HOUSTON, Oct. 29, 2014 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended September 30, 2014, of $76.570 million or $1.10 per diluted common share, an increase in net income of $21.292 million or 38.5%, compared with $55.278 million, and an increase in diluted earnings per share of 20.9%, compared with $0.91 per diluted common share for the same period in 2013. 

"It is an honor and a pleasure for me to be able to share such positive news with our shareholders. We continue to see strong organic loan growth.  Excluding loans acquired in our recent acquisitions and new production at the acquired banking centers since the respective acquisition dates, loans at September 30, 2014 grew $405.687 million or 6.6% compared with September 30, 2013 and increased $207.345 million or 3.2% (13.0% annualized) on a linked quarter basis," said David Zalman, Prosperity's Chairman and Chief Executive Officer.

"Strong asset quality continues to be one of the core values and principles of our company.  Nonperforming assets totaled $50.082 million or 0.27% of quarterly average earning assets at September 30, 2014. While the increase in nonperforming assets from 0.15% of quarterly average earning assets at June 30, 2014 is significant, it was not unexpected as most of the loans added to nonperforming assets this quarter were identified and marked in our due diligence at one of the recently acquired banks.  While the majority of these loans were nonperforming, several are related to renewals that have been delayed due to documentation or procedural issues.  At the date of this release, approximately $16.5 million of these loans are expected to be paid off, moved or renewed, but there are no guarantees that such payoffs and renewals will occur.  We believe that for the next 12 to 18 months we will have a nonperforming ratio similar to the one this quarter," continued Zalman.

"The Texas and Oklahoma economies continued to expand during the first nine months of 2014.   Employment growth and population growth continues to outpace the majority of the nation.   Texas had the highest rate of job creation in the country, with 375,000 jobs created in the past year.  The unemployment rate for Texas is 5.1% and the unemployment rate for Oklahoma is 4.6%, while the rate for the rest of the nation is 6.2%. With continued strength in home sales, lower apartment and office vacancy rates, and increasing rental rates, the general economic outlook remains positive for the remainder of 2014," concluded Zalman.

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 and the tangible equity to tangible assets ratio.  As a result of acquisitions, and thus purchase accounting adjustments, Prosperity uses certain non-GAAP 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 FASB Accounting Standards Codification ("ASC") Topics 310-20, "Receivables-Nonrefundable Fees and Other Costs" and 310-30, "Receivables-Loans and Debt Securities Acquired with Deteriorated Credit Quality").  Prosperity has included in this Earnings Release information related to these non-GAAP financial measures for the applicable periods presented.  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.

Results of operations for the three months ended September 30, 2014

For the three months ended September 30, 2014, net income was $76.570 million compared with $55.278 million for the same period in 2013.  Net income per diluted common share was $1.10 for the three months ended September 30, 2014, compared with $0.91 for the same period in 2013. Returns on average assets, average common equity and average tangible common equity, each on an annualized basis, for the three months ended September 30, 2014 were 1.45%, 9.69% and 24.84%, respectively.  Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 41.55% for the three months ended September 30, 2014.

Net interest income before provision for credit losses for the quarter ended September 30, 2014 increased 38.8% to $175.657 million, compared with $126.533 million during the same period in 2013.  The increase was primarily due to a 28.8% increase in average interest-earning assets for the same period.  The net interest margin on a tax equivalent basis for the three months ended September 30, 2014 increased to 3.85%, compared with 3.59% for the same period in 2013 and increased from 3.83% for the three months ended June 30, 2014.  Linked quarter net interest income before provision for credit losses increased 0.9% or $1.602 million to $175.657 million, compared with $174.055 million during the three months ended June 30, 2014. Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis decreased on a linked quarter basis from 3.31% for the quarter ended June 30, 2014 to 3.26% for the quarter ended September 30, 2014. 

Noninterest income increased $8.607 million or 39.9% to $30.161 million for the three months ended September 30, 2014, compared with $21.554 million for the same period in 2013.  This increase was primarily due to an increase in fees, credit and debit card income, and service charges as a result of the additional accounts acquired from F&M Bancorporation Inc. and its wholly-owned subsidiary, The F&M Bank & Trust Company (collectively, "F&M") and FVNB Corp. and its wholly-owned subsidiary, First Victoria National Bank (collectively, "FVNB").  Additionally, trust and brokerage income increased as a result of the additional products and services acquired through the acquisition of FVNB in the fourth quarter 2013.  On a linked quarter basis, noninterest income decreased $3.840 million or 11.3%, primarily due to decreases in gains on sale of fixed assets and other real estate, and a decrease in life insurance proceeds received during the second quarter 2014. This decrease was partially offset by an increase in NSF fees for the three months ended September 30, 2014.

Noninterest expense increased $23.973 million or 39.0% to $85.510 million for the three months ended September 30, 2014, compared with $61.537 million for the same period in 2013.  This increase was primarily due to additional noninterest expenses associated with the acquisitions of FVNB and F&M.  On a linked quarter basis, noninterest expense decreased $3.186 million or 3.6%. This decrease was primarily due to a decline in salary and benefits expense resulting from a reduction in staff from 3,199 FTE's at June 30, 2014 to 3,057 FTE's at September 30, 2014.

Loans at September 30, 2014 were $9.369 billion, an increase of $3.186 billion or 51.5%, compared with $6.183 billion at September 30, 2013, primarily due to the acquisitions of FVNB and F&M.  Linked quarter loans increased $60.726 million or 0.7% from $9.308 billion at June 30, 2014. 

Deposits at September 30, 2014 were $17.014 billion, an increase of $4.558 billion or 36.6%, compared with $12.456 billion at September 30, 2013, primarily due to the acquisitions of FVNB and F&M.  Linked quarter deposits decreased $267.028 million or 1.5% from $17.281 billion at June 30, 2014.

Average loans increased 52.0% or $3.208 billion to $9.381 billion for the quarter ended September 30, 2014, compared with $6.173 billion for the same period in 2013.  On a linked quarter basis, average loans decreased 0.9% or $86.888 million from $9.468 billion for the quarter ended June 30, 2014. Average deposits increased 37.4% or $4.644 billion to $17.077 billion for the quarter ended September 30, 2014, compared with $12.432 billion for the same period in 2013.   On a linked quarter basis, average deposits decreased 0.5% or $87.293 million from $17.164 billion for the quarter ended June 30, 2014. 

Results of operations for the nine months ended September 30, 2014

For the nine months ended September 30, 2014, net income was $219.213 million, compared with $158.427 million for the same period in 2013.  Net income per diluted common share was $3.19 for the nine months ended September 30, 2014, compared with $2.67 for the same period in 2013.  Returns on average assets, average common equity and average tangible common equity, each on an annualized basis, for the nine months ended September 30, 2014 were 1.44%, 9.67% and 24.38%, respectively.  Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 42.17% for the nine months ended September 30, 2014.

