Upgrade to SI Premium - Free Trial

Prosperity Bancshares, Inc.® Reports Fourth Quarter 2018 Earnings

January 30, 2019 6:30 AM

HOUSTON, Jan. 30, 2019 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended December 31, 2018 of $83.331 million, an increase of $16.193 million or 24.1% compared with $67.138 million for the same period in 2017. Net income per diluted common share increased 22.7% to $1.19 compared with $0.97 for the same period in 2017. Additionally, loans increased 3.5% during 2018 and nonperforming assets remain low at 0.10% of fourth quarter average interest-earning assets.

"We are extremely proud that Prosperity Bank has once again been ranked in the Top 10 of Forbes Best Banks in America for 2019, making Prosperity the only bank in the country to have been ranked in the Top 10 every year from 2014 to 2019," said David Zalman, Prosperity's Chairman and Chief Executive Officer.

"Prosperity's earnings per share increased 22.7% in the fourth quarter 2018 compared to the fourth quarter of 2017. For 2018, loans increased $349.5 million, or 3.5%, and average noninterest bearing deposits increased $303.5 million, or 5.7%. Further, our asset quality remains one of the best in the industry, with non-performing loans at 0.10% of fourth quarter 2018 average interest earning assets," continued Zalman.

"Texas and Oklahoma continue to experience employment and population growth, with many companies moving to these states because of favorable tax environments and business friendly political climates. We look forward to the opportunities ahead in 2019. We will continue our focus on organic growth and serving our customers and communities, while also pursuing strategic acquisition opportunities," concluded Zalman.

Results of Operations for the Three Months Ended December 31, 2018

Net income was $83.331 million(2) for the three months ended December 31, 2018 compared with $67.138 million(3) for the same period in 2017, an increase of $16.193 million or 24.1%. Net income per diluted common share was $1.19 for the three months ended December 31, 2018 compared with $0.97 for the same period in 2017, an increase of 22.7%. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended December 31, 2018 were 1.47%, 8.25% and 15.84%(1), respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 43.20%(1) for the three months ended December 31, 2018.

Net interest income before provision for credit losses for the three months ended December 31, 2018 was $157.248 million compared with $156.050 million for the same period in 2017, an increase of $1.198 million or 0.8%. Net interest income was impacted by a decrease in loan discount accretion of $1.893 million. Linked quarter net interest income before provision for credit losses decreased $71 thousand to $157.248 million compared with $157.319 million for the three months ended September 30, 2018.

The net interest margin on a tax equivalent basis was 3.15% for the three months ended December 31, 2018 compared with 3.20% for the same period in 2017 and 3.15% for the three months ended September 30, 2018. The change compared with the fourth quarter 2017 was primarily due to higher rates on interest-bearing liabilities and a decrease in loan discount accretion, partially offset by higher yields on interest-earning assets.

Noninterest income was $29.079 million for the three months ended December 31, 2018 compared with $29.220 million for the same period in 2017, a decrease of $141 thousand or 0.5%. On a linked quarter basis, noninterest income decreased $1.545 million or 5.0% to $29.079 million compared with $30.624 million for the three months ended September 30, 2018. This decrease was primarily due to the net loss on sale of assets and a decrease in other noninterest income.

Noninterest expense was $80.804 million for the three months ended December 31, 2018 compared with $81.088 million for the same period in 2017, a decrease of $284 thousand or 0.4%. On a linked quarter basis, noninterest expense decreased $956 thousand or 1.2% to $80.804 million compared with $81.760 million for the three months ended September 30, 2018. This change was primarily due to a decrease in regulatory assessments and FDIC insurance resulting from the elimination of the FDIC temporary surcharge imposed on large banks by the Dodd-Frank Act.

Results of Operations for the Year Ended December 31, 2018

Net income was $321.812 million(4) for the year ended December 31, 2018 compared with $272.165 million(5) for the same period in 2017, an increase of $49.647 million or 18.2%. Net income per diluted common share was $4.61 for the year ended December 31, 2018 compared with $3.92 for the same period in 2017, an increase of 17.6%. Annualized returns on average assets, average common equity and average tangible common equity for the year ended December 31, 2018 were 1.42%, 8.15% and 16.00%(1), respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 43.71%(1) for the year ended December 31, 2018.

Net interest income before provision for credit losses for the year ended December 31, 2018 was $629.593 million compared with $616.863 million for the same period in 2017, an increase of $12.730 million or 2.1%. Net interest income was impacted by a decrease in loan discount accretion of $7.997 million.

The net interest margin on a tax equivalent basis for the year ended December 31, 2018 was 3.18% compared with 3.19% for the same period in 2017.

Noninterest income was $116.012 million for the year ended December 31, 2018 compared with $116.633 million for the same period in 2017, a decrease of $621 thousand or 0.5%. This decrease was primarily due to the gain on sale of securities during 2017, partially offset by a lower net loss on sale of assets during 2018.

