Upgrade to SI Premium - Free Trial

Prosperity Bancshares, Inc.® Reports Second Quarter 2017 Earnings

July 26, 2017 6:30 AM

HOUSTON, July 26, 2017 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended June 30, 2017 of $68.554 million or $0.99 per diluted common share. Additionally, nonperforming assets remain low at 0.24% of second quarter average interest-earning assets.

"Prosperity reported $68.554 million in net income for the second quarter of 2017. These results reflect a 15.39% annualized return on tangible common equity and a 1.22% annualized return on quarterly average assets. These returns are some of the best in the business and are evidence of Prosperity's strong core deposit base, efficient operations and sound asset quality," said David Zalman, Prosperity's Chairman and Chief Executive Officer.

"Further, Prosperity has seen solid loan growth over the last three quarters, with loans increasing 5.1% on an annualized basis during the second quarter of 2017 and 4.9% on an annualized basis during the first quarter of 2017," continued Zalman.

"Texas and Oklahoma have continued to rebound from the downturn in the oil business. Texas employers added more than 40,000 jobs in June 2017, which brings Texas to an annualized job growth rate of 2.7%, up from 2.4% in May and in line with job growth nationally. The Texas unemployment rate fell to 4.6% in June from 4.8% in May. The recent acceleration in job growth led the Federal Reserve Bank of Dallas to boost its forecast for employment growth in Texas to 2.8%," added Zalman.

"With a better economy, loan growth and a strong pipeline of approved but unfunded loans, we look forward to a solid second half of 2017," concluded Zalman.

(1)

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

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

Net income was $68.554 million(2) for the three months ended June 30, 2017 compared with $68.071 million(3) for the same period in 2016. Net income per diluted common share was $0.99 for the three months ended June 30, 2017 compared with $0.98 for the same period in 2016. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended June 30, 2017 were 1.22%, 7.36% and 15.39%(1), respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 42.34%(1) for the three months ended June 30, 2017.

Net interest income before provision for credit losses for the three months ended June 30, 2017 was $152.231 million compared with $158.467 million during the same period in 2016, a decrease of $6.236 million or 3.9%. This change was primarily due to a $4.833 million decrease in loan discount accretion. Linked quarter net interest income before provision for credit losses decreased $204 thousand or 0.1% to $152.231 million compared with $152.435 million during the three months ended March 31, 2017.

The net interest margin on a tax equivalent basis was 3.14% for the three months ended June 30, 2017, compared with 3.37% for the same period in 2016. This change was primarily due to a $4.833 million decrease in loan discount accretion. On a linked quarter basis the net interest margin was 3.14% compared with 3.20% for the three months ended March 31, 2017.

Noninterest income was $27.780 million for the three months ended June 30, 2017 compared with $28.473 million for the same period in 2016, a decrease of $693 thousand or 2.4%. This change was primarily due to the net loss on sale of assets, partially offset by the gain on sale of securities. The sale of assets was primarily related to the sale of an aircraft acquired in a previous acquisition that was leased to a third party. On a linked quarter basis, noninterest income decreased $3.044 million or 9.9% compared with the three months ended March 31, 2017. This change was primarily due to the net loss on sale of assets, partially offset by the gain on sale of securities.

Noninterest expense was $76.442 million for the three months ended June 30, 2017 compared with $79.235 million for the same period in 2016, a decrease of $2.793 million or 3.5%. This change was primarily due to a decrease in salaries and benefits and core deposit intangibles amortization. On a linked quarter basis, noninterest expense decreased $1.620 million or 2.1% compared with the three months ended March 31, 2017. This change was primarily due to a decrease in salaries and benefits.

Results of Operations for the Six Months Ended June 30, 2017

Net income was $137.119 million(4) for the six months ended June 30, 2017 compared with $137.022 million(5) for the same period in 2016. Net income per diluted common share was $1.97 for the six months ended June 30, 2017 compared with $1.96 for the same period in 2016. Annualized returns on average assets, average common equity and average tangible common equity for the six months ended June 30, 2017 were 1.22%, 7.41% and 15.60%(1), respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 42.68%(1) for the six months ended June 30, 2017.

Net interest income before provision for credit losses for the six months ended June 30, 2017 was $304.666 million compared with $324.724 million for the same period in 2016, a decrease of $20.058 million or 6.2%. This change was primarily due to a $14.574 million decrease in loan discount accretion.

The net interest margin on a tax equivalent basis for the six months ended June 30, 2017 was 3.17% compared with 3.43% for the same period in 2016. This change was primarily due to a $14.574 million decrease in loan discount accretion.

Noninterest income was $58.604 million for the six months ended June 30, 2017 compared with $59.266 million for the same period in 2016, a decrease of $662 thousand or 1.1%. This change was primarily due to the net loss on sale of assets and a decrease in brokerage income, partially offset by the gain on sale of securities and an increase in service charges on deposit accounts. The sale of assets was primarily related to the sale of an aircraft acquired in a previous acquisition that was leased to a third party.

Noninterest expense was $154.504 million for the six months ended June 30, 2017 compared with $159.763 million for the same period in 2016, a decrease of $5.259 million or 3.3%. This change was primarily due to a decrease in salaries and benefits and core deposit intangibles amortization.

(2)

Includes purchase accounting adjustments of $2.560 million, net of tax, primarily comprised of loan discount accretion of $4.471 million for the three months ended June 30, 2017.

(3)

Includes purchase accounting adjustments of $5.712 million, net of tax, primarily comprised of loan discount accretion of $9.304 million for the three months ended June 30, 2016.

(4)

Includes purchase accounting adjustments of $5.235 million, net of tax, primarily comprised of loan discount accretion of $9.224 million for the six months ended June 30, 2017.

(5)

Includes purchase accounting adjustments of $14.424 million, net of tax, primarily comprised of loan discount accretion of $23.798 million for the six months ended June 30, 2016.

Balance Sheet Information

At June 30, 2017, Prosperity had $22.297 billion in total assets, an increase of $500.233 million or 2.3%, compared with $21.796 billion at June 30, 2016.

