Upgrade to SI Premium - Free Trial

Prosperity Bancshares, Inc.® Reports Second Quarter 2018 Earnings

July 25, 2018 6:30 AM

HOUSTON, July 25, 2018 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended June 30, 2018 of $81.597 million, an increase of $13.043 million or 19.0% compared with $68.554 million for the same period in 2017. Net income per diluted common share increased 18.2% to $1.17 compared with $0.99 for the same period in 2017. Additionally, loans increased 5.4% (annualized) during the second quarter of 2018 and nonperforming assets remain low at 0.16% of second quarter average interest-earning assets.

"For the second quarter of 2018, we showed impressive returns on second quarter average tangible common equity of 16.48% annualized and on second quarter average assets of 1.44% annualized," said David Zalman, Prosperity's Chairman and Chief Executive Officer.

"The Texas economy continues with vibrant growth helped by the diversity of businesses, no state income tax, a political climate friendly toward business and a strong tailwind from an ever improving energy industry. In fact, Texas was recently named the Top State for Business in America by CNBC. The Oklahoma economy is also boosted by its low state income tax, the improving energy industry and a 3.9% unemployment rate for June 2018," continued Zalman.

"The Dallas Federal Reserve Bank projects 3.0% job growth for Texas in 2018, or 370,000 new jobs. Houston is making a comeback with an expected 3.7% job growth in 2018, or 113,000 new jobs. Unemployment rates remain low in Texas and business continues to expand. The Houston Port Authority reported that they are busier than they have ever been, processing 9,200 trucks in one day, and continue to purchase additional equipment, docks and cranes. Further, car sales increased approximately 6.0% in Texas and more in Houston," added Zalman.

"Overall, we continue to see positive customer sentiment with the reductions in income taxes and in government oversight and regulatory burden. Business people continue to tell me that for the first time in a number of years, they are able to spend their time growing their businesses," stated Zalman.

"I would like to thank all of our customers, associates, directors and shareholders for helping make such a successful Bank. Prosperity Bank was rated by Forbes as one of the Best Banks In America again for 2018, and is the only Texas-based bank in the Top 10. The Bank has been rated in the Top 10 for five consecutive years and was the highest rated Texas-based bank for the past five years," concluded Zalman.

Results of Operations for the Three Months Ended June 30, 2018

Net income was $81.597 million(2) for the three months ended June 30, 2018 compared with $68.554 million(3) for the same period in 2017, an increase of $13.043 million or 19.0%. Net income per diluted common share was $1.17 for the three months ended June 30, 2018 compared with $0.99 for the same period in 2017, an increase of 18.2%. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended June 30, 2018 were 1.44%, 8.33% and 16.48%(1), respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 43.95%(1) for the three months ended June 30, 2018.

Net interest income before provision for credit losses for the three months ended June 30, 2018 was $161.803 million compared with $152.231 million during the same period in 2017, an increase of $9.572 million or 6.3%. This change was primarily due to higher loan and investment yields and an increase in loan balances, partially offset by higher deposit rates. Linked quarter net interest income before provision for credit losses increased $8.580 million or 5.6% to $161.803 million compared with $153.223 million during the three months ended March 31, 2018. This increase was primarily due to higher loan yield and an increase in loan discount accretion, partially offset by higher deposit rates.

The net interest margin on a tax equivalent basis was 3.28% for the three months ended June 30, 2018 compared with 3.14% for the same period in 2017 and 3.16% for the three months ended March 31, 2018. The net interest margin for the three months ended June 30, 2018 was positively impacted by the collection of previously identified troubled assets.

Noninterest income was $28.371 million for the three months ended June 30, 2018 compared with $27.780 million for the same period in 2017, an increase of $591 thousand or 2.1%. On a linked quarter basis, noninterest income increased $433 thousand or 1.5% to $28.371 million compared with $27.938 million during the three months ended March 31, 2018.

Noninterest expense was $83.602 million for the three months ended June 30, 2018 compared with $76.442 million for the same period in 2017, an increase of $7.160 million or 9.4%. On a linked quarter basis, noninterest expense increased $3.548 million or 4.4% to $83.602 million compared with $80.054 million during the three months ended March 31, 2018. The change during both of these periods was due to an increase in salaries and benefits.

Results of Operations for the Six Months Ended June 30, 2018

Net income was $155.958 million(4) for the six months ended June 30, 2018 compared with $137.119 million(5) for the same period in 2017, an increase of $18.839 million or 13.7%. Net income per diluted common share was $2.23 for the six months ended June 30, 2018 compared with $1.97 for the same period in 2017, an increase of 13.2%. Annualized returns on average assets, average common equity and average tangible common equity for the six months ended June 30, 2018 were 1.38%, 8.01% and 15.96%(1), respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 44.07%(1) for the six months ended June 30, 2018.

Net interest income before provision for credit losses for the six months ended June 30, 2018 was $315.026 million compared with $304.666 million for the same period in 2017, an increase of $10.360 million or 3.4%. This change was primarily due to higher loan and investment yields and an increase in loan balances, partially offset by higher deposit rates.

The net interest margin on a tax equivalent basis for the six months ended June 30, 2018 was 3.22% compared with 3.17% for the same period in 2017.

Noninterest income was $56.309 million for the six months ended June 30, 2018 compared with $58.604 million for the same period in 2017, a decrease of $2.295 million or 3.9%. This change was primarily due to the net gain on sale of securities during the six months ended June 30, 2017, partially offset by the net loss on sale of assets during the same period.

Noninterest expense was $163.656 million for the six months ended June 30, 2018 compared with $154.504 million for the same period in 2017, an increase of $9.152 million or 5.9%. This change was primarily due to an increase in salaries and benefits.

