Upgrade to SI Premium - Free Trial

Prosperity Bancshares, Inc.® Reports Third Quarter 2015 Earnings

October 23, 2015 6:05 AM

HOUSTON, Oct. 23, 2015 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended September 30, 2015 of $70.598 million or $1.01 per diluted common share. Additionally, nonperforming assets remain low at 0.26% of third quarter average earning assets with an annualized return on third quarter average assets of 1.30%.

"I am excited to announce that the Prosperity Board of Directors has decided to increase the dividend payable to shareholders to $0.30 per share for the fourth quarter, representing a 10% increase. The Board and management appreciate our shareholders and are glad to be able to show our appreciation with this increase," said David Zalman, Prosperity's Chairman and Chief Executive Officer.

"Prosperity enjoyed another successful quarter. Because of the acquisitions we completed over the last several years, our net income figures include purchase accounting adjustment income, which has been quickly declining. Excluding these purchase accounting adjustments, net income per diluted common share was $0.92 for the three months ended September 30, 2015 compared with $0.84 for the three months ended September 30, 2014, a 9.5% increase. Prosperity's return on average tangible common equity for the three months ended September 30, 2015 was 19.30%. The reconciliations of these non-GAAP financial measures are included below," continued Zalman.

"Despite employment declines in the oil and gas extraction and the manufacturing sectors, the Texas unemployment rate fell in August to 4.1% and continues to be lower than the U.S. rate, which was 5.1%. Oklahoma's unemployment rate inched down slightly in September to 4.4% compared with 4.6% in August, according to data recently released by the U.S. Labor Department."

"Although our loans decreased overall during the first nine months of 2015 primarily due to planned reductions at some of our acquired banks, our third quarter results showed loan growth of 1% (4% annualized) compared to the previous quarter ended June 30, 2015. Deposits have been flat for the first nine months of 2015, but, when comparing deposits as of September 30, 2015 to September 30, 2014, Prosperity has been successful in replacing over $500 million in higher cost time deposits at acquired banks with more traditional transactional accounts," stated Zalman.

"Prosperity continues to be one of the best in class in asset quality with non-performing assets at 0.26% of third quarter average earning assets," concluded Zalman.

Results of Operations for the Three Months Ended September 30, 2015

Net income was $70.598 million for the three months ended September 30, 2015 compared with $76.570 million for the same period in 2014. Net income per diluted common share was $1.01 for the three months ended September 30, 2015 compared with $1.10 for the same period in 2014. Net income (excluding purchase accounting adjustments) was $64.154 million for the quarter ended September 30, 2015 compared with $58.635 million for the quarter ended September 30, 2014, an increase of 9.4%. Net income per diluted common share (excluding purchase accounting adjustments) was $0.92 for the three months ended September 30, 2015 compared with $0.84 for the three months ended September 30, 2014. The reconciliation of these non-GAAP financial measures is shown on page 12. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended September 30, 2015 were 1.30%, 8.31% and 19.30%, respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 40.72% for the three months ended September 30, 2015.

Net interest income before provision for credit losses for the quarter ended September 30, 2015 was $156.108 million compared with $175.657 million during the same period in 2014. This change was primarily due to a decrease in loan discount accretion of $17.424 million for the quarter ended September 30, 2015 compared with the quarter ended September 30, 2014. Linked quarter net interest income before provision for credit losses was $156.108 million for the three months ended September 30, 2015 compared with $158.239 million for the three months ended June 30, 2015. This change was primarily due to a decrease in loan discount accretion of $2.568 million for the quarter ended September 30, 2015 compared with the quarter ended June 30, 2015. The net interest margin on a tax equivalent basis was 3.30% for the three months ended September 30, 2015, compared with 3.85% for the same period in 2014 and 3.39% for the three months ended June 30, 2015. This change was primarily due to the decrease in loan discount accretion and lower yields on average interest-earning assets partially offset by lower rates paid on average interest-bearing liabilities for the three months ended September 30, 2015. Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis was 3.10% for the three months ended September 30, 2015, compared with 3.26% for the same period in 2014 and 3.13% for the three months ended June 30, 2015.

Noninterest income was $31.780 million for the three months ended September 30, 2015 compared with $30.191 million for the same period in 2014. This change was primarily due to an increase in mortgage income and other noninterest income. On a linked quarter basis, noninterest income increased $1.483 million or 4.9% compared with the quarter ended June 30, 2015. This was primarily due to an increase in NSF fees and service charges on deposit accounts.

Noninterest expense was $76.430 million for the three months ended September 30, 2015 compared with $85.540 million for the same period in 2014. This change was primarily due to a decrease in salary and benefits expense, other noninterest expense, net occupancy and equipment expense and regulatory assessments. On a linked quarter basis, noninterest expense decreased $3.305 million or 4.1% compared with the quarter ended June 30, 2015. This was primarily due to a decrease in salary and benefits expense, other noninterest expense and regulatory assessments for the three months ended September 30, 2015.

Results of Operations for the Nine Months Ended September 30, 2015

Net income was $216.171 million for the nine months ended September 30, 2015 compared with $219.213 million for the same period in 2014. Net income per diluted common share was $3.09 for the nine months ended September 30, 2015 compared with $3.19 for the same period in 2014. Net income (excluding purchase accounting adjustments) was $189.332 million for the nine months ended September 30, 2015 compared with $177.638 million for the nine months ended September 30, 2014. Net income per diluted common share (excluding purchase accounting adjustments) was $2.71 for the nine months ended September 30, 2015 compared with $2.59 for the nine months ended September 30, 2014. The reconciliation of these non-GAAP financial measures is shown on page 12. Returns on average assets, average common equity and average tangible common equity, each on an annualized basis, for the nine months ended September 30, 2015 were 1.33%, 8.63% and 20.51%, respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 41.64% for the nine months ended September 30, 2015.

Net interest income before provision for credit losses for the nine months ended September 30, 2015 was $477.252 million compared with $493.403 million during the same period in 2014. The change was primarily due to a decrease of $23.002 million in loan discount accretion partially offset by lower rates paid on average interest-bearing liabilities for the nine months ended September 30, 2015. The net interest margin on a tax equivalent basis for the nine months ended September 30, 2015 decreased to 3.42% compared with 3.77% for the same period in 2014. This was primarily due to a decrease in loan discount accretion and lower yields on average interest-earning assets partially offset by lower rates paid on average interest-bearing liabilities for the nine months ended September 30, 2015. Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis was 3.13% for the nine months ended September 30, 2015 compared with 3.30% for the same period in 2014.

Noninterest income was $90.498 million for the nine months ended September 30, 2015 compared with $91.452 million for the same period in 2014. This change was primarily due to a decrease in net gain on sale of assets and NSF fees partially offset by an increase in other noninterest income and mortgage income. Noninterest expense was $235.627 million for the nine months ended September 30, 2015 compared with $243.926 million for the same period in 2014. This change was primarily due to a decrease in salary and benefits expense and other noninterest expense partially offset by an increase in regulatory assessments and a net gain on sale of other real estate recorded in 2014.

