HOUSTON, July 26, 2017 /PRNewswire/ -- Prosperity
Bancshares, Inc.® (NYSE: PB), the parent company of
Prosperity Bank® (collectively, "Prosperity"), reported
net income for the quarter ended June 30,
2017 of $68.554 million or
$0.99 per diluted common share.
Additionally, nonperforming assets remain low at 0.24% of second
quarter average interest-earning assets.
"Prosperity reported $68.554
million in net income for the second quarter of 2017.
These results reflect a 15.39% annualized return on tangible common
equity and a 1.22% annualized return on quarterly average
assets. These returns are some of the best in the business
and are evidence of Prosperity's strong core deposit base,
efficient operations and sound asset quality," said David Zalman, Prosperity's Chairman and Chief
Executive Officer.
"Further, Prosperity has seen solid loan growth over the last
three quarters, with loans increasing 5.1% on an annualized basis
during the second quarter of 2017 and 4.9% on an annualized basis
during the first quarter of 2017," continued Zalman.
"Texas and Oklahoma have continued to rebound from the
downturn in the oil business. Texas employers added more than 40,000 jobs in
June 2017, which brings Texas to an annualized job growth rate of
2.7%, up from 2.4% in May and in line with job growth
nationally. The Texas
unemployment rate fell to 4.6% in June from 4.8% in May. The
recent acceleration in job growth led the Federal Reserve Bank of
Dallas to boost its forecast for
employment growth in Texas to
2.8%," added Zalman.
"With a better economy, loan growth and a strong pipeline of
approved but unfunded loans, we look forward to a solid second half
of 2017," concluded Zalman.
(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.
|
Results of Operations for the Three Months Ended
June 30, 2017
Net income was $68.554
million(2) for the three months ended
June 30, 2017 compared with $68.071
million(3) for the same period in 2016. Net
income per diluted common share was $0.99 for the three months ended June 30,
2017 compared with $0.98 for the same
period in 2016. Annualized returns on average assets, average
common equity and average tangible common equity for the three
months ended June 30, 2017 were 1.22%, 7.36% and
15.39%(1), respectively. Prosperity's efficiency
ratio (excluding credit loss provisions, net gains and losses on
the sale of assets and securities and taxes)
was 42.34%(1) for the three months ended
June 30, 2017.
Net interest income before provision for credit losses for the
three months ended June 30, 2017 was $152.231 million compared with $158.467 million during the same period in 2016,
a decrease of $6.236 million or 3.9%.
This change was primarily due to a $4.833
million decrease in loan discount accretion. Linked quarter
net interest income before provision for credit losses decreased
$204 thousand or 0.1% to $152.231 million compared with $152.435 million during the three months ended
March 31, 2017.
The net interest margin on a tax equivalent basis was 3.14% for
the three months ended June 30, 2017, compared with 3.37%
for the same period in 2016. This change was primarily due to a
$4.833 million decrease in loan
discount accretion. On a linked quarter basis the net interest
margin was 3.14% compared with 3.20% for the three months ended
March 31, 2017.
Noninterest income was $27.780
million for the three months ended June 30, 2017
compared with $28.473 million for the
same period in 2016, a decrease of $693
thousand or 2.4%. This change was primarily due to the net
loss on sale of assets, partially offset by the gain on sale of
securities. The sale of assets was primarily related to the sale of
an aircraft acquired in a previous acquisition that was leased to a
third party. On a linked quarter basis, noninterest income
decreased $3.044 million or 9.9%
compared with the three months ended March 31, 2017. This
change was primarily due to the net loss on sale of assets,
partially offset by the gain on sale of securities.
Noninterest expense was $76.442
million for the three months ended June 30, 2017
compared with $79.235 million for the
same period in 2016, a decrease of $2.793
million or 3.5%. This change was primarily due to a decrease
in salaries and benefits and core deposit intangibles amortization.
On a linked quarter basis, noninterest expense decreased
$1.620 million or 2.1% compared with
the three months ended March 31, 2017. This change was
primarily due to a decrease in salaries and benefits.
