Close

Prosperity Bancshares, Inc.® Reports Third Quarter 2020 Earnings

- Third quarter earnings per share (diluted) of $1.40, an increase of 17.6% compared to the third quarter 2019 - Third quarter net income of $130.1 million - Deposits increased $306.5 million or 1.2% (4.7% annualized) during the third quarter 2020 - Allowance for credit losses on loans and off-balance sheet credit exposure was $353.6 million - Allowance for credit losses to total loans, excluding Warehouse Purchase Program and SBA Paycheck Protection Program loans, of 1.94%(1) - Nonperforming assets remain low at 0.24% of third quarter average interest-earning assets - Return (annualized) on third quarter average assets of 1.58% - Returns (annualized) on third quarter average common equity of 8.64% and average tangible common equity of 19.19%(1) - Third quarter efficiency ratio of 40.17%(1) - Increase in dividend of 6.5% to $0.49 for the fourth quarter 2020

October 28, 2020 6:30 AM EDT

HOUSTON, Oct. 28, 2020 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended September 30, 2020 of  $130.1 million compared with $81.8 million for the same period in 2019. Net income per diluted common share was $1.40 compared with $1.19 for the same period in 2019. Additionally, deposits increased $306.5 million or 1.2% (4.7% annualized) during the third quarter 2020 and nonperforming assets remain low at 0.24% of third quarter average interest-earning assets with an annualized return on third quarter average assets of 1.58%. On November 1, 2019, LegacyTexas Financial Group, Inc. ("LegacyTexas") merged with Prosperity Bancshares and LegacyTexas Bank merged with Prosperity Bank (collectively, the "Merger").

"We are pleased with our third quarter 2020 results of $1.40 in earnings per share and annualized returns on average tangible equity of 19.19% and on average assets of 1.58%. Because of these metrics, our strong capital position and confidence in our business, Prosperity Bancshares' Board has approved a 6.5% increase in the fourth quarter dividend to $0.49 per share," said David Zalman, Prosperity's Senior Chairman and Chief Executive Officer. "Our asset quality remains sound, with nonperforming assets at $69.5 million or 0.24% of average interest earning assets for the third quarter, a decrease of $8.4 million compared with the second quarter 2020. Loans on forbearance decreased from 17.2% of total loans as of June 30, 2020 to 1.1% as of October 26, 2020. Our allowance for credit losses as a percent of total loans is higher than at any time in my banking career and equates to a coverage ratio of 5.6 times our nonperforming loans," continued Zalman.

"Linked quarter deposits increased $306.5 million or 1.2% (4.7% annualized) from $26.153 billion at June 30, 2020. Based on our experience, people are spending more money and generating more account activity than earlier this year. Mortgage production continues to be robust, with consumers taking advantage of the historically low interest rates," stated Zalman. "We are starting to see green shoots in the economy, with consumers and businesses feeling more confident. The unemployment numbers are better than predicted and we believe third quarter GDP will also be higher than predicted," concluded Zalman.

Results of Operations for the Three Months Ended September 30, 2020

Net income was $130.1 million(2) for the three months ended September 30, 2020 compared with $81.8 million(3) for the same period in 2019, an increase of $48.3 million or 59.1%, primarily due to the Merger. Net income per diluted common share was $1.40 for the three months ended September 30, 2020 compared with $1.19 for the same period in 2019, an increase of 17.6%. Net income was $130.1 million(2) for the three months ended September 30, 2020 compared with $130.9 million(4) for the three months ended June 30, 2020, a decrease of $837 thousand or 0.6%. Net income per diluted common share was $1.40 for the three months ended September 30, 2020 compared with $1.41 for the three months ended June 30, 2020, a decrease of 0.7%. Net income for the second quarter of 2020 included a tax benefit for net operating losses ("NOL") of $20.1 million and merger related expenses of $7.5 million. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended September 30, 2020 were 1.58%, 8.64% and 19.19%(1), respectively. Prosperity's efficiency ratio (excluding net gains and losses on the sale or write down of assets and taxes) was 40.17%(1) for the three months ended September 30, 2020.

Net interest income before provision for credit losses for the three months ended September 30, 2020 was $258.1 million compared with $154.0 million for the same period in 2019, an increase of $104.1 million or 67.6%. The increase was primarily due to the Merger and the increase in loan discount accretion of $21.3 million. On a linked quarter basis, net interest income before provision for credit losses was $258.1 million compared with $259.0 million for the three months ended June 30, 2020, a decrease of $842 thousand or 0.3%. The decrease was primarily due to a decrease in loan discount accretion of $1.7 million and interest income on securities partially offset by decrease in interest expense.

The net interest margin on a tax equivalent basis was 3.57% for the three months ended September 30, 2020 compared with 3.16% for the same period in 2019. The change was primarily due to increased interest-earning assets related to the Merger and a $21.3 million increase in loan discount accretion. On a linked quarter basis, the net interest margin on a tax equivalent basis was 3.57% for the three months ended September 30, 2020 compared with 3.69% for the three months ended June 30, 2020. This change was primarily due to a $1.7 million decrease in loan discount accretion, higher net premium amortization on securities and higher cash balances due to excess liquidity.

Noninterest income was $34.9 million for the three months ended September 30, 2020 compared with $30.7 million for the same period in 2019, an increase of $4.3 million or 13.9%. This increase was primarily due to increases in mortgage income, which was primarily due to the Merger and increased activity, credit card, debit card and ATM card income and other noninterest income primarily due to the Merger, that was partially offset by a decrease in nonsufficient funds ("NSF") fees. On a linked quarter basis, noninterest income increased $9.2 million or 36.0% to $34.9 million compared with $25.7 million for the three months ended June 30, 2020. This increase was primarily due to a lower loss on write-down of assets and increases in NSF fees, other noninterest income, mortgage income and credit card, debit card and ATM income.

Noninterest expense was $117.9 million for the three months ended September 30, 2020 compared with $80.7 million for the same period in 2019, an increase of $37.2 million or 46.1%, primarily due to the Merger. On a linked quarter basis, noninterest expense decreased $16.4 million or 12.2% to $117.9 million compared with $134.4 million for the three months ended June 30, 2020. The decrease was primarily due to no merger related expenses in the third quarter and decreases in salaries and benefits, credit and debit card, data processing and software amortization and other noninterest expense due to efficiencies gained following the LegacyTexas system conversion.

Results of Operations for the Nine Months Ended September 30, 2020

Net income was $391.8 million(5) for the nine months ended September 30, 2020 compared with $246.4 million(6) for the same period in 2019, an increase of $145.4 million or 59.0%. Net income per diluted common share was $4.20 for the nine months ended September 30, 2020 compared with $3.55 for the same period in 2019, an increase of 18.3%. The increase in net income and earnings per diluted common share for the nine months ended September 30, 2020 was primarily due to the Merger and a tax benefit for NOLs of $20.1 million, partially offset by merger related expenses of $8.0 million. Annualized returns on average assets, average common equity and average tangible common equity for the nine months ended September 30, 2020 were 1.62%, 8.78% and 19.77%(1), respectively. Excluding merger related expenses, net of tax, and the NOL tax benefit, annualized returns on average assets, average common equity and average tangible common equity for the nine months ended September 30, 2020 were 1.56%(1), 8.47%(1) and 19.07%(1), respectively. Prosperity's efficiency ratio (excluding net gains and losses on the sale of assets and taxes) was 43.19%(1) for the nine months ended September 30, 2020. Excluding merger related expenses, the efficiency ratio was 42.27%(1) for the nine months ended September 30, 2020.

Net interest income before provision for credit losses for the nine months ended September 30, 2020 was $773.1 million compared with $463.7 million for the same period in 2019, an increase of $309.4 million or 66.7%. This change was primarily due to the Merger and the increase in loan discount accretion of $71.0 million. 

The net interest margin on a tax equivalent basis for the nine months ended September 30, 2020 was 3.69% compared with 3.17% for the same period in 2019. This change was primarily due to increased interest-earning assets related to the Merger and the increase in loan discount accretion of $71.0 million.

Noninterest income was $95.0 million for the nine months ended September 30, 2020 compared with $88.8 million for the same period in 2019, an increase of $6.2 million or 7.0%. This increase was primarily due to increases in mortgage income, which was primarily due to the Merger and increased activity, credit card, debit card and ATM card income, other noninterest income and service charges on deposit accounts due to the Merger, partially offset by a net loss on write-down of assets of $4.9 million and decrease in NSF fees.

Noninterest expense was $377.0 million for the nine months ended September 30, 2020 compared with $240.1 million for the same period in 2019, an increase of $136.9 million or 57.0%. The change was primarily due to the increase in salaries and benefits, credit and debit card, data processing and software amortization, net occupancy and equipment and other noninterest expense due to the Merger and $8.0 million of merger related expenses.

Balance Sheet Information

At September 30, 2020, Prosperity had $33.198 billion in total assets, an increase of $11.105 billion or 50.3% compared with $22.093 billion at September 30, 2019.