Net interest income before provision for credit losses for the nine months ended September 30, 2014, increased 39.6% to $493.403 million, compared with $353.357 million during the same period in 2013.  The increase was primarily due to a 28.3% increase in average interest-earning assets over the same period.  The net interest margin on a tax equivalent basis for the nine months ended September 30, 2014 increased to 3.77%, compared with 3.48% for the same period in 2013.  Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis increased to 3.30% for the nine months ended September 30, 2014 from 3.13% for the same period in 2013. 

Noninterest income increased $22.497 million or 32.0% to $92.766 million for the nine months ended September 30, 2014, compared with $70.269 million for the same period in 2013.  This increase was primarily due to the effects of the additional accounts acquired in the acquisitions of FVNB and F&M completed in 2013 and 2014. Trust and brokerage income increased as a result of the additional products and services acquired through the FVNB acquisition.  In addition, gain on the sale of assets increased $4.7 million during the nine months ended September 30, 2014 compared to the same period in 2013, primarily due to a $2.224 million gain that was recorded during the first quarter of 2014 on the sale of the agent bank credit card and agent bank merchant processing business of Bankers Credit Card Services, Inc., a subsidiary acquired as part of the acquisition of Coppermark Bancshares, Inc. and its wholly-owned subsidiary, Coppermark Bank.

Noninterest expense increased $66.636 million or 37.3% to $245.240 million for the nine months ended September 30, 2014, compared with $178.604 million for the same period in 2013.  This increase was primarily due to additional noninterest expenses associated with the acquisitions of FVNB and F&M.  Additionally, total noninterest expense for the nine months ended September 30, 2014 included one-time pre-tax merger expenses of $3.096 million related primarily to the F&M and FVNB acquisitions. 

Average loans increased $3.020 billion or 51.6% to $8.874 billion for the nine months ended September 30, 2014, compared with $5.854 billion for the same period in 2013.  Average deposits increased $4.253 billion or 34.6% to $16.547 billion for the nine months ended September 30, 2014, compared with $12.294 billion for the same period of 2013.  

The table below provides detail on loans acquired and deposits assumed in the acquisitions of FVNB and F&M completed on November 1, 2013 and April 1, 2014, respectively:

Balance Sheet Data (at period end)

(In thousands)


Sep 30, 2014


Jun 30, 2014


Mar 31, 2014


Dec 31, 2013


Sep 30, 2013


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)











Loans acquired (including new production since respective acquisition dates):










   FVNB

$    1,329,537


$    1,424,395


$     1,509,927


$    1,588,238


$                 -

   F&M

1,451,075


1,502,836


-


-


-

All other loans

6,588,276


6,380,931


6,242,473


6,186,983


6,182,589

Total loans

$    9,368,888


$    9,308,162


$     7,752,400


$    7,775,221


$   6,182,589





















Deposits assumed (including new deposits since respective acquisition dates):










   FVNB

$    2,102,722


$    2,105,120


$     2,164,824


$    2,239,415


$                   -

   F&M

1,905,233


2,090,468


-


-


-

All other deposits

13,006,072


13,085,467


13,295,233


13,051,856


12,455,799

Total deposits

$  17,014,027


$  17,281,055


$   15,460,057


$  15,291,271


$  12,455,799

As reflected in the table above, loan and deposit growth was impacted by the acquisitions of FVNB and F&M.  Excluding loans acquired in these acquisitions and new production at the acquired banking centers since the respective acquisition dates, loans at September 30, 2014 grew $405.687 million or 6.6% compared with September 30, 2013 and increased $207.345 million or 3.2% (13.0% annualized) on a linked quarter basis. Excluding deposits assumed in these acquisitions and new deposits generated at the acquired banking centers since the respective acquisition dates, deposits at September 30, 2014 grew $550.273 million or 4.4% compared with September 30, 2013 and decreased $79.395 million or 0.6% on a linked quarter basis.

At September 30, 2014, Prosperity had $21.117 billion in total assets, $9.369 billion in loans and $17.014 billion in deposits. Assets, loans and deposits at September 30, 2014 increased by 31.5%, 51.5% and 36.6%, respectively, compared with their respective levels at September 30, 2013.

Asset Quality

Nonperforming assets totaled $50.082 million or 0.27% of quarterly average earning assets at September 30, 2014, compared with $12.687 million or 0.09% of quarterly average earning assets at September 30, 2013, and $28.521 million or 0.15% of quarterly average earning assets at June 30, 2014.  The allowance for credit losses was 0.83% of total loans at September 30, 2014, 0.97% of total loans at September 30, 2013 and 0.79% of total loans at June 30, 2014.  Excluding loans acquired that are accounted for under ASC Topics 310-20 and 310-30, the allowance for credit losses was 1.14% of remaining loans as of September 30, 2014, compared with 1.20% at September 30, 2013 and 1.15% at June 30, 2014.  Refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure. 

The provision for credit losses was $5.000 million for the three months ended September 30, 2014, compared with $6.325 million for the three months ended June 30, 2014 and $4.025 million for the three months ended September 30, 2013.  The provision for credit losses was $11.925 million for the nine months ended September 30, 2014, compared with $9.375 million for the nine months ended September 30, 2013. 

Net charge offs were $653 thousand for the three months ended September 30, 2014, compared with $155 thousand for the three months ended June 30, 2014 and $288 thousand for the three months ended September 30, 2013.  Net charge offs were $1.594 million for the nine months ended September 30, 2014, compared with $2.026 million for the nine months ended September 30, 2013.

Conference Call

Prosperity's management team will host a conference call on Wednesday, October 29, 2014 at 10:30 a.m. Eastern Time (9:30 a.m. Central Time) to discuss Prosperity's third quarter 2014 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383.  The elite entry number is 1373203.

Alternatively, individuals may listen to the live webcast of the presentation by visiting Prosperity's website at http://www.prosperitybankusa.com.  The webcast may be accessed directly from Prosperity's home page by clicking the "Investor Relations" tab and then the "Presentations & Calls" link.

Dividend

Prosperity Bancshares declared a fourth quarter cash dividend of $0.2725, an increase of 13.5% over the third quarter dividend of $0.24, to be paid on January 2, 2015 to all shareholders of record as of December 15, 2014.

Acquisition of F&M Bancorporation

On April 1, 2014, Prosperity completed the acquisition of F&M Bancorporation Inc. ("FMBC") and its wholly-owned subsidiary, The F&M Bank & Trust Company ("F&M Bank") headquartered in Tulsa, Oklahoma.  F&M Bank operated 13 banking offices: 9 in Tulsa, Oklahoma and surrounding areas; 3 in Dallas, Texas; and 1 loan production office in Oklahoma City, Oklahoma.  As of March 31, 2014, FMBC, on a consolidated basis, reported total assets of $2.412 billion, total loans of $1.738 billion and total deposits of $2.267 billion.

Pursuant to the terms of the acquisition agreement, Prosperity issued 3,298,022 shares of Prosperity common stock plus $34.240 million in cash for all outstanding shares of FMBC capital stock, which resulted in goodwill of $214.897 million as of September 30, 2014.  The goodwill balance as of September 30, 2014 does not include subsequent fair value adjustments that are still being finalized. 

