Attached files

file filename
8-K - 8-K - PROSPERITY BANCSHARES INCpb-8k_20180425.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 FIRST QUARTER

2018 EARNINGS

 

 

First quarter earnings per common share (diluted) increased 8.1% to $1.07 compared with the first quarter 2017

 

First quarter net income increased 8.5% to $74.361 million compared with the first quarter 2017

 

Nonperforming assets remain low at 0.17% of first quarter average interest-earning assets

 

Return (annualized) on first quarter average assets of 1.32%

 

Returns (annualized) on first quarter average common equity of 7.69% and average tangible common equity of 15.43%‍(1)

 

Noninterest-bearing deposits increased 6.0% (annualized) in the first quarter 2018

HOUSTON, April 25, 2018. Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income for the quarter ended March 31, 2018 of $74.361 million or $1.07 per diluted common share. Additionally, nonperforming assets remain low at 0.17% of first quarter average interest-earning assets.

“The Texas and Oklahoma economies continue to grow helped by the diversity of business, low or no state income tax, a business friendly climate and a strong tailwind from an improving energy industry.  The Dallas Federal Reserve Bank is projecting 3.4% job growth for Texas in 2018, or 418,000 new jobs.  Houston is making a comeback with 4.7% annualized job growth through February 2018, an expected 160,000 new jobs. Oklahoma’s unemployment rate in February 2018 was 4.1% and remains unchanged since September 2017.  Employment growth has added jobs across most industries,” said David Zalman, Prosperity’s Chairman and Chief Executive Officer.

“We were excited to see earnings per share for the first quarter of 2018 increase 8.1% compared with the first quarter of 2017, first quarter net income increase 10.7% to $74.361 million compared with the fourth quarter of 2017 of $67.138 million and a return on tangible capital of 15.43%.  Despite the increase, earnings should have been better.  Net charge-offs for the quarter of $9.441 million were an anomaly.  Approximately two-thirds of this amount were previously identified problem credits inherited from our last acquisition in Oklahoma.  The charge-offs related to these credits represented a loss of seven cents per share. While disappointing, with respect to the largest charge-off, rather than continue to carry the problem asset for an unpredictable future period, we elected to accept a discounted offer and reduce our nonperforming assets,” continued Zalman.  

“Loans at March 31, 2018 were $10.011 billion, an increase of $272.163 million or 2.8%, compared with $9.739 billion at March 31, 2017, and essentially flat compared with the fourth quarter of 2017.  We experienced a number of large pay downs in the quarter that impacted our overall growth.  However, the good news is that loan production was strong and given the expected funding of these new loans, we believe that we will achieve the 2018 organic loan growth guidance we gave earlier this year,” 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 15


 

“We remain excited about 2018.  Although we have had large loan pay downs due to our customers selling their projects, converting completed projects to long term financing or using cash reserves to pay down debt because of more economic certainty, we believe that this increased certainty should result in businesses and individuals taking calculated risks and needing loan funding to do so,” stated Zalman.

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

Results of Operations for the Three Months Ended March 31, 2018

Net income was $74.361 million(2) for the three months ended March 31, 2018 compared with $68.565 million(3) for the same period in 2017, an increase of $5.796 million or 8.5%. Net income per diluted common share was $1.07 for the three months ended March 31, 2018 compared with $0.99 for the same period in 2017, an increase of 8.1%. Net income and earnings per diluted common share for the three months ended March 31, 2018 reflect the reduction in corporate tax rate from 35% to 21% as a result of the Tax Cuts and Jobs Act of 2017. Additionally, net income and earnings per diluted common share were impacted by higher than normal net charge-offs of $9.441 million. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended March 31, 2018 were 1.32%, 7.69% and 15.43%(1), respectively.  Prosperity’s efficiency ratio (excluding credit loss provisions and taxes) was 44.19%(1) for the three months ended March 31, 2018.

Net interest income before provision for credit losses for the three months ended March 31, 2018 was $153.223 million compared with $152.435 million during the same period in 2017, an increase of $788 thousand or 0.5%. This change was primarily due to an increase in income on loans, partially offset by an increase in the average rate on interest bearing deposits and a decrease in loan discount accretion. Linked quarter net interest income before provision for credit losses decreased $2.827 million or 1.8% to $153.223 million compared with $156.050 million during the three months ended December 31, 2017. This decrease was primarily due to an increase in the average rate on interest bearing deposits and a decrease in loan discount accretion.

The net interest margin on a tax equivalent basis was 3.16% for the three months ended March 31, 2018 compared with 3.20% for the same period in 2017 and for the three months ended December 31, 2017. The change during both periods was primarily due to a decrease in loan discount accretion.

Noninterest income was $27.938 million for the three months ended March 31, 2018 compared with $30.824 million for the same period in 2017, a decrease of $2.886 million or 9.4%. This change was primarily due to the net gain on sale of assets during the first quarter of 2017. On a linked quarter basis, noninterest income decreased $1.282 million or 4.4% primarily due to decreases in NSF fees and credit/debit card income.

Noninterest expense was $80.054 million for the three months ended March 31, 2018 compared with $78.062 million for the same period in 2017, an increase of $1.992 million or 2.6%. This change was primarily due to an increase in salaries and benefits. On a linked quarter basis, noninterest expense decreased $1.034 million or 1.3% compared with the three months ended December 31, 2017. This change primarily resulted from a write-down of other real estate of $3.380 million during the fourth quarter of 2017, partially offset by an increase in salaries and benefits.

Balance Sheet Information

At March 31, 2018, Prosperity had $22.472 billion in total assets compared with $22.477 billion at March 31, 2017.

Loans at March 31, 2018 were $10.011 billion, an increase of $272.163 million or 2.8%, compared with $9.739 billion at March 31, 2017. Linked quarter loans decreased $9.357 million or 0.1% from $10.021 billion at December 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 March 31, 2018, oil and gas loans totaled $375.405 million or 3.7% of total loans, of which $168.883 million were to production companies and $206.522 million were to service companies. This compares with total oil and gas loans of $267.445 million or 2.8% of total loans at March 31, 2017, of which $108.267 million were to production companies and $159.178 million were to service companies. At December 31, 2017, oil and gas loans totaled $300.546 million or 3.0% of total loans, of which $112.246 million were production loans and $188.300 million were service loans.

