Attached files

file filename
8-K - 8-K - PROSPERITY BANCSHARES INCpb-8k_20180124.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 FOURTH QUARTER

2017 EARNINGS

 

 

Fourth quarter earnings per common share (diluted) of $0.97

 

Fourth quarter earnings include a one-time non-cash charge of $0.02 per diluted common share related to the Tax Cuts and Jobs Act

 

Fourth quarter net income of $67.138 million

 

Nonperforming assets remain low at 0.19% of fourth quarter average interest-earning assets

 

Return (annualized) on fourth quarter average assets of 1.20%

 

Returns (annualized) on fourth quarter average common equity of 7.04% and average tangible common equity of 14.31%‍(1)

 

Loans increased 4.4% (annualized) in the fourth quarter 2017 and 4.1% during 2017

 

Noninterest-bearing deposits increased 8.3% during 2017

 

Prosperity Bank has been rated in the Top 10 of Forbes Best Banks in America for five consecutive years

HOUSTON, January 24, 2018. Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income for the quarter ended December 31, 2017 of $67.138 million or $0.97 per diluted common share. Additionally, nonperforming assets remain low at 0.19% of fourth quarter average interest-earning assets. As a result of the Tax Cuts and Jobs Act passed in December 2017, the Company was required to recalculate its deferred tax assets and deferred tax liabilities to account for the future impact of lower corporate tax rates and lost deductions on these assets and liabilities. The recalculation negatively impacted the Company’s fourth quarter 2017 net income in the amount of $1.431 million or $0.02 per diluted common share (“Tax Act Charge”), but the reduction in corporate tax rates is expected to positively impact net income in the future. Excluding the Tax Act Charge, net income and diluted earnings per share for the fourth quarter 2017 were $68.569 million and $0.99, respectively.

“Texas survived Hurricane Harvey and bounced back to robust growth of 2.6% - adding 286,000 jobs through November 2017.  The unemployment rate in Texas of 3.8% is the lowest since 1970 and higher oil prices continue to improve the energy sector,” said David Zalman, Prosperity’s Chairman and Chief Executive Officer.  

“Oklahoma’s economy experienced a solid recovery in 2017.  The state’s energy sector led the initial stages of recovery, but most other sectors also improved in 2017.  The outlook in Oklahoma for 2018 is positive,” 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 to the nearest GAAP financial measure.

Page 1 of 17


 

“On December 22, 2017, the Tax Cuts and Jobs Act was enacted, which reduces the corporate tax rate from 35% to 21%.  The Act is expected to allow companies, such as Prosperity, to be more competitive, improve the lives of their employees and increase shareholder value,” stated Zalman.  

“At Prosperity, we communicate to our associates that they will be rewarded when the company does well.  Accordingly, given the expected positive financial impact of the lower tax rate, we are pleased to announce that we will provide the following to all associates at Prosperity Bank, other than the members of Prosperity Bank’s Executive Committee, whose compensation is reviewed and approved by Prosperity’s Compensation Committee:

 

a 5% salary or pay rate increase effective March 1, 2018; and

 

an increase in the pay rate for all hourly associates to a minimum of $11.00 per hour.  

We are excited that we are able to reward our associates for the many contributions they have made to Prosperity’s success,” continued Zalman.  

“Our customers are optimistic because of the reduced regulatory restrictions and the expected financial benefit from the reduced tax rates.  In the fourth quarter 2017, loans increased 4.4% annualized, and exceeded $10 billion for the first time in Prosperity’s history.  Deposits at December 31, 2017 increased $913.984 million or 5.4% from $16.907 billion at September 30, 2017,” added Zalman.

“We are excited going into 2018.  I would like to thank all of our customers, associates, directors and shareholders for helping build a successful bank.  Prosperity Bank was rated by Forbes as one of the Best Banks In America again for 2018 and we have been in the Top 10 for five consecutive years.  Further, Prosperity Bank is the only Texas-based bank in the Top 10 and has been the highest ranked Texas-based bank for the past five years,” concluded Zalman.

Results of Operations for the Three Months Ended December 31, 2017

Net income was $67.138 million(2) for the three months ended December 31, 2017 compared with $68.793 million(3) for the same period in 2016. Net income per diluted common share was $0.97 for the three months ended December 31, 2017 compared with $0.99 for the same period in 2016. Net income and earnings per diluted common share for the three months ended December 31, 2017 were impacted by the one-time non-cash Tax Act Charge of $1.431 million or $0.02 per diluted common share. Excluding the Tax Act Charge, net income and earnings per diluted common share for the three months ended December 31, 2017 were $68.569 million and $0.99, respectively. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended December 31, 2017 were 1.20%, 7.04% and 14.31%(1), respectively.  Excluding the Tax Act Charge, annualized returns on average assets, average common equity and average tangible common equity for the three months ended December 31, 2017 were 1.23%, 7.19% and 14.62%, respectively. Prosperity’s efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 43.78%(1) for the three months ended December 31, 2017.

Net interest income before provision for credit losses for the three months ended December 31, 2017 was $156.050 million compared with $153.832 million during the same period in 2016, an increase of $2.218 million or 1.4%. This change was primarily due to an increase in the average balance and yield on interest-earning assets, partially offset by an increase in the average rate on interest-bearing liabilities. Linked quarter net interest income before provision for credit losses decreased $97 thousand or 0.1% to $156.050 million compared with $156.147 million during the three months ended September 30, 2017. This decrease was primarily due to a decrease in loan discount accretion of $3.090 million.

The net interest margin on a tax equivalent basis was 3.20% for the three months ended December 31, 2017 compared with 3.26% for the same period in 2016. This change was primarily due to a decrease in loan discount accretion of $2.756 million. On a linked quarter basis, the net interest margin was 3.20% compared with 3.22% for the three months ended September 30, 2017. This decrease was primarily due to a decrease in loan discount accretion of $3.090 million.

Noninterest income was $29.220 million for the three months ended December 31, 2017 compared with $29.475 million for the same period in 2016, a decrease of $255 thousand or 0.9%. This change was primarily due to a decrease in mortgage income. On a linked quarter basis, noninterest income increased $411 thousand or 1.4% compared with the three months ended September 30, 2017.

Noninterest expense was $81.088 million for the three months ended December 31, 2017 compared with $79.148 million for the same period in 2016, an increase of $1.940 million or 2.5%. This change was primarily due to the write-down of other real estate, partially offset by a decrease in salaries and benefits. On a linked quarter basis, noninterest expense increased $3.579 million or 4.6% compared with the three months ended September 30, 2017. This increase was primarily due to the write-down of other real estate.

__________________

(2)

Includes purchase accounting adjustments of $2.771 million, net of tax, primarily comprised of loan discount accretion of $4.796 million for the three months ended December 31, 2017.

(3)

Includes purchase accounting adjustments of $4.602 million, net of tax, primarily comprised of loan discount accretion of $7.552 million for the three months ended December 31, 2016.

Page 2 of 17


 

Results of Operations for the Year Ended December 31, 2017

Net income was $272.165 million(4) for the year ended December 31, 2017 compared with $274.466 million(5) for the same period in 2016.  Net income per diluted common share was $3.92 for the year ended December 31, 2017 compared with $3.94 for the same period in 2016. Annualized returns on average assets, average common equity and average tangible common equity for the year ended December 31, 2017 were 1.22%, 7.26% and 15.06%(1), respectively.  Prosperity’s efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 42.76%(1) for the year ended December 31, 2017.

Net interest income before provision for credit losses for the year ended December 31, 2017 was $616.863 million compared with $632.620 million for the same period in 2016, a decrease of $15.757 million or 2.5%. This change was primarily due to a decrease in loan discount accretion of $17.064 million and an increase in the average rate on interest-bearing liabilities, partially offset by an increase in average interest-earnings assets.

The net interest margin on a tax equivalent basis for the year ended December 31, 2017 was 3.19% compared with 3.35% for the same period in 2016. This change was primarily due to a decrease in loan discount accretion of $17.064 million and an increase in the average rate on interest-bearing liabilities.

Noninterest income was $116.633 million for the year ended December 31, 2017 compared with $118.425 million for the same period in 2016, a decrease of $1.792 million or 1.5%. This change was primarily due to the net loss on sale of assets and a decrease in brokerage and mortgage income, partially offset by a gain on sale of securities and an increase in service charges on deposit accounts.

Noninterest expense was $313.101 million for the year ended December 31, 2017 compared with $318.387 million for the same period in 2016, a decrease of $5.286 million or 1.7%.  This change was primarily due to a decrease in salaries and benefits and core deposit intangibles amortization, partially offset by the write-down of other real estate.

