Prosperity Bancshares, Inc.® Reports Third Quarter 2017 Earnings

- Third quarter earnings per common share (diluted) of $0.98 - Third quarter net income of $67.908 million - Nonperforming assets remain low at 0.24% of third quarter average interest-earning assets - Return (annualized) on third quarter average assets of 1.22% - Returns (annualized) on third quarter average common equity of 7.20% and average tangible common equity of 14.83%‍(1) - Loans increased 4.0% (annualized) as of September 30, 2017 (year-to-date) - Increase in dividend of 5.9% to $0.36 per share for the fourth quarter 2017

October 25, 2017 6:31 AM EDT

HOUSTON, Oct. 25, 2017 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended September 30, 2017 of $67.908 million or $0.98 per diluted common share. Additionally, nonperforming assets remain low at 0.24% of third quarter average interest-earning assets.

"Texas accounts for 8.8% of the U.S. GDP and 8.4% of the U.S. nonfarm employment.  It is the largest exporting state in the U.S. and is home to more than 50 Fortune 500 companies.  When a natural disaster such as Hurricane Harvey strikes several areas of the state, it can have a far-reaching impact," said David Zalman, Prosperity's Chairman and Chief Executive Officer. 

"Hurricane Harvey made landfall near Rockport, Texas on Friday, August 25 and continued to impact the Houston and Beaumont areas through much of the following week.   Within seven days after landfall, we had 91% of affected banking centers open (86 of 94) and today, every banking center except one is open for business," continued Zalman.

"Our lenders have visited with every loan relationship we have in the affected areas in excess of $1 million.  The vast majority of our customers affected had flood insurance and/or business interruption insurance.  We did however make a small provision this quarter given the increased risk on loan performance and the possibility of some adverse economic impact from the storm," added Zalman.

"During the first two quarters of  2017, we experienced approximately 5% annualized organic loan growth, however, given the distraction of the Hurricane and recovery process, organic loan growth for the third quarter was approximately 1.9% annualized.  Our fee income was also slightly impacted this quarter as we waived certain ATM, overdraft and late payment fees for customers in the affected areas," stated Zalman.

"We are pleased with our results for the third quarter considering the challenges in some of our areas.  The Federal Reserve Bank of Dallas expects that the fourth quarter will show a rebound in economic activity that will more than offset the economic decline in the third quarter.  We are excited about the opportunities we have for the fourth quarter," concluded Zalman.

Results of Operations for the Three Months Ended September 30, 2017

Net income was $67.908 million(2) for the three months ended September 30, 2017 compared with $68.651 million(3) for the same period in 2016. Net income per diluted common share was $0.98 for the three months ended September 30, 2017 compared with $0.99 for the same period in 2016. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended September 30, 2017 were 1.22%, 7.20% and 14.83%(1), respectively.  Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 41.92%(1) for the three months ended September 30, 2017.

Net interest income before provision for credit losses for the three months ended September 30, 2017 was $156.147 million compared with $154.064 million during the same period in 2016, an increase of $2.083 million or 1.4%. This change was primarily due to an increase in the average balance and yield on interest-earning assets, partially offset by an increase in the average rate on interest-bearing liabilities. Linked quarter net interest income before provision for credit losses increased $3.916 million or 2.6% to $156.147 million compared with $152.231 million during the three months ended June 30, 2017. This increase was primarily due to an increase in loan discount accretion of $3.415 million.

The net interest margin on a tax equivalent basis was 3.22% for the three months ended September 30, 2017 compared with 3.29% for the same period in 2016. This change was primarily due to an increase in the average rates on interest-bearing liabilities. On a linked quarter basis, the net interest margin was 3.22% compared with 3.14% for the three months ended June 30, 2017. This increase was primarily due to an increase in loan discount accretion.

Noninterest income was $28.809 million for the three months ended September 30, 2017 compared with $29.684 million for the same period in 2016, a decrease of $875 thousand or 2.9%. This change was primarily due to a decrease in mortgage income. On a linked quarter basis, noninterest income increased $1.029 million or 3.7% compared with the three months ended June 30, 2017. This change was primarily due to an increase in other noninterest income and NSF fees.

Noninterest expense was $77.509 million for the three months ended September 30, 2017 compared with $79.476 million for the same period in 2016, a decrease of $1.967 million or 2.5%. This change was primarily due to a decrease in amortization of core deposit intangibles and salaries and benefits. On a linked quarter basis, noninterest expense increased $1.067 million or 1.4% compared with the three months ended June 30, 2017. This increase was primarily due to an increase in salaries and benefits and other noninterest expense.

Results of Operations for the Nine Months Ended September 30, 2017

Net income was $205.027 million(4) for the nine months ended September 30, 2017 compared with $205.673 million(5) for the same period in 2016.  Net income per diluted common share was $2.95 for the nine months ended September 30, 2017 and 2016. Annualized returns on average assets, average common equity and average tangible common equity for the nine months ended September 30, 2017 were 1.22%, 7.34% and 15.34%(1), respectively.  Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 42.42%(1) for the nine months ended September 30, 2017.

Net interest income before provision for credit losses for the nine months ended September 30, 2017 was $460.813 million compared with $478.788 million for the same period in 2016, a decrease of $17.975 million or 3.8%. This change was primarily due to a decrease in loan discount accretion of $14.308 million.

The net interest margin on a tax equivalent basis for the nine months ended September 30, 2017 was 3.18% compared with 3.38% for the same period in 2016. This change was primarily due to a decrease in loan discount accretion and an increase in the average rate on interest-bearing liabilities.