Balance Sheet Information

At September 30, 2015, Prosperity had $21.567 billion in total assets, an increase of $449.922 million or 2.1%, compared with $21.117 billion at September 30, 2014.

Loans at September 30, 2015 were $9.205 billion, a decrease of $163.900 million or 1.7%, compared with $9.369 billion at September 30, 2014. Linked quarter loans increased $90.653 million or 1.0% (4.0% annualized) from $9.114 billion at June 30, 2015.

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, 2015, oil and gas loans totaled $405.176 million or 4.4% of total loans, of which $185.162 million were production loans and $220.014 million were servicing loans compared with total oil and gas loans of $500.409 million or 5.3% of total loans at December 31, 2014, of which $271.972 million were production loans and $228.437 million were servicing loans.

Deposits at September 30, 2015 were $16.940 billion, a decrease of $74.090 million or 0.4%, compared with $17.014 billion at September 30, 2014. Linked quarter deposits decreased $61.727 million or 0.4% from $17.002 billion at June 30, 2015.

Asset Quality

Nonperforming assets totaled $48.628 million or 0.26% of quarterly average earning assets at September 30, 2015, compared with $50.082 million or 0.27% of quarterly average earning assets at September 30, 2014, and $35.119 million or 0.19% of quarterly average earning assets at June 30, 2015. The allowance for credit losses was 0.88% of total loans at September 30, 2015, 0.83% of total loans at September 30, 2014 and 0.89% of total loans at June 30, 2015. Excluding loans acquired that are accounted for under FASB Accounting Standards Codification ("ASC") Topics 310-20 and 310-30, the allowance for credit losses was 1.06% of remaining loans as of September 30, 2015, compared with 1.14% at September 30, 2014 and 1.09% at June 30, 2015. Refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure.

The provision for credit losses was $5.310 million for the three months ended September 30, 2015 compared with $5.000 million for the three months ended September 30, 2014 and $500 thousand for the three months ended June 30, 2015. The provision for credit losses was $7.060 million for the nine months ended September 30, 2015 compared with $11.925 million for the nine months ended September 30, 2014.

Net charge offs were $5.279 million for the three months ended September 30, 2015 compared with $653 thousand for the three months ended September 30, 2014 and $491 thousand for the three months ended June 30, 2015. This increase was primarily due to the charge off of three commercial and industrial loans during the third quarter of 2015. Net charge offs were $6.819 million for the nine months ended September 30, 2015 compared with $1.594 million for the nine months ended September 30, 2014.

Conference Call

Prosperity's management team will host a conference call on Friday, October 23, 2015 at 10:30 a.m. Eastern Time (9:30 a.m. Central Time) to discuss Prosperity's third quarter 2015 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 2554742.

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 directly from Prosperity's home page by clicking the "Investor Relations" tab and then the "Presentations & Calls" link.

Non-GAAP Financial Measures

Prosperity's management uses certain non−GAAP financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity and the tangible equity to tangible assets ratio. Further, as a result of acquisitions, and the related purchase accounting adjustments, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its net income and earnings per share (excluding purchase accounting adjustments) and its allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20, "Receivables-Nonrefundable Fees and Other Costs" and 310-30, "Receivables-Loans and Debt Securities Acquired with Deteriorated Credit Quality"). Prosperity has included in this Earnings Release information related to these non-GAAP financial measures for the applicable periods presented. Please refer to page 12 and to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures.

Dividend

Prosperity Bancshares, Inc. ("Prosperity Bancshares") declared a fourth quarter cash dividend of $0.30 per share, to be paid on January 4, 2016 to all shareholders of record as of December 18, 2015.

Pending Acquisition of Tradition Bancshares, Inc.; Regulatory Approvals Received

On August 6, 2015, Prosperity Bancshares announced the signing of a definitive merger agreement to acquire Tradition Bancshares, Inc. ("Tradition") and its wholly-owned subsidiary Tradition Bank headquartered in Houston, Texas. Tradition Bank operates 7 banking offices in the Houston, Texas area, including its main office in Bellaire, 3 banking centers in Katy and 1 banking center in The Woodlands. As of September 30, 2015, Tradition, on a consolidated basis, reported total assets of $540.565 million, total loans of $239.196 million, total deposits of $483.828 million and shareholder's equity of $46.288 million.

Under the terms of the definitive agreement, Prosperity Bancshares will issue approximately 679,679 shares of Prosperity Bancshares common stock plus $39.0 million in cash for all outstanding shares of Tradition capital stock, subject to potential adjustments. The transaction is subject to customary closing conditions and approval by Tradition's shareholders. Prosperity has received all necessary regulatory approvals for this acquisition and expects to close the transaction on December 31, 2015.

Prosperity Bancshares, Inc. ®

As of September 30, 2015, Prosperity Bancshares, Inc. ® is a $21.567 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 and Mobile Banking.

Prosperity currently operates 244 full-service banking locations: 61 in the Houston area, including The Woodlands; 30 in the South Texas area including Corpus Christi and Victoria; 37 in the Dallas/Fort Worth area; 22 in the East Texas area; 30 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.