__________

(1)

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

(2)

Includes purchase accounting adjustments of $3.921 million, net of tax, primarily comprised of loan discount accretion of $5.223 million for the three months ended June 30, 2018.

(3)

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.

(4)

Includes purchase accounting adjustments of $5.457 million, net of tax, primarily comprised of loan discount accretion of $7.549 million for the six months ended June 30, 2018.

(5)

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.

Balance Sheet Information

At June 30, 2018, Prosperity had $22.571 billion in total assets compared with $22.297 billion at June 30, 2017.

Loans at June 30, 2018 were $10.147 billion, an increase of $282.546 million or 2.9%, compared with $9.864 billion at June 30, 2017. Linked quarter loans increased $135.149 million or 1.3% (5.4% annualized) from $10.011 billion at March 31, 2018.

Deposits at June 30, 2018 were $16.979 billion, a decrease of $91.926 million or 0.5%, compared with $17.071 billion at June 30, 2017. Linked quarter deposits decreased $354.275 million or 2.0% from $17.333 billion at March 31, 2018. This change was partially due to seasonality.

Asset Quality

Nonperforming assets totaled $31.585 million or 0.16% of quarterly average interest-earning assets at June 30, 2018, compared with $47.618 million or 0.24% of quarterly average interest-earning assets at June 30, 2017, and $33.217 million or 0.17% of quarterly average interest-earning assets at March 31, 2018.

The allowance for credit losses was $84.964 million or 0.84% of total loans at June 30, 2018, $83.783 million or 0.85% of total loans at June 30, 2017 and $83.600 million or 0.84% of total loans at March 31, 2018. 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 0.89%(1) of remaining loans as of June 30, 2018, compared with 0.93%(1) at June 30, 2017 and 0.90%(1) at March 31, 2018.

The provision for credit losses was $4.000 million for the three months ended June 30, 2018 compared with $2.750 million for the three months ended June 30, 2017 and $9.000 million for the three months ended March 31, 2018. The provision for credit losses was $13.000 million for the six months ended June 30, 2018 compared with $5.425 million for the six months ended June 30, 2017.

Net charge-offs were $2.636 million for the three months ended June 30, 2018 compared with $3.062 million for the three months ended June 30, 2017 and $9.441 million for the three months ended March 31, 2018. Net charge-offs for the second quarter of 2018 were primarily comprised of one commercial and industrial loan and one commercial real estate loan. Net charge-offs were $12.077 million for the six months ended June 30, 2018 compared with $6.968 million for the six months ended June 30, 2017.

Dividend

Prosperity Bancshares, Inc. declared a third quarter cash dividend of $0.36 per share to be paid on October 1, 2018 to all shareholders of record as of September 15, 2018.

Conference Call

Prosperity's management team will host a conference call on Wednesday, July 25, 2018 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's second quarter 2018 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 9749565.

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

Prosperity Bancshares, Inc. ®

As of June 30, 2018, Prosperity Bancshares, Inc. ® is a $22.571 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, Debit Cards, 24 hour voice response banking, Trust and Wealth Management, Mortgage Services, Cash Management and Mobile Banking.

As of June 30, 2018, Prosperity operated 242 full-service banking locations: 65 in the Houston area, including The Woodlands; 29 in the South Texas area including Corpus Christi and Victoria; 33 in the Dallas/Fort Worth area; 22 in the East Texas area; 29 in the Central Texas area including Austin and San Antonio; 34 in the West Texas area including Lubbock, Midland-Odessa and Abilene; 16 in the Bryan/College Station area, 6 in the Central Oklahoma area and 8 in the Tulsa, Oklahoma area.

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

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity's management on the conference call may contain, forward-looking statements within the meaning of the securities laws. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries. These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties, many of which are outside of Prosperity's control, which may cause actual results to differ materially from those expressed or implied by the forward-looking statements. These risks and uncertainties include but are not limited to whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity's securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate, interest rate and commodity price fluctuations; and weather. These and various other factors are discussed in Prosperity Bancshares' Annual Report on Form 10-K for the year ended December 31, 2017 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 -

