Close

Prosperity Bancshares, Inc.® Reports Second Quarter 2016 Earnings

- Second quarter 2016 earnings per share (diluted) of $0.98 - Second quarter net income of $68.071 million - Nonperforming assets remain low at 0.27% of second quarter average earning assets - Return (annualized) on second quarter average assets of 1.24% - Second quarter efficiency ratio of 42.46% - Returns (annualized) on second quarter average common equity of 7.70% and average tangible common equity of 17.15%(1)

July 27, 2016 6:30 AM EDT

HOUSTON, July 27, 2016 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended June 30, 2016 of $68.071 million or $0.98 per diluted common share. Additionally, nonperforming assets remain low at 0.27% of second quarter average earning assets.

"I am pleased to share the positive earnings we had for the second quarter of 2016, despite a large provision for credit losses and continued low interest rates. We showed impressive annualized returns on second quarter average tangible common equity of 17.15% and on second quarter average assets of 1.24%.   Our earnings were impacted by a $6.0 million provision for credit losses, larger than our provision for this same period in 2015," said David Zalman, Prosperity's Chairman and Chief Executive Officer.  

"Prosperity operates in markets across Texas and Oklahoma, some of which have been impacted more than others by the downturn in the energy industry.  We have experienced solid loan growth in the first six months of 2016 in our Central Texas, Bryan/College Station, Houston and Dallas/Ft. Worth areas, which have offset the markets affected more by the energy industry, such as West Texas, South Texas and Oklahoma.  We believe that we have seen the bottom in oil prices and that the energy industry should start experiencing job recoveries by the first quarter of 2017," continued Zalman.

"I am amazed at the resiliency in the markets we serve.  Austin, Dallas and San Antonio are three of the ten fastest growing cities in the U.S.  The Texas unemployment rate held steady in May 2016 at 4.4%, which is lower than the U.S. rate of 4.7%, while the Oklahoma unemployment rate was 4.7% in May, in line with the U.S. rate.  Home prices in Texas continue to rise, partly due to solid demand and low inventories, while home prices in Oklahoma also rose slightly," added Zalman.

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

(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.

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

Net income was $68.071 million for the three months ended June 30, 2016 compared with $71.932 million for the same period in 2015. Net income per diluted common share was $0.98 for the three months ended June 30, 2016 compared with $1.03 for the same period in 2015. Net income (excluding purchase accounting adjustments) was $62.359 million for the quarter ended June 30, 2016 compared with $63.800 million for the quarter ended June 30, 2015. Net income per diluted common share (excluding purchase accounting adjustments) was $0.90 for the three months ended June 30, 2016 compared with $0.91 for the three months ended June 30, 2015. The reconciliation of these non-GAAP financial measures is shown on page 13.  Annualized returns on average assets, average common equity and average tangible common equity for the three months ended June 30, 2016 were 1.24%, 7.70% and 17.15%(1), respectively.  Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 42.46% for the three months ended June 30, 2016.

Net interest income before provision for credit losses for the quarter ended June 30, 2016 was $158.467 million compared with $158.239 million during the same period in 2015, an increase of $228 thousand or 0.1%. Linked quarter net interest income before provision for credit losses decreased to $158.467 million compared with $166.257 million during the three months ended March 31, 2016, primarily due to a decrease in loan discount accretion of $5.190 million and a decrease in average interest-earning assets of 1.3% for the three months ended June 30, 2016.

The net interest margin on a tax equivalent basis was 3.37% for the three months ended June 30, 2016, compared with 3.39% for the same period in 2015. Linked quarter net interest margin on a tax equivalent basis was 3.37% for the three months ended June 30, 2016 compared with 3.48% for the three months ended March 31, 2016. Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis was 3.19% for the three months ended June 30, 2016, compared with 3.13% for the same period in 2015 and 3.21% for the three months ended March 31, 2016. The reconciliation of these non-GAAP financial measures is shown on page 13.  

Noninterest income was $28.473 million for the three months ended June 30, 2016 compared with $30.297 million for the same period in 2015, a decrease of $1.824 million or 6.0%. On a linked quarter basis, noninterest income decreased $2.320 million or 7.5% compared with the quarter ended March 31, 2016.

Noninterest expense was $79.235 million for the three months ended June 30, 2016 compared with $79.735 million for the same period in 2015,  a decrease of $500 thousand or 0.6%. On a linked quarter basis, noninterest expense decreased $1.293 million or 1.6% compared with the quarter ended March 31, 2016.

Results of Operations for the Six Months ended June 30, 2016

Net income was $137.022 million for the six months ended June 30, 2016 compared with $145.573 million for the same period in 2015.  Net income per diluted common share was $1.96 for the six months ended June 30, 2016 compared with $2.08 for the same period in 2015. Net income (excluding purchase accounting adjustments) was $122.598 million for the six months ended June 30, 2016 compared with $125.183 million for the six months ended June 30, 2015. Net income per diluted common share (excluding purchase accounting adjustments) was $1.75 for the six months ended June 30, 2016 compared with $1.79 for the six months ended June 30, 2015. The reconciliation of these non-GAAP financial measures is shown on page 13. Annualized returns on average assets, average common equity and average tangible common equity for the six months ended June 30, 2016 were 1.24%, 7.77% and 17.37%(1), respectively.  Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 41.75% for the six months ended June 30, 2016.

Net interest income before provision for credit losses for the six months ended June 30, 2016 was $324.724 million compared with $321.144 million for the same period in 2015, an increase of $3.580 million or 1.1%. The change was primarily due to an increase of 2.6% in average interest-earning assets, partially offset by a decrease in loan discount accretion of $9.451 million for the six months ended June 30, 2016. The net interest margin on a tax equivalent basis for the six months ended June 30, 2016 was 3.43% compared with 3.48% for the same period in 2015. Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis was 3.20% for the six months ended June 30, 2016 compared with 3.15% for the same period in 2015. The reconciliation of these non-GAAP financial measures is shown on page 13.

Noninterest income was $59.266 million for the six months ended June 30, 2016 compared with $58.718 million for the same period in 2015, an increase of $548 thousand or 0.9%. Noninterest expense was $159.763 million for the six months ended June 30, 2016 compared with $159.197 million for the same period in 2015, an increase of $566 thousand or 0.4%.    One-time pretax merger related expenses of $658 thousand related to the Tradition acquisition were recorded during the six months ended June 30, 2016.

Balance Sheet Information

At June 30, 2016, Prosperity had $21.796 billion in total assets, an increase of $110.023 million or 0.5%, compared with $21.686 billion at June 30, 2015.

Loans at June 30, 2016 were $9.650 billion, an increase of $535.673 million or 5.9%, compared with $9.114 billion at June 30, 2015. Linked quarter loans decreased $4.400 million from $9.654 billion at March 31, 2016.