Loans at September 30, 2020 were $20.796 billion, an increase of $10.122 billion or 94.8%, compared with $10.673 billion at September 30, 2019. Linked quarter loans decreased $229.5 million or 1.1% from $21.025 billion at June 30, 2020. At September 30, 2020, the Company had $1.394 billion of Paycheck Protection Program ("PPP") loans.

As part of its lending activities, Prosperity extends credit to oil and gas production and servicing 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 servicing loans are loans to companies that provide services for oil and gas production and exploration. At September 30, 2020, oil and gas loans totaled $604.7 million (net of discount and excluding PPP loans totaling $115.3 million) or 2.9% of total loans, of which $359.6 million were production loans and $245.1 million were servicing loans, compared with total oil and gas loans of $339.5 million (net of discount) or 3.2% of total loans at September 30, 2019, of which $82.4 million were production loans and $257.1 million were servicing loans. In addition, as of September 30, 2020, Prosperity had total unfunded commitments to oil and gas companies of $258.1 million compared with total unfunded commitments to oil and gas companies of $248.9 million as of September 30, 2019. Unfunded commitments to producers include letters of credit issued in lieu of oil well plugging bonds.

Additionally, Prosperity extends credit to hotels and restaurants. At September 30, 2020, loans to hotels totaled $386.3 million (excluding PPP loans totaling $8.8 million) or 1.9% of total loans and loans to restaurants totaled $215.1 million (excluding PPP loans totaling $110.9 million) or 1.0% of total loans.

Deposits at September 30, 2020 were $26.459 billion, an increase of $9.529 billion or 56.3%, compared with $16.930 billion at September 30, 2019. Linked quarter deposits increased $306.5 million or 1.2% from $26.153 billion at June 30, 2020.

The table below provides detail on the impact of loans acquired and deposits assumed in the Merger:

Balance Sheet Data (at period end)

(In thousands)

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Sep 30, 2019

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Loans acquired (including new production since    acquisition date):

LegacyTexas:

Loans held for sale (1)

$

$

15,725

$

54,229

$

66,745

$

Loans held for investment

6,349,251

6,601,006

6,713,337

6,636,855

Loans held for investment - Warehouse    Purchase Program

2,730,614

2,557,183

1,713,762

1,552,762

All other loans

11,715,776

11,851,259

10,645,867

10,588,984

10,673,345

Total loans

$

20,795,641

$

21,025,173

$

19,127,195

$

18,845,346

$

10,673,345

Deposits assumed (including new deposits since    acquisition date):

LegacyTexas

$

5,977,357

$

5,997,395

$

5,605,986

$

6,141,546

$

All other deposits

20,481,849

20,155,293

18,220,371

18,058,186

16,929,920

Total deposits

$

26,459,206

$

26,152,688

$

23,826,357

$

24,199,732

$

16,929,920

_______________

(1)

The LegacyTexas mortgage business was combined with the Prosperity Bank mortgage business in the second quarter of 2020. Accordingly, all loans held for sale will be reported only for Prosperity Bank going forward and not separately tracked for LegacyTexas. 

Excluding loans acquired in the Merger and new production by the acquired lending operations since November 1, 2019, loans at September 30, 2020 grew $1.042 billion or 9.8% compared with September 30, 2019 and decreased $135.5 million or 1.1% compared with June 30, 2020.

Excluding deposits assumed in the Merger and new deposits generated at the acquired banking centers since November 1, 2019, deposits at September 30, 2020 grew $3.552 billion or 21.0% compared with September 30, 2019 and grew $326.6 million or 1.6% compared with June 30, 2020.

Asset Quality

Nonperforming assets totaled $69.5 million or 0.24% of quarterly average interest-earning assets at September 30, 2020, compared with $51.2 million or 0.26% of quarterly average interest-earning assets at September 30, 2019, and $77.9 million or 0.28% of quarterly average interest-earning assets at June 30, 2020.

The allowance for credit losses on loans was $323.6 million or 1.56% of total loans at September 30, 2020 compared to $324.2 million or 1.54% of total loans at June 30, 2020 and $87.1 million or 0.82% of total loans at September 30, 2019. The allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program and PPP loans, was 1.94%(1) at September 30, 2020 compared with 1.90%(1) at June 30, 2020 and 0.82%(1) at September 30, 2019. On January 1, 2020, Prosperity adopted the measurement of current expected credit losses ("CECL"). Upon adoption of CECL, Prosperity recognized an increase in allowance for credit losses on loans of $108.7 million, of which $102.5 million was related to LegacyTexas and an increase in allowance for credit losses on off-balance sheet credit exposures of $24.4 million, of which $6.3 million was related to LegacyTexas, with a corresponding decrease in retained earnings (pre-tax). Additionally, Prosperity recognized an increase in the allowance for credit losses on loans of $131.8 million, of which $130.3 million was related to LegacyTexas, due to the reclass of purchased credit deteriorated ("PCD") discounts as a result of adopting CECL.  

The provision for credit losses was $10.0 million for the three months ended September 30, 2020 compared with $1.1 million for the three months ended September 30, 2019 and $10.0 million for the three months ended June 30, 2020.  The provision for credit losses was $20.0 million for the nine months ended September 30, 2020 compared with $2.6 million for the nine months ended September 30, 2019.

Net charge-offs were $10.6 million for the three months ended September 30, 2020 compared with net charge-offs of $1.0 million for the three months ended September 30, 2019 and net charge-offs of $13.0 million for the three months ended June 30, 2020. Net charge-offs for the third quarter of 2020 included $8.6 million related to resolved PCD loans. These PCD loans had specific reserves of $15.7 million, of which $8.6 million was allocated to the charge-offs and $7.1 million was moved to the general reserve. Additionally, $6.1 million of specific reserves on resolved PCD loans was released to the general reserve without taking any charge-off. Net charge-offs were $24.4 million for the nine months ended September 30, 2020 compared with $2.0 million for the nine months ended September 30, 2019. Net charge-offs for the nine months ended September 30, 2020 included $21.0 million related to resolved PCD loans. These PCD loans had specific reserves of $44.2 million, of which $21.0 million was allocated to the charge-offs and $23.2 million was moved to the general reserve.

Dividend

Prosperity Bancshares declared a fourth quarter cash dividend of $0.49 per share to be paid on January 4, 2021 to all shareholders of record as of December 15, 2020.

Stock Repurchase Program

On January 29, 2020, Prosperity Bancshares announced a stock repurchase program under which up to 5%, or approximately 4.7 million shares, of its outstanding common stock may be acquired over a one-year period expiring on January 28, 2021, at the discretion of management. Prosperity Bancshares repurchased 98.0 thousand shares of its common stock at an average weighted price of $49.99 during the three months ended September 30, 2020 and 2.2 million shares of its common stock at an average weighted price of $52.47 per share during the nine months ended September 30, 2020.

Planned Redemption of Outstanding Subordinated Notes

In September 2020, Prosperity Bancshares notified the Trustee of its intent to redeem $125.0 million in subordinated notes assumed in the Merger. The redemption will occur on December 1, 2020 and will be funded by dividends from Prosperity Bank.

COVID-19 Pandemic

In December 2019, a novel strain of coronavirus disease ("COVID-19") was first reported in Wuhan, Hubei Province, China. On March 11, 2020, the World Health Organization declared COVID-19 a pandemic. On March 13, 2020, the U.S. President announced a national emergency relating to the pandemic, which has since been extended. On August 8, 2020, the Governor of Texas extended the proclamation certifying that COVID-19 poses an imminent threat of disaster in the state and declaring a state of disaster for all counties in Texas and on September 17, 2020, signed an Executive Order that detailed the ongoing plan to open businesses and activities in Texas. On September 25, 2020, the Governor of Oklahoma extended the executive order that declared an emergency caused by the impending threat of COVID-19 to the people of Oklahoma. The Bank is considered an essential business and is closely monitoring the latest developments regarding COVID-19. The COVID-19 pandemic has resulted in significant economic uncertainties that have had, and could continue to have, an adverse impact on the Company's operating income, financial condition and cash flows. The extent to which the COVID-19 pandemic will impact the Company's operations and financial results during the remainder of 2020 cannot be reasonably or reliably estimated at this time.

The health and safety of the Bank's associates, customers, and communities are of utmost importance; and the Company has taken additional measures in an effort to ensure this safety, including restricting nonessential employee travel, expanding remote access availability, distancing work stations, professional cleaning of its facilities, and signs and distancing reminders for customers in the banking centers. Further, the Company remains committed to providing uninterrupted and reliable banking service and has business continuity plans and protocols in place to ensure critical operations are able to continue without disruption.

