Prosperity Bancshares, Inc.® Reports Fourth Quarter 2016 Earnings

- Fourth quarter earnings per share (diluted) of $0.99 - Fourth quarter net income of $68.793 million - Nonperforming assets remain low at 0.25% of fourth quarter average earning assets - Fourth quarter nonperforming assets decreased 19.7% compared with the third quarter 2016 - Return (annualized) on fourth quarter average assets of 1.26% - Fourth quarter efficiency ratio of 43.29% - Returns (annualized) on fourth quarter average common equity of 7.58% and average tangible common equity of 16.33%(1)

January 25, 2017 6:31 AM EST

HOUSTON, Jan. 25, 2017 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended December 31, 2016 of $68.793 million or $0.99 per diluted common share. Additionally, nonperforming assets remain low at 0.25% of fourth quarter average earning assets.

"We were pleased with our fourth quarter 2016 performance. Our nonperforming assets decreased 19.7% as the Texas economy continues to improve. Our annualized return on fourth quarter average tangible common equity was 16.33%," said David Zalman, Prosperity's Chairman and Chief Executive Officer.

"We are excited going into 2017. We believe that the Texas and Oklahoma economies are improving with rising oil and gas prices. Further, expected increases in interest rates will help our net interest margin over the longer term," continued Zalman.

"We see optimism in our customer base, as businesses are now willing to expand purchasing. With a better economy and the absence of the loan contraction we experienced over the last several years, we believe that we will have more normalized organic growth in loans and deposits during 2017," 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 December 31, 2016

Net income was $68.793 million for the three months ended December 31, 2016 compared with $70.475 million for the same period in 2015. Net income per diluted common share was $0.99 for the three months ended December 31, 2016 compared with $1.01 for the same period in 2015. Net income (excluding purchase accounting adjustments) was $64.191 million for the three months ended December 31, 2016 compared with $66.147 million for the three months ended December 31, 2015. Net income per diluted common share (excluding purchase accounting adjustments) was $0.92 for the three months ended December 31, 2016 compared with $0.94 for the same period in 2015. The reconciliations of these non-GAAP financial measures to the nearest respective GAAP financial measures are shown on page 12.  Annualized returns on average assets, average common equity and average tangible common equity for the three months ended December 31, 2016 were 1.26%, 7.58% and 16.33%(1), respectively.  Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 43.29% for the three months ended December 31, 2016.

Net interest income before provision for credit losses for the three months ended December 31, 2016 was $153.832 million compared with $153.258 million during the same period in 2015, an increase of $574 thousand or 0.4%. This change was primarily due to an increase in average interest-earning assets, which was partially offset by an increase in the average rate paid on interest-bearing liabilities for the three months ended December 31, 2016. Linked quarter net interest income before provision for credit losses decreased $232 thousand or 0.2% to $153.832 million compared with $154.064 million during the three months ended September 30, 2016, primarily due to a slight increase in the average rate paid on interest-bearing liabilities.

The net interest margin on a tax equivalent basis was 3.26% for the three months ended December 31, 2016, compared with 3.24% for the same period in 2015. On a linked quarter basis the net interest margin was 3.26% compared with 3.29% for the three months ended September 30, 2016. Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis was 3.12% for the three months ended December 31, 2016, compared with 3.11% for the same period in 2015 and 3.14% for the three months ended September 30, 2016. The reconciliations of these non-GAAP financial measures to the nearest respective GAAP financial measures are shown on page 12.

Noninterest income was $29.475 million for the three months ended December 31, 2016 compared with $30.283 million for the same period in 2015, a decrease of $808 thousand or 2.7%. On a linked quarter basis, noninterest income decreased $209 thousand or 0.7% compared with the three months ended September 30, 2016.

Noninterest expense was $79.148 million for the three months ended December 31, 2016 compared with $77.909 million for the same period in 2015, an increase of $1.239 million or 1.6%. This change was primarily due to an increase in incentive compensation and the Tradition acquisition. On a linked quarter basis, noninterest expense decreased $328 thousand or 0.4% compared with the three months ended September 30, 2016.

Results of Operations for the Year Ended December 31, 2016

Net income was $274.466 million for the year ended December 31, 2016 compared with $286.646 million for the same period in 2015.  Net income per diluted common share was $3.94 for the year ended December 31, 2016 compared with $4.09 for the same period in 2015. Net income (excluding purchase accounting adjustments) was $250.644 million for the year ended December 31, 2016 compared with $255.479 million for the year ended December 31, 2015. Net income per diluted common share (excluding purchase accounting adjustments) was $3.60 for the year ended December 31, 2016 compared with $3.65 for the year ended December 31, 2015. The reconciliations of these non-GAAP financial measures to the nearest respective GAAP financial measures are shown on page 12. Annualized returns on average assets, average common equity and average tangible common equity for the year ended December 31, 2016 were 1.25%, 7.69% and 16.95%(1), respectively.  Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 42.50% for the year ended December 31, 2016.

Net interest income before provision for credit losses for the year ended December 31, 2016 was $632.620 million compared with $630.510 million for the same period in 2015, an increase of $2.110 million or 0.3%. The net interest margin on a tax equivalent basis for the year ended December 31, 2016 was 3.35% compared with 3.38% for the same period in 2015. This change was primarily due to a decrease in loan discount accretion of $13.152 million. Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis was 3.16% for the year ended December 31, 2016 compared with 3.13% for the same period in 2015. The reconciliations of these non-GAAP financial measures to the nearest respective GAAP financial measures are shown on page 12.

Noninterest income was $118.425 million for the year ended December 31, 2016 compared with $120.781 million for the same period in 2015, a decrease of $2.356 million or 2.0%. This change was primarily due to a decrease in other noninterest income, brokerage income and NSF fees, which was partially offset by an increase in service charges on deposit accounts and mortgage income.