Acquisition of FVNB Corp.

On November 1, 2013, Prosperity completed the acquisition of FVNB Corp. and its wholly-owned subsidiary, First Victoria National Bank headquartered in Victoria, Texas.  First Victoria National Bank operated 33 banking offices: 4 in Victoria, Texas; 7 in the South Texas area including Corpus Christi; 6 in the Bryan/College Station area; 5 in the Central Texas area including New Braunfels; and 11 in the Houston area including The Woodlands and Huntsville.  As of September 30, 2013, FVNB Corp., on a consolidated basis, reported total assets of $2.473 billion, total loans of $1.648 billion and total deposits of $2.195 billion

Pursuant to the terms of the acquisition agreement, Prosperity issued 5,570,667 shares of Prosperity common stock plus $91.250 million in cash for all outstanding shares of FVNB Corp. capital stock, which resulted in goodwill of $328.762 million as of September 30, 2014.  Additionally, the Company recognized $18.411 million of core deposit intangibles as of September 30, 2014.  These goodwill and core deposit intangible balances as of September 30, 2014 do not include subsequent fair value adjustments that are still being finalized. 

Prosperity Bancshares, Inc. ®

As of September 30, 2014, Prosperity Bancshares Inc. ®, named America's Best Bank for 2014 by Forbes, is a $21.117 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 http://www.prosperitybankusa.com, Retail Brokerage Services, Credit Cards, MasterMoney Debit Cards, 24 hour voice response banking, Trust and Wealth Management, Mortgage Services and Mobile Banking. Prosperity currently operates 245 full-service banking locations: 62 in the Houston area, including The Woodlands; 30 in the South Texas area including Corpus Christi and Victoria; 36 in the Dallas/Fort Worth area; 22 in the East Texas area; 30 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 9 in the Tulsa, Oklahoma area.

Bryan/College Station Area -

Sachse

Sugar Land

Taft

Bryan

The Colony

SW Medical Center

Victoria

Bryan-29th Street

Turtle Creek

Tanglewood

Victoria-Navarro

Bryan-East

Westmoreland

Uptown

Victoria-North

Bryan-North


Waugh Drive

Yoakum

Caldwell

Fort Worth -

Westheimer

Yorktown

College Station

Haltom City

West University


Crescent Point

Keller

Woodcreek

West Texas Area -

Hearne

Roanoke


Abilene -

Huntsville

Stockyards

Other Houston Area

Antilley Road

Madisonville


Locations -

Barrow Street

Navasota

Other Dallas/Fort Worth

Angleton

Cypress Street

New Waverly

Locations -

Bay City

Judge Ely

Rock Prairie

Arlington

Beaumont

Mockingbird

Southwest Parkway

Azle

Cinco Ranch


Tower Point

Ennis

Cleveland

Lubbock -

Wellborn Road

Gainesville

East Bernard

4th Street


Glen Rose

El Campo

66th Street

Central Texas Area -

Granbury

Dayton

82nd Street

Austin -

Mesquite

Galveston

86th Street

183

Muenster

Groves

98th Street

Allandale

Sanger

Hempstead

Avenue Q

Cedar Park

Waxahachie

Hitchcock

North University

Congress

Weatherford

Katy

Texas Tech Student Union

Lakeway


Katy-Spring Green


Liberty Hill

East Texas Area -

Liberty

Midland -

Northland

Athens

Magnolia

Wadley

Oak Hill

Blooming Grove

Magnolia Parkway

Wall Street

Research Blvd

Canton

Mont Belvieu


Westlake

Carthage

Nederland

Odessa -


Corsicana

Needville

Grandview

Other Central Texas Locations -

Crockett

Rosenberg

Grant

Bastrop

Eustace

Shadow Creek

Kermit Highway

Canyon Lake

Gilmer

Spring

Parkway

Dime Box

Grapeland

Sweeny


Dripping Springs

Gun Barrel City

The Woodlands-I-45

Other West Texas Locations -

Elgin

Jacksonville

The Woodlands-Research Forest

Big Spring

Flatonia

Kerens

Tomball

Brownfield

Georgetown

Longview

Waller

Brownwood

Gruene

Mount Vernon

West Columbia

Cisco

Kingsland

Palestine

Wharton

Comanche

La Grange

Rusk

Winnie

Early

Lexington

Seven Points

Wirt

Floydada

New Braunfels

Teague


Gorman

Pleasanton

Tyler-Beckham

South Texas Area -

Levelland

Round Rock

Tyler-South Broadway

Corpus Christi -

Littlefield

San Antonio

Tyler-University

Airline

Merkel

Schulenburg

Winnsboro

Calallen

Plainview

Seguin


Carmel

San Angelo

Smithville

Houston Area -

Northwest

Slaton

Thorndale

Houston -

Saratoga

Snyder

Weimar

Aldine

Timbergate



Allen Parkway

Water Street

Oklahoma

Dallas/Fort Worth Area -

Bellaire


Central Oklahoma-

Dallas -

Beltway

Other South Texas

23rd Street

Abrams Centre

Clear Lake

Locations -

Edmond

Balch Springs

Copperfield

Alice

Expressway

Camp Wisdom

Cypress

Aransas Pass

I-240

Cedar Hill

Downtown

Beeville

Memorial

Dallas – Central Expressway

Eastex

Colony Creek

Norman

Forest Park

Fairfield

Cuero


Frisco

First Colony

Edna

Tulsa-

Frisco-West

Gessner

Goliad

Garnett

Kiest

Gladebrook

Gonzales

Harvard

McKinney

Heights

Hallettsville

Memorial

McKinney-Stonebridge

Highway 6 West

Kingsville

Owasso

Midway

Little York

Mathis

Sheridan

Northwest Highway

Medical Center

Padre Island

S. Harvard

Plano

Memorial Drive

Palacios

Utica Square

Preston Forest

Northside

Port Lavaca

Utica Tower

Preston Road

Pasadena

Portland

Yale

Red Oak

Pecan Grove

Rockport



River Oaks

Sinton






"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 securities laws that are based on current expectations, assumptions, estimates and projections about Prosperity and its subsidiaries.  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;  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); 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 fluctuations and interest rate fluctuations; and weather.  These and various other factors are discussed in Prosperity's Annual Report on Form 10-K for the year ended December 31, 2013 and other reports and statements Prosperity has filed with the SEC. Copies of the SEC filings for Prosperity Bancshares® may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)












 Sep 30, 2014 


 Jun 30, 2014 


 Mar 31, 2014 


 Dec 31, 2013 


 Sep 30, 2013 

Balance Sheet Data










 (at period end)








Total loans

$       9,368,888


$       9,308,162


$        7,752,400


$       7,775,221


$       6,182,589

Investment securities(A)

8,845,909


8,851,235


8,561,337


8,224,448


7,771,345

Federal funds sold 

484


3,630


382


400


1,121

Allowance for credit losses

(77,613)


(73,266)


(67,096)


(67,282)


(59,913)

