Prosperity Bancshares, Inc.® Reports Second Quarter 2019 Earnings

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

(1)

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

(2)

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

(3)

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

(4)

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

(5)

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

Balance Sheet Information

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

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

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

Asset Quality

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

The allowance for credit losses was $87.006 million or 0.82% of total loans at June 30, 2019, $84.964 million or 0.84% of total loans at June 30, 2018 and $86.091 million or 0.83% of total loans at March 31, 2019. Excluding loans acquired that are accounted for under FASB Accounting Standards Codification ("ASC") Topics 310-20 and 310-30, the allowance for credit losses was 0.86%(1) of remaining loans as of June 30, 2019, compared with 0.89%(1) at June 30, 2018 and 0.87%(1) at March 31, 2019.

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

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

Dividend

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

Stock Repurchase Program

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

Pending Merger with LegacyTexas Financial Group, Inc.

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

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

Conference Call

Prosperity's management team will host a conference call on Wednesday, July 24, 2019 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's second quarter 2019 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383 for domestic participants, or 412-902-6506 for international participants. The elite entry number is 4864960.

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

Non-GAAP Financial Measures

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

Prosperity Bancshares, Inc. ®

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

As of June 30, 2019, Prosperity operated 243 full-service banking locations: 65 in the Houston area, including The Woodlands; 30 in the South Texas area including Corpus Christi and Victoria; 33 in the Dallas/Fort Worth area; 22 in the East Texas area; 29 in the Central Texas area including Austin and San Antonio; 34 in the West Texas area including Lubbock, Midland-Odessa and Abilene; 16 in the Bryan/College Station area; 6 in the Central Oklahoma area; and 8 in the Tulsa, Oklahoma area.