As part of its commercial and industrial lending activities, Prosperity extends credit to oil and gas production and service companies. Oil and gas production loans are loans to companies directly involved in the exploration and/or production of oil and gas. Oil and gas service loans are loans to companies that provide services for oil and gas production and exploration. At June 30, 2016, oil and gas loans totaled $328.409 million or 3.4% of total loans, of which $156.734 million were to production companies and $171.675 million were to service companies. This compares with total oil and gas loans of $433.439 million or 4.8% of total loans at June 30, 2015, of which $216.898 million were to production companies and $216.541 million were to service companies. On a linked quarter basis, oil and gas loans decreased $34.417 million, from $362.826 million or 3.8% of total loans at March 31, 2016, of which $166.422 million were production loans and $196.404 million were service loans.

Deposits at June 30, 2016 were $17.219 billion, an increase of $217.481 million or 1.3%, compared with $17.002 billion at June 30, 2015. Linked quarter deposits decreased $653.621 million or 3.7% from $17.873 billion at March 31, 2016. The decrease primarily resulted from lower deposit balances for Prosperity's over 400 public fund customers due largely to seasonality.

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

Balance Sheet Data (at period end)

(In thousands)

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Sep 30, 2015

Jun 30, 2015

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Loans acquired (including new production since acquisition date):

   Tradition

$       233,340

$       232,160

$                  -

$                  -

$                  -

   All other loans

9,416,668

9,422,248

9,438,589

9,204,988

9,114,335

Total loans

$   9,650,008

$   9,654,408

$   9,438,589

$   9,204,988

$   9,114,335

Deposits assumed (including new deposits since acquisition date):

   Tradition

$       440,110

$       476,203

$                  -

$                  -

$                  -

   All other deposits

16,779,035

17,396,563

17,681,119

16,939,937

17,001,664

Total deposits

$ 17,219,145

$ 17,872,766

$ 17,681,119

$ 16,939,937

$ 17,001,664

Excluding loans acquired in the Tradition acquisition and new production at the acquired banking centers since the acquisition date, loans at June 30, 2016 increased $302.333 million or 3.3% compared with June 30, 2015 and, on a linked quarter basis, decreased $5.580 million or 0.1%.

Excluding deposits assumed in the Tradition acquisition and new deposits generated at the acquired banking centers since the acquisition date, deposits at June 30, 2016 decreased $222.629 million or 1.3% compared with June 30, 2015 and, on a linked quarter basis, decreased $617.528 million or 3.5%.

Asset Quality

Nonperforming assets totaled $52.130 million or 0.27% of quarterly average interest-earning assets at June 30, 2016, compared with $35.119 million or 0.19% of quarterly average interest-earning assets at June 30, 2015, and $56.985 million or 0.29% of quarterly average interest-earning assets at March 31, 2016.  

The allowance for credit losses was 0.87% of total loans at June 30, 2016, 0.89% of total loans at June 30, 2015 and 0.87% of total loans at March 31, 2016.  Excluding loans acquired that are accounted for under FASB Accounting Standards Codification ("ASC") Topics 310-20 and 310-30, the allowance for credit losses was 1.01% of remaining loans as of June 30, 2016, compared with 1.09% at June 30, 2015 and 1.03% at March 31, 2016(1).   

The provision for credit losses was $6.000 million for the three months ended June 30, 2016 compared with $500 thousand for the three months ended June 30, 2015 and $14.000 million for the three months ended March 31, 2016.  The provision for credit losses was $20.000 million for the six months ended June 30, 2016 compared with $1.750 million for the six months ended June 30, 2015.

Net charge-offs were $5.888 million for the three months ended June 30, 2016 compared with $491 thousand for the three months ended June 30, 2015 and $11.670 million for the three months ended March 31, 2016. Net charge-offs for the second quarter of 2016 were primarily comprised of one energy loan and an additional charge on one agricultural loan. Net charge-offs were  $17.558 million for the six months ended June 30, 2016 compared with $1.540 million for the six months ended June 30, 2015.

Conference Call

Prosperity's management team will host a conference call on Wednesday, July 27, 2016 at 10:30 a.m. Eastern Time (9:30 a.m. Central Time) to discuss Prosperity's second quarter 2016 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 7002992.

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 directly from Prosperity's home page by clicking the "Investor Relations" tab and then the "Presentations & Calls" link.

Non-GAAP Financial Measures

Prosperity's management uses certain non−GAAP financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity and the tangible equity to tangible assets ratio.  Further, as a result of acquisitions, and the related purchase accounting adjustments, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its net income and earnings per share (excluding purchase accounting adjustments) and its allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20, "Receivables-Nonrefundable Fees and Other Costs" and 310-30, "Receivables-Loans and Debt Securities Acquired with Deteriorated Credit Quality").  Prosperity believes these non-GAAP financial measures provide information useful to investors in understanding Prosperity's financial results and Prosperity believes that its presentation, together with the accompanying reconciliations, provides a complete understanding of factors and trends affecting Prosperity's business and allows investors to view performance in a manner similar to management, the entire financial services sector, bank stock analysts and bank regulators. Further, Prosperity believes that these non-GAAP measures provide useful information by excluding certain items that may not be indicative of its core operating earnings and business outlook.  These non-GAAP measures should not be considered a substitute for, nor of greater importance than, GAAP basis measures and results and Prosperity strongly encourages investors to review its consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names. Please refer to page 13 and the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures.

Dividend

Prosperity Bancshares, Inc. ("Prosperity Bancshares") declared a third quarter cash dividend of $0.30 per share, to be paid on October 3, 2016 to all shareholders of record as of September 16, 2016.

Stock Repurchase Program

On January 27, 2016, Prosperity Bancshares announced a stock repurchase program under which up to 5%, or approximately 3.54 million shares, of its outstanding common stock may be acquired over the next twelve months at the discretion of management.  As of June 30, 2016, Prosperity Bancshares had repurchased an aggregate of 1.24 million shares of its common stock under this program at an average weighted average price of $40.98 per share. During the second quarter of 2016, Prosperity Bancshares repurchased 85 thousand shares of its common stock at an average weighted price of $45.40 per share. 

Acquisition of Tradition Bancshares, Inc.

On January 1, 2016, Prosperity Bancshares completed the acquisition of Tradition Bancshares, Inc. and its wholly-owned subsidiary Tradition Bank headquartered in Houston, Texas. Tradition Bank operated 7 banking offices in the Houston, Texas area, including its main office in Bellaire, 3 banking centers in Katy and 1 banking center in The Woodlands. As of December 31, 2015, Tradition Bancshares, Inc., on a consolidated basis, reported total assets of $547.963 million, total loans of $253.315 million, total deposits of $488.928 million and shareholders' equity of $43.103 million.

Under the terms of the definitive agreement, Prosperity Bancshares issued 679,528 shares of Prosperity Bancshares common stock plus $39.0 million in cash for all outstanding shares of Tradition Bancshares, Inc. capital stock.

Prosperity Bancshares, Inc. ®

As of June 30, 2016, Prosperity Bancshares, Inc. ® is a $21.796 billion Houston, Texas based regional financial holding company, formed in 1983. Operating under a community banking philosophy and seeking to develop broad customer relationships based on service and convenience, Prosperity offers a variety of traditional loan and deposit products to its customers, which consist primarily of small and medium sized businesses and consumers. In addition to established banking products, Prosperity offers a complete line of services including: Internet Banking services at www.prosperitybankusa.com, Retail Brokerage Services, Credit Cards, MasterMoney Debit Cards, 24 hour voice response banking, Trust and Wealth Management, Mortgage Services, Cash Management and Mobile Banking.

