Attached files

file filename
8-K - 8-K - PROSPERITY BANCSHARES INCpb-8k_20200429.htm

Exhibit 99.1

 


 

PRESS RELEASE

For more information contact:

 

 

Prosperity Bancshares, Inc.®

Cullen Zalman

Prosperity Bank Plaza

Vice President – Banking and Corporate Activities

4295 San Felipe

281.269.7199

Houston, Texas 77027

cullen.zalman@prosperitybankusa.com

FOR IMMEDIATE RELEASE

PROSPERITY BANCSHARES, INC.®

REPORTS FIRST QUARTER

2020 EARNINGS

 

 

First quarter earnings per share (diluted) of $1.39, an increase of 17.8% compared to the first quarter 2019

 

First quarter net income of $130.848 million

 

Loans increased $281.849 million or 1.50% during the first quarter 2020

 

Allowance for credit losses on loans and on off-balance sheet credit exposure was $357.206 million

 

Allowance for credit losses to total loans, excluding warehouse purchase program loans, of 1.88%

 

Nonperforming assets remain low at 0.25% of first quarter average interest-earning assets

 

Return (annualized) on first quarter average assets of 1.67%

 

Returns (annualized) on first quarter averages common equity of 8.86% and average tangible common equity of 20.16%(1)

 

Repurchased 2.092 million shares during the first quarter of 2020

HOUSTON, April 29, 2020. Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income for the quarter ended March 31, 2020 of $130.848 million compared with $82.402 million for the same period in 2019. Net income per diluted common share was $1.39 compared with $1.18 for the same period in 2019. Additionally, loans increased 1.5% during the first quarter 2020 and nonperforming assets remain low at 0.25% of first quarter average interest-earning assets. On November 1, 2019, LegacyTexas Financial Group, Inc. (“LegacyTexas”), merged with Prosperity Bancshares and LegacyTexas Bank merged with Prosperity Bank (collectively, the “Merger”).

I am proud to announce that Prosperity posted diluted earnings per share of $1.39 for the first quarter of 2020, a 17.8% increase compared with the same period in 2019. Our merger with LegacyTexas was completed on November 1, 2019 and our management teams continue to find commonalties and strengths that we expect will benefit our company, shareholders and associates going forward.  Our planned operational integration remains on schedule for June of this year,” said David Zalman, Prosperity’s Senior Chairman and Chief Executive Officer.

In our efforts to continue enhance shareholder value, during the first quarter 2020 Prosperity repurchased 2.092 million shares of its common stock at a weighted average price of $52.59 per share,” continued Zalman.

Also, during the first quarter of 2020, Prosperity increased its allowance for credit losses on loans to $327.206 million from $87.469 million for the fourth quarter of 2019 after adopting accounting standard ASU 2016-13, also known as CECL. The amount of the allowance is based on our CECL methodology. We believe that these additional reserves should help insulate the company during these challenging and unprecedented times. Our allowance for credit losses to total loans, excluding warehouse purchase program loans, now stands at 1.88% compared to 0.51% at December 31, 2019,” 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


 

While today’s challenges are certainly extraordinary, Prosperity has a deep management team with experience navigating and adapting to difficult times. We entered this economic downturn from a position of strength, with sound credit quality, robust capital and liquidity and solid operating fundamentals. We believe that our team will see us through and we remain confident in our long-term future,” stated Zalman.

I would like to thank every associate at Prosperity. Throughout the past several months, while dealing with various personal challenges related to the pandemic, our retail team operated at full capacity, enabling us to keep our locations open and serve our customers’ daily needs. Additionally, our operational staff and lending team were crucial in accepting, processing and submitting thousands of SBA PPP applications and closing the loans, working around the clock to assist our customers,” concluded Zalman.

Results of Operations for the Three Months Ended March 31, 2020

Net income was $130.848 million(2) for the three months ended March 31, 2020 compared with $82.402 million(3) for the same period in 2019. Net income per diluted common share was $1.39 for the three months ended March 31, 2020 compared with $1.18 for the same period in 2019. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended March 31, 2020 were 1.67%, 8.86% and 20.16%(1), respectively. Prosperity’s efficiency ratio (excluding net gains on the sale of assets and taxes) was 42.90%(1) for the three months ended March 31, 2020. Excluding merger related expenses of $544 thousand, net of tax, the efficiency ratio was 42.71%(1) for the three months ended March 31, 2020.

Net interest income before provision for credit losses for the three months ended March 31, 2020 was $256.031 million compared with $154.911 million for the same period in 2019, an increase of $101.120 million or 65.3%. The increase was primarily due to the Merger and the increase in loan discount accretion of $26.689 million. On a linked quarter basis, net interest income before provision for credit losses was $256.031 million compared with $232.030 million for the three months ended December 31, 2019. The increase was primarily due to the increase in loan discount accretion of $4.740 million and three months of combined bank earnings in the first quarter of 2020 compared with only two months in the fourth quarter 2019.

The net interest margin on a tax equivalent basis was 3.81% for the three months ended March 31, 2020 compared with 3.20% for the same period in 2019. The change was primarily due to increased interest-earning assets and the $26.689 million increase in loan discount accretion. On a linked quarter basis, the net interest margin on a tax equivalent basis was 3.81% for the three months ended March 31, 2020 compared with 3.66% for the three months ended December 31, 2019. The change was primarily due to increased interest-earning assets and the $4.740 million increase in loan discount accretion.

Noninterest income was $34.388 million for the three months ended March 31, 2020 compared with $28.144 million for the same period in 2019, an increase of $6.244 million or 22.2%. This increase was primarily due to an increase in nonsufficient funds fees, credit card, debit card and ATM card fees, mortgage income, service fees and other noninterest income primarily due to the Merger. On a linked quarter basis, noninterest income decreased $1.118 million or 3.1% to $34.388 million compared with $35.506 million for the three months ended December 31, 2019, primarily due to the decrease in other noninterest income and mortgage income, partially offset by lower net loss on write-down of assets.

Noninterest expense was $124.741 million for the three months ended March 31, 2020 compared with $78.571 million for the same period in 2019, an increase of $46.170 million or 58.8%, primarily due to the Merger. On a linked quarter basis, noninterest expense decreased $31.710 million or 20.3% to $124.741 million compared with $156.451 million for the three months ended December 31, 2019. The decrease was primarily due to the decrease of merger related expenses partially offset by increases in salaries and benefits, credit and debit card, data processing and software amortization, and net occupancy and equipment due to three months of combined bank noninterest expenses in the first quarter 2020 compared with two months in fourth quarter 2019.

Balance Sheet Information

At March 31, 2020, Prosperity had $31.743 billion in total assets, an increase of $9.389 billion or 42.0%, compared with $22.354 billion at March 31, 2019.

Loans at March 31, 2020 were $19.127 billion, an increase of $8.713 billion or 83.7%, compared with $10.414 billion at March 31, 2019. Linked quarter loans increased $281.849 million or 1.5% from $18.845 billion at December 31, 2019.

 

As part of its lending activities, Prosperity extends credit to oil and gas production and servicing 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 servicing loans are loans to companies that provide services for oil and gas production and exploration. At March 31, 2020, oil and gas loans totaled $718.654 million (net of discount) or 3.8% of total loans, of which $435.041 million were production

______________

(2)

Includes purchase accounting adjustments of $24.134 million, net of tax, primarily comprised of loan discount accretion of $28.482 million, and merger related expenses of $544 thousand for the three months ended March 31, 2020.

(3)

Includes purchase accounting adjustments of $1.238 million, net of tax, primarily comprised of loan discount accretion of $1.793 million for the three months ended March 31, 2019.

Page 2 of 17


loans and $283.613 million were servicing loans, compared with total oil and gas loans of $380.835 million (net of discount) or 3.7% of total loans at March 31, 2019, of which $115.571 million were production loans and $265.264 million were servicing loans. In addition, as of March 31, 2020, Prosperity had total unfunded commitments to oil and gas companies of $389.515 million compared with total unfunded commitments to oil and gas companies of $231.474 million as of March 31, 2019. Unfunded commitments to producers include letters of credit issued in lieu of oil well plugging bonds.

Additionally, Prosperity extends credit to hotels and restaurants.  At March 31, 2020, loans to hotels totaled $374.105 million or 2.0% of total loans and loans to restaurants totaled $204.600 million or 1.1% of total loans.

Deposits at March 31, 2020 were $23.826 billion, an increase of $6.628 billion or 38.5%, compared with $17.198 billion at March 31, 2019. Linked quarter deposits decreased $373.375 million or 1.5% from $24.200 billion at December 31, 2019.

