Close

Prosperity Bancshares, Inc.® Reports Third Quarter 2016 Earnings

- Third quarter 2016 earnings per share (diluted) of $0.99 - Third quarter net income of $68.651 million - Nonperforming assets remain low at 0.32% of third quarter average earning assets - Return (annualized) on third quarter average assets of 1.27% - Third quarter efficiency ratio of 43.26% - Returns (annualized) on third quarter average common equity of 7.66% and average tangible common equity of 16.79%(1) - Increase in dividend of 13.33% to $0.34 per share for the fourth quarter 2016

October 26, 2016 6:30 AM EDT

HOUSTON, Oct. 26, 2016 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended September 30, 2016 of $68.651 million or $0.99 per diluted common share. Additionally, nonperforming assets remain low at 0.32% of third quarter average earning assets.

"I am pleased to share the positive earnings we had for the third quarter of 2016. We showed impressive annualized returns on third quarter average tangible common equity of 16.79% and on third quarter average assets of 1.27%.   I am also excited to announce that our Board raised the dividend to $0.34 per share for the fourth quarter 2016, an increase of 13.33%.  The increased dividend reflects the continued confidence we have in our company," said David Zalman, Prosperity's Chairman and Chief Executive Officer.    

"Job creation in Texas has continued despite the challenges in the oil and gas industry.  The Department of Labor reported last week that Texas added 38,300 jobs in September and the Federal Reserve Bank of Dallas projected 1.2% overall employment growth for Texas for 2016.  Also, the number of operating rigs grew to 553 last week from a low of 404 in May 2016," continued Zalman.

"As mentioned in our prior earnings release, there are certain areas of Texas that have performed better than other areas more directly impacted by the downturn in the oil and gas industry as well as decreased agricultural prices.  Our wide footprint throughout the State has helped to minimize the effects of the lower performing areas.  We believe that our loan growth at September 30, 2016 compared with September 30, 2015, while modest, along with our excellent credit quality, was positive given the economic challenges in Texas as well as Oklahoma," added Zalman.

"We are very optimistic about our company's future.  We believe that the hard work of our entire team will help our customers grow and in turn increase shareholder value.  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 September 30, 2016

Net income was $68.651 million for the three months ended September 30, 2016 compared with $70.598 million for the same period in 2015. Net income per diluted common share was $0.99 for the three months ended September 30, 2016 compared with $1.01 for the same period in 2015. Net income (excluding purchase accounting adjustments) was $63.855 million for the three months ended September 30, 2016 compared with $64.154 million for the three months ended September 30, 2015. Net income per diluted common share (excluding purchase accounting adjustments) was $0.92 for the three months ended September 30, 2016 and 2015. The reconciliation of these non-GAAP financial measures is shown on page 12.  Annualized returns on average assets, average common equity and average tangible common equity for the three months ended September 30, 2016 were 1.27%, 7.66% and 16.79%(1), respectively.  Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 43.26% for the three months ended September 30, 2016.

Net interest income before provision for credit losses for the three months ended September 30, 2016 was $154.064 million compared with $156.108 million during the same period in 2015, a decrease of $2.044 million or 1.3%. This change was primarily due to a decrease in loan discount accretion of $3.414 million for the three months ended September 30, 2016. Linked quarter net interest income before provision for credit losses decreased $4.403 million to $154.064 million compared with $158.467 million during the three months ended June 30, 2016, primarily due to a decrease in average interest-earning assets of 1.5% and a decrease in loan discount accretion of $1.684 million.

The net interest margin on a tax equivalent basis was 3.29% for the three months ended September 30, 2016, compared with 3.30% for the same period in 2015 and 3.37% for the three months ended June 30, 2016. This change was primarily due to a decrease in loan discount accretion of $1.684 million and a decrease in average yield on interest-earning assets of 9 basis points for the three months ended September 30, 2016. Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis was 3.14% for the three months ended September 30, 2016, compared with 3.10% for the same period in 2015 and 3.19% for the three months ended June 30, 2016. The reconciliation of these non-GAAP financial measures is shown on page 12.

Noninterest income was $29.684 million for the three months ended September 30, 2016 compared with $31.780 million for the same period in 2015, a decrease of $2.096 million or 6.6%. This change was primarily due to a decrease in brokerage income, NSF fees and other noninterest income. On a linked quarter basis, noninterest income increased $1.211 million or 4.3% compared with the quarter ended June 30, 2016. This change was primarily due to an increase in NSF fees, mortgage income and other noninterest income.

Noninterest expense was $79.476 million for the three months ended September 30, 2016 compared with $76.430 million for the same period in 2015, an increase of $3.046 million or 4.0%. This change was primarily due to an increase in salaries and benefits expense and other noninterest expense.

Results of Operations for the Nine Months Ended September 30, 2016

Net income was $205.673 million for the nine months ended September 30, 2016 compared with $216.171 million for the same period in 2015.  Net income per diluted common share was $2.95 for the nine months ended September 30, 2016 compared with $3.09 for the same period in 2015. Net income (excluding purchase accounting adjustments) was $186.453 million for the nine months ended September 30, 2016 compared with $189.332 million for the nine months ended September 30, 2015. Net income per diluted common share (excluding purchase accounting adjustments) was $2.67 for the nine months ended September 30, 2016 compared with $2.71 for the nine months ended September 30, 2015. The reconciliation of these non-GAAP financial measures is shown on page 12. Annualized returns on average assets, average common equity and average tangible common equity for the nine months ended September 30, 2016 were 1.25%, 7.74% and 17.17%(1), respectively.  Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 42.24% for the nine months ended September 30, 2016.

Net interest income before provision for credit losses for the nine months ended September 30, 2016 was $478.788 million compared with $477.252 million for the same period in 2015, an increase of $1.536 million or 0.3%. This change was primarily due to a 1.6% increase in average interest-earning assets, which was partially offset by a decrease in loan discount accretion of $12.865 million for the nine months ended September 30, 2016.The net interest margin on a tax equivalent basis for the nine months ended September 30, 2016 was 3.38% compared with 3.42% for the same period in 2015. This change was primarily due to the decrease in loan discount accretion. Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis was 3.18% for the nine months ended September 30, 2016 compared with 3.13% for the same period in 2015. The reconciliation of these non-GAAP financial measures is shown on page 12.