Prosperity currently operates 245 full-service banking locations: 65 in the Houston area, including The Woodlands; 29 in the South Texas area including Corpus Christi and Victoria; 36 in the Dallas/Fort Worth area; 22 in the East Texas area; 29 in the Central Texas area including Austin and San Antonio; 34 in the West Texas area including Lubbock, Midland-Odessa and Abilene; 16 in the Bryan/College Station area, 6 in the Central Oklahoma area and 8 in the Tulsa, Oklahoma area.

 

Bryan/College Station Area -

Fort Worth - 

Uptown

West Texas Area -  

Bryan

Haltom City

Waugh Drive

Abilene -

Bryan-29thStreet

Keller

Westheimer

Antilley Road

Bryan-East 

Roanoke

West University

Barrow Street

Bryan-North

Stockyards

Woodcreek

Cypress Street

Caldwell

Judge Ely

College Station

Other Dallas/Fort Worth

Other Houston Area

Mockingbird

Crescent Point

Locations -

Locations - 

Hearne

Arlington

Angleton

Lubbock - 

Huntsville

Azle

Bay City

4thStreet

Madisonville

Ennis

Beaumont

66thStreet

Navasota

Gainesville

Cinco Ranch

82ndStreet

New Waverly

Glen Rose

Cleveland

86thStreet

Rock Prairie

Granbury

East Bernard

98thStreet

Southwest Parkway

Mesquite

El Campo

Avenue Q

Tower Point

Muenster

Dayton

North University

Wellborn Road

Sanger

Galveston 

Texas Tech Student Union

Waxahachie

Groves

Central Texas Area -

Weatherford

Hempstead

Midland - 

Austin -

Hitchcock 

Wadley

Allandale

East Texas Area -

Katy-Spring Green

Wall Street

Cedar Park

Athens

Liberty 

Congress

Blooming Grove

Magnolia

Odessa -

Lakeway

Canton

Magnolia Parkway

Grandview

Liberty Hill

Carthage

Mont Belvieu

Grant

Northland

Corsicana

Nederland

Kermit Highway

Oak Hill

Crockett

Needville

Parkway

Research Blvd

Eustace

Rosenberg

Westlake

Gilmer

Shadow Creek

Other West Texas Area Locations -

Grapeland

Spring

Big Spring

Other Central Texas Area Locations -

Gun Barrel City

The Woodlands-College Park

Brownfield

Bastrop

Jacksonville

The Woodlands-I-45

Brownwood

Canyon Lake

Kerens

The Woodlands-Research Forest

Cisco

Dime Box

Longview

Tomball

Comanche

Dripping Springs

Mount Vernon

Waller

Early

Elgin

Palestine

West Columbia

Floydada

Flatonia

Rusk

Wharton

Gorman

Georgetown

Seven Points

Winnie

Levelland

Gruene

Teague

Wirt

Littlefield

Kingsland

Tyler-Beckham

Merkel

La Grange

Tyler-South Broadway

South Texas Area -

Plainview

Lexington

Tyler-University

Corpus Christi -

San Angelo

New Braunfels

Winnsboro

Calallen

Slaton

Pleasanton

Carmel  

Snyder

Round Rock

Houston Area -

Northwest  

San Antonio

Houston - 

Saratoga

Oklahoma

Schulenburg

Aldine

Timbergate

Central Oklahoma Area-

Seguin 

Alief

Water Street

Oklahoma City - 

Smithville

Bellaire (Tradition)

23rd Street

Thorndale

Beltway

Other South Texas Area

Expressway

Weimar

Clear Lake

 Locations - 

I-240

Copperfield

Alice

Memorial

Dallas/Fort Worth Area - 

Cypress 

Aransas Pass

Dallas - 

Downtown

Beeville

Other Central Oklahoma Area

Abrams Centre

Eastex

Colony Creek

 Locations - 

Balch Springs

Fairfield

Cuero

Edmond

Camp Wisdom

First Colony

Edna

Norman

Cedar Hill

Fry Road

Goliad 

Dallas – Central Expressway

Gessner

Gonzales

Tulsa Area-

Forest Park

Gladebrook

Hallettsville

Tulsa -

Frisco

Grand Parkway

Kingsville

Garnett

Frisco-West 

Heights

Mathis

Harvard

Kiest

Highway 6 West

Padre Island

Memorial

McKinney

Little York

Palacios

Sheridan

McKinney-Stonebridge

Medical Center

Port Lavaca 

S. Harvard

Midway

Memorial Drive

Portland

Utica Tower

Northwest Highway

Northside

Rockport

Yale

Plano

Pasadena

Sinton

Preston Forest

Pecan Grove

Taft 

Other Tulsa Area Locations - 

Preston Road

Pin Oak

Victoria

Owasso

Red Oak

River Oaks

Victoria-Navarro

Sachse 

Sugar Land 

Victoria-North

The Colony 

SW Medical Center

Yoakum

Turtle Creek 

Tanglewood

Yorktown

Westmoreland

The Plaza

 

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity's management on the conference call may contain, forward-looking statements within the meaning of the securities laws that are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries.  These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties, many of which are outside of Prosperity's control, which may cause actual results to differ materially from those expressed or implied by the forward-looking statements.  These risks and uncertainties include but are not limited to whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives.  Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity's securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate, interest rate and commodity price fluctuations; and weather.  These and various other factors are discussed in Prosperity Bancshares' Annual Report on Form 10-K for the year ended December 31, 2015 and other reports and statements Prosperity Bancshares has filed with the SEC. Copies of the SEC filings for Prosperity Bancshares® may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Jun 30, 2016

Mar 31, 2016

 Dec 31, 2015 

 Sep 30, 2015 

 Jun 30, 2015 

Balance Sheet Data

 (at period end)

Total loans

$   9,650,008

$   9,654,408

$     9,438,589

$    9,204,988

$    9,114,335

Investment securities(A)

9,274,651

9,448,704

9,502,427

9,530,761

9,698,079

Federal funds sold 

484

1,386

1,418

996

1,451

Allowance for credit losses

(83,826)

(83,714)

(81,384)

(81,003)

(80,972)

Cash and due from banks

333,208

334,592

562,544

300,230

353,047

Goodwill

1,903,451

1,903,451

1,868,827

1,881,955

1,881,955

Core deposit intangibles, net

44,861

47,195

49,417

51,712

54,068

Other real estate owned

15,677

16,695

2,963

3,271

2,806

Fixed assets, net

273,104

277,951

267,996

271,650

275,347

Other assets

384,692

377,677

424,419

402,676

386,171

Total assets

$ 21,796,310

$ 21,978,345

$  22,037,216

$  21,567,236

$  21,686,287

Noninterest-bearing deposits

$   5,016,637

$   5,112,943

$     5,136,579

$    5,093,175

$    5,040,628

Interest-bearing deposits

12,202,508

12,759,823

12,544,540

11,846,762

11,961,036

Total deposits

17,219,145

17,872,766

17,681,119

16,939,937

17,001,664

Other borrowings

606,049

186,225

491,399

786,571

886,741

Securities sold under repurchase agreements

320,001

304,204

315,253

310,038

334,189

Junior subordinated debentures

-

7,217

-

-

-

Other liabilities

106,531

108,873

86,535

119,451

106,408

Total liabilities

18,251,726

18,479,285

18,574,306

18,155,997

18,329,002

Shareholders' equity(B)

3,544,584

3,499,060

3,462,910

3,411,239

3,357,285

Total liabilities and equity

$ 21,796,310

$ 21,978,345

$  22,037,216

$  21,567,236

$  21,686,287

(A)

Includes $2,496, $3,286, $3,138, $3,788 and $4,655 in unrealized gains on available for sale securities for the quarterly periods ended June 30, 2016, March 31, 2016, December 31, 2015, September 30, 2015 and June 30, 2015, respectively.

