Upgrade to SI Premium - Free Trial

Prosperity Bancshares, Inc.® Reports Third Quarter 2019 Earnings

October 23, 2019 6:30 AM

HOUSTON, Oct. 23, 2019 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended September 30, 2019 of $81.758 million compared with $82.523 million for the same period in 2018. Net income per diluted common share increased to $1.19 compared with $1.18 for the same period in 2018. Additionally, loans increased 3.2% (annualized) during the third quarter 2019 and nonperforming assets remain low at 0.26% of third quarter average interest-earning assets.

"I am very excited with all that is going on at Prosperity. We had strong financial results in the third quarter, with net income of $81.758 million, return on average assets of 1.47% annualized and return on average tangible common equity of 14.77% annualized. We were pleased with the net interest margin on a tax equivalent basis of 3.16% for the third quarter 2019, compared with 3.15% for the same period in 2018 and 3.16% on a linked quarter basis for the second quarter 2019," said David Zalman, Prosperity's Chairman and Chief Executive Officer.

"Additionally, our board of directors voted to increase the fourth quarter dividend to $0.46 per share, a 12.2% increase. Our company continues to perform well and we want to share that success with our shareholders," continued Zalman.

"Completion of our merger with LegacyTexas Financial Group remains on schedule, as we have received all required regulatory approvals and shareholder meetings for each company are scheduled for next week. The management teams from both companies meet on a weekly basis and share many similar viewpoints. Both Legacy's and our goal is 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. We want to expand our use of technology and digital products, making it easier for our customers to do business and continue to enhance shareholder value," added Zalman.

"We believe our customers remain positive about the economy. In Texas and Oklahoma, unemployment remains low and demand at businesses is good. In my personal opinion, the economy in our market areas remains sustainable. I want to thank all of our associates, directors, customers and shareholders for helping us to achieve the success we have had over the years," concluded Zalman.

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

Net income was $81.758 million(2) for the three months ended September 30, 2019 compared with $82.523 million(3) for the same period in 2018. Net income per diluted common share was $1.19 for the three months ended September 30, 2019 compared with $1.18 for the same period in 2018. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended September 30, 2019 were 1.47%, 7.89% and 14.77%(1), respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains on the sale of assets and taxes) was 43.70%(1) for the three months ended September 30, 2019.

Net interest income before provision for credit losses for the three months ended September 30, 2019 was $153.990 million compared with $157.319 million for the same period in 2018, a decrease of $3.329 million or 2.1%. This change was primarily due to higher rates on interest-bearing liabilities and lower investment securities balances, partially offset by an increase in loan balances and loan yield. On a linked quarter basis, net interest income before provision for credit losses was $153.990 million compared with $154.838 million for the three months ended June 30, 2019.

The net interest margin on a tax equivalent basis was 3.16% for the three months ended September 30, 2019 compared with 3.15% for the same period in 2018. On a linked quarter basis, the net interest margin remained unchanged at 3.16% compared with the three months ended June 30, 2019.

Noninterest income was $30.673 million for the three months ended September 30, 2019 compared with $30.624 million for the same period in 2018. On a linked quarter basis, noninterest income increased $715 thousand or 2.4% to $30.673 million compared with $29.958 million for the three months ended June 30, 2019. This increase was primarily due to an increase in nonsufficient funds fees.

Noninterest expense was $80.699 million for the three months ended September 30, 2019 compared with $81.760 million for the same period in 2018, a decrease of $1.061 million or 1.3%. This change was primarily due to decreases in regulatory assessments and FDIC insurance and other noninterest expense, partially offset by an increase in salaries and benefits. On a linked quarter basis, noninterest expense decreased $122 thousand or 0.2% to $80.699 million compared with $80.821 million for the three months ended June 30, 2019.

Results of Operations for the Nine Months Ended September 30, 2019

Net income was $246.418 million(4) for the nine months ended September 30, 2019 compared with $238.481 million(5) for the same period in 2018, an increase of $7.937 million or 3.3%. Net income per diluted common share was $3.55 for the nine months ended September 30, 2019 compared with $3.42 for the same period in 2018, an increase of 3.8%. Annualized returns on average assets, average common equity and average tangible common equity for the nine months ended September 30, 2019 were 1.47%, 7.95% and 14.94%(1), respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 43.46%(1) for the nine months ended September 30, 2019.

Net interest income before provision for credit losses for the nine months ended September 30, 2019 was $463.739 million compared with $472.345 million for the same period in 2018, a decrease of $8.606 million or 1.8%. This change was primarily due to higher rates on deposits, lower investment securities balances, a decrease in loan discount accretion and the collection of previously identified troubled assets during the second quarter of 2018. This change was partially offset by an increase in loan balances and higher loan yields.

The net interest margin on a tax equivalent basis for the nine months ended September 30, 2019 was 3.17% compared with 3.20% for the same period in 2018. This change was primarily due to a decrease in loan discount accretion of $6.703 million and the collection of previously identified troubled assets during the second quarter of 2018.

Noninterest income was $88.775 million for the nine months ended September 30, 2019 compared with $86.933 million for the same period in 2018, an increase of $1.842 million or 2.1%. This increase was primarily due to an increase in other noninterest income.