Noninterest expense was $318.387 million for the year ended December 31, 2016 compared with $313.536 million for the same period in 2015, an increase of $4.851 million or 1.5%.  This change was primarily due to the full year effect of the Tradition acquisition. Additionally, for the year ended December 31, 2016, one-time pretax merger-related expenses for the Tradition acquisition totaled $670 thousand.

Balance Sheet Information

At December 31, 2016, Prosperity had $22.331 billion in total assets, an increase of $293.856 million or 1.3%, compared with $22.037 billion at December 31, 2015.

Loans at December 31, 2016 were $9.622 billion, an increase of $183.471 million or 1.9%, compared with $9.439 billion at December 31, 2015. Linked quarter loans increased $73.746 million or 0.8% (3.1% annualized) from $9.548 billion at September 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 December 31, 2016, oil and gas loans totaled $284.539 million or 3.0% of total loans, of which $119.934 million were to production companies and $164.605 million were to service companies. This compares with total oil and gas loans of $399.084 million or 4.2% of total loans at December 31, 2015, of which $178.614 million were to production companies and $220.470 million were to service companies. On a linked quarter basis, oil and gas loans decreased $24.412 million, from $308.951 million or 3.2% of total loans at September 30, 2016, of which $139.913 million were production loans and $169.038 million were service loans.

Deposits at December 31, 2016 were $17.307 billion, a decrease of $373.817 million or 2.1%, compared with $17.681 billion at December 31, 2015. Linked quarter deposits increased $385.893 million or 2.3% (9.1% annualized) from $16.921 billion at September 30, 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 completed on January 1, 2016:

Balance Sheet Data (at period end)

(In thousands)

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Loans acquired (including new production since acquisition date):

Tradition

$

226,830

$

228,357

$

233,340

$

232,160

$

All other loans

9,395,230

9,319,957

9,416,668

9,422,248

9,438,589

Total loans

$

9,622,060

$

9,548,314

$

9,650,008

$

9,654,408

$

9,438,589

Deposits assumed (including new deposits since acquisition date):

Tradition

$

417,837

$

432,858

$

440,110

$

476,203

$

All other deposits

16,889,465

16,488,551

16,779,035

17,396,563

17,681,119

Total deposits

$

17,307,302

$

16,921,409

$

17,219,145

$

17,872,766

$

17,681,119

 

Excluding loans acquired in the Tradition acquisition and new production at the acquired banking centers since the acquisition date, loans at December 31, 2016 decreased $43.359 million or 0.5% compared with December 31, 2015 and, on a linked quarter basis, increased $75.273 million or 0.8%.

Excluding deposits assumed in the Tradition acquisition and new deposits generated at the acquired banking centers since the acquisition date, deposits at December 31, 2016 decreased $791.654 million or 4.5% compared with December 31, 2015 and, on a linked quarter basis, increased $400.914 million or 2.4%.

Asset Quality

Nonperforming assets totaled $48.302 million or 0.25% of quarterly average interest-earning assets at December 31, 2016, compared with $43.459 million or 0.23% of quarterly average interest-earning assets at December 31, 2015, and $60.166 million or 0.32% of quarterly average interest-earning assets at September 30, 2016.

The allowance for credit losses was $85.326 million or 0.89% of total loans at December 31, 2016, $81.384 million or 0.86% of total loans at December 31, 2015 and $85.585 million or 0.90% of total loans at September 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 1.00% of remaining loans as of December 31, 2016, compared with 1.01% at December 31, 2015 and 1.03% at September 30, 2016(1).

The provision for credit losses was $2.000 million for the three months ended December 31, 2016 compared with $500 thousand for the three months ended December 31, 2015 and $2.000 million for the three months ended September 30, 2016.  The provision for credit losses was $24.000 million for the year ended December 31, 2016 compared with $7.560 million for the year ended December 31, 2015.

Net charge-offs were $2.259 million for the three months ended December 31, 2016 compared with $119 thousand for the three months ended December 31, 2015 and $241 thousand for the three months ended September 30, 2016. Net charge-offs for the fourth quarter of 2016 were primarily comprised of one commercial and industrial loan.  Net charge-offs were $20.058 million for the year ended December 31, 2016 compared with $6.938 million for the year ended December 31, 2015.

Conference Call

Prosperity's management team will host a conference call on Wednesday, January 25, 2017 at 10:30 a.m. Eastern Time (9:30 a.m. Central Time) to discuss Prosperity's fourth quarter 2016 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 3489792.

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 its 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 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 first quarter cash dividend of $0.34 per share, to be paid on April 3, 2017 to all shareholders of record as of March 17, 2017.

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 December 31, 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 fourth quarter of 2016, Prosperity Bancshares did not repurchase any 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 December 31, 2016, Prosperity Bancshares, Inc. ® is a $22.331 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

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)

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Balance Sheet Data (at period end)

Loans

$

9,622,060

$

9,548,314

$

9,650,008

$

9,654,408

$

9,438,589

Investment securities(A)

9,726,086

8,988,021

9,274,651

9,448,704

9,502,427

Federal funds sold

1,178

630

484

1,386

1,418

Allowance for credit losses

(85,326)

(85,585)

(83,826)

(83,714)

(81,384)