Noninterest income was $88.950 million for the nine months ended September 30, 2016 compared with $90.498 million for the same period in 2015, a decrease of $1.548 million or 1.7%. This change was primarily due to a decrease in brokerage income, net gain on sale of assets and other noninterest income, which was partially offset by an increase in service charges on deposit accounts and mortgage income for the nine months ended September 30, 2016.

Noninterest expense was $239.239 million for the nine months ended September 30, 2016 compared with $235.627 million for the same period in 2015, an increase of $3.612 million or 1.5%.  This change was primarily due to an increase in salaries and benefits expense, software amortization and other noninterest expense, which was partially offset by a decrease in FDIC assessments for the nine months ended September 30, 2016. One-time pretax merger related expenses of $663 thousand related to the Tradition acquisition were recorded during the nine months ended September 30, 2016.

Balance Sheet Information

At September 30, 2016, Prosperity had $21.404 billion in total assets, a decrease of $163.192 million or 0.8%, compared with $21.567 billion at September 30, 2015.

Loans at September 30, 2016 were $9.548 billion, an increase of $343.326 million or 3.7%, compared with $9.205 billion at September 30, 2015. Linked quarter loans decreased $101.694 million or 1.1% from $9.650 billion at June 30, 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 September 30, 2016, oil and gas loans totaled $308.951 million or 3.2% of total loans, of which $139.913 million were to production companies and $169.038 million were to service companies. This compares with total oil and gas loans of $405.176 million or 4.4% of total loans at September 30, 2015, of which $185.162 million were to production companies and $220.014 million were to service companies. On a linked quarter basis, oil and gas loans decreased $19.458 million, from $328.409 million or 3.4% of total loans at June 30, 2016, of which $156.734 million were production loans and $171.675 million were service loans.

Deposits at September 30, 2016 were $16.921 billion, a decrease of $18.528 million or 0.1%, compared with $16.940 billion at September 30, 2015. Linked quarter deposits decreased $297.736 million or 1.7% from $17.219 billion at June 30, 2016. The decrease primarily resulted from a seasonal decrease in deposit balances for Prosperity's over 400 public fund customers and the planned decrease in higher rate brokered deposits.

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)

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Sep 30, 2015

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Loans acquired (including new production since acquisition date):

Tradition

$

228,357

$

233,340

$

232,160

$

$

All other loans

9,319,957

9,416,668

9,422,248

9,438,589

9,204,988

Total loans

$

9,548,314

$

9,650,008

$

9,654,408

$

9,438,589

$

9,204,988

Deposits assumed (including new deposits since acquisition date):

Tradition

$

432,858

$

440,110

$

476,203

$

$

All other deposits

16,488,551

16,779,035

17,396,563

17,681,119

16,939,937

Total deposits

$

16,921,409

$

17,219,145

$

17,872,766

$

17,681,119

$

16,939,937

 

Excluding loans acquired in the Tradition acquisition and new production at the acquired banking centers since the acquisition date, loans at September 30, 2016 increased $114.969 million or 1.2% compared with September 30, 2015 and, on a linked quarter basis, decreased $96.711 million or 1.0%.

Excluding deposits assumed in the Tradition acquisition and new deposits generated at the acquired banking centers since the acquisition date, deposits at September 30, 2016 decreased $451.386 million or 2.7% compared with September 30, 2015 and, on a linked quarter basis, decreased $290.484 million or 1.7%.

Asset Quality

Nonperforming assets totaled $60.166 million or 0.32% of quarterly average interest-earning assets at September 30, 2016, compared with $48.628 million or 0.26% of quarterly average interest-earning assets at September 30, 2015, and $52.130 million or 0.27% of quarterly average interest-earning assets at June 30, 2016.

The allowance for credit losses was $85.585 million or 0.90% of total loans at September 30, 2016, 0.88% of total loans at September 30, 2015 and 0.87% of total loans at June 30, 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 1.03% of remaining loans as of September 30, 2016, compared with 1.06% at September 30, 2015 and 1.01% at June 30, 2016(1).

The provision for credit losses was $2.000 million for the three months ended September 30, 2016 compared with $5.310 million for the three months ended September 30, 2015 and $6.000 million for the three months ended June 30, 2016.  The provision for credit losses was $22.000 million for the nine months ended September 30, 2016 compared with $7.060 million for the nine months ended September 30, 2015.

Net charge-offs were $241 thousand for the three months ended September 30, 2016 compared with $5.279 million for the three months ended September 30, 2015 and $5.888 million for the three months ended June 30, 2016. Net charge-offs were $17.799 million for the nine months ended September 30, 2016 compared with $6.819 million for the nine months ended September 30, 2015.

Conference Call

Prosperity's management team will host a conference call on Wednesday, October 26, 2016 at 10:30 a.m. Eastern Time (9:30 a.m. Central Time) to discuss Prosperity's third quarter 2016 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 8788636.

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 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; 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 12 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 fourth quarter cash dividend of $0.34 per share, to be paid on January 3, 2017 to all shareholders of record as of December 16, 2016, an increase of 13.33% compared with the third quarter 2016 dividend.

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 September 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 third quarter of 2016, Prosperity Bancshares did not repurchase shares of its common stock. 

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 September 30, 2016, Prosperity Bancshares, Inc. ® is a $21.404 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.

"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.

Bryan/College Station Area -

Fort Worth -

Uptown

West Texas Area -

Bryan

Haltom City

Waugh Drive

Abilene -

Bryan-29th Street

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 Area

Other Houston Area

Mockingbird

Crescent Point

Locations -

Locations -

Hearne

Arlington

Angleton

Lubbock -

Huntsville

Azle

Bay City

4th Street

Madisonville

Ennis

Beaumont

66th Street

Navasota

Gainesville

Cinco Ranch

82nd Street

New Waverly

Glen Rose

Cleveland

86th Street

Rock Prairie

Granbury

East Bernard

98th Street

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

Grapeland

Spring

Locations -

Other Central Texas Area

Gun Barrel City

The Woodlands-College Park

Big Spring

Locations -

Jacksonville

The Woodlands-I-45

Brownfield

Bastrop

Kerens

The Woodlands-Research Forest

Brownwood

Canyon Lake

Longview

Tomball

Cisco

Dime Box

Mount Vernon

Waller

Comanche

Dripping Springs

Palestine

West Columbia

Early

Elgin

Rusk

Wharton

Floydada

Flatonia

Seven Points

Winnie

Gorman

Georgetown

Teague

Wirt

Levelland

Gruene

Tyler-Beckham

Littlefield

Kingsland

Tyler-South Broadway

South Texas Area -

Merkel

La Grange

Tyler-University

Corpus Christi -

Plainview

Lexington

Winnsboro

Calallen

San Angelo

New Braunfels

Carmel

Slaton

Pleasanton

Houston Area -

Northwest

Snyder

Round Rock

Houston -

Saratoga

San Antonio

Aldine

Timbergate

Oklahoma

Schulenburg

Alief

Water Street

Central Oklahoma Area-

Seguin

Bellaire (Tradition)