In response to the COVID-19 pandemic, on March 27, 2020 the President of the United States signed the CARES Act into law. The CARES Act provides assistance for American workers, families and small businesses. The Paycheck Protection Program ("PPP"), established by the CARES Act and implemented by the Small Business Administration ("SBA") with support from the Department of the Treasury, provides small businesses with funds to pay payroll costs including benefits. Funds can also be used to pay interest on mortgages, rent, and utilities. On June 5, 2020, the President signed the Paycheck Protection Program Flexibility Act of 2020 ("PPP Flexibility Act"), which modified the covered expense period from eight weeks to 24 weeks, extended the maturity date of the loans out to five years and gave greater flexibility to employers having difficulty hiring workers. PPP loans originated prior to June 5, 2020, have a two year term and earn interest at 1%. PPP loans originated on and after June 5, 2020, have a five year term. The loans are eligible for early forgiveness by the SBA as provided by the CARES Act and the PPP Flexibility Act and related regulations and guidance. Additionally, the Bank is entitled to a per loan processing fee based on a tiered schedule ranging from 5% to 1% of the loan balance. The PPP application period expired on August 8, 2020.  As of September 30, 2020, the Company has obtained SBA approvals on approximately 11,948 loans totaling $1.394 billion. The Company has also provided relief to its loan customers through loan extensions and deferrals.

Merger with LegacyTexas Financial Group, Inc.

On November 1, 2019, Prosperity completed the merger with LegacyTexas and its wholly-owned subsidiary LegacyTexas Bank headquartered in Plano, Texas. LegacyTexas Bank operated 42 locations in 19 North Texas cities in and around the Dallas-Fort Worth area. 

Pursuant to the terms of the merger agreement, Prosperity issued 26,228,148 shares of Prosperity common stock with a closing price of $69.02 per share plus $318.0 million in cash, made up of $308.6 million in cash and $9.4 million in cash for taxes withheld, for all outstanding shares of LegacyTexas. This resulted in goodwill of $1.331 billion as of September 30, 2020, which was subject to subsequent fair value adjustments. During the second quarter of 2020, Prosperity completed the operational conversion of LegacyTexas Bank.

Conference Call

Prosperity's management team will host a conference call on Wednesday, October 28, 2020 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's third quarter 2020 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383 for domestic participants, or 412-902-6506 for international participants. The participant elite entry number is 6937658.

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, Webcast & Calls" from the menu on the Investor Relations link and following the instructions.

Non-GAAP Financial Measures

Prosperity's management uses certain non-GAAP financial measures to evaluate its performance. Specifically, Prosperity reviews diluted earnings per share excluding merger related expenses, net of tax, and NOL carryback; return on average assets excluding merger related expenses, net of tax, and NOL carryback; return on average common equity excluding merger related expenses, net of tax, and NOL carryback; return on average tangible common equity; return on average tangible common equity excluding merger related expenses, net of tax, and NOL carryback; tangible book value per share; the tangible equity to tangible assets ratio; allowance for credit losses to total loans excluding Warehouse Purchase Program and PPP loans; the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities; and the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities and merger related expenses, for internal planning and forecasting purposes. Prosperity believes these non-GAAP financial measures provide information useful to investors in understanding Prosperity's financial results and 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 financial 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, 2020, Prosperity Bancshares, Inc.® is a $33.198 billion Houston, Texas based regional financial holding company providing personal banking services and investments to consumers and businesses throughout Texas and Oklahoma.  Founded in 1983, Prosperity believes in a community banking philosophy, taking care of customers, businesses and communities in the areas it serves by providing financial solutions to simplify everyday financial needs. In addition to offering traditional deposit and loan products, Prosperity offers digital banking solutions, credit and debit cards, mortgage services, retail brokerage services, trust and wealth management, and cash management.

As of September 30, 2020, Prosperity operated 275 full-service banking locations: 65 in the Houston area, including The Woodlands; 30 in the South Texas area including Corpus Christi and Victoria; 65 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; 8 in the Tulsa, Oklahoma area.

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

Cautionary Notes on Forward-Looking Statements

"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 federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as "aim," "anticipate," "estimate," "expect," "goal," "guidance," "intend," "is anticipated," "is expected," "is intended," "objective," "plan," "projected," "projection," "will affect," "will be," "will continue," "will decrease," "will grow," "will impact," "will increase," "will incur," "will reduce," "will remain," "will result," "would be," variations of such words or phrases (including where the word "could," "may," or "would" is used rather than the word "will" in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. 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 may include information about Prosperity's possible or assumed future economic performance or future results of operations, including future revenues, income, expenses, provision for loan losses, provision for taxes, effective tax rate, earnings per share and cash flows and Prosperity's future capital expenditures and dividends, future financial condition and changes therein, including changes in Prosperity's loan portfolio and allowance for loan losses, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity's future operations, future or proposed acquisitions, the future or expected effect of acquisitions on Prosperity's operations, results of operations, financial condition, and future economic performance, statements about the anticipated benefits of the proposed transaction, and statements about the assumptions underlying any such statement, as well as expectations regarding the effects of the COVID-19 pandemic on the Bank's operating income, financial condition and cash flows.  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, including LegacyTexas; 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); the possibility that the anticipated benefits of an acquisition transaction, including the LegacyTexas transaction, are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of two companies or as a result of the strength of the economy and competitive factors generally; 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; the effect, impact potential duration or other implications of the COVID-19 pandemic; and weather.  These and various other factors are discussed in Prosperity Bancshares' Annual Report on Form 10-K for the year ended December 31, 2019, Quarterly Report on Form 10-Q for the period ended June 30, 2020, and other reports and statements Prosperity Bancshares has filed with the Securities and Exchange Commission ("SEC"). Copies of the SEC filings for Prosperity Bancshares may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

_______________

(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 $18.7 million, net of tax, primarily comprised of loan discount accretion of $22.5 million for the three months ended September 30, 2020.

(3)

Includes purchase accounting adjustments of $895 thousand, net of tax, primarily comprised of loan discount accretion of $1.3 million for the three months ended September 30, 2019.

(4)

Includes purchase accounting adjustments of $20.4 million, net of tax, primarily comprised of loan discount accretion of $24.3 million, and merger related expenses of $7.5 million for the three months ended June 30, 2020.

(5)

Includes purchase accounting adjustments of $63.3 million, net of tax, primarily comprised of loan discount accretion of $75.3 million, and merger related expenses of $8.0 million for the nine months ended September 30, 2020.

(6)

Includes purchase accounting adjustments of $2.9 million, net of tax, primarily comprised of loan discount accretion of $4.3 million for the nine months ended September 30, 2019.

 