Keller

Westheimer

Taft

Bryan

Roanoke

West University

Yoakum

Bryan-29th Street

Stockyards

Woodcreek

Yorktown

Bryan-East

Bryan-North

Other Dallas/Fort Worth Area

Katy -

West Texas Area -

Caldwell

Locations -

Cinco Ranch

Abilene -

College Station

Arlington

Katy-Spring Green

Antilley Road

Crescent Point

Azle

Barrow Street

Hearne

Ennis

The Woodlands -

Cypress Street

Huntsville

Gainesville

The Woodlands-College Park

Judge Ely

Madisonville

Glen Rose

The Woodlands-I-45

Mockingbird

Navasota

Granbury

The Woodlands-Research Forest

New Waverly

Mesquite

Lubbock -

Rock Prairie

Muenster

Other Houston Area

4th Street

Southwest Parkway

Sanger

Locations -

66th Street

Tower Point

Waxahachie

Angleton

82nd Street

Wellborn Road

Weatherford

Bay City

86th Street

Beaumont

98th Street

Central Texas Area -

East Texas Area -

Cleveland

Avenue Q

Austin -

Athens

East Bernard

North University

Allandale

Blooming Grove

El Campo

Texas Tech Student Union

Cedar Park

Canton

Dayton

Congress

Carthage

Galveston

Midland -

Lakeway

Corsicana

Groves

Wadley

Liberty Hill

Crockett

Hempstead

Wall Street

Northland

Eustace

Hitchcock

Oak Hill

Gilmer

Liberty

Odessa -

Research Blvd

Grapeland

Magnolia

Grandview

Westlake

Gun Barrel City

Magnolia Parkway

Grant

Jacksonville

Mont Belvieu

Kermit Highway

Other Central Texas Area

Kerens

Nederland

Parkway

Locations -

Longview

Needville

Bastrop

Mount Vernon

Rosenberg

Other West Texas Area

Canyon Lake

Palestine

Shadow Creek

Locations -

Dime Box

Rusk

Spring

Big Spring

Dripping Springs

Seven Points

Tomball

Brownfield

Elgin

Teague

Waller

Brownwood

Flatonia

Tyler-Beckham

West Columbia

Cisco

Georgetown

Tyler-South Broadway

Wharton

Comanche

Gruene

Tyler-University

Winnie

Early

Kingsland

Winnsboro

Wirt

Floydada

La Grange

Gorman

Lexington

Houston Area -

South Texas Area -

Levelland

New Braunfels

Houston -

Corpus Christi -

Littlefield

Pleasanton

Aldine

Calallen

Merkel

Round Rock

Alief

Carmel

Plainview

San Antonio

Bellaire

Northwest

San Angelo

Schulenburg

Beltway

Saratoga

Slaton

Seguin

Clear Lake

Timbergate

Snyder

Smithville

Copperfield

Water Street

Thorndale

Cypress

Oklahoma

Weimar

Downtown

Victoria -

Central Oklahoma Area-

Eastex

Victoria Main

Oklahoma City -

Dallas/Fort Worth Area -

Fairfield

Victoria-Navarro

23rd Street

Dallas -

First Colony

Victoria-North

Expressway

Abrams Centre

Fry Road

I-240

Balch Springs

Gessner

Other South Texas Area

Memorial

Camp Wisdom

Gladebrook

Locations -

Cedar Hill

Grand Parkway

Alice

Other Central Oklahoma Area

Frisco

Heights

Aransas Pass

Locations -

Frisco-West

Highway 6 West

Beeville

Edmond

Kiest

Little York

Colony Creek

Norman

McKinney

Medical Center

Cuero

McKinney-Stonebridge

Memorial Drive

Edna

Tulsa Area-

Midway

Northside

Goliad

Tulsa -

Plano

Pasadena

Gonzales

Garnett

Preston Forest

Pecan Grove

Hallettsville

Harvard

Preston Road

Pin Oak

Kingsville

Memorial

Red Oak

River Oaks

Mathis

Sheridan

Sachse

Sugar Land

Padre Island

S. Harvard

The Colony

SW Medical Center

Palacios

Utica Tower

Turtle Creek

Tanglewood

Port Lavaca

Yale

Westmoreland

The Plaza

Portland

Uptown

Rockport

Other Tulsa Area Locations -

Fort Worth -

Waugh Drive

Sinton

Owasso

Haltom City

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Jun 30, 2017

Balance Sheet Data (at period end)

Loans

$

10,146,565

$

10,011,416

$

10,020,773

$

9,911,202

$

9,864,019

Investment securities(A)

9,620,614

9,710,254

9,672,116

9,410,522

9,582,195

Federal funds sold

577

469

697

1,007

757

Allowance for credit losses

(84,964)

(83,600)

(84,041)

(86,812)

(83,783)

Cash and due from banks

274,902

243,514

391,616

302,469

321,958

Goodwill

1,900,845

1,900,845

1,900,845

1,900,845

1,900,845

Core deposit intangibles, net

35,773

37,274

38,842

40,464

42,150

Other real estate owned

10,316

10,538

11,152

14,512

15,472

Fixed assets, net

255,465

257,057

257,065

256,011

256,511

Other assets

410,647

384,547

378,227

393,043

396,419

Total assets

$

22,570,740

$

22,472,314

$

22,587,292

$

22,143,263

$

22,296,543

Noninterest-bearing deposits

$

5,657,589

$

5,707,994

$

5,623,322

$

5,465,474

$

5,397,293

Interest-bearing deposits

11,321,015

11,624,885

12,198,138

11,442,002

11,673,237

Total deposits

16,978,604

17,332,879

17,821,460

16,907,476

17,070,530

Other borrowings

1,254,849

820,079

505,223

960,365

1,035,506

Securities sold under repurchase agreements

293,039

339,576

324,154

334,621

346,324

Other liabilities

108,796

103,635

112,301

159,443

107,995

Total liabilities

18,635,288

18,596,169

18,763,138

18,361,905

18,560,355

Shareholders' equity(B)

3,935,452

3,876,145

3,824,154

3,781,358

3,736,188

Total liabilities and equity

$

22,570,740

$

22,472,314

$

22,587,292

$

22,143,263

$

22,296,543

(A)

Includes $436, $57, ($143), $1,635 and $2,871 in unrealized gains (losses) on available for sale securities for the quarterly periods ended June 30, 2018, March 31, 2018, December 31, 2017, September 30, 2017 and June 30, 2017, respectively.

(B)

Includes $345, $45, ($113), $1,063 and $1,866 in after-tax unrealized gains (losses) on available for sale securities for the quarterly periods ended June 30, 2018, March 31, 2018, December 31, 2017, September 30, 2017 and June 30, 2017, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Year-to-Date

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Jun 30,

2017

Jun 30, 2018

Jun 30, 2017

Income Statement Data

Interest income:

Loans

$

128,445

$

116,246

$

120,086

$

121,567

$

114,975

$

244,691

$

226,685

Securities(C)

55,577

54,457

51,510

50,610

52,912

110,034

106,069

Federal funds sold and other earning assets

299

315

243

242

160

614

343

Total interest income

184,321

171,018

171,839

172,419

168,047

355,339

333,097

Interest expense:

Deposits

16,061

14,472

12,587

12,376

11,441

30,533

21,349

Other borrowings

6,046

2,973

2,852

3,540

4,040

9,019

6,516

Securities sold under repurchase agreements

411

350

350

356

335

761

566

Total interest expense

22,518

17,795

15,789

16,272

15,816

40,313

28,431

Net interest income

161,803

153,223

156,050

156,147

152,231

315,026

304,666

Provision for credit losses

4,000

9,000

2,000

6,900

2,750

13,000

5,425

Net interest income after provision for credit losses

157,803

144,223

154,050

149,247

149,481

302,026

299,241

Noninterest income:

Nonsufficient funds (NSF) fees

7,828

7,827

8,110

8,350

7,805

15,655

15,894

Credit card, debit card and ATM card income

6,335

5,961

6,211

6,075

6,186

12,296

12,139

Service charges on deposit accounts

5,150

5,275

5,250

5,251

5,405

10,425

10,826

Trust income

2,251

2,728

2,734

2,040

2,271

4,979

4,426

Mortgage income

1,109

763

826

854

1,107

1,872

2,373

Brokerage income

687

625

574

461

427

1,312

915

Bank owned life insurance income

1,317

1,311

1,347

1,366

1,364

2,628

2,717

Net (loss) gain on sale of assets

(44)

41

62

(3,783)

(44)

(2,024)

Net (loss) gain on sale of securities

(13)

3,270

(13)

3,270

Other noninterest income

3,751

3,448

4,127

4,350

3,728

7,199

8,068

Total noninterest income

28,371

27,938

29,220

28,809

27,780

56,309

58,604

Noninterest expense:

Salaries and benefits

53,360

50,399

48,756

47,866

47,343

103,759

95,787

Net occupancy and equipment

5,692

5,609

5,748

5,691

5,460

11,301

10,963

Credit and debit card, data processing and software amortization

4,356

4,448

4,423

4,506

4,216

8,804

8,301

Regulatory assessments and FDIC insurance

3,575

3,575

3,759

3,455

3,548

7,150

7,097

Core deposit intangibles amortization

1,501

1,568

1,622

1,686

1,719

3,069

3,634

Depreciation

3,054

3,033

3,011

3,050

3,051

6,087

6,154

Communications

2,606

2,580

2,608

2,618

2,664

5,186

5,366

Other real estate expense

83

89

181

110

128

172

223

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

10

122

2,978

(140)

(71)

132

(81)

Other noninterest expense

9,365

8,631

8,002

8,667

8,384

17,996

17,060

Total noninterest expense

83,602

80,054

81,088

77,509

76,442

163,656

154,504

Income before income taxes

102,572

92,107

102,182

100,547

100,819

194,679

203,341

Provision for income taxes

20,975

17,746

35,044

32,639

32,265

38,721

66,222

Net income available to common shareholders

$

81,597

$

74,361

$

67,138

$

67,908

$

68,554

$

155,958

$

137,119

(C)

Interest income on securities was reduced by net premium amortization of $7,753, $8,450, $9,521, $10,115 and $9,403 for the three-month periods ended June 30, 2018, March 31, 2018, December 31, 2017, September 30, 2017 and June 30, 2017, respectively, and $16,203 and $19,286 for the six-month periods ended June 30, 2018 and June 30, 2017, 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

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Jun 30, 2017

Jun 30, 2018

Jun 30, 2017

Profitability

Net income (D) (E)

$

81,597

$

74,361

$

67,138

$

67,908

$

68,554

$

155,958

$

137,119

Basic earnings per share

$

1.17

$

1.07

$

0.97

$

0.98

$

0.99

$

2.23

$

1.97

Diluted earnings per share

$

1.17

$

1.07

$

0.97

$

0.98

$

0.99

$

2.23

$

1.97

Return on average assets (F)

1.44

%

1.32

%

1.20

%

1.22

%

1.22

%

1.38

%

1.22

%

Return on average common equity (F)

8.33

%

7.69

%

7.04

%

7.20

%

7.36

%

8.01

%

7.41

%

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

16.48

%

15.43

%

14.31

%

14.83

%

15.39

%

15.96

%

15.60

%

Tax equivalent net interest margin (D) (E) (H)

3.28

%

3.16

%

3.20

%

3.22

%

3.14

%

3.22

%

3.17

%

Efficiency ratio (G) (I)

43.95

%

44.19

%

43.78

%

41.92

%

42.34

%

44.07

%

42.68

%

Liquidity and Capital Ratios

Equity to assets

17.44

%

17.25

%

16.93

%

17.08

%

16.76

%

17.44

%

16.76

%

Common equity tier 1 capital

15.65

%

15.31

%

15.08

%

15.10

%

14.80

%

15.65

%

14.80

%

Tier 1 risk-based capital

15.65

%

15.31

%

15.08

%

15.10

%

14.80

%

15.65

%

14.80

%

Total risk-based capital

16.32

%

15.97

%

15.74

%

15.81

%

15.49

%

16.32

%

15.49

%

Tier 1 leverage capital

9.68

%

9.40

%

9.31

%

9.15

%

8.82

%

9.68

%

8.82

%

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

9.69

%

9.44

%

9.13

%

9.11

%

8.81

%

9.69

%

8.81

%

Other Data

Weighted-average shares used in computing earnings per common share

Basic

69,839

69,768

69,484

69,485

69,487

69,803

69,483

Diluted

69,839

69,768

69,484

69,485

69,487

69,803

69,484

Period end shares outstanding

69,838

69,819

69,491

69,484

69,488

69,838

69,488

Cash dividends paid per common share

$

0.3600

$

0.3600

$

0.3600

$

0.3400

$

0.3400

$

0.7200

$

0.6800

Book value per common share

$

56.35

$

55.52

$

55.03

$

54.42

$

53.77

$

56.35

$

53.77

Tangible book value per common share (G)

