Prosperity Bancshares, Inc.® Reports First Quarter 2017 Earnings

- First quarter earnings per share (diluted) of $0.99 - First quarter net income of $68.565 million - Loans increased 4.9% (annualized) compared with the fourth quarter 2016 - Nonperforming assets remain low at 0.21% of first quarter average earning assets - First quarter nonperforming assets decreased 14.7% compared with the fourth quarter 2016 - Return (annualized) on first quarter average assets of 1.23% - Returns (annualized) on first quarter average common equity of 7.45% and average tangible common equity of 15.82%(1)

April 26, 2017 6:30 AM EDT

HOUSTON, April 26, 2017 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended March 31, 2017 of $68.565 million or $0.99 per diluted common share. Additionally, nonperforming assets remain low at 0.21% of first quarter average earning assets.

"We are pleased with our first quarter 2017 performance.  Our non-performing assets decreased 14.7%, as the Texas economy continues to improve.  First quarter loans increased 4.9% annualized compared with loans at December 31, 2016 and our return on first quarter average tangible common equity was 15.82%.  Net income per diluted common share (excluding purchase accounting adjustments) was $0.95 for the three months ended March 31, 2017 compared with $0.86 for the same period in 2016. This represents a 10.5% increase," said David Zalman, Prosperity's Chairman and Chief Executive Officer.

"The Texas and Oklahoma economies are improving with rising oil and gas prices.  Based on data provided by The Federal Reserve Bank of Dallas, Texas grew 203,000 jobs in 2016 and is expected to grow 280,000 jobs in 2017, a 37.9% increase.  Job growth in Texas in 2016, at 2.7%, was higher than the national job growth of 2.0%.  We continue to see single family home construction strengthen and robust sales of higher end homes," continued Zalman.

"We expect that the increase in interest rates will help our net interest margin over time and we are hopeful of regulatory reform and reduced corporate tax rates that should increase earnings.  Reduced regulation will also allow us to concentrate more on building deposits and loans.  With a better economy and loans not contracting to the extent we saw the last several years, we expect more normalized organic growth for loans," 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 to the nearest GAAP financial measure.

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

Net income was $68.565 million for the three months ended March 31, 2017 compared with $68.951 million for the same period in 2016. Net income per diluted common share was $0.99 for the three months ended March 31, 2017 compared with $0.98 for the same period in 2016. Net income (excluding purchase accounting adjustments) was $65.890 million for the three months ended March 31, 2017 compared with $60.239 million for the three months ended March 31, 2016. Net income per diluted common share (excluding purchase accounting adjustments) was $0.95 for the three months ended March 31, 2017 compared with $0.86 for the same period in 2016. The reconciliations of these non-GAAP financial measures to the nearest respective GAAP financial measures are shown on page 11.  Annualized returns on average assets, average common equity and average tangible common equity for the three months ended March 31, 2017 were 1.23%, 7.45% and 15.82%(1), respectively.  Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 43.01% for the three months ended March 31, 2017.

Net interest income before provision for credit losses for the three months ended March 31, 2017 was $152.435 million compared with $166.257 million during the same period in 2016, a decrease of $13.822 million or 8.3%. This change was primarily due to a decrease in loan discount accretion of $9.741 million. Linked quarter net interest income before provision for credit losses decreased $1.397 million or 0.9% to $152.435 million compared with $153.832 million during the three months ended December 31, 2016. This change was primarily due to a decrease in loan discount accretion of $2.799 million.

The net interest margin on a tax equivalent basis was 3.20% for the three months ended March 31, 2017, compared with 3.48% for the same period in 2016. This change was primarily due to a decrease in loan discount accretion of $9.741 million. On a linked quarter basis the net interest margin was 3.20% compared with 3.26% for the three months ended December 31, 2016. This change was primarily due to a decrease in loan discount accretion of $2.799 million.  Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis was 3.11% for the three months ended March 31, 2017, compared with 3.21% for the same period in 2016 and 3.12% for the three months ended December 31, 2016. The reconciliations of these non-GAAP financial measures to the nearest respective GAAP financial measures are shown on page 11.

Noninterest income was $30.824 million for the three months ended March 31, 2017 compared with $30.793 million for the same period in 2016, an increase of $31 thousand or 0.1%. On a linked quarter basis, noninterest income increased $1.349 million or 4.6% compared with the three months ended December 31, 2016. This increase was primarily due to the net gain on sale of assets for the three months ended March 31, 2017.

Noninterest expense was $78.062 million for the three months ended March 31, 2017 compared with $80.528 million for the same period in 2016, a decrease of $2.466 million or 3.1%. This change was primarily due to a decrease in salaries and benefits expense. On a linked quarter basis, noninterest expense decreased $1.086 million or 1.4% compared with the three months ended December 31, 2016.

Balance Sheet Information

At March 31, 2017, Prosperity had $22.477 billion in total assets, an increase of $499.074 million or 2.3%, compared with $21.978 billion at March 31, 2016.

Loans at March 31, 2017 were $9.739 billion, an increase of $84.845 million or 0.9%, compared with $9.654 billion at March 31, 2016. Linked quarter loans increased $117.193 million or 1.2% (4.9% annualized) from $9.622 billion at December 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 March 31, 2017, oil and gas loans totaled $267.445 million or 2.8% of total loans, of which $108.267 million were to production companies and $159.178 million were to service companies. This compares with total oil and gas loans of $362.826 million or 3.8% of total loans at March 31, 2016, of which $166.422 million were to production companies and $196.404 million were to service companies. On a linked quarter basis, oil and gas loans decreased $17.094 million, from $284.539 million or 3.0% of total loans at December 31, 2016, of which $119.934 million were production loans and $164.605 million were service loans.