Balance Sheet Information

At December 31, 2017, Prosperity had $22.587 billion in total assets, an increase of $256.220 million or 1.1%, compared with $22.331 billion at December 31, 2016.

Loans at December 31, 2017 were $10.021 billion, an increase of $398.713 million or 4.1%, compared with $9.622 billion at December 31, 2016. Linked quarter loans increased $109.571 million or 1.1% (4.4% annualized) from $9.911 billion at September 30, 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 December 31, 2017, oil and gas loans totaled $300.546 million or 3.0% of total loans, of which $112.246 million were to production companies and $188.300 million were to service companies. This compares with total oil and gas loans of $284.539 million or 3.0% of total loans at December 31, 2016, of which $119.934 million were to production companies and $164.605 million were to service companies. At September 30, 2017, oil and gas loans totaled $291.827 million or 2.9% of total loans, of which $106.524 million were production loans and $185.303 million were service loans.

Deposits at December 31, 2017 were $17.821 billion, an increase of $514.158 million or 3.0%, compared with $17.307 billion at December 31, 2016. Linked quarter deposits increased $913.984 million or 5.4% from $16.907 billion at September 30, 2017.

Asset Quality

Nonperforming assets totaled $37.455 million or 0.19% of quarterly average interest-earning assets at December 31, 2017, compared with $48.302 million or 0.25% of quarterly average interest-earning assets at December 31, 2016, and $45.823 million or 0.24% of quarterly average interest-earning assets at September 30, 2017.

The allowance for credit losses was $84.041 million or 0.84% of total loans at December 31, 2017, $85.326 million or 0.89% of total loans at December 31, 2016 and $86.812 million or 0.88% of total loans at September 30, 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 0.91%(1) of remaining loans as of December 31, 2017, compared with 1.00%(1) at December 31, 2016 and 0.95%(1) at September 30, 2017.

__________________

(4)

Includes purchase accounting adjustments of $12.909 million, net of tax, primarily comprised of loan discount accretion of $21.906 million for the year ended December 31, 2017.

(5)

Includes purchase accounting adjustments of $23.822 million, net of tax, primarily comprised of loan discount accretion of $38.970 million for the year ended December 31, 2016.

Page 3 of 17


The provision for credit losses was $2.000 million for the three months ended December 31, 2017 compared with $2.000 million for the three months ended December 31, 2016 and $6.900 million for the three months ended September 30, 2017.  The provision for credit losses was $14.325 million for the year ended December 31, 2017 compared with $24.000 million for the year ended December 31, 2016.

Net charge-offs were $4.771 million for the three months ended December 31, 2017 compared with $2.259 million for the three months ended December 31, 2016 and $3.871 million for the three months ended September 30, 2017. Net charge-offs for the fourth quarter of 2017 were primarily comprised of two commercial and industrial loans.  Net charge-offs were $15.610 million for the year ended December 31, 2017 compared with $20.058 million for the year ended December 31, 2016.

Dividend

Prosperity Bancshares, Inc. declared a first quarter cash dividend of $0.36 per share to be paid on April 2, 2018 to all shareholders of record as of March 16, 2018.

Conference Call

Prosperity’s management team will host a conference call on Wednesday, January 24, 2018 at 11:00 a.m. Eastern Time (10:00 a.m. Central Time) to discuss Prosperity’s fourth quarter 2017 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 5067257.

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, 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.

Prosperity Bancshares, Inc. ®

As of December 31, 2017, Prosperity Bancshares, Inc. ® is a $22.587 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 December 31, 2017, Prosperity operated 242 full-service banking locations: 65 in the Houston area, including The Woodlands; 29 in the South Texas area including Corpus Christi and Victoria; 33 in the Dallas/Fort Worth area; 22 in the East Texas area; 29 in the Central Texas area including Austin and San Antonio; 34 in the West Texas area including Lubbock, Midland-Odessa and Abilene; 16 in the Bryan/College Station area, 6 in the Central Oklahoma area and 8 in the Tulsa, Oklahoma area.

Page 4 of 17


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 5 of 17


Bryan/College Station Area -

 

Keller

 

Westheimer

 

Taft

Bryan

 

Roanoke

 

West University

 

Yoakum

Bryan-29th Street

 

Stockyards

 

Woodcreek

 

Yorktown

Bryan-East

 

 

 

 

 

 

Bryan-North

 

Other Dallas/Fort Worth Area

 

Katy -

 

West Texas Area -

Caldwell

 

Locations -

 

Cinco Ranch

 

Abilene -

College Station

 

Arlington

 

Katy-Spring Green

 

Antilley Road

Crescent Point

 

Azle

 

 

 

Barrow Street

Hearne

 

Ennis

 

The Woodlands -

 

Cypress Street

Huntsville

 

Gainesville

 

The Woodlands-College Park

 

Judge Ely

Madisonville

 

Glen Rose

 

The Woodlands-I-45

 

Mockingbird

Navasota

 

Granbury

 

The Woodlands-Research Forest

 

 

New Waverly

 

Mesquite

 

 

 

Lubbock -

Rock Prairie

 

Muenster

 

Other Houston Area

 

4th Street

Southwest Parkway

 

Sanger

 

Locations -

 

66th Street

Tower Point

 

Waxahachie

 

Angleton

 

82nd Street

Wellborn Road

 

Weatherford

 

Bay City

 

86th Street

 

 

 

 

Beaumont

 

98th Street

Central Texas Area -

 

East Texas Area -

 

Cleveland

 

Avenue Q

Austin -

 

Athens

 

East Bernard

 

North University

Allandale

 

Blooming Grove

 

El Campo

 

Texas Tech Student Union

Cedar Park

 

Canton

 

Dayton

 

 

Congress

 

Carthage

 

Galveston

 

Midland -

Lakeway

 

Corsicana

 

Groves

 

Wadley

Liberty Hill

 

Crockett

 

Hempstead

 

Wall Street

Northland

 

Eustace

 

Hitchcock

 

 

Oak Hill

 

Gilmer

 

Liberty

 

Odessa -

Research Blvd

 

Grapeland

 

Magnolia

 

Grandview

Westlake

 

Gun Barrel City

 

Magnolia Parkway

 

Grant

 

 

Jacksonville

 

Mont Belvieu

 

Kermit Highway

Other Central Texas Area

 

Kerens

 

Nederland

 

Parkway

Locations -

 

Longview

 

Needville

 

 

Bastrop

 

Mount Vernon

 

Rosenberg

 

Other West Texas Area

Canyon Lake

 

Palestine

 

Shadow Creek

 

Locations -

Dime Box

 

Rusk

 

Spring

 

Big Spring

Dripping Springs

 

Seven Points

 

Tomball

 

Brownfield

Elgin

 

Teague

 

Waller

 

Brownwood

Flatonia

 

Tyler-Beckham

 

West Columbia

 

Cisco

Georgetown

 

Tyler-South Broadway

 

Wharton

 

Comanche

Gruene

 

Tyler-University

 

Winnie

 

Early

Kingsland

 

Winnsboro

 

Wirt

 

Floydada

La Grange

 

 

 

 

 

Gorman

Lexington

 

Houston Area -

 

South Texas Area -

 

Levelland

New Braunfels

 

Houston -

 

Corpus Christi -

 

Littlefield

Pleasanton

 

Aldine

 

Calallen

 

Merkel

Round Rock

 

Alief

 

Carmel

 

Plainview

San Antonio

 

Bellaire

 

Northwest

 

San Angelo

Schulenburg

 

Beltway

 

Saratoga

 

Slaton

Seguin

 

Clear Lake

 

Timbergate

 

Snyder

Smithville

 

Copperfield

 

Water Street

 

 

Thorndale

 

Cypress

 

 

 

Oklahoma

Weimar

 

Downtown

 

Victoria -

 

Central Oklahoma Area-

 

 

Eastex

 

Victoria Main

 

Oklahoma City -

Dallas/Fort Worth Area -

 

Fairfield

 

Victoria-Navarro

 

23rd Street

Dallas -

 

First Colony

 

Victoria-North

 

Expressway

Abrams Centre

 

Fry Road

 

 

 

I-240

Balch Springs

 

Gessner

 

Other South Texas Area

 

Memorial

Camp Wisdom

 

Gladebrook

 

Locations -

 

 

Cedar Hill

 

Grand Parkway

 

Alice

 

Other Central Oklahoma Area

Frisco

 

Heights

 

Aransas Pass

 

Locations -

Frisco-West

 

Highway 6 West

 

Beeville

 

Edmond

Kiest

 