Noninterest expense was $326.220 million for the year ended December 31, 2018 compared with $313.101 million for the same period in 2017, an increase of $13.119 million or 4.2%. This increase was primarily due to higher 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 $2.099 million, net of tax, primarily comprised of loan discount accretion of $2.903 million for the three months ended December 31, 2018.

(3)

Includes purchase accounting adjustments of $2.771 million, net of tax, primarily comprised of loan discount accretion of $4.796 million for the three months ended December 31, 2017.

(4)

Includes purchase accounting adjustments of $10.070 million, net of tax, primarily comprised of loan discount accretion of $13.909 million for the year ended December 31, 2018.

(5)

Includes purchase accounting adjustments of $12.909 million, net of tax, primarily comprised of loan discount accretion of $21.906 million for the year ended December 31, 2017.

Balance Sheet Information

At December 31, 2018, Prosperity had $22.693 billion in total assets, an increase of $106.110 million or 0.5%, compared with $22.587 billion at December 31, 2017.

Loans at December 31, 2018 were $10.370 billion, an increase of $349.540 million or 3.5%, compared with $10.021 billion at December 31, 2017. Linked quarter loans increased $77.467 million or 0.8% (3.0% annualized) from $10.293 billion at September 30, 2018.

Deposits at December 31, 2018 were $17.257 billion, a decrease of $564.902 million or 3.2%, compared with $17.821 billion at December 31, 2017. This was primarily due to lower municipal deposits compared with the prior year. Linked quarter deposits increased $522.794 million or 3.1% from $16.734 billion at September 30, 2018. This change was primarily due to seasonality.

Asset Quality

Nonperforming assets totaled $18.956 million or 0.10% of quarterly average interest-earning assets at December 31, 2018, compared with $37.455 million or 0.19% of quarterly average interest-earning assets at December 31, 2017, and $16.777 million or 0.08% of quarterly average interest-earning assets at September 30, 2018.

The allowance for credit losses was $86.440 million or 0.83% of total loans at December 31, 2018, $84.041 million or 0.84% of total loans at December 31, 2017 and $85.996 million or 0.84% of total loans at September 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 December 31, 2018, compared with 0.91%(1) at December 31, 2017 and 0.88%(1) at September 30, 2018.

The provision for credit losses was $1.000 million for the three months ended December 31, 2018 compared with $2.000 million for the three months ended December 31, 2017 and $2.350 million for the three months ended September 30, 2018. The provision for credit losses was $16.350 million for the year ended December 31, 2018 compared with $14.325 million for the year ended December 31, 2017.

Net charge-offs were $556 thousand for the three months ended December 31, 2018 compared with $4.771 million for the three months ended December 31, 2017 and $1.318 million for the three months ended September 30, 2018. Net charge-offs were $13.951 million for the year ended December 31, 2018 compared with $15.610 million for the year ended December 31, 2017.

Dividend

Prosperity Bancshares, Inc. declared a first quarter cash dividend of $0.41 per share to be paid on April 1, 2019 to all shareholders of record as of March 15, 2019.

Conference Call

Prosperity's management team will host a conference call on Wednesday, January 30, 2019 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's fourth quarter 2018 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383 for domestic participants, or 412-902-6506 for international participants. The elite entry number is 7034870.

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 December 31, 2018, Prosperity Bancshares, Inc. ® is a $22.693 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 December 31, 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)

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Balance Sheet Data (at period end)

Loans

$

10,370,313

$

10,292,846

$

10,146,565

$

10,011,416

$

10,020,773

Investment securities(A)

9,408,966

9,504,733

9,620,614

9,710,254

9,672,116

Federal funds sold

552

639

577

469

697

Allowance for credit losses

(86,440)

(85,996)

(84,964)

(83,600)

(84,041)

Cash and due from banks

410,575

293,831

274,902

243,514

391,616

Goodwill

1,900,845

1,900,845

1,900,845

1,900,845

1,900,845

Core deposit intangibles, net

32,883

34,295

35,773

37,274

38,842

Other real estate owned

1,805

889

10,316

10,538

11,152

Fixed assets, net

257,046

256,426

255,465

257,057

257,065

Other assets

396,857

414,075

410,647

384,547

378,227

Total assets

$

22,693,402

$

22,612,583

$

22,570,740

$

22,472,314

$

22,587,292

Noninterest-bearing deposits

$

5,666,115

$

5,700,242

$

5,657,589

$

5,707,994

$

5,623,322

Interest-bearing deposits

11,590,443

11,033,522

11,321,015

11,624,885

12,198,138

Total deposits

17,256,558

16,733,764

16,978,604

17,332,879

17,821,460

Other borrowings

1,031,126

1,501,207

1,254,849

820,079

505,223

Securities sold under repurchase agreements

284,720

297,126

293,039

339,576

324,154

Other liabilities

68,174

84,789

108,796

103,635

112,301

Total liabilities

18,640,578

18,616,886

18,635,288

18,596,169

18,763,138

Shareholders' equity(B)

4,052,824

3,995,697

3,935,452

3,876,145

3,824,154

Total liabilities and equity

$

22,693,402

$

22,612,583

$

22,570,740

$

22,472,314

$

22,587,292

(A)

Includes $392, $586, $436, $57 and ($143) in unrealized gains (losses) on available for sale securities for the quarterly periods ended December 31, 2018, September 30, 2018, June 30, 2018, March 31, 2018 and December 31, 2017, respectively.