Bryan/College Station Area

Frisco-West

Kerens

Hempstead

98th Street

Bryan

Garland

Longview

Hitchcock

Avenue Q

Bryan-29th Street

Grapevine

Mount Vernon

Liberty

North University

Bryan-East

Grapevine Main

Palestine

Magnolia

Texas Tech Student Union

Bryan-North

Kiest

Rusk

Magnolia Parkway

Caldwell

Lake Highlands

Seven Points

Mont Belvieu

Midland

College Station

McKinney

Teague

Nederland

Wadley

Crescent Point

McKinney Eldorado

Tyler-Beckham

Needville

Wall Street

Hearne

McKinney Redbud

Tyler-South Broadway

Rosenberg

Huntsville

North Carrolton

Tyler-University

Shadow Creek

Odessa

Madisonville

Oak Cliff

Winnsboro

Spring

Grandview

Navasota

Park Cities

Tomball

Grant

New Waverly

Plano

Houston Area

Waller

Kermit Highway

Rock Prairie

Plano-West

Houston

West Columbia

Parkway

Southwest Parkway

Preston Forest

Aldine

Wharton

Tower Point

Preston Parker

Alief

Winnie

Other West Texas Area

Wellborn Road

Preston Royal

Bellaire

Wirt

Locations

Red Oak

Beltway

Big Spring

Central Texas Area

Richardson

Clear Lake

South Texas Area -

Brownfield

Austin

Richardson-West

Copperfield

Corpus Christi

Brownwood

Allandale

Rosewood Court

Cypress

Calallen

Cisco

Cedar Park

The Colony

Downtown

Carmel

Comanche

Congress

Tollroad

Eastex

Northwest

Early

Lakeway

Trinity Mills

Fairfield

Saratoga

Floydada

Liberty Hill

Turtle Creek

First Colony

Timbergate

Gorman

Northland

West 15th Plano

Fry Road

Water Street

Levelland

Oak Hill

West Allen

Gessner

Littlefield

Research Blvd

Westmoreland

Gladebrook

Victoria

Merkel

Westlake

Wylie

Grand Parkway

Victoria Main

Plainview

Heights

Victoria-Navarro

San Angelo

Other Central Texas Area

Fort Worth

Highway 6 West

Victoria-North

Slaton

Locations

Haltom City

Little York

Victoria Salem

Snyder

Bastrop

Hulen

Medical Center

Canyon Lake

Keller

Memorial Drive

Other South Texas Area

Oklahoma

Dime Box

Museum Place

Northside

 Locations

Central Oklahoma Area

Dripping Springs

Renaissance Square

Pasadena

Alice

Oklahoma City

Elgin

Roanoke

Pecan Grove

Aransas Pass

23rd Street

Flatonia

Stockyards

Pin Oak

Beeville

Expressway

Georgetown

River Oaks

Colony Creek

I-240

Gruene

Other Dallas/Fort Worth Area

Sugar Land

Cuero

Memorial

Kingsland

Locations

SW Medical Center

Edna

La Grange

Arlington

Tanglewood

Goliad

Other Central Oklahoma Area

Lexington

Azle

The Plaza

Gonzales

 Locations

New Braunfels

Ennis

Uptown

Hallettsville

Edmond

Pleasanton

Flower Mound

Waugh Drive

Kingsville

Norman

Round Rock

Gainesville

Westheimer

Mathis

San Antonio

Glen Rose

West University

Padre Island

Tulsa Area

Schulenburg

Granbury

Woodcreek

Palacios

Tulsa

Seguin

Grand Prairie

Port Lavaca

Garnett

Smithville

Jacksboro

Katy

Portland

Harvard

Thorndale

Mesquite

Cinco Ranch

Rockport

Memorial

Weimar

Muenster

Katy-Spring Green

Sinton

Sheridan

Runaway Bay

Taft

S. Harvard

Dallas/Fort Worth Area

Sanger

The Woodlands

Yoakum

Utica Tower

Dallas

Waxahachie

The Woodlands-College Park

Yorktown

Yale

14th Street Plano

Weatherford

The Woodlands-I-45

Abrams Centre

The Woodlands-Research Forest

West Texas Area

Other Tulsa Area Locations

Addison

East Texas Area

Abilene

Owasso

Allen

Athens

Other Houston Area

Antilley Road

Balch Springs

Blooming Grove

Locations

Barrow Street

Camp Wisdom

Canton

Angleton

Cypress Street

Carrollton

Carthage

Bay City

Judge Ely

Cedar Hill

Corsicana

Beaumont

Mockingbird

Coppell

Crockett

Cleveland

East Plano

Eustace

East Bernard

Lubbock

Euless

Gilmer

El Campo

4th Street

Frisco

Grapeland

Dayton

66th Street

Frisco Gaylord

Gun Barrel City

Galveston

82nd Street

Frisco Warren

Jacksonville

Groves

86th Street

 - - -

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Sep 30, 2019

Balance Sheet Data (at period end)

Loans held for sale

$

51,694

$

39,516

$

65,035

$

80,959

$

20,284

Loans held for investment

18,013,333

18,428,474

17,348,398

17,211,625

10,653,061

Loans held for investment - Warehouse Purchase    Program

2,730,614

2,557,183

1,713,762

1,552,762

Total loans

20,795,641

21,025,173

19,127,195

18,845,346

10,673,345

Investment securities(A)

7,431,495

7,717,586

8,295,495

8,570,056

8,495,206

Federal funds sold

56,469

568

676

519

521

Allowance for credit losses(B)

(323,635)

(324,205)

(327,206)

(87,469)

(87,061)

Cash and due from banks

1,031,193

332,873

381,458

573,589

420,359

Goodwill

3,231,692

3,231,964

3,223,144

3,223,671

1,900,845

Core deposit intangibles, net

76,478

79,748

83,041

86,404

29,051

Other real estate owned

11,548

6,160

5,452

6,936

815

Fixed assets, net

325,994

324,975

327,293

326,832

263,703

Other assets

560,724

571,807

626,951

639,824

396,033

Total assets

$

33,197,599

$

32,966,649

$

31,743,499

$

32,185,708

$

22,092,817

Noninterest-bearing deposits

$

8,998,328

$

9,040,257

$

7,461,323

$

7,763,894

$

5,784,002

Interest-bearing deposits

17,460,878

17,112,431

16,365,034

16,435,838

11,145,918

Total deposits

26,459,206

26,152,688

23,826,357

24,199,732

16,929,920

Other borrowings

2,570

103,131

1,338,429

1,303,730

600,795

Securities sold under repurchase agreements

380,274

365,335

344,695

377,294

311,404

Subordinated notes

125,146

125,365

125,585

125,804

Allowance for credit losses on off-balance sheet    credit exposures(B)

29,947

29,947

29,947

5,599

Other liabilities

165,579

242,061

222,912

202,714

123,892

Total liabilities

27,162,722

27,018,527

25,887,925

26,214,873

17,966,011

Shareholders' equity(C)

6,034,877

5,948,122

5,855,574

5,970,835

4,126,806

Total liabilities and equity

$

33,197,599

$

32,966,649

$

31,743,499

$

32,185,708

$

22,092,817

(A)

Includes $(442), $(1,767), $(3,421), $763 and $49 in unrealized (losses) gains on available for sale securities for the quarterly periods ended September 30, 2020, June 30, 2020, March 31, 2020, December 31, 2019 and September 30, 2019, respectively.

(B)

ASU 2016-13 became effective for Prosperity on January 1, 2020.

(C)

Includes $(349), $(1,396), $(2,703), $602 and $38 in after-tax unrealized (losses) gains on available for sale securities for the quarterly periods ended September 30, 2020, June 30, 2020, March 31, 2020, December 31, 2019 and September 30, 2019, respectively.

 

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Year-to-Date

Sep 30,

2020

Jun 30, 2020

Mar 31,

2020

Dec 31, 2019

Sep 30,

2019

Sep 30, 2020

Sep 30, 2019

Income Statement Data

Interest income:

Loans

$

244,255

$

242,772

$

247,243

$

222,910

$

134,943

$

734,270

$

398,533

Securities(D)

38,033

43,776

48,282

49,348

50,872

130,091

160,464

Federal funds sold and other earning assets

144

45

713

600

363

902

1,083

Total interest income

282,432

286,593

296,238

272,858

186,178

865,263

560,080

Interest expense:

Deposits

22,458

25,269

35,018

32,759

26,939

82,745

78,629

Other borrowings

52

533

2,932

6,115

4,335

3,517

15,208

Securities sold under repurchase agreements

309

337

757

879

914

1,403

2,504

Subordinated notes and trust preferred

1,500

1,499

1,500

1,075

4,499

Total interest expense

24,319

27,638

40,207

40,828

32,188

92,164

96,341

Net interest income

258,113

258,955

256,031

232,030

153,990

773,099

463,739

Provision for credit losses

10,000

10,000

-

1,700

1,100

20,000

2,600

Net interest income after provision for credit losses

248,113

248,955

256,031

230,330

152,890

753,099

461,139

Noninterest income:

Nonsufficient funds (NSF) fees

7,156

5,645

9,443

9,990

8,835

22,244

24,624

Credit card, debit card and ATM card income

8,315

7,263

7,474

7,728

6,688

23,052

19,139

Service charges on deposit accounts

5,920

5,790

6,104

5,597

5,020

17,814

15,007

Trust income

2,502

2,242

2,662

2,582

2,492

7,406

7,645

Mortgage income

2,958

1,820

2,010

2,455

839

6,788

2,551

Brokerage income

628

584

650

625

522

1,862

1,736

Bank owned life insurance income

1,449

1,508

1,545

1,502

1,314

4,502

3,924

Net (loss) gain on sale or write-down of assets

(528)

(3,945)

(385)

(1,870)

(3)

(4,858)

57

Other noninterest income

6,524

4,768

4,885

6,897

4,966

16,177

14,092

Total noninterest income

34,924

25,675

34,388

35,506

30,673

94,987

88,775

Noninterest expense:

Salaries and benefits

75,068

79,109

77,282

69,356

52,978

231,459

156,992

Net occupancy and equipment

8,644

9,190

8,980

7,420

5,607

26,814

16,565

Credit and debit card, data processing and    software amortization

8,776

11,690

11,421

9,158

4,989

31,887

14,466

Regulatory assessments and FDIC insurance

2,512

2,601

2,078

2,095

1,814

7,191

6,513

Core deposit intangibles amortization

3,270

3,293

3,363

2,705

1,248

9,926

3,832

Depreciation

4,605

4,598

4,768

4,212

3,286

13,971

9,501

Communications

3,027

3,324

3,195

3,012

2,214

9,546

6,667

Other real estate expense

258

40

46

57

68

344

271

Net (gain) loss on sale or write-down of other    real estate

(137)

4

(130)

(49)

(115)

(263)

(346)

Merger related expenses

7,474

544

46,402

8,018

Other noninterest expense

11,896

13,045

13,194

12,083

8,610

38,135

25,630

Total noninterest expense

117,919

134,368

124,741

156,451

80,699

377,028

240,091

Income before income taxes

165,118

140,262

165,678

109,385

102,864

471,058

309,823

Provision for income taxes

35,054

9,361

34,830

23,251

21,106

79,245

63,405

Net income available to common shareholders

$

130,064

$

130,901

$

130,848

$

86,134

$

81,758

$

391,813

$

246,418

(D)

Interest income on securities was reduced by net premium amortization of $10,089, $9,224, $8,005, $8,556 and $8,027 for the three-month periods ended September 30, 2020, June 30, 2020, March 31, 2020, December 31, 2019 and September 30, 2019, respectively, and $27,318 and $22,223 for the nine-month periods ended September 30, 2020 and September 30, 2019, 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,

2020

Jun 30, 2020

Mar 31,

2020

Dec 31, 2019

Sep 30,

2019

Sep 30,

2020

Sep 30, 2019

Profitability

Net income (E) (F)