Results of Operations for the Six Months Ended June 30,
2017
Net income was $137.119
million(4) for the six months ended June 30,
2017 compared with $137.022
million(5) for the same period in 2016. Net
income per diluted common share was $1.97 for the six months ended June 30, 2017
compared with $1.96 for the same period in 2016. Annualized
returns on average assets, average common equity and average
tangible common equity for the six months ended June 30, 2017
were 1.22%, 7.41% and 15.60%(1), respectively.
Prosperity's efficiency ratio (excluding credit loss provisions,
net gains and losses on the sale of assets and securities and
taxes) was 42.68%(1) for the six months ended
June 30, 2017.
Net interest income before provision for credit losses for the
six months ended June 30, 2017 was $304.666 million compared with $324.724 million for the same period in 2016, a
decrease of $20.058 million or 6.2%.
This change was primarily due to a $14.574
million decrease in loan discount accretion.
The net interest margin on a tax equivalent basis for the six
months ended June 30, 2017 was 3.17% compared with 3.43%
for the same period in 2016. This change was primarily due to a
$14.574 million decrease in loan
discount accretion.
Noninterest income was $58.604
million for the six months ended June 30, 2017 compared
with $59.266 million for the same
period in 2016, a decrease of $662
thousand or 1.1%. This change was primarily due to the
net loss on sale of assets and a decrease in brokerage income,
partially offset by the gain on sale of securities and an increase
in service charges on deposit accounts. The sale of assets was
primarily related to the sale of an aircraft acquired in a previous
acquisition that was leased to a third party.
Noninterest expense was $154.504
million for the six months ended June 30, 2017 compared
with $159.763 million for the same
period in 2016, a decrease of $5.259
million or 3.3%. This change was primarily due to a
decrease in salaries and benefits and core deposit intangibles
amortization.
(2)
|
Includes purchase
accounting adjustments of $2.560 million, net of tax, primarily
comprised of loan discount accretion of $4.471 million for the
three months ended June 30, 2017.
|
(3)
|
Includes purchase
accounting adjustments of $5.712 million, net of tax, primarily
comprised of loan discount accretion of $9.304 million for the
three months ended June 30, 2016.
|
(4)
|
Includes purchase
accounting adjustments of $5.235 million, net of tax, primarily
comprised of loan discount accretion of $9.224 million for the six
months ended June 30, 2017.
|
(5)
|
Includes purchase
accounting adjustments of $14.424 million, net of tax, primarily
comprised of loan discount accretion of $23.798 million for the six
months ended June 30, 2016.
|
Balance Sheet Information
At June 30, 2017, Prosperity had $22.297 billion in total assets, an increase of
$500.233 million or 2.3%, compared
with $21.796 billion at June 30,
2016.
Loans at June 30, 2017 were $9.864
billion, an increase of $214.011
million or 2.2%, compared with $9.650
billion at June 30, 2016. Linked quarter loans
increased $124.766 million or 1.3%
(5.1% annualized) from $9.739 billion
at March 31, 2017.
As part of its commercial and industrial lending activities,
Prosperity extends credit to oil and gas production and service
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 service loans are loans to companies that provide
services for oil and gas production and exploration. At
June 30, 2017, oil and gas loans totaled $287.815 million or 2.9% of total loans, of which
$115.358 million were to production
companies and $172.457 million were to service companies. This
compares with total oil and gas loans of $328.409 million or
3.4% of total loans at June 30, 2016, of which $156.734 million were to production companies
and $171.675 million were to service companies. At
March 31, 2017, oil and gas loans totaled $267.445 million or 2.8% of total loans, of which
$108.267 million were production
loans and $159.178 million were
service loans.
Deposits at June 30, 2017 were $17.071 billion, a decrease of $148.615 million or 0.9%, compared with
$17.219 billion at June 30,
2016. Linked quarter deposits increased $34.958 million or 0.2% from $17.036 billion at March 31, 2017.
Asset Quality
Nonperforming assets totaled $47.618
million or 0.24% of quarterly average interest-earning
assets at June 30, 2017, compared with $52.130 million or 0.27% of quarterly average
interest-earning assets at June 30, 2016, and $41.199 million or 0.21% of quarterly
average interest-earning assets at March 31, 2017. The linked
quarter change was primarily due to one commercial and industrial
loan placed on nonaccrual during the second quarter 2017.