(B)

Includes $310, $463, $345, $45 and ($113) in after-tax unrealized gains (losses) on available for sale securities for the quarterly periods ended December 31, 2018, September 30, 2018, June 30, 2018, March 31, 2018 and December 31, 2017, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Year Ended

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Dec 31, 2018

Dec 31, 2017

Income Statement Data

Interest income:

Loans

$

130,627

$

128,645

$

128,445

$

116,246

$

120,086

$

503,963

$

468,338

Securities(C)

56,170

55,705

55,577

54,457

51,510

221,909

208,189

Federal funds sold and other earning assets

397

326

299

315

243

1,337

828

Total interest income

187,194

184,676

184,321

171,018

171,839

727,209

677,355

Interest expense:

Deposits

21,643

19,208

16,061

14,472

12,587

71,384

46,312

Other borrowings

7,639

7,583

6,046

2,973

2,852

24,241

12,908

Securities sold under repurchase agreements

664

566

411

350

350

1,991

1,272

Total interest expense

29,946

27,357

22,518

17,795

15,789

97,616

60,492

Net interest income

157,248

157,319

161,803

153,223

156,050

629,593

616,863

Provision for credit losses

1,000

2,350

4,000

9,000

2,000

16,350

14,325

Net interest income after provision for credit losses

156,248

154,969

157,803

144,223

154,050

613,243

602,538

Noninterest income:

Nonsufficient funds (NSF) fees

8,902

8,606

7,828

7,827

8,110

33,163

32,354

Credit card, debit card and ATM card income

6,508

6,242

6,335

5,961

6,211

25,046

24,425

Service charges on deposit accounts

5,090

5,137

5,150

5,275

5,250

20,652

21,327

Trust income

2,507

2,692

2,251

2,728

2,734

10,178

9,200

Mortgage income

627

856

1,109

763

826

3,355

4,053

Brokerage income

521

784

687

625

574

2,617

1,950

Bank owned life insurance income

1,330

1,326

1,317

1,311

1,347

5,284

5,430

Net (loss) gain on sale of assets

(715)

4

(44)

41

(755)

(1,921)

Net (loss) gain on sale of securities

(13)

(13)

3,270

Other noninterest income

4,309

4,977

3,751

3,448

4,127

16,485

16,545

Total noninterest income

29,079

30,624

28,371

27,938

29,220

116,012

116,633

Noninterest expense:

Salaries and benefits

51,852

51,906

53,360

50,399

48,756

207,517

192,409

Net occupancy and equipment

5,651

5,808

5,692

5,609

5,748

22,760

22,402

Credit and debit card, data processing and software amortization

4,474

4,512

4,356

4,448

4,423

17,790

17,230

Regulatory assessments and FDIC insurance

2,764

3,347

3,575

3,575

3,759

13,261

14,311

Core deposit intangibles amortization

1,412

1,478

1,501

1,568

1,622

5,959

6,942

Depreciation

3,139

3,139

3,054

3,033

3,011

12,365

12,215

Communications

2,404

2,442

2,606

2,580

2,608

10,032

10,592

Other real estate expense

110

219

83

89

181

501

514

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

91

(2)

10

122

2,978

221

2,757

Other noninterest expense

8,907

8,911

9,365

8,631

8,002

35,814

33,729

Total noninterest expense

80,804

81,760

83,602

80,054

81,088

326,220

313,101

Income before income taxes

104,523

103,833

102,572

92,107

102,182

403,035

406,070

Provision for income taxes

21,192

21,310

20,975

17,746

35,044

81,223

133,905

Net income available to common shareholders

$

83,331

$

82,523

$

81,597

$

74,361

$

67,138

$

321,812

$

272,165

(C)

Interest income on securities was reduced by net premium amortization of $7,338, $8,073, $7,753, $8,450 and $9,521 for the three-month periods ended December 31, 2018, September 30, 2018, June 30, 2018, March 31, 2018 and December 31, 2017, respectively, and $31,614 and $38,922 for the years ended December 31, 2018 and December 31, 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 Ended

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Dec 31, 2018

Dec 31, 2017

Profitability

Net income (D) (E)

$

83,331

$

82,523

$

81,597

$

74,361

$

67,138

$

321,812

$

272,165

Basic earnings per share

$

1.19

$

1.18

$

1.17

$

1.07

$

0.97

$

4.61

$

3.92

Diluted earnings per share

$

1.19

$

1.18

$

1.17

$

1.07

$

0.97

$

4.61

$

3.92

Return on average assets (F)

