Upgrade to SI Premium - Free Trial

Prosperity Bancshares, Inc.® Reports Fourth Quarter 2019 Earnings

January 29, 2020 6:30 AM

HOUSTON, Jan. 29, 2020 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended December 31, 2019 of $86.134 million compared with $83.331 million for the same period in 2018. Net income per diluted common share was $1.01 compared with $1.19 for the same period in 2018. On November 1, 2019, LegacyTexas Financial Group, Inc. ("LegacyTexas"), merged with Prosperity Bancshares and LegacyTexas Bank merged with Prosperity Bank (collectively, the "Merger"). During the fourth quarter of 2019, Prosperity incurred merger related charges of $46.402 million, or $0.43(1) per diluted common share. Excluding these charges, earnings per diluted common share was $1.44(1) for the fourth quarter of 2019. Additionally, loans increased 76.6% during the fourth quarter 2019, primarily due to the Merger. Nonperforming assets remain low at 0.25% of fourth quarter average interest-earning assets.

"The combination of LegacyTexas Bank and Prosperity Bank, which was effective November 1, 2019, has been one of the most exciting times in Prosperity's history. The commonalities, enthusiasm and strengths that both companies offer should not only result in asset growth, but should also enhance customer and associate opportunities, and ultimately increase shareholder value. We are excited about Prosperity's future opportunities," said David Zalman, Prosperity's Chairman and Chief Executive Officer.

"Prosperity Bank has been rated in the Top 10 of Forbes Best Banks in America for the seventh consecutive year, and we are the highest rated Texas-based bank," continued Zalman.

"Despite oil and gas prices remaining in the $55 to $60 per barrel range, Texas and Oklahoma continue to experience employment and population growth, with many companies moving to these states because of favorable tax environments and business friendly political climates. Consumer sentiment remains strong and the trends suggest a positive start to 2020," concluded Zalman.

Results of Operations for the Three Months Ended December 31, 2019

Net income was $86.134 million(2) for the three months ended December 31, 2019 compared with $83.331 million(3) for the same period in 2018 and was impacted by merger related expenses of $46.402 million. Net income per diluted common share was $1.01 for the three months ended December 31, 2019 compared with $1.19 for the same period in 2018 and was also impacted by the merger related expenses. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended December 31, 2019 were 1.19%, 6.33% and 12.50%(1), respectively. Excluding merger related expenses, annualized returns on average assets, average common equity and average tangible common equity for the three months ended December 31, 2019 were 1.69%(1), 9.02%(1) and 17.82%(1), respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains on the sale of assets and securities and taxes) was 58.07%(1) for the three months ended December 31, 2019. Excluding merger related expenses, the efficiency ratio was 40.85%(1) for the three months ended December 31, 2019.

Net interest income before provision for credit losses for the three months ended December 31, 2019 was $232.030 million compared with $157.248 million for the same period in 2018, an increase of $74.782 million or 47.6%. The increase was primarily due to the Merger and the increase in loan discount accretion of $20.839 million. On a linked quarter basis, net interest income before provision for credit losses was $232.030 million compared with $153.990 million for the three months ended September 30, 2019. The increase was primarily due to the Merger and the increase in loan discount accretion of $22.459 million.

The net interest margin on a tax equivalent basis was 3.66% for the three months ended December 31, 2019 compared with 3.15% for the same period in 2018. The change was primarily due to increased interest-earning assets and the $20.839 million increase in loan discount accretion related to the Merger. On a linked quarter basis, the net interest margin on a tax equivalent basis was 3.66% for the three months ended December 31, 2019 compared with 3.16% for the three months ended September 30, 2019. The change was primarily due to increased interest-earning assets and the $22.459 million increase in loan discount accretion related to the Merger.

Noninterest income was $35.506 million for the three months ended December 31, 2019 compared with $29.079 million for the same period in 2018, an increase of $6.427 million or 22.1%. This increase was primarily due to an increase in other noninterest income, mortgage income, nonsufficient funds fees and credit card, debit card and ATM card fees mainly due to the Merger, partially offset by the loss on sale of assets. On a linked quarter basis, noninterest income increased $4.833 million or 15.8% to $35.506 million compared with $30.673 million for the three months ended September 30, 2019, primarily due to the Merger.

Noninterest expense was $156.451 million for the three months ended December 31, 2019 compared with $80.804 million for the same period in 2018, an increase of $75.647 million or 93.6%. On a linked quarter basis, noninterest expense increased $75.752 million or 93.9% to $156.451 million compared with $80.699 million for the three months ended September 30, 2019. Both increases were primarily due to the merger related expenses of $46.402 million and additional expenses related to two months of operations related to the LegacyTexas banking centers and lending function.

Results of Operations for the Year Ended December 31, 2019

Net income was $332.552 million(4) for the year ended December 31, 2019 compared with $321.812 million(5) for the same period in 2018, an increase of $10.740 million or 3.3%, and was impacted by merger related expenses of $46.402 million. Net income per diluted common share was $4.52 for the year ended December 31, 2019 compared with $4.61 for the same period in 2018, a decrease of 2.0%, and was also impacted by the merger related expenses. Annualized returns on average assets, average common equity and average tangible common equity for the year ended December 31, 2019 were 1.38%, 7.46% and 14.23%(1), respectively. Excluding merger related expenses, annualized returns on average assets, average common equity and average tangible common equity for the year ended December 31, 2019 were 1.53%(1), 8.28%(1) and 15.80%(1), respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 48.25%(1) for the year ended December 31, 2019. Excluding merger related expenses, the efficiency ratio was 42.60%(1) for the year ended December 31, 2019.

Net interest income before provision for credit losses for the year ended December 31, 2019 was $695.769 million compared with $629.593 million for the same period in 2018, an increase of $66.176 million or 10.5%. This change was primarily due to the Merger and the increase in loan discount accretion of $14.136 million.

The net interest margin on a tax equivalent basis for the year ended December 31, 2019 was 3.32% compared with 3.18% for the same period in 2018. This change was primarily due to increased interest-earning assets related to the Merger and the increase in loan discount accretion of $14.136 million.

Noninterest income was $124.281 million for the year ended December 31, 2019 compared with $116.012 million for the same period in 2018, an increase of $8.269 million or 7.1%. This increase was primarily due to an increase in other noninterest income, mortgage income, nonsufficient funds fees and credit card, debit card and ATM card fees mainly due to the Merger.

Noninterest expense was $396.542 million for the year ended December 31, 2019 compared with $326.220 million for the same period in 2018, an increase of $70.322 million or 21.6%. The change was primarily due to the $46.402 million of merger related expenses and additional expenses related to two months of operations related to the LegacyTexas banking centers and lending function.

(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 $19.883 million, net of tax, primarily comprised of loan discount accretion of $23.742 million, and merger related expenses of $46.402 million for the three months ended December 31, 2019.

(3)

Includes purchase accounting adjustments of $2.099 million, net of tax, primarily comprised of loan discount accretion of $2.903 million for the three months ended December 31, 2018.

(4)

Includes purchase accounting adjustments of $22.932 million, net of tax, primarily comprised of loan discount accretion of $28.045 million, and merger related expenses of $46.402 million for the year ended December 31, 2019.

(5)

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

Balance Sheet Information

At December 31, 2019, Prosperity had $32.186 billion in total assets, an increase of $9.492 billion or 41.8%, compared with $22.693 billion at December 31, 2018.