The table below provides detail on the impact of loans acquired and deposits assumed in the Merger:

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

Loans acquired (including new production since acquisition date):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LegacyTexas:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

54,229

 

 

$

66,745

 

 

$

 

 

$

 

 

$

 

Loans held for investment

 

 

6,713,337

 

 

 

6,636,855

 

 

 

 

 

 

 

 

 

 

Loans held for investment - Warehouse Purchase Program

 

 

1,713,762

 

 

 

1,552,762

 

 

 

 

 

 

 

 

 

 

All other loans

 

 

10,645,867

 

 

 

10,588,984

 

 

 

10,673,345

 

 

 

10,587,375

 

 

 

10,414,022

 

Total loans

 

$

19,127,195

 

 

$

18,845,346

 

 

$

10,673,345

 

 

$

10,587,375

 

 

$

10,414,022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits assumed (including new deposits since acquisition date):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LegacyTexas

 

$

5,605,986

 

 

$

6,141,546

 

 

$

 

 

$

 

 

$

 

All other deposits

 

 

18,220,371

 

 

 

18,058,186

 

 

 

16,929,920

 

 

 

16,887,629

 

 

 

17,197,770

 

Total deposits

 

$

23,826,357

 

 

$

24,199,732

 

 

$

16,929,920

 

 

$

16,887,629

 

 

$

17,197,770

 

 

Excluding loans acquired in the Merger and new production by the acquired lending operations since November 1, 2019, loans at March 31, 2020 grew $231.845 million or 2.2% compared with March 31, 2019 and grew $56.883 million or 0.5% compared with December 31, 2019.

Excluding deposits assumed in the Merger and new deposits generated at the acquired banking centers since November 1, 2019, deposits at March 31, 2020 grew $1.023 billion or 6.0% compared with March 31, 2019 and grew $162.185 million or 0.9% compared with December 31, 2019.

Asset Quality

Nonperforming assets totaled $67.179 million or 0.25% of quarterly average interest-earning assets at March 31, 2020, compared with $40.883 million or 0.21% of quarterly average interest-earning assets at March 31, 2019, and $62.943 million or 0.25% of quarterly average interest-earning assets at December 31, 2019.

The allowance for credit losses on loans was $327.206 million or 1.71% of total loans at March 31, 2020 compared to $87.469 million or 0.46% of total loans at December 31, 2019 and $86.091 million or 0.83% of total loans at March 31, 2019.  On January 1, 2020, Prosperity adopted the measurement of current expected credit losses (“CECL”). Upon adoption of CECL, Prosperity recognized an increase in allowance for credit losses on loans of $108.698 million, of which $102.545 million was related to LegacyTexas and an increase in allowance for credit losses on off-balance sheet credit exposures of $24.443 million, of which $6.314 million was related to LegacyTexas, with a corresponding decrease in retained earnings (pre-tax). Additionally, Prosperity recognized an increase in the allowance for credit losses on loans of $131.841 million, of which $130.278 million was related to LegacyTexas, due to the reclass of purchased credit deteriorated (“PCD”) discounts as a result of adopting CECL.

Prosperity had a $13.150 million provision for credit losses reflecting forecasted credit deterioration due to the COVID-19 pandemic for the first quarter of 2020. Countering this provision, during the first quarter of 2020, several purchase credit deteriorated (“PCD”) loans were repaid in full, which cleared $8.576 million in specific reserves. Additionally, balance changes and historical loss rate improvements released $5.471 million in general reserves. Combined, these events fully offset the provision. Accordingly, there was

Page 3 of 17


no provision for credit losses for the three months ended March 31, 2020 compared with $700 thousand for the three months ended March 31, 2019 and $1.700 million for the three months ended December 31, 2019.  

Net charge-offs were $801 thousand for the three months ended March 31, 2020 compared with net charge-offs of $1.049 million for the three months ended March 31, 2019 and net charge-offs of $1.291 million for the three months ended December 31, 2019.

Dividend

Prosperity Bancshares declared a second quarter cash dividend of $0.46 per share to be paid on July 1, 2020 to all shareholders of record as of June 15, 2020.

Stock Repurchase Program

On January 29, 2020, Prosperity Bancshares announced a stock repurchase program under which up to 5%, or approximately

4.740 million shares, of its outstanding common stock may be acquired over a one-year period expiring on January 28, 2021, at the discretion of management. Prosperity Bancshares repurchased 2.092 million shares of its common stock at an average weighted price of $52.59 per share during the three months ended March 31, 2020.

COVID-19 Pandemic

In December 2019, a novel strain of coronavirus disease (“COVID-19”) was first reported in Wuhan, Hubei Province, China. On March 11, 2020, the World Health Organization declared COVID-19 a pandemic, and on March 13, the U.S. President announced a national emergency relating to the pandemic. On March 13, the Texas governor signed a proclamation certifying that COVID-19 poses an imminent threat of disaster in the state and declaring a state of disaster for all counties in Texas. Prosperity Bank (the “Bank”) is considered an essential business and is closely monitoring the latest developments regarding COVID-19. The health and safety of our associates, customers, and communities are of utmost importance, and the Bank remains committed to providing uninterrupted service. Additionally, the Bank has continuity plans in place to ensure critical operations are able to continue without disruption. The COVID-19 pandemic has resulted in significant economic uncertainties that could negatively impact Prosperity’s operating income, financial condition and cash flows.

Merger with LegacyTexas Financial Group, Inc.

On November 1, 2019, Prosperity completed the merger with LegacyTexas and its wholly-owned subsidiary LegacyTexas Bank headquartered in Plano, Texas. LegacyTexas Bank operated 42 locations in 19 North Texas cities in and around the Dallas-Fort Worth area.  

Pursuant to the terms of the merger agreement, Prosperity issued 26,228,148 shares of Prosperity common stock with a closing price of $69.02 per share plus $318.018 million in cash, made up of $308.585 million in cash and $9.433 million in cash for taxes withheld, for all outstanding shares of LegacyTexas. This resulted in goodwill of $1.322 billion as of March 31, 2020, which was subject to subsequent fair value adjustments.

Conference Call

Prosperity’s management team will host a conference call on Wednesday, April 29, 2020 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity’s first quarter 2020 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383 for domestic participants, or 412-902-6506 for international participants. The elite entry number is 3056906.

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. 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 financial 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

Page 4 of 17


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, 2020, Prosperity Bancshares, Inc.® is a $31.7 billion Houston, Texas based regional financial holding company providing personal banking services and investments to consumers and businesses throughout Texas and Oklahoma.  Founded in 1983, Prosperity believes in a community banking philosophy, taking care of customers, businesses and communities in the areas it serves by providing financial solutions to simplify everyday financial needs. In addition to offering traditional deposit and loan products, Prosperity offers digital banking solutions, credit and debit cards, mortgage services, retail brokerage services, trust and wealth management, and cash management.

As of March 31, 2020, Prosperity operated 285 full-service banking locations: 65 in the Houston area, including The Woodlands; 30 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; 8 in the Tulsa, Oklahoma area and 42 in the Dallas/Fort Worth area currently doing business as LegacyTexas Bank.

Cautionary Notes on Forward-Looking Statements

 

“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 federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as “aim,” “anticipate,” “estimate,” “expect,” “goal,” “guidance,” “intend,” “is anticipated,” “is expected,” “is intended,” “objective,” “plan,” “projected,” “projection,” “will affect,” “will be,” “will continue,” “will decrease,” “will grow,” “will impact,” “will increase,” “will incur,” “will reduce,” “will remain,” “will result,” “would be,” variations of such words or phrases (including where the word “could,” “may,” or “would” is used rather than the word “will” in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. 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 may include information about Prosperity’s possible or assumed future economic performance or future results of operations, including future revenues, income, expenses, provision for loan losses, provision for taxes, effective tax rate, earnings per share and cash flows and Prosperity’s future capital expenditures and dividends, future financial condition and changes therein, including changes in Prosperity’s loan portfolio and allowance for loan losses, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity’s future operations, future or proposed acquisitions, the future or expected effect of acquisitions on Prosperity’s operations, results of operations, financial condition, and future economic performance, statements about the anticipated benefits of the proposed transaction, and statements about the assumptions underlying any such statement, as well as expectations regarding the effects of the COVID-19 pandemic on the Bank’s operating income, financial condition and cash flows.  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, including LegacyTexas; 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); the possibility that the anticipated benefits of an acquisition transaction, including the LegacyTexas transaction, are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of two companies or as a result of the strength of the economy and competitive factors generally; 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; the effect, impact potential duration or other implications of the COVID-19 pandemic; and weather.  These and various other factors are discussed in Prosperity Bancshares’ Annual Report on Form 10-K for the year ended December 31, 2019 and other reports and statements Prosperity Bancshares has filed with the Securities and Exchange Commission (“SEC”). Copies of the SEC filings for Prosperity Bancshares may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

 

Page 5 of 17


Bryan/College Station Area

 

Fort Worth

 

Canton

 

East Bernard

 

86th Street

Bryan

 

Haltom City

 

Carthage

 

El Campo

 

98th Street

Bryan-29th Street

 

Keller

 

Corsicana

 

Dayton

 

Avenue Q

Bryan-East

 

Roanoke

 

Crockett

 

Galveston

 

North University

Bryan-North

 

Stockyards

 

Eustace

 

Groves

 

Texas Tech Student Union

Caldwell

 

 

 

Gilmer

 

Hempstead

 

 

College Station

 

Other Dallas/Fort Worth Area

 

Grapeland

 

Hitchcock

 

Midland

Crescent Point

 

Locations

 

Gun Barrel City

 

Liberty

 

Wadley

Hearne

 

Arlington

 

Jacksonville

 

Magnolia

 

Wall Street

Huntsville

 

Azle

 

Kerens

 

Magnolia Parkway

 

 

Madisonville

 

Ennis

 

Longview

 

Mont Belvieu

 

Odessa

Navasota

 

Gainesville

 

Mount Vernon

 

Nederland

 

Grandview

New Waverly

 

Glen Rose

 