Noninterest income was $87.413 million for the nine months ended September 30, 2017 compared with $88.950 million for the same period in 2016, a decrease of $1.537 million or 1.7%. This change was primarily due to the net loss on sale of assets and a decrease in brokerage and mortgage income, partially offset by a gain on sale of securities and an increase in service charges on deposit accounts.

Noninterest expense was $232.013 million for the nine months ended September 30, 2017 compared with $239.239 million for the same period in 2016, a decrease of $7.226 million or 3.0%.  This change was primarily due to decreases in salaries and benefits, core deposit intangibles amortization and communications expense.

(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.

(2)

Includes purchase accounting adjustments of $4.903 million, net of tax, primarily comprised of loan discount accretion of $7.886 million for the three months ended September 30, 2017.

(3)

Includes purchase accounting adjustments of $4.796 million, net of tax, primarily comprised of loan discount accretion of $7.620 million for the three months ended September 30, 2016.

(4)

Includes purchase accounting adjustments of $10.138 million, net of tax, primarily comprised of loan discount accretion of $17.110 million for the nine months ended September 30, 2017.

(5)

Includes purchase accounting adjustments of $19.220 million, net of tax, primarily comprised of loan discount accretion of $31.418 million for the nine months ended September 30, 2016.

Balance Sheet Information

At September 30, 2017, Prosperity had $22.143 billion in total assets, an increase of $739.219 million or 3.5%, compared with $21.404 billion at September 30, 2016.

Loans at September 30, 2017 were $9.911 billion, an increase of $362.888 million or 3.8%, compared with $9.548 billion at September 30, 2016. Linked quarter loans increased $47.183 million or 0.5% (1.9% annualized) from $9.864 billion at June 30, 2017.

As part of its commercial and industrial lending activities, Prosperity extends credit to oil and gas production and service companies. Oil and gas production loans are loans to companies directly involved in the exploration and/or production of oil and gas. Oil and gas service loans are loans to companies that provide services for oil and gas production and exploration. At September 30, 2017, oil and gas loans totaled $291.827 million or 2.9% of total loans, of which $106.524 million were to production companies and $185.303 million were to service companies. This compares with total oil and gas loans of $308.951 million or 3.2% of total loans at September 30, 2016, of which $139.913 million were to production companies and $169.038 million were to service companies. At June 30, 2017, oil and gas loans totaled $287.815 million or 2.9% of total loans, of which $115.358 million were production loans and $172.457 million were service loans.

Deposits at September 30, 2017 were $16.907 billion, a decrease of $13.933 million or 0.1%, compared with $16.921 billion at September 30, 2016. Linked quarter deposits decreased $163.054 million or 1.0% from $17.071 billion at June 30, 2017.

Asset Quality

Nonperforming assets totaled $45.823 million or 0.24% of quarterly average interest-earning assets at September 30, 2017, compared with $60.166 million or 0.32% of quarterly average interest-earning assets at September 30, 2016, and $47.618 million or 0.24% of quarterly average interest-earning assets at June 30, 2017.

The allowance for credit losses was $86.812 million or 0.88% of total loans at September 30, 2017, $85.585 million or 0.90% of total loans at September 30, 2016 and $83.783 million or 0.85% of total loans at June 30, 2017.  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 0.95%(1) of remaining loans as of September 30, 2017, compared with 1.03%(1) at September 30, 2016 and 0.93%(1) at June 30, 2017.

The provision for credit losses was $6.900 million for the three months ended September 30, 2017 compared with $2.000 million for the three months ended September 30, 2016 and $2.750 million for the three months ended June 30, 2017.  The provision for credit losses was $12.325 million for the nine months ended September 30, 2017 compared with $22.000 million for the nine months ended September 30, 2016.

Net charge-offs were $3.871 million for the three months ended September 30, 2017 compared with $241 thousand for the three months ended September 30, 2016 and $3.062 million for the three months ended June 30, 2017. Net charge-offs for the third quarter of 2017 were primarily comprised of two commercial and industrial loans.  Net charge-offs were $10.839 million for the nine months ended September 30, 2017 compared with $17.799 million for the nine months ended September 30, 2016.

Dividend

Prosperity Bancshares, Inc. declared a fourth quarter cash dividend of $0.36 per share, to be paid on January 2, 2018 to all shareholders of record as of December 15, 2017, an increase of 5.9% compared with the third quarter 2017 dividend.

Hurricane Harvey

On August 25, 2017, Hurricane Harvey came ashore in Rockport, Texas impacting numerous communities along the Texas Gulf coast. Prosperity Bank operates 94 banking centers in the Houston and South Texas areas, which include Beaumont, Corpus Christi and Victoria. All except one of those banking centers are currently operational. As of September 30, 2017, we have experienced manageable financial impact related to Hurricane Harvey.

Conference Call

Prosperity's management team will host a conference call on Wednesday, October 25, 2017 at 10:30 a.m. Eastern Time (9:30 a.m. Central Time) to discuss Prosperity's third quarter 2017 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 4077605.

Alternatively, individuals may listen to the live webcast of the presentation by visiting Prosperity's website at www.prosperitybankusa.com.  The webcast may be accessed from Prosperity's home page by selecting "Presentations & Calls" from the drop-down menu on the Investor Relations tab and following the instructions.

Non-GAAP Financial Measures

Prosperity's management uses certain non-GAAP financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity, tangible equity to tangible assets ratio and the efficiency ratio, excluding net gains and losses on the sale of assets and securities.  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 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 the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures to the nearest respective GAAP financial measures.

Prosperity Bancshares, Inc. ®

As of September 30, 2017, Prosperity Bancshares, Inc. ® is a $22.143 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 September 30, 2017, Prosperity operated 243 full-service banking locations: 65 in the Houston area, including The Woodlands; 29 in the South Texas area including Corpus Christi and Victoria; 34 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.