Loans at December 31, 2019 were $18.845 billion, an increase of $8.475 billion or 81.7%, compared with $10.370 billion at December 31, 2018. Linked quarter loans increased $8.172 billion or 76.6% from $10.673 billion at September 30, 2019.

As part of its lending activities, Prosperity extends credit to oil and gas production and servicing companies. Oil and gas production loans are loans to companies directly involved in the exploration and or production of oil and gas. Oil and gas servicing loans are loans to companies that provide services for oil and gas production and exploration. At December 31, 2019, oil and gas loans totaled $698.277 million (net of discount) or 3.7% of total loans, of which $401.452 million were production loans and $296.825 million were servicing loans, compared with total oil and gas loans of $372.482 million (net of discount) or 3.6% of total loans at December 31, 2018, of which $114.175 million were production loans and $258.307 million were servicing loans.

Deposits at December 31, 2019 were $24.200 billion, an increase of $6.943 billion or 40.2%, compared with $17.257 billion at December 31, 2018. Linked quarter deposits increased $7.270 billion or 42.9% from $16.930 billion at September 30, 2019.

The table below provides detail on the impact of loans acquired and deposits assumed in the Merger:

Balance Sheet Data (at period end)

(In thousands)

Dec 31, 2019

Sep 30, 2019

Dec 31, 2018

(Unaudited)

(Unaudited)

(Unaudited)

Loans acquired (including new production since acquisition date):

LegacyTexas:

Loans held for sale

$

66,745

$

$

Loans held for investment

6,636,855

Loans held for investment - Warehouse Purchase Program

1,552,762

All other loans

10,588,984

10,673,345

10,370,313

Total loans

$

18,845,346

$

10,673,345

$

10,370,313

Deposits assumed (including new deposits since acquisition date):

LegacyTexas

$

6,141,546

$

$

All other deposits

18,058,186

16,929,920

17,256,558

Total deposits

$

24,199,732

$

16,929,920

$

17,256,558

Excluding loans acquired in the Merger and new production by the acquired lending operations since November 1, 2019, loans at December 31, 2019 grew $218.671 million or 2.1% compared with December 31, 2018 and decreased $84.361 million or 0.8% compared to September 30, 2019.

Excluding deposits assumed in the Merger and new deposits generated at the acquired banking centers since November 1, 2019, deposits at December 31, 2019 grew $801.628 million or 4.6% compared with December 31, 2018 and grew $1.128 billion or 6.7% compared to September 30, 2019.

Asset Quality

Nonperforming assets totaled $62.943 million or 0.25% of quarterly average interest-earning assets at December 31, 2019, compared with $18.956 million or 0.10% of quarterly average interest-earning assets at December 31, 2018, and $51.157 million or 0.26% of quarterly average interest-earning assets at September 30, 2019. The increase during the fourth quarter 2019 was primarily due to the Merger.

The allowance for credit losses was $87.469 million or 0.46% of total loans at December 31, 2019, $86.440 million or 0.83% of total loans at December 31, 2018 and $87.061 million or 0.82% of total loans at September 30, 2019. Excluding loans acquired that are accounted for under FASB Accounting Standards Codification ("ASC") Topics 310-20 and 310-30 and Warehouse Purchase Program loans of $1.553 billion, the allowance for credit losses was 0.83%(1) of remaining loans as of December 31, 2019, compared with 0.88%(1) at December 31, 2018 and 0.85%(1) at September 30, 2019.

The provision for credit losses was $1.700 million for the three months ended December 31, 2019 compared with $1.000 million for the three months ended December 31, 2018 and $1.100 million for the three months ended September 30, 2019. The provision for credit losses was $4.300 million for the year ended December 31, 2019 compared with $16.350 million for the year ended December 31, 2018.

Net charge-offs were $1.291 million for the three months ended December 31, 2019 compared with net charge-offs of $556 thousand for the three months ended December 31, 2018 and net charge-offs of $1.046 million for the three months ended September 30, 2019. Net charge-offs were $3.271 million for the year ended December 31, 2019 compared with $13.951 million for the year ended December 31, 2018.

Dividend

Prosperity Bancshares declared a first quarter cash dividend of $0.46 per share to be paid on April 1, 2020 to all shareholders of record as of March 16, 2020.

Merger with LegacyTexas Financial Group, Inc.

On November 1, 2019, Prosperity completed the merger with LegacyTexas and its wholly-owned subsidiary LegacyTexas Bank headquartered in Plano, Texas. LegacyTexas Bank operated 42 locations in 19 North Texas cities in and around the Dallas-Fort Worth area.

Pursuant to the terms of the merger agreement, Prosperity issued 26,228,148 shares of Prosperity common stock plus $308.585 million in cash for all outstanding shares of LegacyTexas, which resulted in goodwill of $1.323 billion as of December 31, 2019. Additionally, Prosperity recognized $60.058 million of core deposit intangibles as of December 31, 2019. The goodwill balance as of December 31, 2019 does not include subsequent fair value adjustments that are still being finalized.

Conference Call

Prosperity's management team will host a conference call on Wednesday, January 29, 2020 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's fourth 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 2006967.

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

Non-GAAP Financial Measures

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

Prosperity Bancshares, Inc. ®

As of December 31, 2019, Prosperity Bancshares, Inc.® is a $32.2 billion Houston, Texas based regional financial holding company providing personal banking services and investments to consumers and businesses throughout Texas and Oklahoma. Founded in 1983, Prosperity believes in a community banking philosophy, taking care of customers, businesses and communities in the areas it serves by providing financial solutions to simplify everyday financial needs. In addition to offering traditional deposit and loan products, Prosperity offers digital banking solutions, credit and debit cards, mortgage services, retail brokerage services, trust and wealth management, and cash management.

As of December 31, 2019, Prosperity operated 285 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; 8 in the Tulsa, Oklahoma area and 42 in the Dallas/Fort Worth area currently doing business as LegacyTexas Bank.

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

Cautionary Notes on Forward-Looking Statements

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity's management on the conference call may contain, forward-looking statements within the meaning of the 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. Forward-looking 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. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries. These forward-looking statements may include information about Prosperity'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 future capital expenditures and dividends, future financial condition and changes therein, including changes in Prosperity'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 future operations, future or proposed acquisitions, the future or expected effect of acquisitions on Prosperity'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. These forward‑looking statements are not guarantees of future performance and are subject to risks and uncertainties, many of which are outside of Prosperity's control, which may cause actual results to differ materially from those expressed or implied by the forward-looking statements. These risks and uncertainties include but are not limited to whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks, including LegacyTexas; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); the possibility that the anticipated benefits of an acquisition transaction, including the LegacyTexas transaction, are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of two companies or as a result of the strength of the economy and competitive factors generally; a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity's securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate, interest rate and commodity price fluctuations; and weather. These and various other factors are discussed in Prosperity Bancshares' Annual Report on Form 10-K for the year ended December 31, 2018 and other reports and statements Prosperity Bancshares has filed with the Securities and Exchange Commission ("SEC"). Copies of the SEC filings for Prosperity Bancshares may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