Cash and due from banks

436,203

341,483

333,208

334,592

562,544

Goodwill

1,900,845

1,900,349

1,903,451

1,903,451

1,868,827

Core deposit intangibles, net

45,784

48,010

44,861

47,195

49,417

Other real estate owned

15,463

16,280

15,677

16,695

2,963

Fixed assets, net

262,083

270,386

273,104

277,951

267,996

Other assets

406,696

376,156

384,692

377,677

424,419

Total assets

$

22,331,072

$

21,404,044

$

21,796,310

$

21,978,345

$

22,037,216

Noninterest-bearing deposits

$

5,190,973

$

5,159,333

$

5,016,637

$

5,112,943

$

5,136,579

Interest-bearing deposits

12,116,329

11,762,076

12,202,508

12,759,823

12,544,540

Total deposits

17,307,302

16,921,409

17,219,145

17,872,766

17,681,119

Other borrowings

990,781

425,916

606,049

186,225

491,399

Securities sold under repurchase agreements

320,430

318,449

320,001

304,204

315,253

Junior subordinated debentures

7,217

Other liabilities

70,248

143,458

106,531

108,873

86,535

Total liabilities

18,688,761

17,809,232

18,251,726

18,479,285

18,574,306

Shareholders' equity(B)

3,642,311

3,594,812

3,544,584

3,499,060

3,462,910

Total liabilities and equity

$

22,331,072

$

21,404,044

$

21,796,310

$

21,978,345

$

22,037,216

(A)

Includes $2,171, $2,310, $2,496, $3,286 and $3,138 in unrealized gains on available for sale securities for the quarterly periods ended December 31, 2016, September 30, 2016, June 30, 2016, March 31, 2016 and December 31, 2015, respectively.

(B)

Includes $1,411, $1,502, $1,623, $2,136 and $2,040 in after-tax unrealized gains on available for sale securities for the quarterly periods ended December 31, 2016, September 30, 2016, June 30, 2016, March 31, 2016 and December 31, 2015, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Year Ended

Dec 31,

2016

Sep 30, 2016

Jun 30,2016

Mar 31, 2016

Dec 31, 2015

Dec 31,

2016

Dec 31,2015

Income Statement Data

Interest income:

Loans

$

115,993

$

116,247

$

118,297

$

124,522

$

114,234

$

475,059

$

475,427

Securities(C)

48,573

48,132

51,097

52,573

48,301

200,375

194,003

Federal funds sold and other earning assets

103

81

65

96

37

345

271

Total interest income

164,669

164,460

169,459

177,191

162,572

675,779

669,701

Interest expense:

Deposits

9,478

9,396

10,045

10,206

8,575

39,125

36,074

Other borrowings

1,121

752

710

482

541

3,065

1,508

Securities sold under repurchase agreements

238

248

234

212

198

932

818

Junior subordinated debentures

3

34

37

791

Total interest expense

10,837

10,396

10,992

10,934

9,314

43,159

39,191

Net interest income

153,832

154,064

158,467

166,257

153,258

632,620

630,510

Provision for credit losses

2,000

2,000

6,000

14,000

500

24,000

7,560

Net interest income after provision for credit losses

151,832

152,064

152,467

152,257

152,758

608,620

622,950

Noninterest income:

Nonsufficient funds (NSF) fees

8,552

8,764

8,031

8,189

8,974

33,536

34,284

Credit card, debit card and ATM card income

5,902

5,903

5,929

5,827

5,938

23,561

23,534

Service charges on deposit accounts

4,934

4,698

4,610

4,590

4,289

18,832

17,095

Trust income

2,480

1,851

1,762

2,027

1,988

8,120

8,030

Mortgage income

1,690

2,143

1,772

1,471

1,289

7,076

5,720

Brokerage income

782

1,213

1,286

1,290

1,407

4,571

5,953

Bank owned life insurance income

1,390

1,417

1,473

1,383

1,394

5,663

5,548

Net gain on sale of assets

475

37

332

1,020

581

1,864

2,403

Other noninterest income

3,270

3,658

3,278

4,996

4,423

15,202

18,214

Total noninterest income

29,475

29,684

28,473

30,793

30,283

118,425

120,781

Noninterest expense:

Salaries and benefits

51,231

48,328

48,224

50,114

48,500

197,897

192,872

Net occupancy and equipment

5,696

5,997

5,741

5,624

5,774

23,058

23,638

Credit and debit card, data processing and software amortization

4,249

4,207

4,164

4,430

3,996

17,050

15,782

Regulatory assessments and FDIC insurance

2,424

3,434

3,447

3,430

2,460

12,735

14,433

Core deposit intangibles amortization

2,226

2,418

2,334

2,222

2,295

9,200

9,530

Depreciation

3,170

3,289

3,286

3,349

3,310

13,094

12,959

Communications

2,771

2,870

2,981

2,939

2,814

11,561

11,121

Other real estate expense

378

44

50

42

241

514

625

Net (gain) loss on sale of other real estate

(44)

(3)

347

(14)

52

286

(34)

Other noninterest expense

7,047

8,892

8,661

8,392

8,467

32,992

32,610

Total noninterest expense

79,148

79,476

79,235

80,528

77,909

318,387

313,536

Income before income taxes

102,159

102,272

101,705

102,522

105,132

408,658

430,195

Provision for income taxes

33,366

33,621

33,634

33,571

34,657

134,192

143,549

Net income available to common shareholders

$

68,793

$

68,651

$

68,071

$

68,951

$

70,475

$

274,466

$

286,646

(C)

Interest income on securities was reduced by net premium amortization of $11,502, $11,312, $10,407, $10,253 and $13,775 for the three-month periods ended December 31, 2016,  September 30, 2016, June 30, 2016, March 31, 2016 and December 31, 2015, respectively, and $43,474 and $58,230 for the years ended December 31, 2016 and December 31, 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 Ended

