilities and equity

 

$

22,454,213

 

 

$

22,381,467

 

 

$

21,756,260

 

 

$

21,597,349

 

 

$

21,908,398

 

 

Page 12 of 16


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)  

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

Period End Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,201,748

 

 

12.2

%

 

$

1,287,216

 

 

13.2

%

 

$

1,254,900

 

 

13.0

%

 

$

1,233,108

 

 

12.9

%

 

$

1,299,310

 

 

13.5

%

Construction, land development and other land loans

 

 

1,383,539

 

 

14.0

%

 

 

1,326,685

 

 

13.6

%

 

 

1,263,923

 

 

13.1

%

 

 

1,205,820

 

 

12.6

%

 

 

1,167,286

 

 

12.1

%

1-4 family residential

 

 

2,432,348

 

 

24.7

%

 

 

2,424,533

 

 

24.9

%

 

 

2,439,348

 

 

25.3

%

 

 

2,427,616

 

 

25.5

%

 

 

2,424,868

 

 

25.1

%

Home equity

 

 

283,729

 

 

2.9

%

 

 

281,298

 

 

2.9

%

 

 

278,483

 

 

2.9

%

 

 

279,836

 

 

2.9

%

 

 

283,212

 

 

2.9

%

Commercial real estate (includes multi-family residential)

 

 

3,309,227

 

 

33.5

%

 

 

3,226,978

 

 

33.1

%

 

 

3,162,109

 

 

32.9

%

 

 

3,158,569

 

 

33.1

%

 

 

3,229,556

 

 

33.5

%

Agriculture (includes farmland)

 

 

699,228

 

 

7.1

%

 

 

662,797

 

 

6.8

%

 

 

672,336

 

 

7.0

%

 

 

664,080

 

 

7.0

%

 

 

657,633

 

 

6.8

%

Consumer and other

 

 

266,385

 

 

2.7

%

 

 

262,301

 

 

2.7

%

 

 

266,422

 

 

2.8

%

 

 

270,334

 

 

2.8

%

 

 

259,734

 

 

2.7

%

Energy

 

 

287,815

 

 

2.9

%

 

 

267,445

 

 

2.8

%

 

 

284,539

 

 

3.0

%

 

 

308,951

 

 

3.2

%

 

 

328,409

 

 

3.4

%

Total loans

 

$

9,864,019

 

 

 

 

 

$

9,739,253

 

 

 

 

 

$

9,622,060

 

 

 

 

 

$

9,548,314

 

 

 

 

 

$

9,650,008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Types

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

$

5,397,293

 

 

31.6

%

 

$

5,299,264

 

 

31.1

%

 

$

5,190,973

 

 

30.0

%

 

$

5,159,333

 

 

30.5

%

 

$

5,016,637

 

 

29.1

%

Interest-bearing DDA

 

 

3,702,910

 

 

21.7

%

 

 

3,845,061

 

 

22.6

%

 

 

4,215,671

 

 

24.3

%

 

 

3,749,018

 

 

22.1

%

 

 

3,976,839

 

 

23.1

%

Money market

 

 

3,451,803

 

 

20.2

%

 

 

3,370,055

 

 

19.8

%

 

 

3,368,599

 

 

19.5

%

 

 

3,468,639

 

 

20.5

%

 

 

3,687,602

 

 

21.4

%

Savings

 

 

2,240,126

 

 

13.1

%

 

 

2,189,822

 

 

12.8

%

 

 

2,125,854

 

 

12.3

%

 

 

2,074,169

 

 

12.3

%

 

 

2,022,327

 

 

11.8

%

Certificates and other time deposits

 

 

2,278,398

 

 

13.4

%

 

 

2,331,370

 

 

13.7

%

 

 

2,406,205

 

 

13.9

%

 

 

2,470,250

 

 

14.6

%

 

 

2,515,740

 

 

14.6

%

Total deposits

 

$

17,070,530

 

 

 

 

 

$

17,035,572

 

 

 

 

 

$

17,307,302

 

 

 

 

 

$

16,921,409

 

 

 

 

 

$

17,219,145

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

 

57.8

%

 

 

 

 

 

57.2

%

 

 

 

 

 

55.6

%

 

 

 

 

 

