Upgrade to SI Premium - Free Trial

Prosperity Bancshares, Inc.® Reports Second Quarter 2019 Earnings

July 24, 2019 6:30 AM

HOUSTON, July 24, 2019 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended June 30, 2019 of $82.258 million, an increase of $661 thousand or 0.8% compared with $81.597 million for the same period in 2018. Net income per diluted common share increased to $1.18 compared with $1.17 for the same period in 2018. Additionally, loans increased 6.7% (annualized) during the second quarter 2019 and nonperforming assets remain low at 0.21% of second quarter average interest-earning assets.

"The Texas and Oklahoma economies continue to perform well, with record low unemployment. Consumer confidence remains strong as evidenced by increased credit card purchases, and businesses continue to do well as reflected by increased sales tax rebates to most cities and small towns. We posted a 6.7% annualized increase in loans for the second quarter of 2019, also reflecting confidence from businesses and consumers," said David Zalman, Prosperity's Chairman and Chief Executive Officer.

"We are excited about our pending merger with LegacyTexas Financial Group, Inc., the parent company of LegacyTexas Bank. LegacyTexas Bank operates 42 locations in 19 North Texas cities in and around the Dallas-Fort Worth area. We look forward to partnering with Kevin Hanigan and the entire LegacyTexas team to build the premier Texas-based bank. We explored a number of options, but believe that this strategic transaction provided the greatest opportunities for the combined organization. With the addition of LegacyTexas, we will have a significant and competitive position in Texas' two largest metropolitan areas," continued Zalman.

"We continue to work to develop people to be the next generation of leaders, make every customer's experience easy and enjoyable and operate in a safe and sound manner," concluded Zalman.

Results of Operations for the Three Months Ended June 30, 2019

Net income was $82.258 million(2) for the three months ended June 30, 2019 compared with $81.597 million(3) for the same period in 2018. Net income per diluted common share was $1.18 for the three months ended June 30, 2019 compared with $1.17 for the same period in 2018. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended June 30, 2019 were 1.46%, 7.92% and 14.82%(1), respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains on the sale of assets and taxes) was 43.74%(1) for the three months ended June 30, 2019.

Net interest income before provision for credit losses for the three months ended June 30, 2019 was $154.838 million compared with $161.803 million for the same period in 2018, a decrease of $6.965 million or 4.3%. This change was primarily due to a decrease in loan discount accretion of $3.996 million for the second quarter of 2019 and the collection of previously identified troubled assets during the second quarter of 2018. On a linked quarter basis, net interest income before provision for credit losses was $154.838 million compared with $154.911 million for the three months ended March 31, 2019.

The net interest margin on a tax equivalent basis was 3.16% for the three months ended June 30, 2019 compared with 3.28% for the same period in 2018. This change was primarily due to a decrease in loan discount accretion for the second quarter of 2019 and the collection of previously identified troubled assets during the second quarter of 2018. On a linked quarter basis, the net interest margin was 3.16% compared with 3.20% for the three months ended March 31, 2019. This decrease was primarily due to higher rates on deposits and higher net premium amortization on securities.

Noninterest income was $29.958 million for the three months ended June 30, 2019 compared with $28.371 million for the same period in 2018, an increase of $1.587 million or 5.6%. This change was primarily due to an increase in other noninterest income. On a linked quarter basis, noninterest income increased $1.814 million or 6.4% to $29.958 million compared with $28.144 million for the three months ended March 31, 2019. This increase was primarily due to increases in other noninterest income and credit card, debit card and ATM card income.

Noninterest expense was $80.821 million for the three months ended June 30, 2019 compared with $83.602 million for the same period in 2018, a decrease of $2.781 million or 3.3%. This change was primarily due to decreases in regulatory assessments and FDIC insurance and in other noninterest expense. On a linked quarter basis, noninterest expense increased $2.250 million or 2.9% to $80.821 million compared with $78.571 million for the three months ended March 31, 2019. This change was primarily due to an increase in salaries and benefits.

Results of Operations for the Six Months Ended June 30, 2019

Net income was $164.660 million(4) for the six months ended June 30, 2019 compared with $155.958 million(5) for the same period in 2018, an increase of $8.702 million or 5.6%. Net income per diluted common share was $2.36 for the six months ended June 30, 2019 compared with $2.23 for the same period in 2018, an increase of 5.8%. Net income and earnings per diluted common share for the six months ended June 30, 2018 were impacted by significant charge-offs during the first quarter of 2018. Annualized returns on average assets, average common equity and average tangible common equity for the six months ended June 30, 2019 were 1.46%, 7.99% and 15.03%(1), respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 43.34%(1) for the six months ended June 30, 2019.

Net interest income before provision for credit losses for the six months ended June 30, 2019 was $309.749 million compared with $315.026 million for the same period in 2018, a decrease of $5.277 million or 1.7%. This change was primarily due to higher rates on deposits and a decrease in loan discount accretion, partially offset by higher balances and yields on loans.

The net interest margin on a tax equivalent basis for the six months ended June 30, 2019 was 3.18% compared with 3.22% for the same period in 2018. This change was primarily due to a decrease in loan discount accretion and the collection of previously identified troubled assets during the second quarter of 2018.

Noninterest income was $58.102 million for the six months ended June 30, 2019 compared with $56.309 million for the same period in 2018, an increase of $1.793 million or 3.2%. This increase was primarily due to an increase in other noninterest income.

Noninterest expense was $159.392 million for the six months ended June 30, 2019 compared with $163.656 million for the same period in 2018, a decrease of $4.264 million or 2.6%. This change was primarily due to decreases in regulatory assessments and FDIC insurance and in other noninterest expense.

(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 $776 thousand, net of tax, primarily comprised of loan discount accretion of $1.227 million for the three months ended June 30, 2019.

(3)

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

(4)

Includes purchase accounting adjustments of $2.014 million, net of tax, primarily comprised of loan discount accretion of $3.020 million for the six months ended June 30, 2019.

(5)

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

Balance Sheet Information

At June 30, 2019, Prosperity had $22.375 billion in total assets, a decrease of $195.519 million or 0.9%, compared with $22.571 billion at June 30, 2018.

Loans at June 30, 2019 were $10.587 billion, an increase of $440.810 million or 4.3%, compared with $10.147 billion at June 30, 2018. Linked quarter loans increased $173.353 million or 1.7% (6.7% annualized) from $10.414 billion at March 31, 2019.