Deposits at March 31, 2017 were $17.036 billion, a decrease of $837.194 million or 4.7%, compared with $17.873 billion at March 31, 2016. Linked quarter deposits decreased $271.730 million or 1.6% from $17.307 billion at December 31, 2016. This change primarily resulted from seasonality.

The table below provides detail on the impact of loans acquired and deposits assumed in the acquisition of Tradition Bancshares, Inc. and its wholly-owned subsidiary Tradition Bank (collectively "Tradition") completed on January 1, 2016:

Balance Sheet Data (at period end)

(In thousands)

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Loans acquired (including new production since acquisition date):

Tradition

$

235,682

$

226,830

$

228,357

$

233,340

$

232,160

All other loans

9,503,571

9,395,230

9,319,957

9,416,668

9,422,248

Total loans

$

9,739,253

$

9,622,060

$

9,548,314

$

9,650,008

$

9,654,408

Deposits assumed (including new deposits since acquisition date):

Tradition

$

411,470

$

417,837

$

432,858

$

440,110

$

476,203

All other deposits

16,624,102

16,889,465

16,488,551

16,779,035

17,396,563

Total deposits

$

17,035,572

$

17,307,302

$

16,921,409

$

17,219,145

$

17,872,766

Excluding loans acquired in the Tradition acquisition and new production at the acquired banking centers since the acquisition date, loans at March 31, 2017 increased $81.323 million or 0.9% compared with March 31, 2016 and, on a linked quarter basis, increased $108.341 million or 1.2%.

Excluding deposits assumed in the Tradition acquisition and new deposits generated at the acquired banking centers since the acquisition date, deposits at March 31, 2017 decreased $772.461 million or 4.4% compared with March 31, 2016 and, on a linked quarter basis, decreased $265.363 million or 1.6%.

Asset Quality

Nonperforming assets totaled $41.199 million or 0.21% of quarterly average interest-earning assets at March 31, 2017, compared with $56.985 million or 0.29% of quarterly average interest-earning assets at March 31, 2016, and $48.302 million or 0.25% of quarterly average interest-earning assets at December 31, 2016.

The allowance for credit losses was $84.095 million or 0.86% of total loans at March 31, 2017, $83.714 million or 0.87% of total loans at March 31, 2016 and $85.326 million or 0.89% of total loans at December 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 0.96% of remaining loans as of March 31, 2017, compared with 1.03% at March 31, 2016 and 1.00% at December 31, 2016(1).

The provision for credit losses was $2.675 million for the three months ended March 31, 2017 compared with $14.000 million for the three months ended March 31, 2016 and $2.000 million for the three months ended December 31, 2016. 

Net charge-offs were $3.906 million for the three months ended March 31, 2017 compared with $11.670 million for the three months ended March 31, 2016 and $2.259 million for the three months ended December 31, 2016. Net charge-offs for the first quarter of 2017 were primarily comprised of two commercial and industrial loans. 

Conference Call

Prosperity's management team will host a conference call on Wednesday, April 26, 2017 at 10:30 a.m. Eastern Time (9:30 a.m. Central Time) to discuss Prosperity's first quarter 2017 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 7328237.

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 that their presentation, together with the accompanying reconciliations, provides a more complete understanding of factors and trends affecting Prosperity's business and allows investors to view performance in a manner similar to management, the entire financial services sector, bank stock analysts and bank regulators. Further, Prosperity believes that these non-GAAP financial measures provide useful information by excluding certain items that may not be indicative of its core operating earnings and business outlook.  These non-GAAP financial measures should not be considered a substitute for, nor of greater importance than, GAAP basis measures and results; Prosperity strongly encourages investors to review its consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names. Please refer to page 11 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 second quarter cash dividend of $0.34 per share, to be paid on July 3, 2017 to all shareholders of record as of June 16, 2017.

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 March 31, 2017, Prosperity Bancshares, Inc. ® is a $22.477 billion Houston, Texas based regional financial holding company, formed in 1983. Operating under a community banking philosophy and seeking to develop broad customer relationships based on service and convenience, Prosperity offers a variety of traditional loan and deposit products to its customers, which consist primarily of small and medium sized businesses and consumers. In addition to established banking products, Prosperity offers a complete line of services including: Internet Banking services at www.prosperitybankusa.com, Retail Brokerage Services, Credit Cards, MasterMoney Debit Cards, 24 hour voice response banking, Trust and Wealth Management, Mortgage Services, Cash Management and Mobile Banking.