Loans at June 30, 2017 were $9.864 billion, an increase of $214.011 million or 2.2%, compared with $9.650 billion at June 30, 2016. Linked quarter loans increased $124.766 million or 1.3% (5.1% annualized) from $9.739 billion at March 31, 2017.

As part of its commercial and industrial lending activities, Prosperity extends credit to oil and gas production and service companies. Oil and gas production loans are loans to companies directly involved in the exploration and/or production of oil and gas. Oil and gas service loans are loans to companies that provide services for oil and gas production and exploration. At June 30, 2017, oil and gas loans totaled $287.815 million or 2.9% of total loans, of which $115.358 million were to production companies and $172.457 million were to service companies. This compares with total oil and gas loans of $328.409 million or 3.4% of total loans at June 30, 2016, of which $156.734 million were to production companies and $171.675 million were to service companies. At March 31, 2017, oil and gas loans totaled $267.445 million or 2.8% of total loans, of which $108.267 million were production loans and $159.178 million were service loans.

Deposits at June 30, 2017 were $17.071 billion, a decrease of $148.615 million or 0.9%, compared with $17.219 billion at June 30, 2016. Linked quarter deposits increased $34.958 million or 0.2% from $17.036 billion at March 31, 2017.

Asset Quality

Nonperforming assets totaled $47.618 million or 0.24% of quarterly average interest-earning assets at June 30, 2017, compared with $52.130 million or 0.27% of quarterly average interest-earning assets at June 30, 2016, and $41.199 million or 0.21% of quarterly average interest-earning assets at March 31, 2017. The linked quarter change was primarily due to one commercial and industrial loan placed on nonaccrual during the second quarter 2017.

The allowance for credit losses was $83.783 million or 0.85% of total loans at June 30, 2017, $83.826 million or 0.87% of total loans at June 30, 2016 and $84.095 million or 0.86% of total loans at March 31, 2017. Excluding loans acquired that are accounted for under FASB Accounting Standards Codification ("ASC") Topics 310-20 and 310-30, the allowance for credit losses was 0.93%(1) of remaining loans as of June 30, 2017, compared with 1.01%(1) at June 30, 2016 and 0.96%(1) at March 31, 2017.

The provision for credit losses was $2.750 million for the three months ended June 30, 2017 compared with $6.000 million for the three months ended June 30, 2016 and $2.675 million for the three months ended March 31, 2017. The provision for credit losses was $5.425 million for the six months ended June 30, 2017 compared with $20.000 million for the six months ended June 30, 2016.

Net charge-offs were $3.062 million for the three months ended June 30, 2017 compared with $5.888 million for the three months ended June 30, 2016 and $3.906 million for the three months ended March 31, 2017. Net charge-offs for the second quarter of 2017 were primarily comprised of one commercial and industrial loan. Net charge-offs were $6.968 million for the six months ended June 30, 2017 compared with $17.558 million for the six months ended June 30, 2016.

Conference Call

Prosperity's management team will host a conference call on Wednesday, July 26, 2017 at 10:30 a.m. Eastern Time (9:30 a.m. Central Time) to discuss Prosperity's second quarter 2017 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 7554104.

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

Non-GAAP Financial Measures

Prosperity's management uses certain non−GAAP financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity, tangible equity to tangible assets ratio and the efficiency ratio, excluding net gains and losses on the sale of assets and securities. Further, as a result of acquisitions and the related purchase accounting adjustments, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20, "Receivables-Nonrefundable Fees and Other Costs" and 310-30, "Receivables-Loans and Debt Securities Acquired with Deteriorated Credit Quality"). Prosperity believes these non-GAAP financial measures provide information useful to investors in understanding Prosperity's financial results and that their presentation, together with the accompanying reconciliations, provides a more complete understanding of factors and trends affecting Prosperity's business and allows investors to view performance in a manner similar to management, the entire financial services sector, bank stock analysts and bank regulators. Further, Prosperity believes that these non-GAAP financial measures provide useful information by excluding certain items that may not be indicative of its core operating earnings and business outlook. These non-GAAP financial measures should not be considered a substitute for, nor of greater importance than, GAAP basis measures and results; Prosperity strongly encourages investors to review its consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names. Please refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures to the nearest respective GAAP financial measures.

Dividend

Prosperity Bancshares, Inc. declared a third quarter cash dividend of $0.34 per share, to be paid on October 2, 2017 to all shareholders of record as of September 15, 2017.

Prosperity Bancshares, Inc. ®

As of June 30, 2017, Prosperity Bancshares, Inc. ® is a $22.297 billion Houston, Texas based regional financial holding company, formed in 1983. Operating under a community banking philosophy and seeking to develop broad customer relationships based on service and convenience, Prosperity offers a variety of traditional loan and deposit products to its customers, which consist primarily of small and medium sized businesses and consumers. In addition to established banking products, Prosperity offers a complete line of services including: Internet Banking services at www.prosperitybankusa.com, Retail Brokerage Services, Credit Cards, MasterMoney Debit Cards, 24 hour voice response banking, Trust and Wealth Management, Mortgage Services, Cash Management and Mobile Banking.

As of June 30, 2017, Prosperity operated 243 full-service banking locations: 65 in the Houston area, including The Woodlands; 29 in the South Texas area including Corpus Christi and Victoria; 34 in the Dallas/Fort Worth area; 22 in the East Texas area; 29 in the Central Texas area including Austin and San Antonio; 34 in the West Texas area including Lubbock, Midland-Odessa and Abilene; 16 in the Bryan/College Station area, 6 in the Central Oklahoma area and 8 in the Tulsa, Oklahoma area.