The allowance for credit losses was $83.783 million or 0.85% of total loans at
June 30, 2017, $83.826 million
or 0.87% of total loans at June 30, 2016 and $84.095 million or 0.86% of total loans at
March 31, 2017. Excluding loans acquired that are
accounted for under FASB Accounting Standards Codification ("ASC")
Topics 310-20 and 310-30, the allowance for credit losses was
0.93%(1) of remaining loans as of June 30, 2017,
compared with 1.01%(1) at June 30, 2016 and
0.96%(1) at March 31, 2017.
The provision for credit losses was $2.750 million for the three months ended
June 30, 2017 compared with $6.000
million for the three months ended June 30, 2016 and
$2.675 million for the three months
ended March 31, 2017. The provision for credit losses
was $5.425 million for the six months
ended June 30, 2017 compared with $20.000 million for the six months ended
June 30, 2016.
Net charge-offs were $3.062
million for the three months ended June 30, 2017
compared with $5.888 million for the
three months ended June 30, 2016 and $3.906 million for the three months ended
March 31, 2017. Net charge-offs for the second quarter of 2017
were primarily comprised of one commercial and industrial
loan. Net charge-offs were $6.968
million for the six months ended June 30, 2017 compared
with $17.558 million for the six
months ended June 30, 2016.
Conference Call
Prosperity's management team will host a conference call on
Wednesday, July 26, 2017 at
10:30 a.m. Eastern Time
(9:30 a.m. Central Time) to discuss Prosperity's second
quarter 2017 earnings. Individuals and investment professionals may
participate in the call by dialing 877-883-0383. The elite entry
number is 7554104.
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 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 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.
Dividend
Prosperity Bancshares, Inc. declared a third quarter cash
dividend of $0.34 per share, to be
paid on October 2, 2017 to all shareholders of record as of
September 15, 2017.
Prosperity Bancshares, Inc. ®
As of June 30, 2017, Prosperity Bancshares, Inc.
® is a $22.297 billion
Houston, Texas based regional
financial holding company, formed in 1983. Operating under a
community banking philosophy and seeking to develop broad customer
relationships based on service and convenience, Prosperity offers a
variety of traditional loan and deposit products to its customers,
which consist primarily of small and medium sized businesses and
consumers. In addition to established banking products, Prosperity
offers a complete line of services including: Internet Banking
services at www.prosperitybankusa.com, Retail Brokerage Services,
Credit Cards, MasterMoney Debit Cards, 24 hour voice response
banking, Trust and Wealth Management, Mortgage Services, Cash
Management and Mobile Banking.
As of June 30, 2017, Prosperity operated 243 full-service
banking locations: 65 in the Houston area, including The Woodlands; 29 in the South Texas area including Corpus Christi and Victoria; 34 in the Dallas/Fort Worth area; 22 in the East Texas area; 29 in the Central Texas area including Austin and San
Antonio; 34 in the West
Texas area including Lubbock, Midland-Odessa and Abilene; 16 in the Bryan/College Station area, 6 in the
Central Oklahoma area and 8 in the
Tulsa, Oklahoma area.
"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. 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 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, 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, 2016 and other reports and
statements Prosperity Bancshares 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.