Oklahoma City -

Smithville

Beltway

Other South Texas Area

23rd Street

Thorndale

Clear Lake

 Locations -

Expressway

Weimar

Copperfield

Alice

I-240

Cypress

Aransas Pass

Memorial

Dallas/Fort Worth Area -

Downtown

Beeville

Dallas -

Eastex

Colony Creek

Other Central Oklahoma Area

Abrams Centre

Fairfield

Cuero

 Locations -

Balch Springs

First Colony

Edna

Edmond

Camp Wisdom

Fry Road

Goliad

Norman

Cedar Hill

Gessner

Gonzales

Dallas – Central Expressway

Gladebrook

Hallettsville

Tulsa Area-

Forest Park

Grand Parkway

Kingsville

Tulsa -

Frisco

Heights

Mathis

Garnett

Frisco-West

Highway 6 West

Padre Island

Harvard

Kiest

Little York

Palacios

Memorial

McKinney

Medical Center

Port Lavaca

Sheridan

McKinney-Stonebridge

Memorial Drive

Portland

S. Harvard

Midway

Northside

Rockport

Utica Tower

Northwest Highway

Pasadena

Sinton

Yale

Plano

Pecan Grove

Taft

Preston Forest

Pin Oak

Victoria

Other Tulsa Area Locations -

Preston Road

River Oaks

Victoria-Navarro

Owasso

Red Oak

Sugar Land

Victoria-North

Sachse

SW Medical Center

Yoakum

The Colony

Tanglewood

Yorktown

Turtle Creek

The Plaza

Westmoreland

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Sep 30, 2015

Balance Sheet Data (at period end)

Loans

$

9,548,314

$

9,650,008

$

9,654,408

$

9,438,589

$

9,204,988

Investment securities(A)

8,988,021

9,274,651

9,448,704

9,502,427

9,530,761

Federal funds sold

630

484

1,386

1,418

996

Allowance for credit losses

(85,585)

(83,826)

(83,714)

(81,384)

(81,003)

Cash and due from banks

341,483

333,208

334,592

562,544

300,230

Goodwill

1,900,349

1,903,451

1,903,451

1,868,827

1,881,955

Core deposit intangibles, net

48,010

44,861

47,195

49,417

51,712

Other real estate owned

16,280

15,677

16,695

2,963

3,271

Fixed assets, net

270,386

273,104

277,951

267,996

271,650

Other assets

376,156

384,692

377,677

424,419

402,676

Total assets

$

21,404,044

$

21,796,310

$

21,978,345

$

22,037,216

$

21,567,236

Noninterest-bearing deposits

$

5,159,333

$

5,016,637

$

5,112,943

$

5,136,579

$

5,093,175

Interest-bearing deposits

11,762,076

12,202,508

12,759,823

12,544,540

11,846,762

Total deposits

16,921,409

17,219,145

17,872,766

17,681,119

16,939,937

Other borrowings

425,916

606,049

186,225

491,399

786,571

Securities sold under repurchase agreements

318,449

320,001

304,204

315,253

310,038

Junior subordinated debentures

7,217

Other liabilities

143,458

106,531

108,873

86,535

119,451

Total liabilities

17,809,232

18,251,726

18,479,285

18,574,306

18,155,997

Shareholders' equity(B)

3,594,812

3,544,584

3,499,060

3,462,910

3,411,239

Total liabilities and equity

$

21,404,044

$

21,796,310

$

21,978,345

$

22,037,216

$

21,567,236

(A)

Includes $2,310, $2,496, $3,286, $3,138 and $3,788 in unrealized gains on available for sale securities for the quarterly periods ended September 30, 2016, June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015, respectively.

(B)

Includes $1,502, $1,623, $2,136, $2,040 and $2,462 in after-tax unrealized gains on available for sale securities for the quarterly periods ended September 30, 2016, June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Year-to-Date

Sep 30, 2016

Jun 30,2016

Mar 31,2016

Dec 31,2015

Sep 30,2015

Sep 30,2016

Sep 30,2015

Income Statement Data

Interest income:

Loans

$

116,247

$

118,297

$

124,522

$

114,234

$

116,911

$

359,066

$

361,193

Securities(C)

48,132

51,097

52,573

48,301

48,610

151,802

145,702

Federal funds sold and other earning assets

81

65

96

37

22

242

234

Total interest income

164,460

169,459

177,191

162,572

165,543

511,110

507,129

Interest expense:

Deposits

9,396

10,045

10,206

8,575

8,753

29,647

27,499

Other borrowings

752

710

482

541

473

1,944

967

Securities sold under repurchase agreements

248

234

212

198

209

694

620

Junior subordinated debentures

3

34

37

791

Total interest expense

10,396

10,992

10,934

9,314

9,435

32,322

29,877

Net interest income

154,064

158,467

166,257

153,258

156,108

478,788

477,252

Provision for credit losses

2,000

6,000

14,000

500

5,310

22,000

7,060

Net interest income after provision for credit losses

152,064

152,467

152,257

152,758

150,798

456,788

470,192

Noninterest income:

Nonsufficient funds (NSF) fees

8,764

8,031

8,189

8,974

9,082

24,984

25,310

Credit card, debit card and ATM card income

5,903

5,929

5,827

5,938

5,955

17,659

17,596

Service charges on deposit accounts

4,698

4,610

4,590

4,289

4,438

13,898

12,806

Trust income

1,851

1,762

2,027

1,988

1,986

5,640

6,042

Mortgage income

2,143

1,772

1,471

1,289

1,770

5,386

4,431

Brokerage income

1,213

1,286

1,290

1,407

1,596

3,789

4,546

Bank owned life insurance income

1,417

1,473

1,383

1,394

1,384

4,273

4,154

Net gain on sale of assets

37

332

1,020

581

173

1,389

1,822

Other noninterest income

3,658

3,278

4,996

4,423

5,396

11,932

13,791

Total noninterest income

29,684

28,473

30,793

30,283

31,780

88,950

90,498

Noninterest expense:

Salaries and benefits

48,328

48,224

50,114

48,500

46,587

146,666

144,372

Net occupancy and equipment

5,997

5,741

5,624

5,774

6,088

17,362

17,864

Credit and debit card, data processing and software amortization

4,207

4,164

4,430

3,996

3,924

12,801

11,786

Regulatory assessments and FDIC insurance

3,434

3,447

3,430

2,460

3,366

10,311

11,973

Core deposit intangibles amortization

2,418

2,334

2,222

2,295

2,356

6,974

7,235

Depreciation

3,289

3,286

3,349

3,310

3,313

9,924

9,649

Communications

2,870

2,981

2,939

2,814

2,663

8,790

8,307

Other real estate expense

44

50

42

241

123

136

384

Net (gain) loss on sale of other real estate

(3)

347

(14)

52

(68)

330

(86)

Other noninterest expense

8,892

8,661

8,392

8,467

8,078

25,945

24,143

Total noninterest expense

79,476

79,235

80,528

77,909

76,430

239,239

235,627

Income before income taxes

102,272

101,705

102,522

105,132

106,148

306,499

325,063

Provision for income taxes

33,621

33,634

33,571

34,657

35,550

100,826

108,892

Net income available to common shareholders

$

68,651

$

68,071

$

68,951

$

70,475

$

70,598

$

205,673

$

216,171

(C)

Interest income on securities was reduced by net premium amortization of $11,312, $10,407, $10,253, $13,775 and $14,845 for the three-month periods ended September 30, 2016, June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015, and $31,972 and $44,455 for the nine-month periods ended September 30, 2016 and September 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

Sep 30,2016

Jun 30,2016

Mar 31,2016

Dec 31,2015

Sep 30,2015

Sep 30,2016

Sep 30,2015

Profitability

Net income

$

68,651

$

68,071

$

68,951

$

70,475

$

70,598

$

205,673

$

216,171

Basic earnings per share

$

0.99

$

0.98

$

0.98

$

1.01

$

1.01

$

2.95

$

3.09

Diluted earnings per share

$

0.99

$

0.98

$

0.98

$

1.01

$

1.01

$

2.95

$

3.09

Return on average assets (D)

1.27

%

1.24

%

1.24

%

1.30

%

1.30

%

1.25

%

1.33

%

Return on average common equity (D)

7.66

%

7.70

%

7.85

%

8.17

%

8.31

%

7.74

%

8.63

%

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

16.79

%

17.15

%

17.60

%

18.56

%

19.30

%

17.17

%

20.51

%

Tax equivalent net interest margin (F)

3.29

%

3.37

%

3.48

%

3.24

%

3.30

%

3.38

%

3.42

%

Efficiency ratio(G)

43.26

%

42.46

%

41.08

%

42.58

%

40.72

%

42.24

%

41.64

%

Liquidity and Capital Ratios

Equity to assets

16.80

%

16.26

%

15.92

%

15.71

%

15.82

%

16.80

%

15.82

%

Common equity tier 1 capital

14.41

%

13.66

%

13.20

%

13.55

%

13.37

%

14.41

%

13.37

%

Tier 1 risk-based capital

14.41

%

13.66

%

13.20

%

13.55

%

13.37

%

14.41

%

13.37

%

Total risk-based capital

15.14

%

14.37

%

13.90

%

14.25

%

14.09

%

15.14

%

14.09

%

Tier 1 leverage capital

8.50

%

8.11

%

7.70

%

7.97

%

7.65

%

8.50

%

7.65

%

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

8.46

%

8.04

%

7.73

%

7.68

%

7.53

%

8.46

%

7.53

%

Other Data

Weighted-average shares used in computing earnings per share

Basic

69,478

69,565

70,174

70,021

70,041

69,738

70,037

Diluted

69,484

69,574

70,181

70,032

70,053

69,745

70,054

Period end shares outstanding

69,478

69,480

69,543

70,022

70,040

69,478

70,040

Cash dividends paid per common share

$

0.3000

$

0.3000

$

0.3000

$

0.3000

$

0.2725

$

0.9000

$

0.8175

Book value per share

$

51.74

$

51.02

$

50.32

$

49.45

$

48.70

$

51.74

$

48.70

Tangible book value per share(E)

$

23.70

$

22.97

$

22.27

$

22.06

$

21.10

$

23.70

$

21.10

Common Stock Market Price

High

$

56.27

$

54.57

$

47.50

$

57.04

$

59.97

$

56.27

$

59.97

Low

45.94

43.28

33.57

46.23

43.76

33.57

43.76

Period end closing price

54.89

50.99

46.39

47.86

49.11

54.89

49.11

Employees – FTE

3,071

3,106

3,132

3,037

3,051

3,071

3,051

Number of banking centers

245

245

246

241

244

245

244

(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

Sep 30, 2016

Jun 30, 2016

Sep 30, 2015

Average Balance

Interest Earned/ Interest Paid

Average Yield/ Rate

(H)

AverageBalance

Interest Earned/ Interest Paid

Average Yield/ Rate

(H)

Average Balance

Interest Earned/ Interest Paid

Average Yield/ Rate

(H)

Interest-Earning Assets:

Loans

$

9,601,628

$

116,247

4.82%

$

9,660,065

$

118,297

4.93%

$

9,156,679

$

116,911

5.07%

Investment securities

9,203,253

48,132

2.08%

(I)

9,436,896

51,097

2.18%

(I)

9,706,373

48,610

1.99%

(I)

Federal funds sold and other earning assets

72,171

81

0.45%

68,268

65

0.38%

55,000

22

0.16%

Total interest-earning assets

18,877,052

164,460

3.47%

19,165,229

169,459

3.56%

18,918,052

165,543

3.47%

Allowance for credit losses

(84,476)

(83,036)

(80,793)

