Upgrade to SI Premium - Free Trial

Prosperity Bancshares, Inc.® Reports Third Quarter 2018 Earnings

October 24, 2018 6:30 AM

HOUSTON, Oct. 24, 2018 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended September 30, 2018 of $82.523 million, an increase of $14.615 million or 21.5% compared with $67.908 million for the same period in 2017. Net income per diluted common share increased 20.4% to $1.18 compared with $0.98 for the same period in 2017. Additionally, loans increased 5.8% (annualized) during the third quarter of 2018 and nonperforming assets remain low at 0.08% of third quarter average interest-earning assets.

"We are pleased to announce that Prosperity will increase its quarterly dividend for the fourth quarter of 2018 to $0.41 per share from $0.36 per share, a 13.9% increase. Prosperity shareholders have enjoyed a 13% compounded annual growth rate in dividends from 2003-2017. We will continue striving to build deposits, loans and other services to increase shareholder value," said David Zalman, Prosperity's Chairman and Chief Executive Officer.

"Economic fundamentals are strong in the communities we serve. The low national unemployment rate, together with a GDP that is stronger than we have seen in years, has resulted in interest rate increases that may continue over the next year. The increased interest rates have affected the rates we pay on deposits, the rates we charge on loans and the rates we earn on bonds. We believe that the economy has provided an opportunity for the Federal Reserve to normalize rates and be ready to respond to any future economic downturn. We expect the increased interest rates to help our bank," continued Zalman.

"Prosperity achieved 5.8% annualized loan growth on a linked quarter basis and a 20.4% increase in earnings per share to $1.18 compared with the third quarter 2017. We also experienced a 5.3% increase in average noninterest-bearing deposits year over year," added Zalman.

"Texas and Oklahoma should continue to prosper with no or low state income tax, a business friendly political climate and a tailwind from the energy sector. Further, Texas has four out of the top ten fastest growing MSAs in the United States – those being Houston, Dallas, Austin and San Antonio," stated Zalman.

"I would like to thank our shareholders and our associates for making this all possible," concluded Zalman.

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

Net income was $82.523 million(2) for the three months ended September 30, 2018 compared with $67.908 million(3) for the same period in 2017, an increase of $14.615 million or 21.5%. Net income per diluted common share was $1.18 for the three months ended September 30, 2018 compared with $0.98 for the same period in 2017, an increase of 20.4%. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended September 30, 2018 were 1.46%, 8.30% and 16.17%(1), respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 43.50%(1) for the three months ended September 30, 2018.

Net interest income before provision for credit losses for the three months ended September 30, 2018 was $157.319 million compared with $156.147 million during the same period in 2017, an increase of $1.172 million or 0.8%. This change was primarily due to higher loan and investment yields and balances, partially offset by higher rates on interest-bearing liabilities and a decrease in loan discount accretion. Linked quarter net interest income before provision for credit losses decreased $4.484 million or 2.8% to $157.319 million compared with $161.803 million during the three months ended June 30, 2018. This change was primarily due to a decrease in loan discount accretion, lower collection on previously identified troubled assets compared with the second quarter 2018 and higher average rates on interest-bearing liabilities.

The net interest margin on a tax equivalent basis was 3.15% for the three months ended September 30, 2018 compared with 3.22% for the same period in 2017. This change was primarily due to a decrease in loan discount accretion of $4.429 million. On a linked quarter basis, the net interest margin was 3.15% compared with 3.28% for the three months ended June 30, 2018, primarily due to a decrease in loan discount accretion, lower collection on previously identified troubled assets compared with the second quarter 2018 and higher average rates on interest-bearing liabilities.

Noninterest income was $30.624 million for the three months ended September 30, 2018 compared with $28.809 million for the same period in 2017, an increase of $1.815 million or 6.3%. This increase was primarily due to an increase in trust income and other noninterest income. On a linked quarter basis, noninterest income increased $2.253 million or 7.9% to $30.624 million compared with $28.371 million during the three months ended June 30, 2018. This increase was primarily due to increases in other noninterest income, nonsufficient funds fees and trust income.

Noninterest expense was $81.760 million for the three months ended September 30, 2018 compared with $77.509 million for the same period in 2017, an increase of $4.251 million or 5.5%. This increase was primarily due to the 5% salary or pay rate increase for all associates following the enactment of the Tax Cuts and Jobs act. On a linked quarter basis, noninterest expense decreased $1.842 million or 2.2% to $81.760 million compared with $83.602 million during the three months ended June 30, 2018. This decrease was primarily due to a decrease in incentive compensation.

Results of Operations for the Nine Months Ended September 30, 2018

Net income was $238.481 million(4) for the nine months ended September 30, 2018 compared with $205.027 million(5) for the same period in 2017, an increase of $33.454 million or 16.3%. Net income per diluted common share was $3.42 for the nine months ended September 30, 2018 compared with $2.95 for the same period in 2017, an increase of 15.9%. Annualized returns on average assets, average common equity and average tangible common equity for the nine months ended September 30, 2018 were 1.41%, 8.11% and 16.03%(1), respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 43.88%(1) for the nine months ended September 30, 2018.