Bryan/College Station Area -

Sachse

Sugar Land

Taft

Bryan

The Colony

SW Medical Center

Victoria

Bryan-29th Street

Turtle Creek

Turtle Creek Loan Office

Tanglewood

Victoria-Navarro

Bryan-East

Westmoreland

Uptown

Victoria-North

Bryan-North

Waugh Drive

Yoakum

Caldwell

Fort Worth -

Westheimer

Yorktown

College Station

Haltom City

West University

Crescent Point

Keller

Woodcreek

West Texas Area -

Hearne

Roanoke

Abilene -

Huntsville

Stockyards

Other Houston Area

Antilley Road

Madisonville

Locations -

Barrow Street

Navasota

Other Dallas/Fort Worth

Angleton

Cypress Street

New Waverly

Locations -

Bay City

Judge Ely

Rock Prairie

Arlington

Beaumont

Mockingbird

Southwest Parkway

Azle

Cinco Ranch

Tower Point

Ennis

Cleveland

Lubbock -

Wellborn Road

Gainesville

East Bernard

4th Street

Glen Rose

El Campo

66th Street

Central Texas Area -

Granbury

Dayton

82nd Street

Austin -

Mesquite

Galveston

86th Street

183

Muenster

Groves

98th Street

Allandale

Sanger

Hempstead

Avenue Q

Cedar Park

Waxahachie

Hitchcock

North University

Congress

Weatherford

Katy

Texas Tech Student Union

Lakeway

Katy-Spring Green

Liberty Hill

East Texas Area -

Liberty

Midland -

Northland

Athens

Magnolia

Wadley

Oak Hill

Blooming Grove

Magnolia Parkway

Wall Street

Research Blvd

Canton

Mont Belvieu

Westlake

Carthage

Nederland

Odessa -

Corsicana

Needville

Grandview

Other Central Texas Locations -

Crockett

Rosenberg

Grant

Bastrop

Eustace

Shadow Creek

Kermit Highway

Canyon Lake

Gilmer

Spring

Parkway

Dime Box

Grapeland

Sweeny

Dripping Springs

Gun Barrel City

The Woodlands-I-45

Other West Texas

Locations -

Elgin

Jacksonville

The Woodlands-Research Forest

Big Spring

Flatonia

Kerens

Tomball

Brownfield

Georgetown

Longview

Waller

Brownwood

Gruene

Mount Vernon

West Columbia

Cisco

Kingsland

Palestine

Wharton

Comanche

La Grange

Rusk

Winnie

Early

Lexington

Seven Points

Wirt

Floydada

New Braunfels

Teague

Gorman

Pleasanton

Tyler-Beckham

South Texas Area -

Levelland

Round Rock

Tyler-South Broadway

Corpus Christi -

Littlefield

San Antonio

Tyler-University

Airline

Merkel

Schulenburg

Winnsboro

Calallen

Plainview

Seguin

Carmel

San Angelo

Smithville

Northwest

Slaton

Thorndale

Houston Area -

Saratoga

Snyder

Weimar

Houston -

Timbergate

Aldine

Water Street

Oklahoma

Dallas/Fort Worth Area -

Bellaire

Central Oklahoma-

Dallas -

Beltway

Other South Texas

23rd Street

Abrams Centre

Clear Lake

Locations -

Edmond

Balch Springs

Copperfield

Alice

Expressway

Camp Wisdom

Cypress

Aransas Pass

I-240

Cedar Hill

Downtown

Beeville

Memorial

Dallas – Central Expressway

Eastex

Colony Creek

Norman

Forest Park

Fairfield

Cuero

Frisco

First Colony

Edna

Tulsa-

Frisco-West

Gessner

Goliad

Garnett

Kiest

Gladebrook

Gonzales

Harvard

McKinney

Heights

Hallettsville

Memorial

McKinney-Stonebridge

Highway 6 West

Kingsville

Owasso

Midway

Little York

Mathis

Sheridan

Northwest Highway

Medical Center

Padre Island

S. Harvard

Plano

Memorial Drive

Palacios

Utica Square

Preston Forest

Northside

Port Lavaca

Utica Tower

Preston Road

Pasadena

Portland

Yale

Red Oak

Pecan Grove

Rockport

River Oaks

Sinton

In connection with the proposed merger of Tradition Bancshares, Inc. into Prosperity Bancshares, Prosperity Bancshares has filed with the Securities and Exchange Commission a registration statement on Form S-4 to register the shares of Prosperity's common stock to be issued to the shareholders of Tradition Bancshares, Inc. The registration statement includes a proxy statement/prospectus which will be sent to the shareholders of Tradition Bancshares, Inc. seeking their approval of the proposed transaction.

WE URGE INVESTORS AND SECURITY HOLDERS TO READ THE REGISTRATION STATEMENT ON FORM S-4, THE PROXY STATEMENT/PROSPECTUS INCLUDED WITHIN THE REGISTRATION STATEMENT ON FORM S-4 AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION IN CONNECTION WITH THE PROPOSED TRANSACTION BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT PROSPERITY BANCSHARES, TRADITION BANCSHARES, INC. AND THE PROPOSED TRANSACTION.

Investors and security holders may obtain free copies of these documents through the website maintained by the Securities and Exchange Commission at http://www.sec.gov. Documents filed with the SEC by Prosperity Bancshares will be available free of charge by directing a request by telephone or mail to Prosperity Bancshares, Inc., Prosperity Bank Plaza, 4295 San Felipe, Houston, Texas 77027 Attn: Investor Relations. Prosperity's telephone number is (281) 269-7199.

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity's management on the conference call may contain, forward-looking statements within the meaning of the securities laws that are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries. These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties, many of which are outside of Prosperity's control, which may cause actual results to differ materially from those expressed or implied by the forward-looking statements. These risks and uncertainties include but are not limited to whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity's securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate fluctuations and interest rate 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, 2014 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.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Sep 30, 2015

Jun 30, 2015

Mar 31, 2015

Dec 31, 2014

Sep 30, 2014

Balance Sheet Data

(at period end)

Total loans

$ 9,204,988

$ 9,114,335

$ 9,166,005

$ 9,244,183

$ 9,368,888

Investment securities(A)

9,530,761

9,698,079

9,579,496

9,045,776

8,845,909

Federal funds sold

996

1,451

1,639

569

484

Allowance for credit losses

(81,003)

(80,972)

(80,963)

(80,762)

(77,613)

Cash and due from banks

300,230

353,047

352,642

677,285

330,952

Goodwill

1,881,955

1,881,955

1,881,955

1,874,191

1,892,255

Core deposit intangibles, net

51,712

54,068

56,458

58,947

34,474

Other real estate owned

3,271

2,806

3,010

3,237

5,504

Fixed assets, net

271,650

275,347

276,468

281,549

283,011

Other assets

402,676

386,171

370,149

402,758

433,450

Total assets

$ 21,567,236

$ 21,686,287

$ 21,606,859

$ 21,507,733

$ 21,117,314

Noninterest-bearing deposits

$ 5,093,175

$ 5,040,628

$ 5,038,436

$ 4,936,420

$ 4,968,867

Interest-bearing deposits

11,846,762

11,961,036

12,522,916

12,756,738

12,045,160

Total deposits

16,939,937

17,001,664

17,561,352

17,693,158

17,014,027

Other borrowings

786,571

886,741

331,914

8,724

289,972

Securities sold under repurchase agreements

310,038

334,189

318,418

315,523

358,053

Junior subordinated debentures

-

-

-

167,531

167,531

Other liabilities

119,451

106,408

93,314

77,971

104,781

Total liabilities

18,155,997

18,329,002

18,304,998

18,262,907

17,934,364

Shareholders' equity(B)

3,411,239

3,357,285

3,301,861

3,244,826

3,182,950

Total liabilities and equity

$ 21,567,236

$ 21,686,287

$ 21,606,859

$ 21,507,733

$ 21,117,314

(A) Includes $3,788, $4,655, $5,296, $5,737 and $5,756 in unrealized gains on available for sale securities for the quarterly periods ended September 30, 2015, June 30, 2015, March 31, 2015, December 31, 2014 and September 30, 2014, respectively.