Dec 31,

2016

Sep 30,2016

Jun 30, 2016

Mar 31,2016

Dec 31,

2015

Dec 31,2016

Dec 31, 2015

Profitability

Net income

$

68,793

$

68,651

$

68,071

$

68,951

$

70,475

$

274,466

$

286,646

Basic earnings per share

$

0.99

$

0.99

$

0.98

$

0.98

$

1.01

$

3.94

$

4.09

Diluted earnings per share

$

0.99

$

0.99

$

0.98

$

0.98

$

1.01

$

3.94

$

4.09

Return on average assets (D)

1.26

%

1.27

%

1.24

%

1.24

%

1.30

%

1.25

%

1.33

%

Return on average common equity (D)

7.58

%

7.66

%

7.70

%

7.85

%

8.17

%

7.69

%

8.51

%

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

16.33

%

16.79

%

17.15

%

17.60

%

18.56

%

16.95

%

19.98

%

Tax equivalent net interest margin (F)

3.26

%

3.29

%

3.37

%

3.48

%

3.24

%

3.35

%

3.38

%

Efficiency ratio(G)

43.29

%

43.26

%

42.46

%

41.08

%

42.58

%

42.50

%

41.87

%

Liquidity and Capital Ratios

Equity to assets

16.31

%

16.80

%

16.26

%

15.92

%

15.71

%

16.31

%

15.71

%

Common equity tier 1 capital

14.48

%

14.41

%

13.66

%

13.20

%

13.55

%

14.48

%

13.55

%

Tier 1 risk-based capital

14.48

%

14.41

%

13.66

%

13.20

%

13.55

%

14.48

%

13.53

%

Total risk-based capital

15.20

%

15.14

%

14.37

%

13.90

%

14.25

%

15.20

%

14.25

%

Tier 1 leverage capital

8.68

%

8.50

%

8.11

%

7.70

%

7.97

%

8.68

%

7.97

%

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

8.32

%

8.46

%

8.04

%

7.73

%

7.68

%

8.32

%

7.68

%

Other Data

Weighted-average shares used in computing earnings per share

Basic

69,482

69,478

69,565

70,174

70,021

69,674

70,033

Diluted

69,486

69,484

69,574

70,181

70,032

69,680

70,049

Period end shares outstanding

69,491

69,478

69,480

69,543

70,022

69,491

70,022

Cash dividends paid per common share

$

0.3400

$

0.3000

$

0.3000

$

0.3000

$

0.3000

$

1.2400

$

1.1175

Book value per share

$

52.41

$

51.74

$

51.02

$

50.32

$

49.45

$

52.41

$

49.45

Tangible book value per share(E)

$

24.40

$

23.70

$

22.97

$

22.27

$

22.06

$

24.40

$

22.06

Common Stock Market Price

High

$

73.68

$

56.27

$

54.57

$

47.50

$

57.04

$

73.68

$

59.97

Low

$

52.81

$

45.94

$

43.28

$

33.57

$

46.23

$

33.57

$

43.76

Period end closing price

$

71.78

$

54.89

$

50.99

$

46.39

$

47.86

$

71.78

$

47.86

Employees – FTE

3,035

3,071

3,106

3,132

3,037

3,035

3,037

Number of banking centers

245

245

245

246

241

245

241

(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

Dec 31, 2016

Sep 30, 2016

Dec 31, 2015

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

$

9,557,712

$

115,993

4.83%

$

9,601,628

$

116,247

4.82%

$

9,322,399

$

114,234

4.86%

Investment securities

9,338,903

48,573

2.07%

(I)

9,203,253

48,132

2.08%

(I)

9,524,084

48,301

2.01%

(I)

Federal funds sold and other earning assets

106,214

103

0.39%

72,171

81

0.45%

65,695

37

0.22%

Total interest-earning assets

19,002,829

164,669

3.45%

18,877,052

164,460

3.47%

18,912,178

162,572

3.41%

Allowance for credit losses

(85,347)

(84,476)

(81,230)

Noninterest-earning assets

2,838,778

2,804,773

2,854,168

Total assets

$

21,756,260

$

21,597,349

$

21,685,116

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

3,861,952

$

2,210

0.23%

$

3,858,821

$

2,280

0.24%

$

3,767,138

$

2,005

0.21%

Savings and money market deposits

5,471,109

3,546

0.26%

5,610,342

3,753

0.27%

5,511,240

3,317

0.24%

Certificates and other time deposits

2,434,565

3,722

0.61%

2,492,889

3,363

0.54%

2,560,527

3,253

0.50%

Other borrowings

712,126

1,121

0.63%

532,301

752

0.56%

839,164

541

0.26%

Securities sold under repurchase agreements

318,367

238

0.30%

331,254

248

0.30%

314,278

198

0.25%

Total interest-bearing liabilities

12,798,119

10,837

0.34%

(J)

12,825,607

10,396

0.32%

(J)

12,992,347

9,314

0.28%

(J)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,214,656

5,070,094

5,124,630

Other liabilities

111,083

118,881

116,860

Total liabilities

18,123,858

18,014,582

18,233,837

Shareholders' equity

3,632,402

3,582,767

3,451,279

Total liabilities and shareholders' equity

$

21,756,260

$

21,597,349

$

21,685,116

Net interest income and margin

$

153,832

3.22%

$

154,064

3.25%

$

153,258

3.22%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

1,931

1,930

1,412

Net interest income and margin (tax equivalent basis)

$

155,763

3.26%

$

155,994

3.29%

$

154,670

3.24%

(H)

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

(I)

Yield on securities was impacted by net premium amortization of $11,502, $11,312 and $13,775 for the three-month periods ended December 31, 2016, September 30, 2016 and December 31, 2015, respectively.