Net interest income before provision for credit losses for the nine months ended September 30, 2018 was $472.345 million compared with $460.813 million for the same period in 2017, an increase of $11.532 million or 2.5%. This change was primarily due to higher loan and investment yields and an increase in loan balances, partially offset by higher rates on interest-bearing liabilities and a decrease in loan discount accretion.

The net interest margin on a tax equivalent basis for the nine months ended September 30, 2018 was 3.20% compared with 3.18% for the same period in 2017.

Noninterest income was $86.933 million for the nine months ended September 30, 2018 compared with $87.413 million for the same period in 2017, a decrease of $480 thousand or 0.5%.

Noninterest expense was $245.416 million for the nine months ended September 30, 2018 compared with $232.013 million for the same period in 2017, an increase of $13.403 million or 5.8%. This increase was primarily due to the 5% salary or pay rate increase for all associates following the enactment of the Tax Cuts and Jobs act.

______________

(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 $2.514 million, net of tax, primarily comprised of loan discount accretion of $3.457 million for the three months ended September 30, 2018.

(3)

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

(4)

Includes purchase accounting adjustments of $7.971 million, net of tax, primarily comprised of loan discount accretion of $11.006 million for the nine months ended September 30, 2018.

(5)

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

Balance Sheet Information

At September 30, 2018, Prosperity had $22.613 billion in total assets, an increase of $469.320 million or 2.1%, compared with $22.143 billion at September 30, 2017.

Loans at September 30, 2018 were $10.293 billion, an increase of $381.644 million or 3.9%, compared with $9.911 billion at September 30, 2017. Linked quarter loans increased $146.281 million or 1.4% (5.8% annualized) from $10.147 billion at June 30, 2018.

Deposits at September 30, 2018 were $16.734 billion, a decrease of $173.712 million or 1.0%, compared with $16.907 billion at September 30, 2017. Linked quarter deposits decreased $244.840 million or 1.4% from $16.979 billion at June 30, 2018. This change was primarily due to public funds seasonality.

Asset Quality

Nonperforming assets totaled $16.777 million or 0.08% of quarterly average interest-earning assets at September 30, 2018, compared with $45.823 million or 0.24% of quarterly average interest-earning assets at September 30, 2017, and $31.585 million or 0.16% of quarterly average interest-earning assets at June 30, 2018.

The allowance for credit losses was $85.996 million or 0.84% of total loans at September 30, 2018, $86.812 million or 0.88% of total loans at September 30, 2017 and $84.964 million or 0.84% of total loans at June 30, 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 0.88%(1) of remaining loans as of September 30, 2018, compared with 0.95%(1) at September 30, 2017 and 0.89%(1) at June 30, 2018.

The provision for credit losses was $2.350 million for the three months ended September 30, 2018 compared with $6.900 million for the three months ended September 30, 2017 and $4.000 million for the three months ended June 30, 2018. The provision for credit losses was $15.350 million for the nine months ended September 30, 2018 compared with $12.325 million for the nine months ended September 30, 2017.

Net charge-offs were $1.318 million for the three months ended September 30, 2018 compared with $3.871 million for the three months ended September 30, 2017 and $2.636 million for the three months ended June 30, 2018. Net charge-offs were $13.395 million for the nine months ended September 30, 2018 compared with $10.839 million for the nine months ended September 30, 2017.

Dividend

Prosperity Bancshares, Inc. declared a fourth quarter cash dividend of $0.41 per share to be paid on January 2, 2019 to all shareholders of record as of December 15, 2018, an increase of 13.9% compared with the third quarter 2018 dividend.

Conference Call

Prosperity's management team will host a conference call on Wednesday, October 24, 2018 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's third quarter 2018 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 6906264.

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 financial measures and results; Prosperity strongly encourages investors to review its consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names. Please refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures to the nearest respective GAAP financial measures.

Prosperity Bancshares, Inc. ®

As of September 30, 2018, Prosperity Bancshares, Inc. ® is a $22.613 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 September 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)

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Balance Sheet Data (at period end)

Loans

$

10,292,846

$

10,146,565

$

10,011,416

$

10,020,773

$

9,911,202

Investment securities(A)

9,504,733

9,620,614

9,710,254

9,672,116

9,410,522

Federal funds sold

639

577

469

697

1,007

Allowance for credit losses

(85,996)

(84,964)

(83,600)

(84,041)

(86,812)

Cash and due from banks

293,831

274,902

243,514

391,616

302,469

Goodwill

1,900,845

1,900,845

1,900,845

1,900,845

1,900,845

Core deposit intangibles, net

34,295

35,773

37,274

38,842

40,464

Other real estate owned

889

10,316

10,538

11,152

14,512

Fixed assets, net

256,426

255,465

257,057

257,065

256,011

Other assets

414,075

410,647

384,547

378,227

393,043

Total assets

$

22,612,583

$

22,570,740

$

22,472,314

$

22,587,292

$

22,143,263

Noninterest-bearing deposits

$

5,700,242

$

5,657,589

$

5,707,994

$

5,623,322

$

5,465,474

Interest-bearing deposits

11,033,522

11,321,015

11,624,885

12,198,138

11,442,002

Total deposits

16,733,764

16,978,604

17,332,879

17,821,460

16,907,476

Other borrowings

1,501,207

1,254,849

820,079

505,223

960,365

Securities sold under repurchase agreements

297,126

293,039

339,576

324,154

334,621

Other liabilities

84,789

108,796

103,635

112,301

159,443

Total liabilities

18,616,886

18,635,288

18,596,169

18,763,138

18,361,905

Shareholders' equity(B)