Little York

 

Colony Creek

 

Norman

McKinney

 

Medical Center

 

Cuero

 

 

McKinney-Stonebridge

 

Memorial Drive

 

Edna

 

Tulsa Area-

Midway

 

Northside

 

Goliad

 

Tulsa -

Plano

 

Pasadena

 

Gonzales

 

Garnett

Preston Forest

 

Pecan Grove

 

Hallettsville

 

Harvard

Preston Road

 

Pin Oak

 

Kingsville

 

Memorial

Red Oak

 

River Oaks

 

Mathis

 

Sheridan

Sachse

 

Sugar Land

 

Padre Island

 

S. Harvard

The Colony

 

SW Medical Center

 

Palacios

 

Utica Tower

Turtle Creek

 

Tanglewood

 

Port Lavaca

 

Yale

Westmoreland

 

The Plaza

 

Portland

 

 

 

 

Uptown

 

Rockport

 

Other Tulsa Area Locations -

Fort Worth -

 

Waugh Drive

 

Sinton

 

Owasso

Haltom City

 

 

 

 

 

 

 

- - -

Page 6 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

10,020,773

 

 

$

9,911,202

 

 

$

9,864,019

 

 

$

9,739,253

 

 

$

9,622,060

 

Investment securities(A)

 

 

9,672,116

 

 

 

9,410,522

 

 

 

9,582,195

 

 

 

9,854,120

 

 

 

9,726,086

 

Federal funds sold

 

 

697

 

 

 

1,007

 

 

 

757

 

 

 

945

 

 

 

1,178

 

Allowance for credit losses

 

 

(84,041

)

 

 

(86,812

)

 

 

(83,783

)

 

 

(84,095

)

 

 

(85,326

)

Cash and due from banks

 

 

391,616

 

 

 

302,469

 

 

 

321,958

 

 

 

324,797

 

 

 

436,203

 

Goodwill

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

Core deposit intangibles, net

 

 

38,842

 

 

 

40,464

 

 

 

42,150

 

 

 

43,869

 

 

 

45,784

 

Other real estate owned

 

 

11,152

 

 

 

14,512

 

 

 

15,472

 

 

 

15,698

 

 

 

15,463

 

Fixed assets, net

 

 

257,065

 

 

 

256,011

 

 

 

256,511

 

 

 

257,558

 

 

 

262,083

 

Other assets

 

 

378,227

 

 

 

393,043

 

 

 

396,419

 

 

 

424,429

 

 

 

406,696

 

Total assets

 

$

22,587,292

 

 

$

22,143,263

 

 

$

22,296,543

 

 

$

22,477,419

 

 

$

22,331,072

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

5,623,322

 

 

$

5,465,474

 

 

$

5,397,293

 

 

$

5,299,264

 

 

$

5,190,973

 

Interest-bearing deposits

 

 

12,198,138

 

 

 

11,442,002

 

 

 

11,673,237

 

 

 

11,736,308

 

 

 

12,116,329

 

Total deposits

 

 

17,821,460

 

 

 

16,907,476

 

 

 

17,070,530

 

 

 

17,035,572

 

 

 

17,307,302

 

Other borrowings

 

 

505,223

 

 

 

960,365

 

 

 

1,035,506

 

 

 

1,270,644

 

 

 

990,781

 

Securities sold under repurchase agreements

 

 

324,154

 

 

 

334,621

 

 

 

346,324

 

 

 

335,875

 

 

 

320,430

 

Other liabilities

 

 

112,301

 

 

 

159,443

 

 

 

107,995

 

 

 

146,246

 

 

 

70,248

 

Total liabilities

 

 

18,763,138

 

 

 

18,361,905

 

 

 

18,560,355

 

 

 

18,788,337

 

 

 

18,688,761

 

Shareholders' equity(B)

 

 

3,824,154

 

 

 

3,781,358

 

 

 

3,736,188

 

 

 

3,689,082

 

 

 

3,642,311

 

Total liabilities and equity

 

$

22,587,292

 

 

$

22,143,263

 

 

$

22,296,543

 

 

$

22,477,419

 

 

$

22,331,072

 

 

(A) Includes ($143), $1,635, $2,871, $2,200 and $2,171 in unrealized (losses) gains on available for sale securities for the quarterly periods ended December 31, 2017, September 30, 2017, June 30, 2017, March 31, 2017 and December 31, 2016, respectively.

(B) Includes ($113), $1,063, $1,866, $1,430 and $1,411 in after-tax unrealized (losses) gains on available for sale securities for the quarterly periods ended December 31, 2017, September 30, 2017, June 30, 2017, March 31, 2017 and December 31, 2016, respectively.

 

Page 7 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

 

Dec 31, 2017

 

 

Dec 31, 2016

 

Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

120,086

 

 

$

121,567

 

 

$

114,975

 

 

$

111,710

 

 

$

115,993

 

 

$

468,338

 

 

$

475,059

 

Securities(C)

 

 

51,510

 

 

 

50,610

 

 

 

52,912

 

 

 

53,157

 

 

 

48,573

 

 

 

208,189

 

 

 

200,375

 

Federal funds sold and other earning assets

 

 

243

 

 

 

242

 

 

 

160

 

 

 

183

 

 

 

103

 

 

 

828

 

 

 

345

 

Total interest income

 

 

171,839

 

 

 

172,419

 

 

 

168,047

 

 

 

165,050

 

 

 

164,669

 

 

 

677,355

 

 

 

675,779

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

12,587

 

 

 

12,376

 

 

 

11,441

 

 

 

9,908

 

 

 

9,478

 

 

 

46,312

 

 

 

39,125

 

Other borrowings

 

 

2,852

 

 

 

3,540

 

 

 

4,040

 

 

 

2,476

 

 

 

1,121

 

 

 

12,908

 

 

 

3,065

 

Securities sold under repurchase agreements

 

 

350

 

 

 

356

 

 

 

335

 

 

 

231

 

 

 

238

 

 

 

1,272

 

 

 

932

 

Junior subordinated debentures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37

 

Total interest expense

 

 

15,789

 

 

 

16,272

 

 

 

15,816

 

 

 

12,615

 

 

 

10,837

 

 

 

60,492

 

 

 

43,159

 

Net interest income

 

 

156,050

 

 

 

156,147

 

 

 

152,231

 

 

 

152,435

 

 

 

153,832

 

 

 

616,863

 

 

 

632,620

 

Provision for credit losses

 

 

2,000

 

 

 

6,900

 

 

 

2,750

 

 

 

2,675

 

 

 

2,000

 

 

 

14,325

 

 

 

24,000

 

Net interest income after provision for credit losses

 

 

154,050

 

 

 

149,247

 

 

 

149,481

 

 

 

149,760

 

 

 

151,832

 

 

 

602,538

 

 

 

608,620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonsufficient funds (NSF) fees

 

 

8,110

 

 

 

8,350

 

 

 

7,805

 

 

 

8,089

 

 

 

8,552

 

 

 

32,354

 

 

 

33,536

 

Credit card, debit card and ATM card income

 

 

6,211

 

 

 

6,075

 

 

 

6,186

 

 

 

5,953

 

 

 

5,902

 

 

 

24,425

 

 

 

23,561

 

Service charges on deposit accounts

 

 

5,250

 

 

 

5,251

 

 

 

5,405

 

 

 

5,421

 

 

 

4,934

 

 

 

21,327

 

 

 

18,832

 

Trust income

 

 

2,734

 

 

 

2,040

 

 

 

2,271

 

 

 

2,155

 

 

 

2,480

 

 

 

9,200

 

 

 

8,120

 

Mortgage income

 

 

826

 

 

 

854

 

 

 

1,107

 

 

 

1,266

 

 

 

1,690

 

 

 

4,053

 

 

 

7,076

 

Brokerage income

 

 

574

 

 

 

461

 

 

 

427

 

 

 

488

 

 

 

782

 

 

 

1,950

 

 

 

4,571

 

Bank owned life insurance income

 

 

1,347

 

 

 

1,366

 

 

 

1,364

 

 

 

1,353

 

 

 

1,390

 

 

 

5,430

 

 

 

5,663

 

Net gain (loss) on sale of assets

 

 

41

 

 

 

62

 

 

 

(3,783

)

 

 

1,759

 

 

 

475

 

 

 

(1,921

)

 

 

1,864

 

Gain on sale of securities

 

 

 

 

 

 

 

 

3,270

 

 

 

 

 

 

 

 

 

3,270

 

 

 

 

Other noninterest income

 

 

4,127

 

 

 

4,350

 

 

 

3,728

 