Bryan/College Station Area

Fort Worth

Canton

East Bernard

86th Street

Bryan

Haltom City

Carthage

El Campo

98th Street

Bryan-29th Street

Keller

Corsicana

Dayton

Avenue Q

Bryan-East

Roanoke

Crockett

Galveston

North University

Bryan-North

Stockyards

Eustace

Groves

Texas Tech Student Union

Caldwell

Gilmer

Hempstead

College Station

Other Dallas/Fort Worth Area

Grapeland

Hitchcock

Midland

Crescent Point

Locations

Gun Barrel City

Liberty

Wadley

Hearne

Arlington

Jacksonville

Magnolia

Wall Street

Huntsville

Azle

Kerens

Magnolia Parkway

Madisonville

Ennis

Longview

Mont Belvieu

Odessa

Navasota

Gainesville

Mount Vernon

Nederland

Grandview

New Waverly

Glen Rose

Palestine

Needville

Grant

Rock Prairie

Granbury

Rusk

Rosenberg

Kermit Highway

Southwest Parkway

Mesquite

Seven Points

Shadow Creek

Parkway

Tower Point

Muenster

Teague

Spring

Wellborn Road

Sanger

Tyler-Beckham

Tomball

Other West Texas Area

Waxahachie

Tyler-South Broadway

Waller

Locations

Central Texas Area

Weatherford

Tyler-University

West Columbia

Big Spring

Austin

Winnsboro

Wharton

Brownfield

Allandale

LegacyTexas Dallas/Fort Worth Area

Winnie

Brownwood

Cedar Park

LegacyTexas Dallas

Houston Area

Wirt

Cisco

Congress

14th Street

Houston

Comanche

Lakeway

Addison

Aldine

South Texas Area -

Early

Liberty Hill

Allen

Alief

Corpus Christi

Floydada

Northland

Carrollton

Bellaire

Calallen

Gorman

Oak Hill

Coppell

Beltway

Carmel

Levelland

Research Blvd

Downtown Grapevine

Clear Lake

Northwest

Littlefield

Westlake

East Plano

Copperfield

Saratoga

Merkel

El Dorado

Cypress

Timbergate

Plainview

Other Central Texas Area

Frisco

Downtown

Water Street

San Angelo

Locations

Frisco-South

Eastex

Slaton

Bastrop

Frisco-West

Fairfield

Victoria

Snyder

Canyon Lake

Garland

First Colony

Victoria Main

Dime Box

Grapevine

Fry Road

Victoria-Navarro

Oklahoma

Dripping Springs

Grapevine Drive-thru

Gessner

Victoria-North

Central Oklahoma Area

Elgin

Lake Highlands

Gladebrook

Victoria Salem

Oklahoma City

Flatonia

LegacyTexas

Grand Parkway

23rd Street

Georgetown

McKinney

Heights

Other South Texas Area

Expressway

Gruene

McKinney-380

Highway 6 West

Locations

I-240

Kingsland

North Carrolton

Little York

Alice

Memorial

La Grange

North East Tarrant County

Medical Center

Aransas Pass

Lexington

Oak Cliff

Memorial Drive

Beeville

Other Central Oklahoma Area

New Braunfels

Park Cities

Northside

Colony Creek

Locations

Pleasanton

Plano-West

Pasadena

Cuero

Edmond

Round Rock

Preston Forest

Pecan Grove

Edna

Norman

San Antonio

Preston Road

Pin Oak

Goliad

Schulenburg

Preston Royal

River Oaks

Gonzales

Tulsa Area

Seguin

Richardson

Sugar Land

Hallettsville

Tulsa

Smithville

Richardson-West

SW Medical Center

Kingsville

Garnett

Thorndale

Rosewood Court

Tanglewood

Mathis

Harvard

Weimar

Tollroad

The Plaza

Padre Island

Memorial

Trinity Mills

Uptown

Palacios

Sheridan

Dallas/Fort Worth Area

West 15th

Waugh Drive

Port Lavaca

S. Harvard

Dallas

West Allen

Westheimer

Portland

Utica Tower

Abrams Centre

Wylie

West University

Rockport

Yale

Balch Springs

Woodcreek

Sinton

Camp Wisdom

LegacyTexas Fort Worth

Taft

Other Tulsa Area Locations

Cedar Hill

Hulen

Katy

Yoakum

Owasso

Frisco

Museum Place

Cinco Ranch

Yorktown

Frisco-West

Renaissance Square

Katy-Spring Green

Kiest

West Texas Area

McKinney

LegacyTexas Other Dallas/Fort Worth

The Woodlands

Abilene

McKinney-Stonebridge

Area Locations

The Woodlands-College Park

Antilley Road

Midway

Flower Mound

The Woodlands-I-45

Barrow Street

Plano

Grand Prairie

The Woodlands-Research Forest

Cypress Street

Preston Forest

Jacksboro

Judge Ely

Preston Road

Runaway Bay

Other Houston Area

Mockingbird

Red Oak

Weatherford

Locations

Sachse

Angleton

Lubbock

The Colony

East Texas Area

Bay City

4th Street

Turtle Creek

Athens

Beaumont

66th Street

Westmoreland

Blooming Grove

Cleveland

82nd Street

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Dec 31, 2019

Sep 30, 2019

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Balance Sheet Data (at period end)

Loans held for sale

$

80,959

$

20,284

$

20,315

$

24,398

$

29,367

Loans held for investment

17,211,625

10,653,061

10,567,060

10,389,624

10,340,946

Loans held for investment - Warehouse Purchase Program

1,552,762

Total loans

18,845,346

10,673,345

10,587,375

10,414,022

10,370,313

Investment securities(A)

8,570,056

8,495,206

8,951,940

9,137,645

9,408,966

Federal funds sold

519

521

555

566

552

Allowance for credit losses

(87,469)

(87,061)

(87,006)

(86,091)

(86,440)

Cash and due from banks

573,589

420,359

302,069

291,498

410,575

Goodwill

3,223,671

1,900,845

1,900,845

1,900,845

1,900,845

Core deposit intangibles, net

86,404

29,051

30,299

31,564

32,883

Other real estate owned

6,936

815

2,005

2,096

1,805

Fixed assets, net

326,832

263,703

262,479

257,595

257,046

Other assets

639,824

396,033

424,660

404,501

396,857

Total assets

$

32,185,708

$

22,092,817

$

22,375,221

$

22,354,241

$

22,693,402

Noninterest-bearing deposits

$

7,763,894

$

5,784,002

$

5,691,236

$

5,673,707

$

5,666,115

Interest-bearing deposits

16,435,838

11,145,918

11,196,393

11,524,063

11,590,443

Total deposits

24,199,732

16,929,920

16,887,629

17,197,770

17,256,558

Other borrowings

1,303,730

600,795

940,874

680,952

1,031,126

Securities sold under repurchase agreements

377,294

311,404

313,825

254,573

284,720

Subordinated notes

125,804

Other liabilities

208,313

123,892

104,998

111,156

68,174

Total liabilities

26,214,873

17,966,011

18,247,326

18,244,451

18,640,578

Shareholders' equity(B)

5,970,835

4,126,806

4,127,895

4,109,790

4,052,824

Total liabilities and equity

$

32,185,708

$

22,092,817

$

22,375,221

$

22,354,241

$

22,693,402

(A)

Includes $763, $49, $1,611, $895 and $392 in unrealized gains on available for sale securities for the quarterly periods ended December 31, 2019, September 30, 2019, June 30, 2019, March 31, 2019 and December 31, 2018, respectively.

