Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / PB - Prosperity Bancshares Inc.® Reports Fourth Quarter 2019 Earnings


PB - Prosperity Bancshares Inc.® Reports Fourth Quarter 2019 Earnings

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

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

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

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

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

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

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

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

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

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

Results of Operations for the Year Ended December 31, 2019

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

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

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

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

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

(1)

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

(2)

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

(3)

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

(4)

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

(5)

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

Balance Sheet Information

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

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

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

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

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

Balance Sheet Data (at period end)











(In thousands)













Dec 31, 2019



Sep 30, 2019



Dec 31, 2018



(Unaudited)



(Unaudited)



(Unaudited)

Loans acquired (including new production since acquisition date):











LegacyTexas:











Loans held for sale


$

66,745



$


$

Loans held for investment



6,636,855






Loans held for investment - Warehouse Purchase Program



1,552,762






All other loans



10,588,984




10,673,345



10,370,313

Total loans


$

18,845,346



$

10,673,345


$

10,370,313












Deposits assumed (including new deposits since acquisition date):











LegacyTexas


$

6,141,546



$


$

All other deposits



18,058,186




16,929,920



17,256,558

Total deposits


$

24,199,732



$

16,929,920


$

17,256,558

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

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

Asset Quality

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

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

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

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

Dividend

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

Merger with LegacyTexas Financial Group, Inc.

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

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

Conference Call

Prosperity's management team will host a conference call on Wednesday, January 29, 2020 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's fourth quarter 2019 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383 for domestic participants, or 412-902-6506 for international participants. The elite entry number is 2006967.

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

Non-GAAP Financial Measures

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

Prosperity Bancshares, Inc. ®

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

As of December 31, 2019, Prosperity operated 285 full-service banking locations: 65 in the Houston area, including The Woodlands; 30 in the South Texas area including Corpus Christi and Victoria; 33 in the Dallas/Fort Worth area; 22 in the East Texas area; 29 in the Central Texas area including Austin and San Antonio; 34 in the West Texas area including Lubbock, Midland-Odessa and Abilene; 16 in the Bryan/College Station area; 6 in the Central Oklahoma area; 8 in the Tulsa, Oklahoma area and 42 in the Dallas/Fort Worth area currently doing business as LegacyTexas Bank.

Cautionary Notes on Forward-Looking Statements

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity's management on the conference call may contain, forward-looking statements within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as "aim," "anticipate," "estimate," "expect," "goal," "guidance," "intend," "is anticipated," "is expected," "is intended," "objective," "plan," "projected," "projection," "will affect," "will be," "will continue," "will decrease," "will grow," "will impact," "will increase," "will incur," "will reduce," "will remain," "will result," "would be," variations of such words or phrases (including where the word "could," "may," or "would" is used rather than the word "will" in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries. These forward-looking statements may include information about Prosperity's possible or assumed future economic performance or future results of operations, including future revenues, income, expenses, provision for loan losses, provision for taxes, effective tax rate, earnings per share and cash flows and Prosperity's future capital expenditures and dividends, future financial condition and changes therein, including changes in Prosperity's loan portfolio and allowance for loan losses, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity's future operations, future or proposed acquisitions, the future or expected effect of acquisitions on Prosperity's operations, results of operations, financial condition, and future economic performance, statements about the anticipated benefits of the proposed transaction, and statements about the assumptions underlying any such statement.  These forward?looking statements are not guarantees of future performance and are subject to risks and uncertainties, many of which are outside of Prosperity's control, which may cause actual results to differ materially from those expressed or implied by the forward-looking statements.  These risks and uncertainties include but are not limited to whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks, including LegacyTexas; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives.  Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); the possibility that the anticipated benefits of an acquisition transaction, including the LegacyTexas transaction, are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of two companies or as a result of the strength of the economy and competitive factors generally; a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity's securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate, interest rate and commodity price fluctuations; and weather.  These and various other factors are discussed in Prosperity Bancshares' Annual Report on Form 10-K for the year ended December 31, 2018 and other reports and statements Prosperity Bancshares has filed with the Securities and Exchange Commission ("SEC"). Copies of the SEC filings for Prosperity Bancshares may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