 

 

4,340

 

 

 

3,270

 

 

 

16,545

 

 

 

15,202

 

Total noninterest income

 

 

29,220

 

 

 

28,809

 

 

 

27,780

 

 

 

30,824

 

 

 

29,475

 

 

 

116,633

 

 

 

118,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

48,756

 

 

 

47,866

 

 

 

47,343

 

 

 

48,444

 

 

 

51,231

 

 

 

192,409

 

 

 

197,897

 

Net occupancy and equipment

 

 

5,748

 

 

 

5,691

 

 

 

5,460

 

 

 

5,503

 

 

 

5,696

 

 

 

22,402

 

 

 

23,058

 

Credit and debit card, data processing and software amortization

 

 

4,423

 

 

 

4,506

 

 

 

4,216

 

 

 

4,085

 

 

 

4,249

 

 

 

17,230

 

 

 

17,050

 

Regulatory assessments and FDIC insurance

 

 

3,759

 

 

 

3,455

 

 

 

3,548

 

 

 

3,549

 

 

 

2,424

 

 

 

14,311

 

 

 

12,735

 

Core deposit intangibles amortization

 

 

1,622

 

 

 

1,686

 

 

 

1,719

 

 

 

1,915

 

 

 

2,226

 

 

 

6,942

 

 

 

9,200

 

Depreciation

 

 

3,011

 

 

 

3,050

 

 

 

3,051

 

 

 

3,103

 

 

 

3,170

 

 

 

12,215

 

 

 

13,094

 

Communications

 

 

2,608

 

 

 

2,618

 

 

 

2,664

 

 

 

2,702

 

 

 

2,771

 

 

 

10,592

 

 

 

11,561

 

Other real estate expense

 

 

181

 

 

 

110

 

 

 

128

 

 

 

95

 

 

 

378

 

 

 

514

 

 

 

514

 

Net loss (gain) on sale or write-down of other real estate

 

 

2,978

 

 

 

(140

)

 

 

(71

)

 

 

(10

)

 

 

(44

)

 

 

2,757

 

 

 

286

 

Other noninterest expense

 

 

8,002

 

 

 

8,667

 

 

 

8,384

 

 

 

8,676

 

 

 

7,047

 

 

 

33,729

 

 

 

32,992

 

Total noninterest expense

 

 

81,088

 

 

 

77,509

 

 

 

76,442

 

 

 

78,062

 

 

 

79,148

 

 

 

313,101

 

 

 

318,387

 

Income before income taxes

 

 

102,182

 

 

 

100,547

 

 

 

100,819

 

 

 

102,522

 

 

 

102,159

 

 

 

406,070

 

 

 

408,658

 

Provision for income taxes

 

 

35,044

 

 

 

32,639

 

 

 

32,265

 

 

 

33,957

 

 

 

33,366

 

 

 

133,905

 

 

 

134,192

 

Net income available to common shareholders

 

$

67,138

 

 

$

67,908

 

 

$

68,554

 

 

$

68,565

 

 

$

68,793

 

 

$

272,165

 

 

$

274,466

 

 

(C) Interest income on securities was reduced by net premium amortization of $9,521, $10,115, $9,403, $9,883 and $11,502 for the three-month periods ended December 31, 2017, September 30, 2017, June 30, 2017, March 31, 2017 and December 31, 2016, respectively, and $38,922 and $43,474 for the years ended December 31, 2017 and December 31, 2016, 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

 

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

 

Dec 31, 2017

 

 

Dec 31, 2016

 

Profitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (D) (E)

 

$

67,138

 

 

$

67,908

 

 

$

68,554

 

 

$

68,565

 

 

$

68,793

 

 

$

272,165

 

 

$

274,466

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.97

 

 

$

0.98

 

 

$

0.99

 

 

$

0.99

 

 

$

0.99

 

 

$

3.92

 

 

$

3.94

 

Diluted earnings per share

 

$

0.97

 

 

$

0.98

 

 

$

0.99

 

 

$

0.99

 

 

$

0.99

 

 

$

3.92

 

 

$

3.94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (F)

 

 

1.20

%

 

 

1.22

%

 

 

1.22

%

 

 

1.23

%

 

 

1.26

%

 

 

1.22

%

 

 

1.25

%

Return on average common equity (F)

 

 

7.04

%

 

 

7.20

%

 

 

7.36

%

 

 

7.45

%

 

 

7.58

%

 

 

7.26

%

 

 

7.69

%

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

 

 

14.31

%

 

 

14.83

%

 

 

15.39

%

 

 

15.82

%

 

 

16.33

%

 

 

15.06

%

 

 

16.95

%

Tax equivalent net interest margin (D) (H)

 

 

3.20

%

 

 

3.22

%

 

 

3.14

%

 

 

3.20

%

 

 

3.26

%

 

 

3.19

%

 

 

3.35

%

Efficiency ratio (G) (I)

 

 

43.78

%

 

 

41.92

%

 

 

42.34

%

 

 

43.01

%

 

 

43.29

%

 

 

42.76

%

 

 

42.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

 

16.93

%

 

 

17.08

%

 

 

16.76

%

 

 

16.41

%

 

 

16.31

%

 

 

16.93

%

 

 

16.31

%

Common equity tier 1 capital

 

 

15.08

%

 

 

15.10

%

 

 

14.80

%

 

 

14.45

%

 

 

14.48

%

 

 

15.08

%

 

 

14.48

%

Tier 1 risk-based capital

 

 

15.08

%

 

 

15.10

%

 

 

14.80

%

 

 

14.45

%

 

 

14.48

%

 

 

15.08

%

 

 

14.48

%

Total risk-based capital

 

 

15.74

%

 

 

15.81

%

 

 

15.49

%

 

 

15.14

%

 

 

15.20

%

 

 

15.74

%

 

 

15.20

%

Tier 1 leverage capital

 

 

9.31

%

 

 

9.15

%

 

 

8.82

%

 

 

8.62

%

 

 

8.68

%

 

 

9.31

%

 

 

8.68

%

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

 

 

9.13

%

 

 

9.11

%

 

 

8.81

%

 

 

8.50

%

 

 

8.32

%

 

 

9.13

%

 

 

8.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

69,484

 

 

 

69,485

 

 

 

69,487

 

 

 

69,480

 

 

 

69,482

 

 

 

69,484

 

 

 

69,674

 

Diluted

 

 

69,484

 

 

 

69,485

 

 

 

69,487

 

 

 

69,482

 

 

 

69,486

 

 

 

69,484

 

 

 

69,680

 

Period end shares outstanding

 

 

69,491

 

 

 

69,484

 

 

 

69,488

 

 

 

69,480

 

 

 

69,491

 

 

 

69,491

 

 

 

69,491

 

Cash dividends paid per common share

 

$

0.3600

 

 

$

0.3400

 

 

$

0.3400

 

 

$

0.3400

 

 

$

0.3400

 

 

$

1.3800

 

 

$

1.2400

 

Book value per common share

 

$

55.03

 

 

$

54.42

 

 

$

53.77

 

 

$

53.10

 

 

$

52.41

 

 

$

55.03

 

 

$

52.41

 

Tangible book value per common share (G)

 

$

27.12

 

 

$

26.48

 

 

$

25.81

 

 

$

25.11

 

 

$

24.40

 

 

$

27.12

 

 

$

24.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Market Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

73.00

 

 

$

66.75

 

 

$

71.97

 

 

$

77.87

 

 

$

73.68

 

 

$

73.00

 

 

$

73.68

 

Low

 

$

61.95

 

 

$

55.84

 

 

$

61.29

 

 

$

65.34

 

 

$

52.81

 

 

$

55.84

 

 

$

33.57

 

Period end closing price

 

$

70.07

 

 

$

65.73

 

 

$

64.24

 

 

$

69.71

 

 

$

71.78

 

 

$

70.07

 

 

$

71.78

 

Employees – FTE

 

 

3,017

 

 

 

2,993

 

 

 

3,037

 

 

 

3,033

 

 

 

3,035

 

 

 

3,017

 

 

 

3,035

 

Number of banking centers

 

 

242

 

 

 

243

 

 

 

243

 

 

 

244

 

 

 

245

 

 

 

242

 

 

 

245

 

 

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

 

Three Months Ended

 

Year-to-Date

 

Dec 31, 2017

 

Sep 30, 2017

 

Jun 30, 2017

 

Mar 31, 2017

 

Dec 31, 2016

 

Dec 31, 2017

 

Dec 31, 2016

Loan discount accretion

 

 

 

 

 

 

 

 

 

 

 

 

 