(B) Includes $2,462, $3,026, $3,442, $3,729 and $3,741 in after-tax unrealized gains on available for sale securities for the quarterly periods ended September 30, 2015, June 30, 2015, March 31, 2015, December 31, 2014 and September 30, 2014, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Year-to-Date

Sep 30, 2015

Jun 30, 2015

Mar 31, 2015

Dec 31, 2014

Sep 30, 2014

Sep 30, 2015

Sep 30, 2014

Income Statement Data

Interest income:

Loans

$ 116,911

$ 119,404

$ 124,878

$ 139,396

$ 140,521

$ 361,193

$ 386,320

Securities(C)

48,610

48,530

48,562

47,108

46,910

145,702

141,636

Federal funds sold and other earning assets

22

47

165

74

35

234

261

Total interest income

165,543

167,981

173,605

186,578

187,466

507,129

528,217

Interest expense:

Deposits

8,753

9,169

9,577

7,326

10,240

27,499

30,545

Other borrowings

473

365

129

200

225

967

572

Securities sold under repurchase agreements

209

208

203

202

245

620

736

Junior subordinated debentures

-

-

791

1,099

1,099

791

2,961

Total interest expense

9,435

9,742

10,700

8,827

11,809

29,877

34,814

Net interest income

156,108

158,239

162,905

177,751

175,657

477,252

493,403

Provision for credit losses

5,310

500

1,250

6,350

5,000

7,060

11,925

Net interest income after provision for credit losses

150,798

157,739

161,655

171,401

170,657

470,192

481,478

Noninterest income:

Nonsufficient funds (NSF) fees

9,082

8,310

7,918

9,345

9,734

25,310

27,703

Credit card, debit card and ATM card income

5,955

6,003

5,638

5,786

5,921

17,596

17,103

Service charges on deposit accounts

4,438

4,189

4,179

4,263

4,255

12,806

12,189

Trust income

1,986

2,047

2,009

2,165

2,099

6,042

5,943

Mortgage income

1,770

1,513

1,148

1,049

1,414

4,431

3,215

Brokerage income

1,596

1,541

1,409

1,455

1,743

4,546

4,413

Bank owned life insurance income

1,384

1,390

1,380

1,392

1,404

4,154

3,797

Net gain on sale of assets

173

270

1,379

24

23

1,822

4,634

Other noninterest income

5,396

5,034

3,361

3,901

3,598

13,791

12,455

Total noninterest income

31,780

30,297

28,421

29,380

30,191

90,498

91,452

Noninterest expense:

Salaries and benefits

46,587

47,819

49,966

49,557

52,179

144,372

149,713

Net occupancy and equipment

6,088

5,812

5,964

6,620

6,801

17,864

18,136

Debit card, data processing and software amortization

3,924

4,045

3,817

4,553

4,044

11,786

11,237

Regulatory assessments and FDIC insurance

3,366

4,253

4,354

4,354

4,051

11,973

10,663

Core deposit intangibles amortization

2,356

2,390

2,489

2,667

2,598

7,235

7,273

Depreciation

3,313

3,420

2,916

3,491

3,516

9,649

10,239

Communications

2,663

2,835

2,809

2,993

2,960

8,307

8,616

Other real estate expense

123

129

132

363

72

384

656

Net (gain) loss on sale of other real estate

(68)

(32)

14

(726)

30

(86)

(1,314)

Other noninterest expense

8,078

9,064

7,001

10,164

9,289

24,143

28,707

Total noninterest expense

76,430

79,735

79,462

84,036

85,540

235,627

243,926

Income before income taxes

106,148

108,301

110,614

116,745

115,308

325,063

329,004

Provision for income taxes

35,550

36,369

36,973

38,517

38,738

108,892

109,791

Net income available to common shareholders

$ 70,598

$ 71,932

$ 73,641

$ 78,228

$ 76,570

$ 216,171

$ 219,213

(C) Interest income on securities was reduced by net premium amortization of $14,845, $15,466, $14,144, $13,031 and $13,531 for the three month periods ended September 30, 2015, June 30, 2015, March 31, 2015, December 31, 2014 and September 30, 2014, respectively, and $44,455 and $38,648 for the nine month periods ended September 30, 2015 and September 30, 2014, 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, 2015

Jun 30, 2015

Mar 31, 2015

Dec 31, 2014

Sep 30, 2014

Sep 30, 2015

Sep 30, 2014

Profitability

Net income

$ 70,598

$ 71,932

$ 73,641

$ 78,228

$ 76,570

$ 216,171

$ 219,213

Basic earnings per share

$ 1.01

$ 1.03

$ 1.05

$ 1.12

$ 1.10

$ 3.09

$ 3.20

Diluted earnings per share

$ 1.01

$ 1.03

$ 1.05

$ 1.12

$ 1.10

$ 3.09

$ 3.19

Return on average assets(D)

1.30%

1.33%

1.37%

1.48%

1.45%

1.33%

1.44%

Return on average common equity(D)

8.31%

8.61%

8.98%

9.70%

9.69%

8.63%

9.67%

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

19.30%

20.49%

21.84%

23.87%

24.84%

20.51%

24.38%

Tax equivalent net interest margin(F)

3.30%

3.39%

3.57%

3.89%

3.85%

3.42%

3.77%

Efficiency ratio(G)

40.72%

42.35%

41.83%

40.78%

41.55%

41.64%

42.17%

Liquidity and Capital Ratios

Equity to assets

15.82%

15.48%

15.28%

15.09%

15.07%

15.82%

15.07%

Common equity tier 1 capital(H)

13.37%

12.91%

12.40%

N/A

N/A

13.37%

N/A

Tier 1 risk-based capital

13.37%

(I)

12.91%

(I)

12.40%

(I)

13.80%

13.18%

13.37%

(I)

13.18%

Total risk-based capital

14.09%

(I)

13.63%

(I)

13.14%

(I)

14.56%

13.90%

14.09%

(I)

13.90%

Tier 1 leverage capital

7.65%

(I)

7.35%

(I)

6.96%

(I)

7.69%

7.40%

7.65%

(I)

7.40%

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

7.53%

7.20%

6.93%

6.70%

6.55%

7.53%

6.55%

Other Data

Shares used in computed earnings per share

Basic

70,041

70,037

70,034

69,768

69,751

70,037

68,548

Diluted

70,053

70,053

70,055

69,796

69,791

70,054

68,614

Period end shares outstanding

70,040

70,040

70,024

69,780

69,756

70,040

69,756

Cash dividends paid per common share

$ 0.2725

$ 0.2725

$ 0.2725

$ 0.2725

$ 0.2400

$ 0.8175

$ 0.7200

Book value per share

$ 48.70

$ 47.93

$ 47.15

$ 46.50

$ 45.63

$ 48.70

$ 45.63

Tangible book value per share(E)

$ 21.10

$ 20.29

$ 19.47

$ 18.80

$ 18.01

$ 21.10

$ 18.01

Common Stock Market Price

High

$ 59.97

$ 59.30

$ 55.88

$ 61.15

$ 63.73

$ 59.97

$ 67.68

Low

43.76

50.91

45.01

52.62

55.99

43.76

55.99

Period end closing price

49.11

57.74

52.48

55.36

57.17

49.11

57.17

Employees – FTE

3,051

3,065

3,081

3,096

3,057

3,051

3,057

Number of banking centers

244

245

244

245

245

244

245

(D) Interim periods annualized.

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

(F) Net interest margin for all periods presented is calculated on an actual 365 day basis.

(G) Calculated by dividing total noninterest expense, excluding credit loss provisions, by net interest income plus noninterest income, excluding net gains and losses on the sale of assets. Additionally, taxes are not part of this calculation.