As of March 31, 2017, Prosperity operated 244 full-service banking locations: 65 in the Houston area, including The Woodlands; 29 in the South Texas area including Corpus Christi and Victoria; 35 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, 2016 and other reports and statements Prosperity Bancshares has filed with the SEC. Copies of the SEC filings for Prosperity Bancshares may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

Bryan/College Station Area -

Fort Worth -

Waugh Drive

Taft

Bryan

Haltom City

Westheimer

Yoakum

Bryan-29th Street

Keller

West University

Yorktown

Bryan-East

Roanoke

Woodcreek

Bryan-North

Stockyards

West Texas Area -

Caldwell

Katy -

Abilene -

College Station

Other Dallas/Fort Worth Area

Cinco Ranch

Antilley Road

Crescent Point

Locations -

Katy-Spring Green

Barrow Street

Hearne

Arlington

Cypress Street

Huntsville

Azle

The Woodlands -

Judge Ely

Madisonville

Ennis

The Woodlands-College Park

Mockingbird

Navasota

Gainesville

The Woodlands-I-45

New Waverly

Glen Rose

The Woodlands-Research Forest

Lubbock -

Rock Prairie

Granbury

4th Street

Southwest Parkway

Mesquite

Other Houston Area

66th Street

Tower Point

Muenster

Locations -

82nd Street

Wellborn Road

Sanger

Angleton

86th Street

Waxahachie

Bay City

98th Street

Central Texas Area -

Weatherford

Beaumont

Avenue Q

Austin -

Cleveland

North University

Allandale

East Texas Area -

East Bernard

Texas Tech Student Union

Cedar Park

Athens

El Campo

Congress

Blooming Grove

Dayton

Midland -

Lakeway

Canton

Galveston

Wadley

Liberty Hill

Carthage

Groves

Wall Street

Northland

Corsicana

Hempstead

Oak Hill

Crockett

Hitchcock

Odessa -

Research Blvd

Eustace

Liberty

Grandview

Westlake

Gilmer

Magnolia

Grant

Grapeland

Magnolia Parkway

Kermit Highway

Other Central Texas Area

Gun Barrel City

Mont Belvieu

Parkway

Locations -

Jacksonville

Nederland

Bastrop

Kerens

Needville

Other West Texas Area

Canyon Lake

Longview

Rosenberg

Locations -

Dime Box

Mount Vernon

Shadow Creek

Big Spring

Dripping Springs

Palestine

Spring

Brownfield

Elgin

Rusk

Tomball

Brownwood

Flatonia

Seven Points

Waller

Cisco

Georgetown

Teague

West Columbia

Comanche

Gruene

Tyler-Beckham

Wharton

Early

Kingsland

Tyler-South Broadway

Winnie

Floydada

La Grange

Tyler-University

Wirt

Gorman

Lexington

Winnsboro

Levelland

New Braunfels

South Texas Area -

Littlefield

Pleasanton

Houston Area -

Corpus Christi -

Merkel

Round Rock

Houston -

Calallen

Plainview

San Antonio

Aldine

Carmel

San Angelo

Schulenburg

Alief

Northwest

Slaton

Seguin

Bellaire

Saratoga

Snyder

Smithville

Beltway

Timbergate

Thorndale

Clear Lake

Water Street

Oklahoma

Weimar

Copperfield

Central Oklahoma Area-

Cypress

Victoria -

Oklahoma City -

Dallas/Fort Worth Area -

Downtown

Victoria Main

23rd Street

Dallas -

Eastex

Victoria-Navarro

Expressway

Abrams Centre

Fairfield

Victoria-North

I-240

Balch Springs

First Colony

Memorial

Camp Wisdom

Fry Road

Other South Texas Area

Cedar Hill

Gessner

 Locations -

Other Central Oklahoma Area

Dallas – Central Expressway

Gladebrook

Alice

 Locations -

Forest Park

Grand Parkway

Aransas Pass

Edmond

Frisco

Heights

Beeville

Norman

Frisco-West

Highway 6 West

Colony Creek

Kiest

Little York

Cuero

Tulsa Area-

McKinney

Medical Center

Edna

Tulsa -

McKinney-Stonebridge

Memorial Drive

Goliad

Garnett

Midway

Northside

Gonzales

Harvard

Plano

Pasadena

Hallettsville

Memorial

Preston Forest

Pecan Grove

Kingsville

Sheridan

Preston Road

Pin Oak

Mathis

S. Harvard

Red Oak

River Oaks

Padre Island

Utica Tower

Sachse

Sugar Land

Palacios

Yale

The Colony

SW Medical Center

Port Lavaca

Turtle Creek

Tanglewood

Portland

Other Tulsa Area Locations -

Westmoreland

The Plaza

Rockport

Owasso

Uptown

Sinton

 

Prosperity Bancshares, Inc.®Financial Highlights (Unaudited)(In thousands)

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Balance Sheet Data (at period end)

Loans

$

9,739,253

$

9,622,060

$

9,548,314

$

9,650,008

$

9,654,408

Investment securities(A)

9,854,120

9,726,086

8,988,021

9,274,651

9,448,704

Federal funds sold

945

1,178

630

484

1,386

Allowance for credit losses

(84,095)

(85,326)

(85,585)

(83,826)

(83,714)

Cash and due from banks

324,797

436,203

341,483

333,208

334,592

Goodwill

1,900,845

1,900,845

1,900,349

1,903,451

1,903,451

Core deposit intangibles, net

43,869

45,784

48,010

44,861

47,195

Other real estate owned

15,698

15,463

16,280

15,677

16,695

Fixed assets, net

257,558

262,083

270,386

273,104

277,951

Other assets

424,429

406,696

376,156

384,692

377,677

Total assets

$

22,477,419

$

22,331,072

$

21,404,044

$

21,796,310

$

21,978,345

Noninterest-bearing deposits

$

5,299,264

$

5,190,973

$

5,159,333

$

5,016,637

$

5,112,943

Interest-bearing deposits

11,736,308

12,116,329

11,762,076

12,202,508

12,759,823

Total deposits

17,035,572

17,307,302

16,921,409

17,219,145

17,872,766

Other borrowings

1,270,644

990,781

425,916

606,049

186,225

Securities sold under repurchase agreements

335,875

320,430

318,449

320,001

304,204

Junior subordinated debentures

7,217

Other liabilities

146,246

70,248

143,458

106,531

108,873

Total liabilities

18,788,337

18,688,761

17,809,232

18,251,726

18,479,285

Shareholders' equity(B)