ASC 310-20

$2,462

 

$6,361

 

$2,755

 

$3,270

 

$3,956

 

$14,848

 

$21,748

ASC 310-30

$2,334

 

$1,525

 

$1,716

 

$1,483

 

$3,596

 

$7,058

 

$17,222

Securities net amortization

$598

 

$667

 

$745

 

$852

 

$950

 

$2,862

 

$4,671

Time deposits amortization

$39

 

$40

 

$39

 

$99

 

$232

 

$217

 

$1,167

 

 

(E) Using effective tax rate of 34.3%, 32.5%, 32.0%, 33.1% and 32.7% for the three-month periods ended December 31, 2017, September 30, 2017,  June 30, 2017, March 31, 2017 and December 31, 2016, respectively, and 33.0% and 32.8% for the years ended December 31, 2017 and December 31, 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 9 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

YIELD ANALYSIS

 

Three Months Ended

 

 

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Dec 31, 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

 

$

9,955,145

 

 

$

120,086

 

 

4.79%

 

 

$

9,888,922

 

 

$

121,567

 

 

4.88%

 

 

$

9,557,712

 

 

$

115,993

 

 

4.83%

 

 

Investment securities

 

 

9,521,081

 

 

 

51,510

 

 

2.15%

 

(K)

 

9,526,215

 

 

 

50,610

 

 

2.11%

 

(K)

 

9,338,903

 

 

 

48,573

 

 

2.07%

 

(K)

Federal funds sold and other earning assets

 

 

91,257

 

 

 

243

 

 

1.06%

 

 

 

77,337

 

 

 

242

 

 

1.24%

 

 

 

106,214

 

 

 

103

 

 

0.39%

 

 

Total interest-earning assets

 

 

19,567,483

 

 

 

171,839

 

 

3.48%

 

 

 

19,492,474

 

 

 

172,419

 

 

3.51%

 

 

 

19,002,829

 

 

 

164,669

 

 

3.45%

 

 

Allowance for credit losses

 

 

(84,465

)

 

 

 

 

 

 

 

 

 

 

(84,047

)

 

 

 

 

 

 

 

 

 

 

(85,347

)

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

2,833,964

 

 

 

 

 

 

 

 

 

 

 

2,801,852

 

 

 

 

 

 

 

 

 

 

 

2,838,778

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

22,316,982

 

 

 

 

 

 

 

 

 

 

$

22,210,279

 

 

 

 

 

 

 

 

 

 

$

21,756,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

3,787,421

 

 

$

3,365

 

 

0.35%

 

 

$

3,601,116

 

 

$

3,003

 

 

0.33%

 

 

$

3,861,952

 

 

$

2,210

 

 

0.23%

 

 

Savings and money market deposits

 

 

5,530,158

 

 

 

5,032

 

 

0.36%

 

 

 

5,658,569

 

 

 

5,259

 

 

0.37%

 

 

 

5,471,109

 

 

 

3,546

 

 

0.26%

 

 

Certificates and other time deposits

 

 

2,225,555

 

 

 

4,190

 

 

0.75%

 

 

 

2,270,114

 

 

 

4,114

 

 

0.72%

 

 

 

2,434,565

 

 

 

3,722

 

 

0.61%

 

 

Other borrowings

 

 

891,396

 

 

 

2,852

 

 

1.27%

 

 

 

1,099,583

 

 

 

3,540

 

 

1.28%

 

 

 

712,126

 

 

 

1,121

 

 

0.63%

 

 

Securities sold under repurchase agreements

 

 

337,690

 

 

 

350

 

 

0.41%

 

 

 

344,177

 

 

 

356

 

 

0.41%

 

 

 

318,367

 

 

 

238

 

 

0.30%

 

 

Total interest-bearing liabilities

 

 

12,772,220

 

 

 

15,789

 

 

0.49%

 

(L)

 

12,973,559

 

 

 

16,272

 

 

0.50%

 

(L)

 

12,798,119

 

 

 

10,837

 

 

0.34%

 

(L)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

5,598,345

 

 

 

 

 

 

 

 

 

 

 

5,361,362

 

 

 

 

 

 

 

 

 

 

 

5,214,656

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

129,533

 

 

 

 

 

 

 

 

 

 

 

102,046

 

 

 

 

 

 

 

 

 

 

 

111,083

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

18,500,098

 

 

 

 

 

 

 

 

 

 

 

18,436,967

 

 

 

 

 

 

 

 

 

 

 

18,123,858

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

3,816,884

 

 

 

 

 

 

 

 

 

 

 

3,773,312

 

 

 

 

 

 

 

 

 

 

 

3,632,402

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

22,316,982

 

 

 

 

 

 

 

 

 

 

$

22,210,279

 

 

 

 

 

 

 

 

 

 

$

21,756,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

 

$

156,050

 

 

3.16%

 

 

 

 

 

 

$

156,147

 

 

3.18%

 

 

 

 

 

 

$

153,832

 

 

3.22%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

1,921

 

 

 

 

 

 

 

 

 

 

 

1,940

 

 

 

 

 

 

 

 

 

 

 

1,931

 

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

 

$

157,971

 

 

3.20%

 

 

 

 

 

 

$

158,087

 

 

3.22%

 

 

 

 

 

 

$

155,763

 

 

3.26%

 

 

 

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

(K) Yield on securities was impacted by net premium amortization of $9,521, $10,115 and $11,502 for the three-month periods ended December 31, 2017, September 30, 2017 and December 31, 2016, respectively.

(L) Total cost of funds, including noninterest bearing deposits, was 0.34%, 0.35% and 0.24% for the three months ended December 31, 2017, September 30, 2017 and December 31, 2016, respectively.

 

 

 

Page 10 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

YIELD ANALYSIS

 

Year-to-Date

 

 

 

 

Dec 31, 2017

 

 

Dec 31, 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

 

$

9,822,225

 

 

$

468,338

 

 

4.77%

 

 

$

9,629,714

 

 

$

475,059

 

 

4.93%

 

 

Investment securities

 

 

9,681,763

 

 

 

208,189

 

 

2.15%

 

(N)

 

9,401,669

 

 

 

200,375

 

 

2.13%

 

(N)

Federal funds sold and other earning assets

 

 

83,324

 

 

 

828

 

 

0.99%

 

 

 

81,804

 

 

 

345

 

 

0.42%

 

 

Total interest-earning assets

 

 

19,587,312

 

 

 

677,355

 

 

3.46%

 

 

 

19,113,187

 

 

 

675,779

 

 

3.54%

 

 

Allowance for credit losses

 

 

(84,410

)

 

 

 

 

 

 

 

 

 

 

(84,189

)

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

2,837,299

 

 

 

 

 

 

 

 

 

 

 

2,851,764

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

22,340,201

 

 

 

 

 

 

 

 

 

 

$

21,880,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

3,816,996

 

 

$

11,703

 

 

0.31%

 

 

$

4,066,799

 

 

$

9,843

 

 

0.24%

 

 

Savings and money market deposits

 

 

5,561,853

 

 

 

18,705

 

 

0.34%

 

 

 

5,658,441

 

 

 

15,016

 

 

0.27%

 

 

Certificates and other time deposits

 

 

2,289,296

 

 

 

15,904

 

 

0.69%

 

 

 

2,505,526

 

 

 

14,266

 

 

0.57%

 

 

Other borrowings

 

 

1,142,897

 

 

 

12,908

 

 

1.13%

 

 

 

524,492

 

 

 

3,065

 

 

0.58%

 

 

Securities sold under repurchase agreements

 

 

328,652

 

 

 

1,272

 

 

0.39%

 

 

 

319,551

 

 

 

932

 

 

0.29%

 

 

Junior subordinated debentures

 

 

 

 

 

 

 

 

 

 

2,081

 

 

 

37

 

 

1.78%

 

 

Total interest-bearing liabilities

 

 

13,139,694

 

 

 

60,492

 

 

0.46%

 

(O)

 

13,076,890

 

 

 

43,159

 

 

0.33%

 

(O)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

5,347,227

 

 

 

 

 

 

 

 

 

 

 

5,117,621

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

102,553

 

 

 

 

 

 

 

 

 

 

 

119,320

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

18,589,474

 

 

 

 

 

 

 

 

 

 

 

18,313,831

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

3,750,727

 

 

 

 

 

 

 

 

 

 

 

3,566,931

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

22,340,201

 

 

 

 

 

 

 

 

 

 

$

21,880,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

 

$

616,863

 

 

3.15%

 

 

 

 

 

 

$

632,620

 

 

3.31%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

7,844

 

 

 

 

 

 

 

 

 

 

 

7,665

 

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

 

$

624,707

 

 

3.19%

 

 

 

 

 

 

$

640,285

 

 

3.35%

 

 

 

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

(N) Yield on securities was impacted by net premium amortization of $38,922 and $43,474 for the years ended December 31, 2017 and 2016, respectively.