$

130,064

$

130,901

$

130,848

$

86,134

$

81,758

$

391,813

$

246,418

Basic earnings per share

$

1.40

$

1.41

$

1.39

$

1.01

$

1.19

$

4.20

$

3.55

Diluted earnings per share

$

1.40

$

1.41

$

1.39

$

1.01

$

1.19

$

4.20

$

3.55

Return on average assets (G)

1.58

%

1.61

%

(K)

1.67

%

(K)

1.19

%

(K)

1.47

%

1.62

%

(K)

1.47

%

Return on average common equity (G)

8.64

%

8.84

%

(K)

8.86

%

(K)

6.33

%

(K)

7.89

%

8.78

%

(K)

7.95

%

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

19.19

%

19.98

%

(K)

20.16

%

(K)

12.50

%

(K)

14.77

%

19.77

%

(K)

14.94

%

Tax equivalent net interest margin (E) (F) (I)

3.57

%

3.69

%

3.81

%

3.66

%

3.16

%

3.69

%

3.17

%

Efficiency ratio (H) (J)

40.17

%

46.56

%

(L)

42.90

%

(L)

58.07

%

(L)

43.70

%

43.19

%

(L)

43.46

%

Liquidity and Capital Ratios

Equity to assets

18.18

%

18.04

%

18.45

%

18.55

%

18.68

%

18.18

%

18.68

%

Common equity tier 1 capital

13.17

%

12.29

%

12.27

%

12.30

%

16.68

%

13.17

%

16.68

%

Tier 1 risk-based capital

13.17

%

12.29

%

12.27

%

12.30

%

16.68

%

13.17

%

16.68

%

Total risk-based capital

14.28

%

13.36

%

12.81

%

12.70

%

17.34

%

14.28

%

17.34

%

Tier 1 leverage capital

9.57

%

9.41

%

9.49

%

10.42

%

10.86

%

9.57

%

10.86

%

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

9.12

%

8.89

%

8.96

%

9.21

%

10.90

%

9.12

%

10.90

%

Other Data

Weighted-average shares used in computing    earnings per common share

Basic

92,656

92,658

94,371

85,573

68,738

93,226

69,463

Diluted

92,656

92,658

94,371

85,573

68,738

93,226

69,463

Period end shares outstanding

92,562

92,660

92,652

94,746

68,397

92,562

68,397

Cash dividends paid per common share

$

0.46

$

0.46

$

0.46

$

0.46

$

0.41

$

1.38

$

1.23

Book value per common share

$

65.20

$

64.19

$

63.20

$

63.02

$

60.34

$

65.20

$

60.34

Tangible book value per common share (H)

$

29.46

$

28.45

$

27.52

$

28.08

$

32.12

$

29.46

$

32.12

Common Stock Market Price

High

$

60.63

$

72.95

$

75.22

$

74.35

$

71.86

$

75.22

$

75.36

Low

$

48.80

$

43.68

$

42.02

$

66.60

$

62.17

$

42.02

$

61.65

Period end closing price

$

51.83

$

59.38

$

48.25

$

71.89

$

70.63

$

51.83

$

70.63

Employees – FTE (excluding overtime)

3,716

3,793

3,801

3,867

3,019

3,716

3,044

Number of banking centers

275

275

285

285

243

275

243

 

(E)

Includes purchase accounting adjustments for the periods presented as follows:

 

Three Months Ended

Year-to-Date

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Sep 30, 2019

Sep 30, 2020

Sep 30, 2019

Loan discount accretion

ASC 310-20

$16,729

$17,999

$22,463

$17,834

$1,006

$57,191

$3,360

ASC 310-30

$5,805

$6,267

$6,019

$5,908

$277

$18,091

$943

Securities net amortization

$116

$203

$194

$201

$157

$513

$646

Time deposits amortization

$1,240

$1,793

$2,270

$1,709

$5,303

 

(F)

Using effective tax rate of 21.2%, 6.7%, 21.0%, 21.3% and 20.5% for the three-month periods ended September 30, 2020, June 30, 2020, March 31, 2020, December 31, 2019 and September 30, 2019, respectively, and 16.8% and 20.5% for the nine-month periods ended September 30, 2020 and September 30, 2019, respectively.  Net income for the second quarter of 2020 includes a tax benefit for NOLs due to the CARES Act.

(G)

Interim periods annualized.

(H)

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.

(I)

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

(J)

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 or write down of assets and securities. Additionally, taxes are not part of this calculation.

(K)

For calculations of the annualized returns on average assets, average common equity and average tangible common equity excluding merger related expenses, net of tax, and NOL carryback, 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.

(L)

For calculations of the efficiency ratio excluding merger related expenses, net of tax,  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.

 

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Three Months Ended

Sep 30, 2020

Jun 30, 2020

Sep 30, 2019

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(M)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(M)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(M)

Interest-earning assets:

Loans held for sale

$

50,606

$

420

3.30%

$

63,338

$

523

3.32%

$

21,077

$

266

5.01%

Loans held for investment

18,267,559

225,596

4.91%

18,135,226

228,062

5.06%

10,589,272

134,677

5.05%

Loans held for investment - Warehouse    Purchase Program

2,279,461

18,239

3.18%

1,843,097

14,187

3.10%

Total Loans

20,597,626

244,255

4.72%

20,041,661

242,772

4.87%

10,610,349

134,943

5.05%

Investment securities

7,603,762

38,033

1.99%

(N)

8,054,008

43,776

2.19%

(N)

8,758,056

50,872

2.30%

(N)

Federal funds sold and other earning assets

618,228

144

0.09%

172,761

45

0.10%

74,751

363

1.93%

Total interest-earning assets

28,819,616

282,432

3.90%

28,268,430

286,593

4.08%

19,443,156

186,178

3.80%

Allowance for credit losses(B)

(321,424)

(325,720)

(86,996)

Noninterest-earning assets

4,482,646

4,562,016

2,849,936

Total assets

$

32,980,838

$

32,504,726

$

22,206,096

Interest-bearing liabilities:

Interest-bearing demand deposits

$

5,221,722

$

5,028

0.38%

$

4,949,023

$

4,621

0.38%

$

3,575,249

$

5,602

0.62%

Savings and money market deposits

8,937,751

7,833

0.35%

8,537,352

8,745

0.41%

5,524,277

12,588

0.90%

Certificates and other time deposits

3,103,290

9,597

1.23%

3,224,196

11,903

1.48%

2,083,803

8,749

1.67%

Other borrowings

13,898

52

1.49%

474,867

533

0.45%

749,814

4,335

2.29%

Securities sold under repurchase agreements

378,888

309

0.32%

365,077

337

0.37%

315,277

914

1.15%

Subordinated notes and trust preferred

125,256

1,500

4.76%

125,475

1,499

4.80%

Total interest-bearing liabilities

17,780,805

24,319

0.54%

(O)

17,675,990

27,638

0.63%

(O)

12,248,420

32,188

1.04%

(O)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

8,980,814

8,583,734

5,701,419

Allowance for credit losses on off-balance    sheet credit exposures(B)

29,947

29,947

Other liabilities

167,532

289,899

111,526

Total liabilities

26,959,098

26,579,570

18,061,365

Shareholders' equity

6,021,740

5,925,156

4,144,731

Total liabilities and shareholders' equity

$

32,980,838

$

32,504,726

$

22,206,096

Net interest income and margin

$

258,113

3.56%

$

258,955

3.68%

$

153,990

3.14%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

658

690

791

Net interest income and margin (tax    equivalent basis)

$

258,771

3.57%

$

259,645

3.69%

$

154,781

3.16%

 

(M)

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

(N)

Yield on securities was impacted by net premium amortization of $10,089, $9,224 and $8,027 for the three-month periods ended September 30, 2020, June 30, 2020 and September 30, 2019, respectively.

(O)

Total cost of funds, including noninterest bearing deposits, was 0.36%, 0.42% and 0.71% for the three-month periods ended September 30, 2020, June 30, 2020 and September 30, 2019, respectively.