(B)

Includes $602, $38, $1,273, $706 and $310 in after-tax unrealized gains on available for sale securities for the quarterly periods ended December 31, 2019, September 30, 2019, June 30, 2019, March 31, 2019 and December 31, 2018, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Year-to-Date

Dec 31,

2019

Sep 30,

2019

Jun 30,

2019

Mar 31,

2019

Dec 31,

2018

Dec 31,

2019

Dec 31,

2018

Income Statement Data

Interest income:

Loans

$

222,910

$

134,943

$

133,525

$

130,065

$

130,627

$

621,443

$

503,963

Securities(C)

49,348

50,872

53,944

55,648

56,170

209,812

221,909

Federal funds sold and other earning assets

600

363

318

402

397

1,683

1,337

Total interest income

272,858

186,178

187,787

186,115

187,194

832,938

727,209

Interest expense:

Deposits

32,759

26,939

26,562

25,128

21,643

111,388

71,384

Other borrowings

6,115

4,335

5,556

5,317

7,639

21,323

24,241

Securities sold under repurchase agreements

879

914

831

759

664

3,383

1,991

Subordinated notes and trust preferred

1,075

1,075

Total interest expense

40,828

32,188

32,948

31,205

29,946

137,169

97,615

Net interest income

232,030

153,990

154,838

154,911

157,248

695,769

629,593

Provision for credit losses

1,700

1,100

800

700

1,000

4,300

16,350

Net interest income after provision for credit losses

230,330

152,890

154,038

154,211

156,248

691,469

613,243

Noninterest income:

Nonsufficient funds (NSF) fees

9,990

8,835

7,973

7,816

8,902

34,614

33,163

Credit card, debit card and ATM card income

7,728

6,688

6,480

5,971

6,508

26,867

25,046

Service charges on deposit accounts

5,597

5,020

4,989

4,998

5,090

20,604

20,652

Trust income

2,582

2,492

2,558

2,595

2,507

10,227

10,178

Mortgage income

2,455

839

990

722

627

5,006

3,355

Brokerage income

625

522

541

673

521

2,361

2,617

Bank owned life insurance income

1,502

1,314

1,321

1,289

1,330

5,426

5,284

Net (loss) gain on sale or write-down of assets

(1,870)

(3)

2

58

(715)

(1,813)

(755)

Net loss on sale of securities

(13)

Other noninterest income

6,897

4,966

5,104

4,022

4,309

20,989

16,485

Total noninterest income

35,506

30,673

29,958

28,144

29,079

124,281

116,012

Noninterest expense:

Salaries and benefits

69,356

52,978

52,941

51,073

51,852

226,348

207,517

Net occupancy and equipment

7,420

5,607

5,492

5,466

5,651

23,985

22,760

Credit and debit card, data processing and software amortization

9,158

4,989

4,904

4,573

4,474

23,624

17,790

Regulatory assessments and FDIC insurance

2,095

1,814

2,325

2,374

2,764

8,608

13,261

Core deposit intangibles amortization

2,705

1,248

1,265

1,319

1,412

6,537

5,959

Depreciation

4,212

3,286

3,111

3,104

3,139

13,713

12,365

Communications

3,012

2,214

2,183

2,270

2,404

9,679

10,032

Other real estate expense

57

68

120

83

110

328

501

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

(49)

(115)

(54)

(177)

91

(395)

221

Merger related expenses

46,402

46,402

Other noninterest expense

12,083

8,610

8,534

8,486

8,907

37,713

35,814

Total noninterest expense

156,451

80,699

80,821

78,571

80,804

396,542

326,220

Income before income taxes

109,385

102,864

103,175

103,784

104,523

419,208

403,035

Provision for income taxes

23,251

21,106

20,917

21,382

21,192

86,656

81,223

Net income available to common shareholders

$

86,134

$

81,758

$

82,258

$

82,402

$

83,331

$

332,552

$

321,812

(C)

Interest income on securities was reduced by net premium amortization of $8,556, $8,027, $7,607, $6,589 and $7,338 for the three-month periods ended December 31, 2019, September 30, 2019, June 30, 2019, March 31, 2019 and December 31, 2018, respectively, and $30,779 and $31,614 for the years ended December 31, 2019 and December 31, 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

Dec 31,

2019

Sep 30,

2019

Jun 30,

2019

Mar 31,

2019

Dec 31,

2018

Dec 31,

2019

Dec 31,

2018

Profitability

Net income (D) (E)

$

86,134

$

81,758

$

82,258

$

82,402

$

83,331

$

332,552

$

321,812

Basic earnings per share

$

1.01

$

1.19

$

1.18

$

1.18

$

1.19

$

4.52

$

4.61

Diluted earnings per share

$

1.01

$

1.19

$

1.18

$

1.18

$

1.19

$

4.52

$

4.61

Return on average assets (F)(J)

1.19

%

1.47

%

1.46

%

1.46

%

1.47

%

1.38

%

1.42

%

Return on average common equity (F)(J)

6.33

%

7.89

%

7.92

%

8.05

%

8.25

%

7.46

%

8.15

%

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

12.50

%

14.77

%

14.82

%

15.24

%

15.84

%

14.23

%

16.00

%

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

3.66

%

3.16

%

3.16

%

3.20

%

3.15

%

3.32

%

3.18

%

Efficiency ratio (G) (I) (K)

58.07

%

43.70

%

43.74

%

42.94

%

43.20

%

48.25

%

43.71

%

Liquidity and Capital Ratios

Equity to assets

18.55

%

18.68

%

18.45

%

18.38

%

17.86

%

18.55

%

17.86

%

Common equity tier 1 capital

12.30

%

16.68

%

16.59

%

16.76

%

16.32

%

12.30

%

16.32

%

Tier 1 risk-based capital

12.30

%

16.68

%

16.59

%

16.76

%

16.32

%

12.30

%

16.32

%

Total risk-based capital

12.70

%

17.34

%

17.25

%

17.42

%

16.99

%

12.70

%

16.99

%

Tier 1 leverage capital

10.37

%

10.86

%

10.67

%

10.59

%

10.23

%

10.37

%

10.23

%

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

9.21

%

10.90

%

10.75

%

10.66

%

10.21

%

9.21

%

10.21

%

Other Data

Weighted-average shares used in computing earnings per common share

Basic

85,573

68,738

69,806

69,847

69,838

73,524

69,821

Diluted

85,573

68,738

69,806

69,847

69,838

73,524

69,821

Period end shares outstanding

94,746

68,397

69,261

69,846

69,847

94,746

69,847

Cash dividends paid per common share

$

0.46

$

0.41

$

0.41

$

0.41

$

0.41

$

1.69

$

1.49

Book value per common share

$

63.02

$

60.34

$

59.60

$

58.84

$

58.02

$

63.02

$

58.02

Tangible book value per common share (G)

$

28.08

$

32.12

$

31.72

$

31.17

$

30.34

$

28.08

$

30.34

Common Stock Market Price

High

$

74.35

$

71.86

$

74.50

$

75.36

$

72.24

$

75.36

$

79.20

Low

$

66.60

$

62.17

$

61.85

$

61.65

$

57.01

$

61.65

$

57.01

Period end closing price

$

71.89

$

70.63

$

66.05

$

69.06

$

62.30

$

71.89

$

62.30

Employees – FTE

3,901

3,044

3,046

3,065

3,036

3,901

3,036

Number of banking centers

285

243

243

242

242

285

242

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

Three Months Ended

Year-to-Date

Dec 31, 2019

Sep 30, 2019

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Dec 31, 2019

Dec 31, 2018

Loan discount accretion

ASC 310-20

$17,834

$1,006

$880

$1,474

$1,289

$21,194

$5,668

ASC 310-30

$5,908

$277

$347

$319

$1,614

$6,851

$8,241

Securities net amortization

$201

$157

$255

$234

$270

$847

$1,404

Time deposits amortization

$1,709

$1,709

$106

(E)

Using effective tax rate of 21.3%, 20.5%, 20.3%, 20.6% and 20.3% for the three-month periods ended December 31, 2019, September 30, 2019, June 30, 2019, March 31, 2019 and December 31, 2018, respectively, and 20.7% and 20.2% for the years ended December 31, 2019 and December 31, 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 and one-time merger and acquisition expenses, 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.