(J)

Total cost of funds, including noninterest bearing deposits, was 0.24%, 0.23% and 0.20% for the three months ended December 31, 2016, September 30, 2016, and December 31, 2015, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Year Ended

Dec 31, 2016

Dec 31, 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

$

9,629,714

$

475,059

4.93%

$

9,200,765

$

475,427

5.17%

Investment securities

9,401,669

200,375

2.13%

(L)

9,541,443

194,003

2.03%

(L)

Federal funds sold and other earning assets

81,804

345

0.42%

116,283

271

0.23%

Total interest-earning assets

19,113,187

675,779

3.54%

18,858,491

669,701

3.55%

Allowance for credit losses

(84,189)

(80,894)

Noninterest-earning assets

2,851,764

2,841,007

Total assets

$

21,880,762

$

21,618,604

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

4,066,799

$

9,843

0.24%

$

3,873,495

$

8,776

0.23%

Savings and money market deposits

5,658,441

15,016

0.27%

5,505,524

13,488

0.24%

Certificates and other time deposits

2,505,526

14,266

0.57%

2,754,466

13,810

0.50%

Other borrowings

524,492

3,065

0.58%

623,441

1,508

0.24%

Securities sold under repurchase agreements

319,551

932

0.29%

329,745

818

0.25%

Junior subordinated debentures

2,081

37

1.78%

29,443

791

2.69%

Total interest-bearing liabilities

13,076,890

43,159

0.33%

(M)

13,116,114

39,191

0.30%

(M)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,117,621

5,024,379

Other liabilities

119,320

109,323

Total liabilities

18,313,831

18,249,816

Shareholders' equity

3,566,931

3,368,788

Total liabilities and shareholders' equity

$

21,880,762

$

21,618,604

Net interest income and margin

$

632,620

3.31%

$

630,510

3.34%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

7,665

6,102

Net interest income and margin (tax equivalent basis)

$

640,285

3.35%

$

636,612

3.38%

(K)

Based on an actual 365 or 366 day basis.

(L)

Yield on securities was impacted by net premium amortization of $43,474 and $58,230 for the years ended December 31, 2016 and 2015, respectively.

(M)

Total cost of funds, including noninterest bearing deposits, was 0.24% and 0.22% for the years ended December 31, 2016 and 2015, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands, except per share data)

Three Months Ended

Year Ended

Dec 31,2016

Sep 30,2016

Jun 30,

 2016

Mar 31, 2016

Dec 31,2015

Dec 31,2016

Dec 31,2015

Adjustment to Loan Yield (N)

Interest on loans, as reported

$

115,993

$

116,247

$

118,297

$

124,522

$

114,234

$

475,059

$

475,427

Purchase accounting adjustment- loan discount accretion

ASC 310-20

(3,956)

(5,296)

(5,833)

(6,663)

(6,066)

(21,748)

(34,228)

ASC 310-30

(3,596)

(2,324)

(3,471)

(7,831)

(1,773)

(17,222)

(17,894)

Total

(7,552)

(7,620)

(9,304)

(14,494)

(7,839)

(38,970)

(52,122)

Interest on loans, excluding discount accretion

$

108,441

$

108,627

$

108,993

$

110,028

$

106,395

$

436,089

$

423,305

Average loans

$

9,557,712

$

9,601,628

$

9,660,065

$

9,700,554

$

9,322,399

$

9,629,714

$

9,200,765

Loan yield, excluding purchase accounting adjustment

4.51

%

4.50

%

4.54

%

4.56

%

4.53

%

4.53

%

4.60

%

Loan yield, as reported

4.83

%

4.82

%

4.93

%

5.16

%

4.86

%

4.93

%

5.17

%

Adjustment to Securities Yield (N)

Interest on securities, as reported

$

48,573

$

48,132

$

51,097

$

52,573

$

48,301

$

200,375

$

194,003

Purchase accounting adjustment- securities amortization

950

1,051

948

1,722

1,578

4,671

6,369

Interest on securities, excluding amortization

$

49,523

$

49,183

$

52,045

$

54,295

$

49,879

$

205,046

$

200,372

Average securities

$

9,338,903

$

9,203,253

$

9,436,896

$

9,630,496

$

9,524,084

$

9,401,669

$

9,541,443

Securities yield, excluding purchase accounting adjustment

2.11

%

2.13

%

2.22

%

2.27

%

2.08

%

2.18

%

2.10

%

Securities yield, as reported

2.07

%

2.08

%

2.18

%

2.20

%

2.01

%

2.13

%

2.03

%

Adjustment to Time Deposits Yield (N)

Interest on time deposits, as reported

$

3,722

$

3,363

$

3,644

$

3,537

$

3,253

$

14,266

$

13,810

Purchase accounting adjustment-time deposit amortization

232

575

178

182

195

1,167

1,055

Interest on time deposits, excluding amortization

$

3,954

$

3,938

$

3,822

$

3,719

$

3,448

$

15,433

$

14,865

Average time deposits

$

2,434,565

$

2,492,889

$

2,517,896

$

2,577,676

$

2,560,527

$

2,505,526

$

2,754,466

Time deposits yield, excluding purchase accounting adjustment

0.65

%

0.63

%

0.61

%

0.58

%

0.53

%

0.62

%

0.54

%

Time deposits yield, as reported

0.61

%

0.54

%

0.58

%

0.55

%

0.50

%

0.57

%

0.50

%

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

3.12

%

3.14

%

3.19

%

3.21

%

3.11

%

3.16

%

3.13

%

Net Interest Margin (tax equivalent basis), as reported

3.26

%

3.29

%

3.37

%

3.48

%

3.24

%

3.35

%

3.38

%

Net income available to common shareholders, as reported

$

68,793

$

68,651

$

68,071

$

68,951

$

70,475

$

274,466

$

286,646

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

(4,602)