(H) Common equity tier 1 capital ratio is a new ratio required under the Basel III Capital Rules effective January 1, 2015.

(I) Calculated pursuant to the phase-in provisions of the Basel III Capital Rules.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Three Months Ended

Sep 30, 2015

Jun 30, 2015

Sep 30, 2014

Average Balance

Interest Earned/ Interest Paid

Average Yield/ Rate

(L)

Average Balance

Interest Earned/ Interest Paid

Average Yield/ Rate

(L)

Average Balance

Interest Earned/ Interest Paid

Average Yield/ Rate

(L)

Interest-Earning Assets:

Loans

$ 9,156,679

$ 116,911

5.07%

$ 9,133,625

$ 119,404

5.24%

$ 9,381,248

$ 140,521

5.94%

Investment securities

9,706,373

48,610

1.99%

(J)

9,688,961

48,530

2.01%

(J)

8,836,309

46,910

2.11%

(J)

Federal funds sold and other

earning assets

55,000

22

0.16%

79,659

47

0.24%

95,378

35

0.15%

Total interest-earning assets

18,918,052

$ 165,543

3.47%

18,902,245

$ 167,981

3.56%

18,312,935

$ 187,466

4.06%

Allowance for credit losses

(80,793)

(80,868)

(73,977)

Noninterest-earning assets

2,819,150

2,817,644

2,881,762

Total assets

$ 21,656,409

$ 21,639,021

$ 21,120,720

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$ 3,663,114

$ 1,961

0.21%

$ 3,891,682

$ 2,227

0.23%

$ 3,399,655

$ 2,089

0.24%

Savings and money market deposits

5,492,326

3,392

0.24%

5,476,931

3,374

0.25%

5,502,326

3,400

0.25%

Certificates and other time deposits

2,685,346

3,400

0.50%

2,821,058

3,568

0.51%

3,235,185

4,751

0.58%

Other borrowings

886,787

473

0.21%

684,371

365

0.21%

215,222

225

0.42%

Securities sold under repurchase agreements

331,286

209

0.25%

333,220

208

0.25%

389,726

245

0.25%

Junior subordinated debentures

167,531

1,099

2.60%

Total interest-bearing liabilities

13,058,859

9,435

0.29%

(K)

13,207,262

9,742

0.30%

(K)

12,909,645

11,809

0.36%

(K)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,078,234

4,992,301

4,939,388

Other liabilities

121,360

98,133

109,287

Total liabilities

18,258,453

18,297,696

17,958,320

Shareholders' equity

3,397,956

3,341,325

3,162,400

Total liabilities and shareholders' equity

$ 21,656,409

$ 21,639,021

$ 21,120,720

Net interest income and margin

$ 156,108

3.27%

$ 158,239

3.36%

$ 175,657

3.81%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

1,463

1,563

1,997

Net interest income and margin

(tax equivalent basis)

$ 157,571

3.30%

$ 159,802

3.39%

$ 177,654

3.85%

(J) Yield on securities was impacted by net premium amortization of $14,845, $15,466 and $13,531 for the three month periods ended September 30, 2015, June 30, 2015 and September 30, 2014, respectively.

(K) Total cost of funds, including noninterest bearing deposits, was 0.21%, 0.21% and 0.26% for the three months ended September 30, 2015, June 30, 2015 and September 30, 2014, respectively.

(L) Annualized and based on an actual/365 day basis.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Year-to-Date

September 30, 2015

September 30, 2014

Average Balance

Interest Earned/ Interest Paid

Average Yield/ Rate

(O)

Average Balance

Interest Earned/ Interest Paid

Average Yield/ Rate

(O)

Interest-Earning Assets:

Loans

$ 9,159,775

$ 361,193

5.27%

$ 8,874,414

$ 386,320

5.82%

Investment securities

9,547,293

145,702

2.04%

(M)

8,685,212

141,636

2.18%

(M)

Federal funds sold and other

earning assets

133,331

234

0.23%

143,770

261

0.24%

Total interest-earning assets

18,840,399

$ 507,129

3.60%

17,703,396

$ 528,217

3.99%

Allowance for credit losses

(80,781)

(71,287)

Noninterest-earning assets

2,835,450

2,791,827

Total assets

$ 21,595,068

$ 20,423,936

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$ 3,909,337

$ 6,771

0.23%

$ 3,506,932

$ 6,493

0.25%

Savings and money market deposits

5,503,597

10,171

0.25%

5,326,783

10,105

0.25%

Certificates and other time deposits

2,819,822

10,557

0.50%

3,145,435

13,947

0.59%

Other borrowings

550,743

967

0.23%

136,618

571

0.56%

Securities sold under repurchase agreements

334,958

620

0.25%

373,542

737

0.26%

Junior subordinated debentures

39,365

791

2.69%

150,692

2,961

2.63%

Total interest-bearing liabilities

13,157,822

29,877

0.30%

(N)

12,640,002

34,814

0.37%

(N)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

4,990,769

4,567,397

Other liabilities

106,782

185,838

Total liabilities

18,255,373

17,393,237

Shareholders' equity

3,339,695

3,030,699

Total liabilities and shareholders' equity

$ 21,595,068

$ 20,423,936

Net interest income and margin

$ 477,252

3.39%

$ 493,403

3.73%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

4,690

6,132

Net interest income and margin

(tax equivalent basis)

$ 481,942

3.42%

$ 499,535

3.77%

(M) Yield on securities was impacted by net premium amortization of $44,455 and $38,648 for the nine month periods ended September 30, 2015 and 2014, respectively.

(N) Total cost of funds, including noninterest bearing deposits, was 0.22% and 0.27% for the nine month periods ended September 30, 2015 and 2014, respectively.

(O) Annualized and based on an actual/365 day basis.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands, except per share data)

Three Months Ended

Year -to-Date

Sep 30, 2015

Jun 30, 2015

Mar 31, 2015

Dec 31, 2014

Sep 30, 2014

Sep 30, 2015

Sep 30, 2014

Adjustment to Loan Yield (P)

Interest on loans, as reported

$ 116,911

$ 119,404

$ 124,878

$ 139,396

$ 140,521

$ 361,193

$ 386,320

Purchase accounting adjustment- loan discount accretion

ASC 310-20

(7,060)

(10,388)

(10,714)

(14,857)

(19,122)

(28,162)

(50,789)

ASC 310-30

(3,974)

(3,214)

(8,933)

(13,733)

(9,336)

(16,121)

(16,496)

Total

(11,034)

(13,602)

(19,647)

(28,590)

(28,458)

(44,283)

(67,285)

Interest on loans excluding discount accretion

$ 105,877

$ 105,802

$ 105,231

$ 110,806

$ 112,063

$ 316,910

$ 319,035

Average loans

$ 9,156,679

$ 9,133,625

$ 9,189,380

$ 9,325,330

$ 9,381,248

$ 9,159,775

$ 8,874,414

Loan yield excluding purchase accounting adjustment

4.59%

4.65%

4.64%

4.71%

4.74%

4.63%

4.81%

Loan yield, as reported

5.07%

5.24%

5.51%

5.93%

5.94%

5.27%

5.82%

Adjustment to Securities Yield (P)