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

Cautionary Notes on Forward Looking Statements

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

Additional Information about the Merger and Where to Find It

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

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

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

Participants in the Solicitation

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

No Offer or Solicitation

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

Bryan/College Station Area -


Keller


West University


Taft

Bryan


Roanoke


Woodcreek


Yoakum

Bryan-29th Street


Stockyards




Yorktown

Bryan-East




Katy -



Bryan-North


Other Dallas/Fort Worth Area


Cinco Ranch


West Texas Area -

Caldwell


Locations -


Katy-Spring Green


Abilene -

College Station


Arlington




Antilley Road

Crescent Point


Azle


The Woodlands -


Barrow Street

Hearne


Ennis


The Woodlands-College Park


Cypress Street

Huntsville


Gainesville


The Woodlands-I-45


Judge Ely

Madisonville


Glen Rose


The Woodlands-Research Forest


Mockingbird

Navasota


Granbury





New Waverly


Mesquite


Other Houston Area


Lubbock -

Rock Prairie


Muenster


Locations -


4th Street

Southwest Parkway


Sanger


Angleton


66th Street

Tower Point


Waxahachie


Bay City


82nd Street

Wellborn Road


Weatherford


Beaumont


86th Street





Cleveland


98th Street

Central Texas Area -


East Texas Area -


East Bernard


Avenue Q

Austin -


Athens


El Campo


North University

Allandale


Blooming Grove


Dayton


Texas Tech Student Union

Cedar Park


Canton


Galveston



Congress


Carthage


Groves


Midland -

Lakeway


Corsicana


Hempstead


Wadley

Liberty Hill


Crockett


Hitchcock


Wall Street

Northland


Eustace


Liberty



Oak Hill


Gilmer


Magnolia


Odessa -

Research Blvd


Grapeland


Magnolia Parkway


Grandview

Westlake


Gun Barrel City


Mont Belvieu


Grant



Jacksonville


Nederland


Kermit Highway

Other Central Texas Area


Kerens


Needville


Parkway

Locations -


Longview


Rosenberg



Bastrop


Mount Vernon


Shadow Creek


Other West Texas Area

Canyon Lake


Palestine


Spring


Locations -

Dime Box


Rusk


Tomball


Big Spring

Dripping Springs


Seven Points


Waller


Brownfield

Elgin


Teague


West Columbia


Brownwood

Flatonia


Tyler-Beckham


Wharton


Cisco

Georgetown


Tyler-South Broadway


Winnie


Comanche

Gruene


Tyler-University


Wirt


Early

Kingsland


Winnsboro




Floydada

La Grange




South Texas Area -


Gorman

Lexington


Houston Area -


Corpus Christi -


Levelland

New Braunfels


Houston -


Calallen


Littlefield

Pleasanton


Aldine


Carmel


Merkel

Round Rock


Alief


Northwest


Plainview

San Antonio


Bellaire


Saratoga


San Angelo

Schulenburg


Beltway


Timbergate


Slaton

Seguin


Clear Lake


Water Street


Snyder

Smithville


Copperfield





Thorndale


Cypress


Victoria -


Oklahoma

Weimar


Downtown


Victoria Main


Central Oklahoma Area-



Eastex


Victoria-Navarro


Oklahoma City -

Dallas/Fort Worth Area -


Fairfield


Victoria-North


23rd Street

Dallas -


First Colony


Victoria Salem


Expressway

Abrams Centre


Fry Road




I-240

Balch Springs


Gessner


Other South Texas Area


Memorial

Camp Wisdom


Gladebrook


 Locations -



Cedar Hill


Grand Parkway


Alice


Other Central Oklahoma Area

Frisco


Heights


Aransas Pass


 Locations -

Frisco-West


Highway 6 West


Beeville


Edmond

Kiest


Little York


Colony Creek


Norman

McKinney


Medical Center


Cuero



McKinney-Stonebridge


Memorial Drive


Edna


Tulsa Area-

Midway


Northside


Goliad


Tulsa -

Plano


Pasadena


Gonzales


Garnett

Preston Forest


Pecan Grove


Hallettsville


Harvard

Preston Road


Pin Oak


Kingsville


Memorial

Red Oak


River Oaks


Mathis


Sheridan

Sachse


Sugar Land


Padre Island


S. Harvard

The Colony


SW Medical Center


Palacios


Utica Tower

Turtle Creek


Tanglewood


Port Lavaca


Yale

Westmoreland


The Plaza


Portland





Uptown


Rockport


Other Tulsa Area Locations -

Fort Worth -


Waugh Drive


Sinton


Owasso

Haltom City


Westheimer





 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)






Jun 30, 2019



Mar 31, 2019



Dec 31, 2018



Sep 30, 2018



Jun 30, 2018


Balance Sheet Data (at period end)





















Loans


$

10,587,375



$

10,414,022



$

10,370,313



$

10,292,846



$

10,146,565


Investment securities(A)



8,951,940




9,137,645




9,408,966




9,504,733




9,620,614


Federal funds sold



555




566




552




639




577


Allowance for credit losses



(87,006)




(86,091)




(86,440)




(85,996)




(84,964)


Cash and due from banks



302,069




291,498




410,575




293,831




274,902


Goodwill



1,900,845




1,900,845




1,900,845




1,900,845




1,900,845


Core deposit intangibles, net



30,299




31,564




32,883




34,295




35,773


Other real estate owned



2,005




2,096




1,805




889




10,316


Fixed assets, net



262,479




257,595




257,046




256,426




255,465


Other assets



424,660




404,501




396,857




414,075




410,647


Total assets


$

22,375,221



$

22,354,241



$

22,693,402



$

22,612,583



$

22,570,740























Noninterest-bearing deposits


$

5,691,236



$

5,673,707



$

5,666,115



$

5,700,242



$

5,657,589


Interest-bearing deposits



11,196,393




11,524,063




11,590,443




11,033,522




11,321,015


Total deposits



16,887,629




17,197,770




17,256,558




16,733,764




16,978,604


Other borrowings



940,874




680,952




1,031,126




1,501,207




1,254,849


Securities sold under repurchase agreements



313,825




254,573




284,720




297,126




293,039


Other liabilities



104,998




111,156




68,174




84,789




108,796


Total liabilities



18,247,326




18,244,451




18,640,578




18,616,886




18,635,288


Shareholders' equity(B)



4,127,895




4,109,790




4,052,824




3,995,697




3,935,452


Total liabilities and equity


$

22,375,221



$

22,354,241



$

22,693,402



$

22,612,583



$

22,570,740




(A)

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

(B)

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

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)




Three Months Ended



Year-to-Date




Jun 30,
2019



Mar 31,
2019



Dec 31,
2018



Sep 30,
2018



Jun 30, 2018



Jun 30,
2019



Jun 30,
2018


Income Statement Data





























Interest income:





























Loans


$

133,525



$

130,065



$

130,627



$

128,645



$

128,445



$

263,590



$

244,691


Securities(C)



53,944




55,648




56,170




55,705




55,577




109,592




110,034


Federal funds sold and other earning assets



318




402




397




326




299




720




614


Total interest income



187,787




186,115




187,194




184,676




184,321




373,902




355,339































Interest expense:





























Deposits



26,562




25,128




21,643




19,208




16,061




51,690




30,533


Other borrowings



5,556




5,317




7,639




7,583




6,046




10,873




9,019


Securities sold under repurchase agreements



831




759




664




566




411




1,590




761


Total interest expense



32,949




31,204




29,946




27,357




22,518




64,153




40,313


Net interest income



154,838




154,911




157,248




157,319




161,803




309,749




315,026


Provision for credit losses



800




700




1,000




2,350




4,000




1,500




13,000


Net interest income after provision for credit losses



154,038




154,211




156,248




154,969




157,803




308,249




302,026































Noninterest income:





