(J)

Excluding merger related expenses, net of tax, annualized returns on average assets, average common equity and average tangible common equity were 1.69%(G), 9.02%(G) and 17.82%(G) for the three months ended December 31, 2019, respectively, and 1.53%(G), 8.28%(G) and 15.80%(G) for the year ended December 31, 2019, respectively.

(K)

Excluding merger related expenses, net of tax, the efficiency ratio was 40.85%(G) for the three months ended December 31, 2019 and 42.60%(G) for the year ended December 31, 2019.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Three Months Ended

Dec 31, 2019

Sep 30, 2019

Dec 31, 2018

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(L)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(L)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(L)

Interest-earning assets:

Loans held for sale

$

57,171

$

570

3.96%

$

21,077

$

266

5.01%

$

28,407

$

356

4.97%

Loans held for investment

15,261,163

212,466

5.52%

10,589,272

134,677

5.05%

10,291,189

130,271

5.02%

Loans held for investment - Warehouse Purchase Program

996,903

9,874

3.93%

0.00%

0.00%

Total Loans

16,315,237

222,910

5.42%

10,610,349

134,943

5.05%

10,319,596

130,627

5.02%

Investment securities

8,598,736

49,348

2.28%

(M)

8,758,056

50,872

2.30%

(M)

9,499,166

56,170

2.35%

(M)

Federal funds sold and other earning assets

305,596

600

0.78%

74,751

363

1.93%

100,339

397

1.57%

Total interest-earning assets

25,219,569

272,858

4.29%

19,443,156

186,178

3.80%

19,919,101

187,194

3.73%

Allowance for credit losses

(86,795)

(86,996)

(86,464)

Noninterest-earning assets

3,930,651

2,849,936

2,861,369

Total assets

$

29,063,425

$

22,206,096

$

22,694,006

Interest-bearing liabilities:

Interest-bearing demand deposits

$

4,233,880

$

5,755

0.54%

$

3,575,249

$

5,602

0.62%

$

3,720,133

$

5,327

0.57%

Savings and money market deposits

7,109,754

14,187

0.79%

5,524,277

12,588

0.90%

5,382,699

9,842

0.73%

Certificates and other time deposits

3,044,843

12,817

1.67%

2,083,803

8,749

1.67%

2,087,871

6,474

1.23%

Other borrowings

1,403,686

6,115

1.73%

749,814

4,335

2.29%

1,297,917

7,639

2.34%

Securities sold under repurchase agreements

351,580

879

0.99%

315,277

914

1.15%

285,984

664

0.92%

Subordinated notes and trust preferred

87,963

1,075

4.85%

0.00%

0.00%

Total interest-bearing liabilities

16,231,706

40,828

1.00%

(N)

12,248,420

32,188

1.04%

(N)

12,774,604

29,946

0.93%

(N)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

7,066,878

5,701,419

5,785,882

Other liabilities

320,855

111,526

95,124

Total liabilities

23,619,439

18,061,365

18,655,610

Shareholders' equity

5,443,986

4,144,731

4,038,396

Total liabilities and shareholders' equity

$

29,063,425

$

22,206,096

$

22,694,006

Net interest income and margin

$

232,030

3.65%

$

153,990

3.14%

$

157,248

3.13%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

668

791

892

Net interest income and margin (tax equivalent basis)

$

232,698

3.66%

$

154,781

3.16%

$

158,140

3.15%

(L)

Annualized and based on an actual 365 day basis.

(M)

Yield on securities was impacted by net premium amortization of $8,556, $8,027 and $7,338 for the three-month periods ended December 31, 2019, September 30, 2019 and December 31, 2018, respectively.

(N)

Total cost of funds, including noninterest bearing deposits, was 0.70%, 0.71% and 0.64% for the three months ended December 31, 2019, September 30, 2019 and December 31, 2018, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Year-to-Date

Dec 31, 2019

Dec 31, 2018

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(O)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(O)

Interest-earning assets:

Loans held for sale

$

32,065

$

1,457

4.54%

$

29,427

$

1,476

5.02%

Loans held for investment

11,688,754

610,112

5.22%

10,112,198

502,487

4.97%

Loans held for investment - Warehouse Purchase Program

251,274

9,874

3.93%

0.00%

Total loans

11,972,093

621,443

5.19%

10,141,625

503,963

4.97%

Investment securities

8,958,182

209,812

2.34%

(P)

9,664,404

221,909

2.30%

(P)

Federal funds sold and other earning assets

129,622

1,683

1.30%

82,521

1,337

1.62%

Total interest-earning assets

21,059,897

832,938

3.96%

19,888,550

727,209

3.66%

Allowance for credit losses

(86,616)

(84,511)

Noninterest-earning assets

3,114,426

2,828,706

Total assets

$

24,087,707

$

22,632,745

Interest-bearing liabilities:

Interest-bearing demand deposits

$

3,917,413

$

23,982

0.61%

$

3,937,479

$

20,072

0.51%

Savings and money market deposits

5,941,929

50,681

0.85%

5,417,014

30,999

0.57%

Certificates and other time deposits

2,314,174

36,725

1.59%

2,101,287

20,313

0.97%

Other borrowings

971,409

21,323

2.20%

1,189,459

24,241

2.04%

Securities sold under repurchase agreements

307,277

3,383

1.10%

300,429

1,991

0.66%

Subordinated notes and trust preferred

21,991

1,075

4.89%

0.00%

Total interest-bearing liabilities

13,474,193

137,169

1.02%

(Q)

12,945,668

97,616

0.75%

(Q)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

6,006,914

5,650,720

Other liabilities

148,079

88,524

Total liabilities

19,629,186

18,684,912

Shareholders' equity

4,458,521

3,947,833

Total liabilities and shareholders' equity

$

24,087,707

$

22,632,745

Net interest income and margin

$

695,769

3.30%

$

629,593

3.17%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

3,149

3,615

Net interest income and margin (tax equivalent basis)

$

698,918

3.32%

$

633,208

3.18%

(O)

Annualized and based on an actual 365 day basis.

(P)

Yield on securities was impacted by net premium amortization of $30,779 and $31,614 for the years ended December 31, 2019 and 2018, respectively.