1.47

%

1.46

%

1.44

%

1.32

%

1.20

%

1.42

%

1.22

%

Return on average common equity (F)

8.25

%

8.30

%

8.33

%

7.69

%

7.04

%

8.15

%

7.26

%

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

15.84

%

16.17

%

16.48

%

15.43

%

14.31

%

16.00

%

15.06

%

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

3.15

%

3.15

%

3.28

%

3.16

%

3.20

%

3.18

%

3.19

%

Efficiency ratio (G) (I)

43.20

%

43.50

%

43.95

%

44.19

%

43.78

%

43.71

%

42.76

%

Liquidity and Capital Ratios

Equity to assets

17.86

%

17.67

%

17.44

%

17.25

%

16.93

%

17.86

%

16.93

%

Common equity tier 1 capital

16.32

%

15.94

%

15.65

%

15.31

%

15.08

%

16.32

%

15.08

%

Tier 1 risk-based capital

16.32

%

15.94

%

15.65

%

15.31

%

15.08

%

16.32

%

15.08

%

Total risk-based capital

16.99

%

16.60

%

16.32

%

15.97

%

15.74

%

16.99

%

15.74

%

Tier 1 leverage capital

10.23

%

9.94

%

9.68

%

9.40

%

9.31

%

10.23

%

9.31

%

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

10.21

%

9.97

%

9.69

%

9.44

%

9.13

%

10.21

%

9.13

%

Other Data

Weighted-average shares used in computing earnings per common share

Basic

69,838

69,838

69,839

69,768

69,484

69,821

69,484

Diluted

69,838

69,838

69,839

69,768

69,484

69,821

69,484

Period end shares outstanding

69,847

69,838

69,838

69,819

69,491

69,847

69,491

Cash dividends paid per common share

$

0.4100

$

0.3600

$

0.3600

$

0.3600

$

0.3600

$

1.4900

$

1.3800

Book value per common share

$

58.02

$

57.21

$

56.35

$

55.52

$

55.03

$

58.02

$

55.03

Tangible book value per common share (G)

$

30.34

$

29.50

$

28.62

$

27.76

$

27.12

$

30.34

$

27.12

Common Stock Market Price

High

$

72.24

$

76.25

$

76.92

$

79.20

$

73.00

$

79.20

$

73.00

Low

$

57.01

$

67.27

$

67.30

$

68.95

$

61.95

$

57.01

$

55.84

Period end closing price

$

62.30

$

69.35

$

68.36

$

72.63

$

70.07

$

62.30

$

70.07

Employees – FTE

3,036

3,029

3,044

3,027

3,017

3,036

3,017

Number of banking centers

242

242

242

242

242

242

242

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

Three Months Ended

Year Ended

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Dec 31, 2018

Dec 31, 2017

Loan discount accretion

ASC 310-20

$1,289

$1,287

$1,452

$1,640

$2,462

$5,668

$14,848

ASC 310-30

$1,614

$2,170

$3,771

$686

$2,334

$8,241

$7,058

Securities net amortization

$270

$291

$366

$477

$598

$1,404

$2,862

Time deposits amortization

$53

$53

$39

$106

$217

(E)

Using effective tax rate of 20.3%, 20.5%, 20.4%, 19.3% and 34.3% for the three-month periods ended December 31, 2018, September 30, 2018, June 30, 2018, March 31, 2018 and December 31, 2017, respectively, and 20.2% and 33.0% for the years ended December 31, 2018 and December 31, 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

Dec 31, 2018

Sep 30, 2018

Dec 31, 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

$

10,319,596

$

130,627

5.02%

$

10,208,171

$

128,645

5.00%

$

9,955,145

$

120,086

4.79%

Investment securities

9,499,166

56,170

2.35%

(K)

9,647,744

55,705

2.29%

(K)

9,521,081

51,510

2.15%

(K)

Federal funds sold and other earning assets

100,339

397

1.57%

67,974

326

1.90%

91,257

243

1.06%

Total interest-earning assets

19,919,101

187,194

3.73%

19,923,889

184,676

3.68%

19,567,483

171,839

3.48%

Allowance for credit losses

(86,464)

(85,254)

(84,465)

Noninterest-earning assets

2,861,369

2,820,156

2,833,964

Total assets

$

22,694,006

$

22,658,791

$

22,316,982

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

3,720,133

$

5,327

0.57%

$

3,676,452

$

4,699

0.51%

$

3,787,421

$

3,365

0.35%

Savings and money market deposits

5,382,699

9,842

0.73%

5,465,143

9,206

0.67%

5,530,158

5,032

0.36%

Certificates and other time deposits

2,087,871

6,474

1.23%

2,055,652

5,303

1.02%

2,225,555

4,190

0.75%

Other borrowings

1,297,917

7,639

2.34%

1,447,328

7,583

2.08%

891,396

2,852

1.27%

Securities sold under repurchase agreements

285,984

664

0.92%

288,706

566

0.78%

337,690

350

0.41%

Total interest-bearing liabilities

12,774,604

29,946

0.93%

(L)