Noninterest expense was $240.091 million for the nine months ended September 30, 2019 compared with $245.416 million for the same period in 2018, a decrease of $5.325 million or 2.2%. This change was primarily due to decreases in regulatory assessments and FDIC insurance and 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 $895 thousand, net of tax, primarily comprised of loan discount accretion of $1.283 million for the three months ended September 30, 2019.

(3)

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

(4)

Includes purchase accounting adjustments of $2.909 million, net of tax, primarily comprised of loan discount accretion of $4.303 million for the nine months ended September 30, 2019.

(5)

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

Balance Sheet Information

At September 30, 2019, Prosperity had $22.093 billion in total assets, a decrease of $519.766 million or 2.3%, compared with $22.613 billion at September 30, 2018.

Loans at September 30, 2019 were $10.673 billion, an increase of $380.499 million or 3.7%, compared with $10.293 billion at September 30, 2018. Linked quarter loans increased $85.970 million or 0.8% (3.2% annualized) from $10.587 billion at June 30, 2019.

Deposits at September 30, 2019 were $16.930 billion, an increase of $196.156 million or 1.2%, compared with $16.734 billion at September 30, 2018. Linked quarter deposits increased $42.291 million or 0.3% from $16.888 billion at June 30, 2019.

Asset Quality

Nonperforming assets totaled $51.157 million or 0.26% of quarterly average interest-earning assets at September 30, 2019, compared with $16.777 million or 0.08% of quarterly average interest-earning assets at September 30, 2018, and $41.558 million or 0.21% of quarterly average interest-earning assets at June 30, 2019. The increase during the third quarter 2019 was primarily due to the addition of two commercial real estate loans.

The allowance for credit losses was $87.061 million or 0.82% of total loans at September 30, 2019, $85.996 million or 0.84% of total loans at September 30, 2018 and $87.006 million or 0.82% of total loans at June 30, 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 0.85%(1) of remaining loans as of September 30, 2019, compared with 0.88%(1) at September 30, 2018 and 0.86%(1) at June 30, 2019.

The provision for credit losses was $1.100 million for the three months ended September 30, 2019 compared with $2.350 million for the three months ended September 30, 2018 and $800 thousand for the three months ended June 30, 2019. The provision for credit losses was $2.600 million for the nine months ended September 30, 2019 compared with $15.350 million for the nine months ended September 30, 2018.

Net charge-offs were $1.046 million for the three months ended September 30, 2019 compared with net charge-offs of $1.318 million for the three months ended September 30, 2018 and net recoveries of $115 thousand for the three months ended June 30, 2019. Net charge-offs were $1.980 million for the nine months ended September 30, 2019 compared with $13.395 million for the nine months ended September 30, 2018.

Dividend

Prosperity Bancshares declared a fourth quarter cash dividend of $0.46 per share to be paid on January 2, 2020 to all shareholders of record as of December 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. Prosperity Bancshares repurchased 654.6 thousand shares of its common stock at an average weighted price of $63.59 per share during the three months ended September 30, 2019 and 1.473 million shares of its common stock at an average weighted price of $64.10 per share during the nine months ended September 30, 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 September 30, 2019, LegacyTexas, on a consolidated basis, reported total assets of $10.5 billion, total gross loans of $9.1 billion and total deposits of $6.5 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, October 23, 2019 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's third 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 6181935.

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

Non-GAAP Financial Measures

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

Prosperity Bancshares, Inc. ®

As of September 30, 2019, Prosperity Bancshares, Inc. ® is a $22.093 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 financial services including: Internet Banking services at www.prosperitybankusa.com, Retail Brokerage Services, Credit Cards, Debit Cards, 24 hour voice response banking, Trust and Wealth Management, Mortgage Services, Cash Management and Mobile Banking.

As of September 30, 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- and six-month periods ended June 30, 2019 and its other filings with the Securities and Exchange Commission ("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- and six-month periods ended June 30, 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 has filed 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 includes a joint proxy statement/prospectus which has been sent to the stockholders of LegacyTexas and the shareholders of 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 the 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, is included in the joint proxy statement/prospectus regarding the proposed transaction filed with the SEC by Prosperity and LegacyTexas. 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)

Sep 30, 2019

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Balance Sheet Data (at period end)

Loans

$

10,673,345

$

10,587,375

$

10,414,022

$

10,370,313

$

10,292,846

Investment securities(A)

8,495,206

8,951,940

9,137,645

9,408,966

9,504,733

Federal funds sold

521

555

566

552

639

Allowance for credit losses

(87,061)

(87,006)

(86,091)

(86,440)

(85,996)