Cash and due from banks

330,952


509,853


349,860


380,990


269,987

Goodwill

1,892,255


1,894,270


1,672,004


1,671,520


1,351,782

Core deposit intangibles, net

34,474


37,072


39,702


42,049


25,233

Other real estate owned

5,504


5,093


7,372


7,299


7,432

Fixed assets, net

283,011


285,751


280,812


282,925


232,240

Other assets

433,450


426,306


316,360


324,458


272,463

Total assets

$     21,117,314


$     21,248,106


$      18,913,133


$     18,642,028


$     16,054,279











Noninterest-bearing deposits

$       4,968,867


$       4,921,398


$        4,142,042


$       4,108,835


$       3,368,357

Interest-bearing deposits

12,045,160


12,359,657


11,318,015


11,182,436


9,087,442

Total deposits

17,014,027


17,281,055


15,460,057


15,291,271


12,455,799

Securities sold under repurchase agreements










358,053


388,342


349,074


364,357


431,969

Other borrowings

289,972


200,210


40,451


10,689


605,951

Junior subordinated debentures

167,531


167,531


124,231


124,231


85,055

Other liabilities

104,781


90,374


98,566


64,662


86,393

Total liabilities

17,934,364


18,127,512


16,072,379


15,855,210


13,665,167

Shareholders' equity(B)

3,182,950


3,120,594


2,840,754


2,786,818


2,389,112

Total liabilities and equity

$     21,117,314


$     21,248,106


$      18,913,133


$     18,642,028


$     16,054,279



(A)

Includes $5,756, $6,706, $7,023, $7,512 and $8,588 in unrealized gains on available for sale securities for the quarterly periods ending September 30, 2014, June 30, 2014, March 31, 2014, December 31, 2013 and September 30, 2013, respectively.

(B)

Includes $3,741, $4,359, $4,565, $4,883 and $5,582 in after-tax unrealized gains on available for sale securities for the quarterly periods ending September 30, 2014, June 30, 2014, March 31, 2014, December 31, 2013 and September 30, 2013, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)
















Three Months Ended


Year-to-Date


Sep 30, 2014


Jun 30, 2014


Mar 31, 2014


Dec 31, 2013


Sep 30, 2013


Sep 30, 2014


Sep 30, 2013















Income Statement Data














Interest income:














Loans

$       140,521


$       138,655


$        107,144


$       110,575


$         94,236


$       386,320


$       265,542

Securities(C)

46,910


47,670


47,056


45,100


41,961


141,636


117,893

Federal funds sold and other earning assets

35


178


48


76


16


261


111

Total interest income

187,466


186,503


154,248


155,751


136,213


528,217


383,546















Interest expense:














Deposits

10,240


10,918


9,387


9,048


8,314


30,545


26,174

Securities sold under repurchase agreements

245


254


237


280


317


736


921

Junior subordinated debentures

1,099


1,087


775


730


610


2,961


1,821

Other borrowings

225


189


158


224


439


572


1,273

Total interest expense

11,809


12,448


10,557


10,282


9,680


34,814


30,189

Net interest income

175,657


174,055


143,691


145,469


126,533


493,403


353,357

Provision for credit losses

5,000


6,325


600


7,865


4,025


11,925


9,375

Net interest income after provision for credit losses

170,657


167,730


143,091


137,604


122,508


481,478


343,982















Noninterest income:














Nonsufficient funds (NSF) fees

9,734


9,099


8,870


9,669


8,649


27,703


25,504

Credit card, debit card and ATM card income 

5,921


6,030


5,152


4,662


4,307


17,103


17,801

Service charges on deposit accounts

4,255


4,325


3,609


3,460


3,169


12,189


9,404

Trust income

2,099


2,044


1,800


1,542


901


5,943


2,814

Mortgage income

1,414


1,208


593


549


931


3,215


3,489

Brokerage income

1,743


1,401


1,269


719


233


4,413


798

Bank owned life insurance income

1,404


1,365


1,028


1,011


916


3,797


2,624

Net gain (loss) on sale of assets

23


1,301


3,310


40


126


4,634


(53)

Net gain (loss) on sale of other real estate

(30)


1,404


(60)


196


(864)


1,314


(732)

Other noninterest income

3,598


5,824


3,033


3,310


3,186


12,455


8,620

Total noninterest income

30,161


34,001


28,604


25,158


21,554


92,766


70,269















Noninterest expense:














Salaries and benefits

52,179


54,126


43,408


40,633


37,135


149,713


107,861

Net occupancy and equipment

6,801


5,996


5,339


4,893


5,094


18,136


14,041

Debit card, data processing and software amortization

4,044


4,009


3,184


3,333


2,756


11,237


8,575

Regulatory assessments and FDIC insurance

4,051


3,886


2,726


2,771


2,516


10,663


7,490

Core deposit intangibles amortization

2,598


2,630


2,045


1,594


1,455


7,273


4,551

Depreciation

3,516


3,522


3,201


3,072


2,679


10,239


7,521

Communications

2,960


2,919


2,737


2,468


2,397


8,616


7,003

Other real estate expense

72


188


396


176


75


656


535

Other noninterest expense

9,289


11,420


7,998


9,652


7,430


28,707


21,027

Total noninterest expense

85,510


88,696


71,034


68,592


61,537


245,240


178,604

Income before income taxes

115,308


113,035


100,661


94,170


82,525


329,004


235,647

Provision for income taxes

38,738


37,529


33,524


31,199


27,247


109,791


77,220

Net income available to common shareholders

$         76,570


$         75,506


$          67,137


$         62,971


$         55,278


$       219,213


$       158,427



(C) 

Interest income on securities was reduced by net premium amortization of $13,531, $12,837, $12,280, $12,017 and $15,136 for the three month periods ended September 30, 2014, June 30, 2014, March 31, 2014, December 31, 2013 and September 30, 2013, respectively, and $38,648 and $56,685 for the nine month periods ended September 30, 2014 and September 30, 2013, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

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
















Three Months Ended


Year-to Date


Sep 30, 2014


Jun 30, 2014


Mar 31, 2014


Dec 31, 2013


Sep 30, 2013


Sep 30, 2014


Sep 30, 2013















Profitability














Net income

$         76,570


$         75,506


$          67,137


$         62,971


$         55,278


$       219,213


$       158,427















Basic earnings per share

$             1.10


$             1.08


$              1.01


$             0.98


$             0.92


$             3.20


$             2.68

Diluted earnings per share

$             1.10


$             1.08


$              1.01


$             0.98


$             0.91


$             3.19


$             2.67















Return on average assets(D) 

1.45%


1.42%


1.43%


1.42%


1.37%


1.44%


1.33%

Return on average common equity(D) 

9.69%


9.75%


9.52%


9.53%


9.31%


9.67%


9.29%

Return on average tangible common equity(D) (E)

24.84%


24.06%


24.23%


23.97%


22.14%


24.38%


22.21%

Tax equivalent net interest margin(F)

3.85%


3.83%


3.62%


3.82%


3.59%


3.77%


3.48%

Efficiency ratio(G)