__________________

(2)

Includes purchase accounting adjustments of $1.536 million, net of tax, primarily comprised of loan discount accretion of $2.326 million for the three months ended March 31, 2018.

(3)

Includes purchase accounting adjustments of $2.675 million, net of tax, primarily comprised of loan discount accretion of $4.753 million for the three months ended March 31, 2017.

Page 2 of 15


 

Deposits at March 31, 2018 were $17.333 billion, an increase of $297.307 million or 1.7%, compared with $17.036 billion at March 31, 2017. Linked quarter deposits decreased $488.581 million or 2.7% from $17.821 billion at December 31, 2017. This change was primarily due to seasonality.

Asset Quality

Nonperforming assets totaled $33.217 million or 0.17% of quarterly average interest-earning assets at March 31, 2018, compared with $41.199 million or 0.21% of quarterly average interest-earning assets at March 31, 2017, and $37.455 million or 0.19% of quarterly average interest-earning assets at December 31, 2017.

The allowance for credit losses was $83.600 million or 0.84% of total loans at March 31, 2018, $84.095 million or 0.86% of total loans at March 31, 2017 and $84.041 million or 0.84% of total loans at December 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 0.90%(1) of remaining loans as of March 31, 2018, compared with 0.96%(1) at March 31, 2017 and 0.91%(1) at December 31, 2017.

The provision for credit losses was $9.000 million for the three months ended March 31, 2018 compared with $2.675 million for the three months ended March 31, 2017 and $2.000 million for the three months ended December 31, 2017.  

Net charge-offs were $9.441 million for the three months ended March 31, 2018 compared with $3.906 million for the three months ended March 31, 2017 and $4.771 million for the three months ended December 31, 2017. Net charge-offs for the first quarter of 2018 were primarily comprised of three commercial and industrial loans, two of which were energy related.  

Dividend

Prosperity Bancshares, Inc. declared a second quarter cash dividend of $0.36 per share to be paid on July 2, 2018 to all shareholders of record as of June 15, 2018.

Conference Call

Prosperity’s management team will host a conference call on Wednesday, April 25, 2018 at 11:00 a.m. Eastern Time (10:00 a.m. Central Time) to discuss Prosperity’s first quarter 2018 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 3655171.

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 financial 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 March 31, 2018, Prosperity Bancshares, Inc. ® is a $22.472 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

Page 3 of 15


 

Debit Cards, 24 hour voice response banking, Trust and Wealth Management, Mortgage Services, Cash Management and Mobile Banking.

As of March 31, 2018, 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.

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, 2017 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 15


 

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 5 of 15


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

 

Mar 31, 2018

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

10,011,416

 

 

$

10,020,773

 

 

$

9,911,202

 

 

$

9,864,019

 

 

$

9,739,253

 

Investment securities(A)

 

 

9,710,254

 

 

 

9,672,116

 

 

 

9,410,522

 

 

 

9,582,195

 

 

 

9,854,120

 

Federal funds sold

 

 

469

 

 

 

697

 

 

 

1,007

 

 

 

757

 

 

 

945

 

Allowance for credit losses

 

 

(83,600

)

 

 

(84,041

)

 

 

(86,812

)

 

 

(83,783

)

 

 

(84,095

)

Cash and due from banks

 

 

243,514

 

 

 

391,616

 

 

 

302,469

 

 

 

321,958

 

 

 

324,797

 

Goodwill

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

Core deposit intangibles, net

 

 

37,274

 

 

 

38,842

 

 

 

40,464

 

 

 

42,150

 

 

 

43,869

 

Other real estate owned

 

 

10,538

 

 

 

11,152

 

 

 

14,512

 

 

 

15,472

 

 

 

15,698

 

Fixed assets, net

 

 

257,057

 

 

 

257,065

 

 

 

256,011

 

 

 

256,511

 

 

 

257,558

 

Other assets

 

 

384,547

 

 

 

378,227

 

 

 

393,043

 

 

 

396,419

 

 

 

424,429

 

Total assets

 

$

22,472,314

 

 

$

22,587,292

 

 

$

22,143,263

 

 

$

22,296,543

 

 

$

22,477,419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

5,707,994

 

 

$

5,623,322

 

 

$

5,465,474

 

 

$

5,397,293

 

 

$

5,299,264

 

Interest-bearing deposits

 

 

11,624,885

 

 

 

12,198,138

 

 

 

11,442,002

 

 

 

11,673,237

 

 

 

11,736,308

 

Total deposits

 

 

17,332,879

 

 

 

17,821,460

 

 

 

16,907,476

 

 

 

17,070,530

 

 

 

17,035,572

 

Other borrowings

 

 

820,079

 

 

 

505,223

 

 

 

960,365

 

 

 

1,035,506

 

 

 

1,270,644

 

Securities sold under repurchase agreements

 

 

339,576

 

 

 

324,154

 

 

 

334,621

 

 

 

346,324

 

 

 

335,875

 

Other liabilities

 

 

103,635

 

 

 

112,301

 

 

 

159,443

 

 

 

107,995

 

 

 

146,246

 

Total liabilities

 

 

18,596,169

 

 

 

18,763,138

 

 

 

18,361,905

 

 

 

18,560,355

 

 

 

18,788,337

 

Shareholders' equity(B)

 

 

3,876,145

 

 

 

3,824,154

 

 

 

3,781,358

 

 

 

3,736,188

 

 

 

3,689,082

 

Total liabilities and equity

 

$

22,472,314

 

 

$

22,587,292

 

 

$

22,143,263

 

 

$

22,296,543

 

 

$

22,477,419

 

 

(A) Includes $57, ($143), $1,635, $2,871 and $2,200 in unrealized gains (losses) on available for sale securities for the quarterly periods ended March 31, 2018, December 31, 2017, September 30, 2017, June 30, 2017 and March 31, 2017, respectively.

(B) Includes $45, ($113), $1,063, $1,866 and $1,430 in after-tax unrealized gains (losses) on available for sale securities for the quarterly periods ended March 31, 2018, December 31, 2017, September 30, 2017, June 30, 2017 and March 31, 2017, respectively.