 

 

 Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Year-to-Date

Sep 30, 2020

Sep 30, 2019

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(P)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(P)

Interest-earning assets:

Loans held for sale

$

60,256

$

1,575

3.49%

$

23,605

$

887

5.02%

Loans held for investment

17,890,010

690,175

5.15%

10,484,864

397,646

5.07%

Loans held for investment - Warehouse    Purchase Program

1,749,568

42,520

3.25%

Total loans

19,699,834

734,270

4.98%

10,508,469

398,533

5.07%

Investment securities

8,029,097

130,091

2.16%

(Q)

9,079,314

160,464

2.36%

(Q)

Federal funds sold and other earning assets

339,229

902

0.36%

70,320

1,083

2.06%

Total interest-earning assets

28,068,160

865,263

4.12%

19,658,103

560,080

3.81%

Allowance for credit losses(B)

(325,036)

(86,556)

Noninterest-earning assets

4,540,440

2,852,098

Total assets

$

32,283,564

$

22,423,645

Interest-bearing liabilities:

Interest-bearing demand deposits

$

5,054,320

$

16,745

0.44%

$

3,810,765

$

18,227

0.64%

Savings and money market deposits

8,481,852

30,700

0.48%

5,548,375

36,494

0.88%

Certificates and other time deposits

3,243,564

35,300

1.45%

2,067,940

23,908

1.55%

Other borrowings

439,018

3,517

1.07%

825,733

15,208

2.46%

Securities sold under repurchase agreements

370,225

1,403

0.51%

292,347

2,504

1.15%

Subordinated notes and trust preferred

125,475

4,499

4.79%

Total interest-bearing liabilities

17,714,454

92,164

0.69%

(R)

12,545,160

96,341

1.03%

(R)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

8,354,410

5,645,145

Allowance for credit losses on off-balance    sheet credit exposures(B)

24,321

Other liabilities

239,747

102,299

Total liabilities

26,332,932

18,292,604

Shareholders' equity

5,950,632

4,131,041

Total liabilities and shareholders' equity

32,283,564

$

22,423,645

Net interest income and margin

$

773,099

3.68%

$

463,739

3.15%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

2,071

2,481

Net interest income and margin (tax    equivalent basis)

$

775,170

3.69%

$

466,220

3.17%

 

(P)

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

(Q)

Yield on securities was impacted by net premium amortization of $27,318 and $22,223 for the nine-month periods ended September 30, 2020 and 2019, respectively.

(R)

Total cost of funds, including noninterest bearing deposits, was 0.47% and 0.71% for the nine-month periods ended September 30, 2020 and 2019, respectively.

 

  

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Sep 30, 2019

YIELD TREND (S)

Interest-Earning Assets:

Loans held for sale

3.30

%

3.32

%

3.80

%

3.96

%

5.01

%

Loans held for investment

4.91

%

5.06

%

5.51

%

5.52

%

5.05

%

Loans held for investment - Warehouse    Purchase Program

3.18

%

3.10

%

3.62

%

3.93

%

Total loans

4.72

%

4.87

%

5.39

%

5.42

%

5.05

%

Investment securities (T)

1.99

%

2.19

%

2.30

%

2.28

%

2.30

%

Federal funds sold and other earning assets

0.09

%

0.10

%

1.28

%

0.78

%

1.93

%

Total interest-earning assets

3.90

%

4.08

%

4.40

%

4.29

%

3.80

%

Interest-Bearing Liabilities:

Interest-bearing demand deposits

0.38

%

0.38

%

0.57

%

0.54

%

0.62

%

Savings and money market deposits

0.35

%

0.41

%

0.71

%

0.79

%

0.90

%

Certificates and other time deposits

1.23

%

1.48

%

1.63

%

1.67

%

1.67

%

Other borrowings

1.49

%

0.45

%

1.42

%

1.73

%

2.29

%

Securities sold under repurchase agreements

0.32

%

0.37

%

0.83

%

0.99

%

1.15

%

Subordinated notes and trust preferred

4.76

%

4.80

%

4.80

%

4.85

%

Total interest-bearing liabilities

0.54

%

0.63

%

0.91

%

1.00

%

1.04

%

Net Interest Margin

3.56

%

3.68

%

3.80

%

3.65

%

3.14

%

Net Interest Margin (tax equivalent)

3.57

%

3.69

%

3.81

%

3.66

%

3.16

%

 

(S)

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

(T)

Yield on securities was impacted by net premium amortization of $10,089, $9,224, $8,005, $8,556 and $8,027 for the three-month periods ended September 30, 2020, June 30, 2020, March 31, 2020, December 31, 2019 and September 30, 2019, respectively.

 

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Sep 30, 2019

Balance Sheet Averages

Loans held for sale

$

50,606

$

63,338

$

66,917

$

57,171

$

21,077

Loans held for investment

18,267,559

18,135,226

17,263,098

15,261,163

10,589,272

Loans held for investment - Warehouse    Purchase Program

2,279,461

1,843,097

1,120,324

996,903

Total Loans

20,597,626

20,041,661

18,450,339

16,315,237

10,610,349

Investment securities

7,603,762

8,054,008

8,434,196

8,598,736

8,758,056

Federal funds sold and other earning assets

618,228

172,761

223,631

305,596

74,751

Total interest-earning assets

28,819,616

28,268,430

27,108,166

25,219,569

19,443,156

Allowance for credit losses(B)

(321,424)

(325,720)

(328,005)

(86,795)

(86,996)

Cash and due from banks

267,887

247,426

321,832

275,072

230,986

Goodwill

3,231,976

3,223,469

3,223,633

2,658,133

1,900,845

Core deposit intangibles, net

78,269

81,539

84,865

28,912

29,682

Other real estate

8,061

5,666

5,837

4,864

997

Fixed assets, net

325,958

327,811

325,337

308,692

263,495

Other assets

570,495

676,105

615,747

654,978

423,931

Total assets

$

32,980,838

$

32,504,726

$

31,357,412

$

29,063,425

$

22,206,096

Noninterest-bearing deposits

$

8,980,814

$

8,583,734

$

7,491,798

$

7,066,878

$

5,701,419

Interest-bearing demand deposits

5,221,722

4,949,023

4,990,376

4,233,880

3,575,249

Savings and money market deposits

8,937,751

8,537,352

7,965,440

7,109,754

5,524,277

Certificates and other time deposits

3,103,290

3,224,196

3,404,748

3,044,843

2,083,803

Total deposits

26,243,577

25,294,305

23,852,362

21,455,355

16,884,748

Other borrowings

13,898

474,867

832,961

1,403,686

749,814

Securities sold under repurchase agreements

378,888

365,077

366,615

351,580

315,277

Subordinated notes and trust preferred

125,256

125,475

125,694

87,963

Allowance for credit losses on off-balance    sheet credit exposures(B)

29,947

29,947

13,009

5,673

Other liabilities

167,532

289,899

262,523

320,855

111,526

Shareholders' equity

6,021,740

5,925,156

5,904,248

5,443,986

4,144,731

Total liabilities and equity

$

32,980,838

$

32,504,726

$

31,357,412

$

29,063,425

$

22,206,096

 

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Sep 30, 2019

Period End Balances

Loan Portfolio

Commercial and industrial

$

2,171,302

10.5

%

$

2,214,742

10.5

%

$

2,500,110

13.1

%

$

2,507,318

13.3

%

$

1,120,913

10.5

%

Warehouse purchase program

2,730,614

13.1

%

2,557,183

12.2

%

1,713,762

9.0

%

1,552,762

8.2

%

Construction, land development and    other land loans

2,081,762

10.0

%

2,033,037

9.7

%

2,051,021

10.7

%

2,064,167

11.0

%

1,764,648

16.5

%

1-4 family residential

4,189,852

20.1

%

4,184,972

19.9

%

3,993,138

20.9

%

3,880,382

20.6

%

2,472,907

23.2

%

Home equity

477,552

2.3

%

437,098

2.1

%

516,003

2.6

%

507,029

2.6

%

250,775

2.3

%

Commercial real estate (includes    multi-family residential)

6,179,901

29.7

%

6,550,086

31.2

%

6,576,213

34.4

%

6,556,285

34.9

%

3,652,176

34.3

%

Agriculture (includes farmland)

598,972

2.9

%

612,694

2.9

%

635,295

3.3

%

680,855

3.6

%

729,585

6.8

%

Consumer and other

367,231

1.8

%

403,462

1.9

%

423,000

2.2

%

398,271

2.1

%

342,839

3.2

%

Energy

604,698

2.9

%

639,402

3.0

%

718,653

3.8

%

698,277

3.7

%

339,502

3.2

%

Paycheck Protection Program

1,393,757

6.7

%

1,392,497

6.6

%

Total loans

$

20,795,641

$

21,025,173

$

19,127,195

$

18,845,346

$

10,673,345

Deposit Types

Noninterest-bearing DDA

$

8,998,328

34.0

%

$

9,040,257

34.6

%

$

7,461,323

31.3

%

$

7,763,894

32.1

%

$

5,784,002

34.2

%

Interest-bearing DDA

5,297,802

20.0

%

5,130,495

19.6

%

4,980,090

20.9

%

5,100,938

21.1

%

3,564,419

21.0

%

Money market

6,324,127

23.9

%

6,148,206

23.5

%

5,341,525

22.4

%

5,099,024

21.1

%

3,457,728

20.4

%

Savings

2,772,492

10.5

%

2,722,718

10.4

%

2,716,247

11.4

%

2,756,297

11.3

%

2,027,621

12.0

%

Certificates and other time deposits

3,066,457

11.6

%

3,111,012

11.9

%

3,327,172

14.0

%

3,479,579

14.4

%

2,096,150

12.4

%

Total deposits

$

26,459,206

$

26,152,688

$

23,826,357

$

24,199,732

$

16,929,920

Loan to Deposit Ratio

78.6

%

80.4

%

80.3

%

77.9

%

63.0

%

 