Bryan/College
Station Area -
|
|
Fort Worth
-
|
|
Waugh
Drive
|
|
Taft
|
Bryan
|
|
Haltom
City
|
|
Westheimer
|
|
Yoakum
|
Bryan-29th
Street
|
|
Keller
|
|
West
University
|
|
Yorktown
|
Bryan-East
|
|
Roanoke
|
|
Woodcreek
|
|
|
Bryan-North
|
|
Stockyards
|
|
|
|
West Texas Area
-
|
Caldwell
|
|
|
|
Katy
-
|
|
Abilene
-
|
College
Station
|
|
Other Dallas/Fort
Worth Area
|
|
Cinco
Ranch
|
|
Antilley
Road
|
Crescent
Point
|
|
Locations
-
|
|
Katy-Spring
Green
|
|
Barrow
Street
|
Hearne
|
|
Arlington
|
|
|
|
Cypress
Street
|
Huntsville
|
|
Azle
|
|
The Woodlands
-
|
|
Judge Ely
|
Madisonville
|
|
Ennis
|
|
The Woodlands-College
Park
|
|
Mockingbird
|
Navasota
|
|
Gainesville
|
|
The
Woodlands-I-45
|
|
|
New
Waverly
|
|
Glen Rose
|
|
The
Woodlands-Research Forest
|
|
Lubbock
-
|
Rock
Prairie
|
|
Granbury
|
|
|
|
4th
Street
|
Southwest
Parkway
|
|
Mesquite
|
|
Other Houston
Area
|
|
66th
Street
|
Tower
Point
|
|
Muenster
|
|
Locations
-
|
|
82nd
Street
|
Wellborn
Road
|
|
Sanger
|
|
Angleton
|
|
86th
Street
|
|
|
Waxahachie
|
|
Bay City
|
|
98th
Street
|
Central Texas Area
-
|
|
Weatherford
|
|
Beaumont
|
|
Avenue Q
|
Austin
-
|
|
|
|
Cleveland
|
|
North
University
|
Allandale
|
|
East Texas Area
-
|
|
East
Bernard
|
|
Texas Tech Student
Union
|
Cedar Park
|
|
Athens
|
|
El Campo
|
|
|
Congress
|
|
Blooming
Grove
|
|
Dayton
|
|
Midland
-
|
Lakeway
|
|
Canton
|
|
Galveston
|
|
Wadley
|
Liberty
Hill
|
|
Carthage
|
|
Groves
|
|
Wall
Street
|
Northland
|
|
Corsicana
|
|
Hempstead
|
|
|
Oak Hill
|
|
Crockett
|
|
Hitchcock
|
|
Odessa
-
|
Research
Blvd
|
|
Eustace
|
|
Liberty
|
|
Grandview
|
Westlake
|
|
Gilmer
|
|
Magnolia
|
|
Grant
|
|
|
Grapeland
|
|
Magnolia
Parkway
|
|
Kermit
Highway
|
Other Central
Texas Area
|
|
Gun Barrel
City
|
|
Mont
Belvieu
|
|
Parkway
|
Locations
-
|
|
Jacksonville
|
|
Nederland
|
|
|
Bastrop
|
|
Kerens
|
|
Needville
|
|
Other West Texas
Area
|
Canyon
Lake
|
|
Longview
|
|
Rosenberg
|
|
Locations
-
|
Dime Box
|
|
Mount
Vernon
|
|
Shadow
Creek
|
|
Big Spring
|
Dripping
Springs
|
|
Palestine
|
|
Spring
|
|
Brownfield
|
Elgin
|
|
Rusk
|
|
Tomball
|
|
Brownwood
|
Flatonia
|
|
Seven
Points
|
|
Waller
|
|
Cisco
|
Georgetown
|
|
Teague
|
|
West
Columbia
|
|
Comanche
|
Gruene
|
|
Tyler-Beckham
|
|
Wharton
|
|
Early
|
Kingsland
|
|
Tyler-South
Broadway
|
|
Winnie
|
|
Floydada
|
La Grange
|
|
Tyler-University
|
|
Wirt
|
|
Gorman
|
Lexington
|
|
Winnsboro
|
|
|
|
Levelland
|
New
Braunfels
|
|
|
|
South Texas Area
-
|
|
Littlefield
|
Pleasanton
|
|
Houston Area
-
|
|
Corpus Christi
-
|
|
Merkel
|
Round Rock
|
|
Houston
-
|
|
Calallen
|
|
Plainview
|
San
Antonio
|
|
Aldine
|
|
Carmel
|
|
San Angelo
|
Schulenburg
|
|
Alief
|