12,933,281

27,357

0.84%

(L)

12,772,220

15,789

0.49%

(L)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,785,882

5,646,183

5,598,345

Other liabilities

95,124

102,092

129,533

Total liabilities

18,655,610

18,681,556

18,500,098

Shareholders' equity

4,038,396

3,977,235

3,816,884

Total liabilities and shareholders' equity

$

22,694,006

$

22,658,791

$

22,316,982

Net interest income and margin

$

157,248

3.13%

$

157,319

3.13%

$

156,050

3.16%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

892

879

1,921

Net interest income and margin (tax equivalent basis)

$

158,140

3.15%

$

158,198

3.15%

$

157,971

3.20%

(J)

Annualized and based on an actual 365 day basis.

(K)

Yield on securities was impacted by net premium amortization of $7,338, $8,073 and $9,521 for the three-month periods ended December 31, 2018, September 30, 2018 and December 31, 2017, respectively.

(L)

Total cost of funds, including noninterest bearing deposits, was 0.64%, 0.58% and 0.34% for the three months ended December 31, 2018, September 30, 2018 and December 31, 2017, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Year Ended

Dec 31, 2018

Dec 31, 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

$

10,141,625

$

503,963

4.97%

$

9,822,225

$

468,338

4.77%

Investment securities

9,664,404

221,909

2.30%

(N)

9,681,763

208,189

2.15%

(N)

Federal funds sold and other earning assets

82,521

1,337

1.62%

83,324

828

0.99%

Total interest-earning assets

19,888,550

727,209

3.66%

19,587,312

677,355

3.46%

Allowance for credit losses

(84,511)

(84,410)

Noninterest-earning assets

2,828,706

2,837,299

Total assets

$

22,632,745

$

22,340,201

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

3,937,479

$

20,072

0.51%

$

3,816,996

$

11,703

0.31%

Savings and money market deposits

5,417,014

30,999

0.57%

5,561,853

18,705

0.34%

Certificates and other time deposits

2,101,287

20,313

0.97%

2,289,296

15,904

0.69%

Other borrowings

1,189,459

24,241

2.04%

1,142,897

12,908

1.13%

Securities sold under repurchase agreements

300,429

1,991

0.66%

328,652

1,272

0.39%

Total interest-bearing liabilities

12,945,668

97,616

0.75%

(O)

13,139,694

60,492

0.46%

(O)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,650,720

5,347,227

Other liabilities

88,524

102,553

Total liabilities

18,684,912

18,589,474

Shareholders' equity

3,947,833

3,750,727

Total liabilities and shareholders' equity

$

22,632,745

$

22,340,201

Net interest income and margin

$

629,593

3.17%

$

616,863

3.15%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

3,615

7,844

Net interest income and margin (tax equivalent basis)

$

633,208

3.18%

$

624,707

3.19%

(M)

Annualized and based on an actual 365 day basis.

(N)

Yield on securities was impacted by net premium amortization of $31,614 and $38,922 for the years ended December 31, 2018 and 2017, respectively.

(O)

Total cost of funds, including noninterest bearing deposits, was 0.52% and 0.33% for the years ended December 31, 2018 and 2017, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

YIELD TREND (P)

Interest-Earning Assets:

Loans

5.02

%

5.00

%

5.13

%

4.72

%

4.79

%

Investment securities (Q)

2.35

%

2.29

%

2.28

%

2.27

%

2.15

%

Federal funds sold and other earning assets

1.57

%

1.90

%

1.50

%

1.56

%

1.06

%

Total interest-earning assets

3.73

%

3.68

%

3.72

%

3.50

%

3.48

%

Interest-Bearing Liabilities:

Interest-bearing demand deposits

0.57

%

0.51

%

0.50

%

0.47

%

0.35

%

Savings and money market deposits

0.73

%

0.67

%

0.50

%

0.39

%

0.36

%

Certificates and other time deposits

1.23

%

1.02

%

0.84

%

0.78

%

0.75

%

Other borrowings

2.34

%

2.08

%

1.91

%

1.65

%

1.27

%

Securities sold under repurchase agreements

0.92

%

0.78

%

0.55

%

0.43

%

0.41

%

Total interest-bearing liabilities

0.93

%

0.84

%

0.70

%

0.55

%

0.49

%

Net Interest Margin

3.13

%

3.13

%

3.26

%

3.14

%

3.16

%

Net Interest Margin (tax equivalent)

3.15

%

3.15

%

3.28

%

3.16

%

3.20

%

(P)

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

(Q)

Yield on securities was impacted by net premium amortization of $7,338, $8,073, $7,753, $8,450 and $9,521 for the three-month periods ended December 31, 2018, September 30, 2018, June 30, 2018, March 31, 2018 and December 31, 2017, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Balance Sheet Averages