56.4

%

 

 

 

 

 

56.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 13 of 16


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Construction Loans

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential construction

 

$

410,164

 

 

29.6

%

 

$

411,553

 

 

30.9

%

 

$

396,794

 

 

31.3

%

 

$

390,397

 

 

32.3

%

 

$

410,456

 

 

35.0

%

Land development

 

 

79,641

 

 

5.8

%

 

 

83,475

 

 

6.3

%

 

 

76,275

 

 

6.0

%

 

 

77,789

 

 

6.4

%

 

 

85,488

 

 

7.3

%

Raw land

 

 

200,122

 

 

14.4

%

 

 

183,453

 

 

13.8

%

 

 

194,267

 

 

15.3

%

 

 

170,640

 

 

14.1

%

 

 

161,402

 

 

13.8

%

Residential lots

 

 

130,919

 

 

9.4

%

 

 

129,389

 

 

9.7

%

 

 

130,096

 

 

10.3

%

 

 

131,589

 

 

10.9

%

 

 

131,807

 

 

11.3

%

Commercial lots

 

 

83,104

 

 

6.0

%

 

 

84,705

 

 

6.4

%

 

 

75,625

 

 

6.0

%

 

 

84,862

 

 

7.0

%

 

 

83,725

 

 

7.1

%

Commercial construction and other

 

 

482,347

 

 

34.8

%

 

 

437,083

 

 

32.9

%

 

 

394,040

 

 

31.1

%

 

 

353,942

 

 

29.3

%

 

 

298,713

 

 

25.5

%

Net unaccreted discount

 

 

(2,758

)

 

 

 

 

 

(2,973

)

 

 

 

 

 

(3,174

)

 

 

 

 

 

(3,399

)

 

 

 

 

 

(4,305

)

 

 

 

Total construction loans

 

$

1,383,539

 

 

 

 

 

$

1,326,685

 

 

 

 

 

$

1,263,923

 

 

 

 

 

$

1,205,820

 

 

 

 

 

$

1,167,286

 

 

 

 

 

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of June 30, 2017

 

Houston

 

 

Dallas

 

 

Austin

 

 

OK City

 

 

Tulsa

 

 

Other (R)

 

 

Total

 

 

Collateral Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center/retail

$

218,045

 

 

$

49,107

 

 

$

40,512

 

 

$

20,049

 

 

$

29,316

 

 

$

150,451

 

 

$

507,480

 

 

Commercial and industrial buildings

 

114,744

 

 

 

33,849

 

 

 

14,440

 

 

 

10,791

 

 

 

23,252

 

 

 

62,942

 

 

 

260,018

 

 

Office buildings

 

77,335

 

 

 

126,209

 

 

 

15,201

 

 

 

38,446

 

 

 

12,423

 

 

 

76,061

 

 

 

345,675

 

 

Medical buildings

 

55,217

 

 

 

9,071

 

 

 

47

 

 

 

10,465

 

 

 

8,101

 

 

 

48,845

 

 

 

131,746

 

 

Apartment buildings

 

24,999

 

 

 

12,390

 

 

 

17,505

 

 

 

21,961

 

 

 

5,641

 

 

 

81,317

 

 

 

163,813

 

 

Hotel

 

46,644

 

 

 

35,641

 

 

 

13,031

 

 

 

26,283

 

 

 

 

 

 

90,684

 

 

 

212,283

 

 

Other

 

76,449

 

 

 

6,870

 

 

 

14,262

 

 

 

10,292

 

 

 

4,769

 

 

 

75,328

 

 

 

187,970

 

 

Total

$

613,433

 

 

$

273,137

 

 

$

114,998

 

 

$

138,287

 

 

$

83,502

 

 

$

585,628

 

 

$

1,808,985

 

(S)

 

 

Acquired Loans

 

 

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

Mar 31, 2017

 

 

Balance at

Jun 30, 2017

 

 

Balance at

Acquisition

Date

 

 

Balance at

Mar 31, 2017

 

 

Balance at

Jun 30, 2017

 

 

Balance at

Acquisition

Date

 

 

Balance at

Mar 31, 2017

 

 

Balance at

Jun 30, 2017

 

Loan marks:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (T)

 

$

229,080

 