(O) Total cost of funds, including noninterest bearing deposits, was 0.33% and 0.24% for the years ended December 31, 2017 and 2016, respectively.

 

Page 11 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

  

 

Three Months Ended

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

YIELD TREND (P)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

4.79

%

 

 

4.88

%

 

 

4.71

%

 

 

4.70

%

 

 

4.83

%

Investment securities (Q)

 

2.15

%

 

 

2.11

%

 

 

2.16

%

 

 

2.18

%

 

 

2.07

%

Federal funds sold and other earning assets

 

1.06

%

 

 

1.24

%

 

 

0.76

%

 

 

0.92

%

 

 

0.39

%

Total interest-earning assets

 

3.48

%

 

 

3.51

%

 

 

3.42

%

 

 

3.42

%

 

 

3.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

0.35

%

 

 

0.33

%

 

 

0.29

%

 

 

0.25

%

 

 

0.23

%

Savings and money market deposits

 

0.36

%

 

 

0.37

%

 

 

0.35

%

 

 

0.26

%

 

 

0.26

%

Certificates and other time deposits

 

0.75

%

 

 

0.72

%

 

 

0.68

%

 

 

0.64

%

 

 

0.61

%

Other borrowings

 

1.27

%

 

 

1.28

%

 

 

1.11

%

 

 

0.89

%

 

 

0.63

%

Securities sold under repurchase agreements

 

0.41

%

 

 

0.41

%

 

 

0.41

%

 

 

0.31

%

 

 

0.30

%

Total interest-bearing liabilities

 

0.49

%

 

 

0.50

%

 

 

0.48

%

 

 

0.38

%

 

 

0.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.16

%

 

 

3.18

%

 

 

3.10

%

 

 

3.16

%

 

 

3.22

%

Net Interest Margin (tax equivalent)

 

3.20

%

 

 

3.22

%

 

 

3.14

%

 

 

3.20

%

 

 

3.26

%

 

(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 $ 9,521, $10,115, $9,403, $9,883 and $11,502 for the three-month periods ended December 31, 2017, September 30, 2017, June 30, 2017, March 31, 2017 and December 31, 2016, respectively.

 

Page 12 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

 

Three Months Ended

 

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

Balance Sheet Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

9,955,145

 

 

$

9,888,922

 

 

$

9,797,793

 

 

$

9,642,877

 

 

$

9,557,712

 

Investment securities

 

 

9,521,081

 

 

 

9,526,215

 

 

 

9,817,781

 

 

 

9,867,491

 

 

 

9,338,903

 

Federal funds sold and other earning assets

 

 

91,257

 

 

 

77,337

 

 

 

84,497

 

 

 

80,150

 

 

 

106,214

 

Total interest-earning assets

 

 

19,567,483

 

 

 

19,492,474

 

 

 

19,700,071

 

 

 

19,590,518

 

 

 

19,002,829

 

Allowance for credit losses

 

 

(84,465

)

 

 

(84,047

)

 

 

(84,100

)

 

 

(85,037

)

 

 

(85,347

)

Cash and due from banks

 

 

257,462

 

 

 

225,574

 

 

 

228,518

 

 

 

262,794

 

 

 

248,735

 

Goodwill

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,337

 

Core deposit intangibles, net

 

 

39,650

 

 

 

41,314

 

 

 

42,957

 

 

 

44,762

 

 

 

46,895

 

Other real estate

 

 

14,177

 

 

 

15,262

 

 

 

15,871

 

 

 

15,669

 

 

 

15,826

 

Fixed assets, net

 

 

256,657

 

 

 

256,809

 

 

 

257,229

 

 

 

260,716

 

 

 

267,952

 

Other assets

 

 

365,173

 

 

 

362,048

 

 

 

392,822

 

 

 

391,200

 

 

 

359,033

 

Total assets

 

$

22,316,982

 

 

$

22,210,279

 

 

$

22,454,213

 

 

$

22,381,467

 

 

$

21,756,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

5,598,345

 

 

$

5,361,362

 

 

$

5,290,142

 

 

$

5,140,010

 

 

$

5,214,656

 

Interest-bearing demand deposits

 

 

3,787,421

 

 

 

3,601,116

 

 

 

3,749,395

 

 

 

4,136,260

 

 

 

3,861,952

 

Savings and money market deposits

 

 

5,530,158

 

 

 

5,658,569

 

 

 

5,520,346

 

 

 

5,537,355

 

 

 

5,471,109

 

Certificates and other time deposits

 

 

2,225,555

 

 

 

2,270,114

 

 

 

2,296,425

 

 

 

2,366,857

 

 

 

2,434,565

 

Total deposits

 

 

17,141,479

 

 

 

16,891,161

 

 

 

16,856,308

 

 

 

17,180,482

 

 

 

16,982,282

 

Other borrowings

 

 

891,396

 

 

 

1,099,583

 

 

 

1,460,238

 

 

 

1,123,396

 

 

 

712,126

 

Securities sold under repurchase agreements

 

 

337,690

 

 

 

344,177

 

 

 

324,804

 

 

 

307,433

 

 

 

318,367

 

Other liabilities

 

 

129,533

 

 

 

102,046

 

 

 

87,074

 

 

 

91,157

 

 

 

111,083

 

Shareholders' equity

 

 

3,816,884

 

 

 

3,773,312

 

 

 

3,725,789

 

 

 

3,678,999

 

 

 

3,632,402

 

Total liabilities and equity

 

$

22,316,982

 

 

$

22,210,279

 

 

$

22,454,213

 

 

$

22,381,467

 

 

$

21,756,260

 

 

Page 13 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)  

 

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

Period End Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,179,364

 

 

11.8

%

 

$

1,180,570

 

 

11.9

%

 

$

1,201,748

 

 

12.2

%

 

$

1,287,216

 

 

13.2

%

 

$

1,254,900

 

 

13.0

%

Construction, land development and other land loans

 

 

1,509,137

 

 

15.1

%

 

 

1,453,535

 

 

14.7

%

 

 

1,383,539

 

 

14.0

%

 

 

1,326,685

 

 

13.6

%

 

 

1,263,923

 

 

13.1

%

1-4 family residential

 

 

2,454,548

 

 

24.5

%

 

 

2,449,051

 

 

24.7

%

 

 

2,432,348

 

 

24.7

%

 

 

2,424,533

 

 

24.9

%

 

 

2,439,348

 

 

25.3

%

Home equity

 

 

285,312

 

 

2.8

%

 

 

284,076

 

 

2.9

%

 

 

283,729

 

 

2.9

%

 

 

281,298

 

 

2.9

%

 

 

278,483

 

 

2.9

%

Commercial real estate (includes multi-family residential)

 

 

3,315,627

 

 

33.1

%

 

 

3,295,001

 

 

33.2

%

 

 

3,309,227

 

 

33.5

%

 

 

3,226,978

 

 

33.1

%

 

 

3,162,109

 

 

32.9

%

Agriculture (includes farmland)

 

 

690,118

 

 

6.9

%

 

 

692,516

 

 

7.0

%

 

 

699,228

 

 

7.1

%

 

 

662,797

 

 

6.8

%

 

 

672,336

 

 

7.0

%

Consumer and other

 

 

286,121

 

 

2.8

%

 

 

264,626

 

 

2.7

%

 

 

266,385

 

 

2.7

%

 

 

262,301

 

 

2.7

%

 

 

266,422

 

 

2.8

%

Energy

 

 

300,546

 

 

3.0

%

 

 

291,827

 

 

2.9

%

 

 

287,815

 

 

2.9

%

 

 

267,445

 

 

2.8

%

 

 

284,539

 

 

3.0

%

Total loans

 

$

10,020,773

 

 

 

 

 

$

9,911,202

 

 

 

 

 

$

9,864,019

 

 

 

 

 

$

9,739,253

 

 

 

 

 

$

9,622,060

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Types

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

$

5,623,322

 

 

31.5

%

 

$

5,465,474

 

 

32.3

%

 

$

5,397,293

 

 

31.6

%

 

$

5,299,264

 

 

31.1

%

 

$

5,190,973

 

 

30.0

%

Interest-bearing DDA

 

 

4,501,394

 

 

25.3

%

 

 

3,645,754

 

 

21.6

%

 

 

3,702,910

 

 

21.7

%

 