 

Page 6 of 15


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

 

Three Months Ended

 

 

 

Mar 31, 2018

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

116,246

 

 

$

120,086

 

 

$

121,567

 

 

$

114,975

 

 

$

111,710

 

Securities(C)

 

 

54,457

 

 

 

51,510

 

 

 

50,610

 

 

 

52,912

 

 

 

53,157

 

Federal funds sold and other earning assets

 

 

315

 

 

 

243

 

 

 

242

 

 

 

160

 

 

 

183

 

Total interest income

 

 

171,018

 

 

 

171,839

 

 

 

172,419

 

 

 

168,047

 

 

 

165,050

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

14,472

 

 

 

12,587

 

 

 

12,376

 

 

 

11,441

 

 

 

9,908

 

Other borrowings

 

 

2,973

 

 

 

2,852

 

 

 

3,540

 

 

 

4,040

 

 

 

2,476

 

Securities sold under repurchase agreements

 

 

350

 

 

 

350

 

 

 

356

 

 

 

335

 

 

 

231

 

Total interest expense

 

 

17,795

 

 

 

15,789

 

 

 

16,272

 

 

 

15,816

 

 

 

12,615

 

Net interest income

 

 

153,223

 

 

 

156,050

 

 

 

156,147

 

 

 

152,231

 

 

 

152,435

 

Provision for credit losses

 

 

9,000

 

 

 

2,000

 

 

 

6,900

 

 

 

2,750

 

 

 

2,675

 

Net interest income after provision for credit losses

 

 

144,223

 

 

 

154,050

 

 

 

149,247

 

 

 

149,481

 

 

 

149,760

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonsufficient funds (NSF) fees

 

 

7,827

 

 

 

8,110

 

 

 

8,350

 

 

 

7,805

 

 

 

8,089

 

Credit card, debit card and ATM card income

 

 

5,961

 

 

 

6,211

 

 

 

6,075

 

 

 

6,186

 

 

 

5,953

 

Service charges on deposit accounts

 

 

5,275

 

 

 

5,250

 

 

 

5,251

 

 

 

5,405

 

 

 

5,421

 

Trust income

 

 

2,728

 

 

 

2,734

 

 

 

2,040

 

 

 

2,271

 

 

 

2,155

 

Mortgage income

 

 

763

 

 

 

826

 

 

 

854

 

 

 

1,107

 

 

 

1,266

 

Brokerage income

 

 

625

 

 

 

574

 

 

 

461

 

 

 

427

 

 

 

488

 

Bank owned life insurance income

 

 

1,311

 

 

 

1,347

 

 

 

1,366

 

 

 

1,364

 

 

 

1,353

 

Net gain (loss) on sale of assets

 

 

 

 

 

41

 

 

 

62

 

 

 

(3,783

)

 

 

1,759

 

Gain on sale of securities

 

 

 

 

 

 

 

 

 

 

 

3,270

 

 

 

 

Other noninterest income

 

 

3,448

 

 

 

4,127

 

 

 

4,350

 

 

 

3,728

 

 

 

4,340

 

Total noninterest income

 

 

27,938

 

 

 

29,220

 

 

 

28,809

 

 

 

27,780

 

 

 

30,824

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

50,399

 

 

 

48,756

 

 

 

47,866

 

 

 

47,343

 

 

 

48,444

 

Net occupancy and equipment

 

 

5,609

 

 

 

5,748

 

 

 

5,691

 

 

 

5,460

 

 

 

5,503

 

Credit and debit card, data processing and software amortization

 

 

4,448

 

 

 

4,423

 

 

 

4,506

 

 

 

4,216

 

 

 

4,085

 

Regulatory assessments and FDIC insurance

 

 

3,575

 

 

 

3,759

 

 

 

3,455

 

 

 

3,548

 

 

 

3,549

 

Core deposit intangibles amortization

 

 

1,568

 

 

 

1,622

 

 

 

1,686

 

 

 

1,719

 

 

 

1,915

 

Depreciation

 

 

3,033

 

 

 

3,011

 

 

 

3,050

 

 

 

3,051

 

 

 

3,103

 

Communications

 

 

2,580

 

 

 

2,608

 

 

 

2,618

 

 

 

2,664

 

 

 

2,702

 

Other real estate expense

 

 

89

 

 

 

181

 

 

 

110

 

 

 

128

 

 

 

95

 

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

 

 

122

 

 

 

2,978

 

 

 

(140

)

 

 

(71

)

 

 

(10

)

Other noninterest expense

 

 

8,631

 

 

 

8,002

 

 

 

8,667

 

 

 

8,384

 

 

 

8,676

 

Total noninterest expense

 

 

80,054

 

 

 

81,088

 

 

 

77,509

 

 

 

76,442

 

 

 

78,062

 

Income before income taxes

 

 

92,107

 

 

 

102,182

 

 

 

100,547

 

 

 

100,819

 

 

 

102,522

 

Provision for income taxes

 

 

17,746

 

 

 

35,044

 

 

 

32,639

 

 

 

32,265

 

 

 

33,957

 

Net income available to common shareholders

 

$

74,361

 

 

$

67,138

 

 

$

67,908

 

 

$

68,554

 

 

$

68,565

 

 

(C) Interest income on securities was reduced by net premium amortization of $8,450, $9,521, $10,115, $9,403 and $9,883 for the three-month periods ended March 31, 2018, December 31, 2017, September 30, 2017, June 30, 2017 and March 31, 2017, respectively.

Page 7 of 15


 

Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

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

 

 

 

 

Three Months Ended

 

 

 

Mar 31, 2018

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

Profitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (D) (E)

 

$

74,361

 

 

$

67,138

 

 

$

67,908

 

 

$

68,554

 

 

$

68,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.07

 

 

$

0.97

 

 

$

0.98

 

 

$

0.99

 

 

$

0.99

 

Diluted earnings per share

 

$

1.07

 

 

$

0.97

 

 

$

0.98

 

 

$

0.99

 

 

$

0.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (F)

 

 

1.32

%

 

 

1.20

%

 

 

1.22

%

 

 

1.22

%

 

 

1.23

%

Return on average common equity (F)

 

 

7.69

%

 

 

7.04

%

 

 

7.20

%

 

 

7.36

%

 

 

7.45

%

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

 

 

15.43

%

 

 

14.31

%

 

 

14.83

%

 

 

15.39

%

 

 

15.82

%

Tax equivalent net interest margin (D) (E) (H)

 

 

3.16

%

 

 

3.20

%

 