(Q)

Total cost of funds, including noninterest bearing deposits, was 0.70% and 0.52% for the years ended December 31, 2019 and 2018, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Dec 31, 2019

Sep 30, 2019

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

YIELD TREND (R)

Interest-Earning Assets:

Loans held for sale

3.96

%

5.01

%

5.12

%

4.95

%

4.97

%

Loans held for investment

5.52

%

5.05

%

5.08

%

5.09

%

5.02

%

Loans held for investment - Warehouse Purchase Program

3.93

%

Total loans

5.42

%

5.05

%

5.09

%

5.08

%

5.02

%

Investment securities (S)

2.28

%

2.30

%

2.36

%

2.43

%

2.35

%

Federal funds sold and other earning assets

0.78

%

1.93

%

1.98

%

2.27

%

1.57

%

Total interest-earning assets

4.29

%

3.80

%

3.81

%

3.82

%

3.73

%

Interest-Bearing Liabilities:

Interest-bearing demand deposits

0.54

%

0.62

%

0.63

%

0.67

%

0.57

%

Savings and money market deposits

0.79

%

0.90

%

0.90

%

0.83

%

0.73

%

Certificates and other time deposits

1.67

%

1.67

%

1.57

%

1.40

%

1.23

%

Other borrowings

1.73

%

2.29

%

2.52

%

2.55

%

2.34

%

Securities sold under repurchase agreements

0.99

%

1.15

%

1.15

%

1.13

%

0.92

%

Subordinated notes and trust preferred

4.85

%

Total interest-bearing liabilities

1.00

%

1.04

%

1.05

%

0.99

%

0.93

%

Net Interest Margin

3.65

%

3.14

%

3.14

%

3.18

%

3.13

%

Net Interest Margin (tax equivalent)

3.66

%

3.16

%

3.16

%

3.20

%

3.15

%

(R)

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

(S)

Yield on securities was impacted by net premium amortization of $8,556, $8,027, $7,607, $6,589 and $7,338 for the three-month periods ended December 31, 2019, September 30, 2019, June 30, 2019, March 31, 2019 and December 31, 2018, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Dec 31, 2019

Sep 30, 2019

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Balance Sheet Averages

Loans held for sale

$

57,171

$

21,077

$

24,787

$

24,993

$

28,407

Loans held for investment

15,261,163

10,589,272

10,495,638

10,367,242

10,291,189

Loans held for investment - Warehouse Purchase Program

996,903

Total Loans

16,315,237

10,610,349

10,520,425

10,392,235

10,319,596

Investment securities

8,598,736

8,758,056

9,185,877

9,299,963

9,499,166

Federal funds sold and other earning assets

305,596

74,751

64,335

71,842

100,339

Total interest-earning assets

25,219,569

19,443,156

19,770,637

19,764,040

19,919,101

Allowance for credit losses

(86,795)

(86,996)

(86,158)

(86,507)

(86,464)

Cash and due from banks

275,072

230,986

227,653

266,316

252,481

Goodwill

2,658,133

1,900,845

1,900,845

1,900,845

1,900,845

Core deposit intangibles, net

28,912

29,682

30,933

32,243

33,580

Other real estate

4,864

997

2,053

2,100

1,325

Fixed assets, net

308,692

263,495

260,054

257,811

257,726

Other assets

654,978

423,931

420,940

404,724

415,412

Total assets

$

29,063,425

$

22,206,096

$

22,526,957

$

22,541,572

$

22,694,006

Noninterest-bearing deposits

$

7,066,878

$

5,701,419

$

5,674,615

$

5,557,821

$

5,785,882

Interest-bearing demand deposits

4,233,880

3,575,249

3,714,968

4,148,377

3,720,133

Savings and money market deposits

7,109,754

5,524,277

5,647,494

5,472,789

5,382,699

Certificates and other time deposits

3,044,843

2,083,803

2,057,033

2,062,753

2,087,871

Total deposits

21,455,355

16,884,748

17,094,110

17,241,740

16,976,585

Other borrowings

1,403,686

749,814

883,557

844,873

1,297,917

Securities sold under repurchase agreements

351,580

315,277

288,666

272,630

285,984

Subordinated notes and trust preferred

87,963

Other liabilities

320,855

111,526

108,246

86,868

95,124

Shareholders' equity

5,443,986

4,144,731

4,152,378

4,095,461

4,038,396

Total liabilities and equity

$

29,063,425

$

22,206,096

$

22,526,957

$

22,541,572

$

22,694,006

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Dec 31, 2019

Sep 30, 2019

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Period End Balances

Loan Portfolio

Commercial and industrial

$

2,507,318

13.3

%

$

1,120,913

10.5

%

$

1,158,657

10.9

%

$

1,117,753

10.7

%

$

1,111,089

10.7

%

Warehouse purchase program

1,552,762

8.2

%

Construction, land development and other land loans

2,064,167

11.0

%

1,764,648

16.5

%

1,739,308

16.4

%

1,709,283

16.4

%

1,622,289

15.7

%

1-4 family residential

3,880,382

20.6

%

2,472,907

23.2

%

2,456,506

23.2

%

2,444,434

23.5

%

2,438,949

23.5

%

Home equity

507,029

2.6

%

250,775

2.3

%

256,772

2.4

%

262,276

2.5

%

267,960

2.6

%

Commercial real estate (includes multi-family residential)

6,556,285

34.9

%

3,652,176

34.3

%

3,551,668

33.6

%

3,496,688

33.6

%

3,538,557

34.1

%

Agriculture (includes farmland)

680,855

3.6

%

729,585

6.8

%

736,470

7.0

%

708,348

6.8

%

729,501

7.0

%

Consumer and other

398,271

2.1

%

342,839

3.2

%

321,023

3.0

%

294,405

2.8

%

289,486

2.8

%

Energy

698,277

3.7

%

339,502

3.2

%

366,971

3.5

%

380,835

3.7

%

372,482

3.6

%

Total loans

$

18,845,346

$

10,673,345

$

10,587,375

$

10,414,022

$

10,370,313

Deposit Types

Noninterest-bearing DDA

$

7,763,894

32.1

%

$

5,784,002

34.2

%

$

5,691,236

33.7

%

$

5,673,707

33.0

%

$

5,666,115

32.8

%

Interest-bearing DDA

5,100,938

21.1

%

3,564,419

21.0

%

3,530,581

20.9

%

3,875,109

22.5

%

4,124,412

23.9

%

Money market

5,099,024

21.1

%

3,457,728

20.4

%

3,438,164

20.3

%

3,302,445

19.2

%

3,115,531

18.1

%

Savings

2,756,297

11.3

%

2,027,621

12.0

%

2,158,159

12.8

%

2,293,134

13.3

%

2,271,170

13.2

%

Certificates and other time deposits

3,479,579

14.4

%

2,096,150

12.4

%

2,069,489

12.3

%

2,053,375

12.0

%

2,079,330

12.0

%

Total deposits

$

24,199,732

$

16,929,920

$

16,887,629

$

17,197,770

$

17,256,558

Loan to Deposit Ratio

77.9

%

63.0

%

62.7

%

60.6

%

60.1

%

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Construction Loans

Dec 31, 2019

Sep 30, 2019

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Single family residential construction

$

614,647

29.7

%

$

462,714

26.2

%

$

446,868

25.7

%

$

454,041

26.5

%

$

441,487

27.2

%

Land development

88,529

4.3

%

80,711

4.6

%

87,825

5.0

%

84,562

4.9

%

89,226

5.5

%

Raw land

233,559

11.3

%

171,609

9.7

%

168,531

9.7

%

156,674

9.2

%

152,516

9.4

%

Residential lots

138,961

6.7

%

123,265

7.0

%

121,586

7.0

%

119,301

7.0

%

124,429

7.6

%

Commercial lots

101,960

4.9

%

102,084

5.8

%

105,633

6.1

%

92,683

5.4

%

92,234

5.7

%

Commercial construction and other

890,597

43.1

%

825,001

46.7

%

809,680

46.5

%

802,996

47.0

%

723,740

44.6

%

Net unaccreted discount

(4,086)

(736)

(815)

(974)

(1,343)

Total construction loans

$

2,064,167

$

1,764,648

$

1,739,308

$

1,709,283

$

1,622,289

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of December 31, 2019

Houston

Dallas

Austin

OK City

Tulsa

Other (T)