 

$

32,129

 

 

$

29,359

 

 

$

142,128

 

 

$

22,395

 

 

$

18,580

 

 

$

371,208

 

 

$

54,524

 

 

$

47,939

 

Acquired portfolio loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (T)

 

 

5,690,998

 

 

 

997,980

 

 

 

892,604

 

 

 

275,221

 

 

 

48,438

 

 

 

43,507

 

 

 

5,966,219

 

(U)

 

1,046,418

 

 

 

936,111

 

Acquired portfolio loan balances less loan marks

 

$

5,461,918

 

 

$

965,851

 

 

$

863,245

 

 

$

133,093

 

 

$

26,043

 

 

$

24,927

 

 

$

5,595,011

 

 

$

991,894

 

 

$

888,172

 

 

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

(S) Represents a portion of total commercial real estate loans of $3.309 billion as of June 30, 2017.

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

(U) Actual principal balances acquired.

 

Page 14 of 16


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Jun 30, 2017

 

 

Jun 30, 2016

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

30,517

 

 

$

24,360

 

 

$

31,642

 

 

$

43,451

 

 

$

29,547

 

 

$

30,517

 

 

$

29,547

 

Accruing loans 90 or more days past due

 

1,613

 

 

 

880

 

 

 

956

 

 

 

399

 

 

 

6,822

 

 

 

1,613

 

 

 

6,822

 

Total nonperforming loans

 

32,130

 

 

 

25,240

 

 

 

32,598

 

 

 

43,850

 

 

 

36,369

 

 

 

32,130

 

 

 

36,369

 

Repossessed assets

 

16

 

 

 

261

 

 

 

241

 

 

 

36

 

 

 

84

 

 

 

16

 

 

 

84

 

Other real estate

 

15,472

 

 

 

15,698

 

 

 

15,463

 

 

 

16,280

 

 

 

15,677

 

 

 

15,472

 

 

 

15,677

 

Total nonperforming assets

$

47,618

 

 

$

41,199

 

 

$

48,302

 

 

$

60,166

 

 

$

52,130

 

 

$

47,618

 

 

$

52,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

25,628

 

 

$

18,743

 

 

$

24,537

 

 

$

26,848

 

 

$

16,822

 

 

$

25,628

 

 

$

16,822

 

Construction, land development and other land loans

 

1,572

 

 

 

1,461

 

 

 

1,766

 

 

 

1,711

 

 

 

1,606

 

 

 

1,572

 

 

 

1,606

 

1-4 family residential (includes home equity)

 

4,156

 

 

 

4,070

 

 

 

4,119

 

 

 

4,450

 

 

 

5,016

 

 

 

4,156

 

 

 

5,016

 

Commercial real estate (includes multi-family residential)

 

15,454

 

 

 

16,235

 

 

 

17,167

 

 

 

26,680

 

 

 

26,651

 

 

 

15,454

 

 

 

26,651

 

Agriculture (includes farmland)

 

676

 

 

 

534

 

 

 

542

 

 

 

248

 

 

 

1,682

 

 

 

676

 

 

 

1,682

 

Consumer and other

 

132

 

 

 

156

 

 

 

171

 

 

 

229

 

 

 

353

 

 

 

132

 

 

 

353

 

Total

$

47,618

 

 

$

41,199

 

 

$

48,302

 

 

$

60,166

 

 

$

52,130

 

 

$

47,618

 

 

$

52,130

 

Number of loans/properties

 

121

 

 

 

139

 

 

 

158

 

 

 

158

 

 

 

166

 

 

 

121

 

 

 

166

 

Allowance for credit losses at end of period

$

83,783

 

 

$

84,095

 

 

$

85,326

 

 

$

85,585

 

 

$

83,826

 

 

$

83,783

 

 

$

83,826

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

2,531

 

 

$

3,495

 

 

$

3,161

 

 

$

(107

)

 

$

4,109

 

 

$

6,026

 

 

$

8,505

 

Construction, land development and other land loans

 

(60

)

 

 

(65

)

 

 

(1,922

)

 

 

(368

)

 

 

(25

)

 

 

(125

)

 

 

(211

)

1-4 family residential (includes home equity)

 

95

 

 

 

(95

)

 