 

3.22

%

 

 

3.14

%

 

 

3.20

%

Efficiency ratio (G) (I)

 

 

44.19

%

 

 

43.78

%

 

 

41.92

%

 

 

42.34

%

 

 

43.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

 

17.25

%

 

 

16.93

%

 

 

17.08

%

 

 

16.76

%

 

 

16.41

%

Common equity tier 1 capital

 

 

15.31

%

 

 

15.08

%

 

 

15.10

%

 

 

14.80

%

 

 

14.45

%

Tier 1 risk-based capital

 

 

15.31

%

 

 

15.08

%

 

 

15.10

%

 

 

14.80

%

 

 

14.45

%

Total risk-based capital

 

 

15.97

%

 

 

15.74

%

 

 

15.81

%

 

 

15.49

%

 

 

15.14

%

Tier 1 leverage capital

 

 

9.40

%

 

 

9.31

%

 

 

9.15

%

 

 

8.82

%

 

 

8.62

%

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

 

 

9.44

%

 

 

9.13

%

 

 

9.11

%

 

 

8.81

%

 

 

8.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

69,768

 

 

 

69,484

 

 

 

69,485

 

 

 

69,487

 

 

 

69,480

 

Diluted

 

 

69,768

 

 

 

69,484

 

 

 

69,485

 

 

 

69,487

 

 

 

69,482

 

Period end shares outstanding

 

 

69,819

 

 

 

69,491

 

 

 

69,484

 

 

 

69,488

 

 

 

69,480

 

Cash dividends paid per common share

 

$

0.3600

 

 

$

0.3600

 

 

$

0.3400

 

 

$

0.3400

 

 

$

0.3400

 

Book value per common share

 

$

55.52

 

 

$

55.03

 

 

$

54.42

 

 

$

53.77

 

 

$

53.10

 

Tangible book value per common share (G)

 

$

27.76

 

 

$

27.12

 

 

$

26.48

 

 

$

25.81

 

 

$

25.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Market Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

79.20

 

 

$

73.00

 

 

$

66.75

 

 

$

71.97

 

 

$

77.87

 

Low

 

$

68.95

 

 

$

61.95

 

 

$

55.84

 

 

$

61.29

 

 

$

65.34

 

Period end closing price

 

$

72.63

 

 

$

70.07

 

 

$

65.73

 

 

$

64.24

 

 

$

69.71

 

Employees – FTE

 

 

3,027

 

 

 

3,017

 

 

 

2,993

 

 

 

3,037

 

 

 

3,033

 

Number of banking centers

 

 

242

 

 

 

242

 

 

 

243

 

 

 

243

 

 

 

244

 

 

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

 

Three Months Ended

 

Mar 31, 2018

 

Dec 31, 2017

 

Sep 30, 2017

 

Jun 30, 2017

 

Mar 31, 2017

Loan discount accretion

 

 

 

 

 

 

 

 

 

ASC 310-20

$1,640

 

$2,462

 

$6,361

 

$2,755

 

$3,270

ASC 310-30

$686

 

$2,334

 

$1,525

 

$1,716

 

$1,483

Securities net amortization

$477

 

$598

 

$667

 

$745

 

$852

Time deposits amortization

$53

 

$39

 

$40

 

$39

 

$99

 

 

(E) Using effective tax rate of 19.3%, 34.3%, 32.5%, 32.0% and 33.1% for the three-month periods ended March 31, 2018, December 31, 2017, September 30, 2017,  June 30, 2017 and March 31, 2017, 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 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 15


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

YIELD ANALYSIS

 

Three Months Ended

 

 

 

 

Mar 31, 2018

 

 

Dec 31, 2017

 

 

Mar 31, 2017

 

 

 

 

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

 

$

9,990,319

 

 

$

116,246

 

 

4.72%

 

 

$

9,955,145

 

 

$

120,086

 

 

4.79%

 

 

$

9,642,877

 

 

$

111,710

 

 

4.70%

 

 

Investment securities

 

 

9,742,601

 

 

 

54,457

 

 

2.27%

 

(K)

 

9,521,081

 

 

 

51,510

 

 

2.15%

 

(K)

 

9,867,491

 

 

 

53,157

 

 

2.18%

 

(K)

Federal funds sold and other earning assets

 

 

81,779

 

 

 

315

 

 

1.56%

 

 

 

91,257

 

 

 

243

 

 

1.06%

 

 

 

80,150

 

 

 

183

 

 

0.92%

 

 

Total interest-earning assets

 

 

19,814,699

 

 

 

171,018

 

 

3.50%

 

 

 

19,567,483

 

 

 

171,839

 

 

3.48%

 

 

 

19,590,518

 

 

 

165,050

 

 

3.42%

 

 

Allowance for credit losses

 

 

(81,983

)

 

 

 

 

 

 

 

 

 

 

(84,465

)

 

 

 

 

 

 

 

 

 

 

(85,037

)

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

2,823,785

 

 

 

 

 

 

 

 

 

 

 

2,833,964

 

 

 

 

 

 

 

 

 

 

 

2,875,986

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

22,556,501

 

 

 

 

 

 

 

 

 

 

$

22,316,982

 

 

 

 

 

 

 

 

 

 

$

22,381,467

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

4,392,230

 

 

$

5,063

 

 

0.47%

 

 

$

3,787,421

 

 

$

3,365

 

 

0.35%

 

 

$

4,136,260

 

 

$

2,587

 

 

0.25%

 

 

Savings and money market deposits

 

 

5,478,411

 

 

 

5,242

 

 

0.39%

 

 

 

5,530,158

 

 

 

5,032

 

 

0.36%

 

 

 

5,537,355

 

 

 

3,587

 

 

0.26%

 

 

Certificates and other time deposits

 

 

2,168,951

 

 

 

4,167

 

 

0.78%

 

 

 

2,225,555

 

 

 

4,190

 

 

0.75%

 

 

 

2,366,857

 

 

 

3,734

 

 

0.64%

 

 

Other borrowings

 

 

731,500

 

 

 

2,973

 

 

1.65%

 

 

 

891,396

 

 

 

2,852

 

 

1.27%

 

 

 

1,123,396

 

 

 

2,476

 

 

0.89%

 

 

Securities sold under repurchase agreements

 

 

327,136

 

 

 

350

 

 

0.43%

 

