Upgrade to SI Premium - Free Trial

Prosperity Bancshares, Inc.® Reports Second Quarter 2020 Earnings

July 29, 2020 6:30 AM

HOUSTON, July 29, 2020 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended June 30, 2020 of $130.9 million compared with $82.3 million for the same period in 2019. Net income per diluted common share was $1.41 compared with $1.18 for the same period in 2019. The second quarter of 2020 includes a tax benefit for net operating losses ("NOLs") of $20.1 million, or $0.22(1) per diluted common share, as a result of the enactment of the Coronavirus Aid, Relief, and Economic Security Act ("CARES Act"). The CARES Act permits a five year carryback period for NOLs, which allowed Prosperity to generate an anticipated tax refund and income tax benefit resulting from the tax rate differential between the current statutory tax rate of 21% and the 35% statutory tax rate in prior years during the carryback period.

During the second quarter of 2020, Prosperity incurred merger related charges of $7.5 million, or $0.06(1) per diluted common share. Additionally, loans increased 9.9% during the second quarter 2020 and nonperforming assets remain low at 0.28% of second quarter average interest-earning assets. 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 second quarter of 2020, Prosperity completed the operational conversion of LegacyTexas Bank.

"We are pleased with our second quarter 2020 results and with completing the operational integration of Legacy on schedule in early June. The team members from Legacy "now Prosperity" have been excellent and we could not have achieved such a smooth integration without their commitment and efforts. I want to thank all of our team members who worked many hours to make this happen," said David Zalman, Prosperity's Senior Chairman and Chief Executive Officer. "The second quarter 2020 diluted earnings per share of $1.41 includes a $0.22 income tax benefit, a $0.06 charge for merger related expenses and a $0.03 charge for the write down of fixed assets related to the Merger and CRA funds," continued Zalman. "During the second quarter, we saw a $1.898 billion, or 9.9%, increase in loans, mostly related to loans made under the SBA Paycheck Protection Program (PPP). We approved 11,972 PPP loans for a total of $1.411 billion. These loans were important to our customers, enabling them to remain in business at a time they were either operating at a reduced capacity or temporarily shut down. Deposits increased $2.326 billion, or 9.8%, during the quarter, related to funds from the PPP loans and decreased customer spending," added Zalman. "We continue to provide relief to our loan customers through loan extensions and deferrals when possible. For the second quarter of 2020, net charge offs were $13.0 million. Of these charge-offs, $12.4 million were related to PCD loans with specific reserves of $28.5 million that we acquired in the Merger. Further, $16.1 million in specific reserves were released to the general reserve in addition to the $10.0 million provision for loan losses for the second quarter," stated Zalman. "The Blue-Chip Consensus forecast estimates that fourth quarter 2020 GDP will end at (5.6%) compared with fourth quarter 2019, however, they are forecasting a 4.8% GDP for fourth quarter 2021 compared with fourth quarter 2020. They are also forecasting an unemployment rate of 9.4% for the fourth quarter 2020 compared with an unemployment rate of 6.9% for fourth quarter 2021. Based on these estimates, 2021 looks brighter. We are positive about our company's future. While our operating environment and economy is changing frequently, we remain focused on addressing whatever comes our way and taking care of our customers and associates," concluded Zalman.

Results of Operations for the Three Months Ended June 30, 2020

Net income was $130.9 million(2) for the three months ended June 30, 2020 compared with $82.3 million(3) for the same period in 2019, an increase of $48.6 million or 59.1%. Net income per diluted common share was $1.41 for the three months ended June 30, 2020 compared with $1.18 for the same period in 2019, an increase of 19.5%. Net income for the second quarter of 2020 includes a tax benefit for NOLs of $20.1 million and merger related expenses of $7.5 million. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended June 30, 2020 were 1.61%, 8.84% and 19.98%(1), respectively. Excluding merger related expenses, net of tax, and the NOL tax benefit, annualized returns on average assets, average common equity and average tangible common equity for the three months ended June 30, 2020 were 1.44%(1), 7.88%(1) and 17.81%(1), respectively. Prosperity's efficiency ratio (excluding net gains and losses on the sale or write down of assets and taxes) was 46.56%(1) for the three months ended June 30, 2020. Excluding merger related expenses of $7.5 million, the efficiency ratio was 43.97%(1) for the three months ended June 30, 2020.

Net interest income before provision for credit losses for the three months ended June 30, 2020 was $259.0 million compared with $154.8 million for the same period in 2019, an increase of $104.1 million or 67.2%. The increase was primarily due to the Merger and the increase in loan discount accretion of $23.0 million. On a linked quarter basis, net interest income before provision for credit losses was $259.0 million compared with $256.0 million for the three months ended March 31, 2020, an increase of $2.9 million or 1.1%. The increase was primarily due to a decrease in interest expense partially offset by a decrease in loan discount accretion of $4.2 million and interest income on securities.

The net interest margin on a tax equivalent basis was 3.69% for the three months ended June 30, 2020 compared with 3.16% for the same period in 2019. The change was primarily due to increased interest-earning assets related to the Merger and $23.0 million increase in loan discount accretion. On a linked quarter basis, the net interest margin on a tax equivalent basis was 3.69% for the three months ended June 30, 2020 compared with 3.81% for the three months ended March 31, 2020. The change was primarily due to a $4.2 million decrease in loan discount accretion.

Noninterest income was $25.7 million for the three months ended June 30, 2020 compared with $30.0 million for the same period in 2019, a decrease of $4.3 million or 14.3%. This decrease was primarily due to a loss on write-down of assets of $4.0 million and a decrease in nonsufficient funds ("NSF") fees, partially offset by an increase in mortgage income and credit card, debit card and ATM card income primarily due to the Merger. On a linked quarter basis, noninterest income decreased $8.7 million or 25.3% to $25.7 million compared with $34.4 million for the three months ended March 31, 2020. This decrease was primarily due to a loss on write-down of assets of $4.0 million and a decrease in NSF fees. NSF fees and credit card, debit card and ATM income were negatively impacted by the pandemic.

Noninterest expense was $134.4 million for the three months ended June 30, 2020 compared with $80.8 million for the same period in 2019, an increase of $53.5 million or 66.3%, primarily due to the Merger and merger related expenses of $7.5 million. On a linked quarter basis, noninterest expense increased $9.6 million or 7.7% to $134.4 million compared with $124.7 million for the three months ended March 31, 2020. The increase was primarily due to increases in merger related expenses and salaries and benefits.

Results of Operations for the Six Months Ended June 30, 2020

Net income was $261.7 million(4) for the six months ended June 30, 2020 compared with $164.7 million(5) for the same period in 2019, an increase of $97.1 million or 59.0%. Net income per diluted common share was $2.80 for the six months ended June 30, 2020 compared with $2.36 for the same period in 2019, an increase of 18.6%. Net income for the six months ended June 30, 2020 includes a tax benefit for NOLs of $20.1 million and merger related expenses of $8.0 million. Annualized returns on average assets, average common equity and average tangible common equity for the six months ended June 30, 2020 were 1.64%, 8.85% and 20.07%(1), respectively. Excluding merger related expenses, net of tax, and the NOL tax benefit, annualized returns on average assets, average common equity and average tangible common equity for the six months ended June 30, 2020 were 1.55%(1), 8.38%(1) and 19.01%(1), respectively. Prosperity's efficiency ratio (excluding net gains and losses on the sale of assets and taxes) was 44.72%(1) for the six months ended June 30, 2020. Excluding merger related expenses, the efficiency ratio was 43.34%(1) for the six months ended June 30, 2020.

Net interest income before provision for credit losses for the six months ended June 30, 2020 was $515.0 million compared with $309.7 million for the same period in 2019, an increase of $205.2 million or 66.3%. This change was primarily due to the Merger and the increase in loan discount accretion of $49.7 million.

The net interest margin on a tax equivalent basis for the six months ended June 30, 2020 was 3.75% compared with 3.18% for the same period in 2019. This change was primarily due to increased interest-earning assets related to the Merger and the increase in loan discount accretion of $49.7 million.

Noninterest income was $60.1 million for the six months ended June 30, 2020 compared with $58.1 million for the same period in 2019, an increase of $2.0 million or 3.4%. This increase was primarily due to an increase in credit card, debit card and ATM card income, mortgage income and service charges on deposit accounts due to the Merger, partially offset by a net loss on write-down of assets of $4.0 million.