$

28.62

$

27.76

$

27.12

$

26.48

$

25.81

$

28.62

$

25.81

Common Stock Market Price

High

$

76.92

$

79.20

$

73.00

$

66.75

$

71.97

$

79.20

$

77.87

Low

$

67.30

$

68.95

$

61.95

$

55.84

$

61.29

$

67.30

$

61.29

Period end closing price

$

68.36

$

72.63

$

70.07

$

65.73

$

64.24

$

68.36

$

64.24

Employees – FTE

3,044

3,027

3,017

2,993

3,037

3,044

3,037

Number of banking centers

242

242

242

243

243

242

243

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

Three Months Ended

Year-to-Date

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Jun 30, 2017

Jun 30, 2018

Jun 30, 2017

Loan discount accretion

ASC 310-20

$1,452

$1,640

$2,462

$6,361

$2,755

$3,092

$6,025

ASC 310-30

$3,771

$686

$2,334

$1,525

$1,716

$4,457

$3,199

Securities net amortization

$366

$477

$598

$667

$745

$843

$1,597

Time deposits amortization

$53

$53

$39

$40

$39

$106

$138

(E)

Using effective tax rate of 20.4%, 19.3%, 34.3%, 32.5% and 32.0% for the three-month periods ended June 30, 2018, March 31, 2018, December 31, 2017, September 30, 2017 and June 30, 2017, respectively, and 19.9% and 32.6% for the six-month periods ended June 30, 2018 and June 30, 2017, 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 to the nearest GAAP financial measure.

(H)

Net interest margin for all periods presented is based on average balances on an actual 365 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, 2018

Mar 31, 2018

Jun 30, 2017

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

$

10,044,064

$

128,445

5.13%

$

9,990,319

$

116,246

4.72%

$

9,797,793

$

114,975

4.71%

Investment securities

9,770,963

55,577

2.28%

(K)

9,742,601

54,457

2.27%

(K)

9,817,781

52,912

2.16%

(K)

Federal funds sold and other earning assets

79,947

299

1.50%

81,779

315

1.56%

84,497

160

0.76%

Total interest-earning assets

19,894,974

184,321

3.72%

19,814,699

171,018

3.50%

19,700,071

168,047

3.42%

Allowance for credit losses

(84,285)

(81,983)

(84,100)

Noninterest-earning assets

2,809,197

2,823,785

2,838,242

Total assets

$

22,619,886

$

22,556,501

$

22,454,213

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

3,971,356

$

4,983

0.50%

$

4,392,230

$

5,063

0.47%

$

3,749,395

$

2,748

0.29%

Savings and money market deposits

5,342,323

6,709

0.50%

5,478,411

5,242

0.39%

5,520,346

4,827

0.35%

Certificates and other time deposits

2,094,065

4,369

0.84%

2,168,951

4,167

0.78%

2,296,425

3,866

0.68%

Other borrowings

1,272,032

6,046

1.91%

731,500

2,973

1.65%

1,460,238

4,040

1.11%

Securities sold under repurchase agreements

300,471

411

0.55%

327,136

350

0.43%

324,804

335

0.41%

Total interest-bearing liabilities

12,980,247

22,518

0.70%

(L)

13,098,228

17,795

0.55%

(L)

13,351,208

15,816

0.48%

(L)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,646,114

5,510,320

5,290,142

Other liabilities

75,161

81,414

87,074

Total liabilities

18,701,522

18,689,962

18,728,424

Shareholders' equity

3,918,364

3,866,539

3,725,789

Total liabilities and shareholders' equity

$

22,619,886

$

22,556,501

$

22,454,213

Net interest income and margin

$

161,803

3.26%

$

153,223

3.14%

$

152,231

3.10%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

903

941

1,989

Net interest income and margin (tax equivalent basis)

$

162,706

3.28%

$

154,164

3.16%

$

154,220

3.14%

(J)

Annualized and based on an actual 365 day basis.

(K)

Yield on securities was impacted by net premium amortization of $7,753, $8,450 and $9,403 for the three-month periods ended June 30, 2018, March 31, 2018 and June 30, 2017, respectively.

(L)

Total cost of funds, including noninterest bearing deposits, was 0.48%, 0.39% and 0.34% for the three months ended June 30, 2018, March 31, 2018 and June 30, 2017, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Year-to-Date

Jun 30, 2018

Jun 30, 2017

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(M)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(M)

Interest-Earning Assets:

Loans

$

10,017,340

$

244,691

4.93%

$

9,720,763

$

226,685

4.70%

Investment securities

9,756,861

110,034

2.27%

(N)

9,842,498

106,069

2.17%

(N)

Federal funds sold and other earning assets

80,858

614

1.53%

82,336

343

0.84%

Total interest-earning assets

19,855,059

355,339

3.61%

19,645,597

333,097

3.42%

Allowance for credit losses

(83,140)

(84,566)

Noninterest-earning assets

2,816,449

2,857,010

Total assets

$

22,588,368

$

22,418,041

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

4,180,631

$

10,046

0.48%

$

3,941,759

$

5,335

0.27%

Savings and money market deposits

5,409,991

11,951

0.45%

5,528,803

8,414

0.31%

Certificates and other time deposits

2,131,301

8,536

0.81%

2,331,446

7,600

0.66%

Other borrowings

1,003,259

9,019

1.81%

1,292,748

6,516

1.02%

Securities sold under repurchase agreements

313,730

761

0.49%

316,167

566

0.36%

Total interest-bearing liabilities

13,038,912

40,313

0.62%

(O)

13,410,923

28,431

0.43%

(O)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,578,592

5,215,491

Other liabilities

78,270

89,100

Total liabilities

18,695,774

18,715,514

Shareholders' equity

3,892,594

3,702,527

Total liabilities and shareholders' equity

$

22,588,368

$

22,418,041

Net interest income and margin

$

315,026

3.20%

$

304,666

3.13%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

1,844

3,984

Net interest income and margin (tax equivalent basis)

$

316,870

3.22%

$

308,650

3.17%

(M)

Annualized and based on an actual 365 day basis.