3,995,697

3,935,452

3,876,145

3,824,154

3,781,358

Total liabilities and equity

$

22,612,583

$

22,570,740

$

22,472,314

$

22,587,292

$

22,143,263

(A)

Includes $586, $436, $57, ($143) and $1,635 in unrealized gains (losses) on available for sale securities for the quarterly periods ended September 30, 2018, June 30, 2018, March 31, 2018, December 31, 2017 and September 30, 2017, respectively.

(B)

Includes $463, $345, $45, ($113) and $1,063 in after-tax unrealized gains (losses) on available for sale securities for the quarterly periods ended September 30, 2018, June 30, 2018, March 31, 2018, December 31, 2017 and September 30, 2017, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Year-to-Date

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Sep 30, 2018

Sep 30, 2017

Income Statement Data

Interest income:

Loans

$

128,645

$

128,445

$

116,246

$

120,086

$

121,567

$

373,336

$

348,252

Securities(C)

55,705

55,577

54,457

51,510

50,610

165,739

156,679

Federal funds sold and other earning assets

326

299

315

243

242

940

585

Total interest income

184,676

184,321

171,018

171,839

172,419

540,015

505,516

Interest expense:

Deposits

19,208

16,061

14,472

12,587

12,376

49,741

33,725

Other borrowings

7,583

6,046

2,973

2,852

3,540

16,602

10,056

Securities sold under repurchase agreements

566

411

350

350

356

1,327

922

Total interest expense

27,357

22,518

17,795

15,789

16,272

67,670

44,703

Net interest income

157,319

161,803

153,223

156,050

156,147

472,345

460,813

Provision for credit losses

2,350

4,000

9,000

2,000

6,900

15,350

12,325

Net interest income after provision for credit losses

154,969

157,803

144,223

154,050

149,247

456,995

448,488

Noninterest income:

Nonsufficient funds (NSF) fees

8,606

7,828

7,827

8,110

8,350

24,261

24,244

Credit card, debit card and ATM card income

6,242

6,335

5,961

6,211

6,075

18,538

18,214

Service charges on deposit accounts

5,137

5,150

5,275

5,250

5,251

15,562

16,077

Trust income

2,692

2,251

2,728

2,734

2,040

7,671

6,466

Mortgage income

856

1,109

763

826

854

2,728

3,227

Brokerage income

784

687

625

574

461

2,096

1,376

Bank owned life insurance income

1,326

1,317

1,311

1,347

1,366

3,954

4,083

Net gain (loss) on sale of assets

4

(44)

41

62

(40)

(1,962)

Net (loss) gain on sale of securities

(13)

(13)

3,270

Other noninterest income

4,977

3,751

3,448

4,127

4,350

12,176

12,418

Total noninterest income

30,624

28,371

27,938

29,220

28,809

86,933

87,413

Noninterest expense:

Salaries and benefits

51,906

53,360

50,399

48,756

47,866

155,665

143,653

Net occupancy and equipment

5,808

5,692

5,609

5,748

5,691

17,109

16,654

Credit and debit card, data processing and software amortization

4,512

4,356

4,448

4,423

4,506

13,316

12,807

Regulatory assessments and FDIC insurance

3,347

3,575

3,575

3,759

3,455

10,497

10,552

Core deposit intangibles amortization

1,478

1,501

1,568

1,622

1,686

4,547

5,320

Depreciation

3,139

3,054

3,033

3,011

3,050

9,226

9,204

Communications

2,442

2,606

2,580

2,608

2,618

7,628

7,984

Other real estate expense

219

83

89

181

110

391

333

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

(2)

10

122

2,978

(140)

130

(221)

Other noninterest expense

8,911

9,365

8,631

8,002

8,667

26,907

25,727

Total noninterest expense

81,760

83,602

80,054

81,088

77,509

245,416

232,013

Income before income taxes

103,833

102,572

92,107

102,182

100,547

298,512

303,888

Provision for income taxes

21,310

20,975

17,746

35,044

32,639

60,031

98,861

Net income available to common shareholders

$

82,523

$

81,597

$

74,361

$

67,138

$

67,908

$

238,481

$

205,027

(C)

Interest income on securities was reduced by net premium amortization of $8,073, $7,753, $8,450, $9,521 and $10,115 for the three-month periods ended September 30, 2018, June 30, 2018, March 31, 2018, December 31, 2017 and September 30, 2017, respectively, and $24,276 and $29,401 for the nine-month periods ended September 30, 2018 and September 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

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Sep 30, 2018

Sep 30, 2017

Profitability

Net income (D) (E)