Total

Collateral Type

Shopping center/retail

$

338,206

$

285,964

$

41,409

$

16,430

$

32,278

$

283,604

$

997,891

Commercial and industrial buildings

148,712

81,904

13,567

12,239

19,402

172,120

447,944

Office buildings

205,845

687,145

30,731

43,229

5,983

85,333

1,058,266

Medical buildings

51,298

51,952

12,917

5,560

26,045

51,681

199,453

Apartment buildings

335,635

722,153

35,915

10,846

42,351

232,955

1,379,855

Hotel

60,519

85,912

26,172

30,318

135,753

338,674

Other

58,735

29,892

18,748

10,811

4,555

106,120

228,861

Total

$

1,198,950

$

1,944,922

$

179,459

$

129,433

$

130,614

$

1,067,566

$

4,650,944

(U)

Acquired Loans

Acquired Loans Accounted for

Under ASC 310-20

Acquired Loans Accounted for

Under ASC 310-30

Total Loans Accounted for

Under ASC 310-20 and 310-30

Balance at

Acquisition

Date

Balance

at

Sep 30,

2019

Balance at

Dec 31,

2019

Balance at

Acquisition

Date

Balance

at

Sep 30,

2019

Balance

at

Dec 31,

2019

Balance at

Acquisition

Date

Balance

at

Sep 30,

2019

Balance

at

Dec 31,

2019

Loan marks:

Acquired banks (V)

$

229,080

$

11,473

$

10,115

$

142,128

$

1,888

$

1,562

$

371,208

$

13,361

$

11,677

LegacyTexas merger(W)

116,519

100,015

177,924

165,758

294,443

265,773

Total

345,599

11,473

110,130

320,052

1,888

167,320

665,651

13,361

277,450

Acquired portfolio loan balances:

Acquired banks (V)

5,690,998

431,319

379,729

275,221

9,630

7,889

5,966,219

440,949

387,618

LegacyTexas merger(W)

6,595,161

6,191,083

414,352

402,896

7,009,513

6,593,979

Total

12,286,159

431,319

6,570,812

689,573

9,630

410,785

12,975,732

(X)

440,949

6,981,597

Acquired portfolio loan balances less loan marks

$

11,940,560

$

419,846

$

6,460,682

$

369,521

$

7,742

$

243,465

$

12,310,081

$

427,588

$

6,704,147

(T)

Includes other MSA and non-MSA regions.

(U)

Represents a portion of total commercial real estate loans of $6.556 billion as of December 31, 2019.

(V)

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.

(W)

LegacyTexas merger was completed on November 1, 2019. During the fourth quarter of 2019, LegacyTexas added $7.010 billion in loans with related purchase accounting adjustments of $294.443 million at acquisition date.

(X)

Actual principal balances acquired.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Year-to-Date

Dec 31, 2019

Sep 30, 2019

Jun 30, 2019

Mar 31, 2019

Dec 31, 2018

Dec 31, 2019

Dec 31, 2018

Asset Quality

Nonaccrual loans

$

55,243

$

49,973

$

37,289

$

37,491

$

13,147

$

55,243

$

13,147

Accruing loans 90 or more days past due

441

341

1,594

647

4,004

441

4,004

Total nonperforming loans

55,684

50,314

38,883

38,138

17,151

55,684

17,151

Repossessed assets

324

28

670

649

324

Other real estate

6,935

815

2,005

2,096

1,805

6,935

1,805

Total nonperforming assets

$

62,943

$

51,157

$

41,558

$

40,883

$

18,956

$

62,943

$

18,956

Nonperforming assets:

Commercial and industrial (includes energy)

$

17,086

$

15,974

$

17,592

$

17,119

$

4,435

$

17,086

$

4,435

Construction, land development and other land loans

1,177

874

2,296

1,488

3,100

1,177

3,100

1-4 family residential (includes home equity)

26,453

19,600

16,641

17,508

8,135

26,453

8,135

Commercial real estate (includes multi-family residential)

18,031

14,384

4,352

4,166

2,982

18,031

2,982

Agriculture (includes farmland)

101

285

616

542

256

101

256

Consumer and other

95

40

61

60

48

95

48

Total

$

62,943

$

51,157

$

41,558

$

40,883

$

18,956

$

62,943

$

18,956

Number of loans/properties

236

89

92

84

83

236

83

Allowance for credit losses at end of period

$

87,469

$

87,061

$

87,006

$

86,091

$

86,440

$

87,469

$

86,440

Net charge-offs (recoveries):

Commercial and industrial (includes energy)

$

76

$

(83)

$

(828)

$

1,719

$

(685)

$

884

$

9,035

Construction, land development and other land loans

(6)

(6)

7

97

(5)

218

1-4 family residential (includes home equity)

20

(9)

11

(3)

42

19

424

Commercial real estate (includes multi-family residential)

254

(1)

(1)

(1)

34

251

1,512

Agriculture (includes farmland)

(18)

278

46

(1,278)

(54)

(972)

(273)

Consumer and other

965

867

650

612

1,122

3,094

3,035

Total

$

1,291

$

1,046

$

(115)

$

1,049

$

556

$

3,271

$

13,951

Asset Quality Ratios

Nonperforming assets to average interest-earning assets

0.25

%

0.26

%

0.21

%

0.21

%

0.10

%

0.30

%

0.10

%

Nonperforming assets to loans and other real estate

0.33

%

0.48

%

0.39

%

0.39

%

0.18

%

0.33

%

0.18

%

Net charge-offs to average loans (annualized)

0.03

%

0.04

%

0.04

%

0.02

%

0.03

%

0.14

%

Allowance for credit losses to total loans

0.46

%

0.82

%

0.82

%

0.83

%

0.83

%

0.46

%

0.83

%

Allowance for credit losses to total loans, excluding Warehouse Purchase Program loans

0.51

%

0.82

%

0.82

%

0.83

%

0.83

%

0.51

%

0.83

%

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

0.83

%

0.85

%

0.86

%

0.87

%

0.88

%

0.83

%

0.88

%

Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

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

NOTES TO SELECTED FINANCIAL DATA

Prosperity's management uses certain non-GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, Prosperity reviews diluted earnings per share excluding merger related expenses, 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 and Warehouse Purchase Program loans). Prosperity has included information below relating to these non-GAAP financial measures for the applicable periods presented.

Three Months Ended

Year-to-Date

Dec 31,

2019

Sep 30,

2019

Jun 30,

2019

Mar 31,

2019

Dec 31,

2018

Dec 31,

2019

Dec 31,

2018

Reconciliation of diluted earnings per share to diluted earnings per share, excluding merger related expenses:

Net income

$

86,134

$

81,758

$

82,258

$

82,402

$

83,331

$

332,552

$

321,812

Add: merger related expenses, net of tax(Y)

36,658

36,658

Net income, excluding merger related expenses, net of tax(Y)

$

122,792

$

81,758

$

82,258

$

82,402

$

83,331

$

369,210

$

321,812

Weighted average diluted shares outstanding

85,573

68,738

69,806

69,847

69,838

73,524

69,821

Merger related expenses per diluted share, net of tax

$

0.43

$

0.50

Diluted earnings per share, excluding merger related expenses, net of tax(Y)

$

1.44

$

1.19

$

1.18

$

1.18

$

1.19

$

5.02

$

4.61

Reconciliation of return on average assets to return on average assets excluding merger related expenses, net of tax:

Net income, excluding merger related expenses, net of tax(Y)