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity's management on the conference call may contain, forward-looking statements within the meaning of the securities laws. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries. These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties, many of which are outside of Prosperity's control, which may cause actual results to differ materially from those expressed or implied by the forward-looking statements. These risks and uncertainties include but are not limited to whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity's securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate, interest rate and commodity price fluctuations; and weather. These and various other factors are discussed in Prosperity Bancshares' Annual Report on Form 10-K for the year ended December 31, 2016 and other reports and statements Prosperity Bancshares has filed with the SEC. Copies of the SEC filings for Prosperity Bancshares may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

Bryan/College Station Area -

Fort Worth -

Waugh Drive

Taft

Bryan

Haltom City

Westheimer

Yoakum

Bryan-29th Street

Keller

West University

Yorktown

Bryan-East

Roanoke

Woodcreek

Bryan-North

Stockyards

West Texas Area -

Caldwell

Katy -

Abilene -

College Station

Other Dallas/Fort Worth Area

Cinco Ranch

Antilley Road

Crescent Point

Locations -

Katy-Spring Green

Barrow Street

Hearne

Arlington

Cypress Street

Huntsville

Azle

The Woodlands -

Judge Ely

Madisonville

Ennis

The Woodlands-College Park

Mockingbird

Navasota

Gainesville

The Woodlands-I-45

New Waverly

Glen Rose

The Woodlands-Research Forest

Lubbock -

Rock Prairie

Granbury

4th Street

Southwest Parkway

Mesquite

Other Houston Area

66th Street

Tower Point

Muenster

Locations -

82nd Street

Wellborn Road

Sanger

Angleton

86th Street

Waxahachie

Bay City

98th Street

Central Texas Area -

Weatherford

Beaumont

Avenue Q

Austin -

Cleveland

North University

Allandale

East Texas Area -

East Bernard

Texas Tech Student Union

Cedar Park

Athens

El Campo

Congress

Blooming Grove

Dayton

Midland -

Lakeway

Canton

Galveston

Wadley

Liberty Hill

Carthage

Groves

Wall Street

Northland

Corsicana

Hempstead

Oak Hill

Crockett

Hitchcock

Odessa -

Research Blvd

Eustace

Liberty

Grandview

Westlake

Gilmer

Magnolia

Grant

Grapeland

Magnolia Parkway

Kermit Highway

Other Central Texas Area

Gun Barrel City

Mont Belvieu

Parkway

Locations -

Jacksonville

Nederland

Bastrop

Kerens

Needville

Other West Texas Area

Canyon Lake

Longview

Rosenberg

Locations -

Dime Box

Mount Vernon

Shadow Creek

Big Spring

Dripping Springs

Palestine

Spring

Brownfield

Elgin

Rusk

Tomball

Brownwood

Flatonia

Seven Points

Waller

Cisco

Georgetown

Teague

West Columbia

Comanche

Gruene

Tyler-Beckham

Wharton

Early

Kingsland

Tyler-South Broadway

Winnie

Floydada

La Grange

Tyler-University

Wirt

Gorman

Lexington

Winnsboro

Levelland

New Braunfels

South Texas Area -

Littlefield

Pleasanton

Houston Area -

Corpus Christi -

Merkel

Round Rock

Houston -

Calallen

Plainview

San Antonio

Aldine

Carmel

San Angelo

Schulenburg

Alief

Northwest

Slaton

Seguin

Bellaire

Saratoga

Snyder

Smithville

Beltway

Timbergate

Thorndale

Clear Lake

Water Street

Oklahoma

Weimar

Copperfield

Central Oklahoma Area-

Cypress

Victoria -

Oklahoma City -

Dallas/Fort Worth Area -

Downtown

Victoria Main

23rd Street

Dallas -

Eastex

Victoria-Navarro

Expressway

Abrams Centre

Fairfield

Victoria-North

I-240

Balch Springs

First Colony

Memorial

Camp Wisdom

Fry Road

Other South Texas Area

Cedar Hill

Gessner

Locations -

Other Central Oklahoma Area

Dallas – Central Expressway

Gladebrook

Alice

Locations -

Frisco

Grand Parkway

Aransas Pass

Edmond

Frisco-West

Heights

Beeville

Norman

Kiest

Highway 6 West

Colony Creek

McKinney

Little York

Cuero

Tulsa Area-

McKinney-Stonebridge

Medical Center

Edna

Tulsa -

Midway

Memorial Drive

Goliad

Garnett

Plano

Northside

Gonzales

Harvard

Preston Forest

Pasadena

Hallettsville

Memorial

Preston Road

Pecan Grove

Kingsville

Sheridan

Red Oak

Pin Oak

Mathis

S. Harvard

Sachse

River Oaks

Padre Island

Utica Tower

The Colony

Sugar Land

Palacios

Yale

Turtle Creek

SW Medical Center

Port Lavaca

Westmoreland

Tanglewood

Portland

Other Tulsa Area Locations -

The Plaza

Rockport

Owasso

Uptown

Sinton

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Balance Sheet Data (at period end)

Loans

$

9,864,019

$

9,739,253

$

9,622,060

$

9,548,314

$

9,650,008

Investment securities(A)

9,582,195

9,854,120

9,726,086

8,988,021

9,274,651

Federal funds sold

757

945

1,178

630

484

Allowance for credit losses

(83,783)

(84,095)

(85,326)

(85,585)

(83,826)

Cash and due from banks

321,958

324,797

436,203

341,483

333,208

Goodwill

1,900,845

1,900,845

1,900,845

1,900,349

1,903,451

Core deposit intangibles, net

42,150

43,869

45,784

48,010

44,861

Other real estate owned

15,472

15,698

15,463

16,280

15,677

Fixed assets, net

256,511

257,558

262,083

270,386

273,104

Other assets

396,419

424,429

406,696

376,156

384,692

Total assets

$

22,296,543

$

22,477,419

$

22,331,072

$

21,404,044

$

21,796,310

Noninterest-bearing deposits

$

5,397,293

$

5,299,264

$

5,190,973

$

5,159,333

$

5,016,637

Interest-bearing deposits

11,673,237

11,736,308

12,116,329

11,762,076

12,202,508

Total deposits

17,070,530

17,035,572

17,307,302

16,921,409

17,219,145

Other borrowings

1,035,506

1,270,644

990,781

425,916

606,049

Securities sold under repurchase agreements

346,324

335,875

320,430

318,449

320,001

Other liabilities

107,995

146,246

70,248

143,458

106,531

Total liabilities

18,560,355

18,788,337

18,688,761

17,809,232

18,251,726

Shareholders' equity(B)

3,736,188

3,689,082

3,642,311

3,594,812

3,544,584

Total liabilities and equity

$

22,296,543

$

22,477,419

$

22,331,072

$

21,404,044

$

21,796,310

(A) Includes $2,871, $2,200, $2,171, $2,310 and $2,496 in unrealized gains on available for sale securities for the quarterly periods ended June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016 and June 30, 2016, respectively.