PROSPERITY BANCSHARES, INC. (PRNewsfoto/Prosperity Bancshares, Inc.)

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. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries.  These forward-looking statements 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 -

Frisco

Grand Parkway

Aransas Pass

Edmond

Frisco-West

Heights

Beeville

Norman

Kiest

Highway 6 West

Colony Creek

McKinney

Little York

Cuero

Tulsa Area-

McKinney-Stonebridge

Medical Center

Edna

Tulsa -

Midway

Memorial Drive

Goliad

Garnett

Plano

Northside

Gonzales

Harvard

Preston Forest

Pasadena

Hallettsville

Memorial

Preston Road

Pecan Grove

Kingsville

Sheridan

Red Oak

Pin Oak

Mathis

S. Harvard

Sachse

River Oaks

Padre Island

Utica Tower

The Colony

Sugar Land

Palacios

Yale

Turtle Creek

SW Medical Center

Port Lavaca

Westmoreland

Tanglewood

Portland

Other Tulsa Area Locations -

The Plaza

Rockport

Owasso

Uptown

Sinton

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Sep 30, 2017

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Balance Sheet Data (at period end)

Loans

$

9,911,202

$

9,864,019

$

9,739,253

$

9,622,060

$

9,548,314

Investment securities(A)

9,410,522

9,582,195

9,854,120

9,726,086

8,988,021

Federal funds sold

1,007

757

945

1,178

630

Allowance for credit losses

(86,812)

(83,783)

(84,095)

(85,326)

(85,585)

Cash and due from banks

302,469

321,958

324,797

436,203

341,483

Goodwill

1,900,845

1,900,845

1,900,845

1,900,845

1,900,349

Core deposit intangibles, net

40,464

42,150

43,869

45,784

48,010

Other real estate owned

14,512

15,472

15,698

15,463

16,280

Fixed assets, net

256,011

256,511

257,558

262,083

270,386

Other assets

393,043

396,419

424,429

406,696

376,156

Total assets

$

22,143,263

$

22,296,543

$

22,477,419

$

22,331,072

$

21,404,044

Noninterest-bearing deposits

$

5,465,474

$

5,397,293

$

5,299,264

$

5,190,973

$

5,159,333

Interest-bearing deposits

11,442,002

11,673,237

11,736,308

12,116,329

11,762,076

Total deposits

16,907,476

17,070,530

17,035,572

17,307,302

16,921,409

Other borrowings

960,365

1,035,506

1,270,644

990,781

425,916

Securities sold under repurchase agreements

334,621

346,324

335,875

320,430

318,449

Other liabilities

159,443

107,995

146,246

70,248

143,458

Total liabilities

18,361,905

18,560,355

18,788,337

18,688,761

17,809,232

Shareholders' equity(B)

3,781,358

3,736,188

3,689,082

3,642,311

3,594,812

Total liabilities and equity

$

22,143,263

$

22,296,543

$

22,477,419

$

22,331,072

$

21,404,044

(A)

Includes $1,635, $2,871, $2,200, $2,171 and $2,310 in unrealized gains on available for sale securities for the quarterly periods ended September 30, 2017, June 30, 2017, March 31, 2017, December 31, 2016 and September 30, 2016, respectively.

(B)

Includes $1,063, $1,866, $1,430, $1,411 and $1,502 in after-tax unrealized gains on available for sale securities for the quarterly periods ended September 30, 2017, June 30, 2017, March 31, 2017, December 31, 2016 and September 30, 2016, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Year-to-Date

Sep 30, 2017

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Sep 30, 2017

Sep 30, 2016

Income Statement Data

Interest income:

Loans

$

121,567

$

114,975

$

111,710

$

115,993

$

116,247

$

348,252

$

359,066

Securities(C)

50,610

52,912

53,157

48,573

48,132

156,679

151,802

Federal funds sold and other earning assets

242

160

183

103

81

585

242

Total interest income

172,419

168,047

165,050

164,669

164,460

505,516

511,110

Interest expense:

Deposits

12,376

11,441

9,908

9,478

9,396

33,725

29,647

Other borrowings

3,540

4,040

2,476

1,121

752

10,056

1,944

Securities sold under repurchase agreements

356

335

231

238

248

922

694

Junior subordinated debentures

37

Total interest expense

16,272

15,816

12,615

10,837

10,396

44,703

32,322

Net interest income

156,147

152,231

152,435

153,832

154,064

460,813

478,788

Provision for credit losses

6,900

2,750

2,675

2,000

2,000

12,325

22,000

Net interest income after provision for credit losses

149,247

149,481

149,760

151,832

152,064

448,488

456,788

Noninterest income:

Nonsufficient funds (NSF) fees

8,350

7,805

8,089

8,552

8,764

24,244

24,984

Credit card, debit card and ATM card income

6,075

6,186

5,953

5,902

5,903

18,214

17,659

Service charges on deposit accounts

5,251

5,405

5,421

4,934

4,698

16,077

13,898

Trust income

2,040

2,271

2,155

2,480

1,851

6,466

5,640

Mortgage income

854

1,107

1,266

1,690

2,143

3,227

5,386

Brokerage income

461

427

488

782

1,213

1,376

3,789

Bank owned life insurance income

1,366

1,364

1,353

1,390

1,417

4,083

4,273

Net gain (loss) on sale of assets

62

(3,783)

1,759

475

37

(1,962)