(B)

Includes $1,623, $2,136, $2,040, $2,462 and $3,026 in after-tax unrealized gains on available for sale securities for the quarterly periods ended June 30, 2016, March 31, 2016, December 31, 2015, September 30, 2015 and June 30, 2015, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Year-to-Date

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Sep 30, 2015

Jun 30, 2015

Jun 30, 2016

Jun 30, 2015

Income Statement Data

Interest income:

Loans

$     118,297

$      124,522

$     114,234

$    116,911

$    119,404

$     242,819

$     244,282

Securities(C)

51,097

52,573

48,301

48,610

48,530

103,670

97,092

Federal funds sold and other earning assets

65

96

37

22

47

161

212

Total interest income

169,459

177,191

162,572

165,543

167,981

346,650

341,586

Interest expense:

Deposits

10,045

10,206

8,575

8,753

9,169

20,251

18,746

Other borrowings

710

482

541

473

365

1,192

494

Securities sold under repurchase agreements

234

212

198

209

208

446

411

Junior subordinated debentures

3

34

-

-

-

37

791

Total interest expense

10,992

10,934

9,314

9,435

9,742

21,926

20,442

Net interest income

158,467

166,257

153,258

156,108

158,239

324,724

321,144

Provision for credit losses

6,000

14,000

500

5,310

500

20,000

1,750

Net interest income after provision for credit losses

152,467

152,257

152,758

150,798

157,739

304,724

319,394

Noninterest income:

Nonsufficient funds (NSF) fees

8,031

8,189

8,974

9,082

8,310

16,220

16,228

Credit card, debit card and ATM card income 

5,929

5,827

5,938

5,955

6,003

11,756

11,641

Service charges on deposit accounts

4,610

4,590

4,289

4,438

4,189

9,200

8,368

Trust income

1,762

2,027

1,988

1,986

2,047

3,789

4,056

Mortgage income

1,772

1,471

1,289

1,770

1,513

3,243

2,661

Brokerage income

1,286

1,290

1,407

1,596

1,541

2,576

2,950

Bank owned life insurance income

1,473

1,383

1,394

1,384

1,390

2,856

2,770

Net gain on sale of assets

332

1,020

581

173

270

1,352

1,649

Other noninterest income

3,278

4,996

4,423

5,396

5,034

8,274

8,395

Total noninterest income

28,473

30,793

30,283

31,780

30,297

59,266

58,718

Noninterest expense:

Salaries and benefits

48,224

50,114

48,500

46,587

47,819

98,338

97,785

Net occupancy and equipment

5,741

5,624

5,774

6,088

5,812

11,365

11,776

Credit and debit card, data processing and software amortization

4,164

4,430

3,996

3,924

4,045

8,594

7,862

Regulatory assessments and FDIC insurance

3,447

3,430

2,460

3,366

4,253

6,877

8,607

Core deposit intangibles amortization

2,334

2,222

2,295

2,356

2,390

4,556

4,879

Depreciation

3,286

3,349

3,310

3,313

3,420

6,635

6,336

Communications

2,981

2,939

2,814

2,663

2,835

5,920

5,644

Other real estate expense

50

42

241

123

129

92

261

Net loss (gain) on sale of other real estate

347

(14)

52

(68)

(32)

333

(18)

Other noninterest expense

8,661

8,392

8,467

8,078

9,064

17,053

16,065

Total noninterest expense

79,235

80,528

77,909

76,430

79,735

159,763

159,197

Income before income taxes

101,705

102,522

105,132

106,148

108,301

204,227

218,915

Provision for income taxes

33,634

33,571

34,657

35,550

36,369

67,205

73,342

Net income available to common shareholders

$       68,071

$        68,951

$       70,475

$       70,598

$      71,932

$     137,022

$     145,573

(C)

 Interest income on securities was reduced by net premium amortization of $10,407, $10,253, $13,775, $14,845 and $15,466 for the three month periods ended June 30, 2016, March 31, 2016, December 31, 2015, September 30, 2015 and June 30, 2015, respectively, and $20,660 and $29,610 for the six month periods ended June 30, 2016 and June 30, 2015, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

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

Three Months Ended

Year-to-Date

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Sep 30, 2015

Jun 30, 2015

Jun 30, 2016

Jun 30, 2015

Profitability

Net income

$       68,071

$        68,951

$       70,475

$       70,598

$       71,932

$     137,022

$     145,573

Basic earnings per share

$           0.98

$             0.98

$            1.01

$           1.01

$           1.03

$           1.96

$           2.08

Diluted earnings per share

$           0.98

$             0.98

$            1.01

$           1.01

$           1.03

$           1.96

$           2.08

Return on average assets(D) 

1.24%

1.24%

1.30%

1.30%

1.33%

1.24%

1.35%

Return on average common equity(D) 

7.70%

7.85%

8.17%

8.31%

8.61%

7.77%

8.80%

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

17.15%

17.60%

18.56%

19.30%

20.49%

17.37%

21.16%

Tax equivalent net interest margin(F)

3.37%

3.48%

3.24%

3.30%

3.39%

3.43%

3.48%

Efficiency ratio(G)

42.46%

41.08%

42.58%

40.72%

42.35%

41.75%

42.09%

Liquidity and Capital Ratios

Equity to assets

16.26%

15.92%

15.71%

15.82%

15.48%

16.26%

15.48%

Common equity tier 1 capital

13.66%

13.20%

13.55%

13.37%

12.91%

13.66%

12.91%

Tier 1 risk-based capital

13.66%

13.20%

13.55%

13.37%

12.91%

13.66%

12.91%

Total risk-based capital

14.37%

13.90%

14.25%

14.09%

13.63%

14.37%

13.63%

Tier 1 leverage capital

8.11%

7.70%

7.97%

7.65%

7.35%

8.11%

7.35%

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

8.04%

7.73%

7.68%

7.53%

7.20%

8.04%

7.20%

Other Data

Weighted-average shares used in computing earnings per share

Basic

69,565

70,174

70,021

70,041

70,037

69,869

70,035

Diluted

69,574

70,181

70,032

70,053

70,053

69,877

70,054

Period end shares outstanding

69,480

69,543

70,022

70,040

70,040

69,480

70,040

Cash dividends paid per common share

$       0.3000

$        0.3000

$       0.3000

$       0.2725

$       0.2725

$       0.6000

$       0.5450

Book value per share

$         51.02

$          50.32

$         49.45

$         48.70

$         47.93

$         51.02

$         47.93

Tangible book value per share(E)

$         22.97

$          22.27

$         22.06

$         21.10

$         20.29

$         22.97

$         20.29

Common Stock Market Price

High

$         54.57

$          47.50

$         57.04

$         59.97

$         59.30

$         54.57

$         59.30

Low

43.28

33.57

46.23

43.76

50.91

33.57

45.01

Period end closing price

50.99

46.39

47.86

49.11

57.74

50.99

57.74

Employees – FTE

3,106

3,132

3,037

3,051

3,065

3,106

3,065

Number of banking centers

245

246

241

244

245

245

245

(D)

Interim periods annualized.