(B) Includes $1,866, $1,430, $1,411, $1,502 and $1,623 in after-tax unrealized gains on available for sale securities for the quarterly periods ended June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016 and June 30, 2016, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Year-to-Date

Jun 30,2017

Mar 31,

2017

Dec 31,

2016

Sep 30,2016

Jun 30,2016

Jun 30,

2017

Jun 30,2016

Income Statement Data

Interest income:

Loans

$

114,975

$

111,710

$

115,993

$

116,247

$

118,297

$

226,685

$

242,819

Securities(C)

52,912

53,157

48,573

48,132

51,097

106,069

103,670

Federal funds sold and other earning assets

160

183

103

81

65

343

161

Total interest income

168,047

165,050

164,669

164,460

169,459

333,097

346,650

Interest expense:

Deposits

11,441

9,908

9,478

9,396

10,045

21,349

20,251

Other borrowings

4,040

2,476

1,121

752

710

6,516

1,192

Securities sold under repurchase agreements

335

231

238

248

234

566

446

Junior subordinated debentures

3

37

Total interest expense

15,816

12,615

10,837

10,396

10,992

28,431

21,926

Net interest income

152,231

152,435

153,832

154,064

158,467

304,666

324,724

Provision for credit losses

2,750

2,675

2,000

2,000

6,000

5,425

20,000

Net interest income after provision for credit losses

149,481

149,760

151,832

152,064

152,467

299,241

304,724

Noninterest income:

Nonsufficient funds (NSF) fees

7,805

8,089

8,552

8,764

8,031

15,894

16,220

Credit card, debit card and ATM card income

6,186

5,953

5,902

5,903

5,929

12,139

11,756

Service charges on deposit accounts

5,405

5,421

4,934

4,698

4,610

10,826

9,200

Trust income

2,271

2,155

2,480

1,851

1,762

4,426

3,789

Mortgage income

1,107

1,266

1,690

2,143

1,772

2,373

3,243

Brokerage income

427

488

782

1,213

1,286

915

2,576

Bank owned life insurance income

1,364

1,353

1,390

1,417

1,473

2,717

2,856

Net (loss) gain on sale of assets

(3,783)

1,759

475

37

332

(2,024)

1,352

Gain on sale of securities

3,270

3,270

Other noninterest income

3,728

4,340

3,270

3,658

3,278

8,068

8,274

Total noninterest income

27,780

30,824

29,475

29,684

28,473

58,604

59,266

Noninterest expense:

Salaries and benefits

47,343

48,444

51,231

48,328

48,224

95,787

98,338

Net occupancy and equipment

5,460

5,503

5,696

5,997

5,741

10,963

11,365

Credit and debit card, data processing and software amortization

4,216

4,085

4,249

4,207

4,164

8,301

8,594

Regulatory assessments and FDIC insurance

3,548

3,549

2,424

3,434

3,447

7,097

6,877

Core deposit intangibles amortization

1,719

1,915

2,226

2,418

2,334

3,634

4,556

Depreciation

3,051

3,103

3,170

3,289

3,286

6,154

6,635

Communications

2,664

2,702

2,771

2,870

2,981

5,366

5,920

Other real estate expense

128

95

378

44

50

223

92

Net (gain) loss on sale of other real estate

(71)

(10)

(44)

(3)

347

(81)

333

Other noninterest expense

8,384

8,676

7,047

8,892

8,661

17,060

17,053

Total noninterest expense

76,442

78,062

79,148

79,476

79,235

154,504

159,763

Income before income taxes

100,819

102,522

102,159

102,272

101,705

203,341

204,227

Provision for income taxes

32,265

33,957

33,366

33,621

33,634

66,222

67,205

Net income available to common shareholders

$

68,554

$

68,565

$

68,793

$

68,651

$

68,071

$

137,119

$

137,022

(C) Interest income on securities was reduced by net premium amortization of $9,403, $9,883, $11,502, $11,312 and $10,407 for the three-month periods ended June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016 and June 30, 2016, respectively, and $19,286 and $20,660 for the six-month periods ended June 30, 2017 and June 30, 2016.

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

Jun 30,2017

Mar 31,2017

Dec 31,2016

Sep 30,2016

Jun 30,2016

Jun 30,

2017

Jun 30,2016

Profitability

Net income (D) (E)

$

68,554

$

68,565

$

68,793

$

68,651

$

68,071

$

137,119

$

137,022

Basic earnings per share

$

0.99

$

0.99

$

0.99

$

0.99

$

0.98

$

1.97

$

1.96

Diluted earnings per share

$

0.99

$

0.99

$

0.99

$

0.99

$

0.98

$

1.97

$

1.96

Return on average assets (F)

1.22

%

1.23

%

1.26

%

1.27

%

1.24

%

1.22

%

1.24

%

Return on average common equity (F)

7.36

%

7.45

%

7.58

%

7.66

%

7.70

%

7.41

%

7.77

%

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

15.39

%

15.82

%

16.33

%

16.79

%

17.15

%

15.60

%

17.37

%

Tax equivalent net interest margin (D) (H)

3.14

%

3.20

%

3.26

%

3.29

%

3.37

%

3.17

%

3.43

%

Efficiency ratio (G) (I)