Interest on securities, as reported

$ 48,610

$ 48,530

$ 48,562

$ 47,108

$ 46,910

$ 145,702

$ 141,636

Purchase accounting adjustment-

securities amortization

1,565

1,579

1,647

1,590

1,466

4,791

5,000

Interest on securities excluding amortization

$ 50,175

$ 50,109

$ 50,209

$ 48,698

$ 48,376

$ 150,493

$ 146,636

Average securities

$ 9,706,373

$ 9,688,961

$ 9,241,434

$ 8,835,176

$ 8,836,309

$ 9,547,293

$ 8,685,212

Securities yield excluding purchase accounting adjustment

2.05%

2.07%

2.20%

2.19%

2.17%

2.11%

2.26%

Securities yield, as reported

1.99%

2.01%

2.13%

2.12%

2.11%

2.04%

2.18%

Adjustment to Time Deposits Yield (P)

Interest on time deposits, as reported

$ 3,400

$ 3,568

$ 3,589

$ 1,957

$ 4,751

$ 10,557

$ 13,947

Purchase accounting adjustment-

time deposit amortization

220

220

420

2,443

16

860

113

Interest on time deposits excluding amortization

$ 3,620

$ 3,788

$ 4,009

$ 4,400

$ 4,767

$ 11,417

$ 14,060

Average time deposits

$ 2,685,346

$ 2,821,058

$ 2,956,038

$ 3,083,047

$ 3,235,185

$ 2,819,822

$ 3,145,435

Time deposits yield excluding purchase accounting adjustment

0.53%

0.54%

0.55%

0.57%

0.58%

0.54%

0.60%

Time deposits yield, as reported

0.50%

0.51%

0.49%

0.25%

0.58%

0.50%

0.59%

Net Interest Margin (tax equivalent basis, excluding

purchase accounting adjustments to yield)

3.10%

3.13%

3.17%

3.25%

3.26%

3.13%

3.30%

Net Interest Margin (tax equivalent basis), as reported

3.30%

3.39%

3.57%

3.89%

3.85%

3.42%

3.77%

Net income available to common shareholders,

as reported

$ 70,598

$ 71,932

$ 73,641

$ 78,228

$ 76,570

$ 216,171

$ 219,213

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

(6,444)

(8,132)

(12,263)

(19,729)

(17,935)

(26,839)

(41,575)

Net income available to common shareholders, excluding

$ 64,154

$ 63,800

$ 61,378

$ 58,499

$ 58,635

$ 189,332

$ 177,638

purchase accounting adjustments

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

$ 0.92

$ 0.91

$ 0.88

$ 0.84

$ 0.84

$ 2.71

$ 2.59

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

$ 0.92

$ 0.91

$ 0.88

$ 0.84

$ 0.84

$ 2.71

$ 2.59

Acquired Loans Accountedfor Under ASC 310-20

Acquired Loans Accountedfor Under ASC 310-30

Total Loans Accountedfor Under ASC 310-20 and 310-30

Balance at Acquisition Date

Balance at Jun 30, 2015

Balance at Sep 30, 2015

Balance at Acquisition Date

Balance at Jun 30, 2015

Balance at Sep 30, 2015

Balance at Acquisition Date

Balance at Jun 30, 2015

Balance at Sep 30, 2015

Loan marks:

Acquired banks (R)

$ 225,589

$ 67,895

$ 60,819

$ 131,906

$ 48,277

$ 41,814

$ 357,495

$ 116,172

$ 102,633

Acquired portfolio loan balances:

Acquired banks (R)

5,456,934

1,727,123

1,560,730

255,846

94,601

83,272

5,712,780

(S)

1,821,724

1,644,002

Acquired portfolio loan balances less loan marks

$ 5,231,345

$ 1,659,228

$ 1,499,911

$ 123,940

$ 46,324

$ 41,458

$ 5,355,285

$ 1,705,552

$ 1,541,369

(P) Non-GAAP financial measure.

(Q) Using effective tax rate of 33.5%, 33.6%, 33.4%, 33.0% and 33.6% for the three month periods ended September 30, 2015, June 30, 2015, March 31, 2015, December 31, 2014 and September 30, 2014, respectively, and 33.5% and 33.4% for the nine month periods ended September 30, 2015 and 2014, respectively.

(R) Includes Bank of Texas, Bank Arlington, American State Bank, Community National Bank, First Federal Bank Texas, Coppermark Bank, First Victoria National Bank and F&M Bank.

(S) Actual principal balances acquired.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Sep 30, 2015

Jun 30, 2015

Mar 31, 2015

Dec 31, 2014

Sep 30, 2014

YIELD TREND

Interest-Earning Assets:

Loans

5.07%

5.24%

5.51%

5.93%

5.94%

Investment securities (T)

1.99%

2.01%

2.13%

2.12%

2.11%

Federal funds sold and other earning assets

0.16%

0.24%

0.25%

0.20%

0.15%

Total interest-earning assets

3.47%

3.56%

3.77%

4.04%

4.06%

Interest-Bearing Liabilities:

Interest-bearing demand deposits

0.21%

0.23%

0.25%

0.23%

0.24%

Savings and money market deposits

0.24%

0.25%

0.25%

0.24%

0.25%

Certificates and other time deposits

0.50%

0.51%

0.49%

0.25%

0.58%

Other borrowings

0.21%

0.21%

0.73%

0.47%

0.42%

Securities sold under repurchase agreements

0.25%

0.25%

0.24%

0.25%

0.25%

Junior subordinated debentures

2.69%

2.60%

2.60%

Total interest-bearing liabilities

0.29%

0.30%

0.33%

0.28%

0.36%

Net Interest Margin

3.27%

3.36%

3.53%

3.85%

3.81%

Net Interest Margin (tax equivalent)

3.30%

3.39%

3.57%

3.89%

3.85%

(T) Yield on securities was impacted by net premium amortization of $14,845, $15,466, $14,144, $13,031 and $13,531 for the three month periods ended September 30, 2015, June 30, 2015, March 31, 2015, December 31, 2014 and September 30, 2014, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Sep 30, 2015

Jun 30, 2015

March 31, 2015

Dec 31, 2014

Sep 30, 2014

Balance Sheet Averages

Total loans

$ 9,156,679

$ 9,133,625

$ 9,189,380

$ 9,325,330

$ 9,381,248

Investment securities

9,706,373

9,688,961

9,241,434

8,835,176

8,836,309

Federal funds sold and

other earning assets

55,000

79,659

267,672

143,705

95,378

Total interest-earning assets

18,918,052

18,902,245

18,698,486

18,304,211

18,312,935

Allowance for credit losses

(80,793)

(80,868)

(80,681)

(76,948)

(73,977)