Bryan/College Station Area


Fort Worth


Canton


East Bernard


86th Street

Bryan


Haltom City


Carthage


El Campo


98th Street

Bryan-29th Street


Keller


Corsicana


Dayton


Avenue Q

Bryan-East


Roanoke


Crockett


Galveston


North University

Bryan-North


Stockyards


Eustace


Groves


Texas Tech Student Union

Caldwell




Gilmer


Hempstead



College Station


Other Dallas/Fort Worth Area


Grapeland


Hitchcock


Midland

Crescent Point


Locations


Gun Barrel City


Liberty


Wadley

Hearne


Arlington


Jacksonville


Magnolia


Wall Street

Huntsville


Azle


Kerens


Magnolia Parkway



Madisonville


Ennis


Longview


Mont Belvieu


Odessa

Navasota


Gainesville


Mount Vernon


Nederland


Grandview

New Waverly


Glen Rose


Palestine


Needville


Grant

Rock Prairie


Granbury


Rusk


Rosenberg


Kermit Highway

Southwest Parkway


Mesquite


Seven Points


Shadow Creek


Parkway

Tower Point


Muenster


Teague


Spring



Wellborn Road


Sanger


Tyler-Beckham


Tomball


Other West Texas Area



Waxahachie


Tyler-South Broadway


Waller


Locations

Central Texas Area


Weatherford


Tyler-University


West Columbia


Big Spring

Austin




Winnsboro


Wharton


Brownfield

Allandale


LegacyTexas Dallas/Fort Worth Area




Winnie


Brownwood

Cedar Park


LegacyTexas Dallas


Houston Area


Wirt


Cisco

Congress


14th Street


Houston




Comanche

Lakeway


Addison


Aldine


South Texas Area -


Early

Liberty Hill


Allen


Alief


Corpus Christi


Floydada

Northland


Carrollton


Bellaire


Calallen


Gorman

Oak Hill


Coppell


Beltway


Carmel


Levelland

Research Blvd


Downtown Grapevine


Clear Lake


Northwest


Littlefield

Westlake


East Plano


Copperfield


Saratoga


Merkel



El Dorado


Cypress


Timbergate


Plainview

Other Central Texas Area


Frisco


Downtown


Water Street


San Angelo

Locations


Frisco-South


Eastex




Slaton

Bastrop


Frisco-West


Fairfield


Victoria


Snyder

Canyon Lake


Garland


First Colony


Victoria Main



Dime Box


Grapevine


Fry Road


Victoria-Navarro


Oklahoma

Dripping Springs


Grapevine Drive-thru


Gessner


Victoria-North


Central Oklahoma Area

Elgin


Lake Highlands


Gladebrook


Victoria Salem


Oklahoma City

Flatonia


LegacyTexas


Grand Parkway




23rd Street

Georgetown


McKinney


Heights


Other South Texas Area


Expressway

Gruene


McKinney-380


Highway 6 West


 Locations


I-240

Kingsland


North Carrolton


Little York


Alice


Memorial

La Grange


North East Tarrant County


Medical Center


Aransas Pass



Lexington


Oak Cliff


Memorial Drive


Beeville


Other Central Oklahoma Area

New Braunfels


Park Cities


Northside


Colony Creek


 Locations

Pleasanton


Plano-West


Pasadena


Cuero


Edmond

Round Rock


Preston Forest


Pecan Grove


Edna


Norman

San Antonio


Preston Road


Pin Oak


Goliad



Schulenburg


Preston Royal


River Oaks


Gonzales


Tulsa Area

Seguin


Richardson


Sugar Land


Hallettsville


Tulsa

Smithville


Richardson-West


SW Medical Center


Kingsville


Garnett

Thorndale


Rosewood Court


Tanglewood


Mathis


Harvard

Weimar


Tollroad


The Plaza


Padre Island


Memorial



Trinity Mills


Uptown


Palacios


Sheridan

Dallas/Fort Worth Area


West 15th


Waugh Drive


Port Lavaca


S. Harvard

Dallas


West Allen


Westheimer


Portland


Utica Tower

Abrams Centre


Wylie


West University


Rockport


Yale

Balch Springs




Woodcreek


Sinton



Camp Wisdom


LegacyTexas Fort Worth




Taft


Other Tulsa Area Locations

Cedar Hill


Hulen


Katy


Yoakum


Owasso

Frisco


Museum Place


Cinco Ranch


Yorktown



Frisco-West


Renaissance Square


Katy-Spring Green





Kiest






West Texas Area



McKinney


LegacyTexas Other Dallas/Fort Worth


The Woodlands


Abilene



McKinney-Stonebridge


Area Locations


The Woodlands-College Park


Antilley Road



Midway


Flower Mound


The Woodlands-I-45


Barrow Street



Plano


Grand Prairie


The Woodlands-Research Forest


Cypress Street



Preston Forest


Jacksboro




Judge Ely



Preston Road


Runaway Bay


Other Houston Area


Mockingbird



Red Oak


Weatherford


Locations





Sachse




Angleton


Lubbock



The Colony


East Texas Area


Bay City


4th Street



Turtle Creek


Athens


Beaumont


66th Street



Westmoreland


Blooming Grove


Cleveland


82nd Street



 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)




Dec 31, 2019



Sep 30, 2019



Jun 30, 2019



Mar 31, 2019



Dec 31, 2018


Balance Sheet Data (at period end)





















Loans held for sale


$

80,959



$

20,284



$

20,315



$

24,398



$

29,367


Loans held for investment



17,211,625




10,653,061




10,567,060




10,389,624




10,340,946


Loans held for investment - Warehouse Purchase Program



1,552,762














Total loans



18,845,346




10,673,345




10,587,375




10,414,022




10,370,313























Investment securities(A)



8,570,056




8,495,206




8,951,940




9,137,645




9,408,966


Federal funds sold



519




521




555




566




552


Allowance for credit losses



(87,469)




(87,061)




(87,006)




(86,091)




(86,440)


Cash and due from banks



573,589




420,359




302,069




291,498




410,575


Goodwill



3,223,671




1,900,845




1,900,845




1,900,845




1,900,845


Core deposit intangibles, net



86,404




29,051




30,299




31,564




32,883


Other real estate owned



6,936




815




2,005




2,096




1,805


Fixed assets, net



326,832




263,703




262,479




257,595




257,046


Other assets



639,824




396,033




424,660




404,501




396,857


Total assets


$

32,185,708



$

22,092,817



$

22,375,221



$

22,354,241



$

22,693,402























Noninterest-bearing deposits


$

7,763,894



$

5,784,002



$

5,691,236



$

5,673,707



$

5,666,115


Interest-bearing deposits



16,435,838




11,145,918




11,196,393




11,524,063




11,590,443


Total deposits



24,199,732




16,929,920




16,887,629




17,197,770




17,256,558


Other borrowings



1,303,730




600,795




940,874




680,952




1,031,126


Securities sold under repurchase agreements



377,294




311,404




313,825




254,573




284,720


Subordinated notes



125,804














Other liabilities



208,313




123,892




104,998




111,156




68,174


Total liabilities



26,214,873




17,966,011




18,247,326




18,244,451




18,640,578


Shareholders' equity(B)



5,970,835




4,126,806




4,127,895




4,109,790




4,052,824


Total liabilities and equity


$

32,185,708



$

22,092,817



$

22,375,221



$

22,354,241



$

22,693,402




(A)

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

(B)

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

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)




Three Months Ended



Year-to-Date




Dec 31,

2019



Sep 30,

2019



Jun 30,

2019



Mar 31,

2019



Dec 31,

2018



Dec 31,

2019



Dec 31,

2018


Income Statement Data





























Interest income:





