 

3,845,061

 

 

22.6

%

 

 

4,215,671

 

 

24.3

%

Money market

 

 

3,200,763

 

 

18.0

%

 

 

3,273,110

 

 

19.4

%

 

 

3,451,803

 

 

20.2

%

 

 

3,370,055

 

 

19.8

%

 

 

3,368,599

 

 

19.5

%

Savings

 

 

2,300,450

 

 

12.9

%

 

 

2,264,959

 

 

13.4

%

 

 

2,240,126

 

 

13.1

%

 

 

2,189,822

 

 

12.8

%

 

 

2,125,854

 

 

12.3

%

Certificates and other time deposits

 

 

2,195,531

 

 

12.3

%

 

 

2,258,179

 

 

13.3

%

 

 

2,278,398

 

 

13.4

%

 

 

2,331,370

 

 

13.7

%

 

 

2,406,205

 

 

13.9

%

Total deposits

 

$

17,821,460

 

 

 

 

 

$

16,907,476

 

 

 

 

 

$

17,070,530

 

 

 

 

 

$

17,035,572

 

 

 

 

 

$

17,307,302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

 

56.2

%

 

 

 

 

 

58.6

%

 

 

 

 

 

57.8

%

 

 

 

 

 

57.2

%

 

 

 

 

 

55.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 14 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Construction Loans

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential construction

 

$

388,966

 

 

25.7

%

 

$

386,891

 

 

26.6

%

 

$

410,164

 

 

29.6

%

 

$

411,553

 

 

30.9

%

 

$

396,794

 

 

31.3

%

Land development

 

 

86,122

 

 

5.7

%

 

 

77,202

 

 

5.3

%

 

 

79,641

 

 

5.8

%

 

 

83,475

 

 

6.3

%

 

 

76,275

 

 

6.0

%

Raw land

 

 

131,022

 

 

8.7

%

 

 

191,563

 

 

13.1

%

 

 

200,122

 

 

14.4

%

 

 

183,453

 

 

13.8

%

 

 

194,267

 

 

15.3

%

Residential lots

 

 

117,080

 

 

7.7

%

 

 

128,109

 

 

8.8

%

 

 

130,919

 

 

9.4

%

 

 

129,389

 

 

9.7

%

 

 

130,096

 

 

10.3

%

Commercial lots

 

 

91,624

 

 

6.1

%

 

 

113,692

 

 

7.8

%

 

 

83,104

 

 

6.0

%

 

 

84,705

 

 

6.4

%

 

 

75,625

 

 

6.0

%

Commercial construction and other

 

 

696,763

 

 

46.1

%

 

 

558,649

 

 

38.4

%

 

 

482,347

 

 

34.8

%

 

 

437,083

 

 

32.9

%

 

 

394,040

 

 

31.1

%

Net unaccreted discount

 

 

(2,440

)

 

 

 

 

 

(2,571

)

 

 

 

 

 

(2,758

)

 

 

 

 

 

(2,973

)

 

 

 

 

 

(3,174

)

 

 

 

Total construction loans

 

$

1,509,137

 

 

 

 

 

$

1,453,535

 

 

 

 

 

$

1,383,539

 

 

 

 

 

$

1,326,685

 

 

 

 

 

$

1,263,923

 

 

 

 

 

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of December 31, 2017

 

Houston

 

 

Dallas

 

 

Austin

 

 

OK City

 

 

Tulsa

 

 

Other (R)

 

 

Total

 

 

Collateral Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center/retail

$

231,494

 

 

$

44,190

 

 

$

35,510

 

 

$

16,456

 

 

$

26,544

 

 

$

143,774

 

 

$

497,968

 

 

Commercial and industrial buildings

 

124,318

 

 

 

24,842

 

 

 

15,275

 

 

 

17,504

 

 

 

22,804

 

 

 

71,696

 

 

 

276,439

 

 

Office buildings

 

67,133

 

 

 

119,217

 

 

 

24,387

 

 

 

43,914

 

 

 

10,899

 

 

 

73,654

 

 

 

339,204

 

 

Medical buildings

 

54,142

 

 

 

8,633

 

 

 

44

 

 

 

5,400

 

 

 

11,160

 

 

 

67,479

 

 

 

146,858

 

 

Apartment buildings

 

23,175

 

 

 

12,836

 

 

 

19,150

 

 

 

11,387

 

 

 

5,054

 

 

 

84,200

 

 

 

155,802

 

 

Hotel

 

43,210

 

 

 

41,733

 

 

 

13,269

 

 

 

25,735

 

 

 

 

 

 

110,392

 

 

 

234,339

 

 

Other

 

49,066

 

 

 

8,358

 

 

 

15,536

 

 

 

11,700

 

 

 

4,565

 

 

 

51,997

 

 

 

141,222

 

 

Total

$

592,538

 

 

$

259,809

 

 

$

123,171

 

 

$

132,096

 

 

$

81,026

 

 

$

603,192

 

 

$

1,791,832

 

(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

Sep 30, 2017

 

 

Balance at

Dec 31, 2017

 

 

Balance at

Acquisition

Date

 

 

Balance at

Sep 30, 2017

 

 

Balance at

Dec 31, 2017

 

 

Balance at

Acquisition

Date

 

 

Balance at

Sep 30, 2017

 

 

Balance at

Dec 31, 2017

 

Loan marks:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (T)

 

$

229,080

 

 

$

22,997

 

 

$

20,533

 

 

$

142,128

 

 

$

17,040

 

 

$

14,215

 

 

$

371,208

 

 

$

40,037

 

 

$

34,748

 

Acquired portfolio loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (T)

 

 

5,690,998

 

 

 

796,477

 

 

 

738,706

 

 

 

275,221

 

 

 

40,367

 

 

 

36,199

 

 

 

5,966,219

 

(U)

 

836,844

 

 

 

774,905

 

Acquired portfolio loan balances less loan marks

 

$

5,461,918

 

 

$

773,480

 

 

$

718,173

 

 

$

133,093

 

 

$

23,327

 

 

$

21,984

 

 

$

5,595,011

 

 

$

796,807

 

 

$

740,157

 

 

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

(S) Represents a portion of total commercial real estate loans of $3.316 billion as of December 31, 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 15 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

  

 

Three Months Ended

 

 

Year-to-Date

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

 

Dec 31, 2017

 

 

Dec 31, 2016

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

25,264

 

 

$

26,267

 

 

$

30,517

 

 

$

24,360

 

 

$

31,642

 

 

$

25,264

 

 

$

31,642

 

Accruing loans 90 or more days past due

 

1,004

 

 

 

4,934

 

 

 

1,613

 

 

 

880

 

 

 

956

 

 

 

1,004

 

 

 

956

 

Total nonperforming loans

 

26,268

 

 

 

31,201

 

 

 

32,130

 

 

 

25,240

 

 

 

32,598

 

 

 

26,268

 

 

 

32,598

 

Repossessed assets

 

35

 

 

 

110

 

 

 

16

 

 

 

261

 

 

 

241

 

 

 

35

 

 

 

241

 

Other real estate

 

11,152

 

 

 

14,512

 

 

 

15,472

 

 

 

15,698

 

 

 

15,463

 

 

 

11,152

 

 

 

15,463

 

Total nonperforming assets

$

37,455

 

 

$

45,823

 

 

$

47,618

 

 

$

41,199

 

 

$

48,302

 

 

$

37,455

 

 

$

48,302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

15,533

 

 

$

22,241

 

 

$

25,628

 

 

$

18,743

 

 

$

24,537

 

 

$

15,533

 

 

$

24,537

 

Construction, land development and other land loans

 

1,888

 

 

 

847

 

 

 

1,572

 

 

 

1,461

 

 

 

1,766

 

 

 

1,888

 

 

 

1,766

 

1-4 family residential (includes home equity)

 

5,845

 

 

 

3,781

 

 

 

4,156

 

 

 

4,070

 

 

 

4,119

 

 

 

5,845

 

 

 

4,119

 

Commercial real estate (includes multi-family residential)

 

13,533

 

 

 

18,208

 

 

 

15,454

 

 

 

16,235

 

 

 

17,167

 

 

 

13,533

 

 

 

17,167

 

Agriculture (includes farmland)

 

550

 

 

 

635

 

 

 

676

 

 

 

534

 

 

 

542

 

 

 

550

 

 

 

542

 

Consumer and other

 

106

 

 

 

111

 

 

 

132

 

 

 

156

 

 

 

171

 

 

 

106

 

 

 

171

 

Total

$

37,455

 

 

$

45,823

 

 

$

47,618

 