Deposits at June 30, 2019 were $16.888 billion, a decrease of $90.975 million or 0.5%, compared with $16.979 billion at June 30, 2018. Linked quarter deposits decreased $310.141 million or 1.8% from $17.198 billion at March 31, 2019. This decrease was primarily due to seasonality.

Asset Quality

Nonperforming assets totaled $41.558 million or 0.21% of quarterly average interest-earning assets at June 30, 2019, compared with $31.585 million or 0.16% of quarterly average interest-earning assets at June 30, 2018, and $40.883 million or 0.21% of quarterly average interest-earning assets at March 31, 2019.

The allowance for credit losses was $87.006 million or 0.82% of total loans at June 30, 2019, $84.964 million or 0.84% of total loans at June 30, 2018 and $86.091 million or 0.83% of total loans at March 31, 2019. 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 0.86%(1) of remaining loans as of June 30, 2019, compared with 0.89%(1) at June 30, 2018 and 0.87%(1) at March 31, 2019.

The provision for credit losses was $800 thousand for the three months ended June 30, 2019 compared with $4.000 million for the three months ended June 30, 2018 and $700 thousand for the three months ended March 31, 2019. The provision for credit losses was $1.500 million for the six months ended June 30, 2019 compared with $13.000 million for the six months ended June 30, 2018.

Net recoveries were $115 thousand for the three months ended June 30, 2019 compared with net charge-offs of $2.636 million for the three months ended June 30, 2018 and $1.049 million for the three months ended March 31, 2019. Net charge-offs were $934 thousand for the six months ended June 30, 2019 compared with $12.077 million for the six months ended June 30, 2018.

Dividend

Prosperity Bancshares declared a third quarter cash dividend of $0.41 per share to be paid on October 1, 2019 to all shareholders of record as of September 16, 2019.

Stock Repurchase Program

On January 19, 2018, Prosperity Bancshares announced a stock repurchase program under which up to 5%, or approximately 3.47 million shares, of its outstanding common stock may be acquired over a two-year period expiring on January 16, 2020, at the discretion of management. During the second quarter of 2019, Prosperity Bancshares repurchased 818.6 thousand shares of its common stock at an average weighted price of $64.52 per share (including 219.8 thousand shares purchased for which the settlement occurred in July 2019).

Pending Merger with LegacyTexas Financial Group, Inc.

On June 17, 2019 Prosperity Bancshares and LegacyTexas Financial Group, Inc. ("LegacyTexas") jointly announced the signing of a definitive agreement whereby LegacyTexas, the parent company of LegacyTexas Bank will merge into Prosperity. LegacyTexas Bank operates 42 locations in 19 North Texas cities in and around the Dallas-Fort Worth area. As of June 30, 2019, LegacyTexas, on a consolidated basis, reported total assets of $9.9 billion, total gross loans of $8.7 billion and total deposits of $7.1 billion.

Under the terms of the merger agreement, stockholders of LegacyTexas will receive 0.5280 shares of Prosperity common stock and $6.28 cash for each LegacyTexas share. Consummation of the merger is subject to certain conditions, including the approval by the shareholders of Prosperity Bancshares and LegacyTexas and customary regulatory approvals. Based on Prosperity's closing price of $67.24 on June 14, 2019, the total consideration was valued at approximately $2.1 billion, or approximately $41.78 per share.

Conference Call

Prosperity's management team will host a conference call on Wednesday, July 24, 2019 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's second quarter 2019 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 4864960.

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 June 30, 2019, Prosperity Bancshares, Inc. ® is a $22.375 billion Houston, Texas based regional financial holding company, formed in 1983. Operating under a community banking philosophy and seeking to develop broad customer relationships based on service and convenience, Prosperity offers a variety of traditional loan and deposit products to its customers, which consist primarily of small and medium sized businesses and consumers. In addition to established banking products, Prosperity offers a complete line of services including: Internet Banking services at www.prosperitybankusa.com, Retail Brokerage Services, Credit Cards, Debit Cards, 24 hour voice response banking, Trust and Wealth Management, Mortgage Services, Cash Management and Mobile Banking.

As of June 30, 2019, Prosperity operated 243 full-service banking locations: 65 in the Houston area, including The Woodlands; 30 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.)

Cautionary Notes on Forward Looking Statements

This communication contains, and the remarks by Prosperity's management on the conference call may contain, statements which, to the extent they are not statements of historical fact, constitute "forward-looking statements" within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. From time to time, oral or written forward-looking statements may also be included in other information released to the public. Such statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as "aim," "anticipate," "estimate," "expect," "goal," "guidance," "intend," "is anticipated," "is expected," "is intended," "objective," "plan," "projected," "projection," "will affect," "will be," "will continue," "will decrease," "will grow," "will impact," "will increase," "will incur," "will reduce," "will remain," "will result," "would be," variations of such words or phrases (including where the word "could," "may," or "would" is used rather than the word "will" in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. These forward-looking statements may include information about Prosperity's and LegacyTexas's possible or assumed future economic performance or future results of operations, including future revenues, income, expenses, provision for loan losses, provision for taxes, effective tax rate, earnings per share and cash flows and Prosperity's or LegacyTexas's future capital expenditures and dividends, future financial condition and changes therein, including changes in Prosperity's and LegacyTexas's loan portfolio and allowance for loan losses, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity's or LegacyTexas's future operations, future or proposed acquisitions, the future or expected effect of acquisitions on Prosperity's or LegacyTexas's operations, results of operations, financial condition, and future economic performance, statements about the anticipated benefits of the proposed transaction, and statements about the assumptions underlying any such statement. The forward-looking statements are based on expectations and assumptions Prosperity and LegacyTexas currently believe to be valid. Because forward-looking statements relate to future results and occurrences, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. Many possible events or factors could adversely affect the future financial results and performance of Prosperity, LegacyTexas or the combined company and could cause those results or performance to differ materially from those expressed in the forward-looking statements. Such risks and uncertainties include, among others: the occurrence of any event, change or other circumstance that could give rise to the right of one or both of the parties to terminate the merger agreement, the outcome of any legal proceedings that may be instituted against Prosperity or LegacyTexas, delays in completing the transaction, the failure to obtain necessary regulatory approvals (and the risk that such approvals may result in the imposition of conditions that could adversely affect the combined company or the expected benefits of the transaction) or shareholder approvals or to satisfy any of the other conditions to the transaction on a timely basis or at all, the possibility that the anticipated benefits of the transaction are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors generally, or specifically in the Dallas/Fort Worth area where LegacyTexas does a majority of its business and Prosperity has a significant presence, the possibility that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events, diversion of management's attention from ongoing business operations and opportunities, potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the transaction, Prosperity's ability to complete the acquisition and integration of LegacyTexas successfully, and the dilution caused by Prosperity's issuance of additional shares of its common stock in connection with the transaction. Each of Prosperity and LegacyTexas disclaims any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments. Further information on Prosperity, LegacyTexas and factors which could affect the forward-looking statements contained herein can be found in Prosperity's Annual Report on Form 10-K for the fiscal year ended December 31, 2018, its Quarterly Report on Form 10-Q for the three-month period ended March 31, 2019 and its other filings with the SEC, and in LegacyTexas's Annual Report on Form 10-K for the fiscal year ended December 31, 2018, its Quarterly Report on Form 10-Q for the three-month period ended March 31, 2019 and its other filings with the SEC.