3,689,082

3,642,311

3,594,812

3,544,584

3,499,060

Total liabilities and equity

$

22,477,419

$

22,331,072

$

21,404,044

$

21,796,310

$

21,978,345

(A)

Includes $2,200, $2,171, $2,310, $2,496 and $3,286 in unrealized gains on available for sale securities for the quarterly periods ended March 31, 2017, December 31, 2016, September 30, 2016, June 30, 2016 and March 31, 2016, respectively.

(B)

Includes $1,430, $1,411, $1,502, $1,623 and $2,136 in after-tax unrealized gains on available for sale securities for the quarterly periods ended March 31, 2017, December 31, 2016, September 30, 2016, June 30, 2016 and March 31, 2016, respectively.

 

Prosperity Bancshares, Inc.®Financial Highlights (Unaudited)(In thousands)

Three Months Ended

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Income Statement Data

Interest income:

Loans

$

111,710

$

115,993

$

116,247

$

118,297

$

124,522

Securities(C)

53,157

48,573

48,132

51,097

52,573

Federal funds sold and other earning assets

183

103

81

65

96

Total interest income

165,050

164,669

164,460

169,459

177,191

Interest expense:

Deposits

9,908

9,478

9,396

10,045

10,206

Other borrowings

2,476

1,121

752

710

482

Securities sold under repurchase agreements

231

238

248

234

212

Junior subordinated debentures

3

34

Total interest expense

12,615

10,837

10,396

10,992

10,934

Net interest income

152,435

153,832

154,064

158,467

166,257

Provision for credit losses

2,675

2,000

2,000

6,000

14,000

Net interest income after provision for credit losses

149,760

151,832

152,064

152,467

152,257

Noninterest income:

Nonsufficient funds (NSF) fees

8,089

8,552

8,764

8,031

8,189

Credit card, debit card and ATM card income

5,953

5,902

5,903

5,929

5,827

Service charges on deposit accounts

5,421

4,934

4,698

4,610

4,590

Trust income

2,155

2,480

1,851

1,762

2,027

Mortgage income

1,266

1,690

2,143

1,772

1,471

Brokerage income

488

782

1,213

1,286

1,290

Bank owned life insurance income

1,353

1,390

1,417

1,473

1,383

Net gain on sale of assets

1,759

475

37

332

1,020

Other noninterest income

4,340

3,270

3,658

3,278

4,996

Total noninterest income

30,824

29,475

29,684

28,473

30,793

Noninterest expense:

Salaries and benefits

48,444

51,231

48,328

48,224

50,114

Net occupancy and equipment

5,503

5,696

5,997

5,741

5,624

Credit and debit card, data processing and software amortization

4,085

4,249

4,207

4,164

4,430

Regulatory assessments and FDIC insurance

3,549

2,424

3,434

3,447

3,430

Core deposit intangibles amortization

1,915

2,226

2,418

2,334

2,222

Depreciation

3,103

3,170

3,289

3,286

3,349

Communications

2,702

2,771

2,870

2,981

2,939

Other real estate expense

95

378

44

50

42

Net (gain) loss on sale of other real estate

(10)

(44)

(3)

347

(14)

Other noninterest expense

8,676

7,047

8,892

8,661

8,392

Total noninterest expense

78,062

79,148

79,476

79,235

80,528

Income before income taxes

102,522

102,159

102,272

101,705

102,522

Provision for income taxes

33,957

33,366

33,621

33,634

33,571

Net income available to common shareholders

$

68,565

$

68,793

$

68,651

$

68,071

$

68,951

(C)

Interest income on securities was reduced by net premium amortization of $9,883, $11,502, $11,312, $10,407 and $10,253 for the three-month periods ended March 31, 2017, December 31, 2016, September 30, 2016, June 30, 2016 and March 31, 2016, respectively.

 

Prosperity Bancshares, Inc. ®Financial Highlights (Unaudited)(Dollars and share amounts in thousands, except per share data and market prices)

Three Months Ended

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Profitability

Net income

$

68,565

$

68,793

$

68,651

$

68,071

$

68,951

Basic earnings per share

$

0.99

$

0.99

$

0.99

$

0.98

$

0.98

Diluted earnings per share

$

0.99

$

0.99

$

0.99

$

0.98

$

0.98

Return on average assets (D)

1.23

%

1.26

%

1.27

%

1.24

%

1.24

%

Return on average common equity (D)

7.45

%

7.58

%

7.66

%

7.70

%

7.85

%

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

15.82

%

16.33

%

16.79

%

17.15

%

17.60

%

Tax equivalent net interest margin (F)

3.20

%

3.26

%

3.29

%

3.37

%

3.48

%

Efficiency ratio(G)