Loans


$

222,910



$

134,943



$

133,525



$

130,065



$

130,627



$

621,443



$

503,963


Securities(C)



49,348




50,872




53,944




55,648




56,170




209,812




221,909


Federal funds sold and other earning assets



600




363




318




402




397




1,683




1,337


Total interest income



272,858




186,178




187,787




186,115




187,194




832,938




727,209































Interest expense:





























Deposits



32,759




26,939




26,562




25,128




21,643




111,388




71,384


Other borrowings



6,115




4,335




5,556




5,317




7,639




21,323




24,241


Securities sold under repurchase agreements



879




914




831




759




664




3,383




1,991


Subordinated notes and trust preferred



1,075
















1,075





Total interest expense



40,828




32,188




32,948




31,205




29,946




137,169




97,615


Net interest income



232,030




153,990




154,838




154,911




157,248




695,769




629,593


Provision for credit losses



1,700




1,100




800




700




1,000




4,300




16,350


Net interest income after provision for credit losses



230,330




152,890




154,038




154,211




156,248




691,469




613,243































Noninterest income:





























Nonsufficient funds (NSF) fees



9,990




8,835




7,973




7,816




8,902




34,614




33,163


Credit card, debit card and ATM card income



7,728




6,688




6,480




5,971




6,508




26,867




25,046


Service charges on deposit accounts



5,597




5,020




4,989




4,998




5,090




20,604




20,652


Trust income



2,582




2,492




2,558




2,595




2,507




10,227




10,178


Mortgage income



2,455




839




990




722




627




5,006




3,355


Brokerage income



625




522




541




673




521




2,361




2,617


Bank owned life insurance income



1,502




1,314




1,321




1,289




1,330




5,426




5,284


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



(1,870)




(3)




2




58




(715)




(1,813)




(755)


Net loss on sale of securities





















(13)


Other noninterest income



6,897




4,966




5,104




4,022




4,309




20,989




16,485


Total noninterest income



35,506




30,673




29,958




28,144




29,079




124,281




116,012































Noninterest expense:





























Salaries and benefits



69,356




52,978




52,941




51,073




51,852




226,348




207,517


Net occupancy and equipment



7,420




5,607




5,492




5,466




5,651




23,985




22,760


Credit and debit card, data processing and software amortization



9,158




4,989




4,904




4,573




4,474




23,624




17,790


Regulatory assessments and FDIC insurance



2,095




1,814




2,325




2,374




2,764




8,608




13,261


Core deposit intangibles amortization



2,705




1,248




1,265




1,319




1,412




6,537




5,959


Depreciation



4,212




3,286




3,111




3,104




3,139




13,713




12,365


Communications



3,012




2,214




2,183




2,270




2,404




9,679




10,032


Other real estate expense



57




68




120




83




110




328




501


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



(49)




(115)




(54)




(177)




91




(395)




221


Merger related expenses



46,402
















46,402





Other noninterest expense



12,083




8,610




8,534




8,486




8,907




37,713




35,814


Total noninterest expense



156,451




80,699




80,821




78,571




80,804




396,542




326,220


Income before income taxes



109,385




102,864




103,175




103,784




104,523




419,208




403,035


Provision for income taxes



23,251




21,106




20,917




21,382




21,192




86,656




81,223


Net income available to common shareholders


$

86,134



$

81,758



$

82,258



$

82,402



$

83,331



$

332,552



$

321,812




(C)

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

 

Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

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




Three Months Ended



Year-to-Date




Dec 31,

2019



Sep 30,

2019



Jun 30,

2019



Mar 31,

2019



Dec 31,

2018



Dec 31,

2019



Dec 31,

2018


Profitability





























Net income (D) (E)


$

86,134



$

81,758



$

82,258



$

82,402



$

83,331



$

332,552



$

321,812































Basic earnings per share


$

1.01



$

1.19



$

1.18



$

1.18



$

1.19



$

4.52



$

4.61


Diluted earnings per share


$

1.01



$

1.19



$

1.18



$

1.18



$

1.19



$

4.52



$

4.61































Return on average assets (F)(J)



1.19

%



1.47

%



1.46

%



1.46

%



1.47

%



1.38

%



1.42

%

Return on average common equity (F)(J)



6.33

%



7.89

%



7.92

%



8.05

%



8.25

%



7.46

%



8.15

%

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



12.50

%



14.77

%



14.82

%



15.24

%



15.84

%



14.23

%



16.00

%

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



3.66

%



3.16

%



3.16

%



3.20

%



3.15

%



3.32

%



3.18

%

Efficiency ratio (G) (I) (K)



58.07

%



43.70

%



43.74

%



42.94

%



43.20

%



48.25

%



43.71

%






























Liquidity and Capital Ratios





























Equity to assets



18.55

%



18.68

%



18.45

%



18.38

%



17.86

%



18.55

%



17.86

%

Common equity tier 1 capital



12.30

%



16.68

%



16.59

%



16.76

%



16.32

%



12.30

%



16.32

%

Tier 1 risk-based capital



12.30

%



16.68

%



16.59

%



16.76

%



16.32

%



12.30

%



16.32

%

Total risk-based capital



12.70

%



17.34

%



17.25

%



17.42

%



16.99

%



12.70

%



16.99

%

Tier 1 leverage capital



10.37

%



10.86

%



10.67

%



10.59

%



10.23

%



10.37

%



10.23

%

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



9.21

%



10.90

%



10.75

%



10.66

%



10.21

%



9.21

%



10.21

%






























Other Data





























Weighted-average shares used in computing earnings per common share





























Basic



85,573




68,738




69,806




69,847




69,838




73,524




69,821


Diluted



85,573




68,738




69,806




69,847




69,838




73,524




69,821


Period end shares outstanding



94,746




68,397




69,261




69,846




69,847




94,746




69,847


Cash dividends paid per common share


$

0.46



$

0.41



$

0.41



$

0.41



$

0.41



$

1.69



$

1.49


Book value per common share


$

63.02



$

60.34



$

59.60



$

58.84



$

58.02



$

63.02



$

58.02


Tangible book value per common share (G)