Noninterest expense was $259.1 million for the six months ended June 30, 2020 compared with $159.4 million for the same period in 2019, an increase of $99.7 million or 62.6%. The change was primarily due to the increase in salaries and benefits, credit and debit card, data processing and software amortization, net occupancy and equipment and other noninterest expense due to the Merger and $8.0 million of merger related expenses.

Balance Sheet Information

At June 30, 2020, Prosperity had $32.967 billion in total assets, an increase of $10.592 billion or 47.3% compared with $22.375 billion at June 30, 2019.

Loans at June 30, 2020 were $21.025 billion, an increase of $10.438 billion or 98.6%, compared with $10.587 billion at June 30, 2019. Linked quarter loans increased $1.898 billion or 9.9% from $19.127 billion at March 31, 2020, of which $1.392 billion were Paycheck Protection Program ("PPP") loans.

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 June 30, 2020, oil and gas loans totaled $639.4 million (net of discount and excluding PPP loans totaling $118.6 million) or 3.0% of total loans, of which $394.4 million were production loans and $245.0 million were servicing loans, compared with total oil and gas loans of $367.0 million (net of discount) or 3.5% of total loans at June 30, 2019, of which $95.0 million were production loans and $272.0 million were servicing loans. In addition, as of June 30, 2020, Prosperity had total unfunded commitments to oil and gas companies of $276.9 million compared with total unfunded commitments to oil and gas companies of $220.4 million as of June 30, 2019. Unfunded commitments to producers include letters of credit issued in lieu of oil well plugging bonds.

Additionally, Prosperity extends credit to hotels and restaurants. At June 30, 2020, loans to hotels totaled $384.8 million (excluding PPP loans totaling $8.8 million) or 1.8% of total loans and loans to restaurants totaled $212.3 million (excluding PPP loans totaling $110.7 million) or 1.0% of total loans.

Deposits at June 30, 2020 were $26.153 billion, an increase of $9.265 billion or 54.9%, compared with $16.888 billion at June 30, 2019. Linked quarter deposits increased $2.326 billion or 9.8% from $23.826 billion at March 31, 2020.

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)

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Sep 30, 2019

Jun 30, 2019

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Loans acquired (including new production since acquisition date):

LegacyTexas:

Loans held for sale

$

15,725

$

54,229

$

66,745

$

$

Loans held for investment

6,601,006

6,713,337

6,636,855

Loans held for investment - Warehouse Purchase Program

2,557,183

1,713,762

1,552,762

All other loans

11,851,259

10,645,867

10,588,984

10,673,345

10,587,375

Total loans

$

21,025,173

$

19,127,195

$

18,845,346

$

10,673,345

$

10,587,375

Deposits assumed (including new deposits since acquisition date):

LegacyTexas

$

5,997,395

$

5,605,986

$

6,141,546

$

$

All other deposits

20,155,293

18,220,371

18,058,186

16,929,920

16,887,629

Total deposits

$

26,152,688

$

23,826,357

$

24,199,732

$

16,929,920

$

16,887,629

Excluding loans acquired in the Merger and new production by the acquired lending operations since November 1, 2019, loans at June 30, 2020 grew $1.264 billion or 11.9% compared with June 30, 2019 and grew $1.205 billion or 11.3% compared with March 31, 2020.

Excluding deposits assumed in the Merger and new deposits generated at the acquired banking centers since November 1, 2019, deposits at June 30, 2020 grew $3.268 billion or 19.3% compared with June 30, 2019 and grew $1.935 billion or 10.6% compared with March 31, 2020.

Asset Quality

Nonperforming assets totaled $77.9 million or 0.28% of quarterly average interest-earning assets at June 30, 2020, compared with $41.6 million or 0.21% of quarterly average interest-earning assets at June 30, 2019, and $67.2 million or 0.25% of quarterly average interest-earning assets at March 31, 2020.

The allowance for credit losses on loans was $324.2 million or 1.54% of total loans at June 30, 2020 compared to $327.2 million or 1.71% of total loans at March 31, 2020 and $87.0 million or 0.82% of total loans at June 30, 2019. The allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program and PPP loans, was 1.90%(1) at June 30, 2020 compared with 1.88%(1) at March 31, 2020 and 0.82%(1) at June 30, 2019. On January 1, 2020, Prosperity adopted the measurement of current expected credit losses ("CECL"). Upon adoption of CECL, Prosperity recognized an increase in allowance for credit losses on loans of $108.7 million, of which $102.5 million was related to LegacyTexas and an increase in allowance for credit losses on off-balance sheet credit exposures of $24.4 million, of which $6.3 million was related to LegacyTexas, with a corresponding decrease in retained earnings (pre-tax). Additionally, Prosperity recognized an increase in the allowance for credit losses on loans of $131.8 million, of which $130.3 million was related to LegacyTexas, due to the reclass of purchased credit deteriorated ("PCD") discounts as a result of adopting CECL.

The provision for credit losses was $10.0 million for the three months ended June 30, 2020 compared with $800 thousand for the three months ended June 30, 2019 and no provision for the three months ended March 31, 2020. The provision for credit losses was $10.0 million for the six months ended June 30, 2020 compared with $1.5 million for the six months ended June 30, 2019.

Net charge-offs were $13.0 million for the three months ended June 30, 2020 compared with net recoveries of $115 thousand for the three months ended June 30, 2019 and net charge-offs of $801 thousand for the three months ended March 31, 2020. Net charge-offs for the second quarter of 2020 were primarily due to $12.4 million related to PCD loans. These PCD loans had specific reserves of $28.5 million, of which $12.4 million was allocated to the charge-offs. Further, $16.1 million of PCD specific reserves was moved to the general reserve. Net charge-offs were $13.8 million for the six months ended June 30, 2020 compared with $934 thousand for the six months ended June 30, 2019.

Dividend

Prosperity Bancshares declared a third quarter cash dividend of $0.46 per share to be paid on October 1, 2020 to all shareholders of record as of September 15, 2020.

Stock Repurchase Program

On January 29, 2020, Prosperity Bancshares announced a stock repurchase program under which up to 5%, or approximately 4.7 million shares, of its outstanding common stock may be acquired over a one-year period expiring on January 28, 2021, at the discretion of management. Prosperity Bancshares repurchased zero shares of its common stock during the three months ended June 30, 2020 and 2.1 million shares of its common stock at an average weighted price of $52.59 per share during the six months ended June 30, 2020.

COVID-19 Pandemic

In December 2019, a novel strain of coronavirus disease ("COVID-19") was first reported in Wuhan, Hubei Province, China. On March 11, 2020, the World Health Organization declared COVID-19 a pandemic. On March 13, the U.S. President announced a national emergency relating to the pandemic and has since been extended. On July 10, the Texas governor extended the proclamation certifying that COVID-19 poses an imminent threat of disaster in the state and declaring a state of disaster for all counties in Texas. Prosperity Bank (the "Bank") is considered an essential business and is closely monitoring the latest developments regarding COVID-19. The health and safety of our associates, customers, and communities are of utmost importance, and the Bank remains committed to providing uninterrupted service. Additionally, the Bank has continuity plans in place to ensure critical operations are able to continue without disruption. The COVID-19 pandemic has resulted in significant economic uncertainties that could negatively impact Prosperity's operating income, financial condition and cash flows.

In response to the COVID-19 pandemic, the CARES Act was signed into law on March 27, 2020 by the President of the United States. The CARES Act provides assistance for American workers, families and small businesses. The Paycheck Protection Program ("PPP"), established by the CARES Act, is implemented by the Small Business Administration ("SBA") with support from the Department of the Treasury. This program provides small businesses with funds to pay payroll costs including benefits. Funds can also be used to pay interest on mortgages, rent, and utilities. On June 5, 2020, the President signed the Paycheck Protection Program Flexibility Act of 2020 ("PPP Flexibility Act"), which modified the covered expense period from eight weeks to 24 weeks, extended the maturity date of the loans out five years and gave greater flexibility to employers having difficulty hiring workers. PPP loans originated prior to June 5, 2020, have a two year term and earn interest at 1%. PPP loans originated on and after June 5, 2020, have a five year term. On July 4, 2020, the President amended the CARES Act to extend the PPP application period for an additional five weeks. The loans are eligible for early forgiveness by the SBA as provided by the CARES Act and the PPP Flexibility Act and related regulations and guidance. Additionally, the Bank is entitled to a per loan processing fee based on a tiered schedule ranging from 5% to 1% of the loan balance. As of July 7, 2020, the Company has obtained SBA approvals on approximately 11,972 loans totaling $1.411 billion. The Company has also provided relief to its loan customers through loan extensions and deferrals.