42.34

%

43.01

%

43.29

%

43.26

%

42.46

%

42.68

%

41.75

%

Liquidity and Capital Ratios

Equity to assets

16.76

%

16.41

%

16.31

%

16.80

%

16.26

%

16.76

%

16.26

%

Common equity tier 1 capital

14.80

%

14.45

%

14.48

%

14.41

%

13.66

%

14.80

%

13.66

%

Tier 1 risk-based capital

14.80

%

14.45

%

14.48

%

14.41

%

13.66

%

14.80

%

13.66

%

Total risk-based capital

15.49

%

15.14

%

15.20

%

15.14

%

14.37

%

15.49

%

14.37

%

Tier 1 leverage capital

8.82

%

8.62

%

8.68

%

8.50

%

8.11

%

8.82

%

8.11

%

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

8.81

%

8.50

%

8.32

%

8.46

%

8.04

%

8.81

%

8.04

%

Other Data

Weighted-average shares used in computing earnings per common share

Basic

69,487

69,480

69,482

69,478

69,565

69,483

69,869

Diluted

69,487

69,482

69,486

69,484

69,574

69,484

69,877

Period end shares outstanding

69,488

69,480

69,491

69,478

69,480

69,488

69,480

Cash dividends paid per common share

$

0.3400

$

0.3400

$

0.3400

$

0.3000

$

0.3000

$

0.6800

$

0.6000

Book value per common share

$

53.77

$

53.10

$

52.41

$

51.74

$

51.02

$

53.77

$

51.02

Tangible book value per common share (G)

$

25.81

$

25.11

$

24.40

$

23.70

$

22.97

$

25.81

$

22.97

Common Stock Market Price

High

$

71.97

$

77.87

$

73.68

$

56.27

$

54.57

$

77.87

$

54.57

Low

$

61.29

$

65.34

$

52.81

$

45.94

$

43.28

$

61.29

$

33.57

Period end closing price

$

64.24

$

69.71

$

71.78

$

54.89

$

50.99

$

64.24

$

50.99

Employees – FTE

3,037

3,033

3,035

3,071

3,106

3,037

3,106

Number of banking centers

243

244

245

245

245

243

245

(D) Includes purchase accounting adjustments for the periods presented as follows:

Three Months Ended

Year-to-Date

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Jun 30, 2017

Jun 30, 2016

Loan discount accretion

$4,471

$4,753

$7,552

$7,620

$9,304

$9,224

$23,798

Securities amortization

$745

$852

$950

$1,051

$948

$1,597

$2,670

Time deposits amortization

$39

$99

$232

$575

$178

$138

$360

(E) Using effective tax rate of 32.0%, 33.1%, 32.7%, 32.9% and 33.1% for the three-month periods ended June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016 and June 30, 2016, respectively and 32.6% and 32.9% for the six-month periods ended June 30, 2017 and June 30, 2016, respectively.

(F) Interim periods annualized.

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

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

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

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Three Months Ended

Jun 30, 2017

Mar 31, 2017

Jun 30, 2016

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(J)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(J)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(J)

Interest-Earning Assets:

Loans

$

9,797,793

$

114,975

4.71%

$

9,642,877

$

111,710

4.70%

$

9,660,065

$

118,297

4.93%

Investment securities

9,817,781

52,912

2.16%

(K)

9,867,491

53,157

2.18%

(K)

9,436,896

51,097

2.18%

(K)

Federal funds sold and other earning assets

84,497

160

0.76%

80,150

183

0.92%

68,268

65

0.38%

Total interest-earning assets

19,700,071

168,047

3.42%

19,590,518

165,050

3.42%

19,165,229

169,459

3.56%

Allowance for credit losses

(84,100)

(85,037)

(83,036)

Noninterest-earning assets

2,838,242

2,875,986

2,826,205

Total assets

$

22,454,213

$

22,381,467

$

21,908,398

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

3,749,395

$

2,748

0.29%

$

4,136,260

$

2,587

0.25%

$

4,108,305

$

2,569

0.25%

Savings and money market deposits

5,520,346

4,827

0.35%

5,537,355

3,587

0.26%

5,734,739

3,832

0.27%

Certificates and other time deposits

2,296,425

3,866

0.68%

2,366,857

3,734

0.64%

2,517,896

3,644

0.58%

Other borrowings

1,460,238

4,040

1.11%

1,123,396

2,476

0.89%

489,616

710

0.58%

Securities sold under repurchase agreements

324,804

335

0.41%

307,433

231

0.31%

322,274

234

0.29%

Junior subordinated debentures

555

3

2.17%

Total interest-bearing liabilities

13,351,208

15,816

0.48%

(L)

13,471,301

12,615

0.38%

(L)

13,173,385

10,992

0.34%

(L)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,290,142

5,140,010

5,099,736

Other liabilities

87,074

91,157

98,023

Total liabilities

18,728,424

18,702,468

18,371,144

Shareholders' equity

3,725,789

3,678,999

3,537,254

Total liabilities and shareholders' equity

$

22,454,213

$

22,381,467

$

21,908,398

Net interest income and margin

$

152,231

3.10%

$

152,435

3.16%

$

158,467

3.33%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

1,989

1,995

1,968

Net interest income and margin (tax equivalent basis)

$

154,220

3.14%

$

154,430

3.20%

$

160,435

3.37%

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

(K) Yield on securities was impacted by net premium amortization of $9,403, $9,883 and $10,407 for the three-month periods ended June 30, 2017, March 31, 2017 and June 30, 2016, respectively.

(L) Total cost of funds, including noninterest bearing deposits, was 0.34%, 0.27% and 0.24% for the three months ended June 30, 2017, March 31, 2017 and June 30, 2016, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Year-to-Date

Jun 30, 2017

Jun 30, 2016

AverageBalance

InterestEarned/Interest

Paid

Average

Yield/

Rate

(M)

AverageBalance

InterestEarned/Interest

Paid

AverageYield/Rate

(M)

Interest-Earning Assets:

Loans

$

9,720,763

$

226,685

4.70%

$

9,680,309

$

242,819

5.04%

Investment securities

9,842,498

106,069

2.17%

(N)

9,533,696

103,670

2.19%

(N)

Federal funds sold and other earning assets

82,336

343

0.84%

74,334

161

0.44%

Total interest-earning assets

19,645,597

333,097

3.42%

19,288,339

346,650

3.61%

Allowance for credit losses

(84,566)

(83,459)