Cash and due from banks

420,359

302,069

291,498

410,575

293,831

Goodwill

1,900,845

1,900,845

1,900,845

1,900,845

1,900,845

Core deposit intangibles, net

29,051

30,299

31,564

32,883

34,295

Other real estate owned

815

2,005

2,096

1,805

889

Fixed assets, net

263,703

262,479

257,595

257,046

256,426

Other assets

396,033

424,660

404,501

396,857

414,075

Total assets

$

22,092,817

$

22,375,221

$

22,354,241

$

22,693,402

$

22,612,583

Noninterest-bearing deposits

$

5,784,002

$

5,691,236

$

5,673,707

$

5,666,115

$

5,700,242

Interest-bearing deposits

11,145,918

11,196,393

11,524,063

11,590,443

11,033,522

Total deposits

16,929,920

16,887,629

17,197,770

17,256,558

16,733,764

Other borrowings

600,795

940,874

680,952

1,031,126

1,501,207

Securities sold under repurchase agreements

311,404

313,825

254,573

284,720

297,126

Other liabilities

123,892

104,998

111,156

68,174

84,789

Total liabilities

17,966,011

18,247,326

18,244,451

18,640,578

18,616,886

Shareholders' equity(B)

4,126,806

4,127,895

4,109,790

4,052,824

3,995,697

Total liabilities and equity

$

22,092,817

$

22,375,221

$

22,354,241

$

22,693,402

$

22,612,583

(A)

Includes $49, $1,611, $895, $392 and $586 in unrealized gains on available for sale securities for the quarterly periods ended September 30, 2019, June 30, 2019, March 31, 2019, December 31, 2018 and September 30, 2018, respectively.

(B)

Includes $38, $1,273, $706, $310, and $463 in after-tax unrealized gains on available for sale securities for the quarterly periods ended September 30, 2019, June 30, 2019, March 31, 2019, December 31, 2018 and September 30, 2018, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Year-to-Date

Sep 30,2019

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Sep 30, 2019

Sep 30, 2018

Income Statement Data

Interest income:

Loans

$

134,943

$

133,525

$

130,065

$

130,627

$

128,645

$

398,533

$

373,336

Securities(C)

50,872

53,944

55,648

56,170

55,705

160,464

165,739

Federal funds sold and other earning assets

363

318

402

397

326

1,083

940

Total interest income

186,178

187,787

186,115

187,194

184,676

560,080

540,015

Interest expense:

Deposits

26,939

26,562

25,128

21,643

19,208

78,629

49,741

Other borrowings

4,335

5,556

5,317

7,639

7,583

15,208

16,602

Securities sold under repurchase agreements

914

831

759

664

566

2,504

1,327

Total interest expense

32,188

32,949

31,204

29,946

27,357

96,341

67,670

Net interest income

153,990

154,838

154,911

157,248

157,319

463,739

472,345

Provision for credit losses

1,100

800

700

1,000

2,350

2,600

15,350

Net interest income after provision for credit losses

152,890

154,038

154,211

156,248

154,969

461,139

456,995

Noninterest income:

Nonsufficient funds (NSF) fees

8,835

7,973

7,816

8,902

8,606

24,624

24,261

Credit card, debit card and ATM card income

6,688

6,480

5,971

6,508

6,242

19,139

18,538

Service charges on deposit accounts

5,020

4,989

4,998

5,090

5,137

15,007

15,562

Trust income

2,492

2,558

2,595

2,507

2,692

7,645

7,671

Mortgage income

839

990

722

627

856

2,551

2,728

Brokerage income

522

541

673

521

784

1,736

2,096

Bank owned life insurance income

1,314

1,321

1,289

1,330

1,326

3,924

3,954

Net (loss) gain on sale of assets

(3)

2

58

(715)

4

57

(40)

Net loss on sale of securities

(13)

Other noninterest income

4,966

5,104

4,022

4,309

4,977

14,092

12,176

Total noninterest income

30,673

29,958

28,144

29,079

30,624

88,775

86,933

Noninterest expense:

Salaries and benefits

52,978

52,941

51,073

51,852

51,906

156,992

155,665

Net occupancy and equipment

5,607

5,492

5,466

5,651

5,808

16,565

17,109

Credit and debit card, data processing and software amortization

4,989

4,904

4,573

4,474

4,512

14,466

13,316

Regulatory assessments and FDIC insurance

1,814

2,325

2,374

2,764

3,347

6,513

10,497

Core deposit intangibles amortization

1,248

1,265

1,319

1,412

1,478

3,832

4,547

Depreciation

3,286

3,111

3,104

3,139

3,139

9,501

9,226

Communications

2,214

2,183

2,270

2,404

2,442

6,667

7,628

Other real estate expense

68

120

83

110

219

271

391

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

(115)

(54)

(177)

91

(2)

(346)

130

Other noninterest expense

8,610

8,534

8,486

8,907

8,911

25,630

26,907

Total noninterest expense

80,699

80,821

78,571

80,804

81,760

240,091

245,416

Income before income taxes

102,864

103,175

103,784

104,523

103,833

309,823

298,512

Provision for income taxes

21,106

20,917

21,382

21,192

21,310

63,405

60,031

Net income available to common shareholders

$

81,758

$

82,258

$

82,402

$

83,331

$

82,523

$

246,418

$

238,481

(C)

Interest income on securities was reduced by net premium amortization of $8,027, $7,607, $6,589, $7,338 and $8,073 for the three-month periods ended September 30, 2019, June 30, 2019, March 31, 2019, December 31, 2018 and September 30, 2018, respectively, and $22,223 and $24,276 for the nine-month periods ended September 30, 2019 and September 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