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 with a closing price of $69.02 per share plus $318.0 million in cash, made up of $308.6 million in cash and $9.4 million in cash for taxes withheld, for all outstanding shares of LegacyTexas. This resulted in goodwill of $1.331 billion as of June 30, 2020, which was subject to subsequent fair value adjustments. During the second quarter of 2020, Prosperity completed the operational conversion of LegacyTexas Bank.

Conference Call

Prosperity's management team will host a conference call on Wednesday, July 29, 2020 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's second quarter 2020 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 participant elite entry number is 5164054.

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, Webcast & Calls" from the menu on the Investor Relations link and following the instructions.

Non-GAAP Financial Measures

Prosperity's management uses certain non-GAAP financial measures to evaluate its performance. Specifically, Prosperity reviews diluted earnings per share excluding merger related expenses, net of tax, and NOL carryback; return on average assets excluding merger related expenses, net of tax, and NOL carryback; return on average common equity excluding merger related expenses, net of tax, and NOL carryback; tangible book value per share, return on average tangible common equity, the tangible equity to tangible assets ratio and return on average tangible common equity, all excluding merger related expenses, net of tax, and NOL carryback; allowance for credit losses to total loans excluding Warehouse Purchase Program and PPP loans; and the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities and merger related expenses, for internal planning and forecasting purposes. Prosperity believes these non-GAAP financial measures provide information useful to investors in understanding Prosperity's financial results and that their presentation, together with the accompanying reconciliations, provides a more complete understanding of factors and trends affecting Prosperity's business and allows investors to view performance in a manner similar to management, the entire financial services sector, bank stock analysts and bank regulators. Further, Prosperity believes that these non-GAAP financial measures provide useful information by excluding certain items that may not be indicative of its core operating earnings and business outlook. These non-GAAP financial measures should not be considered a substitute for, nor of greater importance than, GAAP basis financial measures and results; Prosperity strongly encourages investors to review its consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names. Please refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures to the nearest respective GAAP financial measures.

Prosperity Bancshares, Inc. ®

As of June 30, 2020, Prosperity Bancshares, Inc.® is a $32.967 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 June 30, 2020, Prosperity operated 275 full-service banking locations: 65 in the Houston area, including The Woodlands; 30 in the South Texas area including Corpus Christi and Victoria; 65 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.

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, as well as expectations regarding the effects of the COVID-19 pandemic on the Bank's operating income, financial condition and cash flows. 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; the effect, impact potential duration or other implications of the COVID-19 pandemic; and weather. These and various other factors are discussed in Prosperity Bancshares' Annual Report on Form 10-K for the year ended December 31, 2019, Quarterly Report on Form 10-Q for the period ended March 31, 2020, 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.

______________________

(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 $20.4 million, net of tax, primarily comprised of loan discount accretion of $24.3 million, and merger related expenses of $7.5 million for the three months ended June 30, 2020.

(3)

Includes purchase accounting adjustments of $776 thousand, net of tax, primarily comprised of loan discount accretion of $1.2 million for the three months ended June 30, 2019.

(4)

Includes purchase accounting adjustments of $44.6 million, net of tax, primarily comprised of loan discount accretion of $52.7 million, and merger related expenses of $8.0 million for the six months ended June 30, 2020.

(5)

Includes purchase accounting adjustments of $2.0 million, net of tax, primarily comprised of loan discount accretion of $3.0 million for the six months ended June 30, 2019.

Bryan/College Station Area

Frisco-West

Kerens

Hempstead

98th Street

Bryan

Garland

Longview

Hitchcock

Avenue Q

Bryan-29th Street

Grapevine

Mount Vernon

Liberty

North University

Bryan-East

Grapevine Main

Palestine

Magnolia

Texas Tech Student Union

Bryan-North

Grapevine Motor

Rusk

Magnolia Parkway

Caldwell

Kiest

Seven Points

Mont Belvieu

Midland

College Station

Lake Highlands

Teague

Nederland

Wadley

Crescent Point

McKinney

Tyler-Beckham

Needville

Wall Street

Hearne

McKinney Eldorado

Tyler-South Broadway

Rosenberg

Huntsville

McKinney Redbud

Tyler-University

Shadow Creek

Odessa

Madisonville

North Carrolton

Winnsboro

Spring

Grandview

Navasota

Oak Cliff

Tomball

Grant

New Waverly

Park Cities

Houston Area

Waller

Kermit Highway

Rock Prairie

Plano

Houston

West Columbia

Parkway

Southwest Parkway

Plano-West

Aldine

Wharton

Tower Point

Preston Forest

Alief

Winnie

Other West Texas Area

Wellborn Road

Preston Parker

Bellaire

Wirt

Locations

Preston Royal

Beltway

Big Spring

Central Texas Area

Red Oak

Clear Lake

South Texas Area -

Brownfield

Austin

Richardson

Copperfield

Corpus Christi

Brownwood

Allandale

Richardson-West

Cypress

Calallen

Cisco

Cedar Park

Rosewood Court

Downtown

Carmel

Comanche

Congress

The Colony

Eastex

Northwest

Early

Lakeway

Tollroad

Fairfield

Saratoga

Floydada

Liberty Hill

Trinity Mills

First Colony

Timbergate

Gorman

Northland

Turtle Creek

Fry Road

Water Street

Levelland

Oak Hill

West 15th Plano

Gessner

Littlefield

Research Blvd

West Allen

Gladebrook

Victoria

Merkel

Westlake

Wylie

Grand Parkway

Victoria Main

Plainview

Heights

Victoria-Navarro

San Angelo

Other Central Texas Area

Fort Worth

Highway 6 West

Victoria-North

Slaton

Locations

Haltom City

Little York

Victoria Salem

Snyder

Bastrop

Hulen

Medical Center

Canyon Lake

Keller

Memorial Drive

Other South Texas Area

Oklahoma

Dime Box

Museum Place

Northside

Locations

Central Oklahoma Area

Dripping Springs

Renaissance Square

Pasadena

Alice

Oklahoma City

Elgin

Roanoke

Pecan Grove

Aransas Pass

23rd Street

Flatonia

Stockyards

Pin Oak

Beeville

Expressway

Georgetown

River Oaks

Colony Creek

I-240

Gruene

Other Dallas/Fort Worth Area

Sugar Land

Cuero

Memorial

Kingsland

Locations

SW Medical Center

Edna

La Grange

Arlington

Tanglewood

Goliad

Other Central Oklahoma Area

Lexington

Azle

The Plaza

Gonzales

Locations

New Braunfels

Ennis

Uptown

Hallettsville

Edmond

Pleasanton

Flower Mound

Waugh Drive

Kingsville

Norman

Round Rock

Gainesville

Westheimer

Mathis

San Antonio

Glen Rose

West University

Padre Island

Tulsa Area

Schulenburg

Granbury

Woodcreek

Palacios

Tulsa

Seguin

Grand Prairie

Port Lavaca

Garnett

Smithville

Jacksboro

Katy

Portland

Harvard

Thorndale

Mesquite

Cinco Ranch

Rockport

Memorial

Weimar

Muenster

Katy-Spring Green

Sinton

Sheridan

Runaway Bay

Taft

S. Harvard

Dallas/Fort Worth Area

Sanger

The Woodlands

Yoakum

Utica Tower

Dallas

Waxahachie

The Woodlands-College Park

Yorktown

Yale

14th Street Plano

Weatherford

The Woodlands-I-45

Abrams Centre

The Woodlands-Research Forest

West Texas Area

Other Tulsa Area Locations

Addison

East Texas Area

Abilene

Owasso

Allen

Athens

Other Houston Area

Antilley Road

Balch Springs

Blooming Grove

Locations

Barrow Street

Camp Wisdom

Canton

Angleton

Cypress Street

Carrollton

Carthage

Bay City

Judge Ely

Cedar Hill

Corsicana

Beaumont

Mockingbird

Coppell

Crockett

Cleveland

East Plano

Eustace

East Bernard

Lubbock

Euless

Gilmer

El Campo

4th Street

Frisco

Grapeland

Dayton

66th Street

Frisco Gaylord

Gun Barrel City

Galveston

82nd Street

Frisco Warren

Jacksonville

Groves

86th Street

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Sep 30, 2019

Jun 30, 2019

Balance Sheet Data (at period end)