|
Northwest
|
|
Slaton
|
Seguin
|
|
Bellaire
|
|
Saratoga
|
|
Snyder
|
Smithville
|
|
Beltway
|
|
Timbergate
|
|
|
Thorndale
|
|
Clear Lake
|
|
Water
Street
|
|
Oklahoma
|
Weimar
|
|
Copperfield
|
|
|
|
Central Oklahoma
Area-
|
|
|
Cypress
|
|
Victoria
-
|
|
Oklahoma City
-
|
Dallas/Fort Worth
Area -
|
|
Downtown
|
|
Victoria
Main
|
|
23rd
Street
|
Dallas
-
|
|
Eastex
|
|
Victoria-Navarro
|
|
Expressway
|
Abrams
Centre
|
|
Fairfield
|
|
Victoria-North
|
|
I-240
|
Balch
Springs
|
|
First
Colony
|
|
|
|
Memorial
|
Camp
Wisdom
|
|
Fry Road
|
|
Other South Texas
Area
|
|
|
Cedar Hill
|
|
Gessner
|
|
Locations
-
|
|
Other Central
Oklahoma Area
|
Dallas – Central
Expressway
|
|
Gladebrook
|
|
Alice
|
|
Locations
-
|
Frisco
|
|
Grand
Parkway
|
|
Aransas
Pass
|
|
Edmond
|
Frisco-West
|
|
Heights
|
|
Beeville
|
|
Norman
|
Kiest
|
|
Highway 6
West
|
|
Colony
Creek
|
|
|
McKinney
|
|
Little
York
|
|
Cuero
|
|
Tulsa
Area-
|
McKinney-Stonebridge
|
|
Medical
Center
|
|
Edna
|
|
Tulsa
-
|
Midway
|
|
Memorial
Drive
|
|
Goliad
|
|
Garnett
|
Plano
|
|
Northside
|
|
Gonzales
|
|
Harvard
|
Preston
Forest
|
|
Pasadena
|
|
Hallettsville
|
|
Memorial
|
Preston
Road
|
|
Pecan
Grove
|
|
Kingsville
|
|
Sheridan
|
Red Oak
|
|
Pin Oak
|
|
Mathis
|
|
S. Harvard
|
Sachse
|
|
River Oaks
|
|
Padre
Island
|
|
Utica
Tower
|
The Colony
|
|
Sugar Land
|
|
Palacios
|
|
Yale
|
Turtle
Creek
|
|
SW Medical
Center
|
|
Port
Lavaca
|
|
|
Westmoreland
|
|
Tanglewood
|
|
Portland
|
|
Other Tulsa Area
Locations -
|
|
|
The Plaza
|
|
Rockport
|
|
Owasso
|
|
|
Uptown
|
|
Sinton
|
|
|
Prosperity
Bancshares, Inc.®
|
Financial
Highlights (Unaudited)
|
(In
thousands)
|
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
|
Dec 31,
2016
|
|
|
Sep 30,
2016
|
|
|
Jun 30,
2016
|
|
Balance Sheet Data
(at period end)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
9,864,019
|
|
|
$
|
9,739,253
|
|
|
$
|
9,622,060
|
|
|
$
|
9,548,314
|
|
|
$
|
9,650,008
|
|
Investment
securities(A)
|
|
|
9,582,195
|
|
|
|
9,854,120
|
|
|
|
9,726,086
|
|
|
|
8,988,021
|
|
|
|
9,274,651
|
|
Federal funds
sold
|
|
|
757
|
|
|
|
945
|
|
|
|
1,178
|
|
|
|
630
|
|
|
|
484
|
|
Allowance for credit
losses
|
|
|
(83,783)
|
|
|
|
(84,095)
|
|
|
|
(85,326)
|
|
|
|
(85,585)
|
|
|
|
(83,826)
|
|
Cash and due from
banks
|
|
|
321,958
|
|
|
|
324,797
|
|
|
|
436,203
|
|
|
|
341,483
|
|
|
|
333,208
|
|
Goodwill
|
|
|
1,900,845
|
|
|
|
1,900,845
|
|
|
|
1,900,845
|
|
|
|
1,900,349
|
|
|
|
1,903,451
|
|
Core deposit
intangibles, net
|
|
|
42,150
|
|
|
|
43,869
|
|
|
|
45,784
|
|
|
|
48,010
|
|
|
|
44,861
|
|
Other real estate
owned
|
|
|
15,472
|
|
|
|
15,698
|
|
|
|
15,463
|
|
|
|
16,280
|
|
|
|
15,677
|
|