43.01

%

43.29

%

43.26

%

42.46

%

41.08

%

Liquidity and Capital Ratios

Equity to assets

16.41

%

16.31

%

16.80

%

16.26

%

15.92

%

Common equity tier 1 capital

14.45

%

14.48

%

14.41

%

13.66

%

13.20

%

Tier 1 risk-based capital

14.45

%

14.48

%

14.41

%

13.66

%

13.20

%

Total risk-based capital

15.14

%

15.20

%

15.14

%

14.37

%

13.90

%

Tier 1 leverage capital

8.62

%

8.68

%

8.50

%

8.11

%

7.70

%

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

8.50

%

8.32

%

8.46

%

8.04

%

7.73

%

Other Data

Weighted-average shares used in computing earnings per common share

Basic

69,480

69,482

69,478

69,565

70,174

Diluted

69,482

69,486

69,484

69,574

70,181

Period end shares outstanding

69,480

69,491

69,478

69,480

69,543

Cash dividends paid per common share

$

0.3400

$

0.3400

$

0.3000

$

0.3000

$

0.3000

Book value per common share

$

53.10

$

52.41

$

51.74

$

51.02

$

50.32

Tangible book value per common share(E)

$

25.11

$

24.40

$

23.70

$

22.97

$

22.27

Common Stock Market Price

High

$

77.87

$

73.68

$

56.27

$

54.57

$

47.50

Low

$

65.34

$

52.81

$

45.94

$

43.28

$

33.57

Period end closing price

$

69.71

$

71.78

$

54.89

$

50.99

$

46.39

Employees – FTE

3,033

3,035

3,071

3,106

3,132

Number of banking centers

244

245

245

245

246

(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

Mar 31, 2017

Dec 31, 2016

Mar 31, 2016

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(H)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(H)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(H)

Interest-Earning Assets:

Loans

$

9,642,877

$

111,710

4.70%

$

9,557,712

$

115,993

4.83%

$

9,700,554

$

124,522

5.16%

Investment securities

9,867,491

53,157

2.18%

(I)

9,338,903

48,573

2.07%

(I)

9,630,496

52,573

2.20%

(I)

Federal funds sold and other earning assets

80,150

183

0.92%

106,214

103

0.39%

80,400

96

0.48%

Total interest-earning assets

19,590,518

165,050

3.42%

19,002,829

164,669

3.45%

19,411,450

177,191

3.67%

Allowance for credit losses

(85,037)

(85,347)

(83,883)

Noninterest-earning assets

2,875,986

2,838,778

2,937,937

Total assets

$

22,381,467

$

21,756,260

$

22,265,504

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

4,136,260

$

2,587

0.25%

$

3,861,952

$

2,210

0.23%

$

4,442,652

$

2,784

0.25%

Savings and money market deposits

5,537,355

3,587

0.26%

5,471,109

3,546

0.26%

5,820,161

3,885

0.27%

Certificates and other time deposits

2,366,857

3,734

0.64%

2,434,565

3,722

0.61%

2,577,676

3,537

0.55%

Other borrowings

1,123,396

2,476

0.89%

712,126

1,121

0.63%

361,778

482

0.54%

Securities sold under repurchase agreements

307,433

231

0.31%

318,367

238

0.30%

306,192

212

0.28%

Junior subordinated debentures

7,217

34

1.89%

Total interest-bearing liabilities

13,471,301

12,615

0.38%

(J)

12,798,119

10,837

0.34%

(J)

13,515,676

10,934

0.33%

(J)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,140,010

5,214,656

5,085,456

Other liabilities

91,157

111,083

149,379

Total liabilities

18,702,468

18,123,858

18,750,511

Shareholders' equity

3,678,999

3,632,402

3,514,993

Total liabilities and shareholders' equity

$

22,381,467

$

21,756,260

$

22,265,504

Net interest income and margin

$

152,435

3.16%

$

153,832

3.22%

$

166,257

3.44%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

1,995

1,931

1,836

Net interest income and margin (tax equivalent basis)

$

154,430

3.20%

$

155,763

3.26%

$

168,093

3.48%

(H)

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

(I)

Yield on securities was impacted by net premium amortization of 9,883, $11,502 and $10,253 for the three-month periods ended March 31, 2017, December 31, 2016 and March 31, 2016, respectively.

(J)

Total cost of funds, including noninterest bearing deposits, was 0.27%, 0.24% and 0.24% for the three months ended March 31, 2017, December 31, 2016 and March 31, 2016, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands, except per share data)

Three Months Ended

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Adjustment to Loan Yield (K)

Interest on loans, as reported

$

111,710

$

115,993

$

116,247

$

118,297

$

124,522

Purchase accounting adjustment- loan discount accretion

ASC 310-20

(3,270)

(3,956)

(5,296)

(5,833)

(6,663)

ASC 310-30

(1,483)

(3,596)

(2,324)

(3,471)

(7,831)

Total

(4,753)

(7,552)

(7,620)

(9,304)

(14,494)

Interest on loans, excluding discount accretion

$

106,957

$

108,441

$

108,627

$

108,993

$

110,028

Average loans

$

9,642,877

$

9,557,712

$

9,601,628

$

9,660,065

$

9,700,554

Loan yield, excluding purchase accounting adjustment

4.50

%

4.51

%

4.50

%

4.54

%

4.56

%

Loan yield, as reported

4.70

%

4.83

%

4.82

%

4.93

%

5.16

%

Adjustment to Securities Yield (K)

Interest on securities, as reported

$

53,157

$

48,573

$

48,132

$

51,097

$

52,573

Purchase accounting adjustment- securities amortization

852

950

1,051

948

1,722

Interest on securities, excluding amortization

$

54,009

$

49,523

$

49,183

$

52,045

$

54,295

Average securities

$

9,867,491

$

9,338,903

$

9,203,253

$

9,436,896

$

9,630,496

Securities yield, excluding purchase accounting adjustment

2.22

%

2.11

%

2.13

%

2.22

%

2.27

%

Securities yield, as reported

2.18

%

2.07

%

2.08

%

2.18

%

2.20

%

Adjustment to Time Deposits Yield (K)