1,389

Gain on sale of securities

3,270

3,270

Other noninterest income

4,350

3,728

4,340

3,270

3,658

12,418

11,932

Total noninterest income

28,809

27,780

30,824

29,475

29,684

87,413

88,950

Noninterest expense:

Salaries and benefits

47,866

47,343

48,444

51,231

48,328

143,653

146,666

Net occupancy and equipment

5,691

5,460

5,503

5,696

5,997

16,654

17,362

Credit and debit card, data processing and software amortization

4,506

4,216

4,085

4,249

4,207

12,807

12,801

Regulatory assessments and FDIC insurance

3,455

3,548

3,549

2,424

3,434

10,552

10,311

Core deposit intangibles amortization

1,686

1,719

1,915

2,226

2,418

5,320

6,974

Depreciation

3,050

3,051

3,103

3,170

3,289

9,204

9,924

Communications

2,618

2,664

2,702

2,771

2,870

7,984

8,790

Other real estate expense

110

128

95

378

44

333

136

Net (gain) loss on sale of other real estate

(140)

(71)

(10)

(44)

(3)

(221)

330

Other noninterest expense

8,667

8,384

8,676

7,047

8,892

25,727

25,945

Total noninterest expense

77,509

76,442

78,062

79,148

79,476

232,013

239,239

Income before income taxes

100,547

100,819

102,522

102,159

102,272

303,888

306,499

Provision for income taxes

32,639

32,265

33,957

33,366

33,621

98,861

100,826

Net income available to common shareholders

$

67,908

$

68,554

$

68,565

$

68,793

$

68,651

$

205,027

$

205,673

(C)

Interest income on securities was reduced by net premium amortization of $10,115, $9,403, $9,883, $11,502 and $11,312 for the three-month periods ended September 30, 2017, June 30, 2017, March 31, 2017, December 31, 2016 and September 30, 2016, respectively, and $29,401 and $31,972 for the nine-month periods ended September 30, 2017 and September 30, 2016, respectively.

 

Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

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

Three Months Ended

Year-to-Date

Sep 30, 2017

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Sep 30, 2017

Sep 30, 2016

Profitability

Net income (D) (E)

$

67,908

$

68,554

$

68,565

$

68,793

$

68,651

$

205,027

$

205,673

Basic earnings per share

$

0.98

$

0.99

$

0.99

$

0.99

$

0.99

$

2.95

$

2.95

Diluted earnings per share

$

0.98

$

0.99

$

0.99

$

0.99

$

0.99

$

2.95

$

2.95

Return on average assets (F)

1.22

%

1.22

%

1.23

%

1.26

%

1.27

%

1.22

%

1.25

%

Return on average common equity (F)

7.20

%

7.36

%

7.45

%

7.58

%

7.66

%

7.34

%

7.74

%

Return on average tangible common equity (F) (G)

14.83

%

15.39

%

15.82

%

16.33

%

16.79

%

15.34

%

17.17

%

Tax equivalent net interest margin (D) (H)

3.22

%

3.14

%

3.20

%

3.26

%

3.29

%

3.18

%

3.38

%

Efficiency ratio (G) (I)

41.92

%

42.34

%

43.01

%

43.29

%

43.26

%

42.42

%

42.24

%

Liquidity and Capital Ratios

Equity to assets

17.08

%

16.76

%

16.41

%

16.31

%

16.80

%

17.08

%

16.80

%

Common equity tier 1 capital

15.10

%

14.80

%

14.45

%

14.48

%

14.41

%

15.10

%

14.41

%

Tier 1 risk-based capital

15.10

%

14.80

%

14.45

%

14.48

%

14.41

%

15.10

%

14.41

%

Total risk-based capital

15.81

%

15.49

%

15.14

%

15.20

%

15.14

%

15.81

%

15.14

%

Tier 1 leverage capital

9.15

%

8.82

%

8.62

%

8.68

%

8.50

%

9.15

%

8.50

%

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

9.11

%

8.81

%

8.50

%

8.32

%

8.46

%

9.11

%

8.46

%

Other Data

Weighted-average shares used in computing earnings per common share

Basic

69,485

69,487

69,480

69,482

69,478

69,484

69,738

Diluted

69,485

69,487

69,482

69,486

69,484

69,485

69,745

Period end shares outstanding

69,484

69,488

69,480

69,491

69,478

69,484

69,478

Cash dividends paid per common share

$

0.3400

$

0.3400

$

0.3400

$

0.3400

$

0.3000

$

1.0200

$

0.9000

Book value per common share

$

54.42

$

53.77

$

53.10

$

52.41

$

51.74

$

54.42

$

51.74

Tangible book value per common share (G)

$

26.48

$

25.81

$

25.11

$

24.40

$

23.70

$

26.48

$

23.70

Common Stock Market Price

High

$

66.75

$

71.97

$

77.87

$

73.68

$

56.27

$

77.87

$

56.27

Low

$

55.84

$

61.29

$

65.34

$

52.81

$

45.94

$

55.84

$

33.57

Period end closing price

$

65.73

$

64.24

$

69.71

$

71.78

$

54.89

$

65.73

$

54.89

Employees – FTE

2,993

3,037

3,033

3,035

3,071

2,993

3,071

Number of banking centers

243

243

244

245

245

243

245

 

 (D)

Includes purchase accounting adjustments for the periods presented as follows:

Three Months Ended

Year-to-Date

Sep 30, 2017

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Sep 30, 2017

Sep 30, 2016

Loan discount accretion

ASC 310-20

$6,361

$2,755

$3,270

$3,956

$5,296

$12,386

$17,792

ASC 310-30

$1,525

$1,716

$1,483

$3,596

$2,324

$4,724

$13,626

Securities amortization

$667

$745

$852

$950

$1,051

$2,264

$3,721

Time deposits amortization

$40

$39

$99

$232

$575

$178

$935

(E)

Using effective tax rate of 32.5%, 32.0%, 33.1%, 32.7% and 32.9% for the three-month periods ended September 30, 2017,  June 30, 2017, March 31, 2017, December 31, 2016 and September 30, 2016, respectively and 32.5% and 32.9% for the nine-month periods ended September 30, 2017 and September 30, 2016, respectively.