$

82,523

$

81,597

$

74,361

$

67,138

$

67,908

$

238,481

$

205,027

Basic earnings per share

$

1.18

$

1.17

$

1.07

$

0.97

$

0.98

$

3.42

$

2.95

Diluted earnings per share

$

1.18

$

1.17

$

1.07

$

0.97

$

0.98

$

3.42

$

2.95

Return on average assets (F)

1.46

%

1.44

%

1.32

%

1.20

%

1.22

%

1.41

%

1.22

%

Return on average common equity (F)

8.30

%

8.33

%

7.69

%

7.04

%

7.20

%

8.11

%

7.34

%

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

16.17

%

16.48

%

15.43

%

14.31

%

14.83

%

16.03

%

15.34

%

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

3.15

%

3.28

%

3.16

%

3.20

%

3.22

%

3.20

%

3.18

%

Efficiency ratio (G) (I)

43.50

%

43.95

%

44.19

%

43.78

%

41.92

%

43.88

%

42.42

%

Liquidity and Capital Ratios

Equity to assets

17.67

%

17.44

%

17.25

%

16.93

%

17.08

%

17.67

%

17.08

%

Common equity tier 1 capital

15.94

%

15.65

%

15.31

%

15.08

%

15.10

%

15.94

%

15.10

%

Tier 1 risk-based capital

15.94

%

15.65

%

15.31

%

15.08

%

15.10

%

15.94

%

15.10

%

Total risk-based capital

16.60

%

16.32

%

15.97

%

15.74

%

15.81

%

16.60

%

15.81

%

Tier 1 leverage capital

9.94

%

9.68

%

9.40

%

9.31

%

9.15

%

9.94

%

9.15

%

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

9.97

%

9.69

%

9.44

%

9.13

%

9.11

%

9.97

%

9.11

%

Other Data

Weighted-average shares used in computing earnings per common share

Basic

69,838

69,839

69,768

69,484

69,485

69,815

69,484

Diluted

69,838

69,839

69,768

69,484

69,485

69,815

69,485

Period end shares outstanding

69,838

69,838

69,819

69,491

69,484

69,838

69,484

Cash dividends paid per common share

$

0.3600

$

0.3600

$

0.3600

$

0.3600

$

0.3400

$

1.0800

$

1.0200

Book value per common share

$

57.21

$

56.35

$

55.52

$

55.03

$

54.42

$

57.21

$

54.42

Tangible book value per common share (G)

$

29.50

$

28.62

$

27.76

$

27.12

$

26.48

$

29.50

$

26.48

Common Stock Market Price

High

$

76.25

$

76.92

$

79.20

$

73.00

$

66.75

$

79.20

$

77.87

Low

$

67.27

$

67.30

$

68.95

$

61.95

$

55.84

$

67.27

$

55.84

Period end closing price

$

69.35

$

68.36

$

72.63

$

70.07

$

65.73

$

69.35

$

65.73

Employees – FTE

3,029

3,044

3,027

3,017

2,993

3,029

2,993

Number of banking centers

242

242

242

242

243

242

243

(D)

Includes purchase accounting adjustments for the periods presented as follows:

Three Months Ended

Year-to-Date

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Sep 30, 2018

Sep 30, 2017

Loan discount accretion

ASC 310-20

$1,287

$1,452

$1,640

$2,462

$6,361

$4,379

$12,386

ASC 310-30

$2,170

$3,771

$686

$2,334

$1,525

$6,627

$4,724

Securities net amortization

$291

$366

$477

$598

$667

$1,134

$2,264

Time deposits amortization

$53

$53

$39

$40

$106

$178

(E)

Using effective tax rate of 20.5%, 20.4%, 19.3%, 34.3% and 32.5% for the three-month periods ended September 30, 2018, June 30, 2018, March 31, 2018, December 31, 2017 and September 30, 2017, respectively, and 20.1% and 32.5% for the nine-month periods ended September 30, 2018 and September 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

Sep 30, 2018

Jun 30, 2018

Sep 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

$

10,208,171

$

128,645

5.00%

$

10,044,064

$

128,445

5.13%

$

9,888,922

$

121,567

4.88%

Investment securities

9,647,744

55,705

2.29%

(K)

9,770,963

55,577

2.28%

(K)

9,526,215

50,610

2.11%

(K)

Federal funds sold and other earning assets

67,974

326

1.90%

79,947

299

1.50%

77,337

242

1.24%

Total interest-earning assets

19,923,889

184,676

3.68%

19,894,974

184,321

3.72%

19,492,474

172,419

3.51%

Allowance for credit losses

(85,254)

(84,285)

(84,047)