Loans

$

10,319,596

$

10,208,171

$

10,044,064

$

9,990,319

$

9,955,145

Investment securities

9,499,166

9,647,744

9,770,963

9,742,601

9,521,081

Federal funds sold and other earning assets

100,339

67,974

79,947

81,779

91,257

Total interest-earning assets

19,919,101

19,923,889

19,894,974

19,814,699

19,567,483

Allowance for credit losses

(86,464)

(85,254)

(84,285)

(81,983)

(84,465)

Cash and due from banks

252,481

232,643

234,856

269,917

257,462

Goodwill

1,900,845

1,900,845

1,900,845

1,900,845

1,900,845

Core deposit intangibles, net

33,580

35,041

36,550

38,064

39,650

Other real estate

1,325

9,193

10,386

10,758

14,177

Fixed assets, net

257,726

256,458

256,281

257,465

256,657

Other assets

415,412

385,976

370,279

346,736

365,173

Total assets

$

22,694,006

$

22,658,791

$

22,619,886

$

22,556,501

$

22,316,982

Noninterest-bearing deposits

$

5,785,882

$

5,646,183

$

5,646,114

$

5,510,320

$

5,598,345

Interest-bearing demand deposits

3,720,133

3,676,452

3,971,356

4,392,230

3,787,421

Savings and money market deposits

5,382,699

5,465,143

5,342,323

5,478,411

5,530,158

Certificates and other time deposits

2,087,871

2,055,652

2,094,065

2,168,951

2,225,555

Total deposits

16,976,585

16,843,430

17,053,858

17,549,912

17,141,479

Other borrowings

1,297,917

1,447,328

1,272,032

731,500

891,396

Securities sold under repurchase agreements

285,984

288,706

300,471

327,136

337,690

Other liabilities

95,124

102,092

75,161

81,414

129,533

Shareholders' equity

4,038,396

3,977,235

3,918,364

3,866,539

3,816,884

Total liabilities and equity

$

22,694,006

$

22,658,791

$

22,619,886

$

22,556,501

$

22,316,982

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Period End Balances

Loan Portfolio

Commercial and industrial

$

1,111,089

10.7

%

$

1,159,735

11.3

%

$

1,168,892

11.5

%

$

1,148,980

11.5

%

$

1,179,364

11.8

%

Construction, land development and other land loans

1,622,289

15.7

%

1,560,142

15.2

%

1,542,771

15.2

%

1,502,393

15.0

%

1,509,137

15.1

%

1-4 family residential

2,438,949

23.5

%

2,440,157

23.7

%

2,418,021

23.8

%

2,438,224

24.4

%

2,454,548

24.5

%

Home equity

267,960

2.6

%

273,608

2.7

%

277,447

2.7

%

284,339

2.8

%

285,312

2.8

%

Commercial real estate (includes multi-family residential)

3,538,557

34.1

%

3,507,223

34.1

%

3,405,466

33.6

%

3,330,860

33.3

%

3,315,627

33.1

%

Agriculture (includes farmland)

729,501

7.0

%

705,750

6.8

%

709,617

7.0

%

671,319

6.7

%

690,118

6.9

%

Consumer and other

289,486

2.8

%

281,112

2.7

%

271,724

2.7

%

259,896

2.6

%

286,121

2.8

%

Energy

372,482

3.6

%

365,119

3.5

%

352,627

3.5

%

375,405

3.7

%

300,546

3.0

%

Total loans

$

10,370,313

$

10,292,846

$

10,146,565

$

10,011,416

$

10,020,773

Deposit Types

Noninterest-bearing DDA

$

5,666,115

32.8

%

$

5,700,242

34.1

%

$

5,657,589

33.3

%

$

5,707,994

32.9

%

$

5,623,322

31.5

%

Interest-bearing DDA

4,124,412

23.9

%

3,551,456

21.2

%

3,808,694

22.4

%

4,106,255

23.7

%

4,501,394

25.3

%

Money market

3,115,531

18.1

%

3,100,310

18.5

%

3,153,261

18.6

%

3,062,999

17.7

%

3,200,763

18.0

%

Savings

2,271,170

13.2

%

2,291,952

13.7

%

2,311,795

13.6

%

2,314,112

13.3

%

2,300,450

12.9

%

Certificates and other time deposits

2,079,330

12.0

%

2,089,804

12.5

%

2,047,265

12.1

%

2,141,519

12.4

%

2,195,531

12.3

%

Total deposits

$

17,256,558

$

16,733,764

$

16,978,604

$

17,332,879

$

17,821,460

Loan to Deposit Ratio

60.1

%

61.5

%

59.8

%

57.8

%

56.2

%

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Construction Loans

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Single family residential construction