$

28.08



$

32.12



$

31.72



$

31.17



$

30.34



$

28.08



$

30.34































Common Stock Market Price





























High


$

74.35



$

71.86



$

74.50



$

75.36



$

72.24



$

75.36



$

79.20


Low


$

66.60



$

62.17



$

61.85



$

61.65



$

57.01



$

61.65



$

57.01


Period end closing price


$

71.89



$

70.63



$

66.05



$

69.06



$

62.30



$

71.89



$

62.30


Employees – FTE



3,901




3,044




3,046




3,065




3,036




3,901




3,036


Number of banking centers



285




243




243




242




242




285




242



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



Three Months Ended


Year-to-Date


Dec 31, 2019


Sep 30, 2019


Jun 30, 2019


Mar 31, 2019


Dec 31, 2018


Dec 31, 2019


Dec 31, 2018

Loan discount accretion














ASC 310-20

$17,834


$1,006


$880


$1,474


$1,289


$21,194


$5,668

ASC 310-30

$5,908


$277


$347


$319


$1,614


$6,851


$8,241

Securities net amortization

$201


$157


$255


$234


$270


$847


$1,404

Time deposits amortization

$1,709






$1,709


$106



(E)

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

(F)

Interim periods annualized.

(G)

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

(H) 

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

(I)

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

(J)

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

(K)

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

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)


YIELD ANALYSIS


Three Months Ended





Dec 31, 2019



Sep 30, 2019



Dec 31, 2018





Average

Balance



Interest

Earned/

Interest

Paid



Average

Yield/

Rate


(L)

Average

Balance



Interest

Earned/

Interest

Paid



Average

Yield/

Rate


(L)

Average

Balance



Interest

Earned/

Interest

Paid



Average

Yield/

Rate


(L)

Interest-earning assets:






































Loans held for sale


$

57,171



$

570



3.96%



$

21,077



$

266



5.01%



$

28,407



$

356



4.97%



Loans held for investment



15,261,163




212,466



5.52%




10,589,272




134,677



5.05%




10,291,189




130,271



5.02%



Loans held for investment - Warehouse Purchase Program



996,903




9,874



3.93%









0.00%









0.00%



Total Loans



16,315,237




222,910



5.42%




10,610,349




134,943



5.05%




10,319,596




130,627



5.02%



Investment securities



8,598,736




49,348



2.28%


(M)


8,758,056




50,872



2.30%


(M)


9,499,166




56,170



2.35%


(M)

Federal funds sold and other earning assets



305,596




600



0.78%




74,751




363



1.93%




100,339




397



1.57%



Total interest-earning assets



25,219,569




272,858



4.29%




19,443,156




186,178



3.80%




19,919,101




187,194



3.73%



Allowance for credit losses



(86,795)












(86,996)












(86,464)











Noninterest-earning assets



3,930,651












2,849,936












2,861,369











Total assets


$

29,063,425











$

22,206,096











$

22,694,006

















































Interest-bearing liabilities:






































Interest-bearing demand deposits


$

4,233,880



$

5,755



0.54%



$

3,575,249



$

5,602



0.62%



$

3,720,133



$

5,327



0.57%



Savings and money market deposits



7,109,754




14,187



0.79%




5,524,277




12,588



0.90%




5,382,699




9,842



0.73%



Certificates and other time deposits



3,044,843




12,817



1.67%




2,083,803




8,749



1.67%




2,087,871




6,474



1.23%



Other borrowings



1,403,686




6,115



1.73%




749,814




4,335



2.29%




1,297,917




7,639



2.34%



Securities sold under repurchase agreements



351,580




879



0.99%




315,277




914



1.15%




285,984




664



0.92%



Subordinated notes and trust preferred



87,963




1,075



4.85%









0.00%









0.00%



Total interest-bearing liabilities



16,231,706




40,828



1.00%


(N)


12,248,420




32,188



1.04%


(N)


12,774,604




29,946



0.93%


(N)







































Noninterest-bearing liabilities:






































Noninterest-bearing demand deposits



7,066,878












5,701,419












5,785,882











Other liabilities



320,855












111,526












95,124











Total liabilities



23,619,439












18,061,365












18,655,610











Shareholders' equity



5,443,986












4,144,731












4,038,396











Total liabilities and shareholders' equity


$

29,063,425











$

22,206,096











$

22,694,006

















































Net interest income and margin






$

232,030



3.65%







$

153,990



3.14%







$

157,248



3.13%



Non-GAAP to GAAP reconciliation:






































Tax equivalent adjustment







668












791












892







Net interest income and margin (tax equivalent basis)






$

232,698



3.66%







$

154,781



3.16%







$

158,140



3.15%





(L)

Annualized and based on an actual 365 day basis.

(M)

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

(N)

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

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)


YIELD ANALYSIS


Year-to-Date





Dec 31, 2019



Dec 31, 2018





Average

Balance



Interest

Earned/

Interest

Paid



Average

Yield/

Rate


(O)

Average

Balance



Interest

Earned/

Interest

Paid



Average

Yield/

Rate


(O)

Interest-earning assets:


























Loans held for sale


$

32,065



$

1,457



4.54%



$

29,427



$

1,476



5.02%



Loans held for investment



11,688,754




610,112



5.22%




10,112,198




502,487



4.97%



Loans held for investment - Warehouse Purchase Program



251,274




9,874



3.93%









0.00%



   Total loans



11,972,093




621,443



5.19%




10,141,625




503,963



4.97%



Investment securities



8,958,182




209,812



2.34%


(P)


9,664,404




221,909



2.30%


(P)

Federal funds sold and other earning assets



129,622




1,683



1.30%




82,521




1,337



1.62%



Total interest-earning assets



21,059,897




832,938



3.96%




19,888,550




727,209



3.66%



Allowance for credit losses



(86,616)