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Construction Loans

Sep 30, 2020

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Sep 30, 2019

Single family residential construction

$

654,933

31.5

%

$

710,401

34.9

%

$

655,191

31.9

%

$

614,647

29.7

%

$

462,714

26.2

%

Land development

114,937

5.5

%

114,748

5.6

%

110,853

5.4

%

88,529

4.3

%

80,711

4.6

%

Raw land

240,154

11.5

%

274,159

13.5

%

265,943

12.9

%

233,559

11.3

%

171,609

9.7

%

Residential lots

137,615

6.6

%

144,765

7.1

%

136,861

6.7

%

138,961

6.7

%

123,265

7.0

%

Commercial lots

109,569

5.3

%

103,267

5.1

%

106,036

5.2

%

101,960

4.9

%

102,084

5.8

%

Commercial construction and other

825,053

39.6

%

687,618

33.8

%

778,731

37.9

%

890,597

43.1

%

825,001

46.7

%

Net unaccreted discount

(499)

(1,921)

(2,594)

(4,086)

(736)

Total construction loans

$

2,081,762

$

2,033,037

$

2,051,021

$

2,064,167

$

1,764,648

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of September 30, 2020

Houston

Dallas

Austin

OK City

Tulsa

Other (U)

Total

Collateral Type

Shopping center/retail

$

376,417

$

284,715

$

50,127

$

16,920

$

31,641

$

272,171

$

1,031,991

Commercial and industrial buildings

147,107

156,806

19,927

14,835

19,419

164,408

522,502

Office buildings

190,334

542,135

31,465

74,651

5,218

82,444

926,247

Medical buildings

37,367

40,855

14,234

25,179

25,107

57,283

200,025

Apartment buildings

404,936

512,803

22,666

15,619

19,070

177,745

1,152,839

Hotel

63,380

73,942

43,343

28,996

138,579

348,240

Other

57,229

55,436

23,033

11,522

2,486

82,171

231,877

Total

$

1,276,770

$

1,666,692

$

204,795

$

187,722

$

102,941

$

974,801

$

4,413,721

(V)

 

Acquired Loans

Non-PCD Loans

PCD Loans

Total Acquired Loans

Balance at

Acquisition

Date

Balance at

Jun 30, 2020

Balance at

Sep 30, 2020

Balance at

Acquisition

Date

Balance at

Jun 30, 2020

Balance at

Sep 30, 2020

Balance at

Acquisition

Date

Balance at

Jun 30, 2020

Balance at

Sep 30, 2020

Loan marks:

Acquired banks (W)

$

229,080

$

7,436

$

6,622

$

142,128

$

$

$

371,208

$

7,436

$

6,622

LegacyTexas merger(X)

116,519

62,424

46,493

177,924

22,565

16,760

294,443

84,989

63,253

Total

345,599

69,860

53,115

320,052

22,565

(Z)

16,760

665,651

92,425

69,875

Acquired portfolio loan balances:

Acquired banks (W)

5,690,998

308,692

281,766

275,221

6,952

4,061

5,966,219

315,644

285,827

LegacyTexas merger(X)

6,595,161

4,808,987

4,187,077

414,352

283,237

222,019

7,009,513

5,092,224

4,409,096

Total

12,286,159

5,117,679

4,468,843

689,573

290,189

226,080

12,975,732

(Y)

5,407,868

4,694,923

Acquired portfolio loan balances less loan    marks

$

11,940,560

$

5,047,819

$

4,415,728

$

369,521

$

267,624

$

209,320

$

12,310,081

$

5,315,443

$

4,625,048

 

(U)

Includes other MSA and non-MSA regions.

(V)

Represents a portion of total commercial real estate loans of $6.180 billion as of September 30, 2020.

(W)

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.

(X)

The LegacyTexas merger was completed on November 1, 2019.  During the fourth quarter of 2019, LegacyTexas added $7.010 billion in loans with related purchase accounting adjustments of $294.4 million at acquisition date.

(Y)

Actual principal balances acquired.

(Z)

ASU 2016-13 became effective for Prosperity on January 1, 2020.

 

  

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Year-to-Date

Sep 30,

2020

Jun 30, 2020

Mar 31,

2020

Dec 31, 2019

Sep 30,

2019

Sep 30, 2020

Sep 30, 2019

Asset Quality

Nonaccrual loans

$

57,412

$

62,904

$

58,194

$

55,243

$

49,973

$

57,412

$

49,973

Accruing loans 90 or more days past due

462

8,691

3,255

441

341

462

341

Total nonperforming loans

57,874

71,595

61,449

55,684

50,314

57,874

50,314

Repossessed assets

120

187

278

324

28

120

28

Other real estate

11,548

6,160

5,452

6,935

815

11,548

815

Total nonperforming assets

$

69,542

$

77,942

$

67,179

$

62,943

$

51,157

$

69,542

$

51,157

Nonperforming assets:

Commercial and industrial (includes energy)

$

17,273

$

15,238

$

15,987

$

17,086

$

15,974

$

17,273

$

15,974

Construction, land development and other land    loans

2,633

10,530

1,125

1,177

874

2,633

874

1-4 family residential (includes home equity)

29,953

29,812

28,996

26,453

19,600

29,953

19,600

Commercial real estate (includes multi-family    residential)

16,069

20,748

20,155

18,031

14,384

16,069

14,384

Agriculture (includes farmland)

1,931

1,501

896

101

285

1,931

285

Consumer and other

1,683

113

20

95

40

1,683

40

Total

$

69,542

$

77,942

$

67,179

$

62,943

$

51,157

$

69,542

$

51,157

Number of loans/properties

198

213

198

236

89

198

89

Allowance for credit losses at end of period

$

323,635

$

324,205

$

327,206

$

87,469

$

87,061

$

323,635

$

87,061

Net charge-offs (recoveries):

Commercial and industrial (includes energy)

$

8,344

$

12,206

$

(28)

$

76

$

(83)

$

20,522

$

808

Construction, land development and other land loans

478

(6)

(12)

(6)

(6)

460

1

1-4 family residential (includes home equity)

252

51

5

20

(9)

308

(1)

Commercial real estate (includes multi-family    residential)

676

(81)

254

(1)

595

(3)

Agriculture (includes farmland)

(17)

(3)

(1)

(18)

278

(21)

(954)

Consumer and other

837

753

918

965

867

2,508

2,129

Total

$

10,570

$

13,001

$

801

$

1,291

$

1,046

$

24,372

$

1,980

Asset Quality Ratios

Nonperforming assets to average interest-earning    assets

0.24

%

0.28

%

0.25

%

0.25

%

0.26

%

0.25

%

0.26

%

Nonperforming assets to loans and other real estate

0.33

%

0.37

%

0.35

%

0.33

%

0.48

%

0.33

%

0.48

%

Net charge-offs to average loans (annualized)

0.21

%

0.26

%

0.02

%

0.03

%

0.04

%

0.17

%

0.03

%

Allowance for credit losses to total loans(AA)

1.56

%

1.54

%

1.71

%

0.46

%

0.82

%

1.56

%

0.82

%

Allowance for credit losses to total loans, excluding    Warehouse Purchase Program loans and    Paycheck Protection Program loans (H)(AA)

1.94

%

1.90

%

1.88

%

0.51

%

0.82

%

1.94

%

0.82

%

(AA) ASU 2016-13 became effective for Prosperity on January 1, 2020.

 

 

Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

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

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 diluted earnings per share excluding merger related expenses, net of tax, and NOL carryback; return on average assets excluding merger related expenses, net of tax, and NOL carryback; return on average common equity excluding merger related expenses, net of tax, and NOL carryback; return on average tangible common equity; return on average tangible common equity excluding merger related expenses, net of tax, and NOL carryback; tangible book value per share; the tangible equity to tangible assets ratio; allowance for credit losses to total loans excluding Warehouse Purchase Program and PPP loans; the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities; and the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities and merger related expenses, for internal planning and forecasting purposes. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP financial measures and ratios that exclude the impact of these items to evaluate its allowance for credit losses to total loans (excluding Warehouse Purchase Program loans and PPP loans). 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,

2020

Jun 30, 2020

Mar 31,

2020

Dec 31, 2019

Sep 30, 2019

Sep 30,

2020

Sep 30, 2019

Reconciliation of diluted earnings per share to diluted earnings per share, excluding merger related expenses, net of tax, and net operating losses carryback:

Net income

$

130,064

$

130,901

$

130,848

$

86,134

$

81,758

$

391,813

$

246,418

Add: merger related expenses, net of tax(AB)

5,904

430

36,658

6,334

Less: net operating losses carryback (AC)

(20,145)

(20,145)

Net income, excluding merger related expenses, net of tax, and net operating losses carryback (AB) (AC)

$

130,064

$

116,660

$

131,278

$

122,792

$

81,758

$

378,002

$

246,418

Weighted average diluted shares outstanding

92,656

92,658

94,371

85,573

68,738

93,226

68,397

Merger related expenses per diluted share, net of tax(AB)

$

$

0.06

$

$

0.43

$

$

0.07

Net operating losses carryback per diluted share (AB)

$

$

(0.22)

$

$

$

$

(0.22)

$

Diluted earnings per share, excluding merger related expenses, net of tax, and net operating losses carryback (AB) (AC)