Loans held for sale

$

39,516

$

65,035

$

80,959

$

20,284

$

20,315

Loans held for investment

18,428,474

17,348,398

17,211,625

10,653,061

10,567,060

Loans held for investment - Warehouse Purchase Program

2,557,183

1,713,762

1,552,762

Total loans

21,025,173

19,127,195

18,845,346

10,673,345

10,587,375

Investment securities(A)

7,717,586

8,295,495

8,570,056

8,495,206

8,951,940

Federal funds sold

568

676

519

521

555

Allowance for credit losses(B)

(324,205)

(327,206)

(87,469)

(87,061)

(87,006)

Cash and due from banks

332,873

381,458

573,589

420,359

302,069

Goodwill

3,231,964

3,223,144

3,223,671

1,900,845

1,900,845

Core deposit intangibles, net

79,748

83,041

86,404

29,051

30,299

Other real estate owned

6,160

5,452

6,936

815

2,005

Fixed assets, net

324,975

327,293

326,832

263,703

262,479

Other assets

571,807

626,951

639,824

396,033

424,660

Total assets

$

32,966,649

$

31,743,499

$

32,185,708

$

22,092,817

$

22,375,221

Noninterest-bearing deposits

$

9,040,257

$

7,461,323

$

7,763,894

$

5,784,002

$

5,691,236

Interest-bearing deposits

17,112,431

16,365,034

16,435,838

11,145,918

11,196,393

Total deposits

26,152,688

23,826,357

24,199,732

16,929,920

16,887,629

Other borrowings

103,131

1,338,429

1,303,730

600,795

940,874

Securities sold under repurchase agreements

365,335

344,695

377,294

311,404

313,825

Subordinated notes

125,365

125,585

125,804

Allowance for credit losses on off-balance sheet credit exposures(B)

29,947

29,947

5,599

Other liabilities

242,061

222,912

202,714

123,892

104,998

Total liabilities

27,018,527

25,887,925

26,214,873

17,966,011

18,247,326

Shareholders' equity(C)

5,948,122

5,855,574

5,970,835

4,126,806

4,127,895

Total liabilities and equity

$

32,966,649

$

31,743,499

$

32,185,708

$

22,092,817

$

22,375,221

(A)

Includes $(1,767), $(3,421), $763, $49 and $1,611 in unrealized (losses) gains on available for sale securities for the quarterly periods ended June 30, 2020, March 31, 2020, December 31, 2019, September 30, 2019 and June 30, 2019, respectively.

(B)

ASU 2016-13 became effective for Prosperity on January 1, 2020.

(C)

Includes $(1,396), $(2,703), $602, $38 and $1,273 in after-tax unrealized (losses) gains on available for sale securities for the quarterly periods ended June 30, 2020, March 31, 2020, December 31, 2019, September 30, 2019 and June 30, 2019, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Year-to-Date

Jun 30,

2020

Mar 31,

2020

Dec 31,

2019

Sep 30,

2019

Jun 30,

2019

Jun 30,

2020

Jun 30,

2019

Income Statement Data

Interest income:

Loans

$

242,772

$

247,243

$

222,910

$

134,943

$

133,525

$

490,015

$

263,590

Securities(D)

43,776

48,282

49,348

50,872

53,944

92,058

109,592

Federal funds sold and other earning assets

45

713

600

363

318

758

720

Total interest income

286,593

296,238

272,858

186,178

187,787

582,831

373,902

Interest expense:

Deposits

25,269

35,018

32,759

26,939

26,562

60,287

51,690

Other borrowings

533

2,932

6,115

4,335

5,556

3,465

10,873

Securities sold under repurchase agreements

337

757

879

914

831

1,094

1,590

Subordinated notes and trust preferred

1,499

1,500

1,075

2,999

Total interest expense

27,638

40,207

40,828

32,188

32,948

67,845

64,153

Net interest income

258,955

256,031

232,030

153,990

154,838

514,986

309,749

Provision for credit losses

10,000

1,700

1,100

800

10,000

1,500

Net interest income after provision for credit losses

248,955

256,031

230,330

152,890

154,038

504,986

308,249

Noninterest income:

Nonsufficient funds (NSF) fees

5,645

9,443

9,990

8,835

7,973

15,088

15,789

Credit card, debit card and ATM card income

7,263

7,474

7,728

6,688

6,480

14,737

12,451

Service charges on deposit accounts

5,790

6,104

5,597

5,020

4,989

11,894

9,987

Trust income

2,242

2,662

2,582

2,492

2,558

4,904

5,153

Mortgage income

1,820

2,010

2,455

839

990

3,830

1,712

Brokerage income

584

650

625

522

541

1,234

1,214

Bank owned life insurance income

1,508

1,545

1,502

1,314

1,321

3,053

2,610

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

(3,945)

(385)

(1,870)

(3)

2

(4,330)

60

Other noninterest income

4,768

4,885

6,897

4,966

5,104

9,653

9,126

Total noninterest income

25,675

34,388

35,506

30,673

29,958

60,063

58,102

Noninterest expense:

Salaries and benefits

79,109

77,282

69,356

52,978

52,941

156,391

104,014

Net occupancy and equipment

9,190

8,980

7,420

5,607

5,492

18,170

10,958

Credit and debit card, data processing and software amortization

11,690

11,421

9,158

4,989

4,904

23,111

9,477

Regulatory assessments and FDIC insurance

2,601

2,078

2,095

1,814

2,325

4,679

4,699

Core deposit intangibles amortization

3,293

3,363

2,705

1,248

1,265

6,656

2,584

Depreciation

4,598

4,768

4,212

3,286

3,111

9,366

6,215

Communications

3,324

3,195

3,012

2,214

2,183

6,519

4,453

Other real estate expense

40

46

57

68

120

86

203

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

4

(130)

(49)

(115)

(54)

(126)

(231)

Merger related expenses

7,474

544

46,402

8,018

Other noninterest expense

13,045

13,194

12,083

8,610

8,534

26,239

17,020

Total noninterest expense

134,368

124,741

156,451

80,699

80,821

259,109

159,392

Income before income taxes

140,262

165,678

109,385

102,864

103,175

305,940

206,959

Provision for income taxes

9,361

34,830

23,251

21,106

20,917

44,191

42,299

Net income available to common shareholders

$

130,901

$

130,848

$

86,134

$

81,758

$

82,258

$

261,749

$

164,660

(D)

Interest income on securities was reduced by net premium amortization of $9,224, $8,005, $8,556, $8,027 and $7,607 for the three-month periods ended June 30, 2020, March 31, 2020, December 31, 2019, September 30, 2019 and June 30, 2019, respectively, and $17,229 and $14,196 for the six-month periods ended June 30, 2020 and June 30, 2019, respectively.

Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

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

Three Months Ended

Year-to-Date

Jun 30,

2020

Mar 31,

2020

Dec 31,

2019

Sep 30,

2019

Jun 30,

2019

Jun 30,

2020

Jun 30,

2019

Profitability

Net income (E) (F)

$

130,901

$

130,848

$

86,134

$

81,758

$

82,258

$

261,749

$

164,660

Basic earnings per share

$

1.41

$

1.39

$

1.01

$

1.19

$

1.18

$

2.80

$

2.36

Diluted earnings per share

$

1.41

$

1.39

$

1.01

$

1.19

$

1.18

$

2.80

$

2.36

Return on average assets (G) (K)

1.61

%

1.67

%

1.19

%

1.47

%

1.46

%

1.64

%

1.46

%

Return on average common equity (G) (K)

8.84

%

8.86

%

6.33

%

7.89

%

7.92

%

8.85

%

7.99

%

Return on average tangible common equity (G) (H) (K)

19.98

%

20.16

%

12.50

%

14.77

%

14.82

%

20.07

%

15.03

%

Tax equivalent net interest margin (E) (F) (I)

3.69

%

3.81

%

3.66

%

3.16

%

3.16

%

3.75

%

3.18

%

Efficiency ratio (H) (J) (L)