(E)

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

(F)

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

(G)

Calculated by dividing total noninterest expense, excluding credit loss provisions, by net interest income plus noninterest income, excluding net gains and losses on the sale of assets.  Additionally, taxes are not part of this calculation. 

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS 

Three Months Ended

Jun 30, 2016

Mar 31, 2016

Jun 30, 2015

AverageBalance

InterestEarned/InterestPaid

AverageYield/Rate

(J)

AverageBalance

InterestEarned/InterestPaid

AverageYield/ Rate

(J)

AverageBalance

InterestEarned/InterestPaid

AverageYield/Rate

(J)

Interest-Earning Assets: 

Loans

$   9,660,065

$     118,297

4.93%

$   9,700,554

$  124,522

5.16%

$   9,133,625

$     119,404

5.24%

Investment securities

9,436,896

51,097

2.18%

(H)

9,630,496

52,573

2.20%

(H)

9,688,961

48,530

2.01%

(H)

   Federal funds sold and other earning assets

68,268

65

0.38%

80,400

96

0.48%

79,659

47

0.24%

  Total interest-earning assets 

19,165,229

169,459

3.56%

19,411,450

177,191

3.67%

18,902,245

167,981

3.56%

Allowance for credit losses 

(83,036)

(83,883)

(80,868)

Noninterest-earning assets 

2,826,205

2,937,937

2,817,644

  Total assets

$ 21,908,398

$ 22,265,504

$ 21,639,021

Interest-Bearing Liabilities: 

Interest-bearing demand deposits

$   4,108,305

$          2,569

0.25%

$   4,442,652

$       2,784

0.25%

$   3,891,682

$          2,227

0.23%

Savings and money market deposits

5,734,739

3,832

0.27%

5,820,161

3,885

0.27%

5,476,931

3,374

0.25%

Certificates and other time deposits 

2,517,896

3,644

0.58%

2,577,676

3,537

0.55%

2,821,058

3,568

0.51%

Other borrowings 

489,616

710

0.58%

361,778

482

0.54%

684,371

365

0.21%

Securities sold under repurchase agreements 

322,274

234

0.29%

306,192

212

0.28%

333,220

208

0.25%

Junior subordinated debentures 

555

3

2.17%

7,217

34

1.89%

-

-

  Total interest-bearing liabilities 

13,173,385

10,992

0.34%

(I)

13,515,676

10,934

0.33%

(I)

13,207,262

9,742

0.30%

(I)

Noninterest-bearing liabilities: 

Noninterest-bearing demand deposits

5,099,736

5,085,456

4,992,301

Other liabilities 

98,023

149,379

98,133

  Total liabilities

18,371,144

18,750,511

18,297,696

Shareholders' equity 

3,537,254

3,514,993

3,341,325

  Total liabilities and shareholders' equity 

$ 21,908,398

$ 22,265,504

$ 21,639,021

Net interest income and margin 

$     158,467

3.33%

$  166,257

3.44%

$     158,239

3.36%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

1,968

1,836

1,563

Net interest income and margin (tax equivalent basis)

$     160,435

3.37%

$  168,093

3.48%

$     159,802

3.39%

(H)

Yield on securities was impacted by net premium amortization of $10,407, $10,253 and $15,466 for the three month periods ended June 30, 2016, March 31, 2016 and June 30, 2015, respectively.

(I)

Total cost of funds, including noninterest bearing deposits, was 0.24%, 0.24% and 0.21% for the three months ended June 30, 2016, March 31, 2016 and June 30, 2015, respectively.

(J)

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

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS 

Year-to-Date

Jun 30, 2016

Jun 30, 2015

AverageBalance

InterestEarned/InterestPaid

AverageYield/Rate

(M)

AverageBalance

InterestEarned/InterestPaid

AverageYield/Rate

(M)

Interest-Earning Assets: 

Loans

$  9,680,309

$     242,819

5.04%

$  9,161,349

$     244,282

5.38%

Investment securities

9,533,696

103,670

2.19%

(K)

9,466,434

97,092

2.07%

(K)

 

Federal funds sold and other earning assets

74,334

161

0.44%

173,147

212

0.25%

      Total interest-earning assets 

19,288,339

346,650

3.61%

18,800,930

$     341,586

3.66%

Allowance for credit losses 

(83,459)

(80,775)

Noninterest-earning assets 

2,882,072

2,843,739

      Total assets

$22,086,952

$21,563,894

Interest-Bearing Liabilities: 

Interest-bearing demand deposits

$  4,275,478

$          5,353

0.25%

$  4,034,489

$          4,810

0.24%

Savings and money market deposits

5,777,450

7,717

0.27%

5,509,326

6,779

0.25%

Certificates and other time deposits 

2,547,786

7,181

0.57%

2,888,176

7,157

0.50%

Other borrowings

425,697

1,192

0.56%

379,936

494

0.26%

Securities sold under repurchase agreements 

314,233

446

0.29%

336,824

411

0.25%

Junior subordinated debentures 

3,886

37

1.91%

59,374

791

2.69%

      Total interest-bearing liabilities 

13,344,530

21,926

0.33%

(L)

13,208,125

20,442

0.31%

(L)

Noninterest-bearing liabilities: 

Noninterest-bearing demand deposits

5,092,596

4,946,138

Other liabilities 

123,700

99,375

      Total liabilities

18,560,826

18,253,638

Shareholders' equity 

3,526,126

3,310,256

      Total liabilities and shareholders' equity 

$22,086,952

$21,563,894

Net interest income and margin 

$     324,724

3.39%

$     321,144

3.44%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

3,804

3,227

    

Net interest income and margin (tax equivalent basis)

$     328,528

3.43%

$     324,371

3.48%

(K)

Yield on securities was impacted by net premium amortization of $20,660 and $29,610 for the six month periods ended June 30, 2016 and 2015, respectively.

(L)

Total cost of funds, including noninterest bearing deposits, was 0.24% and 0.23% for the six month periods ended June 30, 2016 and 2015, respectively.