Palestine

 

Needville

 

Grant

Rock Prairie

 

Granbury

 

Rusk

 

Rosenberg

 

Kermit Highway

Southwest Parkway

 

Mesquite

 

Seven Points

 

Shadow Creek

 

Parkway

Tower Point

 

Muenster

 

Teague

 

Spring

 

 

Wellborn Road

 

Sanger

 

Tyler-Beckham

 

Tomball

 

Other West Texas Area

 

 

Waxahachie

 

Tyler-South Broadway

 

Waller

 

Locations

Central Texas Area

 

Weatherford

 

Tyler-University

 

West Columbia

 

Big Spring

Austin

 

 

 

Winnsboro

 

Wharton

 

Brownfield

Allandale

 

LegacyTexas Dallas/Fort Worth Area

 

 

 

Winnie

 

Brownwood

Cedar Park

 

LegacyTexas Dallas

 

Houston Area

 

Wirt

 

Cisco

Congress

 

14th Street

 

Houston

 

 

 

Comanche

Lakeway

 

Addison

 

Aldine

 

South Texas Area -

 

Early

Liberty Hill

 

Allen

 

Alief

 

Corpus Christi

 

Floydada

Northland

 

Carrollton

 

Bellaire

 

Calallen

 

Gorman

Oak Hill

 

Coppell

 

Beltway

 

Carmel

 

Levelland

Research Blvd

 

Downtown Grapevine

 

Clear Lake

 

Northwest

 

Littlefield

Westlake

 

East Plano

 

Copperfield

 

Saratoga

 

Merkel

 

 

El Dorado

 

Cypress

 

Timbergate

 

Plainview

Other Central Texas Area

 

Frisco

 

Downtown

 

Water Street

 

San Angelo

Locations

 

Frisco-South

 

Eastex

 

 

 

Slaton

Bastrop

 

Frisco-West

 

Fairfield

 

Victoria

 

Snyder

Canyon Lake

 

Garland

 

First Colony

 

Victoria Main

 

 

Dime Box

 

Grapevine

 

Fry Road

 

Victoria-Navarro

 

Oklahoma

Dripping Springs

 

Grapevine Drive-thru

 

Gessner

 

Victoria-North

 

Central Oklahoma Area

Elgin

 

Lake Highlands

 

Gladebrook

 

Victoria Salem

 

Oklahoma City

Flatonia

 

LegacyTexas

 

Grand Parkway

 

 

 

23rd Street

Georgetown

 

McKinney

 

Heights

 

Other South Texas Area

 

Expressway

Gruene

 

McKinney-380

 

Highway 6 West

 

Locations

 

I-240

Kingsland

 

North Carrolton

 

Little York

 

Alice

 

Memorial

La Grange

 

North East Tarrant County

 

Medical Center

 

Aransas Pass

 

 

Lexington

 

Oak Cliff

 

Memorial Drive

 

Beeville

 

Other Central Oklahoma Area

New Braunfels

 

Park Cities

 

Northside

 

Colony Creek

 

Locations

Pleasanton

 

Plano-West

 

Pasadena

 

Cuero

 

Edmond

Round Rock

 

Preston Forest

 

Pecan Grove

 

Edna

 

Norman

San Antonio

 

Preston Road

 

Pin Oak

 

Goliad

 

 

Schulenburg

 

Preston Royal

 

River Oaks

 

Gonzales

 

Tulsa Area

Seguin

 

Richardson

 

Sugar Land

 

Hallettsville

 

Tulsa

Smithville

 

Richardson-West

 

SW Medical Center

 

Kingsville

 

Garnett

Thorndale

 

Rosewood Court

 

Tanglewood

 

Mathis

 

Harvard

Weimar

 

Tollroad

 

The Plaza

 

Padre Island

 

Memorial

 

 

Trinity Mills

 

Uptown

 

Palacios

 

Sheridan

Dallas/Fort Worth Area

 

West 15th

 

Waugh Drive

 

Port Lavaca

 

S. Harvard

Dallas

 

West Allen

 

Westheimer

 

Portland

 

Utica Tower

Abrams Centre

 

Wylie

 

West University

 

Rockport

 

Yale

Balch Springs

 

 

 

Woodcreek

 

Sinton

 

 

Camp Wisdom

 

LegacyTexas Fort Worth

 

 

 

Taft

 

Other Tulsa Area Locations

Cedar Hill

 

Hulen

 

Katy

 

Yoakum

 

Owasso

Frisco

 

Museum Place

 

Cinco Ranch

 

Yorktown

 

 

Frisco-West

 

Renaissance Square

 

Katy-Spring Green

 

 

 

 

Kiest

 

 

 

 

 

West Texas Area

 

 

McKinney

 

LegacyTexas Other Dallas/Fort Worth

 

The Woodlands

 

Abilene

 

 

McKinney-Stonebridge

 

Area Locations

 

The Woodlands-College Park

 

Antilley Road

 

 

Midway

 

Flower Mound

 

The Woodlands-I-45

 

Barrow Street

 

 

Plano

 

Grand Prairie

 

The Woodlands-Research Forest

 

Cypress Street

 

 

Preston Forest

 

Jacksboro

 

 

 

Judge Ely

 

 

Preston Road

 

Runaway Bay

 

Other Houston Area

 

Mockingbird

 

 

Red Oak

 

Weatherford

 

Locations

 

 

 

 

Sachse

 

 

 

Angleton

 

Lubbock

 

 

The Colony

 

East Texas Area

 

Bay City

 

4th Street

 

 

Turtle Creek

 

Athens

 

Beaumont

 

66th Street

 

 

Westmoreland

 

Blooming Grove

 

Cleveland

 

82nd Street

 

 

 - - -

Page 6 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

65,035

 

 

$

80,959

 

 

$

20,284

 

 

$

20,315

 

 

$

24,398

 

Loans held for investment

 

 

17,348,398

 

 

 

17,211,625

 

 

 

10,653,061

 

 

 

10,567,060

 

 

 

10,389,624

 

Loans held for investment - Warehouse Purchase Program

 

 

1,713,762

 

 

 

1,552,762

 

 

 

 

 

 

 

 

 

 

Total loans

 

 

19,127,195

 

 

 

18,845,346

 

 

 

10,673,345

 

 

 

10,587,375

 

 

 

10,414,022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities(A)

 

 

8,295,495

 

 

 

8,570,056

 

 

 

8,495,206

 

 

 

8,951,940

 

 

 

9,137,645

 

Federal funds sold

 

 

676

 

 

 

519

 

 

 

521

 

 

 

555

 

 

 

566

 

Allowance for credit losses(B)

 

 

(327,206

)

 

 

(87,469

)

 

 

(87,061

)

 

 

(87,006

)

 

 

(86,091

)

Cash and due from banks

 

 

381,458

 

 

 

573,589

 

 

 

420,359

 

 

 

302,069

 

 

 

291,498

 

Goodwill

 

 

3,223,144

 

 

 

3,223,671

 

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

Core deposit intangibles, net

 

 

83,041

 

 

 

86,404

 

 

 

29,051

 

 

 

30,299

 

 

 

31,564

 

Other real estate owned

 

 

5,452

 

 

 

6,936

 

 

 

815

 

 

 

2,005

 

 

 

2,096

 

Fixed assets, net

 

 

327,293

 

 

 

326,832

 

 

 

263,703

 

 

 

262,479

 

 

 

257,595

 

Other assets

 

 

626,951

 

 

 

639,824

 

 

 

396,033

 

 

 

424,660

 

 

 

404,501

 

Total assets

 

$

31,743,499

 

 

$

32,185,708

 

 

$

22,092,817

 

 

$

22,375,221

 

 

$

22,354,241

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

7,461,323

 

 

$

7,763,894

 

 

$

5,784,002

 

 

$

5,691,236

 

 

$

5,673,707

 

Interest-bearing deposits

 

 

16,365,034

 

 

 

16,435,838

 

 

 

11,145,918

 

 

 

11,196,393

 

 

 

11,524,063

 

Total deposits

 

 

23,826,357

 

 

 

24,199,732

 

 

 

16,929,920

 

 

 

16,887,629

 

 

 

17,197,770

 

Other borrowings

 

 

1,338,429

 

 

 

1,303,730

 

 

 

600,795

 

 

 

940,874

 

 

 

680,952

 

Securities sold under repurchase agreements

 

 

344,695

 

 

 

377,294

 

 

 

311,404

 

 

 

313,825

 

 

 

254,573

 

Subordinated notes

 

 

125,585

 

 

 

125,804

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures(B)

 

 

29,947

 

 

 

5,599

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

222,912

 

 

 

202,714

 

 

 

123,892

 

 

 

104,998

 

 

 

111,156

 

Total liabilities

 

 

25,887,925

 

 

 

26,214,873

 

 

 

17,966,011

 

 

 

18,247,326

 

 

 

18,244,451

 

Shareholders' equity(C)

 

 

5,855,574

 

 

 

5,970,835

 

 

 

4,126,806

 

 

 

4,127,895

 

 

 

4,109,790

 

Total liabilities and equity

 

$

31,743,499

 

 

$

32,185,708

 

 

$

22,092,817

 

 

$

22,375,221

 

 

$

22,354,241

 

 

(A)

Includes $(3,421), $763, $49, $1,611, and $895 in unrealized (losses) gains on available for sale securities for the quarterly periods ended March 31, 2020, December 31, 2019, September 30, 2019, June 30, 2019 and March 31, 2019, respectively.