Nonsufficient funds (NSF) fees



7,973




7,816




8,902




8,606




7,828




15,789




15,655


Credit card, debit card and ATM card income



6,480




5,971




6,508




6,242




6,335




12,451




12,296


Service charges on deposit accounts



4,989




4,998




5,090




5,137




5,150




9,987




10,425


Trust income



2,558




2,595




2,507




2,692




2,251




5,153




4,979


Mortgage income



990




722




627




856




1,109




1,712




1,872


Brokerage income



541




673




521




784




687




1,214




1,312


Bank owned life insurance income



1,321




1,289




1,330




1,326




1,317




2,610




2,628


Net gain (loss) on sale of assets



2




58




(715)




4




(44)




60




(44)


Net loss on sale of securities















(13)







(13)


Other noninterest income



5,104




4,022




4,309




4,977




3,751




9,126




7,199


Total noninterest income



29,958




28,144




29,079




30,624




28,371




58,102




56,309































Noninterest expense:





























Salaries and benefits



52,941




51,073




51,852




51,906




53,360




104,014




103,759


Net occupancy and equipment



5,492




5,466




5,651




5,808




5,692




10,958




11,301


Credit and debit card, data processing and software amortization



4,904




4,573




4,474




4,512




4,356




9,477




8,804


Regulatory assessments and FDIC insurance



2,325




2,374




2,764




3,347




3,575




4,699




7,150


Core deposit intangibles amortization



1,265




1,319




1,412




1,478




1,501




2,584




3,069


Depreciation



3,111




3,104




3,139




3,139




3,054




6,215




6,087


Communications



2,183




2,270




2,404




2,442




2,606




4,453




5,186


Other real estate expense



120




83




110




219




83




203




172


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



(54)




(177)




91




(2)




10




(231)




132


Other noninterest expense



8,534




8,486




8,907




8,911




9,365




17,020




17,996


Total noninterest expense



80,821




78,571




80,804




81,760




83,602




159,392




163,656


Income before income taxes



103,175




103,784




104,523




103,833




102,572




206,959




194,679


Provision for income taxes



20,917




21,382




21,192




21,310




20,975




42,299




38,721


Net income available to common shareholders


$

82,258



$

82,402



$

83,331



$

82,523



$

81,597



$

164,660



$

155,958




(C)

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

 

Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

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




Three Months Ended



Year-to-Date




Jun 30,
2019



Mar 31,
2019



Dec 31,
2018



Sep 30, 2018



Jun 30,
2018



Jun 30,
2019



Jun 30,

 2018


Profitability





























Net income (D) (E)


$

82,258



$

82,402



$

83,331



$

82,523



$

81,597



$

164,660



$

155,958































Basic earnings per share


$

1.18



$

1.18



$

1.19



$

1.18



$

1.17



$

2.36



$

2.23


Diluted earnings per share


$

1.18



$

1.18



$

1.19



$

1.18



$

1.17



$

2.36



$

2.23































Return on average assets (F)



1.46

%



1.46

%



1.47

%



1.46

%



1.44

%



1.46

%



1.38

%

Return on average common equity (F)



7.92

%



8.05

%



8.25

%



8.30

%



8.33

%



7.99

%



8.01

%

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



14.82

%



15.24

%



15.84

%



16.17

%



16.48

%



15.03

%



15.96

%

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



3.16

%



3.20

%



3.15

%



3.15

%



3.28

%



3.18

%



3.22

%

Efficiency ratio (G) (I)



43.74

%



42.94

%



43.20

%



43.50

%



43.95

%



43.34

%



44.07

%






























Liquidity and Capital Ratios





























Equity to assets



18.45

%



18.38

%



17.86

%



17.67

%



17.44

%



18.45

%



17.44

%

Common equity tier 1 capital



16.59

%



16.76

%



16.32

%



15.94

%



15.65

%



16.59

%



15.65

%

Tier 1 risk-based capital



16.59

%



16.76

%



16.32

%



15.94

%



15.65

%



16.59

%



15.65

%

Total risk-based capital



17.25

%



17.42

%



16.99

%



16.60

%



16.32

%



17.25

%



16.32

%

Tier 1 leverage capital



10.67

%



10.59

%



10.23

%



9.94

%



9.68

%



10.67

%



9.68

%

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



10.75

%



10.66

%



10.21

%



9.97

%



9.69

%



10.75

%



9.69

%






























Other Data





























Weighted-average shares used in computing earnings per common share





























Basic



69,806




69,847




69,838




69,838




69,839




69,832




69,803


Diluted



69,806




69,847




69,838




69,838




69,839




69,832




69,803


Period end shares outstanding



69,261




69,846




69,847




69,838




69,838




69,261




69,838


Cash dividends paid per common share


$

0.41



$

0.41



$

0.41



$

0.36



$

0.36



$

0.82



$

0.72


Book value per common share


$

59.60



$

58.84



$

58.02



$

57.21



$

56.35



$

59.60



$

56.35


Tangible book value per common share (G)