(M)

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

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands, except per share data)

Three Months Ended

Year -to-Date

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Sep 30, 2015

Jun 30, 2015

Jun 30, 2016

Jun 30, 2015

Adjustment to Loan Yield (N)

Interest on loans, as reported

$     118,297

$      124,522

$     114,234

$    116,911

$     119,404

$     242,819

$     244,282

   Purchase accounting adjustment- loan discount accretion

ASC 310-20

(5,833)

(6,663)

(6,066)

(7,060)

(10,388)

(12,496)

(21,101)

ASC 310-30

(3,471)

(7,831)

(1,773)

(3,974)

(3,214)

(11,302)

(12,148)

Total

(9,304)

(14,494)

(7,839)

(11,034)

(13,602)

(23,798)

(33,249)

Interest on loans excluding discount accretion

$     108,993

$      110,028

$     106,395

$    105,877

$     105,802

$     219,021

$     211,033

Average loans

$ 9,660,065

$   9,700,554

$  9,322,399

$ 9,156,679

$ 9,133,625

$ 9,680,309

$ 9,161,349

Loan yield excluding purchase accounting adjustment

4.54%

4.56%

4.53%

4.59%

4.65%

4.55%

4.65%

Loan yield, as reported

4.93%

5.16%

4.86%

5.07%

5.24%

5.04%

5.38%

Adjustment to Securities Yield (N)

Interest on securities, as reported

$       51,097

$        52,573

$       48,301

$       48,610

$       48,530

$     103,670

$       97,092

      Purchase accounting adjustment-securities amortization

948

1,722

1,578

1,565

1,579

2,670

3,226

Interest on securities excluding amortization

$       52,045

$        54,295

$       49,879

$       50,175

$       50,109

$     106,340

$     100,318

Average securities

$ 9,436,896

$   9,630,496

$  9,524,084

$ 9,706,373

$ 9,688,961

$ 9,533,696

$ 9,466,434

Securities yield excluding purchase accounting adjustment

2.22%

2.27%

2.08%

2.05%

2.07%

2.24%

2.14%

Securities yield, as reported

2.18%

2.20%

2.01%

1.99%

2.01%

2.19%

2.07%

Adjustment to Time Deposits Yield (N)

Interest on time deposits, as reported

$         3,644

$          3,537

$         3,253

$         3,400

$         3,568

$         7,181

$         7,157

       Purchase accounting adjustment-time deposit amortization

178

182

195

220

220

360

640

Interest on time deposits excluding amortization

$         3,822

$          3,719

$         3,448

$         3,620

$         3,788

$         7,541

$         7,797

Average time deposits

$ 2,517,896

$   2,577,676

$  2,560,527

$ 2,685,346

$ 2,821,058

$ 2,547,786

$ 2,888,176

Time deposits yield excluding purchase accounting adjustment

0.61%

0.58%

0.53%

0.53%

0.54%

0.60%

0.54%

Time deposits yield, as reported

0.58%

0.55%

0.50%

0.50%

0.51%

0.57%

0.50%

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

3.19%

3.21%

3.11%

3.10%

3.13%

3.20%

3.15%

Net Interest Margin (tax equivalent basis), as reported

3.37%

3.48%

3.24%

3.30%

3.39%

3.43%

3.48%

Net income available to common shareholders, as reported

$       68,071

$        68,951

$       70,475

$       70,598

$       71,932

$     137,022

$     145,573

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

(5,712)

(8,712)

(4,328)

(6,444)

(8,132)

(14,424)

(20,390)

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

$       62,359

$        60,239

$       66,147

$       64,154

$       63,800

$     122,598

$     125,183

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

$           0.90

$             0.86

$            0.94

$           0.92

$           0.91

$           1.75

$           1.79

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

$           0.90

$             0.86

$            0.94

$           0.92

$           0.91

$           1.75

$           1.79

 

Acquired Loans Accounted for Under ASC 310-20

Acquired Loans Accounted forUnder ASC 310-30

Total Loans Accounted forUnder ASC 310-20 and 310-30

Balance atAcquisitionDate

Balance atMar 31, 2016

Balance atJun 30, 2016

Balance atAcquisitionDate

Balance atMar 31, 2016

Balance atJun 30, 2016

Balance atAcquisitionDate

Balance atMar 31, 2016

Balance atJun 30, 2016

Loan marks:

Previously acquired banks (P)

$         225,589

$           47,386

$          41,851

$            131,906

$           27,928

$          26,010

$            357,495

$        75,314

$          67,861

2016 acquisition (Q)

3,491

3,123

2,821

10,222

6,126

4,469

13,713

9,249

7,290

Total

229,080

50,509

44,672

142,128

34,054

30,479

371,208

84,563

75,151

Acquired portfolio loan balances:

Previously acquired banks (P)

5,456,934

1,289,661

1,181,003

255,846

60,917

56,223

5,712,780

1,350,578

1,237,226

2016 acquisition (Q)

234,064

216,631

201,687

19,375

12,673

9,348

253,439

229,304

211,035

Total

5,690,998

1,506,292

1,382,690

275,221

73,590

65,571

5,966,219

(R)

1,579,882

1,448,261

Acquired portfolio loan balances less loan marks

$      5,461,918

$      1,455,783

$     1,338,018

$            133,093

$           39,536

$          35,092

$        5,595,011

$  1,495,319

$     1,373,110

(N) 

Non-GAAP financial measure.

(O)

Using effective tax rate of 33.1%, 32.7%, 33.0%, 33.5% and 33.6% for the three month periods ended June 30, 2016, March 31, 2016, December 31, 2015, September 30, 2015 and June 30, 2015, respectively, and 32.9% and 33.5% for the six month periods ended June 30, 2016 and 2015, respectively.

(P)

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

(Q)

Tradition Bank was acquired on January 1, 2016. During the first quarter of 2016, Tradition Bank added $253.4 million in loans with related purchase accounting adjustments of $13.7million at acquisition date. 

(R)

Actual principal balances acquired.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Jun 30, 2016

 Mar 31, 2016 

 Dec 31, 2015 

 Sep 30, 2015 

 Jun 30, 2015 

YIELD TREND (S)

Interest-Earning Assets: 

Loans

4.93%

5.16%

4.86%

5.07%

5.24%

Investment securities (T) 

2.18%

2.20%

2.01%

1.99%

2.01%

Federal funds sold and other earning assets

0.38%

0.48%

0.22%

0.16%

0.24%

  Total interest-earning assets 

3.56%

3.67%

3.41%

3.47%

3.56%

Interest-Bearing Liabilities: 

Interest-bearing demand deposits

0.25%

0.25%

0.21%

0.21%

0.23%

Savings and money market deposits

0.27%

0.27%

0.24%

0.24%

0.25%

Certificates and other time deposits 

0.58%

0.55%

0.50%

0.50%

0.51%

Other borrowings

0.58%

0.54%

0.26%

0.21%

0.21%

Securities sold under repurchase agreements

0.29%

0.28%

0.25%

0.25%

0.25%

Junior subordinated debentures 

2.17%

1.89%

  Total interest-bearing liabilities 

0.34%

0.33%

0.28%

0.29%

0.30%

Net Interest Margin 

3.33%

3.44%

3.22%

3.27%

3.36%

Net Interest Margin (tax equivalent)