(F)

Interim periods annualized.             

(G)

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

(H)

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

 (I)

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 and securities.  Additionally, taxes are not part of this calculation.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Three Months Ended

Sep 30, 2017

Jun 30, 2017

Sep 30, 2016

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(J)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(J)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(J)

Interest-Earning Assets:

Loans

$

9,888,922

$

121,567

4.88%

$

9,797,793

$

114,975

4.71%

$

9,601,628

$

116,247

4.82%

Investment securities

9,526,215

50,610

2.11%

(K)

9,817,781

52,912

2.16%

(K)

9,203,253

48,132

2.08%

(K)

Federal funds sold and other earning assets

77,337

242

1.24%

84,497

160

0.76%

72,171

81

0.45%

Total interest-earning assets

19,492,474

172,419

3.51%

19,700,071

168,047

3.42%

18,877,052

164,460

3.47%

Allowance for credit losses

(84,047)

(84,100)

(84,476)

Noninterest-earning assets

2,801,852

2,838,242

2,804,773

Total assets

$

22,210,279

$

22,454,213

$

21,597,349

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

3,601,116

$

3,003

0.33%

$

3,749,395

$

2,748

0.29%

$

3,858,821

$

2,280

0.24%

Savings and money market deposits

5,658,569

5,259

0.37%

5,520,346

4,827

0.35%

5,610,342

3,753

0.27%

Certificates and other time deposits

2,270,114

4,114

0.72%

2,296,425

3,866

0.68%

2,492,889

3,363

0.54%

Other borrowings

1,099,583

3,540

1.28%

1,460,238

4,040

1.11%

532,301

752

0.56%

Securities sold under repurchase agreements

344,177

356

0.41%

324,804

335

0.41%

331,254

248

0.30%

Total interest-bearing liabilities

12,973,559

16,272

0.50%

(L)

13,351,208

15,816

0.48%

(L)

12,825,607

10,396

0.32%

(L)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,361,362

5,290,142

5,070,094

Other liabilities

102,046

87,074

118,881

Total liabilities

18,436,967

18,728,424

18,014,582

Shareholders' equity

3,773,312

3,725,789

3,582,767

Total liabilities and shareholders' equity

$

22,210,279

$

22,454,213

$

21,597,349

Net interest income and margin

$

156,147

3.18%

$

152,231

3.10%

$

154,064

3.25%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

1,940

1,989

1,930

Net interest income and margin (tax equivalent basis)

$

158,087

3.22%

$

154,220

3.14%

$

155,994

3.29%

(J)

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

(K)

 Yield on securities was impacted by net premium amortization of $10,115, $9,403 and $11,312 for the three-month periods ended September 30, 2017, June 30, 2017 and September 30, 2016, respectively.

(L)

 Total cost of funds, including noninterest bearing deposits, was 0.35%, 0.34% and 0.23% for the three months ended September 30, 2017, June 30, 2017 and September 30, 2016, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

 (Dollars in thousands)

YIELD ANALYSIS

Year-to-Date

Sep 30, 2017

Sep 30, 2016

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(M)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(M)

Interest-Earning Assets:

Loans

$

9,777,432

$

348,252

4.76%

$

9,653,891

$

359,066

4.97%

Investment securities

9,735,912

156,679

2.15%

(N)

9,422,744

151,802

2.15%

(N)

Federal funds sold and other earning assets

80,651

585

0.97%

73,608

242

0.44%

Total interest-earning assets

19,593,995

505,516

3.45%

19,150,243

511,110

3.57%

Allowance for credit losses

(84,391)

(83,801)

Noninterest-earning assets

2,838,422

2,856,117

Total assets

$

22,348,026

$

21,922,559

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

3,826,963

$

8,338

0.29%

$

4,135,579

$

7,633

0.25%

Savings and money market deposits

5,572,534

13,673

0.33%

5,721,341

11,470

0.27%

Certificates and other time deposits

2,310,777

11,714

0.68%

2,529,353

10,544

0.56%

Other borrowings

1,227,652

10,056

1.10%

461,491

1,944

0.56%

Securities sold under repurchase agreements

325,606

922

0.38%

319,948

694

0.29%

Junior subordinated debentures

2,591

37

1.91%

Total interest-bearing liabilities

13,263,532

44,703

0.45%

(O)

13,170,303

32,322

0.33%

(O)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,264,649

5,085,041

Other liabilities

93,463

122,076

Total liabilities

18,621,644

18,377,420

Shareholders' equity

3,726,382

3,545,139

Total liabilities and shareholders' equity

$

22,348,026

$

21,922,559

Net interest income and margin

$

460,813

3.14%

$

478,788

3.34%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

5,924

5,734

Net interest income and margin (tax equivalent basis)

$

466,737

3.18%

$

484,522

3.38%

(M)

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

(N)

Yield on securities was impacted by net premium amortization of $29,401 and $31,972 for the nine-month periods ended September 30, 2017 and 2016, respectively.