$

31.72



$

31.17



$

30.34



$

29.50



$

28.62



$

31.72



$

28.62































Common Stock Market Price





























High


$

74.50



$

75.36



$

72.24



$

76.25



$

76.92



$

75.36



$

79.20


Low


$

61.85



$

61.65



$

57.01



$

67.27



$

67.30



$

61.65



$

67.30


Period end closing price


$

66.05



$

69.06



$

62.30



$

69.35



$

68.36



$

66.05



$

68.36


Employees – FTE



3,046




3,065




3,036




3,029




3,044




3,046




3,044


Number of banking centers



243




242




242




242




242




243




242


 

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



Three Months Ended


Year-to-Date


Jun 30, 2019


Mar 31, 2019


Dec 31, 2018


Sep 30, 2018


Jun 30, 2018


Jun 30, 2019


Jun 30, 2018

Loan discount accretion














ASC 310-20

$880


$1,474


$1,289


$1,287


$1,452


$2,354


$3,092

ASC 310-30

$347


$319


$1,614


$2,170


$3,771


$666


$4,457

Securities net amortization

$255


$234


$270


$291


$366


$489


$843

Time deposits amortization





$53



$106



(E)

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

(F)

Interim periods annualized.

(G)

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

(H)

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

(I)

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

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)


YIELD ANALYSIS


Three Months Ended





Jun 30, 2019



Mar 31, 2019



Jun 30, 2018





Average
Balance



Interest
Earned/
Interest
Paid



Average
Yield/
Rate


(J)

Average
Balance



Interest
Earned/
Interest
Paid



Average
Yield/
Rate


(J)

Average
Balance



Interest
Earned/

Interest
Paid



Average
Yield/
Rate


(J)

Interest-Earning Assets:






































Loans


$

10,520,425



$

133,525



5.09%



$

10,392,235



$

130,065



5.08%



$

10,044,064



$

128,445



5.13%



Investment securities



9,185,877




53,944



2.36%


(K)


9,299,963




55,648



2.43%


(K)


9,770,963




55,577



2.28%


(K)

Federal funds sold and other earning assets



64,335




318



1.98%




71,842




402



2.27%




79,947




299



1.50%



Total interest-earning assets



19,770,637




187,787



3.81%




19,764,040




186,115



3.82%




19,894,974




184,321



3.72%



Allowance for credit losses



(86,158)












(86,507)












(84,285)











Noninterest-earning assets



2,842,478












2,864,039












2,809,197











Total assets


$

22,526,957











$

22,541,572











$

22,619,886

















































Interest-Bearing Liabilities:






































Interest-bearing demand deposits


$

3,714,968



$

5,813



0.63%



$

4,148,377



$

6,812



0.67%



$

3,971,356



$

4,983



0.50%



Savings and money market deposits



5,647,494




12,722



0.90%




5,472,789




11,184



0.83%




5,342,323




6,709



0.50%



Certificates and other time deposits



2,057,033




8,027



1.57%




2,062,753




7,132



1.40%




2,094,065




4,369



0.84%



Other borrowings



883,557




5,556



2.52%




844,873




5,317



2.55%




1,272,032




6,046



1.91%



Securities sold under repurchase agreements



288,666




831



1.15%




272,630




759



1.13%




300,471




411



0.55%



Total interest-bearing liabilities



12,591,718




32,949



1.05%


(L)


12,801,422




31,204



0.99%


(L)


12,980,247




22,518



0.70%


(L)







































Noninterest-bearing liabilities:






































Noninterest-bearing demand deposits



5,674,615












5,557,821












5,646,114











Other liabilities



108,246












86,868












75,161











Total liabilities



18,374,579












18,446,111












18,701,522











Shareholders' equity



4,152,378












4,095,461












3,918,364











Total liabilities and shareholders' equity


$

22,526,957











$

22,541,572











$

22,619,886

















































Net interest income and margin






$

154,838



3.14%







$

154,911



3.18%







$

161,803



3.26%



Non-GAAP to GAAP reconciliation:






































Tax equivalent adjustment







827












863












903







Net interest income and margin (tax equivalent basis)






$

155,665



3.16%







$

155,774



3.20%







$

162,706



3.28%





(J)

Annualized and based on an actual 365 day basis.