Fixed assets,
net
|
|
|
256,511
|
|
|
|
257,558
|
|
|
|
262,083
|
|
|
|
270,386
|
|
|
|
273,104
|
|
Other
assets
|
|
|
396,419
|
|
|
|
424,429
|
|
|
|
406,696
|
|
|
|
376,156
|
|
|
|
384,692
|
|
Total
assets
|
|
$
|
22,296,543
|
|
|
$
|
22,477,419
|
|
|
$
|
22,331,072
|
|
|
$
|
21,404,044
|
|
|
$
|
21,796,310
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
deposits
|
|
$
|
5,397,293
|
|
|
$
|
5,299,264
|
|
|
$
|
5,190,973
|
|
|
$
|
5,159,333
|
|
|
$
|
5,016,637
|
|
Interest-bearing
deposits
|
|
|
11,673,237
|
|
|
|
11,736,308
|
|
|
|
12,116,329
|
|
|
|
11,762,076
|
|
|
|
12,202,508
|
|
Total
deposits
|
|
|
17,070,530
|
|
|
|
17,035,572
|
|
|
|
17,307,302
|
|
|
|
16,921,409
|
|
|
|
17,219,145
|
|
Other
borrowings
|
|
|
1,035,506
|
|
|
|
1,270,644
|
|
|
|
990,781
|
|
|
|
425,916
|
|
|
|
606,049
|
|
Securities sold under
repurchase agreements
|
|
|
346,324
|
|
|
|
335,875
|
|
|
|
320,430
|
|
|
|
318,449
|
|
|
|
320,001
|
|
Other
liabilities
|
|
|
107,995
|
|
|
|
146,246
|
|
|
|
70,248
|
|
|
|
143,458
|
|
|
|
106,531
|
|
Total
liabilities
|
|
|
18,560,355
|
|
|
|
18,788,337
|
|
|
|
18,688,761
|
|
|
|
17,809,232
|
|
|
|
18,251,726
|
|
Shareholders'
equity(B)
|
|
|
3,736,188
|
|
|
|
3,689,082
|
|
|
|
3,642,311
|
|
|
|
3,594,812
|
|
|
|
3,544,584
|
|
Total liabilities and
equity
|
|
$
|
22,296,543
|
|
|
$
|
22,477,419
|
|
|
$
|
22,331,072
|
|
|
$
|
21,404,044
|
|
|
$
|
21,796,310
|
|
|
(A) Includes $2,871,
$2,200, $2,171, $2,310 and $2,496 in unrealized gains on available
for sale securities for the quarterly periods ended June 30, 2017,
March 31, 2017, December 31, 2016, September 30, 2016 and June 30,
2016, respectively.
|
(B) Includes $1,866,
$1,430, $1,411, $1,502 and $1,623 in after-tax unrealized gains on
available for sale securities for the quarterly periods ended June
30, 2017, March 31, 2017, December 31, 2016, September 30, 2016 and
June 30, 2016, respectively.
|
Prosperity
Bancshares, Inc.®
|
Financial
Highlights (Unaudited)
|
(In
thousands)
|
|
|
|
Three Months
Ended
|
|
|
Year-to-Date
|
|
|
|
Jun 30,
2017
|
|
|
Mar
31,
2017
|
|
|
Dec
31,
2016
|
|
|
Sep 30,
2016
|
|
|
Jun 30,
2016
|
|
|
Jun
30,
2017
|
|
|
Jun 30,
2016
|
|
Income Statement
Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
114,975
|
|
|
$
|
111,710
|
|
|
$
|
115,993
|
|
|
$
|
116,247
|
|
|
$
|
118,297
|
|
|
$
|
226,685
|
|
|
$
|
242,819
|
|
Securities(C)
|
|
|
52,912
|
|
|
|
53,157
|
|
|
|
48,573
|
|
|
|
48,132
|
|
|
|
51,097
|
|
|
|
106,069
|
|
|
|
103,670
|
|
Federal funds sold and
other earning assets
|
|
|
160
|
|
|
|
183
|
|
|
|
103
|
|
|
|
81
|
|
|
|
65
|
|
|
|
343
|
|
|
|
161
|
|
Total interest
income
|
|
|
168,047
|
|
|
|
165,050
|
|
|
|
164,669