 

 

337,690

 

 

 

350

 

 

0.41%

 

 

 

307,433

 

 

 

231

 

 

0.31%

 

 

Total interest-bearing liabilities

 

 

13,098,228

 

 

 

17,795

 

 

0.55%

 

(L)

 

12,772,220

 

 

 

15,789

 

 

0.49%

 

(L)

 

13,471,301

 

 

 

12,615

 

 

0.38%

 

(L)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

5,510,320

 

 

 

 

 

 

 

 

 

 

 

5,598,345

 

 

 

 

 

 

 

 

 

 

 

5,140,010

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

81,414

 

 

 

 

 

 

 

 

 

 

 

129,533

 

 

 

 

 

 

 

 

 

 

 

91,157

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

18,689,962

 

 

 

 

 

 

 

 

 

 

 

18,500,098

 

 

 

 

 

 

 

 

 

 

 

18,702,468

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

3,866,539

 

 

 

 

 

 

 

 

 

 

 

3,816,884

 

 

 

 

 

 

 

 

 

 

 

3,678,999

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

22,556,501

 

 

 

 

 

 

 

 

 

 

$

22,316,982

 

 

 

 

 

 

 

 

 

 

$

22,381,467

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

 

$

153,223

 

 

3.14%

 

 

 

 

 

 

$

156,050

 

 

3.16%

 

 

 

 

 

 

$

152,435

 

 

3.16%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

941

 

 

 

 

 

 

 

 

 

 

 

1,921

 

 

 

 

 

 

 

 

 

 

 

1,995

 

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

 

$

154,164

 

 

3.16%

 

 

 

 

 

 

$

157,971

 

 

3.20%

 

 

 

 

 

 

$

154,430

 

 

3.20%

 

 

 

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

(K) Yield on securities was impacted by net premium amortization of $8,450, $9,521 and $9,883 for the three-month periods ended March 31, 2018, December 31, 2017 and March 31, 2017, respectively.

(L) Total cost of funds, including noninterest bearing deposits, was 0.39%, 0.34% and 0.27% for the three months ended March 31, 2018, December 31, 2017 and March 31, 2018, respectively.

 

 

 

 

Page 9 of 15


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

  

 

Three Months Ended

 

 

Mar 31, 2018

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

YIELD TREND (M)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

4.72

%

 

 

4.79

%

 

 

4.88

%

 

 

4.71

%

 

 

4.70

%

Investment securities (N)

 

2.27

%

 

 

2.15

%

 

 

2.11

%

 

 

2.16

%

 

 

2.18

%

Federal funds sold and other earning assets

 

1.56

%

 

 

1.06

%

 

 

1.24

%

 

 

0.76

%

 

 

0.92

%

Total interest-earning assets

 

3.50

%

 

 

3.48

%

 

 

3.51

%

 

 

3.42

%

 

 

3.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

0.47

%

 

 

0.35

%

 

 

0.33

%

 

 

0.29

%

 

 

0.25

%

Savings and money market deposits

 

0.39

%

 

 

0.36

%

 

 

0.37

%

 

 

0.35

%

 

 

0.26

%

Certificates and other time deposits

 

0.78

%

 

 

0.75

%

 

 

0.72

%

 

 

0.68

%

 

 

0.64

%

Other borrowings

 

1.65

%

 

 

1.27

%

 

 

1.28

%

 

 

1.11

%

 

 

0.89

%

Securities sold under repurchase agreements

 

0.43

%

 

 

0.41

%

 

 

0.41

%

 

 

0.41

%

 

 

0.31

%

Total interest-bearing liabilities

 

0.55

%

 

 

0.49

%

 

 

0.50

%

 

 

0.48

%

 

 

0.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.14

%

 

 

3.16

%

 

 

3.18

%

 

 

3.10

%

 

 

3.16

%

Net Interest Margin (tax equivalent)

 

3.16

%

 

 

3.20

%

 

 

3.22

%

 

 

3.14

%

 

 

3.20

%

 

(M)  Annualized and based on average balances on an actual 365 day basis.

(N) Yield on securities was impacted by net premium amortization of $8,450, $9,521, $10,115, $9,403 and $9,883 for the three-month periods ended March 31, 2018, December 31, 2017, September 30, 2017, June 30, 2017 and March 31, 2017, respectively.

 

Page 10 of 15


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

 

Three Months Ended

 

 

 

Mar 31, 2018

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

Balance Sheet Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

9,990,319

 

 

$

9,955,145

 

 

$

9,888,922

 

 

$

9,797,793

 

 

$

9,642,877

 

Investment securities

 

 

9,742,601

 

 

 

9,521,081

 

 

 

9,526,215

 

 

 

9,817,781

 

 

 

9,867,491

 

Federal funds sold and other earning assets

 

 

81,779

 

 

 

91,257

 

 

 

77,337

 

 

 

84,497

 

 

 

80,150

 

Total interest-earning assets

 

 

19,814,699

 

 

 

19,567,483

 

 

 

19,492,474

 

 

 

19,700,071

 

 

 

19,590,518

 

Allowance for credit losses

 

 

(81,983

)

 

 

(84,465

)

 

 

(84,047

)

 

 

(84,100

)

 

 

(85,037

)

Cash and due from banks

 

 

269,917

 

 

 

257,462

 

 

 

225,574

 

 

 

228,518

 

 

 

262,794

 

Goodwill

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

Core deposit intangibles, net

 

 

38,064

 

 

 

39,650

 

 

 

41,314

 

 

 

42,957

 

 

 

44,762

 

Other real estate

 

 

10,758

 

 

 

14,177

 

 

 

15,262

 

 

 

15,871

 

 

 

15,669

 

Fixed assets, net

 

 

257,465

 

 

 

256,657

 

 

 

256,809

 

 

 

257,229

 

 

 

260,716

 

Other assets

 

 

346,736

 

 

 

365,173

 

 

 

362,048

 

 

 

392,822

 

 

 

391,200

 

Total assets

 

$

22,556,501

 

 

$

22,316,982

 

 

$

22,210,279

 

 

$

22,454,213

 

 

$

22,381,467

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

5,510,320

 

 

$

5,598,345

 

 

$

5,361,362

 

 

$

5,290,142

 

 

$

5,140,010

 

Interest-bearing demand deposits

 

 

4,392,230

 