(K)

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

(L)

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

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)


YIELD ANALYSIS


Year-to-Date





Jun 30, 2019



Jun 30, 2018





Average
Balance



Interest
Earned/
Interest
Paid



Average
Yield/
Rate


(M)

Average
Balance



Interest
Earned/
Interest
Paid



Average
Yield/
Rate


(M)

Interest-Earning Assets:


























Loans


$

10,456,684



$

263,590



5.08%



$

10,017,340



$

244,691



4.93%



Investment securities



9,242,605




109,592



2.39%


(N)


9,756,861




110,034



2.27%


(N)

Federal funds sold and other earning assets



68,068




720



2.13%




80,858




614



1.53%



Total interest-earning assets



19,767,357




373,902



3.81%




19,855,059




355,339



3.61%



Allowance for credit losses



(86,332)












(83,140)











Noninterest-earning assets



2,853,199












2,816,449











Total assets


$

22,534,224











$

22,588,368





































Interest-Bearing Liabilities:


























Interest-bearing demand deposits


$

3,930,475



$

12,625



0.65%



$

4,180,631



$

10,046



0.48%



Savings and money market deposits



5,560,625




23,906



0.87%




5,409,991




11,951



0.45%



Certificates and other time deposits



2,059,877




15,159



1.48%




2,131,301




8,536



0.81%



Other borrowings



864,322




10,873



2.54%




1,003,259




9,019



1.81%



Securities sold under repurchase agreements



280,692




1,590



1.14%




313,730




761



0.49%



Total interest-bearing liabilities



12,695,991




64,153



1.02%


(O)


13,038,912




40,313



0.62%


(O)



























Noninterest-bearing liabilities:


























Noninterest-bearing demand deposits



5,616,541












5,578,592











Other liabilities



97,610












78,270











Total liabilities



18,410,142












18,695,774











Shareholders' equity



4,124,082












3,892,594











Total liabilities and shareholders' equity


$

22,534,224











$

22,588,368





































Net interest income and margin






$

309,749



3.16%







$

315,026



3.20%



Non-GAAP to GAAP reconciliation:


























Tax equivalent adjustment







1,690












1,844







Net interest income and margin (tax equivalent basis)






$

311,439



3.18%







$

316,870



3.22%





(M)

Annualized and based on an actual 365 day basis.

(N)

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

(O)

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

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)



Three Months Ended



Jun 30, 2019



Mar 31, 2019



Dec 31, 2018



Sep 30, 2018



Jun 30, 2018


YIELD TREND (P)








































Interest-Earning Assets:




















Loans


5.09

%



5.08

%



5.02

%



5.00

%



5.13

%

Investment securities (Q)


2.36

%



2.43

%



2.35

%



2.29

%



2.28

%

Federal funds sold and other earning assets


1.98

%



2.27

%



1.57

%



1.90

%



1.50

%

Total interest-earning assets


3.81

%



3.82

%



3.73

%



3.68

%



3.72

%





















Interest-Bearing Liabilities:




















Interest-bearing demand deposits


0.63

%



0.67

%



0.57

%



0.51

%



0.50

%

Savings and money market deposits


0.90

%



0.83

%



0.73

%



0.67

%



0.50

%

Certificates and other time deposits


1.57

%



1.40

%



1.23

%



1.02

%



0.84

%

Other borrowings


2.52

%



2.55

%



2.34

%



2.08

%



1.91

%

Securities sold under repurchase agreements


1.15

%



1.13

%



0.92

%



0.78

%



0.55

%

Total interest-bearing liabilities


1.05

%



0.99

%



0.93

%



0.84

%



0.70

%





















Net Interest Margin


3.14

%



3.18

%



3.13

%



3.13

%



3.26

%

Net Interest Margin (tax equivalent)


3.16

%



3.20

%



3.15

%



3.15

%



3.28

%



(P) 

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

(Q)

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

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)




Three Months Ended




Jun 30, 2019



Mar 31, 2019



Dec 31, 2018



Sep 30, 2018



Jun 30, 2018


Balance Sheet Averages





















Loans


$

10,520,425



$

10,392,235



$

10,319,596



$

10,208,171



$

10,044,064


Investment securities



9,185,877




9,299,963




9,499,166




9,647,744




9,770,963


Federal funds sold and other earning assets



64,335




71,842




100,339




67,974




79,947


Total interest-earning assets



19,770,637




19,764,040




19,919,101




19,923,889




19,894,974


Allowance for credit losses



(86,158)




(86,507)




(86,464)




(85,254)




(84,285)