Sep 30, 2019

Jun 30,2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Sep 30, 2019

Sep 30,2018

Profitability

Net income (D) (E)

$

81,758

$

82,258

$

82,402

$

83,331

$

82,523

$

246,418

$

238,481

Basic earnings per share

$

1.19

$

1.18

$

1.18

$

1.19

$

1.18

$

3.55

$

3.42

Diluted earnings per share

$

1.19

$

1.18

$

1.18

$

1.19

$

1.18

$

3.55

$

3.42

Return on average assets (F)

1.47

%

1.46

%

1.46

%

1.47

%

1.46

%

1.47

%

1.41

%

Return on average common equity (F)

7.89

%

7.92

%

8.05

%

8.25

%

8.30

%

7.95

%

8.11

%

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

14.77

%

14.82

%

15.24

%

15.84

%

16.17

%

14.94

%

16.03

%

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

3.16

%

3.16

%

3.20

%

3.15

%

3.15

%

3.17

%

3.20

%

Efficiency ratio (G) (I)

43.70

%

43.74

%

42.94

%

43.20

%

43.50

%

43.46

%

43.88

%

Liquidity and Capital Ratios

Equity to assets

18.68

%

18.45

%

18.38

%

17.86

%

17.67

%

18.68

%

17.67

%

Common equity tier 1 capital

16.68

%

16.59

%

16.76

%

16.32

%

15.94

%

16.68

%

15.94

%

Tier 1 risk-based capital

16.68

%

16.59

%

16.76

%

16.32

%

15.94

%

16.68

%

15.94

%

Total risk-based capital

17.34

%

17.25

%

17.42

%

16.99

%

16.60

%

17.34

%

16.60

%

Tier 1 leverage capital

10.86

%

10.67

%

10.59

%

10.23

%

9.94

%

10.86

%

9.94

%

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

10.90

%

10.75

%

10.66

%

10.21

%

9.97

%

10.90

%

9.97

%

Other Data

Weighted-average shares used in computing earnings per common share

Basic

68,738

69,806

69,847

69,838

69,838

69,463

69,815

Diluted

68,738

69,806

69,847

69,838

69,838

69,463

69,815

Period end shares outstanding

68,397

69,261

69,846

69,847

69,838

68,397

69,838

Cash dividends paid per common share

$

0.41

$

0.41

$

0.41

$

0.41

$

0.36

$

1.23

$

1.08

Book value per common share

$

60.34

$

59.60

$

58.84

$

58.02

$

57.21

$

60.34

$

57.21

Tangible book value per common share (G)

$

32.12

$

31.72

$

31.17

$

30.34

$

29.50

$

32.12

$

29.50

Common Stock Market Price

High

$

71.86

$

74.50

$

75.36

$

72.24

$

76.25

$

75.36

$

79.20

Low

$

62.17

$

61.85

$

61.65

$

57.01

$

67.27

$

61.65

$

67.27

Period end closing price

$

70.63

$

66.05

$

69.06

$

62.30

$

69.35

$

70.63

$

69.35

Employees – FTE

3,044

3,046

3,065

3,036

3,029

3,044

3,029

Number of banking centers

243

243

242

242

242

243

242

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

Three Months Ended

Year-to-Date

Sep 30, 2019

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Sep 30, 2019

Sep 30, 2018

Loan discount accretion

ASC 310-20

$1,006

$880

$1,474

$1,289

$1,287

$3,360

$4,379

ASC 310-30

$277

$347

$319

$1,614

$2,170

$943

$6,627

Securities net amortization

$157

$255

$234

$270

$291

$646

$1,134

Time deposits amortization

$106

(E)

Using effective tax rate of 20.5%, 20.3%, 20.6%, 20.3% and 20.5% for the three-month periods ended September 30, 2019, June 30, 2019, March 31, 2019, December 31, 2018 and September 30, 2018, respectively, and 20.5% and 20.1% for the nine-month periods ended September 30, 2019 and September 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

Sep 30, 2019

Jun 30, 2019

Sep 30, 2018

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

$

10,610,349

$

134,943

5.05%

$

10,520,425

$

133,525

5.09%

$

10,208,171

$

128,645

5.00%

Investment securities

8,758,056

50,872

2.30%

(K)

9,185,877

53,944

2.36%

(K)

9,647,744

55,705

2.29%

(K)

Federal funds sold and other earning assets

74,751

363

1.93%

64,335

318

1.98%

67,974

326

1.90%

Total interest-earning assets

19,443,156

186,178

3.80%

19,770,637

187,787

3.81%

19,923,889

184,676

3.68%

Allowance for credit losses

(86,996)

(86,158)

(85,254)