Additional Information about the Merger and Where to Find It

In connection with the proposed merger of LegacyTexas into Prosperity, Prosperity will file with the SEC a registration statement on Form S-4 to register the shares of Prosperity Common Stock to be issued to the stockholders of LegacyTexas. The registration statement will include a joint proxy statement/prospectus which will be sent to the stockholders of LegacyTexas and Prosperity seeking their approval of the proposed transaction.

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

Investors and security holders may obtain free copies of these documents through the website maintained by the SEC at http://www.sec.gov. Documents filed with the SEC by Prosperity will be available free of charge by directing a request by telephone or mail to Prosperity Bancshares, Inc., Prosperity Bank Plaza, 4295 San Felipe, Houston, Texas 77027 Attn: Investor Relations, (281) 269-7199 and documents filed with the SEC by LegacyTexas will be available free of charge by directing a request by telephone or mail to LegacyTexas Financial Group, Inc., 5851 Legacy Circle, Suite 1200, Plano, Texas 75024, (972) 578-5000.

Participants in the Solicitation

Prosperity, LegacyTexas and their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from the shareholders of Prosperity and stockholders of LegacyTexas in connection with the proposed transaction. Certain information regarding the interests of these participants and a description of their direct and indirect interests, by security holdings or otherwise, will be included in the joint proxy statement/prospectus regarding the proposed transaction when it becomes available. Additional information about Prosperity and its directors and executive officers may be found in the definitive proxy statement of Prosperity relating to its 2019 Annual Meeting of Shareholders filed with the SEC on March 14, 2019, and other documents filed by Prosperity with the SEC. Additional information about LegacyTexas and its directors and executive officers may be found in the definitive proxy statement of LegacyTexas relating to its 2019 Annual Meeting of Stockholders filed with the SEC on April 12, 2019, and other documents filed by LegacyTexas with the SEC. These documents can be obtained free of charge from the sources described above.

No Offer or Solicitation

This communication is for informational purposes only and is not intended to and does not constitute an offer to subscribe for, buy or sell, or the solicitation of an offer to subscribe for, buy or sell, or an invitation to subscribe for, buy or sell any securities or a solicitation of any vote or approval in any jurisdiction, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in which such offer, invitation, sale or solicitation would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended, and otherwise in accordance with applicable law.

Bryan/College Station Area -

Keller

West University

Taft

Bryan

Roanoke

Woodcreek

Yoakum

Bryan-29th Street

Stockyards

Yorktown

Bryan-East

Katy -

Bryan-North

Other Dallas/Fort Worth Area

Cinco Ranch

West Texas Area -

Caldwell

Locations -

Katy-Spring Green

Abilene -

College Station

Arlington

Antilley Road

Crescent Point

Azle

The Woodlands -

Barrow Street

Hearne

Ennis

The Woodlands-College Park

Cypress Street

Huntsville

Gainesville

The Woodlands-I-45

Judge Ely

Madisonville

Glen Rose

The Woodlands-Research Forest

Mockingbird

Navasota

Granbury

New Waverly

Mesquite

Other Houston Area

Lubbock -

Rock Prairie

Muenster

Locations -

4th Street

Southwest Parkway

Sanger

Angleton

66th Street

Tower Point

Waxahachie

Bay City

82nd Street

Wellborn Road

Weatherford

Beaumont

86th Street

Cleveland

98th Street

Central Texas Area -

East Texas Area -

East Bernard

Avenue Q

Austin -

Athens

El Campo

North University

Allandale

Blooming Grove

Dayton

Texas Tech Student Union

Cedar Park

Canton

Galveston

Congress

Carthage

Groves

Midland -

Lakeway

Corsicana

Hempstead

Wadley

Liberty Hill

Crockett

Hitchcock

Wall Street

Northland

Eustace

Liberty

Oak Hill

Gilmer

Magnolia

Odessa -

Research Blvd

Grapeland

Magnolia Parkway

Grandview

Westlake

Gun Barrel City

Mont Belvieu

Grant

Jacksonville

Nederland

Kermit Highway

Other Central Texas Area

Kerens

Needville

Parkway

Locations -

Longview

Rosenberg

Bastrop

Mount Vernon

Shadow Creek

Other West Texas Area

Canyon Lake

Palestine

Spring

Locations -

Dime Box

Rusk

Tomball

Big Spring

Dripping Springs

Seven Points

Waller

Brownfield

Elgin

Teague

West Columbia

Brownwood

Flatonia

Tyler-Beckham

Wharton

Cisco

Georgetown

Tyler-South Broadway

Winnie

Comanche

Gruene

Tyler-University

Wirt

Early

Kingsland

Winnsboro

Floydada

La Grange

South Texas Area -

Gorman

Lexington

Houston Area -

Corpus Christi -

Levelland

New Braunfels

Houston -

Calallen

Littlefield

Pleasanton

Aldine

Carmel

Merkel

Round Rock

Alief

Northwest

Plainview

San Antonio

Bellaire

Saratoga

San Angelo

Schulenburg

Beltway

Timbergate

Slaton

Seguin

Clear Lake

Water Street

Snyder

Smithville

Copperfield

Thorndale

Cypress

Victoria -

Oklahoma

Weimar

Downtown

Victoria Main

Central Oklahoma Area-

Eastex

Victoria-Navarro

Oklahoma City -

Dallas/Fort Worth Area -

Fairfield

Victoria-North

23rd Street

Dallas -

First Colony

Victoria Salem

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

Westheimer

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Balance Sheet Data (at period end)