Interest on time deposits, as reported

$

3,734

$

3,722

$

3,363

$

3,644

$

3,537

Purchase accounting adjustment-time deposit amortization

99

232

575

178

182

Interest on time deposits, excluding amortization

$

3,833

$

3,954

$

3,938

$

3,822

$

3,719

Average time deposits

$

2,366,857

$

2,434,565

$

2,492,889

$

2,517,896

$

2,577,676

Time deposits yield, excluding purchase accounting adjustment

0.66

%

0.65

%

0.63

%

0.61

%

0.58

%

Time deposits yield, as reported

0.64

%

0.61

%

0.54

%

0.58

%

0.55

%

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

3.11

%

3.12

%

3.14

%

3.19

%

3.21

%

Net Interest Margin (tax equivalent basis), as reported

3.20

%

3.26

%

3.29

%

3.37

%

3.48

%

Net income available to common shareholders, as reported

$

68,565

$

68,793

$

68,651

$

68,071

$

68,951

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

(2,675)

(4,602)

(4,796)

(5,712)

(8,712)

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

$

65,890

$

64,191

$

63,855

$

62,359

$

60,239

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

$

0.95

$

0.92

$

0.92

$

0.90

$

0.86

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

$

0.95

$

0.92

$

0.92

$

0.90

$

0.86

 

Acquired Loans Accounted for

Under ASC 310-20

Acquired Loans Accounted for

Under ASC 310-30

Total Loans Accounted for

Under ASC 310-20 and 310-30

Balance at

Acquisition

Date

Balance at

Dec 31, 2016

Balance at

Mar 31, 2017

Balance at

Acquisition

Date

Balance at

Dec 31, 2016

Balance at

Mar 31, 2017

Balance at

Acquisition

Date

Balance at

Dec 31, 2016

Balance at

Mar 31, 2017

Loan marks:

Acquired banks (M)

$

229,080

$

35,401

$

32,129

$

142,128

$

24,007

$

22,395

$

371,208

$

59,408

$

54,524

Acquired portfolio loan balances:

Acquired banks (M)

5,690,998

1,115,061

997,980

275,221

51,640

48,438

5,966,219

(N)

1,166,701

1,046,418

Acquired portfolio loan balances less loan marks

$

5,461,918

$

1,079,660

$

965,851

$

133,093

$

27,633

$

26,043

$

5,595,011

$

1,107,293

$

991,894

(K)

Non-GAAP financial measure.

(L) 

Using effective tax rate of 33.1%, 32.7%, 32.9%, 33.1% and 32.7% for the three-month periods ended March 31, 2017, December 31, 2016, September 30, 2016, June 30, 2016 and March 31, 2016, respectively.

(M)

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

(N)

Actual principal balances acquired.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

YIELD TREND (O)

Interest-Earning Assets:

Loans

4.70

%

4.83

%

4.82

%

4.93

%

5.16

%

Investment securities (P)

2.18

%

2.07

%

2.08

%

2.18

%

2.20

%

Federal funds sold and other earning assets

0.92

%

0.39

%

0.45

%

0.38

%

0.48

%

Total interest-earning assets

3.42

%

3.45

%

3.47

%

3.56

%

3.67

%

Interest-Bearing Liabilities:

Interest-bearing demand deposits

0.25

%

0.23

%

0.24

%

0.25

%

0.25

%

Savings and money market deposits

0.26

%

0.26

%

0.27

%

0.27

%

0.27

%

Certificates and other time deposits

0.64

%

0.61

%

0.54

%

0.58

%

0.55

%

Other borrowings

0.89

%

0.63

%

0.56

%

0.58

%

0.54

%

Securities sold under repurchase agreements

0.31

%

0.30

%

0.30

%

0.29

%

0.28

%

Junior subordinated debentures

2.17

%

1.89

%

Total interest-bearing liabilities

0.38

%

0.34

%

0.32

%

0.34

%

0.33

%

Net Interest Margin

3.16

%

3.22

%

3.25

%

3.33

%

3.44

%

Net Interest Margin (tax equivalent)

3.20

%

3.26

%

3.29

%

3.37

%

3.48

%

(O) 

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

(P)

Yield on securities was impacted by net premium amortization of $9,883, $11,502, $11,312, $10,407 and $10,253 for the three-month periods ended March 31, 2017, December 31, 2016, September 30, 2016, June 30, 2016 and March 31, 2016, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Balance Sheet Averages

Loans

$

9,642,877

$

9,557,712

$

9,601,628

$

9,660,065

$

9,700,554

Investment securities

9,867,491

9,338,903

9,203,253

9,436,896

9,630,496

Federal funds sold and other earning assets

80,150

106,214

72,171

68,268

80,400

Total interest-earning assets

19,590,518

19,002,829

18,877,052

19,165,229

19,411,450

Allowance for credit losses

(85,037)

(85,347)

(84,476)

(83,036)

(83,883)