(O)

Total cost of funds, including noninterest bearing deposits, was 0.32% and 0.24% for the nine-month periods ended September 30, 2017 and 2016, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Sep 30, 2017

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

YIELD TREND (P)

Interest-Earning Assets:

Loans

4.88

%

4.71

%

4.70

%

4.83

%

4.82

%

Investment securities (Q)

2.11

%

2.16

%

2.18

%

2.07

%

2.08

%

Federal funds sold and other earning assets

1.24

%

0.76

%

0.92

%

0.39

%

0.45

%

Total interest-earning assets

3.51

%

3.42

%

3.42

%

3.45

%

3.47

%

Interest-Bearing Liabilities:

Interest-bearing demand deposits

0.33

%

0.29

%

0.25

%

0.23

%

0.24

%

Savings and money market deposits

0.37

%

0.35

%

0.26

%

0.26

%

0.27

%

Certificates and other time deposits

0.72

%

0.68

%

0.64

%

0.61

%

0.54

%

Other borrowings

1.28

%

1.11

%

0.89

%

0.63

%

0.56

%

Securities sold under repurchase agreements

0.41

%

0.41

%

0.31

%

0.30

%

0.30

%

Total interest-bearing liabilities

0.50

%

0.48

%

0.38

%

0.34

%

0.32

%

Net Interest Margin

3.18

%

3.10

%

3.16

%

3.22

%

3.25

%

Net Interest Margin (tax equivalent)

3.22

%

3.14

%

3.20

%

3.26

%

3.29

%

(P) 

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

(Q)

Yield on securities was impacted by net premium amortization of $10,115, $9,403, $9,883, $11,502 and $11,312 for the three-month periods ended September 30, 2017, June 30, 2017, March 31, 2017, December 31, 2016 and September 30, 2016, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Sep 30, 2017

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Balance Sheet Averages

Loans

$

9,888,922

$

9,797,793

$

9,642,877

$

9,557,712

$

9,601,628

Investment securities

9,526,215

9,817,781

9,867,491

9,338,903

9,203,253

Federal funds sold and other earning assets

77,337

84,497

80,150

106,214

72,171

Total interest-earning assets

19,492,474

19,700,071

19,590,518

19,002,829

18,877,052

Allowance for credit losses

(84,047)

(84,100)

(85,037)

(85,347)

(84,476)

Cash and due from banks

225,574

228,518

262,794

248,735

226,621

Goodwill

1,900,845

1,900,845

1,900,845

1,900,337

1,903,418

Core deposit intangibles, net

41,314

42,957

44,762

46,895

43,790

Other real estate

15,262

15,871

15,669

15,826

16,041

Fixed assets, net

256,809

257,229

260,716

267,952

272,058

Other assets

362,048

392,822

391,200

359,033

342,845

Total assets

$

22,210,279

$

22,454,213

$

22,381,467

$

21,756,260

$

21,597,349

Noninterest-bearing deposits

$

5,361,362

$

5,290,142

$

5,140,010

$

5,214,656

$

5,070,094

Interest-bearing demand deposits

3,601,116

3,749,395

4,136,260

3,861,952

3,858,821

Savings and money market deposits

5,658,569

5,520,346

5,537,355

5,471,109

5,610,342

Certificates and other time deposits

2,270,114

2,296,425

2,366,857

2,434,565

2,492,889

Total deposits

16,891,161

16,856,308

17,180,482

16,982,282

17,032,146

Other borrowings

1,099,583

1,460,238

1,123,396

712,126

532,301

Securities sold under repurchase agreements

344,177

324,804

307,433

318,367

331,254

Other liabilities

102,046

87,074

91,157

111,083

118,881

Shareholders' equity

3,773,312

3,725,789

3,678,999

3,632,402

3,582,767

Total liabilities and equity

$

22,210,279

$

22,454,213

$

22,381,467

$

21,756,260

$

21,597,349

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)  

Sep 30, 2017

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Period End Balances

Loan Portfolio

Commercial and industrial

$

1,180,570

11.9

%

$

1,201,748

12.2

%

$

1,287,216

13.2

%

$

1,254,900

13.0

%

$

1,233,108

12.9

%

Construction, land development and other land loans

1,453,535

14.7

%

1,383,539

14.0

%

1,326,685

13.6

%

1,263,923

13.1

%

1,205,820

12.6

%

1-4 family residential

2,449,051

24.7

%

2,432,348

24.7

%

2,424,533

24.9

%

2,439,348

25.3

%

2,427,616

25.5

%

Home equity

284,076

2.9

%

283,729

2.9

%

281,298

2.9

%

278,483

2.9

%

279,836

2.9

%

Commercial real estate (includes multi-family residential)

3,295,001

33.2

%

3,309,227

33.5

%

3,226,978

33.1

%

3,162,109

32.9

%

3,158,569

33.1

%

Agriculture (includes farmland)

692,516

7.0

%

699,228

7.1

%

662,797

6.8

%

672,336

7.0

%

664,080

7.0

%

Consumer and other

264,626

2.7

%

266,385

2.7

%

262,301

2.7

%

266,422

2.8

%

270,334

2.8

%

Energy

291,827

2.9

%

287,815

2.9

%

267,445

2.8

%

284,539

3.0

%

308,951

3.2

%

Total loans

$

9,911,202

$

9,864,019

$

9,739,253

$

9,622,060

$

9,548,314

Deposit Types

Noninterest-bearing DDA

$

5,465,474

32.3

%

$

5,397,293

31.6

%

$

5,299,264

31.1

%

$

5,190,973

30.0

%

$

5,159,333

30.5

%

Interest-bearing DDA

3,645,754

21.6

%

3,702,910

21.7

%

3,845,061

22.6

%

4,215,671

24.3

%

3,749,018

22.1

%

Money market

3,273,110

19.4

%

3,451,803

20.2

%

3,370,055

19.8

%

3,368,599

19.5

%

3,468,639

20.5

%

Savings

2,264,959

13.4

%

2,240,126

13.1

%

2,189,822

12.8

%

2,125,854

12.3

%

2,074,169

12.3

%

Certificates and other time deposits

2,258,179

13.3

%

2,278,398

13.4

%

2,331,370

13.7

%

2,406,205

13.9

%

2,470,250

14.6

%

Total deposits

$

16,907,476

$

17,070,530

$

17,035,572

$

17,307,302

$

16,921,409

Loan to Deposit Ratio

58.6

%

57.8

%

57.2

%

55.6

%

56.4

%

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Construction Loans

Sep 30, 2017

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Single family residential construction