Loans

$

10,587,375

$

10,414,022

$

10,370,313

$

10,292,846

$

10,146,565

Investment securities(A)

8,951,940

9,137,645

9,408,966

9,504,733

9,620,614

Federal funds sold

555

566

552

639

577

Allowance for credit losses

(87,006)

(86,091)

(86,440)

(85,996)

(84,964)

Cash and due from banks

302,069

291,498

410,575

293,831

274,902

Goodwill

1,900,845

1,900,845

1,900,845

1,900,845

1,900,845

Core deposit intangibles, net

30,299

31,564

32,883

34,295

35,773

Other real estate owned

2,005

2,096

1,805

889

10,316

Fixed assets, net

262,479

257,595

257,046

256,426

255,465

Other assets

424,660

404,501

396,857

414,075

410,647

Total assets

$

22,375,221

$

22,354,241

$

22,693,402

$

22,612,583

$

22,570,740

Noninterest-bearing deposits

$

5,691,236

$

5,673,707

$

5,666,115

$

5,700,242

$

5,657,589

Interest-bearing deposits

11,196,393

11,524,063

11,590,443

11,033,522

11,321,015

Total deposits

16,887,629

17,197,770

17,256,558

16,733,764

16,978,604

Other borrowings

940,874

680,952

1,031,126

1,501,207

1,254,849

Securities sold under repurchase agreements

313,825

254,573

284,720

297,126

293,039

Other liabilities

104,998

111,156

68,174

84,789

108,796

Total liabilities

18,247,326

18,244,451

18,640,578

18,616,886

18,635,288

Shareholders' equity(B)

4,127,895

4,109,790

4,052,824

3,995,697

3,935,452

Total liabilities and equity

$

22,375,221

$

22,354,241

$

22,693,402

$

22,612,583

$

22,570,740

(A)

Includes $1,611, $895, $392, $586 and $436 in unrealized gains on available for sale securities for the quarterly periods ended June 30, 2019, March 31, 2019, December 31, 2018, September 30, 2018 and June 30, 2018, respectively.

(B)

Includes $1,273, $706, $310, $463 and $345 in after-tax unrealized gains on available for sale securities for the quarterly periods ended June 30, 2019, March 31, 2019, December 31, 2018, September 30, 2018 and June 30, 2018, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Year-to-Date

Jun 30,2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Jun 30, 2019

Jun 30, 2018

Income Statement Data

Interest income:

Loans

$

133,525

$

130,065

$

130,627

$

128,645

$

128,445

$

263,590

$

244,691

Securities(C)

53,944

55,648

56,170

55,705

55,577

109,592

110,034

Federal funds sold and other earning assets

318

402

397

326

299

720

614

Total interest income

187,787

186,115

187,194

184,676

184,321

373,902

355,339

Interest expense:

Deposits

26,562

25,128

21,643

19,208

16,061

51,690

30,533

Other borrowings

5,556

5,317

7,639

7,583

6,046

10,873

9,019

Securities sold under repurchase agreements

831

759

664

566

411

1,590

761

Total interest expense

32,949

31,204

29,946

27,357

22,518

64,153

40,313

Net interest income

154,838

154,911

157,248

157,319

161,803

309,749

315,026

Provision for credit losses

800

700

1,000

2,350

4,000

1,500

13,000

Net interest income after provision for credit losses

154,038

154,211

156,248

154,969

157,803

308,249

302,026

Noninterest income:

Nonsufficient funds (NSF) fees

7,973

7,816

8,902

8,606

7,828

15,789

15,655

Credit card, debit card and ATM card income

6,480

5,971

6,508

6,242

6,335

12,451

12,296

Service charges on deposit accounts

4,989

4,998

5,090

5,137

5,150

9,987

10,425

Trust income

2,558

2,595

2,507

2,692

2,251

5,153

4,979

Mortgage income

990

722

627

856

1,109

1,712

1,872

Brokerage income

541

673

521

784

687

1,214

1,312

Bank owned life insurance income

1,321

1,289

1,330

1,326

1,317

2,610

2,628

Net gain (loss) on sale of assets

2

58

(715)

4

(44)

60

(44)

Net loss on sale of securities

(13)

(13)

Other noninterest income

5,104

4,022

4,309

4,977

3,751

9,126

7,199

Total noninterest income

29,958

28,144

29,079

30,624

28,371

58,102

56,309

Noninterest expense:

Salaries and benefits

52,941

51,073

51,852

51,906

53,360

104,014

103,759

Net occupancy and equipment

5,492

5,466

5,651

5,808

5,692

10,958

11,301

Credit and debit card, data processing and software amortization

4,904

4,573

4,474

4,512

4,356

9,477

8,804

Regulatory assessments and FDIC insurance

2,325

2,374

2,764

3,347

3,575

4,699

7,150

Core deposit intangibles amortization

1,265

1,319

1,412

1,478

1,501

2,584

3,069

Depreciation

3,111

3,104

3,139

3,139

3,054

6,215

6,087

Communications

2,183

2,270

2,404

2,442

2,606

4,453

5,186

Other real estate expense

120

83

110

219

83

203

172

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

(54)

(177)

91

(2)

10

(231)

132

Other noninterest expense

8,534

8,486

8,907

8,911

9,365

17,020

17,996

Total noninterest expense

80,821

78,571

80,804

81,760

83,602

159,392

163,656

Income before income taxes

103,175

103,784

104,523

103,833

102,572

206,959

194,679

Provision for income taxes

20,917

21,382

21,192

21,310

20,975

42,299

38,721

Net income available to common shareholders

$

82,258

$

82,402

$

83,331

$

82,523

$

81,597

$

164,660

$

155,958

(C)

Interest income on securities was reduced by net premium amortization of $7,607, $6,589, $7,338, $8,073 and $7,753 for the three-month periods ended June 30, 2019, March 31, 2019, December 31, 2018, September 30, 2018 and June 30, 2018, respectively, and $14,196 and $16,203 for the six-month periods ended June 30, 2019 and June 30, 2018, respectively.

Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

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

Three Months Ended

Year-to-Date

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Jun 30, 2019

Jun 30,

2018

Profitability

Net income (D) (E)

$

82,258

$

82,402

$

83,331

$

82,523

$

81,597

$

164,660

$

155,958

Basic earnings per share

$

1.18

$

1.18

$

1.19

$

1.18

$

1.17

$

2.36

$

2.23

Diluted earnings per share

$

1.18

$

1.18

$

1.19

$

1.18

$

1.17

$

2.36

$

2.23

Return on average assets (F)

1.46

%

1.46

%

1.47

%

1.46

%

1.44

%

1.46

%

1.38

%

Return on average common equity (F)

7.92

%

8.05

%

8.25

%

8.30

%

8.33

%

7.99

%

8.01

%

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

14.82

%

15.24

%

15.84

%

16.17

%

16.48

%

15.03

%

15.96

%

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

3.16

%

3.20

%

3.15

%

3.15

%

3.28

%

3.18

%

3.22

%

Efficiency ratio (G) (I)

43.74

%

42.94

%

43.20

%

43.50

%

43.95

%

43.34

%

44.07

%

Liquidity and Capital Ratios

Equity to assets

18.45

%

18.38

%

17.86

%

17.67

%

17.44

%

18.45

%

17.44

%

Common equity tier 1 capital

16.59

%

16.76

%

16.32

%

15.94

%

15.65

%

16.59

%

15.65

%

Tier 1 risk-based capital

16.59

%

16.76

%

16.32

%

15.94

%

15.65

%

16.59

%

15.65

%

Total risk-based capital

17.25

%

17.42

%

16.99

%

16.60

%

16.32

%

17.25

%

16.32

%

Tier 1 leverage capital

10.67

%

10.59

%

10.23

%

9.94

%

9.68

%

10.67

%

9.68

%

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

10.75

%

10.66

%

10.21

%

9.97

%

9.69

%

10.75

%

9.69

%

Other Data

Weighted-average shares used in computing earnings per common share

Basic

69,806

69,847

69,838

69,838

69,839

69,832

69,803

Diluted

69,806

69,847

69,838

69,838

69,839

69,832

69,803

Period end shares outstanding

69,261

69,846

69,847

69,838

69,838

69,261

69,838

Cash dividends paid per common share

$

0.41

$

0.41

$

0.41

$

0.36

$

0.36

$

0.82

$

0.72

Book value per common share

$

59.60

$

58.84

$

58.02

$

57.21

$

56.35

$

59.60

$

56.35

Tangible book value per common share (G)

$

31.72

$

31.17

$

30.34

$

29.50

$

28.62

$

31.72

$

28.62

Common Stock Market Price

High

$

74.50

$

75.36

$

72.24

$

76.25

$

76.92

$

75.36

$

79.20

Low

$

61.85

$

61.65

$

57.01

$

67.27

$

67.30

$

61.65

$

67.30

Period end closing price

$

66.05

$

69.06

$

62.30

$

69.35

$

68.36

$

66.05

$

68.36

Employees – FTE

3,046

3,065

3,036

3,029

3,044

3,046

3,044

Number of banking centers

243

242

242

242

242

243

242

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

Three Months Ended

Year-to-Date

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Jun 30, 2019

Jun 30, 2018

Loan discount accretion

ASC 310-20

$880

$1,474

$1,289

$1,287

$1,452

$2,354

$3,092

ASC 310-30

$347

$319

$1,614

$2,170

$3,771

$666

$4,457

Securities net amortization

$255

$234

$270

$291

$366

$489

$843

Time deposits amortization

$53

$106

(E)

Using effective tax rate of 20.3%, 20.6%, 20.3%, 20.5% and 20.4% for the three-month periods ended June 30, 2019, March 31, 2019, December 31, 2018, September 30, 2018 and June 30, 2018, respectively, and 20.4% and 19.9% for the six-month periods ended June 30, 2019 and June 30, 2018, respectively.

(F)

Interim periods annualized.

(G)

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

(H)

Net interest margin for all periods presented is based on average balances on an actual 365 day basis.

(I)

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

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Three Months Ended

Jun 30, 2019

Mar 31, 2019

Jun 30, 2018

AverageBalance

InterestEarned/InterestPaid

AverageYield/Rate

(J)

AverageBalance

InterestEarned/InterestPaid

AverageYield/Rate

(J)

AverageBalance

InterestEarned/

InterestPaid

AverageYield/Rate

(J)

Interest-Earning Assets:

Loans

$

10,520,425

$

133,525

5.09%

$

10,392,235

$

130,065

5.08%

$

10,044,064

$

128,445

5.13%

Investment securities

9,185,877

53,944

2.36%

(K)

9,299,963

55,648

2.43%

(K)

9,770,963

55,577

2.28%

(K)

Federal funds sold and other earning assets

64,335

318

1.98%

71,842

402

2.27%

79,947

299

1.50%

Total interest-earning assets

19,770,637

187,787

3.81%

19,764,040

186,115

3.82%

19,894,974

184,321

3.72%

Allowance for credit losses

(86,158)

(86,507)

(84,285)

Noninterest-earning assets

2,842,478

2,864,039

2,809,197

Total assets

$

22,526,957

$

22,541,572

$

22,619,886

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

3,714,968

$

5,813

0.63%

$

4,148,377

$

6,812

0.67%

$

3,971,356

$

4,983

0.50%

Savings and money market deposits

5,647,494

12,722

0.90%

5,472,789

11,184

0.83%

5,342,323

6,709

0.50%

Certificates and other time deposits

2,057,033

8,027

1.57%

2,062,753

7,132

1.40%

2,094,065

4,369

0.84%

Other borrowings

883,557

5,556

2.52%

844,873

5,317

2.55%

1,272,032

6,046

1.91%

Securities sold under repurchase agreements

288,666

831

1.15%

272,630

759

1.13%

300,471

411

0.55%

Total interest-bearing liabilities

12,591,718

32,949

1.05%

(L)

12,801,422

31,204

0.99%

(L)

12,980,247

22,518

0.70%

(L)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,674,615

5,557,821

5,646,114

Other liabilities

108,246

86,868

75,161

Total liabilities

18,374,579

18,446,111

18,701,522

Shareholders' equity

4,152,378

4,095,461

3,918,364

Total liabilities and shareholders' equity

$

22,526,957

$

22,541,572

$

22,619,886

Net interest income and margin

$

154,838

3.14%

$

154,911

3.18%

$

161,803

3.26%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

827

863

903

Net interest income and margin (tax equivalent basis)

$

155,665

3.16%

$

155,774

3.20%

$

162,706

3.28%

(J)

Annualized and based on an actual 365 day basis.