Noninterest-earning assets

2,820,156

2,809,197

2,801,852

Total assets

$

22,658,791

$

22,619,886

$

22,210,279

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

3,676,452

$

4,699

0.51%

$

3,971,356

$

4,983

0.50%

$

3,601,116

$

3,003

0.33%

Savings and money market deposits

5,465,143

9,206

0.67%

5,342,323

6,709

0.50%

5,658,569

5,259

0.37%

Certificates and other time deposits

2,055,652

5,303

1.02%

2,094,065

4,369

0.84%

2,270,114

4,114

0.72%

Other borrowings

1,447,328

7,583

2.08%

1,272,032

6,046

1.91%

1,099,583

3,540

1.28%

Securities sold under repurchase agreements

288,706

566

0.78%

300,471

411

0.55%

344,177

356

0.41%

Total interest-bearing liabilities

12,933,281

27,357

0.84%

(L)

12,980,247

22,518

0.70%

(L)

12,973,559

16,272

0.50%

(L)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,646,183

5,646,114

5,361,362

Other liabilities

102,092

75,161

102,046

Total liabilities

18,681,556

18,701,522

18,436,967

Shareholders' equity

3,977,235

3,918,364

3,773,312

Total liabilities and shareholders' equity

$

22,658,791

$

22,619,886

$

22,210,279

Net interest income and margin

$

157,319

3.13%

$

161,803

3.26%

$

156,147

3.18%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

879

903

1,940

Net interest income and margin (tax equivalent basis)

$

158,198

3.15%

$

162,706

3.28%

$

158,087

3.22%

(J)

Annualized and based on an actual 365 day basis.

(K)

Yield on securities was impacted by net premium amortization of $8,073, $7,753 and $10,115 for the three-month periods ended September 30, 2018, June 30, 2018 and September 30, 2017, respectively.

(L)

Total cost of funds, including noninterest bearing deposits, was 0.58%, 0.48% and 0.35% for the three months ended September 30, 2018, June 30, 2018 and September 30, 2017, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Year-to-Date

Sep 30, 2018

Sep 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

$

10,081,649

$

373,336

4.95%

$

9,777,432

$

348,252

4.76%

Investment securities

9,720,089

165,739

2.28%

(N)

9,735,912

156,679

2.15%

(N)

Federal funds sold and other earning assets

76,516

940

1.64%

80,651

585

0.97%

Total interest-earning assets

19,878,254

540,015

3.63%

19,593,995

505,516

3.45%

Allowance for credit losses

(83,853)

(84,391)

Noninterest-earning assets

2,817,700

2,838,422

Total assets

$

22,612,101

$

22,348,026

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

4,010,724

$

14,745

0.49%

$

3,826,963

$

8,338

0.29%

Savings and money market deposits

5,428,577

21,157

0.52%

5,572,534

13,673

0.33%

Certificates and other time deposits

2,105,807

13,839

0.88%

2,310,777

11,714

0.68%

Other borrowings

1,152,909

16,602

1.93%

1,227,652

10,056

1.10%

Securities sold under repurchase agreements

305,297

1,327

0.58%

325,606

922

0.38%

Total interest-bearing liabilities

13,003,314

67,670

0.70%

(O)

13,263,532

44,703

0.45%

(O)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,601,370

5,264,649

Other liabilities

86,301

93,463

Total liabilities

18,690,985

18,621,644

Shareholders' equity

3,921,116

3,726,382

Total liabilities and shareholders' equity

$

22,612,101

$

22,348,026

Net interest income and margin

$

472,345

3.18%

$

460,813

3.14%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

2,723

5,924

Net interest income and margin (tax equivalent basis)

$

475,068

3.20%

$

466,737

3.18%

(M)

Annualized and based on an actual 365 day basis.

(N)

Yield on securities was impacted by net premium amortization of $24,276 and $29,401 for the nine-month periods ended September 30, 2018 and 2017, respectively.

(O)

Total cost of funds, including noninterest bearing deposits, was 0.49% and 0.32% for the nine-month periods ended September 30, 2018 and 2017, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

YIELD TREND (P)

Interest-Earning Assets:

Loans

5.00

%

5.13

%

4.72

%

4.79

%

4.88

%

Investment securities (Q)

2.29

%

2.28

%

2.27

%

2.15

%

2.11

%

Federal funds sold and other earning assets

1.90

%

1.50

%

1.56

%

1.06

%

1.24

%

Total interest-earning assets

3.68

%

3.72

%

3.50

%

3.48

%

3.51

%

Interest-Bearing Liabilities:

Interest-bearing demand deposits

0.51

%

0.50

%

0.47

%

0.35

%

0.33

%

Savings and money market deposits

0.67

%

0.50

%

0.39

%

0.36

%

0.37

%

Certificates and other time deposits

1.02

%

0.84

%

0.78

%

0.75

%

0.72

%

Other borrowings

2.08

%

1.91

%

1.65

%

1.27

%

1.28

%

Securities sold under repurchase agreements

0.78

%

0.55

%

0.43

%

0.41

%

0.41

%

Total interest-bearing liabilities

0.84

%

0.70

%

0.55

%

0.49

%

0.50

%

Net Interest Margin

3.13

%

3.26

%

3.14

%

3.16

%

3.18

%

Net Interest Margin (tax equivalent)

3.15

%

3.28

%

3.16

%

3.20

%

3.22

%

(P)

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

(Q)