Cash and due from banks

262,794

248,735

226,621

227,570

274,535

Goodwill

1,900,845

1,900,337

1,903,418

1,903,451

1,899,667

Core deposit intangibles, net

44,762

46,895

43,790

46,059

48,314

Other real estate

15,669

15,826

16,041

15,549

6,077

Fixed assets, net

260,716

267,952

272,058

276,727

279,179

Other assets

391,200

359,033

342,845

356,849

430,165

Total assets

$

22,381,467

$

21,756,260

$

21,597,349

$

21,908,398

$

22,265,504

Noninterest-bearing deposits

$

5,140,010

$

5,214,656

$

5,070,094

$

5,099,736

$

5,085,456

Interest-bearing demand deposits

4,136,260

3,861,952

3,858,821

4,108,305

4,442,652

Savings and money market deposits

5,537,355

5,471,109

5,610,342

5,734,739

5,820,161

Certificates and other time deposits

2,366,857

2,434,565

2,492,889

2,517,896

2,577,676

Total deposits

17,180,482

16,982,282

17,032,146

17,460,676

17,925,945

Other borrowings

1,123,396

712,126

532,301

489,616

361,778

Securities sold under repurchase agreements

307,433

318,367

331,254

322,274

306,192

Junior subordinated debentures

555

7,217

Other liabilities

91,157

111,083

118,881

98,023

149,379

Shareholders' equity

3,678,999

3,632,402

3,582,767

3,537,254

3,514,993

Total liabilities and equity

$

22,381,467

$

21,756,260

$

21,597,349

$

21,908,398

$

22,265,504

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)  

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Period End Balances

Loan Portfolio

Commercial and industrial

$

1,287,216

13.2

%

$

1,254,900

13.0

%

$

1,233,108

12.9

%

$

1,299,310

13.5

%

$

1,337,189

14.9

%

Construction, land development and other land loans

1,326,685

13.6

%

1,263,923

13.1

%

1,205,820

12.6

%

1,167,286

12.1

%

1,173,524

12.2

%

1-4 family residential

2,424,533

24.9

%

2,439,348

25.3

%

2,427,616

25.5

%

2,424,868

25.1

%

2,379,503

24.6

%

Home equity

281,298

2.9

%

278,483

2.9

%

279,836

2.9

%

283,212

2.9

%

283,686

2.9

%

Commercial real estate (includes multi-family residential)

3,226,978

33.1

%

3,162,109

32.9

%

3,158,569

33.1

%

3,229,556

33.5

%

3,229,706

33.5

%

Agriculture (includes farmland)

662,797

6.8

%

672,336

7.0

%

664,080

7.0

%

657,633

6.8

%

641,293

6.6

%

Consumer and other

262,301

2.7

%

266,422

2.8

%

270,334

2.8

%

259,734

2.7

%

246,681

1.5

%

Energy

267,445

2.8

%

284,539

3.0

%

308,951

3.2

%

328,409

3.4

%

362,826

3.8

%

Total loans

$

9,739,253

$

9,622,060

$

9,548,314

$

9,650,008

$

9,654,408

Deposit Types

Noninterest-bearing DDA

$

5,299,264

31.1

%

$

5,190,973

30.0

%

$

5,159,333

30.5

%

$

5,016,637

29.1

%

$

5,112,943

28.6

%

Interest-bearing DDA

3,845,061

22.6

%

4,215,671

24.3

%

3,749,018

22.1

%

3,976,839

23.1

%

4,382,999

24.5

%

Money market

3,370,055

19.8

%

3,368,599

19.5

%

3,468,639

20.5

%

3,687,602

21.4

%

3,812,420

21.3

%

Savings

2,189,822

12.8

%

2,125,854

12.3

%

2,074,169

12.3

%

2,022,327

11.8

%

2,017,980

11.3

%

Certificates and other time deposits

2,331,370

13.7

%

2,406,205

13.9

%

2,470,250

14.6

%

2,515,740

14.6

%

2,546,424

14.3

%

Total deposits

$

17,035,572

$

17,307,302

$

16,921,409

$

17,219,145

$

17,872,766

Loan to Deposit Ratio

57.2

%

55.6

%

56.4

%

56.0

%

54.0

%

Construction Loans

Single family residential construction

$

411,553

30.9

%

$

396,794

31.3

%

$

390,397

32.3

%

$

410,456

35.0

%

$

407,519

34.5

%

Land development

83,475

6.3

%

76,275

6.0

%

77,789

6.4

%

85,488

7.3

%

84,141

7.1

%

Raw land

183,453

13.8

%

194,267

15.3

%

170,640

14.1

%

161,402

13.8

%

174,546

14.8

%

Residential lots

129,389

9.7

%

130,096

10.3

%

131,589

10.9

%

131,807

11.3

%

126,881

10.8

%

Commercial lots

84,705

6.4

%

75,625

6.0

%

84,862

7.0

%

83,725

7.1

%

80,286

6.8

%

Commercial construction and other

437,083

32.9

%

394,040

31.1

%

353,942

29.3

%

298,713

25.5

%

306,742

26.0

%

Net unaccreted discount

(2,973)

(3,174)

(3,399)

(4,305)

(6,591)

Total construction loans

$

1,326,685

$

1,263,923

$

1,205,820

$

1,167,286

$

1,173,524

 

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

Collateral Type

Houston

Dallas

Austin

OK City

Tulsa

Other (Q)

Total

Shopping center/retail

$

215,503

$

49,926

$

39,314

$

24,267

$

23,913

$

139,265

$

492,188

Commercial and industrial buildings

102,211

32,526

14,812

13,087

10,891

63,769

237,296

Office buildings

76,416

132,624

15,792

34,010

4,223

80,032

343,097

Medical buildings

61,566

9,274

48

17,509

7,776

49,862

146,035

Apartment buildings

38,009

13,797

17,842

12,185

5,713

84,192

171,738

Hotel

33,855

32,146

13,168

23,775

94,887

197,831

Other

58,834

6,052

15,477

7,057

4,871

59,449

151,740

Total

$

586,394

$

276,345

$

116,453

$

131,890

$

57,387

$

571,456

$

1,739,925

(R)

(Q)

Includes other MSA and non-MSA regions.