3.37%

3.48%

3.24%

3.30%

3.39%

(S)

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

(T)

Yield on securities was impacted by net premium amortization of $10,407, $10,253, $13,775, $14,845 and $15,466 for the three month periods ended June 30, 2016,  March 31, 2016, December 31, 2015, September 30, 2015 and June 30, 2015, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Sep 30, 2015

Jun 30, 2015

Balance Sheet Averages

Total loans

$   9,660,065

$   9,700,554

$   9,322,399

$   9,156,679

$   9,133,625

Investment securities

9,436,896

9,630,496

9,524,084

9,706,373

9,688,961

Federal funds sold and other earning assets

68,268

80,400

65,695

55,000

79,659

Total interest-earning assets

19,165,229

19,411,450

18,912,178

18,918,052

18,902,245

Allowance for credit losses

(83,036)

(83,883)

(81,230)

(80,793)

(80,868)

Cash and due from banks

227,570

274,535

257,986

237,191

241,110

Goodwill

1,903,451

1,899,667

1,881,812

1,881,955

1,881,955

Core deposit intangibles, net

46,059

48,314

50,545

52,909

55,245

Other real estate

15,549

6,077

3,014

3,096

2,972

Fixed assets, net

276,727

279,179

270,800

273,818

276,761

Other assets

356,849

430,165

390,011

370,181

359,601

Total assets

$ 21,908,398

$ 22,265,504

$ 21,685,116

$ 21,656,409

$ 21,639,021

Noninterest-bearing deposits

$   5,099,736

$   5,085,456

$   5,124,630

$   5,078,234

$   4,992,301

Interest-bearing demand deposits

4,108,305

4,442,652

3,767,138

3,663,114

3,891,682

Savings and money market deposits

5,734,739

5,820,161

5,511,240

5,492,326

5,476,931

Certificates and other time deposits

2,517,896

2,577,676

2,560,527

2,685,346

2,821,058

Total deposits

17,460,676

17,925,945

16,963,535

16,919,020

17,181,972

Other borrowings

489,616

361,778

839,164

886,787

684,371

Securities sold under repurchase agreements

322,274

306,192

314,278

331,286

333,220

Junior subordinated debentures

555

7,217

-

-

-

Other liabilities

98,023

149,379

116,860

121,360

98,133

Shareholders' equity

3,537,254

3,514,993

3,451,279

3,397,956

3,341,325

Total liabilities and equity

$ 21,908,398

$ 22,265,504

$ 21,685,116

$ 21,656,409

$ 21,639,021

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Sep 30, 2015

Jun 30, 2015

Period End Balances

Loan Portfolio

Commercial and industrial

$   1,299,310

13.5%

$   1,337,189

14.9%

$   1,293,162

14.9%

$   1,243,656

14.9%

$   1,221,078

14.7%

Construction, land development and other land loans

1,167,286

12.1%

1,173,524

12.2%

1,073,198

11.4%

1,072,985

11.7%

1,068,056

11.7%

1-4 family residential

2,424,868

25.1%

2,379,503

24.6%

2,360,798

25.0%

2,318,841

25.2%

2,289,114

25.1%

Home equity

283,212

2.9%

283,686

2.9%

279,867

2.9%

277,744

3.0%

273,538

3.0%

Commercial real estate (includes multi-family residential)

3,229,556

33.5%

3,229,706

33.5%

3,131,083

33.2%

2,992,726

32.5%

2,958,239

32.5%

Agriculture (includes farmland)

657,633

6.8%

641,293

6.6%

648,818

6.9%

618,563

6.7%

600,745

6.6%

Consumer and other

259,734

2.7%

246,681

1.5%

252,579

1.5%

275,297

1.6%

270,126

1.6%

Energy

328,409

3.4%

362,826

3.8%

399,084

4.2%

405,176

4.4%

433,439

4.8%

Total loans

$   9,650,008

$   9,654,408

$   9,438,589

$   9,204,988

$   9,114,335

Deposit Types

Noninterest-bearing DDA

$   5,016,637

29.1%

$   5,112,943

28.6%

$   5,136,579

29.1%

$   5,093,175

30.1%

$   5,040,628

29.7%

Interest-bearing DDA

3,976,839

23.1%

4,382,999

24.5%

4,481,575

25.3%

3,604,798

21.3%

3,746,939

22.0%

Money market

3,687,602

21.4%

3,812,420

21.3%

3,639,187

20.6%

3,716,094

21.9%

3,607,000

21.2%

Savings

2,022,327

11.8%

2,017,980

11.3%

1,940,855

11.0%

1,896,725

11.2%

1,853,322

10.9%

Certificates and other time deposits

2,515,740

14.6%

2,546,424

14.3%

2,482,923

14.0%

2,629,145

15.5%

2,753,775

16.2%

Total deposits

$ 17,219,145

$ 17,872,766

$ 17,681,119

$ 16,939,937

$ 17,001,664

Loan to Deposit Ratio

56.0%

54.0%

53.4%

54.3%

53.6%

Construction Loans

Single family residential

   construction

$       410,456

35.0%

$       407,519

34.5%

$       353,706

32.9%

$       351,169

32.6%

$       354,211

33.0%

Land development

85,488

7.3%

84,141

7.1%

88,239

8.2%

84,040

7.8%

84,864

7.9%

Raw land

161,402

13.8%

174,546

14.8%

153,274

14.3%

143,955

13.4%

145,885

13.6%

Residential lots

131,807

11.3%

126,881

10.8%

130,596

12.1%

131,793

12.3%

127,671

11.9%

Commercial lots

83,725

7.1%

80,286

6.8%

87,375

8.1%

84,162

7.8%

87,719

8.2%

Commercial construction and other

298,713

25.5%

306,742

26.0%

262,783

24.4%

281,231

26.1%

271,833

25.4%

Net unaccreted discount

(4,305)

(6,591)

(2,775)

(3,365)

(4,127)

Total construction loans

$   1,167,286

$   1,173,524

$   1,073,198

$   1,072,985

$   1,068,056

 

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

Collateral Type

Houston

Dallas

Austin

OK City

Tulsa

Other (U) 

Total

Shopping center/retail

$         205,200

$   44,092

$   29,506

$   28,670

$ 27,653

$ 114,698

$    449,819

Commercial & industrial buildings

83,725

31,233

10,056

11,390

9,486

68,714

214,604

Office buildings

84,554

133,602

18,556

39,153

7,519

80,473

363,857

Medical buildings

52,530

8,724

53

27,820

8,101

57,047

154,275

Apartment buildings

47,711

12,954

13,235

17,507

11,719

80,242

183,368

Hotel

29,470

32,435

11,815

24,588

-

89,596

187,904

Other

76,413

11,168

18,123

8,751

10,439

73,867

198,761

Total

$         579,603

$ 274,208

$ 101,344

$ 157,879

$ 74,917

$ 564,637

$ 1,752,588

(V)

(U)

Includes other MSA and non-MSA regions.

(V)

Represents a portion of total commercial real estate loans of $3.230 billion as of June 30, 2016. 