(B)

ASU 2016-13 became effective for Prosperity on January 1, 2020.

(C)

Includes $(2,703), $602, $38, $1,273, and $706 in after-tax unrealized (losses) gains on available for sale securities for the quarterly periods ended March 31, 2020, December 31, 2019, September 30, 2019, June 30, 2019 and March 31, 2019, respectively.

 

Page 7 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

 

Three Months Ended

 

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

247,243

 

 

$

222,910

 

 

$

134,943

 

 

$

133,525

 

 

$

130,065

 

Securities(D)

 

 

48,282

 

 

 

49,348

 

 

 

50,872

 

 

 

53,944

 

 

 

55,648

 

Federal funds sold and other earning assets

 

 

713

 

 

 

600

 

 

 

363

 

 

 

318

 

 

 

402

 

Total interest income

 

 

296,238

 

 

 

272,858

 

 

 

186,178

 

 

 

187,787

 

 

 

186,115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

35,018

 

 

 

32,759

 

 

 

26,939

 

 

 

26,562

 

 

 

25,128

 

Other borrowings

 

 

2,932

 

 

 

6,115

 

 

 

4,335

 

 

 

5,556

 

 

 

5,317

 

Securities sold under repurchase agreements

 

 

757

 

 

 

879

 

 

 

914

 

 

 

831

 

 

 

759

 

Subordinated notes and trust preferred

 

 

1,500

 

 

 

1,075

 

 

 

 

 

 

 

 

 

 

Total interest expense

 

 

40,207

 

 

 

40,828

 

 

 

32,188

 

 

 

32,948

 

 

 

31,205

 

Net interest income

 

 

256,031

 

 

 

232,030

 

 

 

153,990

 

 

 

154,838

 

 

 

154,911

 

Provision for credit losses

 

 

 

 

 

1,700

 

 

 

1,100

 

 

 

800

 

 

 

700

 

Net interest income after provision for credit losses

 

 

256,031

 

 

 

230,330

 

 

 

152,890

 

 

 

154,038

 

 

 

154,211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonsufficient funds (NSF) fees

 

 

9,443

 

 

 

9,990

 

 

 

8,835

 

 

 

7,973

 

 

 

7,816

 

Credit card, debit card and ATM card income

 

 

7,474

 

 

 

7,728

 

 

 

6,688

 

 

 

6,480

 

 

 

5,971

 

Service charges on deposit accounts

 

 

6,104

 

 

 

5,597

 

 

 

5,020

 

 

 

4,989

 

 

 

4,998

 

Trust income

 

 

2,662

 

 

 

2,582

 

 

 

2,492

 

 

 

2,558

 

 

 

2,595

 

Mortgage income

 

 

2,010

 

 

 

2,455

 

 

 

839

 

 

 

990

 

 

 

722

 

Brokerage income

 

 

650

 

 

 

625

 

 

 

522

 

 

 

541

 

 

 

673

 

Bank owned life insurance income

 

 

1,545

 

 

 

1,502

 

 

 

1,314

 

 

 

1,321

 

 

 

1,289

 

Net (loss) gain on sale or write-down of assets

 

 

(385

)

 

 

(1,870

)

 

 

(3

)

 

 

2

 

 

 

58

 

Other noninterest income

 

 

4,885

 

 

 

6,897

 

 

 

4,966

 

 

 

5,104

 

 

 

4,022

 

Total noninterest income

 

 

34,388

 

 

 

35,506

 

 

 

30,673

 

 

 

29,958

 

 

 

28,144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

77,282

 

 

 

69,356

 

 

 

52,978

 

 

 

52,941

 

 

 

51,073

 

Net occupancy and equipment

 

 

8,980

 

 

 

7,420

 

 

 

5,607

 

 

 

5,492

 

 

 

5,466

 

Credit and debit card, data processing and software amortization

 

 

11,421

 

 

 

9,158

 

 

 

4,989

 

 

 

4,904

 

 

 

4,573

 

Regulatory assessments and FDIC insurance

 

 

2,078

 

 

 

2,095

 

 

 

1,814

 

 

 

2,325

 

 

 

2,374

 

Core deposit intangibles amortization

 

 

3,363

 

 

 

2,705

 

 

 

1,248

 

 

 

1,265

 

 

 

1,319

 

Depreciation

 

 

4,768

 

 

 

4,212

 

 

 

3,286

 

 

 

3,111

 

 

 

3,104

 

Communications

 

 

3,195

 

 

 

3,012

 

 

 

2,214

 

 

 

2,183

 

 

 

2,270

 

Other real estate expense

 

 

46

 

 

 

57

 

 

 

68

 

 

 

120

 

 

 

83

 

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

 

 

(130

)

 

 

(49

)

 

 

(115

)

 

 

(54

)

 

 

(177

)

Merger related expenses

 

 

544

 

 

 

46,402

 

 

 

 

 

 

 

 

 

 

Other noninterest expense

 

 

13,194

 

 

 

12,083

 

 

 

8,610

 

 

 

8,534

 

 

 

8,486

 

Total noninterest expense

 

 

124,741

 

 

 

156,451

 

 

 

80,699

 

 

 

80,821

 

 

 

78,571

 

Income before income taxes

 

 

165,678

 

 

 

109,385

 

 

 

102,864

 

 

 

103,175

 

 

 

103,784

 

Provision for income taxes

 

 

34,830

 

 

 

23,251

 

 

 

21,106

 

 

 

20,917

 

 

 

21,382

 

Net income available to common shareholders

 

$

130,848

 

 

$

86,134

 

 

$

81,758

 

 

$

82,258

 

 

$

82,402

 

 

(D) Interest income on securities was reduced by net premium amortization of $8,005, $8,556, $8,027, $7,607 and $6,589 for the three-month periods ended March 31, 2020, December 31, 2019, September 30, 2019, June 30, 2019 and March 31, 2019, respectively.

Page 8 of 17


Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

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

 

 

 

Three Months Ended

 

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

Profitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (E) (F)

 

$

130,848

 

 

$

86,134

 

 

$

81,758

 

 

$

82,258

 

 

$

82,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.39

 

 

$

1.01

 

 

$

1.19

 

 

$

1.18

 

 

$

1.18

 

Diluted earnings per share

 

$

1.39

 

 

$

1.01

 

 

$

1.19

 

 

$

1.18

 

 

$

1.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (G) (K)

 

 

1.67

%

 

 

1.19

%

 

 

1.47

%

 

 

1.46

%

 

 

1.46

%

Return on average common equity (G) (K)

 

 

8.86

%

 

 

6.33

%

 

 

7.89

%

 

 

7.92

%

 

 

8.05

%

Return on average tangible common equity (G) (H) (K)

 

 

20.16

%

 

 

12.50

%

 

 

14.77

%

 

 

14.82

%

 

 

15.24

%

Tax equivalent net interest margin (E) (F) (I)

 

 

3.81

%

 

 

3.66

%

 

 

3.16

%

 

 

3.16

%

 

 

3.20

%

Efficiency ratio (H) (J) (L)

 

 

42.90

%

 

 

58.07

%

 

 

43.70

%

 

 

43.74

%

 

 

42.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

 

18.45

%

 

 

18.55

%

 

 

18.68

%

 

 

18.45

%

 

 

18.38

%

Common equity tier 1 capital

 

 

12.27

%

 

 

12.30

%

 

 

16.68

%

 

 

16.59

%

 

 

16.76

%

Tier 1 risk-based capital

 

 

12.27

%

 

 

12.30

%

 

 

16.68

%

 

 

16.59

%

 

 

16.76

%

Total risk-based capital

 

 

12.81

%

 

 

12.70

%

 

 

17.34

%

 

 

17.25

%

 

 

17.42

%

Tier 1 leverage capital

 

 

9.49

%

 

 

10.42

%

 

 

10.86

%

 

 

10.67

%

 

 

10.59

%

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

 

 

8.96

%

 

 

9.21

%

 

 

10.90

%

 

 

10.75

%

 

 

10.66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

94,371

 

 

 

85,573

 

 

 

68,738

 

 

 

69,806

 

 

 

69,847

 

Diluted

 

 

94,371

 

 

 

85,573

 

 

 

68,738

 

 

 

69,806

 

 

 

69,847

 

Period end shares outstanding

 

 

92,652

 

 

 

94,746

 

 

 

68,397

 

 

 

69,261

 

 

 

69,846

 

Cash dividends paid per common share

 

$

0.46

 

 

$

0.46

 

 

$

0.41

 

 

$

0.41

 

 

$

0.41

 

Book value per common share

 

$

63.20

 

 

$

63.02

 

 

$

60.34

 

 

$

59.60

 

 

$

58.84

 

Tangible book value per common share (H)

 

$

27.52

 

 

$

28.08

 

 

$

32.12

 

 

$

31.72

 

 

$

31.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Market Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

75.22

 

 

$

74.35

 

 

$

71.86

 

 

$

74.50

 

 

$

75.36

 

Low

 

$

42.02

 

 

$

66.60

 

 

$

62.17

 

 

$

61.85

 

 

$

61.65

 

Period end closing price

 

$

48.25

 

 

$

71.89

 

 

$

70.63

 

 

$

66.05

 

 

$

69.06

 

Employees – FTE

 

 

3,782

 

 

 

3,901

 

 

 

3,044

 

 

 

3,046

 

 

 

3,065

 

Number of banking centers

 

 

285

 

 

 

285

 

 

 

243

 

 

 

243

 

 

 

242

 

 

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

 

Three Months Ended

 

Mar 31, 2020

 

Dec 31, 2019

 

Sep 30, 2019

 

Jun 30, 2019

 

Mar 31, 2019

Loan discount accretion

 

 

 

 

 

 

 

 

 

ASC 310-20

$22,463

 

$17,834

 

$1,006

 

$880

 

$1,474

ASC 310-30

$6,019

 

$5,908

 

$277

 

$347

 

$319

Securities net amortization

$194

 

$201

 

$157

 

$255

 

$234

Time deposits amortization

$2,270

 

$1,709

 

 

 

 

 

(F) Using effective tax rate of 21.0%, 21.3%, 20.5%, 20.3% and 20.6% for the three-month periods ended March 31, 2020, December 31, 2019, September 30, 2019, June 30, 2019 and March 31, 2019, respectively.