(K)

Yield on securities was impacted by net premium amortization of $7,607, $6,589 and $7,753 for the three-month periods ended June 30, 2019, March 31, 2019 and June 30, 2018, respectively.

(L)

Total cost of funds, including noninterest bearing deposits, was 0.72%, 0.69% and 0.48% for the three months ended June 30, 2019, March 31, 2019 and June 30, 2018, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Year-to-Date

Jun 30, 2019

Jun 30, 2018

AverageBalance

InterestEarned/InterestPaid

AverageYield/Rate

(M)

AverageBalance

InterestEarned/InterestPaid

AverageYield/Rate

(M)

Interest-Earning Assets:

Loans

$

10,456,684

$

263,590

5.08%

$

10,017,340

$

244,691

4.93%

Investment securities

9,242,605

109,592

2.39%

(N)

9,756,861

110,034

2.27%

(N)

Federal funds sold and other earning assets

68,068

720

2.13%

80,858

614

1.53%

Total interest-earning assets

19,767,357

373,902

3.81%

19,855,059

355,339

3.61%

Allowance for credit losses

(86,332)

(83,140)

Noninterest-earning assets

2,853,199

2,816,449

Total assets

$

22,534,224

$

22,588,368

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

3,930,475

$

12,625

0.65%

$

4,180,631

$

10,046

0.48%

Savings and money market deposits

5,560,625

23,906

0.87%

5,409,991

11,951

0.45%

Certificates and other time deposits

2,059,877

15,159

1.48%

2,131,301

8,536

0.81%

Other borrowings

864,322

10,873

2.54%

1,003,259

9,019

1.81%

Securities sold under repurchase agreements

280,692

1,590

1.14%

313,730

761

0.49%

Total interest-bearing liabilities

12,695,991

64,153

1.02%

(O)

13,038,912

40,313

0.62%

(O)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,616,541

5,578,592

Other liabilities

97,610

78,270

Total liabilities

18,410,142

18,695,774

Shareholders' equity

4,124,082

3,892,594

Total liabilities and shareholders' equity

$

22,534,224

$

22,588,368

Net interest income and margin

$

309,749

3.16%

$

315,026

3.20%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

1,690

1,844

Net interest income and margin (tax equivalent basis)

$

311,439

3.18%

$

316,870

3.22%

(M)

Annualized and based on an actual 365 day basis.

(N)

Yield on securities was impacted by net premium amortization of $14,196 and $16,203 for the six-month periods ended June 30, 2019 and 2018, respectively.

(O)

Total cost of funds, including noninterest bearing deposits, was 0.71% and 0.44% for the six-month periods ended June 30, 2019 and 2018, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

YIELD TREND (P)

Interest-Earning Assets:

Loans

5.09

%

5.08

%

5.02

%

5.00

%

5.13

%

Investment securities (Q)

2.36

%

2.43

%

2.35

%

2.29

%

2.28

%

Federal funds sold and other earning assets

1.98

%

2.27

%

1.57

%

1.90

%

1.50

%

Total interest-earning assets

3.81

%

3.82

%

3.73

%

3.68

%

3.72

%

Interest-Bearing Liabilities:

Interest-bearing demand deposits

0.63

%

0.67

%

0.57

%

0.51

%

0.50

%

Savings and money market deposits

0.90

%

0.83

%

0.73

%

0.67

%

0.50

%

Certificates and other time deposits

1.57

%

1.40

%

1.23

%

1.02

%

0.84

%

Other borrowings

2.52

%

2.55

%

2.34

%

2.08

%

1.91

%

Securities sold under repurchase agreements

1.15

%

1.13

%

0.92

%

0.78

%

0.55

%

Total interest-bearing liabilities

1.05

%

0.99

%

0.93

%

0.84

%

0.70

%

Net Interest Margin

3.14

%

3.18

%

3.13

%

3.13

%

3.26

%

Net Interest Margin (tax equivalent)

3.16

%

3.20

%

3.15

%

3.15

%

3.28

%

(P)

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

(Q)

Yield on securities was impacted by net premium amortization of $7,607, $6,589, $7,338, $8,073 and $7,753 for the three-month periods ended June 30, 2019, March 31, 2019, December 31, 2018, September 30, 2018 and June 30, 2018, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Balance Sheet Averages

Loans

$

10,520,425

$

10,392,235

$

10,319,596

$

10,208,171

$

10,044,064

Investment securities

9,185,877

9,299,963

9,499,166

9,647,744

9,770,963

Federal funds sold and other earning assets

64,335

71,842

100,339

67,974

79,947

Total interest-earning assets

19,770,637

19,764,040

19,919,101

19,923,889

19,894,974

Allowance for credit losses

(86,158)

(86,507)

(86,464)

(85,254)

(84,285)

Cash and due from banks

227,653

266,316

252,481

232,643

234,856

Goodwill

1,900,845

1,900,845

1,900,845

1,900,845

1,900,845

Core deposit intangibles, net

30,933

32,243

33,580

35,041

36,550

Other real estate

2,053

2,100

1,325

9,193

10,386

Fixed assets, net

260,054

257,811

257,726

256,458

256,281

Other assets

420,940

404,724

415,412

385,976

370,279

Total assets

$

22,526,957

$

22,541,572

$

22,694,006

$

22,658,791

$

22,619,886

Noninterest-bearing deposits

$

5,674,615

$

5,557,821

$

5,785,882

$

5,646,183

$

5,646,114

Interest-bearing demand deposits

3,714,968

4,148,377

3,720,133

3,676,452

3,971,356

Savings and money market deposits

5,647,494

5,472,789

5,382,699

5,465,143

5,342,323

Certificates and other time deposits

2,057,033

2,062,753

2,087,871

2,055,652

2,094,065

Total deposits

17,094,110

17,241,740

16,976,585

16,843,430

17,053,858

Other borrowings

883,557

844,873

1,297,917

1,447,328

1,272,032

Securities sold under repurchase agreements

288,666

272,630

285,984

288,706

300,471

Other liabilities

108,246

86,868

95,124

102,092

75,161

Shareholders' equity

4,152,378

4,095,461

4,038,396

3,977,235

3,918,364

Total liabilities and equity

$

22,526,957

$

22,541,572

$

22,694,006

$

22,658,791

$

22,619,886

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Period End Balances

Loan Portfolio

Commercial and industrial

$

1,158,657

10.9

%

$

1,117,753

10.7

%

$

1,111,089

10.7

%

$

1,159,735

11.3

%

$

1,168,892

11.5

%

Construction, land development and other land loans

1,739,308

16.4

%

1,709,283

16.4

%

1,622,289

15.7

%

1,560,142

15.2

%

1,542,771

15.2

%

1-4 family residential

2,456,506

23.2

%

2,444,434

23.5

%

2,438,949

23.5

%

2,440,157

23.7

%

2,418,021

23.8

%

Home equity

256,772

2.4

%

262,276

2.5

%

267,960

2.6

%

273,608

2.7

%

277,447

2.7

%

Commercial real estate (includes multi-family residential)