Cash and due from banks

237,191

241,110

284,395

273,503

267,389

Goodwill

1,881,955

1,881,955

1,874,274

1,883,654

1,893,667

Core deposit intangibles, net

52,909

55,245

57,687

43,157

35,753

Other real estate

3,096

2,972

3,536

4,843

5,405

Fixed assets, net

273,818

276,761

280,515

282,827

285,039

Other assets

370,181

359,601

371,295

395,045

394,509

Total assets

$ 21,656,409

$ 21,639,021

$ 21,489,507

$ 21,110,292

$ 21,120,720

Noninterest-bearing deposits

$ 5,078,234

$ 4,992,301

$ 4,899,279

$ 5,045,097

$ 4,939,388

Interest-bearing demand deposits

3,663,114

3,891,682

4,178,883

3,546,825

3,399,655

Savings and money market deposits

5,492,326

5,476,931

5,542,081

5,442,568

5,502,326

Certificates and other time deposits

2,685,346

2,821,058

2,956,038

3,083,047

3,235,185

Total deposits

16,919,020

17,181,972

17,576,281

17,117,537

17,076,554

Other borrowings

886,787

684,371

72,118

168,167

215,222

Securities sold under repurchase agreements

331,286

333,220

340,469

323,882

389,726

Junior subordinated debentures

-

-

119,408

167,531

167,531

Other liabilities

121,360

98,133

100,648

106,222

109,287

Shareholders' equity

3,397,956

3,341,325

3,280,583

3,226,953

3,162,400

Total liabilities and equity

$ 21,656,409

$ 21,639,021

$ 21,489,507

$ 21,110,292

$ 21,120,720

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Sep 30, 2015

Jun 30, 2015

Mar 31, 2015

Dec 31, 2014

Sep 30, 2014

Period End Balances

Loan Portfolio

Commercial and other

$ 1,777,913

19.3%

$ 1,774,652

19.5%

$ 1,851,906

20.2%

$ 1,952,945

21.1%

$ 2,058,217

22.0%

Construction

1,072,985

11.7%

1,068,056

11.7%

1,040,845

11.3%

1,026,475

11.1%

1,041,300

11.1%

1-4 family residential

2,318,841

25.2%

2,289,114

25.1%

2,272,788

24.8%

2,250,251

24.4%

2,210,141

23.6%

Home equity

277,744

3.0%

273,538

3.0%

269,894

2.9%

271,930

2.9%

269,850

2.9%

Commercial real estate

2,992,726

32.5%

2,958,239

32.5%

3,021,656

33.0%

3,030,340

32.8%

3,091,090

33.0%

Agriculture (includes farmland)

618,563

6.7%

600,745

6.6%

556,839

6.1%

551,646

6.0%

534,672

5.7%

Consumer

146,216

1.6%

149,991

1.6%

152,077

1.7%

160,596

1.7%

163,618

1.7%

Total loans

$ 9,204,988

$ 9,114,335

$ 9,166,005

$ 9,244,183

$ 9,368,888

Deposit Types

Noninterest-bearing DDA

$ 5,093,175

30.1%

$ 5,040,628

29.7%

$ 5,038,436

28.7%

$ 4,936,420

27.9%

$ 4,968,867

29.2%

Interest-bearing DDA

3,604,798

21.3%

3,746,939

22.0%

4,038,690

23.0%

4,260,038

24.1%

3,359,606

19.7%

Money market

3,716,094

21.9%

3,607,000

21.2%

3,773,011

21.5%

3,680,711

20.8%

3,788,358

22.3%

Savings

1,896,725

11.2%

1,853,322

10.9%

1,828,790

10.4%

1,784,889

10.1%

1,728,676

10.2%

Certificates and other time deposits

2,629,145

15.5%

2,753,775

16.2%

2,882,425

16.4%

3,031,100

17.1%

3,168,520

18.6%

Total deposits

$ 16,939,937

$ 17,001,664

$ 17,561,352

$ 17,693,158

$ 17,014,027

Loan to Deposit Ratio

54.3%

53.6%

52.2%

52.2%

55.1%

Construction Loans

Single family residential

construction

$ 351,169

32.6%

$ 354,211

33.0%

$ 356,081

34.1%

$ 329,797

32.0%

$ 317,307

30.3%

Land development

84,040

7.8%

84,864

7.9%

89,403

8.5%

84,051

8.2%

89,553

8.5%

Raw land

143,955

13.4%

145,885

13.6%

129,470

12.4%

106,058

10.3%

83,013

7.9%

Residential lots

131,793

12.3%

127,671

11.9%

128,064

12.2%

148,763

14.4%

154,027

14.7%

Commercial lots

84,162

7.8%

87,719

8.2%

92,677

8.9%

89,565

8.7%

86,991

8.3%

Commercial construction and other

281,231

26.1%

271,833

25.4%

249,504

23.9%

272,723

26.4%

317,355

30.3%

Net unaccreted discount

(3,365)

(4,127)

(4,354)

(4,482)

(6,946)

Total construction loans

$ 1,072,985

$ 1,068,056

$ 1,040,845

$ 1,026,475

$ 1,041,300

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of September 30, 2015

Collateral Type

Houston

Dallas

Austin

OK City

Tulsa

Other (U)

Total

Shopping center/retail

$ 157,691

$ 44,184

$ 28,052

$ 30,832

$ 23,457

$ 121,723

$ 405,939

Commercial & industrial buildings

71,677

31,081

6,804

8,222

10,086

59,040

186,910

Office buildings

55,497

78,774

21,391

25,228

9,822

72,527

263,239

Medical buildings

48,978

8,060

58

9,792

8,413

52,647

127,948

Apartment buildings

41,254

9,230

14,554

16,968

8,605

99,900

190,511

Hotel

22,303

27,400

9,595

25,248

-

85,143

169,689

Other

85,952

10,272

15,697

8,189

10,897

85,585

216,592

Total

$ 483,352

$ 209,001

$ 96,151

$ 124,479

$ 71,280

$ 576,565

$ 1,560,828

(V)

(U) Includes other MSA and non-MSA regions.

(V) Represents a portion of total commercial real estate loans of $2.993 billion as of September 30, 2015.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Year-to-Date

Sep 30, 2015

Jun 30, 2015

Mar 31, 2015

Dec 31, 2014

Sep 30, 2014

Sep 30, 2015

Sep 30, 2014

Asset Quality

Nonaccrual loans

$ 44,935

$ 31,987

$ 29,252

$ 31,422

$ 26,804

$ 44,935

$ 26,804

Accruing loans 90 or more

days past due

261

153

2,968

2,193

17,753

261

17,753

Total nonperforming loans

45,196

32,140

32,220

33,615

44,557

45,196

44,557

Repossessed assets

161

173

146

67

21

161

21

Other real estate

3,271

2,806

3,010

3,237

5,504

3,271

5,504

Total nonperforming assets

$ 48,628

$ 35,119

$ 35,376

$ 36,919

$ 50,082

$ 48,628

$ 50,082

Nonperforming assets:

Commercial and industrial

$ 26,200

$ 20,295

$ 16,830

$ 21,418

$ 26,172

$ 26,200

$ 26,172

Construction, land development and other land loans

475

813

3,023

1,893

5,998

475

5,998

1-4 family residential (including home equity)