(84,511)











Noninterest-earning assets



3,114,426












2,828,706











Total assets


$

24,087,707











$

22,632,745





































Interest-bearing liabilities:


























Interest-bearing demand deposits


$

3,917,413



$

23,982



0.61%



$

3,937,479



$

20,072



0.51%



Savings and money market deposits



5,941,929




50,681



0.85%




5,417,014




30,999



0.57%



Certificates and other time deposits



2,314,174




36,725



1.59%




2,101,287




20,313



0.97%



Other borrowings



971,409




21,323



2.20%




1,189,459




24,241



2.04%



Securities sold under repurchase agreements



307,277




3,383



1.10%




300,429




1,991



0.66%



Subordinated notes and trust preferred



21,991




1,075



4.89%









0.00%



Total interest-bearing liabilities



13,474,193




137,169



1.02%


(Q)


12,945,668




97,616



0.75%


(Q)



























Noninterest-bearing liabilities:


























Noninterest-bearing demand deposits



6,006,914












5,650,720











Other liabilities



148,079












88,524











Total liabilities



19,629,186












18,684,912











Shareholders' equity



4,458,521












3,947,833











Total liabilities and shareholders' equity


$

24,087,707











$

22,632,745





































Net interest income and margin






$

695,769



3.30%







$

629,593



3.17%



Non-GAAP to GAAP reconciliation:


























Tax equivalent adjustment







3,149












3,615







Net interest income and margin (tax equivalent basis)






$

698,918



3.32%







$

633,208



3.18%





(O)

Annualized and based on an actual 365 day basis.

(P)

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

(Q)

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

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)



Three Months Ended



Dec 31, 2019



Sep 30, 2019



Jun 30, 2019



Mar 31, 2019



Dec 31, 2018


YIELD TREND (R)








































Interest-Earning Assets:




















Loans held for sale


3.96

%



5.01

%



5.12

%



4.95

%



4.97

%

Loans held for investment


5.52

%



5.05

%



5.08

%



5.09

%



5.02

%

Loans held for investment - Warehouse Purchase Program


3.93

%













Total loans


5.42

%



5.05

%



5.09

%



5.08

%



5.02

%

Investment securities (S)


2.28

%



2.30

%



2.36

%



2.43

%



2.35

%

Federal funds sold and other earning assets


0.78

%



1.93

%



1.98

%



2.27

%



1.57

%

Total interest-earning assets


4.29

%



3.80

%



3.81

%



3.82

%



3.73

%





















Interest-Bearing Liabilities:




















Interest-bearing demand deposits


0.54

%



0.62

%



0.63

%



0.67

%



0.57

%

Savings and money market deposits


0.79

%



0.90

%



0.90

%



0.83

%



0.73

%

Certificates and other time deposits


1.67

%



1.67

%



1.57

%



1.40

%



1.23

%

Other borrowings


1.73

%



2.29

%



2.52

%



2.55

%



2.34

%

Securities sold under repurchase agreements


0.99

%



1.15

%



1.15

%



1.13

%



0.92

%

Subordinated notes and trust preferred


4.85

%













Total interest-bearing liabilities


1.00

%



1.04

%



1.05

%



0.99

%



0.93

%





















Net Interest Margin


3.65

%



3.14

%



3.14

%



3.18

%



3.13

%

Net Interest Margin (tax equivalent)


3.66

%



3.16

%



3.16

%



3.20

%



3.15

%



(R)

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

(S)

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

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)




Three Months Ended




Dec 31, 2019



Sep 30, 2019



Jun 30, 2019



Mar 31, 2019



Dec 31, 2018


Balance Sheet Averages





















Loans held for sale


$

57,171



$

21,077



$

24,787



$

24,993



$

28,407


Loans held for investment



15,261,163




10,589,272




10,495,638




10,367,242




10,291,189


Loans held for investment - Warehouse Purchase Program



996,903














  Total Loans



16,315,237




10,610,349




10,520,425




10,392,235




10,319,596























Investment securities



8,598,736




8,758,056




9,185,877




9,299,963




9,499,166


Federal funds sold and other earning assets



305,596




74,751




64,335




71,842




100,339


Total interest-earning assets



25,219,569




19,443,156




19,770,637




19,764,040




19,919,101


Allowance for credit losses



(86,795)




(86,996)




(86,158)




(86,507)




(86,464)


Cash and due from banks



275,072




230,986




227,653




266,316




252,481


Goodwill



2,658,133




1,900,845




1,900,845




1,900,845




1,900,845


Core deposit intangibles, net



28,912




29,682




30,933




32,243




33,580


Other real estate



4,864




997




2,053




2,100




1,325


Fixed assets, net



308,692




263,495




260,054




257,811




257,726


Other assets



654,978




423,931




420,940




404,724




415,412


Total assets


$

29,063,425



$

22,206,096



$

22,526,957



$

22,541,572



$

22,694,006























Noninterest-bearing deposits


$

7,066,878



$

5,701,419



$

5,674,615



$

5,557,821



$

5,785,882


Interest-bearing demand deposits



4,233,880




3,575,249




3,714,968




4,148,377




3,720,133


Savings and money market deposits



7,109,754




5,524,277




5,647,494




5,472,789




5,382,699


Certificates and other time deposits



3,044,843




2,083,803




2,057,033




2,062,753




2,087,871


Total deposits



21,455,355




16,884,748




17,094,110




17,241,740




16,976,585


Other borrowings



1,403,686




749,814




883,557




844,873




1,297,917


Securities sold under repurchase agreements



351,580




315,277




288,666




272,630




285,984


Subordinated notes and trust preferred



87,963














Other liabilities



320,855




111,526




108,246




86,868




95,124


Shareholders' equity



5,443,986




4,144,731




4,152,378




4,095,461




4,038,396


Total liabilities and equity


$

29,063,425



$

22,206,096



$

22,526,957



$

22,541,572



$

22,694,006


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)