(G) Interim periods annualized.

(H) 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.

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

(J)

Calculated by dividing total noninterest expense, excluding credit loss provisions and one-time merger and acquisition expenses, 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.

(K)

Excluding merger related expenses, net of tax, annualized returns on average assets, average common equity and average tangible common equity were 1.67%(H), 8.89%(H) and 20.23%(H) for the three months ended March 31, 2020.

(L)

Excluding merger related expenses, net of tax, the efficiency ratio was 42.71%(H) for the three months ended March 31, 2020.

 

Page 9 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

YIELD ANALYSIS

 

Three Months Ended

 

 

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Mar 31, 2019

 

 

 

 

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(M)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(M)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(M)

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

66,917

 

 

$

632

 

 

3.80%

 

 

$

57,171

 

 

$

570

 

 

3.96%

 

 

$

24,993

 

 

$

305

 

 

4.95%

 

 

Loans held for investment

 

 

17,263,098

 

 

 

236,517

 

 

5.51%

 

 

 

15,261,163

 

 

 

212,466

 

 

5.52%

 

 

 

10,367,242

 

 

 

129,760

 

 

5.08%

 

 

Loans held for investment - Warehouse Purchase Program

 

 

1,120,324

 

 

 

10,094

 

 

3.62%

 

 

 

996,903

 

 

 

9,874

 

 

3.93%

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

 

18,450,339

 

 

 

247,243

 

 

5.39%

 

 

 

16,315,237

 

 

 

222,910

 

 

5.42%

 

 

 

10,392,235

 

 

 

130,065

 

 

5.08%

 

 

Investment securities

 

 

8,434,196

 

 

 

48,282

 

 

2.30%

 

(N)

 

8,598,736

 

 

 

49,348

 

 

2.28%

 

(N)

 

9,299,963

 

 

 

55,648

 

 

2.43%

 

(N)

Federal funds sold and other earning assets

 

 

223,631

 

 

 

713

 

 

1.28%

 

 

 

305,596

 

 

 

600

 

 

0.78%

 

 

 

71,842

 

 

 

402

 

 

2.27%

 

 

Total interest-earning assets

 

 

27,108,166

 

 

 

296,238

 

 

4.40%

 

 

 

25,219,569

 

 

 

272,858

 

 

4.29%

 

 

 

19,764,040

 

 

 

186,115

 

 

3.82%

 

 

Allowance for credit losses(B)

 

 

(328,005

)

 

 

 

 

 

 

 

 

 

 

(86,795

)

 

 

 

 

 

 

 

 

 

 

(86,507

)

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

4,577,251

 

 

 

 

 

 

 

 

 

 

 

3,930,651

 

 

 

 

 

 

 

 

 

 

 

2,864,039

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

31,357,412

 

 

 

 

 

 

 

 

 

 

$

29,063,425

 

 

 

 

 

 

 

 

 

 

$

22,541,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

4,990,376

 

 

$

7,096

 

 

0.57%

 

 

$

4,233,880

 

 

$

5,755

 

 

0.54%

 

 

$

4,148,377

 

 

$

6,812

 

 

0.67%

 

 

Savings and money market deposits

 

 

7,965,440

 

 

 

14,122

 

 

0.71%

 

 

 

7,109,754

 

 

 

14,187

 

 

0.79%

 

 

 

5,472,789

 

 

 

11,184

 

 

0.83%

 

 

Certificates and other time deposits

 

 

3,404,748

 

 

 

13,800

 

 

1.63%

 

 

 

3,044,843

 

 

 

12,817

 

 

1.67%

 

 

 

2,062,753

 

 

 

7,132

 

 

1.40%

 

 

Other borrowings

 

 

832,961

 

 

 

2,932

 

 

1.42%

 

 

 

1,403,686

 

 

 

6,115

 

 

1.73%

 

 

 

844,873

 

 

 

5,317

 

 

2.55%

 

 

Securities sold under repurchase agreements

 

 

366,615

 

 

 

757

 

 

0.83%

 

 

 

351,580

 

 

 

879

 

 

0.99%

 

 

 

272,630

 

 

 

759

 

 

1.13%

 

 

Subordinated notes and trust preferred

 

 

125,694

 

 

 

1,500

 

 

4.80%

 

 

 

87,963

 

 

 

1,075

 

 

4.85%

 

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

 

17,685,834

 

 

 

40,207

 

 

0.91%

 

(O)

 

16,231,706

 

 

 

40,828

 

 

1.00%

 

(O)

 

12,801,422

 

 

 

31,204

 

 

0.99%

 

(O)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

7,491,798

 

 

 

 

 

 

 

 

 

 

 

7,066,878

 

 

 

 

 

 

 

 

 

 

 

5,557,821

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures(B)

 

 

13,009

 

 

 

 

 

 

 

 

 

 

 

5,599

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

262,523

 

 

 

 

 

 

 

 

 

 

 

315,256

 

 

 

 

 

 

 

 

 

 

 

86,868

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

25,453,164

 

 

 

 

 

 

 

 

 

 

 

23,619,439

 

 

 

 

 

 

 

 

 

 

 

18,446,111

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

5,904,248

 

 

 

 

 

 

 

 

 

 

 

5,443,986

 

 

 

 

 

 

 

 

 

 

 

4,095,461

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

31,357,412

 

 

 

 

 

 

 

 

 

 

$

29,063,425

 

 

 

 

 

 

 

 

 

 

$

22,541,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

 

$

256,031

 

 

3.80%

 

 

 

 

 

 

$

232,030

 

 

3.65%

 

 

 

 

 

 

$

154,911

 

 

3.18%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

723

 

 

 

 

 

 

 

 

 

 

 

668

 

 

 

 

 

 

 

 

 

 

 

863

 

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

 

$

256,754

 

 

3.81%

 

 

 

 

 

 

$

232,698

 

 

3.66%

 

 

 

 

 

 

$

155,774

 

 

3.20%

 

 

 

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

(N) Yield on securities was impacted by net premium amortization of $8,005, $8,556 and $6,589 for the three-month periods ended March 31, 2020, December 31, 2019 and March 31, 2020, respectively.

(O) Total cost of funds, including noninterest bearing deposits, was 0.64%, 0.70% and 0.69% for the three months ended March 31, 2020, December 31, 2019 and March 31, 2019, respectively.

 

 

 

Page 10 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

  

Three Months Ended

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

YIELD TREND (P)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

3.80

%

 

 

3.96

%

 

 

5.01

%

 

 

5.12

%

 

 

4.95

%

Loans held for investment

 

5.51

%

 

 

5.52

%

 

 

5.05

%

 

 

5.08

%

 

 

5.09

%

Loans held for investment - Warehouse Purchase Program

 

3.62

%

 

 

3.93

%

 

 

 

 

 

 

 

 

 

Total loans

 

5.39

%

 

 

5.42

%

 

 

5.05

%

 

 

5.09

%

 

 

5.08

%

Investment securities (Q)

 

2.30

%

 

 

2.28

%

 

 

2.30

%

 

 

2.36

%

 

 

2.43

%

Federal funds sold and other earning assets

 

1.28

%

 

 

0.78

%

 

 

1.93

%

 

 

1.98

%

 

 

2.27

%

Total interest-earning assets

 

4.40

%

 

 

4.29

%

 

 

3.80

%

 

 

3.81

%

 

 

3.82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

0.57

%

 

 

0.54

%

 

 

0.62

%

 

 

0.63

%

 

 

0.67

%

Savings and money market deposits

 

0.71

%

 

 

0.79

%

 

 

0.90

%

 

 

0.90

%

 

 

0.83

%

Certificates and other time deposits

 

1.63

%

 

 

1.67

%

 

 

1.67

%

 

 

1.57

%

 

 

1.40

%

Other borrowings

 

1.42

%

 

 

1.73

%

 

 

2.29

%

 

 

2.52

%

 

 

2.55

%

Securities sold under repurchase agreements

 

0.83

%

 

 

0.99

%

 

 

1.15

%

 

 

1.15

%

 

 

1.13

%

Subordinated notes and trust preferred

 

4.80

%

 

 

4.85

%

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

0.91

%

 

 

1.00

%

 

 

1.04

%

 

 

1.05

%

 

 

0.99

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.80

%

 

 

3.65

%

 

 

3.14

%

 

 

3.14

%

 

 

3.18

%

Net Interest Margin (tax equivalent)

 

3.81

%

 

 

3.66

%

 

 

3.16

%

 

 

3.16

%

 

 

3.20

%

 

(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 $8,005, $8,556, $8,027, $7,607 and $6,589 for the three-month periods ended March 31, 2020, December 31, 2019, September 30, 2019, June 30, 2019 and March 31, 2019, respectively.