(N)

Yield on securities was impacted by net premium amortization of $16,203 and $19,286 for the six-month periods ended June 30, 2018 and 2017, respectively.

(O)

Total cost of funds, including noninterest bearing deposits, was 0.44% and 0.31% for the six-month periods ended June 30, 2018 and 2017, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Jun 30, 2017

YIELD TREND (P)

Interest-Earning Assets:

Loans

5.13

%

4.72

%

4.79

%

4.88

%

4.71

%

Investment securities (Q)

2.28

%

2.27

%

2.15

%

2.11

%

2.16

%

Federal funds sold and other earning assets

1.50

%

1.56

%

1.06

%

1.24

%

0.76

%

Total interest-earning assets

3.72

%

3.50

%

3.48

%

3.51

%

3.42

%

Interest-Bearing Liabilities:

Interest-bearing demand deposits

0.50

%

0.47

%

0.35

%

0.33

%

0.29

%

Savings and money market deposits

0.50

%

0.39

%

0.36

%

0.37

%

0.35

%

Certificates and other time deposits

0.84

%

0.78

%

0.75

%

0.72

%

0.68

%

Other borrowings

1.91

%

1.65

%

1.27

%

1.28

%

1.11

%

Securities sold under repurchase agreements

0.55

%

0.43

%

0.41

%

0.41

%

0.41

%

Total interest-bearing liabilities

0.70

%

0.55

%

0.49

%

0.50

%

0.48

%

Net Interest Margin

3.26

%

3.14

%

3.16

%

3.18

%

3.10

%

Net Interest Margin (tax equivalent)

3.28

%

3.16

%

3.20

%

3.22

%

3.14

%

(P)

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

(Q)

Yield on securities was impacted by net premium amortization of $7,753, $8,450, $9,521, $10,115 and $9,403 for the three-month periods ended June 30, 2018, March 31, 2018, December 31, 2017, September 30, 2017 and June 30, 2017, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Jun 30, 2017

Balance Sheet Averages

Loans

$

10,044,064

$

9,990,319

$

9,955,145

$

9,888,922

$

9,797,793

Investment securities

9,770,963

9,742,601

9,521,081

9,526,215

9,817,781

Federal funds sold and other earning assets

79,947

81,779

91,257

77,337

84,497

Total interest-earning assets

19,894,974

19,814,699

19,567,483

19,492,474

19,700,071

Allowance for credit losses

(84,285)

(81,983)

(84,465)

(84,047)

(84,100)

Cash and due from banks

234,856

269,917

257,462

225,574

228,518

Goodwill

1,900,845

1,900,845

1,900,845

1,900,845

1,900,845

Core deposit intangibles, net

36,550

38,064

39,650

41,314

42,957

Other real estate

10,386

10,758

14,177

15,262

15,871

Fixed assets, net

256,281

257,465

256,657

256,809

257,229

Other assets

370,279

346,736

365,173

362,048

392,822

Total assets

$

22,619,886

$

22,556,501

$

22,316,982

$

22,210,279

$

22,454,213

Noninterest-bearing deposits

$

5,646,114

$

5,510,320

$

5,598,345

$

5,361,362

$

5,290,142

Interest-bearing demand deposits

3,971,356

4,392,230

3,787,421

3,601,116

3,749,395

Savings and money market deposits

5,342,323

5,478,411

5,530,158

5,658,569

5,520,346

Certificates and other time deposits

2,094,065

2,168,951

2,225,555

2,270,114

2,296,425

Total deposits

17,053,858

17,549,912

17,141,479

16,891,161

16,856,308

Other borrowings

1,272,032

731,500

891,396

1,099,583

1,460,238

Securities sold under repurchase agreements

300,471

327,136

337,690

344,177

324,804

Other liabilities

75,161

81,414

129,533

102,046

87,074

Shareholders' equity

3,918,364

3,866,539

3,816,884

3,773,312

3,725,789

Total liabilities and equity

$

22,619,886

$

22,556,501

$

22,316,982

$

22,210,279

$

22,454,213

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Jun 30, 2017

Period End Balances

Loan Portfolio

Commercial and industrial

$

1,168,892

11.5

%

$

1,148,980

11.5

%

$

1,179,364

11.8

%

$

1,180,570

11.9

%

$

1,201,748

12.2

%

Construction, land development and other land loans

1,542,771

15.2

%

1,502,393

15.0

%

1,509,137

15.1

%

1,453,535

14.7

%

1,383,539

14.0

%

1-4 family residential

2,418,021

23.8

%

2,438,224

24.4

%

2,454,548

24.5

%

2,449,051

24.7

%

2,432,348

24.7

%

Home equity

277,447

2.7

%

284,339

2.8

%

285,312

2.8

%

284,076

2.9

%

283,729

2.9

%

Commercial real estate (includes multi-family residential)

3,405,466

33.6

%

3,330,860

33.3

%

3,315,627

33.1

%

3,295,001

33.2

%

3,309,227

33.5

%

Agriculture (includes farmland)