Cash and due from banks



227,653




266,316




252,481




232,643




234,856


Goodwill



1,900,845




1,900,845




1,900,845




1,900,845




1,900,845


Core deposit intangibles, net



30,933




32,243




33,580




35,041




36,550


Other real estate



2,053




2,100




1,325




9,193




10,386


Fixed assets, net



260,054




257,811




257,726




256,458




256,281


Other assets



420,940




404,724




415,412




385,976




370,279


Total assets


$

22,526,957



$

22,541,572



$

22,694,006



$

22,658,791



$

22,619,886























Noninterest-bearing deposits


$

5,674,615



$

5,557,821



$

5,785,882



$

5,646,183



$

5,646,114


Interest-bearing demand deposits



3,714,968




4,148,377




3,720,133




3,676,452




3,971,356


Savings and money market deposits



5,647,494




5,472,789




5,382,699




5,465,143




5,342,323


Certificates and other time deposits



2,057,033




2,062,753




2,087,871




2,055,652




2,094,065


Total deposits



17,094,110




17,241,740




16,976,585




16,843,430




17,053,858


Other borrowings



883,557




844,873




1,297,917




1,447,328




1,272,032


Securities sold under repurchase agreements



288,666




272,630




285,984




288,706




300,471


Other liabilities



108,246




86,868




95,124




102,092




75,161


Shareholders' equity



4,152,378




4,095,461




4,038,396




3,977,235




3,918,364


Total liabilities and equity


$

22,526,957



$

22,541,572



$

22,694,006



$

22,658,791



$

22,619,886


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands) 




Jun 30, 2019



Mar 31, 2019



Dec 31, 2018



Sep 30, 2018



Jun 30, 2018


Period End Balances








































































Loan Portfolio




































Commercial and industrial


$

1,158,657



10.9

%


$

1,117,753



10.7

%


$

1,111,089



10.7

%


$

1,159,735



11.3

%


$

1,168,892



11.5

%

Construction, land development and other land loans



1,739,308



16.4

%



1,709,283



16.4

%



1,622,289



15.7

%



1,560,142



15.2

%



1,542,771



15.2

%

1-4 family residential



2,456,506



23.2

%



2,444,434



23.5

%



2,438,949



23.5

%



2,440,157



23.7

%



2,418,021



23.8

%

Home equity



256,772



2.4

%



262,276



2.5

%



267,960



2.6

%



273,608



2.7

%



277,447



2.7

%

Commercial real estate (includes multi-family residential)



3,551,668



33.6

%



3,496,688



33.6

%



3,538,557



34.1

%



3,507,223



34.1

%



3,405,466



33.6

%

Agriculture (includes farmland)



736,470



7.0

%



708,348



6.8

%



729,501



7.0

%



705,750



6.8

%



709,617



7.0

%

Consumer and other



321,023



3.0

%



294,405



2.8

%



289,486



2.8

%



281,112



2.7

%



271,724



2.7

%

Energy



366,971



3.5

%



380,835



3.7

%



372,482



3.6

%



365,119



3.5

%



352,627



3.5

%

Total loans


$

10,587,375






$

10,414,022






$

10,370,313






$

10,292,846






$

10,146,565









































Deposit Types




































Noninterest-bearing DDA


$

5,691,236



33.7

%


$

5,673,707



33.0

%


$

5,666,115



32.8

%


$

5,700,242



34.1

%


$

5,657,589



33.3

%

Interest-bearing DDA



3,530,581



20.9

%



3,875,109



22.5

%



4,124,412



23.9

%



3,551,456



21.2

%



3,808,694



22.4

%

Money market



3,438,164



20.3

%



3,302,445



19.2

%



3,115,531



18.1

%



3,100,310



18.5

%



3,153,261



18.6

%

Savings



2,158,159



12.8

%



2,293,134



13.3

%



2,271,170



13.2

%



2,291,952



13.7

%



2,311,795



13.6

%

Certificates and other time deposits



2,069,489



12.3

%



2,053,375



12.0

%



2,079,330



12.0

%



2,089,804



12.5

%



2,047,265



12.1

%

Total deposits


$

16,887,629






$

17,197,770






$

17,256,558






$

16,733,764






$

16,978,604









































Loan to Deposit Ratio



62.7

%






60.6

%






60.1

%






61.5

%






59.8

%




 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)


Construction Loans




Jun 30, 2019



Mar 31, 2019



Dec 31, 2018



Sep 30, 2018



Jun 30, 2018






































Single family residential construction


$

446,868



25.7

%


$

454,041



26.5

%


$

441,487



27.2

%


$

422,738



27.1

%


$

426,767



27.6

%

Land development



87,825



5.0

%



84,562



4.9

%



89,226



5.5

%



89,357



5.7

%



88,562



5.7

%

Raw land



168,531



9.7

%



156,674



9.2

%



152,516



9.4

%



137,400



8.8

%



134,906



8.7

%

Residential lots



121,586



7.0

%



119,301



7.0

%



124,429



7.6

%



122,366



7.8

%



118,759



7.7

%

Commercial lots



105,633



6.1

%



92,683



5.4

%



92,234



5.7

%



95,982



6.1

%



92,283



6.0

%

Commercial construction and other



809,680



46.5

%



802,996



47.0

%



723,740



44.6

%



693,917



44.5

%



683,255



44.3

%

Net unaccreted discount



(815)