Noninterest-earning assets

2,849,936

2,842,478

2,820,156

Total assets

$

22,206,096

$

22,526,957

$

22,658,791

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

3,575,249

$

5,602

0.62%

$

3,714,968

$

5,813

0.63%

$

3,676,452

$

4,699

0.51%

Savings and money market deposits

5,524,277

12,588

0.90%

5,647,494

12,722

0.90%

5,465,143

9,206

0.67%

Certificates and other time deposits

2,083,803

8,749

1.67%

2,057,033

8,027

1.57%

2,055,652

5,303

1.02%

Other borrowings

749,814

4,335

2.29%

883,557

5,556

2.52%

1,447,328

7,583

2.08%

Securities sold under repurchase agreements

315,277

914

1.15%

288,666

831

1.15%

288,706

566

0.78%

Total interest-bearing liabilities

12,248,420

32,188

1.04%

(L)

12,591,718

32,949

1.05%

(L)

12,933,281

27,357

0.84%

(L)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,701,419

5,674,615

5,646,183

Other liabilities

111,526

108,246

102,092

Total liabilities

18,061,365

18,374,579

18,681,556

Shareholders' equity

4,144,731

4,152,378

3,977,235

Total liabilities and shareholders' equity

$

22,206,096

$

22,526,957

$

22,658,791

Net interest income and margin

$

153,990

3.14%

$

154,838

3.14%

$

157,319

3.13%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

791

827

879

Net interest income and margin (tax equivalent basis)

$

154,781

3.16%

$

155,665

3.16%

$

158,198

3.15%

(J)

Annualized and based on an actual 365 day basis.

(K)

Yield on securities was impacted by net premium amortization of $8,027, $7,607 and $8,073 for the three-month periods ended September 30, 2019, June 30, 2019 and September 30, 2018, respectively.

(L)

Total cost of funds, including noninterest bearing deposits, was 0.71%, 0.72% and 0.58% for the three months ended September 30, 2019, June 30 and September 30, 2018, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Year-to-Date

Sep 30, 2019

Sep 30, 2018

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(M)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(M)

Interest-Earning Assets:

Loans

$

10,508,469

$

398,533

5.07%

$

10,081,649

$

373,336

4.95%

Investment securities

9,079,314

160,464

2.36%

(N)

9,720,089

165,739

2.28%

(N)

Federal funds sold and other earning assets

70,320

1,083

2.06%

76,516

940

1.64%

Total interest-earning assets

19,658,103

560,080

3.81%

19,878,254

540,015

3.63%

Allowance for credit losses

(86,556)

(83,853)

Noninterest-earning assets

2,852,098

2,817,700

Total assets

$

22,423,645

$

22,612,101

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$

3,810,765

$

18,227

0.64%

$

4,010,724

$

14,745

0.49%

Savings and money market deposits

5,548,375

36,494

0.88%

5,428,577

21,157

0.52%

Certificates and other time deposits

2,067,940

23,908

1.55%

2,105,807

13,839

0.88%

Other borrowings

825,733

15,208

2.46%

1,152,909

16,602

1.93%

Securities sold under repurchase agreements

292,347

2,504

1.15%

305,297

1,327

0.58%

Total interest-bearing liabilities

12,545,160

96,341

1.03%

(O)

13,003,314

67,670

0.70%

(O)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,645,145

5,601,370

Other liabilities

102,299

86,301

Total liabilities

18,292,604

18,690,985

Shareholders' equity

4,131,041

3,921,116

Total liabilities and shareholders' equity

$

22,423,645

$

22,612,101

Net interest income and margin

$

463,739

3.15%

$

472,345

3.18%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

2,481

2,723

Net interest income and margin (tax equivalent basis)

$

466,220

3.17%

$

475,068

3.20%

(M)

Annualized and based on an actual 365 day basis.

(N)

Yield on securities was impacted by net premium amortization of $22,223 and $24,276 for the nine-month periods ended September 30, 2019 and 2018, respectively.

(O)

Total cost of funds, including noninterest bearing deposits, was 0.71% and 0.49% for the nine-month periods ended September 30, 2019 and 2018, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Sep 30, 2019

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

YIELD TREND (P)

Interest-Earning Assets:

Loans

5.05

%

5.09

%

5.08

%

5.02

%

5.00

%

Investment securities (Q)

2.30

%

2.36

%

2.43

%

2.35

%

2.29

%

Federal funds sold and other earning assets

1.93

%

1.98

%

2.27

%

1.57

%

1.90

%

Total interest-earning assets

3.80

%

3.81

%

3.82

%

3.73

%

3.68

%

Interest-Bearing Liabilities:

Interest-bearing demand deposits

0.62

%

0.63

%

0.67

%

0.57

%

0.51

%

Savings and money market deposits

0.90

%

0.90

%

0.83

%

0.73

%

0.67

%

Certificates and other time deposits

1.67

%

1.57

%

1.40

%

1.23

%

1.02

%

Other borrowings

2.29

%

2.52

%

2.55

%

2.34

%

2.08

%

Securities sold under repurchase agreements

1.15

%

1.15

%

1.13

%

0.92

%

0.78

%

Total interest-bearing liabilities

1.04

%

1.05

%

0.99

%

0.93

%

0.84

%

Net Interest Margin

3.14

%

3.14

%

3.18

%

3.13

%

3.13

%

Net Interest Margin (tax equivalent)

3.16

%

3.16

%

3.20

%

3.15

%

3.15

%

(P)

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

(Q)