(4,796)

(5,712)

(8,712)

(4,328)

(23,822)

(31,167)

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

$

64,191

$

63,855

$

62,359

$

60,239

$

66,147

$

250,644

$

255,479

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

$

0.92

$

0.92

$

0.90

$

0.86

$

0.94

$

3.60

$

3.65

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

$

0.92

$

0.92

$

0.90

$

0.86

$

0.94

$

3.60

$

3.65

  

 

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

Sep 30, 2016

Balance at

Dec 31, 2016

Balance at

Acquisition

Date

Balance at

Sep 30, 2016

Balance at

Dec 31, 2016

Balance at

Acquisition

Date

Balance at

Sep 30, 2016

Balance at

Dec 31, 2016

Loan marks:

Previously acquired banks (P)

$

225,589

$

37,137

$

33,385

$

131,906

$

24,412

$

20,532

$

357,495

$

61,549

$

53,917

2016 acquisition (Q)

3,491

2,223

2,016

10,222

3,743

3,475

13,713

5,966

5,491

Total

229,080

39,360

35,401

142,128

28,155

24,007

371,208

67,515

59,408

Acquired portfolio loan balances:

Previously acquired banks (P)

5,456,934

1,053,113

946,906

255,846

53,354

44,344

5,712,780

1,106,467

991,250

2016 acquisition (Q)

234,064

183,298

168,155

19,375

8,216

7,296

253,439

191,514

175,451

Total

5,690,998

1,236,411

1,115,061

275,221

61,570

51,640

5,966,219

(R)

1,297,981

1,166,701

Acquired portfolio loan balances less loan marks

$

5,461,918

$

1,197,051

$

1,079,660

$

133,093

$

33,415

$

27,633

$

5,595,011

$

1,230,466

$

1,107,293

(N)

Non-GAAP financial measure.

(O)

Using effective tax rate of 32.7%, 32.9%, 33.1%, 32.7% and 33.0% for the three-month periods ended December 31, 2016, September 30, 2016, June 30, 2016, March 31, 2016 and December 31, 2015, respectively, and 32.8% and 33.4% for the years ended December 31, 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

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

YIELD TREND (S)

Interest-Earning Assets:

Loans

4.83

%

4.82

%

4.93

%

5.16

%

4.86

%

Investment securities (T)

2.07

%

2.08

%

2.18

%

2.20

%

2.01

%

Federal funds sold and other earning assets

0.39

%

0.45

%

0.38

%

0.48

%

0.22

%

Total interest-earning assets

3.45

%

3.47

%

3.56

%

3.67

%

3.41

%

Interest-Bearing Liabilities:

Interest-bearing demand deposits

0.23

%

0.24

%

0.25

%

0.25

%

0.21

%

Savings and money market deposits

0.26

%

0.27

%

0.27

%

0.27

%

0.24

%

Certificates and other time deposits

0.61

%

0.54

%

0.58

%

0.55

%

0.50

%

Other borrowings

0.63

%

0.56

%

0.58

%

0.54

%

0.26

%

Securities sold under repurchase agreements

0.30

%

0.30

%

0.29

%

0.28

%

0.25

%

Junior subordinated debentures

2.17

%

1.89

%

Total interest-bearing liabilities

0.34

%

0.32

%

0.34

%

0.33

%

0.28

%

Net Interest Margin

3.22

%

3.25

%

3.33

%

3.44

%

3.22

%

Net Interest Margin (tax equivalent)

3.26

%

3.29

%

3.37

%

3.48

%

3.24

%

(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 $11,502, $11,312, $10,407, $10,253 and $13,775 for the three-month periods ended December 31, 2016, September 30, 2016, June 30, 2016,  March 31, 2016 and December 31, 2015, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Balance Sheet Averages

Loans

$

9,557,712

$

9,601,628

$

9,660,065

$

9,700,554

$

9,322,399

Investment securities

9,338,903

9,203,253

9,436,896

9,630,496

9,524,084

Federal funds sold and other earning assets

106,214

72,171

68,268

80,400

65,695

Total interest-earning assets

19,002,829

18,877,052

19,165,229

19,411,450

18,912,178

Allowance for credit losses

(85,347)

(84,476)

(83,036)

(83,883)

(81,230)

Cash and due from banks

248,735

226,621

227,570

274,535

257,986

Goodwill

1,900,337

1,903,418

1,903,451

1,899,667

1,881,812

Core deposit intangibles, net

46,895

43,790

46,059

48,314

50,545

Other real estate

15,826

16,041

15,549

6,077

3,014

Fixed assets, net

267,952

272,058

276,727

279,179

270,800

Other assets

359,033

342,845

356,849

430,165

390,011

Total assets

$

21,756,260

$

21,597,349

$

21,908,398

$

22,265,504

$

21,685,116

Noninterest-bearing deposits

$

5,214,656

$

5,070,094

$

5,099,736

$

5,085,456

$

5,124,630

Interest-bearing demand deposits

3,861,952

3,858,821

4,108,305

4,442,652

3,767,138

Savings and money market deposits

5,471,109

5,610,342

5,734,739

5,820,161

5,511,240

Certificates and other time deposits

2,434,565

2,492,889

2,517,896

2,577,676

2,560,527

Total deposits

16,982,282

17,032,146

17,460,676

17,925,945

16,963,535

Other borrowings

712,126

532,301

489,616

361,778

839,164

Securities sold under repurchase agreements

318,367

331,254

322,274

306,192

314,278

Junior subordinated debentures

555

7,217

Other liabilities

111,083

118,881

98,023

149,379

116,860

Shareholders' equity

3,632,402

3,582,767

3,537,254

3,514,993

3,451,279

Total liabilities and equity

$

21,756,260

$

21,597,349

$

21,908,398

$

22,265,504

$

21,685,116

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)  