41.55%


42.90%


42.04%


40.21%


41.59%


42.17%


42.16%















Liquidity and Capital Ratios














Equity to assets

15.07%


14.69%


15.02%


14.95%


14.88%


15.07%


14.88%

Tier 1 risk-based capital

13.18%


12.50%


13.85%


13.29%


14.74%


13.18%


14.74%

Total risk-based capital

13.90%


13.18%


14.59%


14.03%


15.55%


13.90%


15.55%

Tier 1 leverage capital

7.40%


6.98%


7.30%


7.44%


7.37%


7.40%


7.37%

Tangible equity to tangible assets(E)

6.55%


6.16%


6.56%


6.35%


6.90%


6.55%


6.90%















Other Data














Shares used in computed earnings per share














Basic

69,751


69,667


66,186


64,024


60,344


68,548


59,207

Diluted

69,791


69,728


66,280


64,173


60,504


68,614


59,362

Period end shares outstanding

69,756


69,744


66,261


66,048


60,383


69,756


60,383

Cash dividends paid per common share

$           0.240


$           0.240


$            0.240


$           0.240


$           0.215


$           0.720


$           0.645

Book value per share

$           45.63


$           44.74


$            42.87


$           42.19


$           39.57


$           45.63


$           39.57

Tangible book value per share(E)

$           18.01


$           17.05


$            17.04


$           16.27


$           16.76


$           18.01


$           16.76















Common Stock Market Price














High

$           63.73


$           67.49


$            67.68


$           65.49


$           62.00


$           67.68


$           61.99

Low

55.99


56.04


59.75


61.18


51.85


55.99


42.38

Period end closing price

57.17


62.60


66.15


63.39


61.84


57.17


61.84

Employees – FTE

3,057


3,199


2,888


2,995


2,454


3,057


2,454

Number of banking centers

245


247


236


238


218


245


218



(D)

Interim periods annualized.

(E)

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

(F)

Net interest margin for all periods presented is calculated on an actual 365 day basis.

(G)

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

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)




















YIELD ANALYSIS 

Three Months Ended



Sep 30, 2014


Jun 30, 2014


Sep 30, 2013



Average Balance


Interest Earned/ Interest Paid


Average Yield/ Rate


Average Balance


Interest Earned/ Interest Paid


Average Yield/ Rate


Average Balance


Interest Earned/ Interest Paid


Average Yield/ Rate





















Interest-Earning Assets: 



















Loans

$   9,381,248


$ 140,521


5.94%


$   9,468,136


$ 138,655


5.87%


$   6,173,394


$   94,236


6.06%


Investment securities

8,836,309


46,910


2.11%

(H)

8,748,322


47,670


2.19%

(H)

8,015,221


41,961


2.08%

(H)

Federal funds sold and other earning assets



















95,378


35


0.15%


234,302


178


0.30%


27,451


16


0.22%


      Total interest-earning assets 

18,312,935


$ 187,466


4.06%


18,450,760


$ 186,503


4.05%


14,216,066


$ 136,213


3.80%


Allowance for credit losses 

(73,977)






(72,587)






(56,765)






Noninterest-earning assets 

2,881,762






2,939,375






2,034,968






      Total assets

$ 21,120,720






$ 21,317,548






$ 16,194,269

























Interest-Bearing Liabilities: 



















Interest-bearing demand deposits

$   3,399,655


$     2,089


0.24%


$   3,568,475


$     2,272


0.26%


$   2,400,555


$     1,708


0.28%


Savings and money market deposits

5,502,326


3,400


0.25%


5,479,978


3,550


0.26%


4,233,911


2,911


0.27%


Certificates and other time deposits 

3,235,185


4,751


0.58%


3,379,819


5,096


0.60%


2,489,848


3,695


0.59%


Securities sold under repurchase agreements 



















389,726


245


0.25%


382,692


254


0.27%


455,276


317


0.28%


Junior subordinated debentures 

167,531


1,099


2.60%


167,531


1,087


2.60%


85,055


610


2.85%


Other borrowings

215,222


225


0.42%


140,906


189


0.54%


772,083


439


0.23%


      Total interest-bearing liabilities 

12,909,645


$   11,809


0.36%

(I)

13,119,401


$   12,448


0.38%

(I)

10,436,728


$     9,680


0.37%

(I)




















Noninterest-bearing liabilities: 



















Noninterest-bearing demand deposits

4,939,388






4,735,575






3,308,158






Other liabilities 

109,287






365,169






73,571






      Total liabilities

17,958,320






18,220,145






13,818,457






Shareholders' equity 

3,162,400






3,097,403






2,375,812






      Total liabilities and shareholders' equity 

$ 21,120,720






$ 21,317,548






$ 16,194,269

























Net interest income and margin 



$ 175,657


3.81%




$ 174,055


3.78%




$ 126,533


3.53%





















Non-GAAP to GAAP reconciliation:



















Tax equivalent adjustment



1,997






2,083






2,028























Net interest income and margin (tax equivalent basis)





















$ 177,654


3.85%




$ 176,138


3.83%




$ 128,561


3.59%




(H)

 Yield on securities was impacted by net premium amortization of $13,531, $12,837 and $15,136 for the three month periods ended September 30, 2014, June 30, 2014 and September 30, 2013, respectively.

(I)

 Total cost of funds, including noninterest-bearing deposits, was 0.26%, 0.28% and 0.28% for the three months ended September 30, 2014, June 30, 2014 and September 30, 2013, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)














YIELD ANALYSIS 

Year-to-Date



Sep 30, 2014


Sep 30, 2013



Average Balance


Interest Earned/ Interest Paid


Average Yield/ Rate


Average Balance


Interest Earned/ Interest Paid


Average Yield/ Rate















Interest-Earning Assets: 













Loans

$   8,874,414


$386,320


5.82%


$   5,853,924


$265,542


6.06%


Investment securities

8,685,212


141,636


2.18%

(J)

7,912,599


117,893


1.99%

(J)

Federal funds sold and other earning assets













143,770


261


0.24%


32,426


111


0.46%


  Total interest-earning assets 

17,703,396


$528,217


3.99%


13,798,949


$383,546


3.72%


Allowance for credit losses 

(71,287)






(55,933)






Noninterest-earning assets 

2,791,827






2,000,425






  Total assets

$ 20,423,936






$ 15,743,441



















Interest-Bearing Liabilities: 













Interest-bearing demand deposits

$   3,506,932


$    6,493


0.25%


$   2,545,983


$    6,018


0.32%


Savings and money market deposits

5,326,783


10,105


0.25%


4,096,889


8,912


0.29%


Certificates and other time deposits 

3,145,435


13,947


0.59%


2,468,518


11,244


0.61%


Securities sold under repurchase agreements 













373,542


737


0.26%


458,441


921


0.27%


Junior subordinated debentures 

150,692


2,961


2.63%


85,055


1,821


2.86%


Other borrowings

136,618


571


0.56%


558,594


1,273


0.30%


  Total interest bearing liabilities 

12,640,002


$  34,814


0.37%

(K)

10,213,480


$  30,189


0.40%

(K)














Noninterest-bearing liabilities: 













Noninterest-bearing demand deposits

4,567,397






3,182,349






Other liabilities 

185,838






68,721






  Total liabilities

17,393,237






13,464,550






Shareholders' equity 

3,030,699






2,278,891






  Total liabilities and shareholders' equity 

$ 20,423,936






$ 15,743,441



















Net interest income and margin 



$493,403


3.73%




$353,357


3.42%















Non-GAAP to GAAP reconciliation:













Tax equivalent adjustment



6,132






6,216

















Net interest income and margin (tax equivalent basis)















$499,535


3.77%




$359,573


3.48%




(J)

Yield on securities was impacted by net premium amortization of $38,648 and $56,685 for the nine month periods ended September 30, 2014 and September 30, 2013, respectively.