46.56

%

42.90

%

58.07

%

43.70

%

43.74

%

44.72

%

43.34

%

Liquidity and Capital Ratios

Equity to assets

18.04

%

18.45

%

18.55

%

18.68

%

18.45

%

18.04

%

18.45

%

Common equity tier 1 capital

12.29

%

12.27

%

12.30

%

16.68

%

16.59

%

12.29

%

16.59

%

Tier 1 risk-based capital

12.29

%

12.27

%

12.30

%

16.68

%

16.59

%

12.29

%

16.59

%

Total risk-based capital

13.36

%

12.81

%

12.70

%

17.34

%

17.25

%

13.36

%

17.25

%

Tier 1 leverage capital

9.41

%

9.49

%

10.42

%

10.86

%

10.67

%

9.41

%

10.67

%

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

8.89

%

8.96

%

9.21

%

10.90

%

10.75

%

8.89

%

10.75

%

Other Data

Weighted-average shares used in computing earnings per common share

Basic

92,658

94,371

85,573

68,738

69,806

93,514

69,832

Diluted

92,658

94,371

85,573

68,738

69,806

93,514

69,832

Period end shares outstanding

92,660

92,652

94,746

68,397

69,261

92,660

69,261

Cash dividends paid per common share

$

0.46

$

0.46

$

0.46

$

0.41

$

0.41

$

0.92

$

0.82

Book value per common share

$

64.19

$

63.20

$

63.02

$

60.34

$

59.60

$

64.19

$

59.60

Tangible book value per common share (H)

$

28.45

$

27.52

$

28.08

$

32.12

$

31.72

$

28.45

$

31.72

Common Stock Market Price

High

$

72.95

$

75.22

$

74.35

$

71.86

$

74.50

$

75.22

$

75.36

Low

$

43.68

$

42.02

$

66.60

$

62.17

$

61.85

$

42.02

$

61.65

Period end closing price

$

59.38

$

48.25

$

71.89

$

70.63

$

66.05

$

59.38

$

66.05

Employees – FTE (excluding overtime)

3,793

3,801

3,867

3,019

3,026

3,793

3,026

Number of banking centers

275

285

285

243

243

275

243

(E)

Includes purchase accounting adjustments for the periods presented as follows:

Three Months Ended

Year-to-Date

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Sep 30, 2019

Jun 30, 2019

Jun 30, 2020

Jun 30, 2019

Loan discount accretion

ASC 310-20

$17,999

$22,463

$17,834

$1,006

$880

$40,462

$2,354

ASC 310-30

$6,267

$6,019

$5,908

$277

$347

$12,286

$666

Securities net amortization

$203

$194

$201

$157

$255

$397

$489

Time deposits amortization

$1,793

$2,270

$1,709

$4,063

(F)

Using effective tax rate of 6.7%, 21.0%, 21.3%, 20.5% and 20.3% for the three-month periods ended June 30, 2020, March 31, 2020, December 31, 2019, September 30, 2019 and June 30, 2019, respectively, and 14.4% and 20.4% for the six-month periods ended June 30, 2020 and June 30, 2019, respectively. Net income for the second quarter of 2020 includes a tax benefit for NOLs due to the CARES Act.

(G)

Interim periods annualized.

(H)

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.

(I)

Net interest margin for all periods presented is based on average balances on an actual 365 day or 366 days basis.

(J)

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 or write down of assets and securities. Additionally, taxes are not part of this calculation.

(K)

Excluding merger related expenses, net of tax, and NOL carryback annualized returns on average assets, average common equity and average tangible common equity were 1.44%(H), 7.88%(H) and 17.81%(H) for the three months ended June 30, 2020 and 1.55%(H), 8.38%(H) and 19.01%(H) for the six-month period ended June 30, 2020.

(L)

Excluding merger related expenses, net of tax, the efficiency ratio was 43.97%(H) for the three months ended June 30, 2020 and 43.34%(H) for the six-month period ended June 30, 2020.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Three Months Ended

Jun 30, 2020

Mar 31, 2020

Jun 30, 2019

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(M)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(M)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(M)

Interest-earning assets:

Loans held for sale

$

63,338

$

523

3.32%

$

66,917

$

632

3.80%

$

20,315

$

316

6.24%

Loans held for investment

18,135,226

228,062

5.06%

17,263,098

236,517

5.51%

10,500,110

133,209

5.09%

Loans held for investment - Warehouse Purchase Program

1,843,097

14,187

3.10%

1,120,324

10,094

3.62%

Total Loans

20,041,661

242,772

4.87%

18,450,339

247,243

5.39%

10,520,425

133,525

5.09%

Investment securities

8,054,008

43,776

2.19%

(N)

8,434,196

48,282

2.30%

(N)

9,185,877

53,944

2.36%

(N)

Federal funds sold and other earning assets

172,761

45

0.10%

223,631

713

1.28%

64,335

318

1.98%

Total interest-earning assets

28,268,430

286,593

4.08%

27,108,166

296,238

4.40%

19,770,637

187,787

3.81%

Allowance for credit losses(B)

(325,720)

(328,005)

(86,158)

Noninterest-earning assets

4,562,016

4,577,251

2,842,478

Total assets

$

32,504,726

$

31,357,412

$

22,526,957

Interest-bearing liabilities:

Interest-bearing demand deposits

$

4,949,023

$

4,621

0.38%

$

4,990,376

$

7,096

0.57%

$

3,714,968

$

5,813

0.63%

Savings and money market deposits

8,537,352

8,745

0.41%

7,965,440

14,122

0.71%

5,647,494

12,722

0.90%

Certificates and other time deposits

3,224,196

11,903

1.48%

3,404,748

13,800

1.63%

2,057,033

8,027

1.57%

Other borrowings

474,867

533

0.45%

832,961

2,932

1.42%

883,557

5,556

2.52%

Securities sold under repurchase agreements

365,077

337

0.37%

366,615

757

0.83%

288,666

831

1.15%

Subordinated notes and trust preferred

125,475

1,499

4.80%

125,694

1,500

4.80%

Total interest-bearing liabilities

17,675,990

27,638

0.63%

(O)

17,685,834

40,207

0.91%

(O)

12,591,718

32,949

1.05%

(O)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

8,583,734

7,491,798

5,674,615

Allowance for credit losses on off-balance sheet credit exposures(B)

29,947

13,009

Other liabilities

289,899

262,523

108,246

Total liabilities

26,579,570

25,453,164

18,374,579

Shareholders' equity

5,925,156

5,904,248

4,152,378

Total liabilities and shareholders' equity

$

32,504,726

$

31,357,412

$

22,256,957

Net interest income and margin

$

258,955

3.68%

$

256,031

3.80%

$

154,838

3.14%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

690

723

827

Net interest income and margin (tax equivalent basis)

$

259,645

3.69%

$

256,754

3.81%

$

155,665

3.16%

(M)

Annualized and based on an actual 365 day or 366 day basis.

(N)

Yield on securities was impacted by net premium amortization of $9,224, $8,005 and $7,607 for the three-month periods ended June 30, 2020, March 31, 2020 and June 30, 2019, respectively.

(O)

Total cost of funds, including noninterest bearing deposits, was 0.42%, 0.64% and 0.72% for the three-month periods ended June 30, 2020, March 31, 2020 and June 30, 2019, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Year-to-Date

Jun 30, 2020

Jun 30, 2019

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(P)

Average

Balance

Interest

Earned/

Interest

Paid

Average

Yield/

Rate

(P)

Interest-earning assets:

Loans held for sale

$

65,128

$

1,155

3.57%

$

20,315

$

621

6.16%

Loans held for investment

17,699,162

464,579

5.28%

10,436,369

262,969

5.08%

Loans held for investment - Warehouse Purchase Program

1,481,710

24,281

3.30%

Total loans

19,246,000

490,015

5.12%

10,456,684

263,590

5.08%

Investment securities

8,244,102

92,058

2.25%

(Q)

9,242,605

109,592

2.39%

(Q)

Federal funds sold and other earning assets

198,196

758

0.77%

68,068

720

2.13%

Total interest-earning assets

27,688,298

582,831

4.23%

19,767,357

373,902

3.81%

Allowance for credit losses

(326,862)

(86,332)

Noninterest-earning assets

4,569,631

2,853,199

Total assets

$

31,931,067

$

22,534,224

Interest-bearing liabilities:

Interest-bearing demand deposits

$

4,969,700

$

11,717

0.47%

$

3,930,475

$

12,625

0.65%

Savings and money market deposits

8,251,396

22,867

0.56%

5,560,625

23,906

0.87%

Certificates and other time deposits

3,314,472

25,703

1.56%

2,059,877

15,159

1.48%

Other borrowings

653,914

3,465

1.07%

864,322

10,873

2.54%

Securities sold under repurchase agreements

365,846

1,094

0.60%

280,692

1,590

1.14%

Subordinated notes and trust preferred

125,585

2,999

4.80%

Total interest-bearing liabilities

17,680,913

67,845

0.77%

(R)

12,695,991

64,153

1.02%

(R)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

8,037,767

5,616,541

Allowance for credit losses on off-balance sheet credit exposures(B)

21,478

Other liabilities

276,211

97,610

Total liabilities

26,016,369

18,410,142

Shareholders' equity

5,914,698

4,124,082

Total liabilities and shareholders' equity

31,931,067

$

22,534,224

Net interest income and margin

$

514,986

3.74%

$

309,749

3.16%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

1,413

1,690

Net interest income and margin (tax equivalent basis)

$

516,399

3.75%

$

311,439

3.18%

(P)

Annualized and based on an actual 365 day or 366 day basis.