$

1.40

$

1.25

$

1.39

$

1.44

$

1.19

$

4.05

$

3.60

Reconciliation of return on average assets to return on average assets excluding merger related expenses, net of tax, and net operating losses carryback:

Net income, excluding merger related expenses, net of tax, and net operating losses carryback (AB) (AC)

$

130,064

$

116,660

$

131,278

$

122,792

$

81,758

$

378,002

$

246,418

Average total assets

$

32,980,838

$

32,504,726

$

31,357,412

$

29,063,425

$

22,206,096

$

32,283,564

$

22,206,096

Return on average assets excluding merger related expenses, net of tax, and net operating losses carryback (G) (AB) (AC)

1.58

%

1.44

%

1.67

%

1.69

%

1.47

%

1.56

%

1.48

%

Reconciliation of return on average common equity to return on average common equity excluding merger related expenses, net of tax, and net operating losses carryback:

Net income, excluding merger related expenses, net of tax, and net operating losses carryback (AB) (AC)

$

130,064

$

116,660

$

131,278

$

122,792

$

81,758

$

378,002

$

246,418

Average shareholders' equity

$

6,021,740

$

5,925,156

$

5,904,248

$

5,443,986

$

4,144,731

$

5,950,632

$

4,131,041

Return on average common equity excluding merger related expenses, net of tax, and net operating losses carryback (G) (AB) (AC)

8.64

%

7.88

%

8.89

%

9.02

%

7.89

%

8.47

%

7.95

%

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

Net income

$

130,064

$

130,901

$

130,848

$

86,134

$

81,758

$

391,813

$

246,418

Average shareholders' equity

$

6,021,740

$

5,925,156

$

5,904,248

$

5,443,986

$

4,144,731

$

5,950,632

$

4,131,041

Less: Average goodwill and other intangible assets

(3,310,245)

(3,305,008)

(3,308,498)

(2,687,045)

(1,930,527)

(3,307,925)

(1,931,788)

Average tangible shareholders' equity

$

2,711,495

$

2,620,148

$

2,595,750

$

2,756,941

$

2,214,204

$

2,642,707

$

2,199,253

Return on average tangible common equity (G)

19.19

%

19.98

%

20.16

%

12.50

%

14.77

%

19.77

%

14.94

%

(AB) Calculated assuming a federal tax rate of 21.0%.

(AC) Net income for the second quarter of 2020 includes a tax benefit for NOLs due to the CARES Act.

Three Months Ended

Year-to-Date

Sep 30,

2020

Jun 30, 2020

Mar 31,

2020

Dec 31, 2019

Sep 30, 2019

Sep 30, 2020

Sep 30, 2019

Reconciliation of return on average common equity to return on average tangible common equity excluding merger related expenses, net of tax, and net operating losses carryback:

Net income, excluding merger related expenses, net of tax, and net operating losses carryback (AB) (AC)

$

130,064

$

116,660

$

131,278

$

122,792

$

81,758

$

378,002

$

246,418

Average shareholders' equity

$

6,021,740

$

5,925,156

$

5,904,248

$

5,443,986

$

4,144,731

$

5,950,632

$

4,131,041

Less: Average goodwill and other intangible assets

(3,310,245)

(3,305,008)

(3,308,498)

(2,687,045)

(1,930,527)

(3,307,925)

(1,931,788)

Average tangible shareholders' equity

$

2,711,495

$

2,620,148

$

2,595,750

$

2,756,941

$

2,214,204

$

2,642,707

$

2,199,253

Return on average tangible common equity excluding merger related expenses, net of tax, and net operating losses carryback (G) (AB) (AC)

19.19

%

17.81

%

20.23

%

17.82

%

14.77

%

19.07

%

14.94

%

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

Shareholders' equity

$

6,034,877

$

5,948,122

$

5,855,574

$

5,970,835

$

4,126,806

$

6,034,877

$

4,126,806

Less: Goodwill and other intangible assets

(3,308,170)

(3,311,712)

(3,306,185)

(3,310,075)

(1,929,896)

(3,308,170)

(1,929,896)

Tangible shareholders' equity

$

2,726,707

$

2,636,410

$

2,549,389

$

2,660,760

$

2,196,910

$

2,726,707

$

2,196,910

Period end shares outstanding

92,562

92,660

92,652

94,746

68,397

92,562

68,397

Tangible book value per share:

$

29.46

$

28.45

$

27.52

$

28.08

$

32.12

$

29.46

32.12

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

Tangible shareholders' equity

$

2,726,707

$

2,636,410

$

2,549,389

$

2,660,760

$

2,196,910

$

2,726,707

$

2,196,910

Total assets

$

33,197,599

$

32,966,649

$

31,743,499

$

32,185,708

$

22,092,817

$

33,197,599

$

22,092,817

Less: Goodwill and other intangible assets

(3,308,170)

(3,311,712)

(3,306,185)

(3,310,075)

(1,929,896)

(3,308,170)

(1,929,896)

Tangible assets

$

29,889,429

$

29,654,937

$

28,437,314

$

28,875,633

$

20,162,921

$

29,889,429

$

20,162,921

Period end tangible equity to period end tangible assets ratio:

9.12

%

8.89

%

8.96

%

9.21

%

10.90

%

9.12

%

10.90

%

Reconciliation of allowance for credit losses to total loans to allowance for credit losses to total loans, excluding Warehouse Purchase Program and Paycheck Protection Program loans:

Allowance for credit losses (AA)

$

323,635

$

324,205

$

327,206

$

87,469

$

87,061

$

323,635

$

87,061

Total loans

$

20,795,641

$

21,025,173

$

19,127,195

$

18,845,346

$

10,673,345

$

20,795,641

$

10,673,345

Less: Warehouse Purchase Program loans

(2,730,614)

(2,557,183)

(1,713,762)

(1,552,762)

(2,730,614)

Less: Paycheck Protection Program loans

(1,393,757)

(1,392,497)

(1,393,757)

Total loans less Warehouse Purchase Program and Paycheck Protection Program loans

$

16,671,270

$

17,075,493

$

17,413,433

$

17,292,584

$

10,673,345

$

16,671,270

$

10,673,345

Allowance for credit losses to total loans, excluding Warehouse Purchase Program and Paycheck Protection Program loans

1.94

%

1.90

%

1.88

%

0.51

%

0.82

%

1.94

%

0.82

%

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

Noninterest expense

$

117,919

$

134,368

$

124,741

$

156,451

$

80,699

$

377,028

$

240,091

Net interest income

$

258,113

$

258,955

$

256,031

$

232,030

$

153,990

$

773,099

$

463,739

Noninterest income

34,924

25,675

34,388

35,506

30,673

94,987

88,775

Less: net (loss) gain on sale or write down of assets

(528)

(3,945)

(385)

(1,870)

(3)

(4,858)

57

Noninterest income excluding net gains and losses on the sale or write down of assets and taxes

35,452

29,620

34,773

37,376

30,676

99,845

88,718

Total income excluding net gains and losses on the sale or write down of assets and taxes

$

293,565

$

288,575

$

290,804

$

269,406

$

184,666

$

872,944

$

552,457

Efficiency ratio, excluding net gains and losses on the sale or write down of assets and taxes

40.17

%

46.56

%

42.90

%

58.07

%

43.70

%

43.19

%

43.46

%

Three Months Ended

Year-to-Date

Sep 30,

2020

Jun 30, 2020

Mar 31,

2020

Dec 31,

2019

Sep 30, 2019

Sep 30,

2020

Sep 30,

2019

Reconciliation of efficiency ratio to efficiency ratio, excluding net gains and losses on the sale of assets, taxes and merger related expenses:

Noninterest expense

$

117,919

$

134,368

$

124,741

$

156,451

$

80,699

$

377,028

$

240,091

Less: merger related expenses

7,474

544

46,402

8,018

Noninterest expense excluding merger related expenses

$

117,919

$

126,894

$

124,197

$

110,049

$

80,699

$

369,010

$

240,091

Net interest income

$

258,113

$

258,955

$

256,031

$

232,030

$

153,990

$

773,099

$

463,739

Noninterest income

34,924

25,675

34,388

35,506

30,673

94,987

88,775

Less: net (loss) gain on sale or write down of assets

(528)

(3,945)

(385)

(1,870)

(3)

(4,858)

57

Noninterest income excluding net gains and losses on the sale or write down of assets and taxes

35,452

29,620

34,773

37,376

30,676

99,845

88,718

Total income excluding net gains and losses on the sale or write down of assets and taxes

$

293,565

$

288,575

$

290,804

$

269,406

$

184,666

$

872,944

$

552,457

Efficiency ratio, excluding net gains and losses on the sale or write down of assets, taxes and merger related expenses

40.17

%

43.97

%

42.71

%

40.85

%

43.70

%

42.27

%

43.46

%

 

 

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-third-quarter-2020-earnings-301161272.html

SOURCE Prosperity Bancshares, Inc.



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

You May Also Be Interested In





Related Categories

PRNewswire, Press Releases

Related Entities

Dividend, FDIC, Stock Buyback, Earnings, Definitive Agreement