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Period End Balances

Loan Portfolio

Commercial and industrial

$

1,254,900

13.0

%

$

1,233,108

12.9

%

$

1,299,310

13.5

%

$

1,337,189

14.9

%

$

1,293,162

14.9

%

Construction, land development and other land loans

1,263,923

13.1

%

1,205,820

12.6

%

1,167,286

12.1

%

1,173,524

12.2

%

1,073,198

11.4

%

1-4 family residential

2,439,348

25.3

%

2,427,616

25.5

%

2,424,868

25.1

%

2,379,503

24.6

%

2,360,798

25.0

%

Home equity

278,483

2.9

%

279,836

2.9

%

283,212

2.9

%

283,686

2.9

%

279,867

2.9

%

Commercial real estate (includes multi-family residential)

3,162,109

32.9

%

3,158,569

33.1

%

3,229,556

33.5

%

3,229,706

33.5

%

3,131,083

33.2

%

Agriculture (includes farmland)

672,336

7.0

%

664,080

7.0

%

657,633

6.8

%

641,293

6.6

%

648,818

6.9

%

Consumer and other

266,422

2.8

%

270,334

2.8

%

259,734

2.7

%

246,681

1.5

%

252,579

1.5

%

Energy

284,539

3.0

%

308,951

3.2

%

328,409

3.4

%

362,826

3.8

%

399,084

4.2

%

Total loans

$

9,622,060

$

9,548,314

$

9,650,008

$

9,654,408

$

9,438,589

Deposit Types

Noninterest-bearing DDA

$

5,190,973

30.0

%

$

5,159,333

30.5

%

$

5,016,637

29.1

%

$

5,112,943

28.6

%

$

5,136,579

29.1

%

Interest-bearing DDA

4,215,671

24.3

%

3,749,018

22.1

%

3,976,839

23.1

%

4,382,999

24.5

%

4,481,575

25.3

%

Money market

3,368,599

19.5

%

3,468,639

20.5

%

3,687,602

21.4

%

3,812,420

21.3

%

3,639,187

20.6

%

Savings

2,125,854

12.3

%

2,074,169

12.3

%

2,022,327

11.8

%

2,017,980

11.3

%

1,940,855

11.0

%

Certificates and other time deposits

2,406,205

13.9

%

2,470,250

14.6

%

2,515,740

14.6

%

2,546,424

14.3

%

2,482,923

14.0

%

Total deposits

$

17,307,302

$

16,921,409

$

17,219,145

$

17,872,766

$

17,681,119

Loan to Deposit Ratio

55.6

%

56.4

%

56.0

%

54.0

%

53.4

%

Construction Loans

Single family residential construction

$

396,794

31.3

%

$

390,397

32.3

%

$

410,456

35.0

%

$

407,519

34.5

%

$

353,706

32.9

%

Land development

76,275

6.0

%

77,789

6.4

%

85,488

7.3

%

84,141

7.1

%

88,239

8.2

%

Raw land

194,267

15.3

%

170,640

14.1

%

161,402

13.8

%

174,546

14.8

%

153,274

14.3

%

Residential lots

130,096

10.3

%

131,589

10.9

%

131,807

11.3

%

126,881

10.8

%

130,596

12.1

%

Commercial lots

75,625

6.0

%

84,862

7.0

%

83,725

7.1

%

80,286

6.8

%

87,375

8.1

%

Commercial construction and other

394,040

31.1

%

353,942

29.3

%

298,713

25.5

%

306,742

26.0

%

262,783

24.4

%

Net unaccreted discount

(3,174)

(3,399)

(4,305)

(6,591)

(2,775)

Total construction loans

$

1,263,923

$

1,205,820

$

1,167,286

$

1,173,524

$

1,073,198

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of December 31, 2016

Collateral Type

Houston

Dallas

Austin

OK City

Tulsa

Other (U)

Total

Shopping center/retail

$

211,014

$

32,201

$

28,403

$

28,451

$

24,327

$

117,496

$

441,892

Commercial and industrial buildings

93,270

33,267

14,436

12,175

10,148

64,709

228,005

Office buildings

76,370

129,464

11,059

38,410

4,317

79,517

339,137

Medical buildings

60,997

8,935

50

17,632

7,886

48,078

143,578

Apartment buildings

44,908

12,693

15,371

11,783

7,441

84,756

176,952

Hotel

33,146

32,697

5,964

24,033

93,387

189,227

Other

71,047

9,152

17,946

6,891

6,206

76,528

187,770

Total

$

590,752

$

258,409

$

93,229

$

139,375

$

60,325

$

564,471

$

1,706,561

(V)

(U)

Includes other MSA and non-MSA regions.