(Q)

Yield on securities was impacted by net premium amortization of $17,229 and $14,196 for the six-month periods ended June 30, 2020 and 2019, respectively.

(R)

Total cost of funds, including noninterest bearing deposits, was 0.53% and 0.71% for the six-month periods ended June 30, 2020 and 2019, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Sep 30, 2019

Jun 30, 2019

YIELD TREND (S)

Interest-Earning Assets:

Loans held for sale

3.32

%

3.80

%

3.96

%

5.01

%

6.25

%

Loans held for investment

5.06

%

5.51

%

5.52

%

5.05

%

5.09

%

Loans held for investment - Warehouse Purchase Program

3.10

%

3.62

%

3.93

%

Total loans

4.87

%

5.39

%

5.42

%

5.05

%

5.09

%

Investment securities (T)

2.19

%

2.30

%

2.28

%

2.30

%

2.36

%

Federal funds sold and other earning assets

0.10

%

1.28

%

0.78

%

1.93

%

1.98

%

Total interest-earning assets

4.08

%

4.40

%

4.29

%

3.80

%

3.81

%

Interest-Bearing Liabilities:

Interest-bearing demand deposits

0.38

%

0.57

%

0.54

%

0.62

%

0.63

%

Savings and money market deposits

0.41

%

0.71

%

0.79

%

0.90

%

0.90

%

Certificates and other time deposits

1.48

%

1.63

%

1.67

%

1.67

%

1.57

%

Other borrowings

0.45

%

1.42

%

1.73

%

2.29

%

2.52

%

Securities sold under repurchase agreements

0.37

%

0.83

%

0.99

%

1.15

%

1.15

%

Subordinated notes and trust preferred

4.80

%

4.80

%

4.85

%

Total interest-bearing liabilities

0.63

%

0.91

%

1.00

%

1.04

%

1.05

%

Net Interest Margin

3.68

%

3.80

%

3.65

%

3.14

%

3.14

%

Net Interest Margin (tax equivalent)

3.69

%

3.81

%

3.66

%

3.16

%

3.16

%

(S)

Annualized and based on average balances on an actual 365 day or 366 day basis.

(T)

Yield on securities was impacted by net premium amortization of $9,224, $8,005, $8,556, $8,027 and $7,607 for the three-month periods ended June 30, 2020, March 31, 2020, December 31, 2019, September 30, 2019 and June 30, 2019, respectively.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Sep 30, 2019

Jun 30, 2019

Balance Sheet Averages

Loans held for sale

$

63,338

$

66,917

$

57,171

$

21,077

$

24,787

Loans held for investment

18,135,226

17,263,098

15,261,163

10,589,272

10,495,638

Loans held for investment - Warehouse Purchase Program

1,843,097

1,120,324

996,903

Total Loans

20,041,661

18,450,339

16,315,237

10,610,349

10,520,425

Investment securities

8,054,008

8,434,196

8,598,736

8,758,056

9,185,877

Federal funds sold and other earning assets

172,761

223,631

305,596

74,751

64,335

Total interest-earning assets

28,268,430

27,108,166

25,219,569

19,443,156

19,770,637

Allowance for credit losses(B)

(325,720)

(328,005)

(86,795)

(86,996)

(86,158)

Cash and due from banks

247,426

321,832

275,072

230,986

227,653

Goodwill

3,223,469

3,223,633

2,658,133

1,900,845

1,900,845

Core deposit intangibles, net

81,539

84,865

28,912

29,682

30,933

Other real estate

5,666

5,837

4,864

997

2,053

Fixed assets, net

327,811

325,337

308,692

263,495

260,054

Other assets

676,105

615,747

654,978

423,931

420,940

Total assets

$

32,504,726

$

31,357,412

$

29,063,425

$

22,206,096

$

22,526,957

Noninterest-bearing deposits

$

8,583,734

$

7,491,798

$

7,066,878

$

5,701,419

$

5,674,615

Interest-bearing demand deposits

4,949,023

4,990,376

4,233,880

3,575,249

3,714,968

Savings and money market deposits

8,537,352

7,965,440

7,109,754

5,524,277

5,647,494

Certificates and other time deposits

3,224,196

3,404,748

3,044,843

2,083,803

2,057,033

Total deposits

25,294,305

23,852,362

21,455,355

16,884,748

17,094,110

Other borrowings

474,867

832,961

1,403,686

749,814

883,557

Securities sold under repurchase agreements

365,077

366,615

351,580

315,277

288,666

Subordinated notes and trust preferred

125,475

125,694

87,963

Allowance for credit losses on off-balance sheet credit exposures(B)

29,947

13,009

5,673

Other liabilities

289,899

262,523

320,855

111,526

108,246

Shareholders' equity

5,925,156

5,904,248

5,443,986

4,144,731

4,152,378

Total liabilities and equity

$

32,504,726

$

31,357,412

$

29,063,425

$

22,206,096

$

22,526,957

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Sep 30, 2019

Jun 30, 2019

Period End Balances

Loan Portfolio

Commercial and industrial

$

2,214,742

10.5

%

$

2,500,110

13.1

%

$

2,507,318

13.3

%

$

1,120,913

10.5

%

$

1,158,657

10.9

%

Warehouse purchase program

2,557,183

12.2

%

1,713,762

9.0

%

1,552,762

8.2

%

Construction, land development and other land loans

2,033,037

9.7

%

2,051,021

10.7

%

2,064,167

11.0

%

1,764,648

16.5

%

1,739,308

16.4

%

1-4 family residential

4,184,972

19.9

%

3,993,138

20.9

%

3,880,382

20.6

%

2,472,907

23.2

%

2,456,506

23.2

%

Home equity

437,098

2.1

%

516,003

2.6

%

507,029

2.6

%

250,775

2.3

%

256,772

2.4

%

Commercial real estate (includes multi-family residential)

6,550,086

31.2

%

6,576,213

34.4

%

6,556,285

34.9

%

3,652,176

34.3

%

3,551,668

33.6

%

Agriculture (includes farmland)

612,694

2.9

%

635,295

3.3

%

680,855

3.6

%

729,585

6.8

%

736,470

7.0

%

Consumer and other

403,462

1.9

%

423,000

2.2

%

398,271

2.1

%

342,839

3.2

%

321,023

3.0

%

Energy

639,402

3.0

%

718,653

3.8

%

698,277

3.7

%

339,502

3.2

%

366,971

3.5

%

Paycheck Protection Program

1,392,497

6.6

%

Total loans

$

21,025,173

$

19,127,195

$

18,845,346

$

10,673,345

$

10,587,375

Deposit Types

Noninterest-bearing DDA

$

9,040,257

34.6

%

$

7,461,323

31.3

%

$

7,763,894

32.1

%

$

5,784,002

34.2

%

$

5,691,236

33.7

%

Interest-bearing DDA

5,130,495

19.6

%

4,980,090

20.9

%

5,100,938

21.1

%

3,564,419

21.0

%

3,530,581

20.9

%

Money market

6,148,206

23.5

%

5,341,525

22.4

%

5,099,024

21.1

%

3,457,728

20.4

%

3,438,164

20.3

%

Savings

2,722,718

10.4

%

2,716,247

11.4

%

2,756,297

11.3

%

2,027,621

12.0

%

2,158,159

12.8

%

Certificates and other time deposits

3,111,012

11.9

%

3,327,172

14.0

%

3,479,579

14.4

%

2,096,150

12.4

%

2,069,489

12.3

%

Total deposits

$

26,152,688

$

23,826,357

$

24,199,732

$

16,929,920

$

16,887,629

Loan to Deposit Ratio

80.4

%

80.3

%

77.9

%

63.0

%

62.7

%

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Construction Loans

Jun 30, 2020

Mar 31, 2020

Dec 31, 2019

Sep 30, 2019

Jun 30, 2019

Single family residential construction

$

710,401

34.9

%

$

655,191

31.9

%

$

614,647

29.7

%

$

462,714

26.2

%

$

446,868

25.7

%

Land development

114,748

5.6

%

110,853

5.4

%

88,529

4.3

%

80,711

4.6

%

87,825

5.0

%

Raw land

274,159

13.5

%

265,943

12.9

%

233,559

11.3

%

171,609

9.7

%

168,531

9.7

%

Residential lots

144,765

7.1

%

136,861

6.7

%

138,961

6.7

%

123,265

7.0

%

121,586

7.0

%

Commercial lots

103,267

5.1

%

106,036

5.2

%

101,960

4.9

%

102,084

5.8

%

105,633

6.1

%

Commercial construction and other

687,618

33.8

%

778,731

37.9

%

890,597

43.1

%

825,001

46.7

%

809,680

46.5

%

Net unaccreted discount

(1,921)