 

Page 11 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

 

Three Months Ended

 

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

Balance Sheet Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

66,917

 

 

$

57,171

 

 

$

21,077

 

 

$

24,787

 

 

$

24,993

 

Loans held for investment

 

 

17,263,098

 

 

 

15,261,163

 

 

 

10,589,272

 

 

 

10,495,638

 

 

 

10,367,242

 

Loans held for investment - Warehouse Purchase Program

 

 

1,120,324

 

 

 

996,903

 

 

 

 

 

 

 

 

 

 

Total Loans

 

 

18,450,339

 

 

 

16,315,237

 

 

 

10,610,349

 

 

 

10,520,425

 

 

 

10,392,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

8,434,196

 

 

 

8,598,736

 

 

 

8,758,056

 

 

 

9,185,877

 

 

 

9,299,963

 

Federal funds sold and other earning assets

 

 

223,631

 

 

 

305,596

 

 

 

74,751

 

 

 

64,335

 

 

 

71,842

 

Total interest-earning assets

 

 

27,108,166

 

 

 

25,219,569

 

 

 

19,443,156

 

 

 

19,770,637

 

 

 

19,764,040

 

Allowance for credit losses(B)

 

 

(328,005

)

 

 

(86,795

)

 

 

(86,996

)

 

 

(86,158

)

 

 

(86,507

)

Cash and due from banks

 

 

321,832

 

 

 

275,072

 

 

 

230,986

 

 

 

227,653

 

 

 

266,316

 

Goodwill

 

 

3,223,633

 

 

 

2,658,133

 

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

Core deposit intangibles, net

 

 

84,865

 

 

 

28,912

 

 

 

29,682

 

 

 

30,933

 

 

 

32,243

 

Other real estate

 

 

5,837

 

 

 

4,864

 

 

 

997

 

 

 

2,053

 

 

 

2,100

 

Fixed assets, net

 

 

325,337

 

 

 

308,692

 

 

 

263,495

 

 

 

260,054

 

 

 

257,811

 

Other assets

 

 

615,747

 

 

 

654,978

 

 

 

423,931

 

 

 

420,940

 

 

 

404,724

 

Total assets

 

$

31,357,412

 

 

$

29,063,425

 

 

$

22,206,096

 

 

$

22,526,957

 

 

$

22,541,572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

7,491,798

 

 

$

7,066,878

 

 

$

5,701,419

 

 

$

5,674,615

 

 

$

5,557,821

 

Interest-bearing demand deposits

 

 

4,990,376

 

 

 

4,233,880

 

 

 

3,575,249

 

 

 

3,714,968

 

 

 

4,148,377

 

Savings and money market deposits

 

 

7,965,440

 

 

 

7,109,754

 

 

 

5,524,277

 

 

 

5,647,494

 

 

 

5,472,789

 

Certificates and other time deposits

 

 

3,404,748

 

 

 

3,044,843

 

 

 

2,083,803

 

 

 

2,057,033

 

 

 

2,062,753

 

Total deposits

 

 

23,852,362

 

 

 

21,455,355

 

 

 

16,884,748

 

 

 

17,094,110

 

 

 

17,241,740

 

Other borrowings

 

 

832,961

 

 

 

1,403,686

 

 

 

749,814

 

 

 

883,557

 

 

 

844,873

 

Securities sold under repurchase agreements

 

 

366,615

 

 

 

351,580

 

 

 

315,277

 

 

 

288,666

 

 

 

272,630

 

Subordinated notes and trust preferred

 

 

125,694

 

 

 

87,963

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures(B)

 

 

13,009

 

 

 

5,673

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

262,523

 

 

 

320,855

 

 

 

111,526

 

 

 

108,246

 

 

 

86,868

 

Shareholders' equity

 

 

5,904,248

 

 

 

5,443,986

 

 

 

4,144,731

 

 

 

4,152,378

 

 

 

4,095,461

 

Total liabilities and equity

 

$

31,357,412

 

 

$

29,063,425

 

 

$

22,206,096

 

 

$

22,526,957

 

 

$

22,541,572

 

 

Page 12 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

Period End Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,500,110

 

 

13.1

%

 

$

2,507,318

 

 

13.3

%

 

$

1,120,913

 

 

10.5

%

 

$

1,158,657

 

 

10.9

%

 

$

1,117,753

 

 

10.7

%

Warehouse purchase program

 

 

1,713,762

 

 

9.0

%

 

 

1,552,762

 

 

8.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

 

2,051,021

 

 

10.7

%

 

 

2,064,167

 

 

11.0

%

 

 

1,764,648

 

 

16.5

%

 

 

1,739,308

 

 

16.4

%

 

 

1,709,283

 

 

16.4

%

1-4 family residential

 

 

3,993,138

 

 

20.9

%

 

 

3,880,382

 

 

20.6

%

 

 

2,472,907

 

 

23.2

%

 

 

2,456,506

 

 

23.2

%

 

 

2,444,434

 

 

23.5

%

Home equity

 

 

516,003

 

 

2.6

%

 

 

507,029

 

 

2.6

%

 

 

250,775

 

 

2.3

%

 

 

256,772

 

 

2.4

%

 

 

262,276

 

 

2.5

%

Commercial real estate (includes multi-family residential)

 

 

6,576,213

 

 

34.4

%

 

 

6,556,285

 

 

34.9

%

 

 

3,652,176

 

 

34.3

%

 

 

3,551,668

 

 

33.6

%

 

 

3,496,688

 

 

33.6

%

Agriculture (includes farmland)

 

 

635,295

 

 

3.3

%

 

 

680,855

 

 

3.6

%

 

 

729,585

 

 

6.8

%

 

 

736,470

 

 

7.0

%

 

 

708,348

 

 

6.8

%

Consumer and other

 

 

423,000

 

 

2.2

%

 

 

398,271

 

 

2.1

%

 

 

342,839

 

 

3.2

%

 

 

321,023

 

 

3.0

%

 

 

294,405

 

 

2.8

%

Energy

 

 

718,653

 

 

3.8

%

 

 

698,277

 

 

3.7

%

 

 

339,502

 

 

3.2

%

 

 

366,971

 

 

3.5

%

 

 

380,835

 

 

3.7

%

Total loans

 

$

19,127,195

 

 

 

 

 

$

18,845,346

 

 

 

 

 

$

10,673,345

 

 

 

 

 

$

10,587,375

 

 

 

 

 

$

10,414,022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Types

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

$

7,461,323

 

 

31.3

%

 

$

7,763,894

 

 

32.1

%

 

$

5,784,002

 

 

34.2

%

 

$

5,691,236

 

 

33.7

%

 

$

5,673,707

 

 

33.0

%

Interest-bearing DDA

 

 

4,980,090

 

 

20.9

%

 

 

5,100,938

 

 

21.1

%

 

 

3,564,419

 

 

21.0

%

 

 

3,530,581

 

 

20.9

%

 

 

3,875,109

 

 

22.5

%

Money market

 

 

5,341,525

 

 

22.4

%

 

 

5,099,024

 

 

21.1

%

 

 

3,457,728

 

 

20.4

%

 

 

3,438,164

 

 

20.3

%

 

 

3,302,445

 

 

19.2

%

Savings

 

 

2,716,247

 

 

11.4

%

 

 

2,756,297

 

 

11.3

%

 

 

2,027,621

 

 

12.0

%

 

 

2,158,159

 

 

12.8

%

 

 

2,293,134

 

 

13.3

%

Certificates and other time deposits

 

 

3,327,172

 

 

14.0

%

 

 

3,479,579

 

 

14.4

%

 

 

2,096,150

 

 

12.4

%

 

 

2,069,489

 

 

12.3

%

 

 

2,053,375

 

 

12.0

%

Total deposits

 

$

23,826,357

 

 

 

 

 

$

24,199,732

 

 

 

 

 

$

16,929,920

 

 

 

 

 

$

16,887,629

 

 

 

 

 

$

17,197,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

 

80.3

%

 

 

 

 

 

77.9

%

 

 

 

 

 

63.0

%

 

 

 

 

 

62.7

%

 

 

 

 

 

60.6

%

 

 

 

Page 13 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Construction Loans

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential construction

 

$

655,191

 

 

31.9

%

 

$

614,647

 

 

29.7

%

 

$

462,714

 

 

26.2

%

 

$

446,868

 

 

25.7

%

 

$

454,041

 

 

26.5

%

Land development

 

 

110,853

 

 

5.4

%

 

 

88,529

 

 

4.3

%

 

 

80,711

 

 

4.6

%

 

 

87,825

 

 

5.0

%

 

 

84,562

 

 

4.9

%

Raw land

 

 

265,943

 

 

12.9

%

 

 

233,559

 

 

11.3

%

 

 

171,609

 

 

9.7

%

 

 

168,531

 

 

9.7

%

 

 