Yield on securities was impacted by net premium amortization of $8,073, $7,753, $8,450, $9,521 and $10,115 for the three-month periods ended September 30, 2018, June 30, 2018, March 31, 2018, December 31, 2017 and September 30, 2017, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Balance Sheet Averages

Loans

$

10,208,171

$

10,044,064

$

9,990,319

$

9,955,145

$

9,888,922

Investment securities

9,647,744

9,770,963

9,742,601

9,521,081

9,526,215

Federal funds sold and other earning assets

67,974

79,947

81,779

91,257

77,337

Total interest-earning assets

19,923,889

19,894,974

19,814,699

19,567,483

19,492,474

Allowance for credit losses

(85,254)

(84,285)

(81,983)

(84,465)

(84,047)

Cash and due from banks

232,643

234,856

269,917

257,462

225,574

Goodwill

1,900,845

1,900,845

1,900,845

1,900,845

1,900,845

Core deposit intangibles, net

35,041

36,550

38,064

39,650

41,314

Other real estate

9,193

10,386

10,758

14,177

15,262

Fixed assets, net

256,458

256,281

257,465

256,657

256,809

Other assets

385,976

370,279

346,736

365,173

362,048

Total assets

$

22,658,791

$

22,619,886

$

22,556,501

$

22,316,982

$

22,210,279

Noninterest-bearing deposits

$

5,646,183

$

5,646,114

$

5,510,320

$

5,598,345

$

5,361,362

Interest-bearing demand deposits

3,676,452

3,971,356

4,392,230

3,787,421

3,601,116

Savings and money market deposits

5,465,143

5,342,323

5,478,411

5,530,158

5,658,569

Certificates and other time deposits

2,055,652

2,094,065

2,168,951

2,225,555

2,270,114

Total deposits

16,843,430

17,053,858

17,549,912

17,141,479

16,891,161

Other borrowings

1,447,328

1,272,032

731,500

891,396

1,099,583

Securities sold under repurchase agreements

288,706

300,471

327,136

337,690

344,177

Other liabilities

102,092

75,161

81,414

129,533

102,046

Shareholders' equity

3,977,235

3,918,364

3,866,539

3,816,884

3,773,312

Total liabilities and equity

$

22,658,791

$

22,619,886

$

22,556,501

$

22,316,982

$

22,210,279

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Period End Balances

Loan Portfolio

Commercial and industrial

$

1,159,735

11.3

%

$

1,168,892

11.5

%

$

1,148,980

11.5

%

$

1,179,364

11.8

%

$

1,180,570

11.9

%

Construction, land development and other land loans

1,560,142

15.2

%

1,542,771

15.2

%

1,502,393

15.0

%

1,509,137

15.1

%

1,453,535

14.7

%

1-4 family residential

2,440,157

23.7

%

2,418,021

23.8

%

2,438,224

24.4

%

2,454,548

24.5

%

2,449,051

24.7

%

Home equity

273,608

2.7

%

277,447

2.7

%

284,339

2.8

%

285,312

2.8

%

284,076

2.9

%

Commercial real estate (includes multi-family residential)

3,507,223

34.1

%

3,405,466

33.6

%

3,330,860

33.3

%

3,315,627

33.1

%

3,295,001

33.2

%

Agriculture (includes farmland)

705,750

6.8

%

709,617

7.0

%

671,319

6.7

%

690,118

6.9

%

692,516

7.0

%

Consumer and other

281,112

2.7

%

271,724

2.7

%

259,896

2.6

%

286,121

2.8

%

264,626

2.7

%

Energy

365,119

3.5

%

352,627

3.5

%

375,405

3.7

%

300,546

3.0

%

291,827

2.9

%

Total loans

$

10,292,846

$

10,146,565

$

10,011,416

$

10,020,773

$

9,911,202

Deposit Types

Noninterest-bearing DDA

$

5,700,242

34.1

%

$

5,657,589

33.3

%

$

5,707,994

32.9

%

$

5,623,322

31.5

%

$

5,465,474

32.3

%

Interest-bearing DDA

3,551,456

21.2

%

3,808,694

22.4

%

4,106,255

23.7

%

4,501,394

25.3

%

3,645,754

21.6

%

Money market

3,100,310

18.5

%

3,153,261

18.6

%

3,062,999

17.7

%

3,200,763

18.0

%

3,273,110

19.4

%

Savings

2,291,952

13.7

%

2,311,795

13.6

%

2,314,112

13.3

%

2,300,450

12.9

%

2,264,959

13.4

%

Certificates and other time deposits

2,089,804

12.5

%

2,047,265

12.1

%

2,141,519

12.4

%

2,195,531

12.3

%

2,258,179

13.3

%

Total deposits

$

16,733,764

$

16,978,604

$

17,332,879

$

17,821,460

$

16,907,476

Loan to Deposit Ratio

61.5

%

59.8

%

57.8

%

56.2

%

58.6

%

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Construction Loans

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Sep 30, 2017

Single family residential construction

$

422,738

27.1

%

$

426,767

27.6

%

$

417,302

27.7

%

$

388,966

25.7

%

$

386,891

26.6

%

Land development

89,357

5.7

%

88,562

5.7

%

88,609

5.9

%

86,122

5.7

%

77,202

5.3

%

Raw land

137,400

8.8

%

134,906

8.7

%

128,771

8.5

%

131,022

8.7

%

191,563

13.1

%

Residential lots

122,366

7.8

%

118,759

7.7

%

113,813

7.6

%

117,080

7.7

%

128,109

8.8

%

Commercial lots

95,982

6.1

%

92,283

6.0

%

91,653

6.1

%

91,624

6.1

%

113,692

7.8

%

Commercial construction and other

693,917

44.5

%

683,255

44.3

%

664,437

44.2

%

696,763

46.1

%

558,649

38.4

%

Net unaccreted discount

(1,618)