709,617

7.0

%

671,319

6.7

%

690,118

6.9

%

692,516

7.0

%

699,228

7.1

%

Consumer and other

271,724

2.7

%

259,896

2.6

%

286,121

2.8

%

264,626

2.7

%

266,385

2.7

%

Energy

352,627

3.5

%

375,405

3.7

%

300,546

3.0

%

291,827

2.9

%

287,815

2.9

%

Total loans

$

10,146,565

$

10,011,416

$

10,020,773

$

9,911,202

$

9,864,019

Deposit Types

Noninterest-bearing DDA

$

5,657,589

33.3

%

$

5,707,994

32.9

%

$

5,623,322

31.5

%

$

5,465,474

32.3

%

$

5,397,293

31.6

%

Interest-bearing DDA

3,808,694

22.4

%

4,106,255

23.7

%

4,501,394

25.3

%

3,645,754

21.6

%

3,702,910

21.7

%

Money market

3,153,261

18.6

%

3,062,999

17.7

%

3,200,763

18.0

%

3,273,110

19.4

%

3,451,803

20.2

%

Savings

2,311,795

13.6

%

2,314,112

13.3

%

2,300,450

12.9

%

2,264,959

13.4

%

2,240,126

13.1

%

Certificates and other time deposits

2,047,265

12.1

%

2,141,519

12.4

%

2,195,531

12.3

%

2,258,179

13.3

%

2,278,398

13.4

%

Total deposits

$

16,978,604

$

17,332,879

$

17,821,460

$

16,907,476

$

17,070,530

Loan to Deposit Ratio

59.8

%

57.8

%

56.2

%

58.6

%

57.8

%

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Construction Loans

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Jun 30, 2017

Single family residential construction

$

426,767

27.6

%

$

417,302

27.7

%

$

388,966

25.7

%

$

386,891

26.6

%

$

410,164

29.6

%

Land development

88,562

5.7

%

88,609

5.9

%

86,122

5.7

%

77,202

5.3

%

79,641

5.8

%

Raw land

134,906

8.7

%

128,771

8.5

%

131,022

8.7

%

191,563

13.1

%

200,122

14.4

%

Residential lots

118,759

7.7

%

113,813

7.6

%

117,080

7.7

%

128,109

8.8

%

130,919

9.4

%

Commercial lots

92,283

6.0

%

91,653

6.1

%

91,624

6.1

%

113,692

7.8

%

83,104

6.0

%

Commercial construction and other

683,255

44.3

%

664,437

44.2

%

696,763

46.1

%

558,649

38.4

%

482,347

34.8

%

Net unaccreted discount

(1,761)

(2,192)

(2,440)

(2,571)

(2,758)

Total construction loans

$

1,542,771

$

1,502,393

$

1,509,137

$

1,453,535

$

1,383,539

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of June 30, 2018

Houston

Dallas

Austin

OK City

Tulsa

Other (R)

Total

Collateral Type

Shopping center/retail

$

294,035

$

71,423

$

30,635

$

15,493

$

31,704

$

142,789

$

586,079

Commercial and industrial buildings

136,002

25,125

11,383

13,997

22,052

76,436

284,995

Office buildings

79,208

117,718

25,639

42,675

10,740

70,235

346,215

Medical buildings

31,018

8,414

40

5,511

10,824

62,411

118,218

Apartment buildings

39,579

36,669

18,807

10,018

5,060

58,896

169,029

Hotel

38,198

54,229

16,992

32,469

99,709

241,597

Other

48,763

11,691

18,737

11,441

15,971

61,316

167,919

Total

$

666,803

$

325,269

$

122,233

$

131,604

$

96,351

$

571,792

$

1,914,052

(S)

Acquired Loans

Acquired Loans Accounted for

Under ASC 310-20

Acquired Loans Accounted for

Under ASC 310-30

Total Loans Accounted for

Under ASC 310-20 and 310-30

Balance at

Acquisition

Date

Balance at

Mar 31, 2018

Balance at

Jun 30, 2018

Balance at

Acquisition

Date

Balance at

Mar 31, 2018

Balance at

Jun 30, 2018

Balance at

Acquisition

Date

Balance at

Mar 31, 2018

Balance at

Jun 30, 2018

Loan marks:

Acquired banks (T)

$

229,080

$

18,885

$

17,431

$

142,128

$

10,386

$

6,615

$

371,208

$

29,271

$

24,046

Acquired portfolio loan balances:

Acquired banks (T)

5,690,998

680,656

628,596

275,221

30,503

17,984

5,966,219

(U)

711,159

646,580

Acquired portfolio loan balances less loan marks

$

5,461,918

$

661,771

$

611,165

$

133,093

$

20,117

$

11,369

$

5,595,011

$

681,888

$

622,534

(R)

Includes other MSA and non-MSA regions.

(S)

Represents a portion of total commercial real estate loans of $3.405 billion as of June 30, 2018.

(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, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Jun 30, 2017

Jun 30, 2018

Jun 30, 2017

Asset Quality

Nonaccrual loans

$

20,415

$

22,572

$

25,264

$

26,267

$

30,517

$

20,415

$

30,517

Accruing loans 90 or more days past due

854

107

1,004

4,934

1,613

854

1,613

Total nonperforming loans

21,269

22,679

26,268

31,201

32,130

21,269

32,130

Repossessed assets

35

110

16

16

Other real estate

10,316

10,538

11,152

14,512

15,472

10,316

15,472

Total nonperforming assets

$

31,585

$

33,217

$

37,455

$

45,823

$

47,618

$

31,585

$

47,618

Nonperforming assets:

Commercial and industrial (includes energy)

$

12,234

$

13,558

$

15,533

$

22,241

$

25,628

$

12,234

$

25,628

Construction, land development and other land loans

1,829

1,019

1,888

847

1,572

1,829

1,572

1-4 family residential (includes home equity)

4,884

5,440

5,845

3,781

4,156

4,884

4,156

Commercial real estate (includes multi-family residential)

12,038

12,992

13,533

18,208

15,454

12,038

15,454

Agriculture (includes farmland)