Noninterest-earning assets

2,804,773

2,826,205

2,819,150

Total assets

$

21,597,349

$

21,908,398

$

21,656,409

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

3,858,821

$

2,280

0.24%

$

4,108,305

$

2,569

0.25%

$

3,663,114

$

1,961

0.21%

Savings and money market deposits

5,610,342

3,753

0.27%

5,734,739

3,832

0.27%

5,492,326

3,392

0.24%

Certificates and other time deposits

2,492,889

3,363

0.54%

2,517,896

3,644

0.58%

2,685,346

3,400

0.50%

Other borrowings

532,301

752

0.56%

489,616

710

0.58%

886,787

473

0.21%

Securities sold under repurchase agreements

331,254

248

0.30%

322,274

234

0.29%

331,286

209

0.25%

Junior subordinated debentures

555

3

2.17%

Total interest-bearing liabilities

12,825,607

10,396

0.32%

(J)

13,173,385

10,992

0.34%

(J)

13,058,859

9,435

0.29%

(J)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,070,094

5,099,736

5,078,234

Other liabilities

118,881

98,023

121,360

Total liabilities

18,014,582

18,371,144

18,258,453

Shareholders' equity

3,582,767

3,537,254

3,397,956

Total liabilities and shareholders' equity

$

21,597,349

$

21,908,398

$

21,656,409

Net interest income and margin

$

154,064

3.25%

$

158,467

3.33%

$

156,108

3.27%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

1,930

1,968

1,463

Net interest income and margin (tax equivalent basis)

$

155,994

3.29%

$

160,435

3.37%

$

157,571

3.30%

(H)

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

(I)

Yield on securities was impacted by net premium amortization of $11,312, $10,407 and $14,845 for the three month periods ended September 30, 2016, June 30, 2016 and September 30, 2015, respectively.

(J)

Total cost of funds, including noninterest bearing deposits, was 0.23%, 0.24% and 0.21% for the three months ended September 30, 2016, June 30, 2016 and September 30, 2015, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Year-to-Date

Sep 30, 2016

Sep 30, 2015

Average Balance

Interest Earned/ Interest Paid

Average Yield/ Rate

(K)

Average Balance

Interest Earned/ Interest Paid

Average Yield/ Rate

(K)

Interest-Earning Assets:

Loans

$

9,653,891

$

359,066

4.97%

$

9,159,775

$

361,193

5.27%

Investment securities

9,422,744

151,802

2.15%

(L)

9,547,293

145,702

2.04%

(L)

Federal funds sold and other earning assets

73,608

242

0.44%

133,331

234

0.23%

Total interest-earning assets

19,150,243

511,110

3.57%

18,840,399

$

507,129

3.60%

Allowance for credit losses

(83,801)

(80,781)

Noninterest-earning assets

2,856,117

2,835,450

Total assets

$

21,922,559

$

21,595,068

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

4,135,579

$

7,633

0.25%

$

3,909,337

$

6,771

0.23%

Savings and money market deposits

5,721,341

11,470

0.27%

5,503,597

10,171

0.25%

Certificates and other time deposits

2,529,353

10,544

0.56%

2,819,822

10,557

0.50%

Other borrowings

461,491

1,944

0.56%

550,743

967

0.23%

Securities sold under repurchase agreements

319,948

694

0.29%

334,958

620

0.25%

Junior subordinated debentures

2,591

37

1.91%

39,365

791

2.69%

Total interest-bearing liabilities

13,170,303

32,322

0.33%

(M)

13,157,822

29,877

0.30%

(M)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,085,041

4,990,769

Other liabilities

122,076

106,782

Total liabilities

18,377,420

18,255,373

Shareholders' equity

3,545,139

3,339,695

Total liabilities and shareholders' equity

$

21,922,559

$

21,595,068

Net interest income and margin

$

478,788

3.34%

$

477,252

3.39%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

5,734

4,690

Net interest income and margin (tax equivalent basis)

$

484,522

3.38%

$

481,942

3.42%

(K)

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

(L)

Yield on securities was impacted by net premium amortization of $31,972 and $44,455 for the nine month periods ended September 30, 2016 and 2015, respectively.

(M)

Total cost of funds, including noninterest bearing deposits, was 0.24% and 0.22% for the nine month periods ended September 30, 2016 and 2015, respectively.

  

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands, except per share data)

Three Months Ended

Year -to-Date

Sep 30,2016

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Sep 30, 2015

Sep 30, 2016

Sep 30, 2015

Adjustment to Loan Yield (N)

Interest on loans, as reported

$

116,247

$

118,297

$

124,522

$

114,234

$

116,911

$

359,066

$

361,193

Purchase accounting adjustment- loan discount accretion

ASC 310-20

(5,296)

(5,833)

(6,663)

(6,066)

(7,060)

(17,792)

(28,162)

ASC 310-30

(2,324)

(3,471)

(7,831)

(1,773)

(3,974)

(13,626)

(16,121)

Total

(7,620)

(9,304)

(14,494)

(7,839)

(11,034)

(31,418)

(44,283)

Interest on loans excluding discount accretion

$

108,627

$

108,993

$

110,028

$

106,395

$

105,877

$

327,648

$

316,910

Average loans

$

9,601,628

$

9,660,065

$

9,700,554

$

9,322,399

$

9,156,679

$

9,653,891

$

9,159,775

Loan yield excluding purchase accounting adjustment

4.50

%

4.54

%

4.56

%

4.53

%

4.59

%

4.53

%

4.63

%

Loan yield, as reported

4.82

%

4.93

%

5.16

%

4.86

%

5.07

%

4.97

%

5.27

%

Adjustment to Securities Yield (N)

Interest on securities, as reported

$

48,132

$

51,097

$

52,573

$

48,301

$

48,610

$

151,802

$

145,702

Purchase accounting adjustment- securities amortization

1,051

948

1,722

1,578

1,565

3,721

4,791

Interest on securities excluding amortization

$

49,183

$

52,045

$

54,295

$

49,879

$

50,175

$

155,523

$

150,493

Average securities

$

9,203,253

$

9,436,896

$

9,630,496

$

9,524,084

$

9,706,373

$

9,422,744

$

9,547,293

Securities yield excluding purchase accounting adjustment

2.13

%

2.22

%

2.27

%

2.08

%

2.05

%

2.20

%

2.11

%

Securities yield, as reported

2.08

%

2.18

%

2.20

%

2.01

%

1.99

%

2.15

%

2.04

%

Adjustment to Time Deposits Yield (N)