(K)

Total cost of funds, including noninterest-bearing deposits, was 0.27% and 0.30% for the nine month periods ended September 30, 2014 and September 30, 2013, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)
















Three Months Ended


Year-to-Date


Sep 30, 2014


Jun 30, 2014


Mar 31, 2014


Dec 31, 2013


Sep 30, 2013


Sep 30, 2014


Sep 30, 2013

Adjustment to Loan Yield (L)














Interest on loans, as reported

$       140,521


$       138,655


$        107,144


$       110,575


$         94,236


$       386,320


$       265,542

   Remove purchase accounting adjustment-loan discount accretion














(28,458)


(25,352)


(13,475)


(19,979)


(16,421)


(67,285)


(42,744)

Interest on loans without discount accretion

$       112,063


$       113,303


$          93,669


$         90,596


$         77,815


$       319,035


$       222,798

Average loans

$    9,381,248


$    9,468,136


$     7,755,997


$    7,238,438


$    6,173,394


$    8,874,414


$    5,853,924

Loan yield without discount accretion

4.74%


4.80%


4.90%


4.97%


5.00%


4.81%


5.09%

Loan yield, as reported

5.94%


5.87%


5.60%


6.06%


6.06%


5.82%


6.06%















Adjustment to Securities Yield (L)














Interest on securities, as reported

$         46,910


$         47,670


$          47,056


$         45,100


$         41,961


$       141,636


$       117,893

Add purchase accounting adjustment-securities amortization














1,466


1,570


1,964


1,892


2,275


5,000


7,980

Interest on securities including amortization

$         48,376


$         49,240


$          49,020


$         46,992


$         44,236


$       146,636


$       125,873

Average securities

$    8,836,309


$    8,748,322


$     8,466,946


$    7,992,673


$    8,015,221


$    8,685,212


$    7,912,599

Securities yield without purchase accounting adjustment

2.17%


2.26%


2.35%


2.33%


2.19%


2.26%


2.13%

Securities yield, as reported

2.11%


2.19%


2.25%


2.24%


2.08%


2.18%


1.99%















Net Interest Margin (tax equivalent basis, excluding purchase accounting adjustments to yield)














3.26%


3.31%


3.33%


3.35%


3.19%


3.30%


3.13%















Net Interest Margin (tax equivalent basis), as reported

3.85%


3.83%


3.62%


3.82%


3.59%


3.77%


3.48%















Net income available to common shareholders, as reported














$         76,570


$         75,506


$          67,137


$         62,971


$         55,278


$       219,213


$       158,427

    Less:  Purchase accounting adjustments, net of tax (M)

(17,924)


(15,886)


(7,677)


(12,095)


(9,476)


(41,487)


(23,371)

Net income available to common shareholders, adjusted

$         58,646


$         59,620


$          59,460


$         50,876


$         45,802


$       177,726


$       135,056

 


Acquired Loans Accounted for 
Under ASC 310-20


Acquired Loans Accounted for
Under ASC 310-30


Total Loans Accounted for
Under ASC 310-20 and 310-30


Balance at Acquisition Date


Balance at Jun 30, 2014


Balance at Sep 30, 2014


Balance at Acquisition Date


Balance at Jun 30, 2014


Balance at Sep 30, 2014


Balance at Acquisition Date


Balance at Jun 30, 2014


Balance at Sep 30, 2014

Loan marks:


















Previously acquired banks (N)

$    159,627


$         67,578


$      59,738


$      63,547


$         32,450


$         31,180


$    223,174


$       100,028


$         90,918

2014 acquisition (O)

65,962


55,749


44,458


68,359


68,359


59,514


134,321


124,108


103,972

Total 

$    225,589


$       123,327


$    104,196


$    131,906


$       100,809


$         90,694


$    357,495


$       224,136


$       194,890



















Acquired portfolio loan balances:


















Previously acquired banks (N)

$ 3,839,647


$    1,863,751


$ 1,628,791


$    135,279


$         70,292


$         65,880


$ 3,974,926


$    1,934,043


$    1,694,671

2014 acquisition (O)

1,617,287


1,128,510


940,532


120,567


110,582


96,120


1,737,854


1,239,092


1,036,652

Total

$ 5,456,934


$    2,992,261


$ 2,569,323


$    255,846


$       180,874


$       162,000


$ 5,712,780

(P)

$    3,173,135


$    2,731,323



(L)

Non-GAAP financial measure.

(M)

Using effective tax rate of 33.6%, 33.2%, 33.3%, 33.1% and 33.0% for the three month periods ended September 30, 2014, June 30, 2014, March 31, 2014, December 31, 2013 and September 30, 2013, respectively, and 33.4% and 32.8% for the nine month periods ended September 30-, 2014 and 2013, respectively.

(N)

Includes Bank of Texas, Bank Arlington, American State Bank, Community National Bank, East Texas Financial Services, Coppermark and FVNB.

(O)

F&M was acquired on April 1, 2014.  During the second quarter of 2014, the acquisition of F&M added $1.738 billion in loans with related purchase accounting adjustments of $134.321 million at acquisition date.

(P)

Actual principal balances acquired.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)












Three Months Ended


 Sep 30, 2014 


 Jun 30, 2014 


 Mar 31, 2014 


 Dec 31, 2013 


 Sep 30, 2013 

YIELD TREND




















Interest-Earning Assets: 










Loans

5.94%


5.87%


5.60%


6.06%


6.06%

Investment securities (Q) 

2.11%


2.19%


2.25%


2.24%


2.08%

Federal funds sold and other earning assets

0.15%


0.30%


0.19%


0.29%


0.22%

  Total interest-earning assets 

4.06%


4.05%


3.83%


4.03%


3.80%











Interest-Bearing Liabilities: 










Interest-bearing demand deposits

0.24%


0.26%


0.24%


0.25%


0.28%

Savings and money market deposits

0.25%


0.26%


0.26%


0.26%


0.27%

Certificates and other time deposits 

0.58%


0.60%


0.59%


0.60%


0.59%

Securities sold under repurchase agreements

0.25%


0.27%


0.28%


0.28%


0.28%

Other borrowings

0.42%


0.54%


1.23%


0.42%


0.23%

Junior subordinated debentures 

2.60%


2.60%


2.53%


2.61%


2.85%

  Total interest-bearing liabilities 

0.36%


0.38%


0.36%


0.37%


0.37%











Net Interest Margin 

3.81%


3.78%


3.57%


3.76%


3.53%

Net Interest Margin (tax equivalent)