(974)







(1,343)







(1,618)







(1,761)





Total construction loans


$

1,739,308






$

1,709,283






$

1,622,289






$

1,560,142






$

1,542,771





 

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



Houston



Dallas



Austin



OK City



Tulsa



Other (R)



Total



Collateral Type





























Shopping center/retail

$

276,646



$

79,664



$

25,681



$

16,473



$

31,556



$

142,991



$

573,011



Commercial and industrial buildings


125,634




32,462




15,156




10,278




19,105




80,794




283,429



Office buildings


81,171




119,899




28,339




44,684




6,827




71,588




352,508



Medical buildings


29,970




2,388




13,048




5,084




26,874




38,191




115,555



Apartment buildings


46,347




12,212




18,167




11,256




9,029




88,119




185,130



Hotel


52,113




81,100




21,881




31,455







153,999




340,548



Other


50,427




14,711




13,911




10,486




14,340




80,656




184,531



Total

$

662,308



$

342,436



$

136,183



$

129,716



$

107,731



$

656,338



$

2,034,712


(S)

 

Acquired Loans




Acquired Loans Accounted 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
Mar 31,
2019



Balance at
Jun 30,
2019



Balance at
Acquisition
Date



Balance at
Mar 31,
2019



Balance at
Jun 30,
2019



Balance at
Acquisition
Date



Balance at
Mar 31,
2019



Balance at
Jun 30,
2019


Loan marks:





































Acquired banks (T)


$

229,080



$

13,359



$

12,479



$

142,128



$

2,512



$

2,165



$

371,208



$

15,871



$

14,644


Acquired portfolio loan balances:





































Acquired banks (T)



5,690,998




490,442




467,645




275,221




10,844




10,110




5,966,219


(U)


501,286




477,755


Acquired portfolio loan balances less loan marks


$

5,461,918



$

477,083



$

455,166



$

133,093



$

8,332



$

7,945



$

5,595,011



$

485,415



$

463,111




(R)

Includes other MSA and non-MSA regions.

(S)

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

(T)

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

(U)

Actual principal balances acquired.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)



Three Months Ended



Year-to-Date



Jun 30,
2019



Mar 31,

2019



Dec 31,
2018



Sep 30,
2018



Jun 30,

2018



Jun 30,

 2019



Jun 30,

 2018


Asset Quality




























Nonaccrual loans

$

37,289



$

37,491



$

13,147



$

13,399



$

20,415



$

37,289



$

20,415


Accruing loans 90 or more days past due


1,594




647




4,004




2,379




854




1,594




854


Total nonperforming loans


38,883




38,138




17,151




15,778




21,269




38,883




21,269


Repossessed assets


670




649







110







670





Other real estate


2,005




2,096




1,805




889




10,316




2,005




10,316


Total nonperforming assets

$

41,558



$

40,883



$

18,956



$

16,777



$

31,585



$

41,558



$

31,585






























Nonperforming assets:




























Commercial and industrial (includes energy)

$

17,592



$

17,119



$

4,435



$

6,620



$

12,234



$

17,592



$

12,234


Construction, land development and other land loans


2,296




1,488




3,100




2,046




1,829




2,296




1,829


1-4 family residential (includes home equity)


16,641




17,508




8,135




4,527




4,884




16,641




4,884


Commercial real estate (includes multi-family residential)


4,352




4,166




2,982




3,254




12,038




4,352




12,038


Agriculture (includes farmland)


616




542




256




262




519




616




519


Consumer and other


61




60




48




68




81




61




81


Total

$

41,558



$

40,883



$

18,956



$

16,777



$

31,585



$

41,558



$

31,585


Number of loans/properties


92




84




83




83




90




92




90


Allowance for credit losses at end of period

$

87,006



$

86,091



$

86,440



$

85,996



$

84,964



$

87,006



$

84,964






























Net charge-offs (Recoveries):




























Commercial and industrial (includes energy)

$

(828)



$

1,719



$

(685)



$

657



$

1,047



$

891



$

9,063


Construction, land development and other land loans


7







97




(1)




(1)




7




122


1-4 family residential (includes home equity)


11




(3)




42




11




114




8




371


Commercial real estate (includes multi-family residential)


(1)




(1)




34




(10)




986




(2)




1,488


Agriculture (includes farmland)


46




(1,278)




(54)




(113)




(45)




(1,232)




(106)


Consumer and other


650




612




1,122




774




535




1,262




1,139


Total

$

(115)