(R)

Represents a portion of total commercial real estate loans of $3.227 billion as of March 31, 2017.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Asset Quality

Nonaccrual loans

$

24,360

$

31,642

$

43,451

$

29,547

$

39,036

Accruing loans 90 or more days past due

880

956

399

6,822

1,093

Total nonperforming loans

25,240

32,598

43,850

36,369

40,129

Repossessed assets

261

241

36

84

161

Other real estate

15,698

15,463

16,280

15,677

16,695

Total nonperforming assets

$

41,199

$

48,302

$

60,166

$

52,130

$

56,985

Nonperforming assets:

Commercial and industrial (includes energy)

$

18,743

$

24,537

$

26,848

$

16,822

$

18,835

Construction, land development and other land loans

1,461

1,766

1,711

1,606

2,913

1-4 family residential (includes home equity)

4,070

4,119

4,450

5,016

6,226

Commercial real estate (includes multi-family residential)

16,235

17,167

26,680

26,651

22,208

Agriculture (includes farmland)

534

542

248

1,682

6,578

Consumer and other

156

171

229

353

225

Total

$

41,199

$

48,302

$

60,166

$

52,130

$

56,985

Number of loans/properties

139

158

158

166

168

Allowance for credit losses at end of period

$

84,095

$

85,326

$

85,585

$

83,826

$

83,714

Net charge-offs:

Commercial and industrial (includes energy)

$

3,495

$

3,161

$

(107)

$

4,109

$

4,396

Construction, land development and other land loans

(65)

(1,922)

(368)

(25)

(186)

1-4 family residential (includes home equity)

(95)

(82)

48

(78)

30

Commercial real estate (includes multi-family residential)

133

41

(1)

197

59

Agriculture (includes farmland)

(65)

305

(45)

(655)

6,962

Consumer and other

503

756

714

2,340

409

Total

$

3,906

$

2,259

$

241

$

5,888

$

11,670

Asset Quality Ratios

Nonperforming assets to average earning assets

0.21

%

0.25

%

0.32

%

0.27

%

0.29

%

Nonperforming assets to loans and other real estate

0.42

%

0.50

%

0.63

%

0.54

%

0.59

%

Net charge-offs to average loans (annualized)

0.16

%

0.09

%

0.01

%

0.24

%

0.48

%

Allowance for credit losses to total loans

0.86

%

0.89

%

0.90

%

0.87

%

0.87

%

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

0.96

%

1.00

%

1.03

%

1.01

%

1.03

%

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

Three Months Ended

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

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

Net income

$

68,565

$

68,793

$

68,651

$

68,071

$

68,951

Average shareholders' equity

$

3,678,999

$

3,632,402

$

3,582,767

$

3,537,254

$

3,514,993

Less: Average goodwill and other intangible assets

(1,945,607)

(1,947,232)

(1,947,208)

(1,949,510)

(1,947,981)

Average tangible shareholders' equity

$

1,733,392

$

1,685,170

$

1,635,559

$

1,587,744

$

1,567,012

Return on average tangible common equity (D)

15.82

%

16.33

%

16.79

%

17.15

%

17.60

%

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

Shareholders' equity

$

3,689,082

$

3,642,311

$

3,594,812

$

3,544,584

$

3,499,060

Less: Goodwill and other intangible assets

(1,944,714)

(1,946,629)

(1,948,359)

(1,948,312)

(1,950,646)

Tangible shareholders' equity

$

1,744,368

$

1,695,682

$

1,646,453

$

1,596,272

$

1,548,414

Period end shares outstanding

69,480

69,491

69,478

69,480

69,543

Tangible book value per share:

$

25.11

$

24.40

$

23.70

$

22.97

$

22.27

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

Tangible shareholders' equity

$

1,744,368

$

1,695,682

$

1,646,453

$

1,596,272

$

1,548,414

Total assets

$

22,477,419

$

22,331,072

$

21,404,044

$

21,796,310

$

21,978,345

Less: Goodwill and other intangible assets

(1,944,714)

(1,946,629)

(1,948,359)

(1,948,312)

(1,950,646)

Tangible assets

$

20,532,705

$

20,384,443

$

19,455,685

$

19,847,998

$

20,027,699

Period end tangible equity to period end tangible assets ratio:

8.50

%

8.32

%

8.46

%

8.04

%

7.73

%

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

Allowance for credit losses

$

84,095

$

85,326

$

85,585

$

83,826

$

83,714

Total loans

$

9,739,253

$

9,622,060

$

9,548,314

$

9,650,008

$

9,654,408

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

$

991,894

$

1,107,293

$

1,230,466

$

1,373,110

$

1,495,319

Total loans less acquired loans

$

8,747,359

$

8,514,767

$

8,317,848

$

8,276,898

$

8,159,089

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

0.96

%

1.00

%

1.03

%

1.01

%

1.03

%

 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-first-quarter-2017-earnings-300445839.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, Earnings, Definitive Agreement