 

$

41,199

 

 

$

48,302

 

 

$

37,455

 

 

$

48,302

 

Number of loans/properties

 

99

 

 

 

113

 

 

 

121

 

 

 

139

 

 

 

158

 

 

 

99

 

 

 

158

 

Allowance for credit losses at end of period

$

84,041

 

 

$

86,812

 

 

$

83,783

 

 

$

84,095

 

 

$

85,326

 

 

$

84,041

 

 

$

85,326

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

3,822

 

 

$

3,225

 

 

$

2,531

 

 

$

3,495

 

 

$

3,161

 

 

$

13,073

 

 

$

11,559

 

Construction, land development and other land loans

 

(1

)

 

 

(2

)

 

 

(60

)

 

 

(65

)

 

 

(1,922

)

 

 

(128

)

 

 

(2,501

)

1-4 family residential (includes home equity)

 

61

 

 

 

12

 

 

 

95

 

 

 

(95

)

 

 

(82

)

 

 

73

 

 

 

(82

)

Commercial real estate (includes multi-family residential)

 

22

 

 

 

(3

)

 

 

 

 

 

133

 

 

 

41

 

 

 

152

 

 

 

296

 

Agriculture (includes farmland)

 

(63

)

 

 

 

 

 

(29

)

 

 

(65

)

 

 

305

 

 

 

(157

)

 

 

6,567

 

Consumer and other

 

930

 

 

 

639

 

 

 

525

 

 

 

503

 

 

 

756

 

 

 

2,597

 

 

 

4,219

 

Total

$

4,771

 

 

$

3,871

 

 

$

3,062

 

 

$

3,906

 

 

$

2,259

 

 

$

15,610

 

 

$

20,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to average interest-earning assets

 

0.19

%

 

 

0.24

%

 

 

0.24

%

 

 

0.21

%

 

 

0.25

%

 

 

0.19

%

 

 

0.25

%

Nonperforming assets to loans and other real estate

 

0.37

%

 

 

0.46

%

 

 

0.48

%

 

 

0.42

%

 

 

0.50

%

 

 

0.37

%

 

 

0.50

%

Net charge-offs to average loans (annualized)

 

0.19

%

 

 

0.16

%

 

 

0.13

%

 

 

0.16

%

 

 

0.09

%

 

 

0.16

%

 

 

0.21

%

Allowance for credit losses to total loans

 

0.84

%

 

 

0.88

%

 

 

0.85

%

 

 

0.86

%

 

 

0.89

%

 

 

0.84

%

 

 

0.89

%

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

 

0.91

%

 

 

0.95

%

 

 

0.93

%

 

 

0.96

%

 

 

1.00

%

 

 

0.91

%

 

 

1.00

%

 

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, 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

 

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

Dec 31, 2016

 

 

Dec 31, 2017

 

 

Dec 31, 2016

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

67,138

 

 

$

67,908

 

 

$

68,554

 

 

$

68,565

 

 

$

68,793

 

 

$

272,165

 

 

$

274,466

 

Average shareholders' equity

 

$

3,816,884

 

 

$

3,773,312

 

 

$

3,725,789

 

 

$

3,678,999

 

 

$

3,632,402

 

 

$

3,750,727

 

 

$

3,566,931

 

Less: Average goodwill and other intangible assets

 

 

(1,940,495

)

 

 

(1,942,159

)

 

 

(1,943,802

)

 

 

(1,945,607

)

 

 

(1,947,232

)

 

 

(1,942,999

)

 

 

(1,947,979

)

Average tangible shareholders’ equity

 

$

1,876,389

 

 

$

1,831,153

 

 

$

1,781,987

 

 

$

1,733,392

 

 

$

1,685,170

 

 

$

1,807,728

 

 

$

1,618,952

 

Return on average tangible common equity (F)

 

 

14.31

%

 

 

14.83

%

 

 

15.39

%

 

 

15.82

%

 

 

16.33

%

 

 

15.06

%

 

 

16.95

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

3,824,154

 

 

$

3,781,358

 

 

$

3,736,188

 

 

$

3,689,082

 

 

$

3,642,311

 

 

$

3,824,154

 

 

$

3,642,311

 

Less: Goodwill and other intangible assets

 

 

(1,939,687

)

 

 

(1,941,309

)

 

 

(1,942,995

)

 

 

(1,944,714

)

 

 

(1,946,629

)

 

 

(1,939,687

)

 

 

(1,946,629

)

Tangible shareholders’ equity

 

$

1,884,467

 

 

$

1,840,049

 

 

$

1,793,193

 

 

$

1,744,368

 

 

$

1,695,682

 

 

$

1,884,467

 

 

$

1,695,682

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end shares outstanding

 

 

69,491

 

 

 

69,484

 

 

 

69,488

 

 

 

69,480

 

 

 

69,491

 

 

 

69,491

 

 

 

69,491

 

Tangible book value per share:

 

$

27.12

 

 

$

26.48

 

 

$

25.81

 

 

$

25.11

 

 

$

24.40

 

 

$

27.12

 

 

$

24.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity

 

$

1,884,467

 

 

$

1,840,049

 

 

$

1,793,193

 

 

$

1,744,368

 

 

$

1,695,682

 

 

$

1,884,467

 

 

$

1,695,682

 

Total assets

 

$

22,587,292

 

 

$

22,143,263

 

 

$

22,296,543

 

 

$

22,477,419

 

 

$

22,331,072

 

 

$

22,587,292

 

 

$

22,331,072

 

Less: Goodwill and other intangible assets

 

 

(1,939,687

)

 

 

(1,941,309

)

 

 

(1,942,995

)

 

 

(1,944,714

)

 

 

(1,946,629

)

 

 

(1,939,687

)

 

 

(1,946,629

)

Tangible assets

 

$

20,647,605

 

 

$

20,201,954

 

 

$

20,353,548

 

 

$

20,532,705

 

 

$

20,384,443

 

 

$

20,647,605

 

 

$

20,384,443

 

Period end tangible equity to period end tangible assets ratio:

 

 

9.13

%

 

 

9.11

%

 

 

8.81

%

 

 

8.50

%

 

 

8.32

%

 

 

9.13

%

 

 

8.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

$

84,041

 

 

$

86,812

 

 

$

83,783

 

 

$

84,095

 

 

$

85,326

 

 

$

84,041

 

 

$

85,326

 

Total loans

 

$

10,020,773

 

 

$

9,911,202

 

 

$

9,864,019

 

 

$

9,739,253

 

 

$

9,622,060

 

 

$

10,020,773

 

 

$

9,622,060

 

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

 

$

740,157

 

 

$

796,807

 

 

$

888,172

 

 

$

991,894

 

 

$

1,107,293

 

 

$

740,157

 

 

$

1,107,293

 

Total loans less acquired loans

 

$

9,280,616

 

 

$

9,114,395

 

 

$

8,975,847

 

 

$

8,747,359

 

 

$

8,514,767

 

 

$

9,280,616

 

 

$

8,514,767

 

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

 

 

0.91

%

 

 

0.95

%

 

 

0.93

%

 

 

0.96

%

 

 

1.00

%

 

 

0.91

%

 

 

1.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

81,088

 

 

$

77,509

 

 

$

76,442

 

 

$

78,062

 

 

$

79,148

 

 

$

313,101

 

 

$

318,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

156,050

 

 

$

156,147

 

 

$

152,231

 

 

$

152,435

 

 

$

153,832

 

 

$

616,863

 

 

$

632,620

 

Noninterest income

 

 

29,220

 

 

 

28,809

 

 

 

27,780

 

 

 

30,824

 

 

 

29,475

 

 

 

116,633

 

 

 

118,425

 

Less: net gain (loss) on sale of assets

 

 

41

 

 

 

62

 

 

 

(3,783

)

 

 

1,759

 

 

 

475

 

 

 

(1,921

)

 

 

1,864

 

Less: gain on sale of securities

 

 

 

 

 

 

 

 

3,270

 

 

 

 

 

 

 

 

 

3,270

 

 

 

 

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

 

 

29,179

 

 

 

28,747

 

 

 

28,293

 

 

 

29,065

 

 

 

29,000

 

 

 

115,284

 

 

 

116,561

 

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

 

$

185,229

 

 

$

184,894

 

 

$

180,524

 

 

$

181,500

 

 

$

182,832

 

 

$

732,147

 

 

$

749,180

 

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

 

 

43.78

%

 

 

41.92

%

 

 

42.34

%

 

 

43.01

%

 

 

43.29

%

 

 

42.76

%

 

 

42.50

%

 

Page 17 of 17