 

 

3,787,421

 

 

 

3,601,116

 

 

 

3,749,395

 

 

 

4,136,260

 

Savings and money market deposits

 

 

5,478,411

 

 

 

5,530,158

 

 

 

5,658,569

 

 

 

5,520,346

 

 

 

5,537,355

 

Certificates and other time deposits

 

 

2,168,951

 

 

 

2,225,555

 

 

 

2,270,114

 

 

 

2,296,425

 

 

 

2,366,857

 

Total deposits

 

 

17,549,912

 

 

 

17,141,479

 

 

 

16,891,161

 

 

 

16,856,308

 

 

 

17,180,482

 

Other borrowings

 

 

731,500

 

 

 

891,396

 

 

 

1,099,583

 

 

 

1,460,238

 

 

 

1,123,396

 

Securities sold under repurchase agreements

 

 

327,136

 

 

 

337,690

 

 

 

344,177

 

 

 

324,804

 

 

 

307,433

 

Other liabilities

 

 

81,414

 

 

 

129,533

 

 

 

102,046

 

 

 

87,074

 

 

 

91,157

 

Shareholders' equity

 

 

3,866,539

 

 

 

3,816,884

 

 

 

3,773,312

 

 

 

3,725,789

 

 

 

3,678,999

 

Total liabilities and equity

 

$

22,556,501

 

 

$

22,316,982

 

 

$

22,210,279

 

 

$

22,454,213

 

 

$

22,381,467

 

 

Page 11 of 15


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)  

 

 

 

Mar 31, 2018

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

Period End Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,148,980

 

 

11.5

%

 

$

1,179,364

 

 

11.8

%

 

$

1,180,570

 

 

11.9

%

 

$

1,201,748

 

 

12.2

%

 

$

1,287,216

 

 

13.2

%

Construction, land development and other land loans

 

 

1,502,393

 

 

15.0

%

 

 

1,509,137

 

 

15.1

%

 

 

1,453,535

 

 

14.7

%

 

 

1,383,539

 

 

14.0

%

 

 

1,326,685

 

 

13.6

%

1-4 family residential

 

 

2,438,224

 

 

24.4

%

 

 

2,454,548

 

 

24.5

%

 

 

2,449,051

 

 

24.7

%

 

 

2,432,348

 

 

24.7

%

 

 

2,424,533

 

 

24.9

%

Home equity

 

 

284,339

 

 

2.8

%

 

 

285,312

 

 

2.8

%

 

 

284,076

 

 

2.9

%

 

 

283,729

 

 

2.9

%

 

 

281,298

 

 

2.9

%

Commercial real estate (includes multi-family residential)

 

 

3,330,860

 

 

33.3

%

 

 

3,315,627

 

 

33.1

%

 

 

3,295,001

 

 

33.2

%

 

 

3,309,227

 

 

33.5

%

 

 

3,226,978

 

 

33.1

%

Agriculture (includes farmland)

 

 

671,319

 

 

6.7

%

 

 

690,118

 

 

6.9

%

 

 

692,516

 

 

7.0

%

 

 

699,228

 

 

7.1

%

 

 

662,797

 

 

6.8

%

Consumer and other

 

 

259,896

 

 

2.6

%

 

 

286,121

 

 

2.8

%

 

 

264,626

 

 

2.7

%

 

 

266,385

 

 

2.7

%

 

 

262,301

 

 

2.7

%

Energy

 

 

375,405

 

 

3.7

%

 

 

300,546

 

 

3.0

%

 

 

291,827

 

 

2.9

%

 

 

287,815

 

 

2.9

%

 

 

267,445

 

 

2.8

%

Total loans

 

$

10,011,416

 

 

 

 

 

$

10,020,773

 

 

 

 

 

$

9,911,202

 

 

 

 

 

$

9,864,019

 

 

 

 

 

$

9,739,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Types

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

$

5,707,994

 

 

32.9

%

 

$

5,623,322

 

 

31.5

%

 

$

5,465,474

 

 

32.3

%

 

$

5,397,293

 

 

31.6

%

 

$

5,299,264

 

 

31.1

%

Interest-bearing DDA

 

 

4,106,255

 

 

23.7

%

 

 

4,501,394

 

 

25.3

%

 

 

3,645,754

 

 

21.6

%

 

 

3,702,910

 

 

21.7

%

 

 

3,845,061

 

 

22.6

%

Money market

 

 

3,062,999

 

 

17.7

%

 

 

3,200,763

 

 

18.0

%

 

 

3,273,110

 

 

19.4

%

 

 

3,451,803

 

 

20.2

%

 

 

3,370,055

 

 

19.8

%

Savings

 

 

2,314,112

 

 

13.3

%

 

 

2,300,450

 

 

12.9

%

 

 

2,264,959

 

 

13.4

%

 

 

2,240,126

 

 

13.1

%

 

 

2,189,822

 

 

12.8

%

Certificates and other time deposits

 

 

2,141,519

 

 

12.4

%

 

 

2,195,531

 

 

12.3

%

 

 

2,258,179

 

 

13.3

%

 

 

2,278,398

 

 

13.4

%

 

 

2,331,370

 

 

13.7

%

Total deposits

 

$

17,332,879

 

 

 

 

 

$

17,821,460

 

 

 

 

 

$

16,907,476

 

 

 

 

 

$

17,070,530

 

 

 

 

 

$

17,035,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

 

57.8

%

 

 

 

 

 

56.2

%

 

 

 

 

 

58.6

%

 

 

 

 

 

57.8

%

 

 

 

 

 

57.2

%

 

 

 

Page 12 of 15


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Construction Loans

 

 

Mar 31, 2018

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential construction

 

$

417,302

 

 

27.7

%

 

$

388,966

 

 

25.7

%

 

$

386,891

 

 

26.6

%

 

$

410,164

 

 

29.6

%

 

$

411,553

 

 

30.9

%

Land development

 

 

88,609

 

 

5.9

%

 

 

86,122

 

 

5.7

%

 

 

77,202

 

 

5.3

%

 

 

79,641

 

 

5.8

%

 

 

83,475

 

 

6.3

%

Raw land

 

 

128,771

 

 

8.5

%

 

 

131,022

 

 

8.7

%

 

 

191,563

 

 

13.1

%

 

 

200,122

 

 

14.4

%

 