3.85%


3.83%


3.62%


3.82%


3.59%



(Q)

Yield on securities was impacted by net premium amortization of $13,531, $12,837, $12,280, $12,017 and $15,136 for the three month periods ended September 30, 2014, June 30, 2014, March 31, 2014, December 31, 2013 and September 30, 2013 respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)












Three Months Ended


Sep 30, 2014


Jun 30, 2014


Mar 31, 2014


Dec 31, 2013


Sep 30, 2013

Balance Sheet Averages










Total loans

$    9,381,248


$    9,468,136


$     7,755,997


$    7,238,438


$    6,173,394

Investment securities

8,836,309


8,748,322


8,466,946


7,992,673


8,015,221

Federal funds sold and other earning assets










95,378


234,302


101,700


103,413


27,451

Total interest-earning assets

18,312,935


18,450,760


16,324,643


15,334,524


14,216,066

Allowance for credit losses

(73,977)


(72,587)


(67,222)


(60,170)


(56,765)

Cash and due from banks

267,389


284,432


255,297


232,666


189,082

Goodwill

1,893,667


1,803,534


1,673,216


1,560,905


1,351,236

Core deposit intangibles, net

35,753


38,469


38,754


30,641


25,938

Other real estate

5,405


8,562


7,885


7,254


9,494

Fixed assets, net

285,039


292,075


282,411


251,688


231,480

Other assets

394,509


512,303


293,330


419,122


227,738

Total assets

$  21,120,720


$  21,317,548


$   18,808,314


$  17,776,630


$  16,194,269











Noninterest-bearing deposits

$    4,939,388


$    4,735,575


$     4,018,094


$    3,860,296


$    3,308,158

Interest-bearing demand deposits

3,399,655


3,568,475


3,554,366


2,963,899


2,400,555

Savings and money market deposits

5,502,326


5,479,978


4,992,442


4,654,044


4,233,911

Certificates and other time deposits

3,235,185


3,379,819


2,816,701


2,712,699


2,489,848

Total deposits

17,076,554


17,163,847


15,381,603


14,190,938


12,432,472

Securities sold under repurchase agreements










389,726


382,692


347,747


398,100


455,276

Other borrowings

215,222


140,906


51,932


210,492


772,083

Junior subordinated debentures

167,531


167,531


124,231


111,172


85,055

Other liabilities

109,287


365,169


82,288


223,394


73,571

Shareholders' equity

3,162,400


3,097,403


2,820,513


2,642,534


2,375,812

Total liabilities and equity

$  21,120,720


$  21,317,548


$   18,808,314


$  17,776,630


$  16,194,269

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)
































Sep 30, 2014


Jun 30, 2014


Mar 31, 2014


Dec 31, 2013


Sep 30, 2013

Period End Balances






























Loan Portfolio















Commercial and other

$    2,058,217

22.0%


$    2,139,983

23.0%


$   1,312,405

16.9%


$   1,322,975

17.0%


$   1,028,799

16.6%

Construction, land development and other land loans















1,041,300

11.1%


1,005,099

10.8%


888,985

11.5%


865,511

11.1%


703,193

11.4%

1-4 family residential

2,210,141

23.6%


2,153,801

23.1%


1,906,480

24.7%


1,870,365

24.2%


1,503,771

24.4%

Home equity

269,850

2.9%


267,759

2.9%


263,966

3.4%


261,355

3.4%


211,742

3.4%

Commercial real estate

3,091,090

33.1%


3,027,945

32.6%


2,709,386

34.9%


2,753,797

35.3%


2,304,862

37.2%

Agriculture (including farmland)

534,672

5.7%


542,360

5.8%


512,857

6.6%


531,258

6.8%


321,518

5.2%

Consumer and other

163,618

1.7%


171,215

1.8%


158,321

2.0%


169,960

2.2%


108,704

1.8%

Total loans

$    9,368,888



$    9,308,162



$   7,752,400



$   7,775,221



$   6,182,589
































Deposit Types















Noninterest-bearing DDA

$    4,968,867

29.2%


$    4,921,398

28.5%


$   4,142,042

26.9%


$   4,108,835

26.9%


$   3,368,357

27.0%

Interest-bearing DDA

3,359,606

19.7%


3,467,826

20.1%


3,446,375

22.3%


3,470,316

22.7%


2,366,997

19.0%

Money market

3,788,358

22.3%


3,861,339

22.3%


3,468,016

22.4%


3,320,062

21.7%


2,834,172

22.8%

Savings

1,728,676

10.2%


1,707,645

9.9%


1,630,395

10.5%


1,571,504

10.3%


1,413,153

11.3%

Certificates and other time deposits

3,168,520

18.6%


3,322,847

19.2%


2,773,229

17.9%


2,820,554

18.4%


2,473,120

19.9%

Total deposits

$  17,014,027



$  17,281,055



$ 15,460,057



$ 15,291,271



$ 12,455,799

















Loan to Deposit Ratio

55.1%



53.9%



50.1%



50.8%



49.6%
































Construction Loans















Single family residential construction















$       317,307

30.3%


$       316,579

31.2%


$      292,137

32.6%


$      271,491

30.9%


$      239,980

33.5%

Land development

89,553

8.5%


88,947

8.8%


73,974

8.2%


83,820

9.6%


60,927

8.6%

Raw land

83,013

7.9%


62,731

6.2%


55,384

6.2%


48,996

5.6%


52,789

7.4%

Residential lots

154,027

14.7%


138,769

13.7%


118,733

13.2%


122,449

14.0%


95,361

13.4%

Commercial lots

86,991

8.3%


93,200

9.2%


99,300

11.1%


103,878

11.9%


58,085

8.2%

Commercial construction and other















317,355

30.3%


312,870

30.9%


257,942

28.7%


244,124

28.0%


204,940

28.9%

Net unaccreted discount

(6,946)



(7,997)



(8,485)



(9,247)



(8,889)


Total construction loans

$    1,041,300



$    1,005,099



$      888,985



$      865,511



$      703,193


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)
















Three Months Ended


Year-to-Date


Sep 30, 2014


Jun 30, 2014


Mar 31, 2014


Dec 31, 2013


Sep 30, 2013


Sep 30, 2014


Sep 30, 2013















Asset Quality














Nonaccrual loans

$         26,804


$         23,082


$            7,714


$         10,231


$           4,954


$         26,804


$           4,954

Accruing loans 90 or more














days past due

17,753


335


3,519


4,947


283


17,753


283

Total nonperforming loans

44,557


23,417


11,233


15,178


5,237


$         44,557


5,237

Repossessed assets

21


11


91


27


18


21


18

Other real estate

5,504


5,093


7,372


7,299


7,432


5,504


7,432

  Total nonperforming assets

$         50,082


$         28,521


$          18,696


$         22,504


$         12,687


$         50,082


$         12,687





























Nonperforming assets:














Commercial and industrial

$         26,172


$         14,434


$            4,748


$           3,153


$           1,223


$         26,172


$           1,223

Construction, land development and other land loans

5,998


2,449


4,053


4,558


4,611


5,998


4,611

1-4 family residential (including home equity)

7,559


6,909


5,435


6,279


2,441


7,559


2,441

Commercial real estate (including multi-family residential)

9,686


3,970


4,196


8,033


4,233


9,686


4,233

Agriculture (including farmland)

182


140


104


279


23


182


23

Consumer and other

485


619


160


202


156


485


156

Total 

$         50,082


$         28,521


$          18,696


$         22,504


$         12,687


$         50,082


$         12,687















Number of loans/properties

194


179


164


203


128


194


128















Allowance for credit losses at end of period














$         77,613


$         73,266


$          67,096


$         67,282


$         59,913


$         77,613


$         59,913















Net charge-offs:














Commercial and industrial

$                17


$               (64)


$                 81


$                  7


$              119


$                34


$              326

Construction, land development and other land loans

(28)


115


(17)


(12)


(30)


$                70


38

1-4 family residential (including home equity)

70


406


131


21


15


$              607


152

Commercial real estate (including multi-family residential)

(6)


5


60


(311)


(471)


$                59


273

Agriculture (including farmland)

(53)


(843)


(81)


(85)


13


$            (977)


19

Consumer and other

653


536


612


876


642


$           1,801


1,218

Total 

$              653


$              155


$               786


$              496


$              288


$           1,594


$           2,026





























Asset Quality Ratios














Nonperforming assets to average earning assets














0.27%


0.15%


0.11%


0.15%


0.09%


0.28%


0.09%

Nonperforming assets to loans and other real estate














0.53%


0.31%


0.24%


0.29%


0.20%


0.53%


0.20%

Net charge-offs to average loans (annualized)














0.03%


0.01%


0.04%


0.03%


0.02%


0.02%


0.05%

Allowance for credit losses to














     total loans

0.83%


0.79%


0.87%


0.87%


0.97%


0.83%


0.97%

Allowance for credit losses to total loans 














(excluding acquired loans accounted for














under ASC Topics 310-20 and 310-30) (E)

1.14%


1.15%


1.18%


1.25%


1.20%


1.14%


1.20%

 

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 and the tangible equity to tangible assets ratio for internal planning and forecasting purposes. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP 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 in this Earnings Release information relating to these non-GAAP financial measures for the applicable periods presented.  Prosperity believes these non-GAAP financial measures provide information useful to investors in understanding Prosperity's financial results and Prosperity believes that its presentation, together with the accompanying reconciliations, provides a 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 measures provide useful information by excluding certain items that may not be indicative of its core operating earnings and business outlook.  These non-GAAP measures should not be considered a substitute for GAAP basis measures and results and 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.


Three Months Ended


Year-to-Date


 Sep 30, 2014 


 Jun 30, 2014 


 Mar 31, 2014 


 Dec 31, 2013 


 Sep 30, 2013 


 Sep 30, 2014 


 Sep 30, 2013 















Return on average tangible common equity:














Net income

$              76,570


$               75,506


$               67,137


$               62,971


$              55,278


$            219,213


$            158,427

Average shareholders' equity

$         3,162,400


$          3,097,403


$          2,820,513


$          2,642,534


$         2,375,812


$         3,030,699


$         2,278,891

Less: Average goodwill and other intangible assets

(1,929,420)


(1,842,003)


(1,711,970)


(1,591,546)


(1,377,174)


(1,828,594)


(1,325,214)

         Average tangible shareholders' equity

$         1,232,980


$          1,255,400


$          1,108,543


$          1,050,988


$            998,638


$         1,202,105


$            953,677

Return on average tangible common equity

24.84%


24.06%


24.23%


23.97%


22.14%


24.38%


22.21%















Tangible book value per share:














Shareholders' equity

$         3,182,950


$          3,120,594


$          2,840,754


$          2,786,818


$         2,389,112


$         3,182,950


$         2,389,112

Less: Goodwill and other intangible assets

(1,926,729)


(1,931,342)


(1,711,706)


(1,712,121)


(1,377,015)


(1,926,729)


(1,377,015)

         Tangible shareholders' equity

$         1,256,221


$          1,189,252


$          1,129,048


$          1,074,697


$         1,012,097


$         1,256,221


$         1,012,097















Period end shares outstanding

69,756


69,744


66,261


66,048


60,383


69,756


60,383

Tangible book value per share:

$                18.01


$                 17.05


$                 17.04


$                 16.27


$                16.76


$                18.01


$                16.76















Tangible equity to tangible assets ratio:














Tangible shareholders' equity

$         1,256,221


$          1,189,252


$          1,129,048


$          1,074,697


$         1,012,097


$         1,256,221


$         1,012,097















Total assets

$       21,117,314


$        21,248,106


$        18,913,133


$        18,642,028


$       16,054,279


$       21,117,314


$       16,054,279

Less: Goodwill and other intangible assets

(1,926,729)


(1,931,342)


(1,711,706)


(1,712,121)


(1,377,015)


(1,926,729)


(1,377,015)

         Tangible assets

$       19,190,585


$        19,316,764


$        17,201,427


$        16,929,907


$       14,677,264


$       19,190,585


$       14,677,264















Tangible equity to tangible assets ratio

6.55%


6.16%


6.56%


6.35%


6.90%


6.55%


6.90%

 

Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

(Dollars in thousands)



Three Months Ended


Year-to-Date


 Sep 30, 2014 


 Jun 30, 2014 


 Mar 31, 2014 


 Dec 31, 2013 


 Sep 30, 2013 


 Sep 30, 2014 


 Sep 30, 2013 

Allowance for credit losses to total loans, excluding acquired loans:














Allowance for credit losses

$              77,613


$               73,266


$               67,096


$               67,282


$              59,913


$              77,613


$              59,913

Total loans

$         9,368,888


$          9,308,162


$          7,752,400


$          7,775,221


$         6,182,589


$         9,368,888


$         6,182,589

Less: Fair value of acquired loans accounted for under ASC














       Topics 310-20 and 310-30 (does not include new production)

$         2,536,433


$          2,948,999


$          2,086,744


$          2,412,660


$         1,181,559


$         2,536,433


$         1,181,559

Total loans less acquired loans

$         6,832,455


$          6,359,163


$          5,665,656


$          5,362,561


$         5,001,030


$         6,832,455


$         5,001,030

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














1.14%


1.15%


1.18%


1.25%


1.20%


1.14%


1.20%

 

SOURCE Prosperity Bancshares, Inc.

Copyright 2014 PR Newswire

Prosperity Bancshares (NYSE:PB)
Historical Stock Chart
From Aug 2024 to Sep 2024 Click Here for more Prosperity Bancshares Charts.
Prosperity Bancshares (NYSE:PB)
Historical Stock Chart
From Sep 2023 to Sep 2024 Click Here for more Prosperity Bancshares Charts.