$

441,487

27.2

%

$

422,738

27.1

%

$

426,767

27.6

%

$

417,302

27.7

%

$

388,966

25.7

%

Land development

89,226

5.5

%

89,357

5.7

%

88,562

5.7

%

88,609

5.9

%

86,122

5.7

%

Raw land

152,516

9.4

%

137,400

8.8

%

134,906

8.7

%

128,771

8.5

%

131,022

8.7

%

Residential lots

124,429

7.6

%

122,366

7.8

%

118,759

7.7

%

113,813

7.6

%

117,080

7.7

%

Commercial lots

92,234

5.7

%

95,982

6.1

%

92,283

6.0

%

91,653

6.1

%

91,624

6.1

%

Commercial construction and other

723,740

44.6

%

693,917

44.5

%

683,255

44.3

%

664,437

44.2

%

696,763

46.1

%

Net unaccreted discount

(1,343)

(1,618)

(1,761)

(2,192)

(2,440)

Total construction loans

$

1,622,289

$

1,560,142

$

1,542,771

$

1,502,393

$

1,509,137

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of December 31, 2018

Houston

Dallas

Austin

OK City

Tulsa

Other (R)

Total

Collateral Type

Shopping center/retail

$

261,261

$

83,639

$

26,986

$

16,342

$

31,200

$

146,022

$

565,450

Commercial and industrial buildings

125,435

34,975

13,607

16,537

21,620

80,261

292,435

Office buildings

94,459

119,344

24,736

45,302

10,577

68,171

362,589

Medical buildings

29,429

8,023

10,967

5,360

10,433

59,517

123,729

Apartment buildings

39,026

38,317

18,672

11,643

7,410

67,445

182,513

Hotel

49,206

62,310

20,767

32,589

143,769

308,641

Other

45,630

12,923

17,981

10,927

15,843

75,648

178,952

Total

$

644,446

$

359,531

$

133,716

$

138,700

$

97,083

$

640,833

$

2,014,309

(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

Sep 30, 2018

Balance at

Dec 31, 2018

Balance at

Acquisition

Date

Balance at

Sep 30, 2018

Balance at

Dec 31, 2018

Balance at

Acquisition

Date

Balance at

Sep 30, 2018

Balance at

Dec 31, 2018

Loan marks:

Acquired banks (T)

$

229,080

$

16,124

$

14,833

$

142,128

$

4,445

$

2,831

$

371,208

$

20,569

$

17,664

Acquired portfolio loan balances:

Acquired banks (T)

5,690,998

578,659

526,840

275,221

14,005

11,419

5,966,219

(U)

592,664

538,259

Acquired portfolio loan balances less loan marks

$

5,461,918

$

562,535

$

512,007

$

133,093

$

9,560

$

8,588

$

5,595,011

$

572,095

$

520,595

(R)

Includes other MSA and non-MSA regions.

(S)

Represents a portion of total commercial real estate loans of $3.539 billion as of December 31, 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 Ended

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Dec 31, 2018

Dec 31, 2017

Asset Quality

Nonaccrual loans

$

13,147

$

13,399

$

20,415

$

22,572

$

25,264

$

13,147

$

25,264

Accruing loans 90 or more days past due

4,004

2,379

854

107

1,004

4,004

1,004

Total nonperforming loans

17,151

15,778

21,269

22,679

26,268

17,151

26,268

Repossessed assets

110

35

35

Other real estate

1,805

889

10,316

10,538

11,152

1,805

11,152

Total nonperforming assets

$

18,956

$

16,777

$

31,585

$

33,217

$

37,455

$

18,956

$

37,455

Nonperforming assets:

Commercial and industrial (includes energy)

$

4,435

$

6,620

$

12,234

$

13,558

$

15,533

$

4,435

$

15,533

Construction, land development and other land loans

3,100

2,046

1,829

1,019

1,888

3,100

1,888

1-4 family residential (includes home equity)

8,135

4,527

4,884

5,440

5,845

8,135

5,845

Commercial real estate (includes multi-family residential)

2,982

3,254

12,038

12,992

13,533

2,982

13,533

Agriculture (includes farmland)

256

262

519

128

550

256

550

Consumer and other

48

68

81

80

106

48

106

Total

$

18,956

$

16,777

$

31,585

$

33,217

$

37,455

$

18,956

$

37,455

Number of loans/properties

83

83

90

95

99

83

99

Allowance for credit losses at end of period

$

86,440

$

85,996

$

84,964

$

83,600

$

84,041

$

86,440

$

84,041

Net charge-offs:

Commercial and industrial (includes energy)

$

(685)

$

657

$

1,047

$

8,016

$

3,822

$

9,035

$

13,073

Construction, land development and other land loans

97

(1)

(1)

123

(1)

218

(128)

1-4 family residential (includes home equity)

42

11

114

257

61

424

73

Commercial real estate (includes multi-family residential)

34

(10)

986

502

22

1,512

152

Agriculture (includes farmland)

(54)

(113)

(45)

(61)

(63)

(273)

(157)