(1,761)

(2,192)

(2,440)

(2,571)

Total construction loans

$

1,560,142

$

1,542,771

$

1,502,393

$

1,509,137

$

1,453,535

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

Houston

Dallas

Austin

OK City

Tulsa

Other (R)

Total

Collateral Type

Shopping center/retail

$

302,313

$

84,510

$

27,489

$

16,087

$

31,589

$

148,580

$

610,568

Commercial and industrial buildings

127,867

28,502

12,530

13,777

22,077

76,052

280,805

Office buildings

96,036

119,130

25,295

45,305

10,687

69,610

366,063

Medical buildings

31,322

8,154

11,014

5,436

10,656

61,324

127,906

Apartment buildings

39,038

38,888

17,987

9,917

7,484

59,981

173,295

Hotel

37,596

62,978

10,545

32,936

137,852

281,907

Other

48,129

13,059

17,147

11,150

16,128

66,297

171,910

Total

$

682,301

$

355,221

$

122,007

$

134,608

$

98,621

$

619,696

$

2,012,454

(S)

Acquired Loans

Acquired Loans Accounted for

Under ASC 310-20

Acquired Loans Accounted for

Under ASC 310-30

Total Loans Accounted for

Under ASC 310-20 and 310-30

Balance at

Acquisition

Date

Balance at

Jun 30, 2018

Balance at

Sep 30, 2018

Balance at

Acquisition

Date

Balance at

Jun 30, 2018

Balance at

Sep 30, 2018

Balance at

Acquisition

Date

Balance at

Jun 30, 2018

Balance at

Sep 30, 2018

Loan marks:

Acquired banks (T)

$

229,080

$

17,431

$

16,124

$

142,128

$

6,615

$

4,445

$

371,208

$

24,046

$

20,569

Acquired portfolio loan balances:

Acquired banks (T)

5,690,998

628,596

578,659

275,221

17,984

14,005

5,966,219

(U)

646,580

592,664

Acquired portfolio loan balances less loan marks

$

5,461,918

$

611,165

$

562,535

$

133,093

$

11,369

$

9,560

$

5,595,011

$

622,534

$

572,095

(R)

Includes other MSA and non-MSA regions.

(S)

Represents a portion of total commercial real estate loans of $3.507 billion as of September 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

Sep 30,

2018

Jun 30,

2018

Mar 31,

2018

Dec 31,

2017

Sep 30,

2017

Sep 30,

2018

Sep 30,

2017

Asset Quality

Nonaccrual loans

$

13,399

$

20,415

$

22,572

$

25,264

$

26,267

$

13,399

$

26,267

Accruing loans 90 or more days past due

2,379

854

107

1,004

4,934

2,379

4,934

Total nonperforming loans

15,778

21,269

22,679

26,268

31,201

15,778

31,201

Repossessed assets

110

35

110

110

110

Other real estate

889

10,316

10,538

11,152

14,512

889

14,512

Total nonperforming assets

$

16,777

$

31,585

$

33,217

$

37,455

$

45,823

$

16,777

$

45,823

Nonperforming assets:

Commercial and industrial (includes energy)

$

6,620

$

12,234

$

13,558

$

15,533

$

22,241

$

6,620

$

22,241

Construction, land development and other land loans

2,046

1,829

1,019

1,888

847

2,046

847

1-4 family residential (includes home equity)

4,527

4,884

5,440

5,845

3,781

4,527

3,781

Commercial real estate (includes multi-family residential)

3,254

12,038

12,992

13,533

18,208

3,254

18,208

Agriculture (includes farmland)

262

519

128

550

635

262

635

Consumer and other

68

81

80

106

111

68

111

Total

$

16,777

$

31,585

$

33,217

$

37,455

$

45,823

$

16,777

$

45,823

Number of loans/properties

83

90

95

99

113

83

113

Allowance for credit losses at end of period

$

85,996

$

84,964

$

83,600

$

84,041

$

86,812

$

85,996

$

86,812

Net charge-offs:

Commercial and industrial (includes energy)

$

657

$

1,047

$

8,016

$

3,822

$

3,225

$

9,720

$

9,251

Construction, land development and other land loans

(1)

(1)

123

(1)

(2)

121

(127)

1-4 family residential (includes home equity)

11

114

257

61

12

382

12

Commercial real estate (includes multi-family residential)

(10)

986

502

22

(3)

1,478

130

Agriculture (includes farmland)

(113)

(45)

(61)