(2,594)

(4,086)

(736)

(815)

Total construction loans

$

2,033,037

$

2,051,021

$

2,064,167

$

1,764,648

$

1,739,308

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of June 30, 2020

Houston

Dallas

Austin

OK City

Tulsa

Other (U)

Total

Collateral Type

Shopping center/retail

$

383,534

$

302,358

$

54,317

$

15,821

$

32,152

$

279,800

$

1,067,982

Commercial and industrial buildings

147,324

168,224

13,955

12,610

19,751

160,817

522,681

Office buildings

209,995

582,866

33,068

44,134

5,324

87,465

962,852

Medical buildings

38,561

50,941

12,817

22,393

25,529

45,135

195,376

Apartment buildings

425,883

681,116

33,444

14,199

19,165

209,404

1,383,211

Hotel

64,530

76,375

34,101

30,037

147,004

352,047

Other

46,187

31,511

17,666

10,191

4,344

78,716

188,615

Total

$

1,316,014

$

1,893,391

$

199,368

$

149,385

$

106,265

$

1,008,341

$

4,672,764

(V)

Acquired Loans

Non-PCD Loans

PCD Loans

Total Acquired Loans

Balance at

Acquisition

Date

Balance at

Mar 31,

2020

Balance at

Jun 30,

2020

Balance at

Acquisition

Date

Balance at

Mar 31,

2020

Balance at

Jun 30,

2020

Balance at

Acquisition

Date

Balance at

Mar 31,

2020

Balance at

Jun 30,

2020

Loan marks:

Acquired banks (W)

$

229,080

$

9,238

$

7,436

$

142,128

$

$

$

371,208

$

9,238

$

7,436

LegacyTexas merger(X)

116,519

78,375

62,424

177,924

29,460

22,565

294,443

107,835

84,989

Total

345,599

87,613

69,860

320,052

29,460

(Z)

22,565

665,651

117,073

92,425

Acquired portfolio loan balances:

Acquired banks (W)

5,690,998

350,738

308,692

275,221

7,548

6,952

5,966,219

358,286

315,644

LegacyTexas merger(X)

6,595,161

5,393,630

4,808,987

414,352

347,612

283,237

7,009,513

5,741,242

5,092,224

Total

12,286,159

5,744,368

5,117,679

689,573

355,160

290,189

12,975,732

(Y)

6,099,528

5,407,868

Acquired portfolio loan balances less loan marks

$

11,940,560

$

5,656,755

$

5,047,819

$

369,521

$

325,700

$

267,624

$

12,310,081

$

5,982,455

$

5,315,443

(U)

Includes other MSA and non-MSA regions.

(V)

Represents a portion of total commercial real estate loans of $6.550 billion as of June 30, 2020.

(W)

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.

(X)

The 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 $294.4 million at acquisition date.

(Y)

Actual principal balances acquired.

(Z)

ASU 2016-13 became effective for Prosperity on January 1, 2020.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Year-to-Date

Jun 30,

2020

Mar 31,

2020

Dec 31,

2019

Sep 30,

2019

Jun 30,

2019

Jun 30,

2020

Jun 30,

2019

Asset Quality

Nonaccrual loans

$

62,904

$

58,194

$

55,243

$

49,973

$

37,289

$

62,904

$

37,289

Accruing loans 90 or more days past due

8,691

3,255

441

341

1,594

8,691

1,594

Total nonperforming loans

71,595

61,449

55,684

50,314

38,883

71,595

38,883

Repossessed assets

187

278

324

28

670

187

670

Other real estate

6,160

5,452

6,935

815

2,005

6,160

2,005

Total nonperforming assets

$

77,942

$

67,179

$

62,943

$

51,157

$

41,558

$

77,942

$

41,558

Nonperforming assets:

Commercial and industrial (includes energy)

$

15,238

$

15,987

$

17,086

$

15,974

$

17,592

$

15,238

$

17,592

Construction, land development and other land loans

10,530

1,125

1,177

874

2,296

10,530

2,296

1-4 family residential (includes home equity)

29,812

28,996

26,453

19,600

16,641

29,812

16,641

Commercial real estate (includes multi-family residential)

20,748

20,155

18,031

14,384

4,352

20,748

4,352

Agriculture (includes farmland)

1,501

896

101

285

616

1,501

616

Consumer and other

113

20

95

40

61

113

61

Total

$

77,942

$

67,179

$

62,943

$

51,157

$

41,558

$

77,942

$

41,558

Number of loans/properties

213

198

236

89

92

213

92

Allowance for credit losses at end of period

$

324,205

$

327,206

$

87,469

$

87,061

$

87,006

$

324,205

$

87,006

Net charge-offs (recoveries):

Commercial and industrial (includes energy)

$

12,206

$

(28)

$

76

$

(83)

$

(828)

$

12,178

$

891

Construction, land development and other land loans

(6)

(12)

(6)

(6)

7

(18)

7

1-4 family residential (includes home equity)

51

5

20

(9)

11

56

8

Commercial real estate (includes multi-family residential)

(81)

254

(1)

(1)

(81)

(2)

Agriculture (includes farmland)

(3)

(1)

(18)

278

46

(4)

(1,232)

Consumer and other

753

918

965

867

650

1,671

1,262

Total

$

13,001

$

801

$

1,291

$

1,046

$

(115)

$

13,802

$

934

Asset Quality Ratios

Nonperforming assets to average interest-earning assets

0.28

%

0.25

%

0.25

%

0.26

%

0.21

%

0.28

%

0.21

%

Nonperforming assets to loans and other real estate

0.37

%

0.35

%

0.33

%

0.48

%

0.39

%

0.37

%

0.39

%

Net charge-offs to average loans (annualized)

0.26

%

0.02

%

0.03

%

0.04

%

0.14

%

0.02

%

Allowance for credit losses to total loans(AA)

1.54

%

1.71

%

0.46

%

0.82

%

0.82

%

1.54

%

0.82

%

Allowance for credit losses to total loans, excluding Warehouse Purchase Program loans and Paycheck Protection Program loans (H)(AA)

1.90

%

1.88

%

0.51

%

0.82

%

0.82

%

1.90

%

0.82

%

(AA)

ASU 2016-13 became effective for Prosperity on January 1, 2020.

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, net of tax, and NOL carryback; return on average assets excluding merger related expenses, net of tax, and NOL carryback; return on average common equity excluding merger related expenses, net of tax, and NOL carryback; tangible book value per share, return on average tangible common equity, the tangible equity to tangible assets ratio and return on average tangible common equity, all excluding merger related expenses, net of tax, and NOL carryback; allowance for credit losses to total loans excluding Warehouse Purchase Program and PPP loans; and the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities and merger related expenses, 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 Warehouse Purchase Program loans and PPP loans). Prosperity has included information below relating to these non-GAAP financial measures for the applicable periods presented.