Dec 31, 2019



Sep 30, 2019



Jun 30, 2019



Mar 31, 2019



Dec 31, 2018


Period End Balances








































































Loan Portfolio




































Commercial and industrial


$

2,507,318



13.3

%


$

1,120,913



10.5

%


$

1,158,657



10.9

%


$

1,117,753



10.7

%


$

1,111,089



10.7

%

Warehouse purchase program



1,552,762



8.2

%





















Construction, land development and other land loans



2,064,167



11.0

%



1,764,648



16.5

%



1,739,308



16.4

%



1,709,283



16.4

%



1,622,289



15.7

%

1-4 family residential



3,880,382



20.6

%



2,472,907



23.2

%



2,456,506



23.2

%



2,444,434



23.5

%



2,438,949



23.5

%

Home equity



507,029



2.6

%



250,775



2.3

%



256,772



2.4

%



262,276



2.5

%



267,960



2.6

%

Commercial real estate (includes multi-family residential)



6,556,285



34.9

%



3,652,176



34.3

%



3,551,668



33.6

%



3,496,688



33.6

%



3,538,557



34.1

%

Agriculture (includes farmland)



680,855



3.6

%



729,585



6.8

%



736,470



7.0

%



708,348



6.8

%



729,501



7.0

%

Consumer and other



398,271



2.1

%



342,839



3.2

%



321,023



3.0

%



294,405



2.8

%



289,486



2.8

%

Energy



698,277



3.7

%



339,502



3.2

%



366,971



3.5

%



380,835



3.7

%



372,482



3.6

%

Total loans


$

18,845,346






$

10,673,345






$

10,587,375






$

10,414,022






$

10,370,313









































Deposit Types




































Noninterest-bearing DDA


$

7,763,894



32.1

%


$

5,784,002



34.2

%


$

5,691,236



33.7

%


$

5,673,707



33.0

%


$

5,666,115



32.8

%

Interest-bearing DDA



5,100,938



21.1

%



3,564,419



21.0

%



3,530,581



20.9

%



3,875,109



22.5

%



4,124,412



23.9

%

Money market



5,099,024



21.1

%



3,457,728



20.4

%



3,438,164



20.3

%



3,302,445



19.2

%



3,115,531



18.1

%

Savings



2,756,297



11.3

%



2,027,621



12.0

%



2,158,159



12.8

%



2,293,134



13.3

%



2,271,170



13.2

%

Certificates and other time deposits



3,479,579



14.4

%



2,096,150



12.4

%



2,069,489



12.3

%



2,053,375



12.0

%



2,079,330



12.0

%

Total deposits


$

24,199,732






$

16,929,920






$

16,887,629






$

17,197,770






$

17,256,558









































Loan to Deposit Ratio



77.9

%






63.0

%






62.7

%






60.6

%






60.1

%




 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)


Construction Loans




Dec 31, 2019



Sep 30, 2019



Jun 30, 2019



Mar 31, 2019



Dec 31, 2018






































Single family residential construction


$

614,647



29.7

%


$

462,714



26.2

%


$

446,868



25.7

%


$

454,041



26.5

%


$

441,487



27.2

%

Land development



88,529



4.3

%



80,711



4.6

%



87,825



5.0

%



84,562



4.9

%



89,226



5.5

%

Raw land



233,559



11.3

%



171,609



9.7

%



168,531



9.7

%



156,674



9.2

%



152,516



9.4

%

Residential lots



138,961



6.7

%



123,265



7.0

%



121,586



7.0

%



119,301



7.0

%



124,429



7.6

%

Commercial lots



101,960



4.9

%



102,084



5.8

%



105,633



6.1

%



92,683



5.4

%



92,234



5.7

%

Commercial construction and other



890,597



43.1

%



825,001



46.7

%



809,680



46.5

%



802,996



47.0

%



723,740



44.6

%

Net unaccreted discount



(4,086)







(736)







(815)







(974)







(1,343)





Total construction loans


$

2,064,167






$

1,764,648






$

1,739,308






$

1,709,283






$

1,622,289






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



Houston



Dallas



Austin



OK City



Tulsa



Other (T)



Total



Collateral Type





























Shopping center/retail

$

338,206



$

285,964



$

41,409



$

16,430



$

32,278



$

283,604



$

997,891



Commercial and industrial buildings


148,712




81,904




13,567




12,239




19,402




172,120




447,944



Office buildings


205,845




687,145




30,731




43,229




5,983




85,333




1,058,266



Medical buildings


51,298




51,952




12,917




5,560




26,045




51,681




199,453



Apartment buildings


335,635




722,153




35,915




10,846




42,351




232,955




1,379,855



Hotel


60,519




85,912




26,172




30,318




 




135,753




338,674



Other


58,735




29,892




18,748




10,811




4,555




106,120




228,861



Total

$

1,198,950



$

1,944,922



$

179,459



$

129,433



$

130,614



$

1,067,566



$

4,650,944


(U)


Acquired Loans




Acquired Loans Accounted for

Under ASC 310-20



Acquired Loans Accounted for

Under ASC 310-30



Total Loans Accounted for

Under ASC 310-20 and 310-30




Balance at

Acquisition

Date



Balance

at

Sep 30,

2019



Balance at

Dec 31,

2019



Balance at

Acquisition

Date



Balance

at

Sep 30,

2019



Balance

at

Dec 31,

2019



Balance at

Acquisition

Date



Balance

at

Sep 30,

2019



Balance

at

Dec 31,

2019


Loan marks:





































Acquired banks (V)


$

229,080



$

11,473



$

10,115



$

142,128



$

1,888



$

1,562



$

371,208



$

13,361



$

11,677


LegacyTexas merger(W)



116,519






100,015




177,924






165,758




294,443






265,773


Total



345,599




11,473




110,130




320,052




1,888




167,320




665,651




13,361




277,450







































Acquired portfolio loan balances:





































Acquired banks (V)



5,690,998




431,319




379,729




275,221




9,630




7,889




5,966,219




440,949




387,618


LegacyTexas merger(W)



6,595,161






6,191,083




414,352






402,896




7,009,513






6,593,979


Total



12,286,159




431,319




6,570,812




689,573




9,630




410,785




12,975,732


(X)


440,949




6,981,597







































Acquired portfolio loan balances less loan marks


$

11,940,560



$

419,846



$

6,460,682



$

369,521



$

7,742



$

243,465



$

12,310,081



$

427,588



$

6,704,147




(T)

Includes other MSA and non-MSA regions.