(63)

(219)

(94)

Consumer and other

774

535

604

930

639

1,913

1,667

Total

$

1,318

$

2,636

$

9,441

$

4,771

$

3,871

$

13,395

$

10,839

Asset Quality Ratios

Nonperforming assets to average interest-earning assets

0.08

%

0.16

%

0.17

%

0.19

%

0.24

%

0.08

%

0.23

%

Nonperforming assets to loans and other real estate

0.16

%

0.31

%

0.33

%

0.37

%

0.46

%

0.16

%

0.46

%

Net charge-offs to average loans (annualized)

0.05

%

0.10

%

0.38

%

0.19

%

0.16

%

0.18

%

0.15

%

Allowance for credit losses to total loans

0.84

%

0.84

%

0.84

%

0.84

%

0.88

%

0.84

%

0.88

%

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

0.88

%

0.89

%

0.90

%

0.91

%

0.95

%

0.88

%

0.95

%

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

Sep 30,

2018

Jun 30,

2018

Mar 31,

2018

Dec 31,

2017

Sep 30,

2017

Sep 30,

2018

Sep 30,

2017

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

Net income

$

82,523

$

81,597

$

74,361

$

67,138

$

67,908

$

238,481

$

205,027

Average shareholders' equity

$

3,977,235

$

3,918,364

$

3,866,539

$

3,816,884

$

3,773,312

$

3,921,116

$

3,726,382

Less: Average goodwill and other intangible assets

(1,935,886)

(1,937,395)

(1,938,909)

(1,940,495)

(1,942,159)

(1,937,386)

(1,943,843)

Average tangible shareholders' equity

$

2,041,349

$

1,980,969

$

1,927,630

$

1,876,389

$

1,831,153

$

1,983,730

$

1,782,539

Return on average tangible common equity (F)

16.17

%

16.48

%

15.43

%

14.31

%

14.83

%

16.03

%

15.34

%

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

Shareholders' equity

$

3,995,697

$

3,935,452

$

3,876,145

$

3,824,154

$

3,781,358

$

3,995,697

$

3,781,358

Less: Goodwill and other intangible assets

(1,935,140)

(1,936,618)

(1,938,119)

(1,939,687)

(1,941,309)

(1,935,140)

(1,941,309)

Tangible shareholders' equity

$

2,060,557

$

1,998,834

$

1,938,026

$

1,884,467

$

1,840,049

$

2,060,557

$

1,840,049

Period end shares outstanding

69,838

69,838

69,819

69,491

69,484

69,838

69,484

Tangible book value per share:

$

29.50

$

28.62

$

27.76

$

27.12

$

26.48

$

29.50

$

26.48

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

Tangible shareholders' equity

$

2,060,557

$

1,998,834

$

1,938,026

$

1,884,467

$

1,840,049

$

2,060,557

$

1,840,049

Total assets

$

22,612,583

$

22,570,740

$

22,472,314

$

22,587,292

$

22,143,263

$

22,612,583

$

22,143,263

Less: Goodwill and other intangible assets

(1,935,140)

(1,936,618)

(1,938,119)

(1,939,687)

(1,941,309)

(1,935,140)

(1,941,309)

Tangible assets

$

20,677,443

$

20,634,122

$

20,534,195

$

20,647,605

$

20,201,954

$

20,677,443

$

20,201,954

Period end tangible equity to period end tangible assets ratio:

9.97

%

9.69

%

9.44

%

9.13

%

9.11

%

9.97

%

9.11

%

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

Allowance for credit losses

$

85,996

$

84,964

$

83,600

$

84,041

$

86,812

$

85,996

$

86,812

Total loans

$

10,292,846

$

10,146,565

$

10,011,416

$

10,020,773

$

9,911,202

$

10,292,846

$

9,911,202

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

$

572,095

$

622,534

$

681,888

$

740,157

$

796,807

$

572,095

$

796,807

Total loans less acquired loans

$

9,720,751

$

9,524,031

$

9,329,528

$

9,280,616

$

9,114,395

$

9,720,751

$

9,114,395

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

0.88

%

0.89

%

0.90

%

0.91

%

0.95

%

0.88

%

0.95

%

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

Noninterest expense

$

81,760

$

83,602

$

80,054

$

81,088

$

77,509

$

245,416

$

232,013

Net interest income

$

157,319

$

161,803

$

153,223

$

156,050

$

156,147

$

472,345

$

460,813

Noninterest income

30,624

28,371

27,938

29,220

28,809

86,933

87,413

Less: net gain (loss) on sale of assets

4

(44)

41

62

(40)

(1,962)

Less: net (loss) gain on sale of securities

(13)

(13)

3,270

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

30,620

28,428

27,938

29,179

28,747

86,986

86,105

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

$

187,939

$

190,231

$

181,161

$

185,229

$

184,894

$

559,331

$

546,918

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

43.50

%

43.95

%

44.19

%

43.78

%

41.92

%

43.88

%

42.42

%

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-third-quarter-2018-earnings-300736792.html

SOURCE Prosperity Bancshares, Inc.

Categories

Press Releases

Next Articles