$

122,792

$

81,758

$

82,258

$

82,402

$

83,331

$

369,210

$

321,812

Average total assets

$

29,063,425

$

22,206,096

$

22,526,957

$

22,541,572

$

22,694,006

$

24,087,706

$

22,632,745

Return on average assets excluding merger related expenses, net of tax (F) (Y)

1.69

%

1.47

%

1.46

%

1.46

%

1.47

%

1.53

%

1.42

%

Reconciliation of return on average common equity to return on average common equity excluding merger related expenses, net of tax:

Net income, excluding merger related expenses, net of tax(Y)

$

122,792

$

81,758

$

82,258

$

82,402

$

83,331

$

369,210

$

321,812

Average shareholders' equity

$

5,443,986

$

4,144,731

$

4,152,378

$

4,095,461

$

4,038,396

$

4,458,521

$

3,947,833

Return on average common equity excluding merger related expenses, net of tax (F) (Y)

9.02

%

7.89

%

7.92

%

8.05

%

8.25

%

8.28

%

8.15

%

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

Net income

$

86,134

$

81,758

$

82,258

$

82,402

$

83,331

$

332,552

$

321,812

Average shareholders' equity

$

5,443,986

$

4,144,731

$

4,152,378

$

4,095,461

$

4,038,396

$

4,458,521

$

3,947,833

Less: Average goodwill and other intangible assets

(2,687,045)

(1,930,527)

(1,931,778)

(1,933,088)

(1,934,425)

(2,122,154)

(1,936,639)

Average tangible shareholders' equity

$

2,756,941

$

2,214,204

$

2,220,600

$

2,162,373

$

2,103,971

$

2,336,367

$

2,011,194

Return on average tangible common equity (F)

12.50

%

14.77

%

14.82

%

15.24

%

15.84

%

14.23

%

16.00

%

Reconciliation of return on average common equity to return on average tangible common equity excluding merger related expenses, net of tax:

Net income excluding merger related expenses, net of tax(Y)

$

122,792

$

81,758

$

82,258

$

82,402

$

83,331

$

369,210

$

321,812

Average shareholders' equity

$

5,443,986

$

4,144,731

$

4,152,378

$

4,095,461

$

4,038,396

$

4,458,521

$

3,947,833

Less: Average goodwill and other intangible assets

(2,687,045)

(1,930,527)

(1,931,778)

(1,933,088)

(1,934,425)

(2,122,154)

(1,936,639)

Average tangible shareholders' equity

$

2,756,941

$

2,214,204

$

2,220,600

$

2,162,373

$

2,103,971

$

2,336,367

$

2,011,194

Return on average tangible common equity excluding merger related expenses, net of tax (F) (Y)

17.82

%

14.77

%

14.82

%

15.24

%

15.84

%

15.80

%

16.00

%

(Y) Calculated assuming a federal tax rate of 21.0%.

Three Months Ended

Year-to-Date

Dec 31,

2019

Sep 30,

2019

Jun 30,

2019

Mar 31,

2019

Dec 31,

2018

Dec 31,

2019

Dec 31,

2018

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

Shareholders' equity

$

5,970,835

$

4,126,806

$

4,127,895

$

4,109,790

$

4,052,824

$

5,970,835

$

4,052,824

Less: Goodwill and other intangible assets

(3,310,075)

(1,929,896)

(1,931,144)

(1,932,409)

(1,933,728)

(3,310,075)

(1,933,728)

Tangible shareholders' equity

$

2,660,760

$

2,196,910

$

2,196,751

$

2,177,381

$

2,119,096

$

2,660,760

$

2,119,096

Period end shares outstanding

94,746

68,397

69,261

69,846

69,847

94,746

69,847

Tangible book value per share:

$

28.08

$

32.12

$

31.72

$

31.17

$

30.34

$

28.08

$

30.34

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

Tangible shareholders' equity

$

2,660,760

$

2,196,910

$

2,196,751

$

2,177,381

$

2,119,096

$

2,660,760

$

2,119,096

Total assets

$

32,185,708

$

22,092,817

$

22,375,221

$

22,354,241

$

22,693,402

$

32,185,708

$

22,693,402

Less: Goodwill and other intangible assets

(3,310,075)

(1,929,896)

(1,931,144)

(1,932,409)

(1,933,728)

(3,310,075)

(1,933,728)

Tangible assets

$

28,875,633

$

20,162,921

$

20,444,077

$

20,421,832

$

20,759,674

$

28,875,633

$

20,759,674

Period end tangible equity to period end tangible assets ratio:

9.21

%

10.90

%

10.75

%

10.66

%

10.21

%

9.21

%

10.21

%

Reconciliation of allowance for credit losses to total loans to allowance for credit losses to total loans, excluding acquired loans and Warehouse Purchase Program loans:

Allowance for credit losses

$

87,469

$

87,061

$

87,006

$

86,091

$

86,440

$

87,469

$

86,440

Total loans

$

18,845,346

$

10,673,345

$

10,587,375

$

10,414,022

$

10,370,313

$

18,845,346

$

10,370,313

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

$

6,704,147

$

427,588

$

463,111

$

485,415

$

520,595

$

6,704,147

$

520,595

Less: Warehouse Purchase Program loans

1,552,762

1,552,762

Total loans less acquired loans and Warehouse Purchase Program loans

$

10,588,437

$

10,245,757

$

10,124,264

$

9,928,607

$

9,849,718

$

10,588,437

$

9,849,718

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

0.83

%

0.85

%

0.86

%

0.87

%

0.88

%

0.83

%

0.88

%

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

Noninterest expense

$

156,451

$

80,699

$

80,821

$

78,571

$

80,804

$

396,542

$

326,220

Net interest income

$

232,030

$

153,990

$

154,838

$

154,911

$

157,248

$

695,769

$

629,593

Noninterest income

35,506

30,673

29,958

28,144

29,079

124,281

116,012

Less: net (loss) gain on sale of assets

(1,870)

(3)

2

58

(715)

(1,813)

(755)

Less: net loss on sale of securities

(13)

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

37,376

30,676

29,956

28,086

29,794

126,094

116,780

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

$

269,406

$

184,666

$

184,794

$

182,997

$

187,042

$

821,863

$

746,373

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

58.07

%

43.70

%

43.74

%

42.94

%

43.20

%

48.25

%

43.71

%

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

Noninterest expense

$

156,451

$

80,699

$

80,821

$

78,571

$

80,804

$

396,542

$

326,220

Less: merger related expenses

46,402

46,402

Noninterest expense excluding merger related expenses

$

110,049

$

80,699

$

80,821

$

78,571

$

80,804

$

350,140

$

326,220

Net interest income

$

232,030

$

153,990

$

154,838

$

154,911

$

157,248

$

695,769

$

629,593

Noninterest income

35,506

30,673

29,958

28,144

29,079

124,281

116,012

Less: net (loss) gain on sale of assets

(1,870)

(3)

2

58

(715)

(1,813)

(755)

Less: net loss on sale of securities

(13)

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

37,376

30,676

29,956

28,086

29,794

126,094

116,780

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

$

269,406

$

184,666

$

184,794

$

182,997

$

187,042

$

821,863

$

746,373

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

40.85

%

43.70

%

43.74

%

42.94

%

43.20

%

42.60

%

43.71

%

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-fourth-quarter-2019-earnings-300995047.html

SOURCE Prosperity Bancshares, Inc.

Categories

PRNewswire Press Releases

Next Articles