3,551,668

33.6

%

3,496,688

33.6

%

3,538,557

34.1

%

3,507,223

34.1

%

3,405,466

33.6

%

Agriculture (includes farmland)

736,470

7.0

%

708,348

6.8

%

729,501

7.0

%

705,750

6.8

%

709,617

7.0

%

Consumer and other

321,023

3.0

%

294,405

2.8

%

289,486

2.8

%

281,112

2.7

%

271,724

2.7

%

Energy

366,971

3.5

%

380,835

3.7

%

372,482

3.6

%

365,119

3.5

%

352,627

3.5

%

Total loans

$

10,587,375

$

10,414,022

$

10,370,313

$

10,292,846

$

10,146,565

Deposit Types

Noninterest-bearing DDA

$

5,691,236

33.7

%

$

5,673,707

33.0

%

$

5,666,115

32.8

%

$

5,700,242

34.1

%

$

5,657,589

33.3

%

Interest-bearing DDA

3,530,581

20.9

%

3,875,109

22.5

%

4,124,412

23.9

%

3,551,456

21.2

%

3,808,694

22.4

%

Money market

3,438,164

20.3

%

3,302,445

19.2

%

3,115,531

18.1

%

3,100,310

18.5

%

3,153,261

18.6

%

Savings

2,158,159

12.8

%

2,293,134

13.3

%

2,271,170

13.2

%

2,291,952

13.7

%

2,311,795

13.6

%

Certificates and other time deposits

2,069,489

12.3

%

2,053,375

12.0

%

2,079,330

12.0

%

2,089,804

12.5

%

2,047,265

12.1

%

Total deposits

$

16,887,629

$

17,197,770

$

17,256,558

$

16,733,764

$

16,978,604

Loan to Deposit Ratio

62.7

%

60.6

%

60.1

%

61.5

%

59.8

%

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Construction Loans

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Jun 30, 2018

Single family residential construction

$

446,868

25.7

%

$

454,041

26.5

%

$

441,487

27.2

%

$

422,738

27.1

%

$

426,767

27.6

%

Land development

87,825

5.0

%

84,562

4.9

%

89,226

5.5

%

89,357

5.7

%

88,562

5.7

%

Raw land

168,531

9.7

%

156,674

9.2

%

152,516

9.4

%

137,400

8.8

%

134,906

8.7

%

Residential lots

121,586

7.0

%

119,301

7.0

%

124,429

7.6

%

122,366

7.8

%

118,759

7.7

%

Commercial lots

105,633

6.1

%

92,683

5.4

%

92,234

5.7

%

95,982

6.1

%

92,283

6.0

%

Commercial construction and other

809,680

46.5

%

802,996

47.0

%

723,740

44.6

%

693,917

44.5

%

683,255

44.3

%

Net unaccreted discount

(815)

(974)

(1,343)

(1,618)

(1,761)

Total construction loans

$

1,739,308

$

1,709,283

$

1,622,289

$

1,560,142

$

1,542,771

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of June 30, 2019

Houston

Dallas

Austin

OK City

Tulsa

Other (R)

Total

Collateral Type

Shopping center/retail

$

276,646

$

79,664

$

25,681

$

16,473

$

31,556

$

142,991

$

573,011

Commercial and industrial buildings

125,634

32,462

15,156

10,278

19,105

80,794

283,429

Office buildings

81,171

119,899

28,339

44,684

6,827

71,588

352,508

Medical buildings

29,970

2,388

13,048

5,084

26,874

38,191

115,555

Apartment buildings

46,347

12,212

18,167

11,256

9,029

88,119

185,130

Hotel

52,113

81,100

21,881

31,455

153,999

340,548

Other

50,427

14,711

13,911

10,486

14,340

80,656

184,531

Total

$

662,308

$

342,436

$

136,183

$

129,716

$

107,731

$

656,338

$

2,034,712

(S)

Acquired Loans

Acquired Loans Accounted forUnder ASC 310-20

Acquired Loans Accounted forUnder ASC 310-30

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

Balance atAcquisitionDate

Balance atMar 31,2019

Balance atJun 30, 2019

Balance atAcquisitionDate

Balance atMar 31,2019

Balance atJun 30,2019

Balance atAcquisitionDate

Balance atMar 31,2019

Balance atJun 30, 2019

Loan marks:

Acquired banks (T)

$

229,080

$

13,359

$

12,479

$

142,128

$

2,512

$

2,165

$

371,208

$

15,871

$

14,644

Acquired portfolio loan balances:

Acquired banks (T)

5,690,998

490,442

467,645

275,221

10,844

10,110

5,966,219

(U)

501,286

477,755

Acquired portfolio loan balances less loan marks

$

5,461,918

$

477,083

$

455,166

$

133,093

$

8,332

$

7,945

$

5,595,011

$

485,415

$

463,111

(R)

Includes other MSA and non-MSA regions.

(S)

Represents a portion of total commercial real estate loans of $3.552 billion as of June 30, 2019.