(U)

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

(V)

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

(W)

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

(X)

Actual principal balances acquired.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)



Three Months Ended



Year-to-Date



Dec 31, 2019



Sep 30, 2019



Jun 30, 2019



Mar 31, 2019



Dec 31, 2018



Dec 31, 2019



Dec 31, 2018


Asset Quality




























Nonaccrual loans

$

55,243



$

49,973



$

37,289



$

37,491



$

13,147



$

55,243



$

13,147


Accruing loans 90 or more days past due


441




341




1,594




647




4,004




441




4,004


Total nonperforming loans


55,684




50,314




38,883




38,138




17,151




55,684




17,151


Repossessed assets


324




28




670




649







324





Other real estate


6,935




815




2,005




2,096




1,805




6,935




1,805


Total nonperforming assets

$

62,943



$

51,157



$

41,558



$

40,883



$

18,956



$

62,943



$

18,956






























Nonperforming assets:




























Commercial and industrial (includes energy)

$

17,086



$

15,974



$

17,592



$

17,119



$

4,435



$

17,086



$

4,435


Construction, land development and other land loans


1,177




874




2,296




1,488




3,100




1,177




3,100


1-4 family residential (includes home equity)


26,453




19,600




16,641




17,508




8,135




26,453




8,135


Commercial real estate (includes multi-family residential)


18,031




14,384




4,352




4,166




2,982




18,031




2,982


Agriculture (includes farmland)


101




285




616




542




256




101




256


Consumer and other


95




40




61




60




48




95




48


Total

$

62,943



$

51,157



$

41,558



$

40,883



$

18,956



$

62,943



$

18,956


Number of loans/properties


236




89




92




84




83




236




83


Allowance for credit losses at end of period

$

87,469



$

87,061



$

87,006



$

86,091



$

86,440



$

87,469



$

86,440






























Net charge-offs (recoveries):




























Commercial and industrial (includes energy)

$

76



$

(83)



$

(828)



$

1,719



$

(685)



$

884



$

9,035


Construction, land development and other land loans


(6)




(6)




7




 




97




(5)




218


1-4 family residential (includes home equity)


20




(9)




11




(3)




42




19




424


Commercial real estate (includes multi-family residential)


254




(1)




(1)




(1)




34




251




1,512


Agriculture (includes farmland)


(18)




278




46




(1,278)




(54)




(972)




(273)


Consumer and other


965




867




650




612




1,122




3,094




3,035


Total

$

1,291



$

1,046



$

(115)



$

1,049



$

556



$

3,271



$

13,951






























Asset Quality Ratios




























Nonperforming assets to average interest-earning assets


0.25

%



0.26

%



0.21

%



0.21

%



0.10

%



0.30

%



0.10

%

Nonperforming assets to loans and other real estate


0.33

%



0.48

%



0.39

%



0.39

%



0.18

%



0.33

%



0.18

%

Net charge-offs to average loans (annualized)


0.03

%



0.04

%





0.04

%



0.02

%



0.03

%



0.14

%

Allowance for credit losses to total loans


0.46

%



0.82

%



0.82

%



0.83

%



0.83

%



0.46

%



0.83

%

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


0.51

%



0.82

%



0.82

%



0.83

%



0.83

%



0.51

%



0.83

%

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


0.83

%



0.85

%



0.86

%



0.87

%



0.88

%



0.83

%



0.88

%

 

Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

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


NOTES TO SELECTED FINANCIAL DATA


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




Three Months Ended



Year-to-Date




Dec 31,

2019



Sep 30,

2019



Jun 30,

2019



Mar 31,

2019



Dec 31,

2018



Dec 31,

2019



Dec 31,

2018


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





























Net income


$

86,134



$

81,758



$

82,258



$

82,402



$

83,331



$

332,552



$

321,812


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



36,658
















36,658





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


$

122,792



$

81,758



$

82,258



$

82,402



$

83,331



$

369,210



$

321,812































Weighted average diluted shares outstanding



85,573




68,738




69,806




69,847




69,838




73,524




69,821


Merger related expenses per diluted share, net of tax


$

0.43















$

0.50





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


$

1.44



$

1.19



$

1.18



$

1.18



$

1.19



$

5.02



$

4.61































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





























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


$

122,792



$

81,758



$

82,258



$

82,402



$

83,331



$

369,210



$

321,812


Average total assets


$

29,063,425



$

22,206,096



$

22,526,957



$

22,541,572



$

22,694,006



$

24,087,706



$

22,632,745


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



1.69

%



1.47

%



1.46

%



1.46

%



1.47

%



1.53

%



1.42

%






























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





























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


$

122,792



$

81,758



$

82,258



$

82,402



$

83,331



$

369,210



$

321,812


Average shareholders' equity


$

5,443,986



$

4,144,731



$

4,152,378



$

4,095,461



$

4,038,396



$

4,458,521



$

3,947,833


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



9.02

%



7.89

%



7.92

%



8.05

%



8.25

%



8.28

%



8.15

%






























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





























Net income


$

86,134



$

81,758



$

82,258



$

82,402



$

83,331



$

332,552



$

321,812


Average shareholders' equity


$

5,443,986



$

4,144,731



$

4,152,378



$

4,095,461



$

4,038,396



$

4,458,521



$

3,947,833


Less: Average goodwill and other intangible assets



(2,687,045)