Yield on securities was impacted by net premium amortization of $8,027, $7,607, $6,589, $7,338 and $8,073 for the three-month periods ended September 30, 2019, June 30, 2019, March 31, 2019, December 31, 2018 and September 30, 2018, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Sep 30, 2019

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Balance Sheet Averages

Loans

$

10,610,349

$

10,520,425

$

10,392,235

$

10,319,596

$

10,208,171

Investment securities

8,758,056

9,185,877

9,299,963

9,499,166

9,647,744

Federal funds sold and other earning assets

74,751

64,335

71,842

100,339

67,974

Total interest-earning assets

19,443,156

19,770,637

19,764,040

19,919,101

19,923,889

Allowance for credit losses

(86,996)

(86,158)

(86,507)

(86,464)

(85,254)

Cash and due from banks

230,986

227,653

266,316

252,481

232,643

Goodwill

1,900,845

1,900,845

1,900,845

1,900,845

1,900,845

Core deposit intangibles, net

29,682

30,933

32,243

33,580

35,041

Other real estate

997

2,053

2,100

1,325

9,193

Fixed assets, net

263,495

260,054

257,811

257,726

256,458

Other assets

423,931

420,940

404,724

415,412

385,976

Total assets

$

22,206,096

$

22,526,957

$

22,541,572

$

22,694,006

$

22,658,791

Noninterest-bearing deposits

$

5,701,419

$

5,674,615

$

5,557,821

$

5,785,882

$

5,646,183

Interest-bearing demand deposits

3,575,249

3,714,968

4,148,377

3,720,133

3,676,452

Savings and money market deposits

5,524,277

5,647,494

5,472,789

5,382,699

5,465,143

Certificates and other time deposits

2,083,803

2,057,033

2,062,753

2,087,871

2,055,652

Total deposits

16,884,748

17,094,110

17,241,740

16,976,585

16,843,430

Other borrowings

749,814

883,557

844,873

1,297,917

1,447,328

Securities sold under repurchase agreements

315,277

288,666

272,630

285,984

288,706

Other liabilities

111,526

108,246

86,868

95,124

102,092

Shareholders' equity

4,144,731

4,152,378

4,095,461

4,038,396

3,977,235

Total liabilities and equity

$

22,206,096

$

22,526,957

$

22,541,572

$

22,694,006

$

22,658,791

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Sep 30, 2019

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Period End Balances

Loan Portfolio

Commercial and industrial

$

1,120,913

10.5

%

$

1,158,657

10.9

%

$

1,117,753

10.7

%

$

1,111,089

10.7

%

$

1,159,735

11.3

%

Construction, land development and other land loans

1,764,648

16.5

%

1,739,308

16.4

%

1,709,283

16.4

%

1,622,289

15.7

%

1,560,142

15.2

%

1-4 family residential

2,472,907

23.2

%

2,456,506

23.2

%

2,444,434

23.5

%

2,438,949

23.5

%

2,440,157

23.7

%

Home equity

250,775

2.3

%

256,772

2.4

%

262,276

2.5

%

267,960

2.6

%

273,608

2.7

%

Commercial real estate (includes multi-family residential)

3,652,176

34.3

%

3,551,668

33.6

%

3,496,688

33.6

%

3,538,557

34.1

%

3,507,223

34.1

%

Agriculture (includes farmland)

729,585

6.8

%

736,470

7.0

%

708,348

6.8

%

729,501

7.0

%

705,750

6.8

%

Consumer and other

342,839

3.2

%

321,023

3.0

%

294,405

2.8

%

289,486

2.8

%

281,112

2.7

%

Energy

339,502

3.2

%

366,971

3.5

%

380,835

3.7

%

372,482

3.6

%

365,119

3.5

%

Total loans

$

10,673,345

$

10,587,375

$

10,414,022

$

10,370,313

$

10,292,846

Deposit Types

Noninterest-bearing DDA

$

5,784,002

34.2

%

$

5,691,236

33.7

%

$

5,673,707

33.0

%

$

5,666,115

32.8

%

$

5,700,242

34.1

%

Interest-bearing DDA

3,564,419

21.0

%

3,530,581

20.9

%

3,875,109

22.5

%

4,124,412

23.9

%

3,551,456

21.2

%

Money market

3,457,728

20.4

%

3,438,164

20.3

%

3,302,445

19.2

%

3,115,531

18.1

%

3,100,310

18.5

%

Savings

2,027,621

12.0

%

2,158,159

12.8

%

2,293,134

13.3

%

2,271,170

13.2

%

2,291,952

13.7

%

Certificates and other time deposits

2,096,150

12.4

%

2,069,489

12.3

%

2,053,375

12.0

%

2,079,330

12.0

%

2,089,804

12.5

%

Total deposits

$

16,929,920

$

16,887,629

$

17,197,770

$

17,256,558

$

16,733,764

Loan to Deposit Ratio

63.0

%

62.7

%

60.6

%

60.1

%

61.5

%

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Construction Loans

Sep 30, 2019

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Single family residential construction