Three Months Ended

Year-to-Date

Jun 30,

2020

Mar 31,

2020

Dec 31,

2019

Sep 30,

2019

Jun 30,

2019

Jun 30,

2020

Jun 30,

2019

Reconciliation of diluted earnings per share to diluted earnings per share, excluding merger related expenses, net of tax, and net operating losses carryback:

Net income

$

130,901

$

130,848

$

86,134

$

81,758

$

82,258

$

261,749

$

164,660

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

5,904

430

36,658

6,334

Less: net operating losses carryback (AC)

(20,145)

(20,145)

Net income, excluding merger related expenses, net of tax, and net operating losses carryback (AB) (AC)

$

116,660

$

131,278

$

122,792

$

81,758

$

82,258

$

247,938

$

164,660

Weighted average diluted shares outstanding

92,658

94,371

85,573

68,738

69,806

93,514

69,832

Merger related expenses per diluted share, net of tax(AB)

$

0.06

$

$

0.43

$

$

$

0.07

Net operating losses carryback per diluted share (AB)

$

(0.22)

$

$

$

$

$

(0.22)

$

Diluted earnings per share, excluding merger related expenses, net of tax, and net operating losses carryback (AB) (AC)

$

1.25

$

1.39

$

1.44

$

1.19

$

1.18

$

2.65

$

2.36

Reconciliation of return on average assets to return on average assets excluding merger related expenses, net of tax, and net operating losses carryback:

Net income, excluding merger related expenses, net of tax, and net operating losses carryback (AB) (AC)

$

116,660

$

131,278

$

122,792

$

81,758

$

82,258

$

247,938

$

164,660

Average total assets

$

32,504,726

$

31,357,412

$

29,063,425

$

22,206,096

$

22,526,957

$

31,931,067

$

22,526,957

Return on average assets excluding merger related expenses, net of tax, and net operating losses carryback (G) (AB) (AC)

1.44

%

1.67

%

1.69

%

1.47

%

1.46

%

1.55

%

1.46

%

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

Net income, excluding merger related expenses, net of tax, and net operating losses carryback (AB) (AC)

$

116,660

$

131,278

$

122,792

$

81,758

$

82,258

$

247,938

$

164,660

Average shareholders' equity

$

5,925,156

$

5,904,248

$

5,443,986

$

4,144,731

$

4,152,378

$

5,914,698

$

4,124,082

Return on average common equity excluding merger related expenses, net of tax, and net operating losses carryback (G) (AB) (AC)

7.88

%

8.89

%

9.02

%

7.89

%

7.92

%

8.38

%

7.99

%

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

Net income

$

130,901

$

130,848

$

86,134

$

81,758

$

82,258

$

261,749

$

164,660

Average shareholders' equity

$

5,925,156

$

5,904,248

$

5,443,986

$

4,144,731

$

4,152,378

$

5,914,698

$

4,124,082

Less: Average goodwill and other intangible assets

(3,305,008)

(3,308,498)

(2,687,045)

(1,930,527)

(1,931,778)

(3,306,753)

(1,932,429)

Average tangible shareholders' equity

$

2,620,148

$

2,595,750

$

2,756,941

$

2,214,204

$

2,220,600

$

2,607,945

$

2,191,653

Return on average tangible common equity (G)

19.98

%

20.16

%

12.50

%

14.77

%

14.82

%

20.07

%

15.03

%

(AB)

Calculated assuming a federal tax rate of 21.0%.

(AC)

Net income for the second quarter of 2020 includes a tax benefit for NOLs due to the CARES Act.

Three Months Ended

Year-to-Date

Jun 30,

2020

Mar 31,

2020

Dec 31,

2019

Sep 30,

2019

Jun 30,

2019

Jun 30,

2020

Jun 30,

2019

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

Net income, excluding merger related expenses, net of tax, and net operating losses carryback (AB) (AC)

$

116,660

$

131,278

$

122,792

$

81,758

$

82,258

$

247,938

$

164,660

Average shareholders' equity

$

5,925,156

$

5,904,248

$

5,443,986

$

4,144,731

$

4,152,378

$

5,914,698

$

4,124,082

Less: Average goodwill and other intangible assets

(3,305,008)

(3,308,498)

(2,687,045)

(1,930,527)

(1,931,778)

(3,306,753)

(1,932,429)

Average tangible shareholders' equity

$

2,620,148

$

2,595,750

$

2,756,941

$

2,214,204

$

2,220,600

$

2,607,945

$

2,191,653

Return on average tangible common equity excluding merger related expenses, net of tax, and net operating losses carryback (F) (AB) (AC)

17.81

%

20.23

%

17.82

%

14.77

%

14.82

%

19.01

%

15.03

%

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

Shareholders' equity

$

5,948,122

$

5,855,574

$

5,970,835

$

4,126,806

$

4,127,895

$

5,948,122

$

4,127,895

Less: Goodwill and other intangible assets

(3,311,712)

(3,306,185)

(3,310,075)

(1,929,896)

(1,931,144)

(3,311,712)

(1,931,144)

Tangible shareholders' equity

$

2,636,410

$

2,549,389

$

2,660,760

$

2,196,910

$

2,196,751

$

2,636,410

$

2,196,751

Period end shares outstanding

92,660

92,652

94,746

68,397

69,261

92,660

69,261

Tangible book value per share:

$

28.45

$

27.52

$

28.08

$

32.12

$

31.72

$

28.45

31.72

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

Tangible shareholders' equity

$

2,636,410

$

2,549,389

$

2,660,760

$

2,196,910

$

2,196,751

$

2,636,410

$

2,196,751

Total assets

$

32,966,649

$

31,743,499

$

32,185,708

$

22,092,817

$

22,375,221

$

32,966,649

$

22,375,221

Less: Goodwill and other intangible assets

(3,311,712)

(3,306,185)

(3,310,075)

(1,929,896)

(1,931,144)

(3,311,712)

(1,931,144)

Tangible assets

$

29,654,937

$

28,437,314

$

28,875,633

$

20,162,921

$

20,444,077

$

29,654,937

$

20,444,077

Period end tangible equity to period end tangible assets ratio:

8.89

%

8.96

%

9.21

%

10.90

%

10.75

%

8.89

%

10.75

%

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

Allowance for credit losses (AA)

$

324,205

$

327,206

$

87,469

$

87,061

$

87,006

$

324,205

$

87,006

Total loans

$

21,025,173

$

19,127,195

$

18,845,346

$

10,673,345

$

10,587,375

$

21,025,173

$

10,587,375

Less: Warehouse Purchase Program loans

2,557,183

1,713,762

1,552,762

2,557,183

Less: Paycheck Protection Program loans

1,392,497

1,392,497

Total loans less Warehouse Purchase Program and Paycheck Protection Program loans

$

17,075,493

$

17,413,433

$

17,292,584

$

10,673,345

$

10,587,375

$

17,075,493

$

10,587,375

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

1.90

%

1.88

%

0.51

%

0.82

%

0.82

%

1.90

%

0.82

%

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

Noninterest expense

$

134,368

$

124,741

$

156,451

$

80,699

$

80,821

$

259,109

$

159,392

Net interest income

$

258,955

$

256,031

$

232,030

$

153,990

$

154,838

$

514,986

$

309,749

Noninterest income

25,675

34,388

35,506

30,673

29,958

60,063

58,102

Less: net (loss) gain on sale or write down of assets

(3,945)

(385)

(1,870)

(3)

2

(4,330)

60

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

29,620

34,773

37,376

30,676

29,956

64,393

58,042

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

$

288,575

$

290,804

$

269,406

$

184,666

$

184,794

$

579,379

$

367,791

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

46.56

%

42.90

%

58.07

%

43.70

%

43.74

%

44.72

%

43.34

%

Three Months Ended

Year-to-Date

Jun 30,

2020

Mar 31,

2020

Dec 31,

2019

Sep 30,

2019

Jun 30,

2019

Jun 30,

2020

Jun 30,

2019

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

Noninterest expense

$

134,368

$

124,741

$

156,451

$

80,699

$

80,821

$

259,109

$

159,392

Less: merger related expenses

7,474

544

46,402

8,018

Noninterest expense excluding merger related expenses

$

126,894

$

124,197

$

110,049

$

80,699

$

80,821

$

251,091

$

159,392

Net interest income

$

258,955

$

256,031

$

232,030

$

153,990

$

154,838

$

514,986

$

309,749

Noninterest income

25,675

34,388

35,506

30,673

29,958

60,063

58,102

Less: net (loss) gain on sale or write down of assets

(3,945)

(385)

(1,870)

(3)

2

(4,330)

60

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

29,620

34,773

37,376

30,676

29,956

64,393

58,042

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

$

288,575

$

290,804

$

269,406

$

184,666

$

184,794

$

579,379

$

367,791

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

43.97

%

42.71

%

40.85

%

43.70

%

43.74

%

43.34

%

43.34

%

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-second-quarter-2020-earnings-301101768.html

SOURCE Prosperity Bancshares, Inc.

Categories

PRNewswire Press Releases

Next Articles