(1,930,527)




(1,931,778)




(1,933,088)




(1,934,425)




(2,122,154)




(1,936,639)


Average tangible shareholders' equity


$

2,756,941



$

2,214,204



$

2,220,600



$

2,162,373



$

2,103,971



$

2,336,367



$

2,011,194


Return on average tangible common equity (F)



12.50

%



14.77

%



14.82

%



15.24

%



15.84

%



14.23

%



16.00

%






























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





























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


$

122,792



$

81,758



$

82,258



$

82,402



$

83,331



$

369,210



$

321,812


Average shareholders' equity


$

5,443,986



$

4,144,731



$

4,152,378



$

4,095,461



$

4,038,396



$

4,458,521



$

3,947,833


Less: Average goodwill and other intangible assets



(2,687,045)




(1,930,527)




(1,931,778)




(1,933,088)




(1,934,425)




(2,122,154)




(1,936,639)


Average tangible shareholders' equity


$

2,756,941



$

2,214,204



$

2,220,600



$

2,162,373



$

2,103,971



$

2,336,367



$

2,011,194


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



17.82

%



14.77

%



14.82

%



15.24

%



15.84

%



15.80

%



16.00

%


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




Three Months Ended



Year-to-Date




Dec 31,

2019



Sep 30,

2019



Jun 30,

2019



Mar 31,

2019



Dec 31,

2018



Dec 31,

2019



Dec 31,

2018































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





























Shareholders' equity


$

5,970,835



$

4,126,806



$

4,127,895



$

4,109,790



$

4,052,824



$

5,970,835



$

4,052,824


Less: Goodwill and other intangible assets



(3,310,075)




(1,929,896)




(1,931,144)




(1,932,409)




(1,933,728)




(3,310,075)




(1,933,728)


Tangible shareholders' equity


$

2,660,760



$

2,196,910



$

2,196,751



$

2,177,381



$

2,119,096



$

2,660,760



$

2,119,096































Period end shares outstanding



94,746




68,397




69,261




69,846




69,847




94,746




69,847


Tangible book value per share:


$

28.08



$

32.12



$

31.72



$

31.17



$

30.34



$

28.08



$

30.34































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





























Tangible shareholders' equity


$

2,660,760



$

2,196,910



$

2,196,751



$

2,177,381



$

2,119,096



$

2,660,760



$

2,119,096


Total assets


$

32,185,708



$

22,092,817



$

22,375,221



$

22,354,241



$

22,693,402



$

32,185,708



$

22,693,402


Less: Goodwill and other intangible assets



(3,310,075)




(1,929,896)




(1,931,144)




(1,932,409)




(1,933,728)




(3,310,075)




(1,933,728)


Tangible assets


$

28,875,633



$

20,162,921



$

20,444,077



$

20,421,832



$

20,759,674



$

28,875,633



$

20,759,674


Period end tangible equity to period end tangible assets ratio:



9.21

%



10.90

%



10.75

%



10.66

%



10.21

%



9.21

%



10.21

%






























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





























Allowance for credit losses


$

87,469



$

87,061



$

87,006



$

86,091



$

86,440



$

87,469



$

86,440


Total loans


$

18,845,346



$

10,673,345



$

10,587,375



$

10,414,022



$

10,370,313



$

18,845,346



$

10,370,313


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


$

6,704,147



$

427,588



$

463,111



$

485,415



$

520,595



$

6,704,147



$

520,595


Less: Warehouse Purchase Program loans



1,552,762
















1,552,762





Total loans less acquired loans and Warehouse Purchase Program loans


$

10,588,437



$

10,245,757



$

10,124,264



$

9,928,607



$

9,849,718



$

10,588,437



$

9,849,718


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



0.83

%



0.85

%



0.86

%



0.87

%



0.88

%



0.83

%



0.88

%






























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





























Noninterest expense


$

156,451



$

80,699



$

80,821



$

78,571



$

80,804



$

396,542



$

326,220































Net interest income


$

232,030



$

153,990



$

154,838



$

154,911



$

157,248



$

695,769



$

629,593


Noninterest income



35,506




30,673




29,958




28,144




29,079




124,281




116,012


Less: net (loss) gain on sale of assets



(1,870)




(3)




2




58




(715)




(1,813)




(755)


Less: net loss on sale of securities





















(13)


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



37,376




30,676




29,956




28,086




29,794




126,094




116,780


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


$

269,406



$

184,666



$

184,794



$

182,997



$

187,042



$

821,863



$

746,373


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



58.07

%



43.70

%



43.74

%



42.94

%



43.20

%



48.25

%



43.71

%






























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





























Noninterest expense


$

156,451



$

80,699



$

80,821



$

78,571



$

80,804



$

396,542



$

326,220


Less: merger related expenses



46,402
















46,402





Noninterest expense excluding merger related expenses


$

110,049



$

80,699



$

80,821



$

78,571



$

80,804



$

350,140



$

326,220































Net interest income


$

232,030



$

153,990



$

154,838



$

154,911



$

157,248



$

695,769



$

629,593


Noninterest income



35,506




30,673




29,958




28,144




29,079




124,281




116,012


Less: net (loss) gain on sale of assets



(1,870)




(3)




2




58




(715)




(1,813)




(755)


Less: net loss on sale of securities





















(13)


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



37,376




30,676




29,956




28,086




29,794




126,094




116,780


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


$

269,406



$

184,666



$

184,794



$

182,997



$

187,042



$

821,863



$

746,373


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



40.85

%



43.70

%



43.74

%



42.94

%



43.20

%



42.60

%



43.71

%

 

SOURCE Prosperity Bancshares, Inc.

Stock Information

Company Name: Prosperity Bancshares Inc.
Stock Symbol: PB
Market: NYSE
Website: prosperitybankusa.com

Menu

PB PB Quote PB Short PB News PB Articles PB Message Board
Get PB Alerts

News, Short Squeeze, Breakout and More Instantly...