$

386,891

26.6

%

$

410,164

29.6

%

$

411,553

30.9

%

$

396,794

31.3

%

$

390,397

32.3

%

Land development

77,202

5.3

%

79,641

5.8

%

83,475

6.3

%

76,275

6.0

%

77,789

6.4

%

Raw land

191,563

13.1

%

200,122

14.4

%

183,453

13.8

%

194,267

15.3

%

170,640

14.1

%

Residential lots

128,109

8.8

%

130,919

9.4

%

129,389

9.7

%

130,096

10.3

%

131,589

10.9

%

Commercial lots

113,692

7.8

%

83,104

6.0

%

84,705

6.4

%

75,625

6.0

%

84,862

7.0

%

Commercial construction and other

558,649

38.4

%

482,347

34.8

%

437,083

32.9

%

394,040

31.1

%

353,942

29.3

%

Net unaccreted discount

(2,571)

(2,758)

(2,973)

(3,174)

(3,399)

Total construction loans

$

1,453,535

$

1,383,539

$

1,326,685

$

1,263,923

$

1,205,820

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of September 30, 2017

Houston

Dallas

Austin

OK City

Tulsa

Other (R)

Total

Collateral Type

Shopping center/retail

$

204,773

$

45,312

$

43,688

$

17,104

$

26,848

$

147,194

$

484,919

Commercial and industrial buildings

114,851

31,259

13,732

11,897

22,817

72,087

266,643

Office buildings

67,660

125,295

22,912

44,935

12,294

75,298

348,394

Medical buildings

54,878

8,884

45

12,058

7,984

68,686

152,535

Apartment buildings

23,697

12,144

17,957

20,987

5,570

81,590

161,945

Hotel

42,700

31,599

13,322

28,817

111,617

228,055

Other

46,830

7,911

14,407

11,903

4,670

58,803

144,524

Total

$

555,389

$

262,404

$

126,063

$

147,701

$

80,183

$

615,275

$

1,787,015

(S)

 

Acquired Loans

Acquired Loans Accounted for

Under ASC 310-20

Acquired Loans Accounted for

Under ASC 310-30

Total Loans Accounted for

Under ASC 310-20 and 310-30

Balance at

Acquisition

Date

Balance at

Jun 30, 2017

Balance at

Sep 30, 2017

Balance at

Acquisition

Date

Balance at

Jun 30, 2017

Balance at

Sep 30, 2017

Balance at

Acquisition

Date

Balance at

Jun 30, 2017

Balance at

Sep 30, 2017

Loan marks:

Acquired banks (T)

$

229,080

$

29,359

$

22,997

$

142,128

$

18,580

$

17,040

$

371,208

$

47,939

$

40,037

Acquired portfolio loan balances:

Acquired banks (T)

5,690,998

892,604

796,477

275,221

43,507

40,367

5,966,219

(U)

936,111

836,844

Acquired portfolio loan balances less loan marks

$

5,461,918

$

863,245

$

773,480

$

133,093

$

24,927

$

23,327

$

5,595,011

$

888,172

$

796,807

(R)

 Includes other MSA and non-MSA regions.

(S)

 Represents a portion of total commercial real estate loans of $3.295 billion as of September 30, 2017.

(T)

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

(U)

 Actual principal balances acquired.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Year-to-Date

Sep 30, 2017

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Sep 30, 2017

Sep 30, 2016

Asset Quality

Nonaccrual loans

$

26,267

$

30,517

$

24,360

$

31,642

$

43,451

$

26,267

$

43,451

Accruing loans 90 or more days past due

4,934

1,613

880

956

399

4,934

399

Total nonperforming loans

31,201

32,130

25,240

32,598

43,850

31,201

43,850

Repossessed assets

110

16

261

241

36

110

36

Other real estate

14,512

15,472

15,698

15,463

16,280

14,512

16,280

Total nonperforming assets

$

45,823

$

47,618

$

41,199

$

48,302

$

60,166

$

45,823

$

60,166

Nonperforming assets:

Commercial and industrial (includes energy)

$

22,241

$

25,628

$

18,743

$

24,537

$

26,848

$

22,241

$

26,848

Construction, land development and other land loans

847

1,572

1,461

1,766

1,711

847

1,711

1-4 family residential (includes home equity)

3,781

4,156

4,070

4,119

4,450

3,781

4,450

Commercial real estate (includes multi-family residential)

18,208

15,454

16,235

17,167

26,680

18,208

26,680

Agriculture (includes farmland)

635

676

534

542

248

635

248

Consumer and other

111

132

156

171

229

111

229

Total

$

45,823

$

47,618

$

41,199

$

48,302

$

60,166

$

45,823

$

60,166

Number of loans/properties

113

121

139

158

158

113

158

Allowance for credit losses at end of period

$

86,812

$

83,783

$

84,095

$

85,326

$

85,585

$

86,812

$

85,585

Net charge-offs:

Commercial and industrial (includes energy)