(T)

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

(U)

Actual principal balances acquired.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Year-to-Date

Jun 30, 2019

Mar 31,

2019

Dec 31, 2018

Sep 30, 2018

Jun 30,

2018

Jun 30,

2019

Jun 30,

2018

Asset Quality

Nonaccrual loans

$

37,289

$

37,491

$

13,147

$

13,399

$

20,415

$

37,289

$

20,415

Accruing loans 90 or more days past due

1,594

647

4,004

2,379

854

1,594

854

Total nonperforming loans

38,883

38,138

17,151

15,778

21,269

38,883

21,269

Repossessed assets

670

649

110

670

Other real estate

2,005

2,096

1,805

889

10,316

2,005

10,316

Total nonperforming assets

$

41,558

$

40,883

$

18,956

$

16,777

$

31,585

$

41,558

$

31,585

Nonperforming assets:

Commercial and industrial (includes energy)

$

17,592

$

17,119

$

4,435

$

6,620

$

12,234

$

17,592

$

12,234

Construction, land development and other land loans

2,296

1,488

3,100

2,046

1,829

2,296

1,829

1-4 family residential (includes home equity)

16,641

17,508

8,135

4,527

4,884

16,641

4,884

Commercial real estate (includes multi-family residential)

4,352

4,166

2,982

3,254

12,038

4,352

12,038

Agriculture (includes farmland)

616

542

256

262

519

616

519

Consumer and other

61

60

48

68

81

61

81

Total

$

41,558

$

40,883

$

18,956

$

16,777

$

31,585

$

41,558

$

31,585

Number of loans/properties

92

84

83

83

90

92

90

Allowance for credit losses at end of period

$

87,006

$

86,091

$

86,440

$

85,996

$

84,964

$

87,006

$

84,964

Net charge-offs (Recoveries):

Commercial and industrial (includes energy)

$

(828)

$

1,719

$

(685)

$

657

$

1,047

$

891

$

9,063

Construction, land development and other land loans

7

97

(1)

(1)

7

122

1-4 family residential (includes home equity)

11

(3)

42

11

114

8

371

Commercial real estate (includes multi-family residential)

(1)

(1)

34

(10)

986

(2)

1,488

Agriculture (includes farmland)

46

(1,278)

(54)

(113)

(45)

(1,232)

(106)

Consumer and other

650

612

1,122

774

535

1,262

1,139

Total

$

(115)

$

1,049

$

556

$

1,318

$

2,636

$

934

$

12,077

Asset Quality Ratios

Nonperforming assets to average interest-earning assets

0.21

%

0.21

%

0.10

%

0.08

%

0.16

%

0.21

%

0.16

%

Nonperforming assets to loans and other real estate

0.39

%

0.39

%

0.18

%

0.16

%

0.31

%

0.39

%

0.31

%

Net charge-offs to average loans (annualized)

0.04

%

0.02

%

0.05

%

0.10

%

0.02

%

0.24

%

Allowance for credit losses to total loans

0.82

%

0.83

%

0.83

%

0.84

%

0.84

%

0.82

%

0.84

%

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

0.86

%

0.87

%

0.88

%

0.88

%

0.89

%

0.86

%

0.89

%

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

Consolidated Financial Highlights

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

Three Months Ended

Year-to-Date

Jun 30,2019

Mar 31,2019

Dec 31, 2018

Sep 30,

2018

Jun 30,2018

Jun 30,

2019

Jun 30, 2018

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

Net income

$

82,258

$

82,402

$

83,331

$

82,523

$

81,597

$

164,660

$

155,958

Average shareholders' equity

$

4,152,378

$

4,095,461

$

4,038,396

$

3,977,235

$

3,918,364

$

4,124,082

$

3,892,594

Less: Average goodwill and other intangible assets

(1,931,778)

(1,933,088)

(1,934,425)

(1,935,886)

(1,937,395)

(1,932,429)

(1,938,148)

Average tangible shareholders' equity

$

2,220,600

$

2,162,373

$

2,103,971

$

2,041,349

$

1,980,969

$

2,191,653

$

1,954,446

Return on average tangible common equity (F)

14.82

%

15.24

%

15.84

%

16.17

%

16.48

%

15.03

%

15.96

%

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

Shareholders' equity

$

4,127,895

$

4,109,790

$

4,052,824

$

3,995,697

$

3,935,452

$

4,127,895

$

3,935,452

Less: Goodwill and other intangible assets

(1,931,144)

(1,932,409)

(1,933,728)

(1,935,140)

(1,936,618)

(1,931,144)

(1,936,618)

Tangible shareholders' equity

$

2,196,751

$

2,177,381

$

2,119,096

$

2,060,557

$

1,998,834

$

2,196,751

$

1,998,834

Period end shares outstanding

69,261

69,846

69,847

69,838

69,838

69,261

69,838

Tangible book value per share:

$

31.72

$

31.17

$

30.34

$

29.50

$

28.62

$

31.72

$

28.62

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

Tangible shareholders' equity

$

2,196,751

$

2,177,381

$

2,119,096

$

2,060,557

$

1,998,834

$

2,196,751

$

1,998,834

Total assets

$

22,375,221

$

22,354,241

$

22,693,402

$

22,612,583

$

22,570,740

$

22,375,221

$

22,570,740

Less: Goodwill and other intangible assets

(1,931,144)

(1,932,409)

(1,933,728)

(1,935,140)

(1,936,618)

(1,931,144)

(1,936,618)

Tangible assets

$

20,444,077

$

20,421,832

$

20,759,674

$

20,677,443

$

20,634,122

$

20,444,077

$

20,634,122

Period end tangible equity to period end tangible assets ratio:

10.75

%

10.66

%

10.21

%

9.97

%

9.69

%

10.75

%

9.69

%

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

Allowance for credit losses

$

87,006

$

86,091

$

86,440

$

85,996

$

84,964

$

87,006

$

84,964

Total loans

$

10,587,375

$

10,414,022

$

10,370,313

$

10,292,846

$

10,146,565

$

10,587,375

$

10,146,565

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

$

463,111

$

485,415

$

520,595

$

572,095

$

622,534

$

463,111

$

622,534

Total loans less acquired loans

$

10,124,264

$

9,928,607

$

9,849,718

$

9,720,751

$

9,524,031

$

10,124,264

$

9,524,031

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

0.86

%

0.87

%

0.88

%

0.88

%

0.89

%

0.86

%

0.89

%

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

Noninterest expense

$

80,821

$

78,571

$

80,804

$

81,760

$

83,602

$

159,392

$

163,656

Net interest income

$

154,838

$

154,911

$

157,248

$

157,319

$

161,803

$

309,749

$

315,026

Noninterest income

29,958

28,144

29,079

30,624

28,371

58,102

56,309

Less: net gain (loss) on sale of assets

2

58

(715)

4

(44)

60

(44)

Less: net loss on sale of securities

(13)

(13)

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

29,956

28,086

29,794

30,620

28,428

58,042

56,366

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

$

184,794

$

182,997

$

187,042

$

187,939

$

190,231

$

367,791

$

371,392

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

43.74

%

42.94

%

43.20

%

43.50

%

43.95

%

43.34

%

44.07

%

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-second-quarter-2019-earnings-300890066.html

SOURCE Prosperity Bancshares, Inc.

Categories

Press Releases

Next Articles