519

128

550

635

676

519

676

Consumer and other

81

80

106

111

132

81

132

Total

$

31,585

$

33,217

$

37,455

$

45,823

$

47,618

$

31,585

$

47,618

Number of loans/properties

90

95

99

113

121

90

121

Allowance for credit losses at end of period

$

84,964

$

83,600

$

84,041

$

86,812

$

83,783

$

84,964

$

83,783

Net charge-offs:

Commercial and industrial (includes energy)

$

1,047

$

8,016

$

3,822

$

3,225

$

2,531

$

9,063

$

6,026

Construction, land development and other land loans

(1)

123

(1)

(2)

(60)

122

(125)

1-4 family residential (includes home equity)

114

257

61

12

95

371

Commercial real estate (includes multi-family residential)

986

502

22

(3)

1,488

133

Agriculture (includes farmland)

(45)

(61)

(63)

(29)

(106)

(94)

Consumer and other

535

604

930

639

525

1,139

1,028

Total

$

2,636

$

9,441

$

4,771

$

3,871

$

3,062

$

12,077

$

6,968

Asset Quality Ratios

Nonperforming assets to average interest-earning assets

0.16

%

0.17

%

0.19

%

0.24

%

0.24

%

0.16

%

0.24

%

Nonperforming assets to loans and other real estate

0.31

%

0.33

%

0.37

%

0.46

%

0.48

%

0.31

%

0.48

%

Net charge-offs to average loans (annualized)

0.10

%

0.38

%

0.19

%

0.16

%

0.13

%

0.24

%

0.14

%

Allowance for credit losses to total loans

0.84

%

0.84

%

0.84

%

0.88

%

0.85

%

0.84

%

0.85

%

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

0.89

%

0.90

%

0.91

%

0.95

%

0.93

%

0.89

%

0.93

%

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 DATAProsperity'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 financial 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, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Jun 30, 2017

Jun 30, 2018

Jun 30, 2017

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

Net income

$

81,597

$

74,361

$

67,138

$

67,908

$

68,554

$

155,958

$

137,119

Average shareholders' equity

$

3,918,364

$

3,866,539

$

3,816,884

$

3,773,312

$

3,725,789

$

3,892,594

$

3,702,527

Less: Average goodwill and other intangible assets

(1,937,395)

(1,938,909)

(1,940,495)

(1,942,159)

(1,943,802)

(1,938,148)

(1,944,700)

Average tangible shareholders' equity

$

1,980,969

$

1,927,630

$

1,876,389

$

1,831,153

$

1,781,987

$

1,954,446

$

1,757,827

Return on average tangible common equity (F)

16.48

%

15.43

%

14.31

%

14.83

%

15.39

%

15.96

%

15.60

%

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

Shareholders' equity

$

3,935,452

$

3,876,145

$

3,824,154

$

3,781,358

$

3,736,188

$

3,935,452

$

3,736,188

Less: Goodwill and other intangible assets

(1,936,618)

(1,938,119)

(1,939,687)

(1,941,309)

(1,942,995)

(1,936,618)

(1,942,995)

Tangible shareholders' equity

$

1,998,834

$

1,938,026

$

1,884,467

$

1,840,049

$

1,793,193

$

1,998,834

$

1,793,193

Period end shares outstanding

69,838

69,819

69,491

69,484

69,488

69,838

69,488

Tangible book value per share:

$

28.62

$

27.76

$

27.12

$

26.48

$

25.81

$

28.62

$

25.81

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

Tangible shareholders' equity

$

1,998,834

$

1,938,026

$

1,884,467

$

1,840,049

$

1,793,193

$

1,998,834

$

1,793,193

Total assets

$

22,570,740

$

22,472,314

$

22,587,292

$

22,143,263

$

22,296,543

$

22,570,740

$

22,296,543

Less: Goodwill and other intangible assets

(1,936,618)

(1,938,119)

(1,939,687)

(1,941,309)

(1,942,995)

(1,936,618)

(1,942,995)

Tangible assets

$

20,634,122

$

20,534,195

$

20,647,605

$

20,201,954

$

20,353,548

$

20,634,122

$

20,353,548

Period end tangible equity to period end tangible assets ratio:

9.69

%

9.44

%

9.13

%

9.11

%

8.81

%

9.69

%

8.81

%

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

Allowance for credit losses

$

84,964

$

83,600

$

84,041

$

86,812

$

83,783

$

84,964

$

83,783

Total loans

$

10,146,565

$

10,011,416

$

10,020,773

$

9,911,202

$

9,864,019

$

10,146,565

$

9,864,019

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

$

622,534

$

681,888

$

740,157

$

796,807

$

888,172

$

622,534

$

888,172

Total loans less acquired loans

$

9,524,031

$

9,329,528

$

9,280,616

$

9,114,395

$

8,975,847

$

9,524,031

$

8,975,847

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

0.89

%

0.90

%

0.91

%

0.95

%

0.93

%

0.89

%

0.93

%

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

Noninterest expense

$

83,602

$

80,054

$

81,088

$

77,509

$

76,442

$

163,656

$

154,504

Net interest income

$

161,803

$

153,223

$

156,050

$

156,147

$

152,231

$

315,026

$

304,666

Noninterest income

28,371

27,938

29,220

28,809

27,780

56,309

58,604

Less: net (loss) gain on sale of assets

(44)

41

62

(3,783)

(44)

(2,024)

Less: net (loss) gain on sale of securities

(13)

3,270

(13)

3,270

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

28,428

27,938

29,179

28,747

28,293

56,366

57,358

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

$

190,231

$

181,161

$

185,229

$

184,894

$

180,524

$

371,392

$

362,024

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

43.95

%

44.19

%

43.78

%

41.92

%

42.34

%

44.07

%

42.68

%

Cision View original content with multimedia:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-second-quarter-2018-earnings-300686109.html

SOURCE Prosperity Bancshares, Inc.

Categories

Press Releases

Next Articles