$

1,049



$

556



$

1,318



$

2,636



$

934



$

12,077






























Asset Quality Ratios




























Nonperforming assets to average interest-earning assets


0.21

%



0.21

%



0.10

%



0.08

%



0.16

%



0.21

%



0.16

%

Nonperforming assets to loans and other real estate


0.39

%



0.39

%



0.18

%



0.16

%



0.31

%



0.39

%



0.31

%

Net charge-offs to average loans (annualized)




0.04

%



0.02

%



0.05

%



0.10

%



0.02

%



0.24

%

Allowance for credit losses to total loans


0.82

%



0.83

%



0.83

%



0.84

%



0.84

%



0.82

%



0.84

%

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


0.86

%



0.87

%



0.88

%



0.88

%



0.89

%



0.86

%



0.89

%

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

Consolidated Financial Highlights

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



Three Months Ended



Year-to-Date




Jun 30,
2019



Mar 31,
2019



Dec 31,
2018



Sep 30,

2018



Jun 30,
2018



Jun 30,

2019



Jun 30,
2018


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





























Net income


$

82,258



$

82,402



$

83,331



$

82,523



$

81,597



$

164,660



$

155,958


Average shareholders' equity


$

4,152,378



$

4,095,461



$

4,038,396



$

3,977,235



$

3,918,364



$

4,124,082



$

3,892,594


Less: Average goodwill and other intangible assets



(1,931,778)




(1,933,088)




(1,934,425)




(1,935,886)




(1,937,395)




(1,932,429)




(1,938,148)


Average tangible shareholders' equity


$

2,220,600



$

2,162,373



$

2,103,971



$

2,041,349



$

1,980,969



$

2,191,653



$

1,954,446


Return on average tangible common equity (F)



14.82

%



15.24

%



15.84

%



16.17

%



16.48

%



15.03

%



15.96

%






























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





























Shareholders' equity


$

4,127,895



$

4,109,790



$

4,052,824



$

3,995,697



$

3,935,452



$

4,127,895



$

3,935,452


Less: Goodwill and other intangible assets



(1,931,144)




(1,932,409)




(1,933,728)




(1,935,140)




(1,936,618)




(1,931,144)




(1,936,618)


Tangible shareholders' equity


$

2,196,751



$

2,177,381



$

2,119,096



$

2,060,557



$

1,998,834



$

2,196,751



$

1,998,834































Period end shares outstanding



69,261




69,846




69,847




69,838




69,838




69,261




69,838


Tangible book value per share:


$

31.72



$

31.17



$

30.34



$

29.50



$

28.62



$

31.72



$

28.62































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





























Tangible shareholders' equity


$

2,196,751



$

2,177,381



$

2,119,096



$

2,060,557



$

1,998,834



$

2,196,751



$

1,998,834


Total assets


$

22,375,221



$

22,354,241



$

22,693,402



$

22,612,583



$

22,570,740



$

22,375,221



$

22,570,740


Less: Goodwill and other intangible assets



(1,931,144)




(1,932,409)




(1,933,728)




(1,935,140)




(1,936,618)




(1,931,144)




(1,936,618)


Tangible assets


$

20,444,077



$

20,421,832



$

20,759,674



$

20,677,443



$

20,634,122



$

20,444,077



$

20,634,122


Period end tangible equity to period end tangible assets ratio:



10.75

%



10.66

%



10.21

%



9.97

%



9.69

%



10.75

%



9.69

%






























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





























Allowance for credit losses


$

87,006



$

86,091



$

86,440



$

85,996



$

84,964



$

87,006



$

84,964


Total loans


$

10,587,375



$

10,414,022



$

10,370,313



$

10,292,846



$

10,146,565



$

10,587,375



$

10,146,565


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


$

463,111



$

485,415



$

520,595



$

572,095



$

622,534



$

463,111



$

622,534


Total loans less acquired loans


$

10,124,264



$

9,928,607



$

9,849,718



$

9,720,751



$

9,524,031



$

10,124,264



$

9,524,031


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



0.86

%



0.87

%



0.88

%



0.88

%



0.89

%



0.86

%



0.89

%






























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





























Noninterest expense


$

80,821



$

78,571



$

80,804



$

81,760



$

83,602



$

159,392



$

163,656































Net interest income


$

154,838



$

154,911



$

157,248



$

157,319



$

161,803



$

309,749



$

315,026


Noninterest income



29,958




28,144




29,079




30,624




28,371




58,102




56,309


Less: net gain (loss) on sale of assets



2




58




(715)




4




(44)




60




(44)


Less: net loss on sale of securities















(13)







(13)


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



29,956




28,086




29,794




30,620




28,428




58,042




56,366


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


$

184,794



$

182,997



$

187,042



$

187,939



$

190,231



$

367,791



$

371,392


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



43.74

%



42.94

%



43.20

%



43.50

%



43.95

%



43.34

%



44.07

%

 

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

SOURCE Prosperity Bancshares, Inc.

Related Stocks:
Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.