Interest on time deposits, as reported

$

3,363

$

3,644

$

3,537

$

3,253

$

3,400

$

10,544

$

10,557

Purchase accounting adjustment-time deposit amortization

575

178

182

195

220

935

860

Interest on time deposits excluding amortization

$

3,938

$

3,822

$

3,719

$

3,448

$

3,620

$

11,479

$

11,417

Average time deposits

$

2,492,889

$

2,517,896

$

2,577,676

$

2,560,527

$

2,685,346

$

2,529,353

$

2,819,822

Time deposits yield excluding purchase accounting adjustment

0.63

%

0.61

%

0.58

%

0.53

%

0.53

%

0.61

%

0.54

%

Time deposits yield, as reported

0.54

%

0.58

%

0.55

%

0.50

%

0.50

%

0.56

%

0.50

%

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

3.14

%

3.19

%

3.21

%

3.11

%

3.10

%

3.18

%

3.13

%

Net Interest Margin (tax equivalent basis), as reported

3.29

%

3.37

%

3.48

%

3.24

%

3.30

%

3.38

%

3.42

%

Net income available to common shareholders, as reported

$

68,651

$

68,071

$

68,951

$

70,475

$

70,598

$

205,673

$

216,171

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

(4,796)

(5,712)

(8,712)

(4,328)

(6,444)

(19,220)

(26,839)

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

$

63,855

$

62,359

$

60,239

$

66,147

$

64,154

$

186,453

$

189,332

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

$

0.92

$

0.90

$

0.86

$

0.94

$

0.92

$

2.67

$

2.71

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

$

0.92

$

0.90

$

0.86

$

0.94

$

0.92

$

2.67

$

2.71

 

Acquired Loans Accounted for Under ASC 310-20

Acquired Loans Accounted for Under ASC 310-30

Total Loans Accounted for Under ASC 310-20 and 310-30

Balance at Acquisition Date

Balance at Jun 30, 2016

Balance at Sep 30, 2016

Balance at Acquisition Date

Balance at Jun 30, 2016

Balance at Sep 30, 2016

Balance at Acquisition Date

Balance at Jun 30, 2016

Balance at Sep 30, 2016

Loan marks:

Previously acquired banks (P)

$

225,589

$

41,851

$

37,137

$

131,906

$

26,010

$

24,412

$

357,495

$

67,861

$

61,549

2016 acquisition (Q)

3,491

2,821

2,223

10,222

4,469

3,743

13,713

7,290

5,966

Total

229,080

44,672

39,360

142,128

30,479

28,155

371,208

75,151

67,515

Acquired portfolio loan balances:

Previously acquired banks (P)

5,456,934

1,181,003

1,053,113

255,846

56,223

53,354

5,712,780

1,237,226

1,106,467

2016 acquisition (Q)

234,064

201,687

183,298

19,375

9,348

8,216

253,439

211,035

191,514

Total

5,690,998

1,382,690

1,236,411

275,221

65,571

61,570

5,966,219

(R)

1,448,261

1,297,981

Acquired portfolio loan balances less loan marks

$

5,461,918

$

1,338,018

$

1,197,051

$

133,093

$

35,092

$

33,415

$

5,595,011

$

1,373,110

$

1,230,466

(N)

Non-GAAP financial measure.

(O)

Using effective tax rate of 32.9%, 33.1%, 32.7%, 33.0% and 33.5% for the three month periods ended September 30, 2016, June 30, 2016, March 31, 2016, December 31, 2015 and September 30, 2015, respectively, and 32.9% and 33.5% for the nine month periods ended September 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 $13.7 million at acquisition date.

(R)

Actual principal balances acquired.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Sep 30, 2015

YIELD TREND (S)

Interest-Earning Assets:

Loans

4.82

%

4.93

%

5.16

%

4.86

%

5.07

%

Investment securities (T)

2.08

%

2.18

%

2.20

%

2.01

%

1.99

%

Federal funds sold and other earning assets

0.45

%

0.38

%

0.48

%

0.22

%

0.16

%

Total interest-earning assets

3.47

%

3.56

%

3.67

%

3.41

%

3.47

%

Interest-Bearing Liabilities:

Interest-bearing demand deposits

0.24

%

0.25

%

0.25

%

0.21

%

0.21

%

Savings and money market deposits

0.27

%

0.27

%

0.27

%

0.24

%

0.24

%

Certificates and other time deposits

0.54

%

0.58

%

0.55

%

0.50

%

0.50

%

Other borrowings

0.56

%

0.58

%

0.54

%

0.26

%

0.21

%

Securities sold under repurchase agreements

0.30

%

0.29

%

0.28

%

0.25

%

0.25

%

Junior subordinated debentures

2.17

%

1.89

%

Total interest-bearing liabilities

0.32

%

0.34

%

0.33

%

0.28

%

0.29

%

Net Interest Margin

3.25

%

3.33

%

3.44

%

3.22

%

3.27

%

Net Interest Margin (tax equivalent)

3.29

%

3.37

%

3.48

%

3.24

%

3.30

%

(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 $11,312, $10,407, $10,253, $13,775 and $14,845 for the three month periods ended September 30, 2016, June 30, 2016,  March 31, 2016, December 31, 2015 and September 30, 2015, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Sep 30, 2015

Balance Sheet Averages

Loans

$

9,601,628

$

9,660,065

$

9,700,554

$

9,322,399

$

9,156,679

Investment securities

9,203,253

9,436,896

9,630,496

9,524,084

9,706,373

Federal funds sold and other earning assets

72,171

68,268

80,400

65,695

55,000

Total interest-earning assets

18,877,052

19,165,229

19,411,450

18,912,178

18,918,052

Allowance for credit losses

(84,476)

(83,036)

(83,883)

(81,230)

(80,793)