 

183,453

 

 

13.8

%

Residential lots

 

 

113,813

 

 

7.6

%

 

 

117,080

 

 

7.7

%

 

 

128,109

 

 

8.8

%

 

 

130,919

 

 

9.4

%

 

 

129,389

 

 

9.7

%

Commercial lots

 

 

91,653

 

 

6.1

%

 

 

91,624

 

 

6.1

%

 

 

113,692

 

 

7.8

%

 

 

83,104

 

 

6.0

%

 

 

84,705

 

 

6.4

%

Commercial construction and other

 

 

664,437

 

 

44.2

%

 

 

696,763

 

 

46.1

%

 

 

558,649

 

 

38.4

%

 

 

482,347

 

 

34.8

%

 

 

437,083

 

 

32.9

%

Net unaccreted discount

 

 

(2,192

)

 

 

 

 

 

(2,440

)

 

 

 

 

 

(2,571

)

 

 

 

 

 

(2,758

)

 

 

 

 

 

(2,973

)

 

 

 

Total construction loans

 

$

1,502,393

 

 

 

 

 

$

1,509,137

 

 

 

 

 

$

1,453,535

 

 

 

 

 

$

1,383,539

 

 

 

 

 

$

1,326,685

 

 

 

 

 

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of March 31, 2018

 

Houston

 

 

Dallas

 

 

Austin

 

 

OK City

 

 

Tulsa

 

 

Other (O)

 

 

Total

 

 

Collateral Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center/retail

$

230,112

 

 

$

56,103

 

 

$

29,949

 

 

$

15,479

 

 

$

24,511

 

 

$

142,289

 

 

$

498,443

 

 

Commercial and industrial buildings

 

123,256

 

 

 

29,216

 

 

 

12,192

 

 

 

20,390

 

 

 

22,079

 

 

 

73,320

 

 

 

280,453

 

 

Office buildings

 

72,664

 

 

 

118,160

 

 

 

23,701

 

 

 

43,027

 

 

 

10,920

 

 

 

68,977

 

 

 

337,449

 

 

Medical buildings

 

53,311

 

 

 

8,486

 

 

 

41

 

 

 

5,589

 

 

 

10,942

 

 

 

65,659

 

 

 

144,028

 

 

Apartment buildings

 

38,405

 

 

 

12,297

 

 

 

43,854

 

 

 

11,090

 

 

 

6,079

 

 

 

55,978

 

 

 

167,703

 

 

Hotel

 

42,548

 

 

 

54,658

 

 

 

13,117

 

 

 

29,904

 

 

 

 

 

 

113,461

 

 

 

253,688

 

 

Other

 

46,884

 

 

 

8,052

 

 

 

16,027

 

 

 

11,571

 

 

 

5,548

 

 

 

57,488

 

 

 

145,570

 

 

Total

$

607,180

 

 

$

286,972

 

 

$

138,881

 

 

$

137,050

 

 

$

80,079

 

 

$

577,172

 

 

$

1,827,334

 

(P)

 

 

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

Dec 31, 2017

 

 

Balance at

Mar 31, 2018

 

 

Balance at

Acquisition

Date

 

 

Balance at

Dec 31, 2017

 

 

Balance at

Mar 31, 2018

 

 

Balance at

Acquisition

Date

 

 

Balance at

Dec 31, 2017

 

 

Balance at

Mar 31, 2018

 

Loan marks:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (Q)

 

$

229,080

 

 

$

20,533

 

 

$

18,885

 

 

$

142,128

 

 

$

14,215

 

 

$

10,386

 

 

$

371,208

 

 

$

34,748

 

 

$

29,271

 

Acquired portfolio loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (Q)

 

 

5,690,998

 

 

 

738,706

 

 

 

680,656

 

 

 

275,221

 

 

 

36,199

 

 

 

30,503

 

 

 

5,966,219

 

(R)

 

774,905

 

 

 

711,159

 

Acquired portfolio loan balances less loan marks

 

$

5,461,918

 

 

$

718,173

 

 

$

661,771

 

 

$

133,093

 

 

$

21,984

 

 

$

20,117

 

 

$

5,595,011

 

 

$

740,157

 

 

$

681,888

 

 

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

(P) Represents a portion of total commercial real estate loans of $3.331 billion as of March 31, 2018.

(Q) 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.

(R) Actual principal balances acquired.

 

Page 13 of 15


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

  

 

Three Months Ended

 

 

Mar 31, 2018

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

22,572

 

 

$

25,264

 

 

$

26,267

 

 

$

30,517

 

 

$

24,360

 

Accruing loans 90 or more days past due

 

107

 

 

 

1,004

 

 

 

4,934

 

 

 

1,613

 

 

 

880

 

Total nonperforming loans

 

22,679

 

 

 

26,268

 

 

 

31,201

 

 

 

32,130

 

 

 

25,240

 

Repossessed assets

 

 

 

 

35

 

 

 

110

 

 

 

16

 

 

 

261

 

Other real estate

 

10,538

 

 

 

11,152

 

 

 

14,512

 

 

 

15,472

 

 

 

15,698

 

Total nonperforming assets

$

33,217

 

 

$

37,455

 

 

$

45,823

 

 

$

47,618

 

 

$

41,199

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

13,558

 

 

$

15,533

 

 

$

22,241

 

 

$

25,628

 

 

$

18,743

 

Construction, land development and other land loans

 

1,019

 

 

 

1,888

 

 

 

847

 

 

 

1,572

 

 

 

1,461

 

1-4 family residential (includes home equity)

 

5,440

 

 

 

5,845

 

 

 

3,781

 

 

 

4,156

 

 

 

4,070

 

Commercial real estate (includes multi-family residential)

 

12,992

 

 

 

13,533

 

 

 

18,208

 

 

 

15,454

 

 

 

16,235

 

Agriculture (includes farmland)

 

128

 

 

 

550

 

 

 

635

 

 

 

676

 

 

 

534

 

Consumer and other

 

80

 

 

 

106

 

 

 

111

 

 

 

132

 

 

 

156

 

Total

$

33,217

 

 

$

37,455

 

 

$

45,823

 

 

$

47,618

 

 

$

41,199

 

Number of loans/properties

 

95

 

 

 

99

 

 

 

113

 

 

 

121

 

 

 

139

 