$

462,714

26.2

%

$

446,868

25.7

%

$

454,041

26.5

%

$

441,487

27.2

%

$

422,738

27.1

%

Land development

80,711

4.6

%

87,825

5.0

%

84,562

4.9

%

89,226

5.5

%

89,357

5.7

%

Raw land

171,609

9.7

%

168,531

9.7

%

156,674

9.2

%

152,516

9.4

%

137,400

8.8

%

Residential lots

123,265

7.0

%

121,586

7.0

%

119,301

7.0

%

124,429

7.6

%

122,366

7.8

%

Commercial lots

102,084

5.8

%

105,633

6.1

%

92,683

5.4

%

92,234

5.7

%

95,982

6.1

%

Commercial construction and other

825,001

46.7

%

809,680

46.5

%

802,996

47.0

%

723,740

44.6

%

693,917

44.5

%

Net unaccreted discount

(736)

(815)

(974)

(1,343)

(1,618)

Total construction loans

$

1,764,648

$

1,739,308

$

1,709,283

$

1,622,289

$

1,560,142

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

Houston

Dallas

Austin

OK City

Tulsa

Other (R)

Total

Collateral Type

Shopping center/retail

$

261,581

$

63,644

$

24,892

$

14,627

$

31,282

$

141,383

$

537,409

Commercial and industrial buildings

122,025

33,309

13,649

10,703

20,765

78,210

278,661

Office buildings

79,109

117,264

62,387

43,436

6,416

73,076

381,688

Medical buildings

31,474

3,906

12,995

22,664

26,402

49,687

147,128

Apartment buildings

50,346

13,781

16,319

11,125

8,920

126,836

227,327

Hotel

50,726

83,816

23,287

30,905

-

129,757

318,491

Other

49,895

14,731

16,608

10,781

4,667

84,401

181,083

Total

$

645,156

$

330,451

$

170,137

$

144,241

$

98,452

$

683,350

$

2,071,787

(S)

Acquired Loans

Acquired Loans Accounted for

Under ASC 310-20

Acquired Loans Accounted for

Under ASC 310-30

Total Loans Accounted for

Under ASC 310-20 and 310-30

Balance at

Acquisition

Date

Balance at

Jun 30, 2019

BalanceatSep 30, 2019

Balance at

Acquisition

Date

Balance at

Jun 30, 2019

Balance at

Sep 30,

2019

Balance at

Acquisition

Date

Balance at

Jun 30, 2019

Balanceat

Sep 30, 2019

Loan marks:

Acquired banks (T)

$

229,080

$

12,479

$

11,473

$

142,128

$

2,165

$

1,888

$

371,208

$

14,644

$

13,361

Acquired portfolio loan balances:

Acquired banks (T)

5,690,998

467,645

431,319

275,221

10,110

9,630

5,966,219

(U)

477,755

440,949

Acquired portfolio loan balances less loan marks

$

5,461,918

$

455,166

$

419,846

$

133,093

$

7,945

$

7,742

$

5,595,011

$

463,111

$

427,588

(R)

Includes other MSA and non-MSA regions.

(S)

Represents a portion of total commercial real estate loans of $3.652 billion as of September 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

Sep 30,2019

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Sep 30, 2018

Sep 30, 2019

Sep 30, 2018

Asset Quality

Nonaccrual loans

$

49,973

$

37,289

$

37,491

$

13,147

$

13,399

$

49,973

$

13,399

Accruing loans 90 or more days past due

341

1,594

647

4,004

2,379

341

2,379

Total nonperforming loans

50,314

38,883

38,138

17,151

15,778

50,314

15,778

Repossessed assets

28

670

649

110

28

110

Other real estate

815

2,005

2,096

1,805

889

815

889

Total nonperforming assets

$

51,157

$

41,558

$

40,883

$

18,956

$

16,777

$

51,157

$

16,777

Nonperforming assets:

Commercial and industrial (includes energy)

$

15,974

$

17,592

$

17,119

$

4,435

$

6,620

$

15,974

$

6,620

Construction, land development and other land loans

874

2,296

1,488

3,100

2,046

874

2,046

1-4 family residential (includes home equity)

19,600

16,641

17,508

8,135

4,527

19,600

4,527

Commercial real estate (includes multi-family residential)

14,384

4,352

4,166

2,982

3,254

14,384

3,254

Agriculture (includes farmland)

285

616

542

256

262

285

262

Consumer and other

40

61

60

48

68

40

68

Total

$

51,157

$

41,558

$

40,883

$

18,956

$

16,777

$

51,157

$

16,777

Number of loans/properties

89

92

84

83

83

89

83

Allowance for credit losses at end of period

$

87,061

$

87,006

$

86,091

$

86,440

$

85,996

$

87,061

$

85,996

Net charge-offs (Recoveries):

Commercial and industrial (includes energy)

$

(83)

$

(828)

$

1,719

$

(685)

$

657

$

808

$

9,720

Construction, land development and other land loans

(6)

7

-

97

(1)

1

121

1-4 family residential (includes home equity)

(9)

11

(3)

42

11

(1)

382

Commercial real estate (includes multi-family residential)

(1)

(1)

(1)

34

(10)

(3)

1,478

Agriculture (includes farmland)