156,674

 

 

9.2

%

Residential lots

 

 

136,861

 

 

6.7

%

 

 

138,961

 

 

6.7

%

 

 

123,265

 

 

7.0

%

 

 

121,586

 

 

7.0

%

 

 

119,301

 

 

7.0

%

Commercial lots

 

 

106,036

 

 

5.2

%

 

 

101,960

 

 

4.9

%

 

 

102,084

 

 

5.8

%

 

 

105,633

 

 

6.1

%

 

 

92,683

 

 

5.4

%

Commercial construction and other

 

 

778,731

 

 

37.9

%

 

 

890,597

 

 

43.1

%

 

 

825,001

 

 

46.7

%

 

 

809,680

 

 

46.5

%

 

 

802,996

 

 

47.0

%

Net unaccreted discount

 

 

(2,594

)

 

 

 

 

 

(4,086

)

 

 

 

 

 

(736

)

 

 

 

 

 

(815

)

 

 

 

 

 

(974

)

 

 

 

Total construction loans

 

$

2,051,021

 

 

 

 

 

$

2,064,167

 

 

 

 

 

$

1,764,648

 

 

 

 

 

$

1,739,308

 

 

 

 

 

$

1,709,283

 

 

 

 

 

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of March 31, 2020

  

Houston

 

 

Dallas

 

 

Austin

 

 

OK City

 

 

Tulsa

 

 

Other (R)

 

 

Total

 

 

Collateral Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center/retail

$

370,875

 

 

$

295,704

 

 

$

49,914

 

 

$

16,013

 

 

$

32,207

 

 

$

288,543

 

 

$

1,053,256

 

 

Commercial and industrial buildings

 

149,079

 

 

 

79,447

 

 

 

13,566

 

 

 

12,009

 

 

 

19,574

 

 

 

175,596

 

 

 

449,271

 

 

Office buildings

 

194,554

 

 

 

695,103

 

 

 

26,001

 

 

 

43,739

 

 

 

5,526

 

 

 

89,462

 

 

 

1,054,385

 

 

Medical buildings

 

38,769

 

 

 

50,872

 

 

 

12,832

 

 

 

24,711

 

 

 

25,620

 

 

 

51,514

 

 

 

204,318

 

 

Apartment buildings

 

358,231

 

 

 

726,145

 

 

 

33,207

 

 

 

16,028

 

 

 

43,127

 

 

 

235,595

 

 

 

1,412,333

 

 

Hotel

 

60,893

 

 

 

73,386

 

 

 

33,108

 

 

 

30,038

 

 

 

 

 

 

135,078

 

 

 

332,503

 

 

Other

 

52,565

 

 

 

32,165

 

 

 

15,770

 

 

 

10,376

 

 

 

4,444

 

 

 

84,748

 

 

 

200,068

 

 

Total

$

1,224,966

 

 

$

1,952,822

 

 

$

184,398

 

 

$

152,914

 

 

$

130,498

 

 

$

1,060,536

 

 

$

4,706,134

 

(S)

 

 

Acquired Loans

 

Non-PCD Loans

 

 

PCD Loans

 

 

Total Acquired Loans

 

 

 

Balance at

Acquisition

Date

 

 

Balance at

Dec 31, 2019

 

 

Balance at

Mar 31, 2020

 

 

Balance at

Acquisition

Date

 

 

Balance at

Dec 31, 2019

 

 

Balance at

Mar 31, 2020

 

 

Balance at

Acquisition

Date

 

 

Balance at

Dec 31, 2019

 

 

Balance at

Mar 31, 2020

 

Loan marks:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (T)

 

$

229,080

 

 

$

10,115

 

 

$

9,238

 

 

$

142,128

 

 

$

1,562

 

 

$

 

 

$

371,208

 

 

$

11,677

 

 

$

9,238

 

LegacyTexas merger(U)

 

 

116,519

 

 

 

100,015

 

 

 

78,375

 

 

 

177,924

 

 

 

165,758

 

 

 

29,460

 

 

 

294,443

 

 

 

265,773

 

 

 

107,835

 

Total

 

 

345,599

 

 

 

110,130

 

 

 

87,613

 

 

 

320,052

 

 

 

167,320

 

 

 

29,460

 

(W)

 

665,651

 

 

 

277,450

 

 

 

117,073

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (T)

 

 

5,690,998

 

 

 

379,729

 

 

 

350,738

 

 

 

275,221

 

 

 

7,889

 

 

 

7,548

 

 

 

5,966,219

 

 

 

387,618

 

 

 

358,286

 

LegacyTexas merger(U)

 

 

6,595,161

 

 

 

5,722,811

 

 

 

5,393,630

 

 

 

414,352

 

 

 

402,896

 

 

 

347,612

 

 

 

7,009,513

 

 

 

6,125,707

 

 

 

5,741,242

 

Total

 

 

12,286,159

 

 

 

6,102,540

 

 

 

5,744,368

 

 

 

689,573

 

 

 

410,785

 

 

 

355,160

 

 

 

12,975,732

 

(V)

 

6,513,325

 

 

 

6,099,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances less loan marks

 

$

11,940,560

 

 

$

5,992,410

 

 

$

5,656,755

 

 

$

369,521

 

 

$

243,465

 

 

$

325,700

 

 

$

12,310,081

 

 

$

6,235,875

 

 

$

5,982,455

 

 

 

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

(S) Represents a portion of total commercial real estate loans of $6.576 billion as of March 31, 2020.

(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) LegacyTexas merger was completed on November 1, 2019.  During the fourth quarter of 2019, LegacyTexas added $7.010 billion in loans with related purchase accounting adjustments of $294.443 million at acquisition date.

(V) Actual principal balances acquired.

(W) ASU 2016-13 became effective for Prosperity on January 1, 2020.

 

 

Page 14 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

  

 

Three Months Ended

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

58,194

 

 

$

55,243

 

 

$

49,973

 

 

$

37,289

 

 

$

37,491

 

Accruing loans 90 or more days past due

 

3,255

 

 

 

441

 

 

 

341

 

 

 

1,594

 

 

 

647

 

Total nonperforming loans

 

61,449

 

 

 

55,684

 

 

 

50,314

 

 

 

38,883

 

 

 

38,138

 

Repossessed assets

 

278

 

 

 

324

 

 

 

28

 

 

 

670

 

 

 

649

 

Other real estate

 

5,452

 

 

 

6,935

 

 

 

815

 

 

 

2,005

 

 

 

2,096

 

Total nonperforming assets

$

67,179

 

 

$

62,943

 

 

$

51,157

 

 

$

41,558

 

 

$

40,883

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

15,987

 

 

$

17,086

 

 

$

15,974

 

 

$

17,592

 

 

$

17,119

 

Construction, land development and other land loans

 

1,125

 

 

 

1,177

 

 

 

874

 

 

 

2,296

 

 

 

1,488

 

1-4 family residential (includes home equity)

 

28,996

 

 

 

26,453

 

 

 

19,600

 

 

 

16,641

 

 

 

17,508

 

Commercial real estate (includes multi-family residential)

 

20,155

 

 

 

18,031

 

 

 

14,384

 

 

 

4,352

 

 

 

4,166

 

Agriculture (includes farmland)

 

896

 

 

 

101

 

 

 

285

 

 

 

616

 

 

 

542

 

Consumer and other

 

20

 

 

 

95

 

 

 

40

 

 

 

61

 

 

 

60

 

Total

$

67,179

 

 

$

62,943

 

 

$

51,157

 

 

$

41,558

 

 

$

40,883

 

Number of loans/properties

 

198

 

 

 

236

 

 

 

89

 

 

 

92

 

 

 

84

 

Allowance for credit losses at end of period(X)

$

327,206

 

 

$

87,469

 

 

$

87,061

 

 

$

87,006

 

 

$

86,091

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

(28

)

 

$

76

 

 

$

(83

)

 

$

(828

)

 

$

1,719

 

Construction, land development and other land loans

 

(12

)

 

 

(6

)

 

 

(6

)

 

 

7

 

 

 

 

1-4 family residential (includes home equity)

 

5

 

 

 

20

 

 

 

(9

)

 

 

11

 

 

 

(3

)

Commercial real estate (includes multi-family residential)

 

(81

)

 

 

254

 

 

 

(1

)

 

 

(1

)

 

 

(1

)

Agriculture (includes farmland)

 

(1

)

 

 

(18

)

 

 

278

 

 

 

46

 

 

 

(1,278

)

Consumer and other

 

918

 

 

 

965

 

 

 

867

 

 

 

650

 

 

 

612

 

Total

$

801

 

 

$

1,291

 

 

$

1,046

 

 

$

(115

)

 

$

1,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to average interest-earning assets

 

0.25

%

 

 

0.25

%

 

 

0.26

%

 

 

0.21

%

 

 

0.21

%

Nonperforming assets to loans and other real estate

 

0.35

%

 

 

0.33

%

 

 

0.48

%

 

 

0.39

%

 

 

0.39

%

Net charge-offs to average loans (annualized)

 

0.02

%

 

 

0.03

%

 

 

0.04

%

 

 

 

 

0.04

%

Allowance for credit losses to total loans(X)

 

1.71

%

 

 

0.46

%

 

 

0.82

%

 

 

0.82

%

 

 

0.83

%

Allowance for credit losses to total loans, excluding Warehouse Purchase Program loans(X)

 

1.88

%

 

 

0.51

%

 

 

0.82

%

 

 

0.82

%

 

 

0.83

%

 

(X) ASU 2016-13 became effective for Prosperity on January 1, 2020.