Cash and due from banks

226,621

227,570

274,535

257,986

237,191

Goodwill

1,903,418

1,903,451

1,899,667

1,881,812

1,881,955

Core deposit intangibles, net

43,790

46,059

48,314

50,545

52,909

Other real estate

16,041

15,549

6,077

3,014

3,096

Fixed assets, net

272,058

276,727

279,179

270,800

273,818

Other assets

342,845

356,849

430,165

390,011

370,181

Total assets

$

21,597,349

$

21,908,398

$

22,265,504

$

21,685,116

$

21,656,409

Noninterest-bearing deposits

$

5,070,094

$

5,099,736

$

5,085,456

$

5,124,630

$

5,078,234

Interest-bearing demand deposits

3,858,821

4,108,305

4,442,652

3,767,138

3,663,114

Savings and money market deposits

5,610,342

5,734,739

5,820,161

5,511,240

5,492,326

Certificates and other time deposits

2,492,889

2,517,896

2,577,676

2,560,527

2,685,346

Total deposits

17,032,146

17,460,676

17,925,945

16,963,535

16,919,020

Other borrowings

532,301

489,616

361,778

839,164

886,787

Securities sold under repurchase agreements

331,254

322,274

306,192

314,278

331,286

Junior subordinated debentures

555

7,217

Other liabilities

118,881

98,023

149,379

116,860

121,360

Shareholders' equity

3,582,767

3,537,254

3,514,993

3,451,279

3,397,956

Total liabilities and equity

$

21,597,349

$

21,908,398

$

22,265,504

$

21,685,116

$

21,656,409

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)  

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Sep 30, 2015

Period End Balances

Loan Portfolio

Commercial and industrial

$

1,233,108

12.9

%

$

1,299,310

13.5

%

$

1,337,189

14.9

%

$

1,293,162

14.9

%

$

1,243,656

14.9

%

Construction, land development and other land loans

1,205,820

12.6

%

1,167,286

12.1

%

1,173,524

12.2

%

1,073,198

11.4

%

1,072,985

11.7

%

1-4 family residential

2,427,616

25.5

%

2,424,868

25.1

%

2,379,503

24.6

%

2,360,798

25.0

%

2,318,841

25.2

%

Home equity

279,836

2.9

%

283,212

2.9

%

283,686

2.9

%

279,867

2.9

%

277,744

3.0

%

Commercial real estate (includes multi-family residential)

3,158,569

33.1

%

3,229,556

33.5

%

3,229,706

33.5

%

3,131,083

33.2

%

2,992,726

32.5

%

Agriculture (includes farmland)

664,080

7.0

%

657,633

6.8

%

641,293

6.6

%

648,818

6.9

%

618,563

6.7

%

Consumer and other

270,334

2.8

%

259,734

2.7

%

246,681

1.5

%

252,579

1.5

%

275,297

1.6

%

Energy

308,951

3.2

%

328,409

3.4

%

362,826

3.8

%

399,084

4.2

%

405,176

4.4

%

Total loans

$

9,548,314

$

9,650,008

$

9,654,408

$

9,438,589

$

9,204,988

Deposit Types

Noninterest-bearing DDA

$

5,159,333

30.5

%

$

5,016,637

29.1

%

$

5,112,943

28.6

%

$

5,136,579

29.1

%

$

5,093,175

30.1

%

Interest-bearing DDA

3,749,018

22.1

%

3,976,839

23.1

%

4,382,999

24.5

%

4,481,575

25.3

%

3,604,798

21.3

%

Money market

3,468,639

20.5

%

3,687,602

21.4

%

3,812,420

21.3

%

3,639,187

20.6

%

3,716,094

21.9

%

Savings

2,074,169

12.3

%

2,022,327

11.8

%

2,017,980

11.3

%

1,940,855

11.0

%

1,896,725

11.2

%

Certificates and other time deposits

2,470,250

14.6

%

2,515,740

14.6

%

2,546,424

14.3

%

2,482,923

14.0

%

2,629,145

15.5

%

Total deposits

$

16,921,409

$

17,219,145

$

17,872,766

$

17,681,119

$

16,939,937

Loan to Deposit Ratio

56.4

%

56.0

%

54.0

%

53.4

%

54.3

%

Construction Loans

Single family residential construction

$

390,397

32.3

%

$

410,456

35.0

%

$

407,519

34.5

%

$

353,706

32.9

%

$

351,169

32.6

%

Land development

77,789

6.4

%

85,488

7.3

%

84,141

7.1

%

88,239

8.2

%

84,040

7.8

%

Raw land

170,640

14.1

%

161,402

13.8

%

174,546

14.8

%

153,274

14.3

%

143,955

13.4

%

Residential lots

131,589

10.9

%

131,807

11.3

%

126,881

10.8

%

130,596

12.1

%

131,793

12.3

%

Commercial lots

84,862

7.0

%

83,725

7.1

%

80,286

6.8

%

87,375

8.1

%

84,162

7.8

%

Commercial construction and other

353,942

29.3

%

298,713

25.5

%

306,742

26.0

%

262,783

24.4

%

281,231

26.1

%

Net unaccreted discount

(3,399)

(4,305)

(6,591)

(2,775)

(3,365)

Total construction loans

$

1,205,820

$

1,167,286

$

1,173,524

$

1,073,198

$

1,072,985

 

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

Collateral Type

Houston

Dallas

Austin

OK City

Tulsa

Other (U)

Total

Shopping center/retail

$

202,417

$

33,629

$

28,949

$

28,751

$

24,989

$

114,894

$

433,629

Commercial & industrial buildings

91,075

34,980

12,072

12,449

10,883

68,968

230,427

Office buildings

78,849

131,397

11,223

38,897

4,255

76,220

340,841

Medical buildings

52,421

8,609

52

27,640

7,995

57,012

153,729

Apartment buildings

47,812

12,795

13,023

12,834

7,202

88,783

182,449

Hotel

29,299

24,385

10,476

24,313

91,586

180,059

Other

70,070

9,747

17,987

6,862

7,751

65,252

177,669

Total

$

571,943

$

255,542

$

93,782

$

151,746

$

63,075

$

562,715

$

1,698,803

(V)

(U)

Includes other MSA and non-MSA regions.