(V)

Represents a portion of total commercial real estate loans of $3.162 billion as of December 31, 2016.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Year Ended

Dec 31,

 2016

Sep 30, 2016

Jun 30, 2016

Mar 31,

 2016

Dec 31,2015

Dec 31, 2016

Dec 31, 2015

Asset Quality

Nonaccrual loans

$

31,642

$

43,451

$

29,547

$

39,036

$

39,711

$

31,642

$

39,711

Accruing loans 90 or more days past due

956

399

6,822

1,093

614

956

614

Total nonperforming loans

32,598

43,850

36,369

40,129

40,325

32,598

40,325

Repossessed assets

241

36

84

161

171

241

171

Other real estate

15,463

16,280

15,677

16,695

2,963

15,463

2,963

Total nonperforming assets

$

48,302

$

60,166

$

52,130

$

56,985

$

43,459

$

48,302

$

43,459

Nonperforming assets:

Commercial and industrial (includes energy)

$

24,537

$

26,848

$

16,822

$

18,835

$

22,275

$

24,537

$

22,275

Construction, land development and other land loans

1,766

1,711

1,606

2,913

134

1,766

134

1-4 family residential (includes home equity)

4,119

4,450

5,016

6,226

4,692

4,119

4,692

Commercial real estate (includes multi-family residential)

17,167

26,680

26,651

22,208

15,836

17,167

15,836

Agriculture (includes farmland)

542

248

1,682

6,578

208

542

208

Consumer and other

171

229

353

225

314

171

314

Total

$

48,302

$

60,166

$

52,130

$

56,985

$

43,459

$

48,302

$

43,459

Number of loans/properties

158

158

166

168

147

158

147

Allowance for credit losses at end of period

$

85,326

$

85,585

$

83,826

$

83,714

$

81,384

$

85,326

$

81,384

Net charge-offs:

Commercial and industrial (includes energy)

$

3,161

$

(107)

$

4,109

$

4,396

$

(528)

$

11,559

$

4,374

Construction, land development and other land loans

(1,922)

(368)

(25)

(186)

(109)

(2,501)

207

1-4 family residential (includes home equity)

(82)

48

(78)

30

1

(82)

209

Commercial real estate (includes multi-family residential)

41

(1)

197

59

194

296

394

Agriculture (includes farmland)

305

(45)

(655)

6,962

(77)

6,567

(260)

Consumer and other

756

714

2,340

409

638

4,219

2,014

Total

$

2,259

$

241

$

5,888

$

11,670

$

119

$

20,058

$

6,938

Asset Quality Ratios

Nonperforming assets to average earning assets

0.25

%

0.32

%

0.27

%

0.29

%

0.23

%

0.25

%

0.23

%

Nonperforming assets to loans and other real estate

0.50

%

0.63

%

0.54

%

0.59

%

0.46

%

0.50

%

0.46

%

Net charge-offs to average loans (annualized)

0.09

%

0.01

%

0.24

%

0.48

%

0.01

%

0.21

%

0.08

%

Allowance for credit losses to total loans

0.89

%

0.90

%

0.87

%

0.87

%

0.86

%

0.89

%

0.86

%

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

1.00

%

1.03

%

1.01

%

1.03

%

1.01

%

1.00

%

1.01

%

 

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 Ended

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Mar 31, 2016

Dec 31, 2015

Dec 31, 2016

Dec 31, 2015

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

Net income

$

68,793

$

68,651

$

68,071

$

68,951

$

70,475

$

274,466

$

286,646

Average shareholders' equity

$

3,632,402

$

3,582,767

$

3,537,254

$

3,514,993

$

3,451,279

$

3,566,931

$

3,368,788

Less: Average goodwill and other intangible assets

(1,947,232)

(1,947,208)

(1,949,510)

(1,947,981)

(1,932,357)

(1,947,979)

(1,934,099)

Average tangible shareholders' equity

$

1,685,170

$

1,635,559

$

1,587,744

$

1,567,012

$

1,518,922

$

1,618,952

$

1,434,689

Return on average tangible common equity (D)

16.33

%

16.79

%

17.15

%

17.60

%

18.56

%

16.95

%

19.98

%

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

Shareholders' equity

$

3,642,311

$

3,594,812

$

3,544,584

$

3,499,060

$

3,462,910

$

3,642,311

$

3,462,910

Less: Goodwill and other intangible assets

(1,946,629)

(1,948,359)

(1,948,312)

(1,950,646)

(1,918,244)

(1,946,629)

(1,918,244)

Tangible shareholders' equity

$

1,695,682

$

1,646,453

$

1,596,272

$

1,548,414

$

1,544,666

$

1,695,682

$

1,544,666

Period end shares outstanding

69,491

69,478

69,480

69,543

70,022

69,491

70,022

Tangible book value per share:

$

24.40

$

23.70

$

22.97

$

22.27

$

22.06

$

24.40

$

22.06

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

Tangible shareholders' equity

$

1,695,682

$

1,646,453

$

1,596,272

$

1,548,414

$

1,544,666

$

1,695,682

$

1,544,666

Total assets

$

22,331,072

$

21,404,044

$

21,796,310

$

21,978,345

$

22,037,216

$

22,331,072

$

22,037,216

Less: Goodwill and other intangible assets

(1,946,629)

(1,948,359)

(1,948,312)

(1,950,646)

(1,918,244)

(1,946,629)

(1,918,244)

Tangible assets

$

20,384,443

$

19,455,685

$

19,847,998

$

20,027,699

$

20,118,972

$

20,384,443

$

20,118,972

Period end tangible equity to period end tangible assets ratio:

8.32

%

8.46

%

8.04

%

7.73

%

7.68

%

8.32

%

7.68

%

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

Allowance for credit losses

$

85,326

$

85,585

$

83,826

$

83,714

$

81,384

$

85,326

$

81,384

Total loans

$

9,622,060

$

9,548,314

$

9,650,008

$

9,654,408

$

9,438,589

$

9,622,060

$

9,438,589

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

$

1,107,293

$

1,230,466

$

1,373,110

$

1,495,319

$

1,415,593

$

1,107,293

$

1,415,593

Total loans less acquired loans

$

8,514,767

$

8,317,848

$

8,276,898

$

8,159,089

$

8,022,996

$

8,514,767

$

8,022,996

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

1.00

%

1.03

%

1.01

%

1.03

%

1.01

%

1.00

%

1.01

%

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-fourth-quarter-2016-earnings-300396336.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