 

Page 15 of 17


Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

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

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 diluted earnings per share excluding merger related expenses, 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 and Warehouse Purchase Program loans). Prosperity has included information below relating to these non-GAAP financial measures for the applicable periods presented.

 

 

Three Months Ended

 

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

Reconciliation of diluted earnings per share to diluted earnings per share, excluding merger related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

130,848

 

 

$

86,134

 

 

$

81,758

 

 

$

82,258

 

 

$

82,402

 

Add: merger related expenses, net of tax(Y)

 

 

430

 

 

 

36,658

 

 

 

 

 

 

 

 

 

 

Net income, excluding merger related expenses, net of tax(Y)

 

$

131,278

 

 

$

122,792

 

 

$

81,758

 

 

$

82,258

 

 

$

82,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

 

94,371

 

 

 

85,573

 

 

 

68,738

 

 

 

69,806

 

 

 

69,847

 

Merger related expenses per diluted share, net of tax(Y)

 

$

 

 

$

0.43

 

 

$

 

 

$

 

 

$

 

Diluted earnings per share, excluding merger related expenses, net of tax(Y)

 

$

1.39

 

 

$

1.44

 

 

$

1.19

 

 

$

1.18

 

 

$

1.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of return on average assets to return on average assets excluding merger related expenses, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, excluding merger related expenses, net of tax(Y)

 

$

131,278

 

 

$

122,792

 

 

$

81,758

 

 

$

82,258

 

 

$

82,402

 

Average total assets

 

$

31,357,412

 

 

$

29,063,425

 

 

$

22,206,096

 

 

$

22,526,957

 

 

$

22,541,572

 

Return on average assets excluding merger related expenses, net of tax (G) (Y)

 

 

1.67

%

 

 

1.69

%

 

 

1.47

%

 

 

1.46

%

 

 

1.46

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of return on average common equity to return on average common equity excluding merger related expenses, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, excluding merger related expenses, net of tax(Y)

 

$

131,278

 

 

$

122,792

 

 

$

81,758

 

 

$

82,258

 

 

$

82,402

 

Average shareholders' equity

 

$

5,904,248

 

 

$

5,443,986

 

 

$

4,144,731

 

 

$

4,152,378

 

 

$

4,095,461

 

Return on average common equity excluding merger related expenses, net of tax (G) (Y)

 

 

8.89

%

 

 

9.02

%

 

 

7.89

%

 

 

7.92

%

 

 

8.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

130,848

 

 

$

86,134

 

 

$

81,758

 

 

$

82,258

 

 

$

82,402

 

Average shareholders' equity

 

$

5,904,248

 

 

$

5,443,986

 

 

$

4,144,731

 

 

$

4,152,378

 

 

$

4,095,461

 

Less: Average goodwill and other intangible assets

 

 

(3,308,498

)

 

 

(2,687,045

)

 

 

(1,930,527

)

 

 

(1,931,778

)

 

 

(1,933,088

)

Average tangible shareholders’ equity

 

$

2,595,750

 

 

$

2,756,941

 

 

$

2,214,204

 

 

$

2,220,600

 

 

$

2,162,373

 

Return on average tangible common equity (G)

 

 

20.16

%

 

 

12.50

%

 

 

14.77

%

 

 

14.82

%

 

 

15.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of return on average common equity to return on average tangible common equity excluding merger related expenses, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income excluding merger related expenses, net of tax(Y)

 

$

131,278

 

 

$

122,792

 

 

$

81,758

 

 

$

82,258

 

 

$

82,402

 

Average shareholders' equity

 

$

5,904,248

 

 

$

5,443,986

 

 

$

4,144,731

 

 

$

4,152,378

 

 

$

4,095,461

 

Less: Average goodwill and other intangible assets

 

 

(3,308,498

)

 

 

(2,687,045

)

 

 

(1,930,527

)

 

 

(1,931,778

)

 

 

(1,933,088

)

Average tangible shareholders’ equity

 

$

2,595,750

 

 

$

2,756,941

 

 

$

2,214,204

 

 

$

2,220,600

 

 

$

2,162,373

 

Return on average tangible common equity excluding merger related expenses, net of tax (F) (Y)

 

 

20.23

%

 

 

17.82

%

 

 

14.77

%

 

 

14.82

%

 

 

15.24

%

 

(Y) Calculated assuming a federal tax rate of 21.0%.

 

Page 16 of 17


 

 

Three Months Ended

 

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

5,855,574

 

 

$

5,970,835

 

 

$

4,126,806

 

 

$

4,127,895

 

 

$

4,109,790

 

Less: Goodwill and other intangible assets

 

 

(3,306,185

)

 

 

(3,310,075

)

 

 

(1,929,896

)

 

 

(1,931,144

)

 

 

(1,932,409

)

Tangible shareholders’ equity

 

$

2,549,389

 

 

$

2,660,760

 

 

$

2,196,910

 

 

$

2,196,751

 

 

$

2,177,381

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end shares outstanding

 

 

92,652

 

 

 

94,746

 

 

 

68,397

 

 

 

69,261

 

 

 

69,846

 

Tangible book value per share:

 

$

27.52

 

 

$

28.08

 

 

$

32.12

 

 

$

31.72

 

 

$

31.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity

 

$

2,549,389

 

 

$

2,660,760

 

 

$

2,196,910

 

 

$

2,196,751

 

 

$

2,177,381

 

Total assets

 

$

31,743,499

 

 

$

32,185,708

 

 

$

22,092,817

 

 

$

22,375,221

 

 

$

22,354,241

 

Less: Goodwill and other intangible assets

 

 

(3,306,185

)

 

 

(3,310,075

)

 

 

(1,929,896

)

 

 

(1,931,144

)

 

 

(1,932,409

)

Tangible assets

 

$

28,437,314

 

 

$

28,875,633

 

 

$

20,162,921

 

 

$

20,444,077

 

 

$

20,421,832

 

Period end tangible equity to period end tangible assets ratio:

 

 

8.96

%

 

 

9.21

%

 

 

10.90

%

 

 

10.75

%

 

 

10.66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of allowance for credit losses to total loans to allowance for credit losses to total loans, excluding Warehouse Purchase Program loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses (X)

 

$

327,206

 

 

$

87,469

 

 

$

87,061

 

 

$

87,006

 

 

$

86,091

 

Total loans

 

$

19,127,195

 

 

$

18,845,346

 

 

$

10,673,345

 

 

$

10,587,375

 

 

$

10,414,022

 

Less: Warehouse Purchase Program loans

 

 

1,713,762

 

 

 

1,552,762

 

 

 

 

 

 

 

 

 

 

Total loans less Warehouse Purchase Program loans

 

$

17,413,433

 

 

$

17,292,584

 

 

$

10,673,345

 

 

$

10,587,375

 

 

$

10,414,022

 

Allowance for credit losses to total loans, excluding Warehouse Purchase Program loans

 

 

1.88

%

 

 

0.51

%

 

 

0.82

%

 

 

0.82

%

 

 

0.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

124,741

 

 

$

156,451

 

 

$

80,699

 

 

$

80,821

 

 

$

78,571

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

256,031

 

 

$

232,030

 

 

$

153,990

 

 

$

154,838

 

 

$

154,911

 

Noninterest income

 

 

34,388

 

 

 

35,506

 

 

 

30,673

 

 

 

29,958

 

 

 

28,144

 

Less: net (loss) gain on sale of assets

 

 

(385

)

 

 

(1,870

)

 

 

(3

)

 

 

2

 

 

 

58

 

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

 

 

34,773

 

 

 

37,376

 

 

 

30,676

 

 

 

29,956

 

 

 

28,086

 

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

 

$

290,804

 

 

$

269,406

 

 

$

184,666

 

 

$

184,794

 

 

$

182,997

 

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

 

 

42.90

%

 

 

58.07

%

 

 

43.70

%

 

 

43.74

%

 

 

42.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

124,741

 

 

$

156,451

 

 

$

80,699

 

 

$

80,821

 

 

$

78,571

 

Less: merger related expenses

 

 

544

 

 

 

46,402

 

 

 

 

 

 

 

 

 

 

Noninterest expense excluding merger related expenses

 

$

124,197

 

 

$

110,049

 

 

$

80,699

 

 

$

80,821

 

 

$

78,571

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

256,031

 

 

$

232,030

 

 

$

153,990

 

 

$

154,838

 

 

$

154,911

 

Noninterest income

 

 

34,388

 

 

 

35,506

 

 

 

30,673

 

 

 

29,958

 

 

 

28,144

 

Less: net (loss) gain on sale of assets

 

 

(385

)

 

 

(1,870

)

 

 

(3

)

 

 

2

 

 

 

58

 

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

 

 

34,773

 

 

 

37,376

 

 

 

30,676

 

 

 

29,956

 

 

 

28,086

 

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

 

$

290,804

 

 

$

269,406

 

 

$

184,666

 

 

$

184,794

 

 

$

182,997

 

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

 

 

42.71

%

 

 

40.85

%

 

 

43.70

%

 

 

43.74

%

 

 

42.94

%

 

Page 17 of 17