 

(82

)

 

 

48

 

 

 

(78

)

 

 

 

 

 

(48

)

Commercial real estate (includes multi-family residential)

 

 

 

 

133

 

 

 

41

 

 

 

(1

)

 

 

197

 

 

 

133

 

 

 

256

 

Agriculture (includes farmland)

 

(29

)

 

 

(65

)

 

 

305

 

 

 

(45

)

 

 

(655

)

 

 

(94

)

 

 

6,307

 

Consumer and other

 

525

 

 

 

503

 

 

 

756

 

 

 

714

 

 

 

2,340

 

 

 

1,028

 

 

 

2,749

 

Total

$

3,062

 

 

$

3,906

 

 

$

2,259

 

 

$

241

 

 

$

5,888

 

 

$

6,968

 

 

$

17,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to average interest-earning assets

 

0.24

%

 

 

0.21

%

 

 

0.25

%

 

 

0.32

%

 

 

0.27

%

 

 

0.24

%

 

 

0.27

%

Nonperforming assets to loans and other real estate

 

0.48

%

 

 

0.42

%

 

 

0.50

%

 

 

0.63

%

 

 

0.54

%

 

 

0.48

%

 

 

0.54

%

Net charge-offs to average loans (annualized)

 

0.13

%

 

 

0.16

%

 

 

0.09

%

 

 

0.01

%

 

 

0.24

%

 

 

0.14

%

 

 

0.36

%

Allowance for credit losses to total loans

 

0.85

%

 

 

0.86

%

 

 

0.89

%

 

 

0.90

%

 

 

0.87

%

 

 

0.85

%

 

 

0.87

%

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

 

0.93

%

 

 

0.96

%

 

 

1.00

%

 

 

1.03

%

 

 

1.01

%

 

 

0.93

%

 

 

1.01

%

 

Page 15 of 16


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, the tangible equity to tangible assets ratio and the efficiency ratio, excluding net gains and losses on the sale of assets and securities, 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 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 relating to these non-GAAP financial measures for the applicable periods presented.

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Jun 30, 2017

 

 

Jun 30, 2016

 

Reconciliation of return on average common equity to return on average tangible common equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

68,554

 

 

$

68,565

 

 

$

68,793

 

 

$

68,651

 

 

$

68,071

 

 

$

137,119

 

 

$

137,022

 

Average shareholders' equity

 

$

3,725,789

 

 

$

3,678,999

 

 

$

3,632,402

 

 

$

3,582,767

 

 

$

3,537,254

 

 

$

3,702,527

 

 

$

3,526,126

 

Less: Average goodwill and other intangible assets

 

 

(1,943,802

)

 

 

(1,945,607

)

 

 

(1,947,232

)

 

 

(1,947,208

)

 

 

(1,949,510

)

 

 

(1,944,700

)

 

 

(1,948,746

)

Average tangible shareholders’ equity

 

$

1,781,987

 

 

$

1,733,392

 

 

$

1,685,170

 

 

$

1,635,559

 

 

$

1,587,744

 

 

$

1,757,827

 

 

$

1,577,380

 

Return on average tangible common equity (F)

 

 

15.39

%

 

 

15.82

%

 

 

16.33

%

 

 

16.79

%

 

 

17.15

%

 

 

15.60

%

 

 

17.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of book value per share to tangible book value per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

3,736,188

 

 

$

3,689,082

 

 

$

3,642,311

 

 

$

3,594,812

 

 

$

3,544,584

 

 

$

3,736,188

 

 

$

3,544,584

 

Less: Goodwill and other intangible assets

 

 

(1,942,995

)

 

 

(1,944,714

)

 

 

(1,946,629

)

 

 

(1,948,359

)

 

 

(1,948,312

)

 

 

(1,942,995

)

 

 

(1,948,312

)

Tangible shareholders’ equity

 

$

1,793,193

 

 

$

1,744,368

 

 

$

1,695,682

 

 

$

1,646,453

 

 

$

1,596,272

 

 

$

1,793,193

 

 

$

1,596,272

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end shares outstanding

 

 

69,488

 

 

 

69,480

 

 

 

69,491

 

 

 

69,478

 

 

 

69,480

 

 

 

69,488

 

 