278

46

(1,278)

(54)

(113)

(954)

(219)

Consumer and other

867

650

612

1,122

774

2,129

1,913

Total

$

1,046

$

(115)

$

1,049

$

556

$

1,318

$

1,980

$

13,395

Asset Quality Ratios

Nonperforming assets to average interest-earning assets

0.26

%

0.21

%

0.21

%

0.10

%

0.08

%

0.26

%

0.08

%

Nonperforming assets to loans and other real estate

0.48

%

0.39

%

0.39

%

0.18

%

0.16

%

0.48

%

0.16

%

Net charge-offs to average loans (annualized)

0.04

%

0.04

%

0.02

%

0.05

%

0.03

%

0.18

%

Allowance for credit losses to total loans

0.82

%

0.82

%

0.83

%

0.83

%

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)

0.85

%

0.86

%

0.87

%

0.88

%

0.88

%

0.85

%

0.88

%

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

Consolidated Financial Highlights

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

Three Months Ended

Year-to-Date

Sep 30, 2019

Jun 30,2019

Mar 31, 2019

Dec 31,2018

Sep 30, 2018

Sep 30, 2019

Sep 30, 2018

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

Net income

$

81,758

$

82,258

$

82,402

$

83,331

$

82,523

$

246,418

$

238,481

Average shareholders' equity

$

4,144,731

$

4,152,378

$

4,095,461

$

4,038,396

$

3,977,235

$

4,131,041

$

3,921,116

Less: Average goodwill and other intangible assets

(1,930,527)

(1,931,778)

(1,933,088)

(1,934,425)

(1,935,886)

(1,931,788)

(1,937,386)

Average tangible shareholders' equity

$

2,214,204

$

2,220,600

$

2,162,373

$

2,103,971

$

2,041,349

$

2,199,253

$

1,983,730

Return on average tangible common equity (F)

14.77

%

14.82

%

15.24

%

15.84

%

16.17

%

14.94

%

16.03

%

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

Shareholders' equity

$

4,126,806

$

4,127,895

$

4,109,790

$

4,052,824

$

3,995,697

$

4,126,806

$

3,995,697

Less: Goodwill and other intangible assets

(1,929,896)

(1,931,144)

(1,932,409)

(1,933,728)

(1,935,140)

(1,929,896)

(1,935,140)

Tangible shareholders' equity

$

2,196,910

$

2,196,751

$

2,177,381

$

2,119,096

$

2,060,557

$

2,196,910

$

2,060,557

Period end shares outstanding

68,397

69,261

69,846

69,847

69,838

68,397

69,838

Tangible book value per share:

$

32.12

$

31.72

$

31.17

$

30.34

$

29.50

$

32.12

$

29.50

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

Tangible shareholders' equity

$

2,196,910

$

2,196,751

$

2,177,381

$

2,119,096

$

2,060,557

$

2,196,910

$

2,060,557

Total assets

$

22,092,817

$

22,375,221

$

22,354,241

$

22,693,402

$

22,612,583

$

22,092,817

$

22,612,583

Less: Goodwill and other intangible assets

(1,929,896)

(1,931,144)

(1,932,409)

(1,933,728)

(1,935,140)

(1,929,896)

(1,935,140)

Tangible assets

$

20,162,921

$

20,444,077

$

20,421,832

$

20,759,674

$

20,677,443

$

20,162,921

$

20,677,443

Period end tangible equity to period end tangible assets ratio:

10.90

%

10.75

%

10.66

%

10.21

%

9.97

%

10.90

%

9.97

%

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

Allowance for credit losses

$

87,061

$

87,006

$

86,091

$

86,440

$

85,996

$

87,061

$

85,996

Total loans

$

10,673,345

$

10,587,375

$

10,414,022

$

10,370,313

$

10,292,846

$

10,673,345

$

10,292,846

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

$

427,588

$

463,111

$

485,415

$

520,595

$

572,095

$

427,588

$

572,095

Total loans less acquired loans

$

10,245,757

$

10,124,264

$

9,928,607

$

9,849,718

$

9,720,751

$

10,245,757

$

9,720,751

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

0.85

%

0.86

%

0.87

%

0.88

%

0.88

%

0.85

%

0.88

%

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

Noninterest expense

$

80,699

$

80,821

$

78,571

$

80,804

$

81,760

$

240,091

$

245,416

Net interest income

$

153,990

$

154,838

$

154,911

$

157,248

$

157,319

$

463,739

$

472,345

Noninterest income

30,673

29,958

28,144

29,079

30,624

88,775

86,933

Less: net (loss) gain on sale of assets

(3)

2

58

(715)

4

57

(40)

Less: net loss on sale of securities

(13)

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

30,676

29,956

28,086

29,794

30,620

88,718

86,986

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

$

184,666

$

184,794

$

182,997

$

187,042

$

187,939

$

552,457

$

559,331

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

43.70

%

43.74

%

42.94

%

43.20

%

43.50

%

43.46

%

43.88

%

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-third-quarter-2019-earnings-300943516.html

SOURCE Prosperity Bancshares, Inc.

Categories

PRNewswire Press Releases

Next Articles