(V)

Represents a portion of total commercial real estate loans of $3.159 billion as of September 30, 2016.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Year-to-Date

Sep 30,2016

Jun 30,2016

Mar 31,2016

Dec 31,2015

Sep 30,2015

Sep 30,2016

Sep 30,2015

Asset Quality

Nonaccrual loans

$

43,451

$

29,547

$

39,036

$

39,711

$

44,935

$

43,451

$

44,935

Accruing loans 90 or more days past due

399

6,822

1,093

614

261

399

261

Total nonperforming loans

43,850

36,369

40,129

40,325

45,196

43,850

45,196

Repossessed assets

36

84

161

171

161

36

161

Other real estate

16,280

15,677

16,695

2,963

3,271

16,280

3,271

Total nonperforming assets

$

60,166

$

52,130

$

56,985

$

43,459

$

48,628

$

60,166

$

48,628

Nonperforming assets:

Commercial and industrial (includes energy)

$

26,848

$

16,822

$

18,835

$

22,275

$

26,200

$

26,848

$

26,200

Construction, land development and other land loans

1,711

1,606

2,913

134

475

1,711

475

1-4 family residential (includes home equity)

4,450

5,016

6,226

4,692

4,766

4,450

4,766

Commercial real estate (includes multi-family residential)

26,680

26,651

22,208

15,836

16,485

26,680

16,485

Agriculture (includes farmland)

248

1,682

6,578

208

376

248

376

Consumer and other

229

353

225

314

326

229

326

Total

$

60,166

$

52,130

$

56,985

$

43,459

$

48,628

$

60,166

$

48,628

Number of loans/properties

158

166

168

147

159

158

159

Allowance for credit losses at end of period

$

85,585

$

83,826

$

83,714

$

81,384

$

81,003

$

85,585

$

81,003

Net charge-offs:

Commercial and industrial (includes energy)

$

(107)

$

4,109

$

4,396

$

(528)

$

4,426

$

8,398

$

4,902

Construction, land development and other land loans

(368)

(25)

(186)

(109)

173

(579)

316

1-4 family residential (includes home equity)

48

(78)

30

1

110

208

Commercial real estate (includes multi-family residential)

(1)

197

59

194

53

255

200

Agriculture (includes farmland)

(45)

(655)

6,962

(77)

(40)

6,262

(183)

Consumer and other

714

2,340

409

638

557

3,463

1,376

Total

$

241

$

5,888

$

11,670

$

119

$

5,279

$

17,799

$

6,819

Asset Quality Ratios

Nonperforming assets to average earning assets

0.32

%

0.27

%

0.29

%

0.23

%

0.26

%

0.31

%

0.26

%

Nonperforming assets to loans and other real estate

0.63

%

0.54

%

0.59

%

0.46

%

0.53

%

0.63

%

0.53

%

Net charge-offs to average loans (annualized)

0.01

%

0.24

%

0.48

%

0.01

%

0.23

%

0.25

%

0.10

%

Allowance for credit losses to total loans

0.90

%

0.87

%

0.87

%

0.86

%

0.88

%

0.90

%

0.88

%

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

1.03

%

1.01

%

1.03

%

1.01

%

1.06

%

1.03

%

1.06

%

 

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 12 of this Earnings Release relating to these non-GAAP financial measures for the applicable periods presented.

Three Months Ended

Year-to-Date

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Sep 30, 2015

Sep 30, 2016

Sep 30, 2015

Return on average tangible common equity:

Net income

$

68,651

$

68,071

$

68,951

$

70,475

$

70,598

$

205,673

$

216,171

Average shareholders' equity

$

3,582,767

$

3,537,254

$

3,514,993

$

3,451,279

$

3,397,956

$

3,545,139

$

3,339,695

Less: Average goodwill and other intangible assets

(1,947,208)

(1,949,510)

(1,947,981)

(1,932,357)

(1,934,864)

(1,948,229)

(1,934,686)

Average tangible shareholders' equity

$

1,635,559

$

1,587,744

$

1,567,012

$

1,518,922

$

1,463,092

$

1,596,910

$

1,405,009

Return on average tangible common equity:

16.79

%

17.15

%

17.60

%

18.56

%

19.30

%

17.17

%

20.51

%

Tangible book value per share:

Shareholders' equity

$

3,594,812

$

3,544,584

$

3,499,060

$

3,462,910

$

3,411,239

$

3,594,812

$

3,411,239

Less: Goodwill and other intangible assets

(1,948,359)

(1,948,312)

(1,950,646)

(1,918,244)

(1,933,667)

(1,948,359)

(1,933,667)

Tangible shareholders' equity

$

1,646,453

$

1,596,272

$

1,548,414

$

1,544,666

$

1,477,572

$

1,646,453

$

1,477,572

Period end shares outstanding

69,478

69,480

69,543

70,022

70,040

69,478

70,040

Tangible book value per share:

$

23.70

$

22.97

$

22.27

$

22.06

$

21.10

$

23.70

$

21.10

Period end tangible equity to period end tangible assets ratio:

Tangible shareholders' equity

$

1,646,453

$

1,596,272

$

1,548,414

$

1,544,666

$

1,477,572

$

1,646,453

$

1,477,572

Total assets

$

21,404,044

$

21,796,310

$

21,978,345

$

22,037,216

$

21,567,236

$

21,404,044

$

21,567,236

Less: Goodwill and other intangible assets

(1,948,359)

(1,948,312)

(1,950,646)

(1,918,244)

(1,933,667)

(1,948,359)

(1,933,667)

Tangible assets

$

19,455,685

$

19,847,998

$

20,027,699

$

20,118,972

$

19,633,569

$

19,455,685

$

19,633,569

Period end tangible equity to period end tangible assets ratio:

8.46

%

8.04

%

7.73

%

7.68

%

7.53

%

8.46

%

7.53

%

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

Allowance for credit losses

$

85,585

$

83,826

$

83,714

$

81,384

$

81,003

$

85,585

$

81,003

Total loans

$

9,548,314

$

9,650,008

$

9,654,408

$

9,438,589

$

9,204,988

$

9,548,314

$

9,204,988

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

$

1,230,466

$

1,373,110

$

1,495,319

$

1,415,593

$

1,541,369

$

1,230,466

$

1,541,369

Total loans less acquired loans

$

8,317,848

$

8,276,898

$

8,159,089

$

8,022,996

$

7,663,619

$

8,317,848

$

7,663,619

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

1.03

%

1.01

%

1.03

%

1.01

%

1.06

%

1.03

%

1.06

%

 

Logo - http://photos.prnewswire.com/prnh/20160927/412693LOGO

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-third-quarter-2016-earnings-300351394.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