Allowance for credit losses at end of period

$

83,600

 

 

$

84,041

 

 

$

86,812

 

 

$

83,783

 

 

$

84,095

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

8,016

 

 

$

3,822

 

 

$

3,225

 

 

$

2,531

 

 

$

3,495

 

Construction, land development and other land loans

 

123

 

 

 

(1

)

 

 

(2

)

 

 

(60

)

 

 

(65

)

1-4 family residential (includes home equity)

 

257

 

 

 

61

 

 

 

12

 

 

 

95

 

 

 

(95

)

Commercial real estate (includes multi-family residential)

 

502

 

 

 

22

 

 

 

(3

)

 

 

 

 

 

133

 

Agriculture (includes farmland)

 

(61

)

 

 

(63

)

 

 

 

 

 

(29

)

 

 

(65

)

Consumer and other

 

604

 

 

 

930

 

 

 

639

 

 

 

525

 

 

 

503

 

Total

$

9,441

 

 

$

4,771

 

 

$

3,871

 

 

$

3,062

 

 

$

3,906

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to average interest-earning assets

 

0.17

%

 

 

0.19

%

 

 

0.24

%

 

 

0.24

%

 

 

0.21

%

Nonperforming assets to loans and other real estate

 

0.33

%

 

 

0.37

%

 

 

0.46

%

 

 

0.48

%

 

 

0.42

%

Net charge-offs to average loans (annualized)

 

0.38

%

 

 

0.19

%

 

 

0.16

%

 

 

0.13

%

 

 

0.16

%

Allowance for credit losses to total loans

 

0.84

%

 

 

0.84

%

 

 

0.88

%

 

 

0.85

%

 

 

0.86

%

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

 

0.90

%

 

 

0.91

%

 

 

0.95

%

 

 

0.93

%

 

 

0.96

%

 

Page 14 of 15


 

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 financial 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

 

 

 

Mar 31, 2018

 

 

Dec 31, 2017

 

 

Sep 30, 2017

 

 

Jun 30, 2017

 

 

Mar 31, 2017

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

74,361

 

 

$

67,138

 

 

$

67,908

 

 

$

68,554

 

 

$

68,565

 

Average shareholders' equity

 

$

3,866,539

 

 

$

3,816,884

 

 

$

3,773,312

 

 

$

3,725,789

 

 

$

3,678,999

 

Less: Average goodwill and other intangible assets

 

 

(1,938,909

)

 

 

(1,940,495

)

 

 

(1,942,159

)

 

 

(1,943,802

)

 

 

(1,945,607

)

Average tangible shareholders’ equity

 

$

1,927,630

 

 

$

1,876,389

 

 

$

1,831,153

 

 

$

1,781,987

 

 

$

1,733,392

 

Return on average tangible common equity (F)

 

 

15.43

%

 

 

14.31

%

 

 

14.83

%

 

 

15.39

%

 

 

15.82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

3,876,145

 

 

$

3,824,154

 

 

$

3,781,358

 

 

$

3,736,188

 

 

$

3,689,082

 

Less: Goodwill and other intangible assets

 

 

(1,938,119

)

 

 

(1,939,687

)

 

 

(1,941,309

)

 

 

(1,942,995

)

 

 

(1,944,714

)

Tangible shareholders’ equity

 

$

1,938,026

 

 

$

1,884,467

 

 

$

1,840,049

 

 

$

1,793,193

 

 

$

1,744,368

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end shares outstanding

 

 

69,819

 

 

 

69,491

 

 

 

69,484

 

 

 

69,488

 

 

 

69,480

 

Tangible book value per share:

 

$

27.76

 

 

$

27.12

 

 

$

26.48

 

 

$

25.81

 

 

$

25.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity

 

$

1,938,026

 

 

$

1,884,467

 

 

$

1,840,049

 

 

$

1,793,193

 

 

$

1,744,368

 

Total assets

 

$

22,472,314

 

 

$

22,587,292

 

 

$

22,143,263

 

 

$

22,296,543

 

 

$

22,477,419

 

Less: Goodwill and other intangible assets

 

 

(1,938,119

)

 

 

(1,939,687

)

 

 

(1,941,309

)

 

 

(1,942,995

)

 

 

(1,944,714

)

Tangible assets

 

$

20,534,195

 

 

$

20,647,605

 

 

$

20,201,954

 

 

$

20,353,548

 

 

$

20,532,705

 

Period end tangible equity to period end tangible assets ratio:

 

 

9.44

%

 

 

9.13

%

 

 

9.11

%

 

 

8.81

%

 

 

8.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

$

83,600

 

 

$

84,041

 

 

$

86,812

 

 

$

83,783

 

 

$

84,095

 

Total loans

 

$

10,011,416

 

 

$

10,020,773

 

 

$

9,911,202

 

 

$

9,864,019

 

 

$

9,739,253

 

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

 

$

681,888

 

 

$

740,157

 

 

$

796,807

 

 

$

888,172

 

 

$

991,894

 

Total loans less acquired loans

 

$

9,329,528

 

 

$

9,280,616

 

 

$

9,114,395

 

 

$

8,975,847

 

 

$

8,747,359

 

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

 

 

0.90

%

 

 

0.91

%

 

 

0.95

%

 

 

0.93

%

 

 

0.96

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

80,054

 

 

$

81,088

 

 

$

77,509

 

 

$

76,442

 

 

$

78,062

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

153,223

 

 

$

156,050

 

 

$

156,147

 

 

$

152,231

 

 

$

152,435

 

Noninterest income

 

 

27,938

 

 

 

29,220

 

 

 

28,809

 

 

 

27,780

 

 

 

30,824

 

Less: net gain (loss) on sale of assets

 

 

 

 

 

41

 

 

 

62

 

 

 

(3,783

)

 

 

1,759

 

Less: gain on sale of securities

 

 

 

 

 

 

 

 

 

 

 

3,270

 

 

 

 

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

 

 

27,938

 

 

 

29,179

 

 

 

28,747

 

 

 

28,293

 

 

 

29,065

 

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

 

$

181,161

 

 

$

185,229

 

 

$

184,894

 

 

$

180,524

 

 

$

181,500

 

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

 

 

44.19

%

 

 

43.78

%

 

 

41.92

%

 

 

42.34

%

 

 

43.01

%

 

Page 15 of 15