Noninterest-earning assets

2,857,010

2,882,072

Total assets

$

22,418,041

$

22,086,952

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

3,941,759

$

5,335

0.27%

$

4,275,478

$

5,353

0.25%

Savings and money market deposits

5,528,803

8,414

0.31%

5,777,450

7,717

0.27%

Certificates and other time deposits

2,331,446

7,600

0.66%

2,547,786

7,181

0.57%

Other borrowings

1,292,748

6,516

1.02%

425,697

1,192

0.56%

Securities sold under repurchase agreements

316,167

566

0.36%

314,233

446

0.29%

Junior subordinated debentures

3,886

37

1.91%

Total interest-bearing liabilities

13,410,923

28,431

0.43%

(O)

13,344,530

21,926

0.33%

(O)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,215,491

5,092,596

Other liabilities

89,100

123,700

Total liabilities

18,715,514

18,560,826

Shareholders' equity

3,702,527

3,526,126

Total liabilities and shareholders' equity

$

22,418,041

$

22,086,952

Net interest income and margin

$

304,666

3.13%

$

324,724

3.39%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

3,984

3,804

Net interest income and margin (tax equivalent basis)

$

308,650

3.17%

$

328,528

3.43%

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

(N) Yield on securities was impacted by net premium amortization of $19,286 and $20,660 for the six-month periods ended June 30, 2017 and 2016, respectively.

(O) Total cost of funds, including noninterest bearing deposits, was 0.31% and 0.24% for the six-month periods ended June 30, 2017 and 2016, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

YIELD TREND (P)

Interest-Earning Assets:

Loans

4.71

%

4.70

%

4.83

%

4.82

%

4.93

%

Investment securities (Q)

2.16

%

2.18

%

2.07

%

2.08

%

2.18

%

Federal funds sold and other earning assets

0.76

%

0.92

%

0.39

%

0.45

%

0.38

%

Total interest-earning assets

3.42

%

3.42

%

3.45

%

3.47

%

3.56

%

Interest-Bearing Liabilities:

Interest-bearing demand deposits

0.29

%

0.25

%

0.23

%

0.24

%

0.25

%

Savings and money market deposits

0.35

%

0.26

%

0.26

%

0.27

%

0.27

%

Certificates and other time deposits

0.68

%

0.64

%

0.61

%

0.54

%

0.58

%

Other borrowings

1.11

%

0.89

%

0.63

%

0.56

%

0.58

%

Securities sold under repurchase agreements

0.41

%

0.31

%

0.30

%

0.30

%

0.29

%

Junior subordinated debentures

2.17

%

Total interest-bearing liabilities

0.48

%

0.38

%

0.34

%

0.32

%

0.34

%

Net Interest Margin

3.10

%

3.16

%

3.22

%

3.25

%

3.33

%

Net Interest Margin (tax equivalent)

3.14

%

3.20

%

3.26

%

3.29

%

3.37

%

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

(Q) Yield on securities was impacted by net premium amortization of $9,403, $9,883, $11,502, $11,312 and $10,407 for the three-month periods ended June 30, 2017, March 31, 2017, December 31, 2016, September 30, 2016 and June 30, 2016, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Balance Sheet Averages

Loans

$

9,797,793

$

9,642,877

$

9,557,712

$

9,601,628

$

9,660,065

Investment securities

9,817,781

9,867,491

9,338,903

9,203,253

9,436,896

Federal funds sold and other earning assets

84,497

80,150

106,214

72,171

68,268

Total interest-earning assets

19,700,071

19,590,518

19,002,829

18,877,052

19,165,229

Allowance for credit losses

(84,100)

(85,037)

(85,347)

(84,476)

(83,036)

Cash and due from banks

228,518

262,794

248,735

226,621

227,570

Goodwill

1,900,845

1,900,845

1,900,337

1,903,418

1,903,451

Core deposit intangibles, net

42,957

44,762

46,895

43,790

46,059

Other real estate

15,871

15,669

15,826

16,041

15,549

Fixed assets, net

257,229

260,716

267,952

272,058

276,727

Other assets

392,822

391,200

359,033

342,845

356,849

Total assets

$

22,454,213

$

22,381,467

$

21,756,260

$

21,597,349

$

21,908,398

Noninterest-bearing deposits

$

5,290,142

$

5,140,010

$

5,214,656

$

5,070,094

$

5,099,736

Interest-bearing demand deposits

3,749,395

4,136,260

3,861,952

3,858,821

4,108,305

Savings and money market deposits

5,520,346

5,537,355

5,471,109

5,610,342

5,734,739

Certificates and other time deposits

2,296,425

2,366,857

2,434,565

2,492,889

2,517,896

Total deposits

16,856,308

17,180,482

16,982,282

17,032,146

17,460,676

Other borrowings

1,460,238

1,123,396

712,126

532,301

489,616

Securities sold under repurchase agreements

324,804

307,433

318,367

331,254

322,274

Junior subordinated debentures

555

Other liabilities

87,074

91,157

111,083

118,881

98,023

Shareholders' equity

3,725,789

3,678,999

3,632,402

3,582,767

3,537,254

Total liabilities and equity

$

22,454,213

$

22,381,467

$

21,756,260

$

21,597,349

$

21,908,398

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Period End Balances

Loan Portfolio

Commercial and industrial

$

1,201,748

12.2

%

$

1,287,216

13.2

%

$

1,254,900

13.0

%

$

1,233,108

12.9

%

$

1,299,310

13.5

%

Construction, land development and other land loans

1,383,539

14.0

%

1,326,685

13.6

%

1,263,923

13.1

%

1,205,820

12.6

%

1,167,286

12.1

%

1-4 family residential

2,432,348

24.7

%

2,424,533

24.9

%

2,439,348

25.3

%

2,427,616

25.5

%

2,424,868

25.1

%

Home equity

283,729

2.9

%

281,298

2.9

%

278,483

2.9

%

279,836

2.9

%

283,212

2.9

%

Commercial real estate (includes multi-family residential)

3,309,227

33.5

%

3,226,978

33.1

%

3,162,109

32.9

%

3,158,569

33.1

%

3,229,556

33.5

%

Agriculture (includes farmland)