 

69,480

 

Tangible book value per share:

 

$

25.81

 

 

$

25.11

 

 

$

24.40

 

 

$

23.70

 

 

$

22.97

 

 

$

25.81

 

 

$

22.97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of equity to assets ratio to period end tangible equity to period end tangible assets ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity

 

$

1,793,193

 

 

$

1,744,368

 

 

$

1,695,682

 

 

$

1,646,453

 

 

$

1,596,272

 

 

$

1,793,193

 

 

$

1,596,272

 

Total assets

 

$

22,296,543

 

 

$

22,477,419

 

 

$

22,331,072

 

 

$

21,404,044

 

 

$

21,796,310

 

 

$

22,296,543

 

 

$

21,796,310

 

Less: Goodwill and other intangible assets

 

 

(1,942,995

)

 

 

(1,944,714

)

 

 

(1,946,629

)

 

 

(1,948,359

)

 

 

(1,948,312

)

 

 

(1,942,995

)

 

 

(1,948,312

)

Tangible assets

 

$

20,353,548

 

 

$

20,532,705

 

 

$

20,384,443

 

 

$

19,455,685

 

 

$

19,847,998

 

 

$

20,353,548

 

 

$

19,847,998

 

Period end tangible equity to period end tangible assets ratio:

 

 

8.81

%

 

 

8.50

%

 

 

8.32

%

 

 

8.46

%

 

 

8.04

%

 

 

8.81

%

 

 

8.04

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of allowance for credit losses to total loans to allowance for credit losses to total loans, excluding acquired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

$

83,783

 

 

$

84,095

 

 

$

85,326

 

 

$

85,585

 

 

$

83,826

 

 

$

83,783

 

 

$

83,826

 

Total loans

 

$

9,864,019

 

 

$

9,739,253

 

 

$

9,622,060

 

 

$

9,548,314

 

 

$

9,650,008

 

 

$

9,864,019

 

 

$

9,650,008

 

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

 

$

888,172

 

 

$

991,894

 

 

$

1,107,293

 

 

$

1,230,466

 

 

$

1,373,110

 

 

$

888,172

 

 

$

1,373,110

 

Total loans less acquired loans

 

$

8,975,847

 

 

$

8,747,359

 

 

$

8,514,767

 

 

$

8,317,848

 

 

$

8,276,898

 

 

$

8,975,847

 

 

$

8,276,898

 

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

 

 

0.93

%

 

 

0.96

%

 

 

1.00

%

 

 

1.03

%

 

 

1.01

%

 

 

0.93

%

 

 

1.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of efficiency ratio to efficiency ratio, excluding net gains and losses on the sale of assets and securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

76,442

 

 

$

78,062

 

 

$

79,148

 

 

$

79,476

 

 

$

79,235

 

 

$

154,504

 

 

$

159,763

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

152,231

 

 

$

152,435

 

 

$

153,832

 

 

$

154,064

 

 

$

158,467

 

 

$

304,666

 

 

$

324,724

 

Noninterest income

 

 

27,780

 

 

 

30,824

 

 

 

29,475

 

 

 

29,684

 

 

 

28,473

 

 

 

58,604

 

 

 

59,266

 

Less: net (loss) gain on sale of assets

 

 

(3,783

)

 

 

1,759

 

 

 

475

 

 

 

37

 

 

 

332

 

 

 

(2,024

)

 

 

1,352

 

Less: gain on sale of securities

 

 

3,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,270

 

 

 

 

Noninterest income excluding net gains and losses on the sale of assets and securities

 

 

28,293

 

 

 

29,065

 

 

 

29,000

 

 

 

29,647

 

 

 

28,141

 

 

 

57,358

 

 

 

57,914

 

Total income excluding net gains and losses on the sale of assets and securities

 

$

180,524

 

 

$

181,500

 

 

$

182,832

 

 

$

183,711

 

 

$

186,608

 

 

$

362,024

 

 

$

382,638

 

Efficiency ratio, excluding net gains and losses on the sale of assets and securities

 

 

42.34

%

 

 

43.01

%

 

 

43.29

%

 

 

43.26

%

 

 

42.46

%

 

 

42.68

%

 

 

41.75

%

 

Page 16 of 16