Consumer and other

1,122

774

535

604

930

3,035

2,597

Total

$

556

$

1,318

$

2,636

$

9,441

$

4,771

$

13,951

$

15,610

Asset Quality Ratios

Nonperforming assets to average interest-earning assets

0.10

%

0.08

%

0.16

%

0.17

%

0.19

%

0.10

%

0.19

%

Nonperforming assets to loans and other real estate

0.18

%

0.16

%

0.31

%

0.33

%

0.37

%

0.18

%

0.37

%

Net charge-offs to average loans (annualized)

0.02

%

0.05

%

0.10

%

0.38

%

0.19

%

0.14

%

0.16

%

Allowance for credit losses to total loans

0.83

%

0.84

%

0.84

%

0.84

%

0.84

%

0.83

%

0.84

%

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

0.88

%

0.88

%

0.89

%

0.90

%

0.91

%

0.88

%

0.91

%

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 Ended

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Mar 31, 2018

Dec 31, 2017

Dec 31, 2018

Dec 31, 2017

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

Net income

$

83,331

$

82,523

$

81,597

$

74,361

$

67,138

$

321,812

$

272,165

Average shareholders' equity

$

4,038,396

$

3,977,235

$

3,918,364

$

3,866,539

$

3,816,884

$

3,947,833

$

3,750,727

Less: Average goodwill and other intangible assets

(1,934,425)

(1,935,886)

(1,937,395)

(1,938,909)

(1,940,495)

(1,936,639)

(1,942,999)

Average tangible shareholders' equity

$

2,103,971

$

2,041,349

$

1,980,969

$

1,927,630

$

1,876,389

$

2,011,194

$

1,807,728

Return on average tangible common equity (F)

15.84

%

16.17

%

16.48

%

15.43

%

14.31

%

16.00

%

15.06

%

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

Shareholders' equity

$

4,052,824

$

3,995,697

$

3,935,452

$

3,876,145

$

3,824,154

$

4,052,824

$

3,824,154

Less: Goodwill and other intangible assets

(1,933,728)

(1,935,140)

(1,936,618)

(1,938,119)

(1,939,687)

(1,933,728)

(1,939,687)

Tangible shareholders' equity

$

2,119,096

$

2,060,557

$

1,998,834

$

1,938,026

$

1,884,467

$

2,119,096

$

1,884,467

Period end shares outstanding

69,847

69,838

69,838

69,819

69,491

69,847

69,491

Tangible book value per share:

$

30.34

$

29.50

$

28.62

$

27.76

$

27.12

$

30.34

$

27.12

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

Tangible shareholders' equity

$

2,119,096

$

2,060,557

$

1,998,834

$

1,938,026

$

1,884,467

$

2,119,096

$

1,884,467

Total assets

$

22,693,402

$

22,612,583

$

22,570,740

$

22,472,314

$

22,587,292

$

22,693,402

$

22,587,292

Less: Goodwill and other intangible assets

(1,933,728)

(1,935,140)

(1,936,618)

(1,938,119)

(1,939,687)

(1,933,728)

(1,939,687)

Tangible assets

$

20,759,674

$

20,677,443

$

20,634,122

$

20,534,195

$

20,647,605

$

20,759,674

$

20,647,605

Period end tangible equity to period end tangible assets ratio:

10.21

%

9.97

%

9.69

%

9.44

%

9.13

%

10.21

%

9.13

%

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

Allowance for credit losses

$

86,440

$

85,996

$

84,964

$

83,600

$

84,041

$

86,440

$

84,041

Total loans

$

10,370,313

$

10,292,846

$

10,146,565

$

10,011,416

$

10,020,773

$

10,370,313

$

10,020,773

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

$

520,595

$

572,095

$

622,534

$

681,888

$

740,157

$

520,595

$

740,157

Total loans less acquired loans

$

9,849,718

$

9,720,751

$

9,524,031

$

9,329,528

$

9,280,616

$

9,849,718

$

9,280,616

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

0.88

%

0.88

%

0.89

%

0.90

%

0.91

%

0.88

%

0.91

%

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

Noninterest expense

$

80,804

$

81,760

$

83,602

$

80,054

$

81,088

$

326,220

$

313,101

Net interest income

$

157,248

$

157,319

$

161,803

$

153,223

$

156,050

$

629,593

$

616,863

Noninterest income

29,079

30,624

28,371

27,938

29,220

116,012

116,633

Less: net (loss) gain on sale of assets

(715)

4

(44)

41

(755)

(1,921)

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

29,794

30,620

28,428

27,938

29,179

116,780

115,284

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

$

187,042

$

187,939

$

190,231

$

181,161

$

185,229

$

746,373

$

732,147

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

43.20

%

43.50

%

43.95

%

44.19

%

43.78

%

43.71

%

42.76

%

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-fourth-quarter-2018-earnings-300786460.html

SOURCE Prosperity Bancshares, Inc.

Categories

Press Releases

Next Articles