699,228

7.1

%

662,797

6.8

%

672,336

7.0

%

664,080

7.0

%

657,633

6.8

%

Consumer and other

266,385

2.7

%

262,301

2.7

%

266,422

2.8

%

270,334

2.8

%

259,734

2.7

%

Energy

287,815

2.9

%

267,445

2.8

%

284,539

3.0

%

308,951

3.2

%

328,409

3.4

%

Total loans

$

9,864,019

$

9,739,253

$

9,622,060

$

9,548,314

$

9,650,008

Deposit Types

Noninterest-bearing DDA

$

5,397,293

31.6

%

$

5,299,264

31.1

%

$

5,190,973

30.0

%

$

5,159,333

30.5

%

$

5,016,637

29.1

%

Interest-bearing DDA

3,702,910

21.7

%

3,845,061

22.6

%

4,215,671

24.3

%

3,749,018

22.1

%

3,976,839

23.1

%

Money market

3,451,803

20.2

%

3,370,055

19.8

%

3,368,599

19.5

%

3,468,639

20.5

%

3,687,602

21.4

%

Savings

2,240,126

13.1

%

2,189,822

12.8

%

2,125,854

12.3

%

2,074,169

12.3

%

2,022,327

11.8

%

Certificates and other time deposits

2,278,398

13.4

%

2,331,370

13.7

%

2,406,205

13.9

%

2,470,250

14.6

%

2,515,740

14.6

%

Total deposits

$

17,070,530

$

17,035,572

$

17,307,302

$

16,921,409

$

17,219,145

Loan to Deposit Ratio

57.8

%

57.2

%

55.6

%

56.4

%

56.0

%

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Construction Loans

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Single family residential construction

$

410,164

29.6

%

$

411,553

30.9

%

$

396,794

31.3

%

$

390,397

32.3

%

$

410,456

35.0

%

Land development

79,641

5.8

%

83,475

6.3

%

76,275

6.0

%

77,789

6.4

%

85,488

7.3

%

Raw land

200,122

14.4

%

183,453

13.8

%

194,267

15.3

%

170,640

14.1

%

161,402

13.8

%

Residential lots

130,919

9.4

%

129,389

9.7

%

130,096

10.3

%

131,589

10.9

%

131,807

11.3

%

Commercial lots

83,104

6.0

%

84,705

6.4

%

75,625

6.0

%

84,862

7.0

%

83,725

7.1

%

Commercial construction and other

482,347

34.8

%

437,083

32.9

%

394,040

31.1

%

353,942

29.3

%

298,713

25.5

%

Net unaccreted discount

(2,758)

(2,973)

(3,174)

(3,399)

(4,305)

Total construction loans

$

1,383,539

$

1,326,685

$

1,263,923

$

1,205,820

$

1,167,286

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

Houston

Dallas

Austin

OK City

Tulsa

Other (R)

Total

Collateral Type

Shopping center/retail

$

218,045

$

49,107

$

40,512

$

20,049

$

29,316

$

150,451

$

507,480

Commercial and industrial buildings

114,744

33,849

14,440

10,791

23,252

62,942

260,018

Office buildings

77,335

126,209

15,201

38,446

12,423

76,061

345,675

Medical buildings

55,217

9,071

47

10,465

8,101

48,845

131,746

Apartment buildings

24,999

12,390

17,505

21,961

5,641

81,317

163,813

Hotel

46,644

35,641

13,031

26,283

90,684

212,283

Other

76,449

6,870

14,262

10,292

4,769

75,328

187,970

Total

$

613,433

$

273,137

$

114,998

$

138,287

$

83,502

$

585,628

$

1,808,985

(S)

Acquired Loans

Acquired Loans Accounted forUnder ASC 310-20

Acquired Loans Accounted forUnder ASC 310-30

Total Loans Accounted forUnder ASC 310-20 and 310-30

Balance at

AcquisitionDate

Balance atMar 31, 2017

Balance atJun 30, 2017

Balance at

AcquisitionDate

Balance atMar 31, 2017

Balance at

Jun 30, 2017

Balance atAcquisitionDate

Balance atMar 31, 2017

Balance atJun 30, 2017

Loan marks:

Acquired banks (T)

$

229,080

$

32,129

$

29,359

$

142,128

$

22,395

$

18,580

$

371,208

$

54,524

$

47,939

Acquired portfolio loan balances:

Acquired banks (T)

5,690,998

997,980

892,604

275,221

48,438

43,507

5,966,219

(U)

1,046,418

936,111

Acquired portfolio loan balances less loan marks

$

5,461,918

$

965,851

$

863,245

$

133,093

$

26,043

$

24,927

$

5,595,011

$

991,894

$

888,172

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

(S) Represents a portion of total commercial real estate loans of $3.309 billion as of June 30, 2017.

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

(U) Actual principal balances acquired.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Year-to-Date

Jun 30,

2017

Mar 31,2017

Dec 31,2016

Sep 30,2016

Jun 30,2016

Jun 30,2017

Jun 30,2016

Asset Quality

Nonaccrual loans

$

30,517

$

24,360

$

31,642

$

43,451

$

29,547

$

30,517

$

29,547

Accruing loans 90 or more days past due

1,613

880

956

399

6,822

1,613

6,822

Total nonperforming loans

32,130

25,240

32,598

43,850

36,369

32,130

36,369

Repossessed assets

16

261

241

36

84

16

84

Other real estate

15,472

15,698

15,463

16,280

15,677

15,472

15,677

Total nonperforming assets

$

47,618

$

41,199

$

48,302

$

60,166

$

52,130

$

47,618

$

52,130

Nonperforming assets:

Commercial and industrial (includes energy)

$

25,628

$

18,743

$

24,537

$

26,848

$

16,822

$

25,628

$

16,822

Construction, land development and other land loans

1,572

1,461

1,766

1,711

1,606

1,572

1,606

1-4 family residential (includes home equity)

4,156

4,070

4,119

4,450

5,016

4,156

5,016

Commercial real estate (includes multi-family residential)

15,454

16,235

17,167

26,680

26,651

15,454

26,651

Agriculture (includes farmland)

676

534

542

248

1,682

676

1,682

Consumer and other

132

156

171

229

353

132

353

Total

$

47,618

$

41,199

$

48,302

$

60,166

$

52,130

$

47,618

$

52,130

Number of loans/properties

121

139

158

158

166

121

166

Allowance for credit losses at end of period

$

83,783

$

84,095

$

85,326

$

85,585

$

83,826

$

83,783

$

83,826

Net charge-offs:

Commercial and industrial (includes energy)

$

2,531

$

3,495

$

3,161

$

(107)

$

4,109

$

6,026

$

8,505

Construction, land development and other land loans

(60)

(65)

(1,922)

(368)

(25)

(125)

(211)

1-4 family residential (includes home equity)

95

(95)

(82)

48

(78)

(48)

Commercial real estate (includes multi-family residential)

133

41

(1)

197

133

256

Agriculture (includes farmland)

(29)

(65)

305

(45)

(655)

(94)

6,307

Consumer and other

525

503

756

714

2,340

1,028

2,749

Total

$

3,062

$

3,906

$

2,259

$

241

$

5,888

$

6,968

$

17,558

Asset Quality Ratios

Nonperforming assets to average interest-earning assets

0.24

%

0.21

%

0.25

%

0.32

%

0.27

%

0.24

%

0.27

%

Nonperforming assets to loans and other real estate

0.48

%

0.42

%

0.50

%

0.63

%

0.54

%

0.48

%

0.54

%

Net charge-offs to average loans (annualized)

0.13

%

0.16

%

0.09

%

0.01

%

0.24

%

0.14

%

0.36

%

Allowance for credit losses to total loans

0.85

%

0.86

%

0.89

%

0.90

%

0.87

%

0.85

%

0.87

%

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

0.93

%

0.96

%

1.00

%

1.03

%

1.01

%

0.93

%

1.01

%

Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

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

Consolidated Financial Highlights

NOTES TO SELECTED FINANCIAL DATA

Prosperity's management uses certain non−GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity, the tangible equity to tangible assets ratio and the efficiency ratio, excluding net gains and losses on the sale of assets and securities, for internal planning and forecasting purposes. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20 and 310-30). Prosperity has included information below relating to these non-GAAP financial measures for the applicable periods presented.

Three Months Ended

Year-to-Date

Jun 30, 2017

Mar 31, 2017

Dec 31, 2016

Sep 30, 2016

Jun 30, 2016

Jun 30, 2017

Jun 30, 2016

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

Net income

$

68,554

$

68,565

$

68,793

$

68,651

$

68,071

$

137,119

$

137,022

Average shareholders' equity

$

3,725,789

$

3,678,999

$

3,632,402

$

3,582,767

$

3,537,254

$

3,702,527

$

3,526,126

Less: Average goodwill and other intangible assets

(1,943,802)

(1,945,607)

(1,947,232)

(1,947,208)

(1,949,510)

(1,944,700)

(1,948,746)

Average tangible shareholders' equity

$

1,781,987

$

1,733,392

$

1,685,170

$

1,635,559

$

1,587,744

$

1,757,827

$

1,577,380

Return on average tangible common equity (F)

15.39

%

15.82

%

16.33

%

16.79

%

17.15

%

15.60

%

17.37

%

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

Shareholders' equity

$

3,736,188

$

3,689,082

$

3,642,311

$

3,594,812

$

3,544,584

$

3,736,188

$

3,544,584

Less: Goodwill and other intangible assets

(1,942,995)

(1,944,714)

(1,946,629)

(1,948,359)

(1,948,312)

(1,942,995)

(1,948,312)

Tangible shareholders' equity

$

1,793,193

$

1,744,368

$

1,695,682

$

1,646,453

$

1,596,272

$

1,793,193

$

1,596,272

Period end shares outstanding

69,488

69,480

69,491

69,478

69,480

69,488

69,480

Tangible book value per share:

$

25.81

$

25.11

$

24.40

$

23.70

$

22.97

$

25.81

$

22.97

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

Tangible shareholders' equity

$

1,793,193

$

1,744,368

$

1,695,682

$

1,646,453

$

1,596,272

$

1,793,193

$

1,596,272

Total assets

$

22,296,543

$

22,477,419

$

22,331,072

$

21,404,044

$

21,796,310

$

22,296,543

$

21,796,310

Less: Goodwill and other intangible assets

(1,942,995)

(1,944,714)

(1,946,629)

(1,948,359)

(1,948,312)

(1,942,995)

(1,948,312)

Tangible assets

$

20,353,548

$

20,532,705

$

20,384,443

$

19,455,685

$

19,847,998

$

20,353,548

$

19,847,998

Period end tangible equity to period end tangible assets ratio:

8.81

%

8.50

%

8.32

%

8.46

%

8.04

%

8.81

%

8.04

%

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

Allowance for credit losses

$

83,783

$

84,095

$

85,326

$

85,585

$

83,826

$

83,783

$

83,826

Total loans

$

9,864,019

$

9,739,253

$

9,622,060

$

9,548,314

$

9,650,008

$

9,864,019

$

9,650,008

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

$

888,172

$

991,894

$

1,107,293

$

1,230,466

$

1,373,110

$

888,172

$

1,373,110

Total loans less acquired loans

$

8,975,847

$

8,747,359

$

8,514,767

$

8,317,848

$

8,276,898

$

8,975,847

$

8,276,898

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

0.93

%

0.96

%

1.00

%

1.03

%

1.01

%

0.93

%

1.01

%

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

Noninterest expense

$

76,442

$

78,062

$

79,148

$

79,476

$

79,235

$

154,504

$

159,763

Net interest income

$

152,231

$

152,435

$

153,832

$

154,064

$

158,467

$

304,666

$

324,724

Noninterest income

27,780

30,824

29,475

29,684

28,473

58,604

59,266

Less: net (loss) gain on sale of assets

(3,783)

1,759

475

37

332

(2,024)

1,352

Less: gain on sale of securities

3,270

3,270

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

28,293

29,065

29,000

29,647

28,141

57,358

57,914

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

$

180,524

$

181,500

$

182,832

$

183,711

$

186,608

$

362,024

$

382,638

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

42.34

%

43.01

%

43.29

%

43.26

%

42.46

%

42.68

%

41.75

%

View original content with multimedia:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-second-quarter-2017-earnings-300494263.html

SOURCE Prosperity Bancshares, Inc.

Categories

Press Releases

Next Articles