4,766

5,124

5,087

5,232

7,559

4,766

7,559

Commercial real estate (including multi-family residential)

16,485

7,939

9,736

6,695

9,686

16,485

9,686

Agriculture (including farmland)

376

605

281

473

182

376

182

Consumer and other

326

343

419

1,208

485

326

485

Total

$ 48,628

$ 35,119

$ 35,376

$ 36,919

$ 50,082

$ 48,628

$ 50,082

Number of loans/properties

159

161

166

169

194

159

194

Allowance for credit losses at

end of period

$ 81,003

$ 80,972

$ 80,963

$ 80,762

$ 77,613

$ 81,003

$ 77,613

Net charge-offs:

Commercial and industrial

$ 4,426

$ (28)

$ 504

$ 318

$ 17

4,902

$ 34

Construction, land development and other land loans

173

(2)

145

(1)

(28)

316

70

1-4 family residential (including home equity)

110

12

86

420

70

208

607

Commercial real estate (including multi-family residential)

53

114

33

1,732

(6)

200

59

Agriculture (including farmland)

(40)

(65)

(78)

(13)

(53)

(183)

(977)

Consumer and other

557

460

359

745

653

1,376

1,801

Total

$ 5,279

$ 491

$ 1,049

$ 3,201

$ 653

$ 6,819

$ 1,594

Asset Quality Ratios

Nonperforming assets to average earning assets

0.26%

0.19%

0.19%

0.20%

0.27%

0.26%

0.28%

Nonperforming assets to loans and other real estate

0.53%

0.39%

0.39%

0.40%

0.53%

0.53%

0.53%

Net charge-offs to average loans (annualized)

0.23%

0.02%

0.05%

0.14%

0.03%

0.10%

0.02%

Allowance for credit losses to total loans

0.88%

0.89%

0.88%

0.87%

0.83%

0.88%

0.83%

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

1.06%

1.09%

1.12%

1.14%

1.14%

1.06%

1.14%

Prosperity Bancshares, Inc.®Notes to Selected Financial Data (Unaudited)(Dollars and share amounts in thousands, except per share data)

Consolidated Financial Highlights

NOTES TO SELECTED FINANCIAL DATA

Prosperity's management uses certain non−GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity and the tangible equity to tangible assets ratio for internal planning and forecasting purposes. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its net income and earnings per share (each excluding purchase accounting adjustments) and its allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20 and 310-30). Prosperity has included information below and on page 12 of this Earnings Release relating to these non-GAAP financial measures for the applicable periods presented. Prosperity believes these non-GAAP financial measures provide information useful to investors in understanding Prosperity's financial results and Prosperity believes that its presentation, together with the accompanying reconciliations, provides a complete understanding of factors and trends affecting Prosperity's business and allows investors to view performance in a manner similar to management, the entire financial services sector, bank stock analysts and bank regulators. Further, Prosperity believes that these non-GAAP measures provide useful information by excluding certain items that may not be indicative of its core operating earnings and business outlook. These non-GAAP measures should not be considered a substitute for GAAP basis measures and results and 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.

Three Months Ended

Year-to-Date

Sep 30, 2015

Jun 30, 2015

Mar 31, 2015

Dec 31, 2014

Sep 30, 2014

Sep 30, 2015

Sep 30, 2014

Return on average tangible common equity:

Net income

$ 70,598

$ 71,932

$ 73,641

$ 78,228

$ 76,570

$ 216,171

$ 219,213

Average shareholders' equity

$ 3,397,956

$ 3,341,325

$ 3,280,583

$ 3,226,953

$ 3,162,400

$ 3,339,695

$ 3,030,699

Less: Average goodwill and other intangible assets

(1,934,864)

(1,937,200)

(1,931,961)

(1,926,811)

(1,929,420)

(1,934,686)

(1,828,594)

Average tangible shareholders' equity

$ 1,463,092

$ 1,404,125

$ 1,348,622

$ 1,300,142

$ 1,232,980

$ 1,405,009

$ 1,202,105

Return on average tangible common equity:

19.30%

20.49%

21.84%

23.87%

24.84%

20.51%

24.38%

Tangible book value per share:

Shareholders' equity

$ 3,411,239

$ 3,357,285

$ 3,301,861

$ 3,244,826

$ 3,182,950

$ 3,411,239

$ 3,182,950

Less: Goodwill and other intangible assets

(1,933,667)

(1,936,023)

(1,938,413)

(1,933,138)

(1,926,729)

(1,933,667)

(1,926,729)

Tangible shareholders' equity

$ 1,477,572

$ 1,421,262

$ 1,363,448

$ 1,311,688

$ 1,256,221

$ 1,477,572

$ 1,256,221

Period end shares outstanding

70,040

70,040

70,024

69,780

69,756

70,040

69,756

Tangible book value per share:

$ 21.10

$ 20.29

$ 19.47

$ 18.80

$ 18.01

$ 21.10

$ 18.01

Period end tangible equity to period end tangible assets ratio:

Tangible shareholders' equity

$ 1,477,572

$ 1,421,262

$ 1,363,448

$ 1,311,688

$ 1,256,221

$ 1,477,572

$ 1,256,221

Total assets

$ 21,567,236

$ 21,686,287

$ 21,606,859

$ 21,507,733

$ 21,117,314

$ 21,567,236

$ 21,117,314

Less: Goodwill and other intangible assets

(1,933,667)

(1,936,023)

(1,938,413)

(1,933,138)

(1,926,729)

(1,933,667)

(1,926,729)

Tangible assets

$ 19,633,569

$ 19,750,264

$ 19,668,446

$ 19,574,595

$ 19,190,585

$ 19,633,569

$ 19,190,585

Period end tangible equity to period end tangible assets ratio:

7.53%

7.20%

6.93%

6.70%

6.55%

7.53%

6.55%

Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

(Dollars in thousands)

Three Months Ended

Year-to-Date

Sep 30, 2015

Jun 30, 2015

Mar 31, 2015

Dec 31, 2014

Sep 30, 2014

Sep 30, 2015

Sep 30, 2014

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

Allowance for credit losses

$ 81,003

$ 80,972

$ 80,963

$ 80,762

$ 77,613

$ 81,003

$ 77,613

Total loans

$ 9,204,988

$ 9,114,335

$ 9,166,005

$ 9,244,183

$ 9,368,888

$ 9,204,988

$ 9,368,888

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

$ 1,541,369

$ 1,705,552

$ 1,910,646

$ 2,154,148

$ 2,536,433

$ 1,541,369

$ 2,536,433

Total loans less acquired loans

$ 7,663,619

$ 7,408,783

$ 7,255,359

$ 7,090,035

$ 6,832,455

$ 7,663,619

$ 6,832,455

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

1.06%

1.09%

1.12%

1.14%

1.14%

1.06%

1.14%

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-third-quarter-2015-earnings-300165307.html

SOURCE Prosperity Bancshares, Inc.

Categories

Press Releases

Next Articles