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Year-to-Date

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Sep 30, 2015

Jun 30, 2015

Jun 30, 2016

Jun 30, 2015

Asset Quality

Nonaccrual loans

$         29,547

$        39,036

$       39,711

$       44,935

$       31,987

$       29,547

$       31,987

Accruing loans 90 or more days past due

6,822

1,093

614

261

153

6,822

153

Total nonperforming loans

36,369

40,129

40,325

45,196

32,140

36,369

32,140

Repossessed assets

84

161

171

161

173

84

173

Other real estate

15,677

16,695

2,963

3,271

2,806

15,677

2,806

  Total nonperforming assets

$         52,130

$        56,985

$       43,459

$       48,628

$       35,119

$       52,130

$       35,119

Nonperforming assets:

Commercial and industrial (includes energy)

$         16,822

$        18,835

$       22,275

$       26,200

$       20,295

$       16,822

$       20,295

Construction, land development and other land loans

1,606

2,913

134

475

813

1,606

813

1-4 family residential (includes home equity)

5,016

6,226

4,692

4,766

5,124

5,016

5,124

Commercial real estate (includes multi-family residential)

26,651

22,208

15,836

16,485

7,939

26,651

7,939

Agriculture (includes farmland)

1,682

6,578

208

376

605

1,682

605

Consumer and other

353

225

314

326

343

353

343

Total 

$         52,130

$        56,985

$       43,459

$       48,628

$       35,119

$       52,130

$       35,119

Number of loans/properties

166

168

147

159

161

166

161

Allowance for credit losses at

end of period

$         83,826

$        83,714

$       81,384

$       81,003

$       80,972

$       83,826

$       80,972

Net charge-offs:

Commercial and industrial (includes energy)

$           4,109

$          4,396

$           (528)

$         4,426

$             (28)

$         8,505

$            476

Construction, land development and other land loans

(25)

(186)

(109)

173

(2)

(211)

143

1-4 family residential (includes home equity)

(78)

30

1

110

12

(48)

98

Commercial real estate (includes multi-family residential)

197

59

194

53

114

256

147

Agriculture (includes farmland)

(655)

6,962

(77)

(40)

(65)

6,307

(143)

Consumer and other

2,340

409

638

557

460

2,749

819

Total 

$           5,888

$        11,670

$             119

$         5,279

$            491

$       17,558

$         1,540

Asset Quality Ratios

Nonperforming assets to

     average earning assets

0.27%

0.29%

0.23%

0.26%

0.19%

0.27%

0.19%

Nonperforming assets to loans

     and other real estate

0.54%

0.59%

0.46%

0.53%

0.39%

0.54%

0.39%

Net charge-offs to

     average loans (annualized)

0.24%

0.48%

0.01%

0.23%

0.02%

0.36%

0.03%

Allowance for credit losses to

     total loans

0.87%

0.87%

0.86%

0.88%

0.89%

0.87%

0.89%

Allowance for credit losses to total loans 

(excluding acquired loans accounted for

under ASC Topics 310-20 and 310-30) (E)

1.01%

1.03%

1.01%

1.06%

1.09%

1.01%

1.09%

Prosperity Bancshares, Inc.®Notes to Selected Financial Data (Unaudited)(Dollars and share amounts in thousands, except per share data)

Consolidated Financial Highlights

NOTES TO SELECTED FINANCIAL DATA

Prosperity's management uses certain non−GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity and the tangible equity to tangible assets ratio for internal planning and forecasting purposes. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its net income and earnings per share (each excluding purchase accounting adjustments) and its allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20 and 310-30). Prosperity has included information below and on page 13 of this Earnings Release relating to these non-GAAP financial measures for the applicable periods presented.

 

Three Months Ended

Year-to-Date

Jun 30, 2016

Mar 31, 2016

 Dec 31, 2015 

 Sep 30, 2015 

 Jun 30, 2015 

 Jun 30, 2016 

 Jun 30, 2015 

Return on average tangible common equity:

Net income

$         68,071

$         68,951

$           70,475

$           70,598

$           71,932

$         137,022

$         145,573

Average shareholders' equity

$   3,537,254

$    3,514,993

$      3,451,279

$      3,397,956

$      3,341,325

$      3,526,126

$      3,310,256

Less: Average goodwill and other intangible assets

(1,949,510)

(1,947,981)

(1,932,357)

(1,934,864)

(1,937,200)

(1,948,746)

(1,934,595)

         Average tangible shareholders' equity

$   1,587,744

$    1,567,012

$      1,518,922

$      1,463,092

$      1,404,125

$      1,577,380

$      1,375,661

Return on average tangible common  equity:

17.15%

17.60%

18.56%

19.30%

20.49%

17.37%

21.16%

Tangible book value per share:

Shareholders' equity

$   3,544,584

$    3,499,060

$      3,462,910

$      3,411,239

$      3,357,285

$      3,544,584

$      3,357,285

Less: Goodwill and other intangible assets

(1,948,312)

(1,950,646)

(1,918,244)

(1,933,667)

(1,936,023)

(1,948,312)

(1,936,023)

         Tangible shareholders' equity

$   1,596,272

$    1,548,414

$      1,544,666

$      1,477,572

$      1,421,262

$      1,596,272

$      1,421,262

Period end shares outstanding

69,480

69,543

70,022

70,040

70,040

69,480

70,040

Tangible book value per share:

$           22.97

$           22.27

$              22.06

$             21.10

$              20.29

$              22.97

$              20.29

Period end tangible equity to period end tangible assets ratio:

Tangible shareholders' equity

$   1,596,272

$    1,548,414

$      1,544,666

$      1,477,572

$      1,421,262

$      1,596,272

$      1,421,262

Total assets

$ 21,796,310

$ 21,978,345

$    22,037,216

$   21,567,236

$    21,686,287

$    21,796,310

$    21,686,287

Less: Goodwill and other intangible assets

(1,948,312)

(1,950,646)

(1,918,244)

(1,933,667)

(1,936,023)

(1,948,312)

(1,936,023)

         Tangible assets

$ 19,847,998

$ 20,027,699

$    20,118,972

$   19,633,569

$    19,750,264

$    19,847,998

$    19,750,264

Period end tangible equity to period end tangible assets ratio:

8.04%

7.73%

7.68%

7.53%

7.20%

8.04%

7.20%

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

Allowance for credit losses

$         83,826

$         83,714

$           81,384

$           81,003

$           80,972

$           83,826

$           80,972

Total loans

$   9,650,008

$    9,654,408

$      9,438,589

$      9,204,988

$      9,114,335

$      9,650,008

$      9,114,335

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

$   1,373,110

$    1,495,319

$      1,415,593

$      1,541,369

$      1,705,552

$      1,373,110

$      1,705,552

Total loans less acquired loans

$   8,276,898

$    8,159,089

$      8,022,996

$      7,663,619

$      7,408,783

$      8,276,898

$      7,408,783

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

1.01%

1.03%

1.01%

1.06%

1.09%

1.01%

1.09%

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-second-quarter-2016-earnings-300304620.html

SOURCE Prosperity Bancshares, Inc.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, FDIC, Stock Buyback, Earnings, Definitive Agreement