$

3,225

$

2,531

$

3,495

$

3,161

$

(107)

$

9,251

$

8,398

Construction, land development and other land loans

(2)

(60)

(65)

(1,922)

(368)

(127)

(579)

1-4 family residential (includes home equity)

 

12

95

(95)

(82)

48

12

Commercial real estate (includes multi-family residential)

(3)

133

41

(1)

130

255

Agriculture (includes farmland)

(29)

(65)

305

(45)

(94)

6,262

Consumer and other

639

525

503

756

714

1,667

3,463

Total

$

3,871

$

3,062

$

3,906

$

2,259

$

241

$

10,839

$

17,799

Asset Quality Ratios

Nonperforming assets to average interest-earning assets

0.24

%

0.24

%

0.21

%

0.25

%

0.32

%

0.23

%

0.31

%

Nonperforming assets to loans and other real estate

0.46

%

0.48

%

0.42

%

0.50

%

0.63

%

0.46

%

0.63

%

Net charge-offs to average loans (annualized)

0.16

%

0.13

%

0.16

%

0.09

%

0.01

%

0.15

%

0.25

%

Allowance for credit losses to total loans

0.88

%

0.85

%

0.86

%

0.89

%

0.90

%

0.88

%

0.90

%

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

0.95

%

0.93

%

0.96

%

1.00

%

1.03

%

0.95

%

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, the tangible equity to tangible assets ratio and the efficiency ratio, excluding net gains and losses on the sale of assets and securities, for internal planning and forecasting purposes. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20 and 310-30). Prosperity has included information below relating to these non-GAAP financial measures for the applicable periods presented.

Three Months Ended

Year-to-Date

Sep 30, 2017

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Sep 30, 2017

Sep 30, 2016

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

Net income

$

67,908

$

68,554

$

68,565

$

68,793

$

68,651

$

205,027

$

205,673

Average shareholders' equity

$

3,773,312

$

3,725,789

$

3,678,999

$

3,632,402

$

3,582,767

$

3,726,382

$

3,545,139

Less: Average goodwill and other intangible assets

(1,942,159)

(1,943,802)

(1,945,607)

(1,947,232)

(1,947,208)

(1,943,843)

(1,948,229)

Average tangible shareholders' equity

$

1,831,153

$

1,781,987

$

1,733,392

$

1,685,170

$

1,635,559

$

1,782,539

$

1,596,910

Return on average tangible common equity (F)

14.83

%

15.39

%

15.82

%

16.33

%

16.79

%

15.34

%

17.17

%

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

Shareholders' equity

$

3,781,358

$

3,736,188

$

3,689,082

$

3,642,311

$

3,594,812

$

3,781,358

$

3,594,812

Less: Goodwill and other intangible assets

(1,941,309)

(1,942,995)

(1,944,714)

(1,946,629)

(1,948,359)

(1,941,309)

(1,948,359)

Tangible shareholders' equity

$

1,840,049

$

1,793,193

$

1,744,368

$

1,695,682

$

1,646,453

$

1,840,049

$

1,646,453

Period end shares outstanding

69,484

69,488

69,480

69,491

69,478

69,484

69,478

Tangible book value per share:

$

26.48

$

25.81

$

25.11

$

24.40

$

23.70

$

26.48

$

23.70

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

Tangible shareholders' equity

$

1,840,049

$

1,793,193

$

1,744,368

$

1,695,682

$

1,646,453

$

1,840,049

$

1,646,453

Total assets

$

22,143,263

$

22,296,543

$

22,477,419

$

22,331,072

$

21,404,044

$

22,143,263

$

21,404,044

Less: Goodwill and other intangible assets

(1,941,309)

(1,942,995)

(1,944,714)

(1,946,629)

(1,948,359)

(1,941,309)

(1,948,359)

Tangible assets

$

20,201,954

$

20,353,548

$

20,532,705

$

20,384,443

$

19,455,685

$

20,201,954

$

19,455,685

Period end tangible equity to period end tangible assets ratio:

9.11

%

8.81

%

8.50

%

8.32

%

8.46

%

9.11

%

8.46

%

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

Allowance for credit losses

$

86,812

$

83,783

$

84,095

$

85,326

$

85,585

$

86,812

$

85,585

Total loans

$

9,911,202

$

9,864,019

$

9,739,253

$

9,622,060

$

9,548,314

$

9,911,202

$

9,548,314

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

$

796,807

$

888,172

$

991,894

$

1,107,293

$

1,230,466

$

796,807

$

1,230,466

Total loans less acquired loans

$

9,114,395

$

8,975,847

$

8,747,359

$

8,514,767

$

8,317,848

$

9,114,395

$

8,317,848

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

0.95

%

0.93

%

0.96

%

1.00

%

1.03

%

0.95

%

1.03

%

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

Noninterest expense

$

77,509

$

76,442

$

78,062

$

79,148

$

79,476

$

232,013

$

239,239

Net interest income

$

156,147

$

152,231

$

152,435

$

153,832

$

154,064

$

460,813

$

478,788

Noninterest income

28,809

27,780

30,824

29,475

29,684

87,413

88,950

Less: net gain (loss) on sale of assets

62

(3,783)

1,759

475

37

(1,962)

1,389

Less: gain on sale of securities

3,270

3,270

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

28,747

28,293

29,065

29,000

29,647

86,105

87,561

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

$

184,894

$

180,524

$

181,500

$

182,832

$

183,711

$

546,918

$

566,349

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

41.92

%

42.34

%

43.01

%

43.29

%

43.26

%

42.42

%

42.24

%

 

View original content with multimedia:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-third-quarter--2017-earnings-300542834.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