|
|
|
|
164,460
|
|
|
|
169,459
|
|
|
|
333,097
|
|
|
|
346,650
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
11,441
|
|
|
|
9,908
|
|
|
|
9,478
|
|
|
|
9,396
|
|
|
|
10,045
|
|
|
|
21,349
|
|
|
|
20,251
|
|
Other
borrowings
|
|
|
4,040
|
|
|
|
2,476
|
|
|
|
1,121
|
|
|
|
752
|
|
|
|
710
|
|
|
|
6,516
|
|
|
|
1,192
|
|
Securities sold under
repurchase agreements
|
|
|
335
|
|
|
|
231
|
|
|
|
238
|
|
|
|
248
|
|
|
|
234
|
|
|
|
566
|
|
|
|
446
|
|
Junior subordinated
debentures
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3
|
|
|
|
—
|
|
|
|
37
|
|
Total interest
expense
|
|
|
15,816
|
|
|
|
12,615
|
|
|
|
10,837
|
|
|
|
10,396
|
|
|
|
10,992
|
|
|
|
28,431
|
|
|
|
21,926
|
|
Net interest
income
|
|
|
152,231
|
|
|
|
152,435
|
|
|
|
153,832
|
|
|
|
154,064
|
|
|
|
158,467
|
|
|
|
304,666
|
|
|
|
324,724
|
|
Provision for credit
losses
|
|
|
2,750
|
|
|
|
2,675
|
|
|
|
2,000
|
|
|
|
2,000
|
|
|
|
6,000
|
|
|
|
5,425
|
|
|
|
20,000
|
|
Net interest income
after provision for credit losses
|
|
|
149,481
|
|
|
|
149,760
|
|
|
|
151,832
|
|
|
|
152,064
|
|
|
|
152,467
|
|
|
|
299,241
|
|
|
|
304,724
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonsufficient funds
(NSF) fees
|
|
|
7,805
|
|
|
|
8,089
|
|
|
|
8,552
|
|
|
|
8,764
|
|
|
|
8,031
|
|
|
|
15,894
|
|
|
|
16,220
|
|
Credit card, debit
card and ATM card income
|
|
|
6,186
|
|
|
|
5,953
|
|
|
|
5,902
|
|
|
|
5,903
|
|
|
|
5,929
|
|
|
|
12,139
|
|
|
|
11,756
|
|
Service charges on
deposit accounts
|
|
|
5,405
|
|
|
|
5,421
|
|
|
|
4,934
|
|
|
|
4,698
|
|
|
|
4,610
|
|
|
|
10,826
|
|
|
|
9,200
|
|
Trust
income
|
|
|
2,271
|
|
|
|
2,155
|
|
|
|
2,480
|
|
|
|
1,851
|
|
|
|
1,762
|
|
|
|
4,426
|
|
|
|
3,789
|
|
Mortgage
income
|
|
|
1,107
|
|
|
|
1,266
|
|
|
|
1,690
|
|
|
|
2,143
|
|
|
|
1,772
|
|
|
|
2,373
|
|
|
|
3,243
|
|
Brokerage
income
|
|
|
427
|
|
|
|
488
|
|
|
|
782
|
|
|
|
1,213
|
|
|
|
1,286
|
|
|
|
915
|
|
|
|
2,576
|
|
Bank owned life
insurance income
|
|
|
1,364
|
|
|
|
1,353
|
|
|
|
1,390
|
|
|
|
1,417
|
|
|
|
1,473
|
|
|
|
2,717
|
|
|
|
2,856
|
|
Net (loss) gain on
sale of assets
|
|
|
(3,783)
|
|
|
|
1,759
|
|
|
|
475
|
|
|
|
37
|
|
|
|
332
|
|
|
|
(2,024)
|
|
|
|
1,352
|
|
Gain on sale of
securities
|
|
|
3,270
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,270
|
|
|
|
—
|
|
Other noninterest
income
|
|
|
3,728
|
|
|
|
4,340
|
|
|
|
3,270
|
|
|
|
3,658
|
|
|
|
3,278
|
|
|
|
8,068
|
|
|
|
8,274
|
|
Total noninterest
income
|
|
|
27,780
|
|
|
|
30,824
|
|
|
|
29,475
|
|
|
|
29,684
|
|
|
|
28,473
|
|
|
|
58,604
|
|
|
|
59,266
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and
benefits
|
|
|
47,343
|
|
|
|
48,444
|
|
|
|
51,231
|
|
|
|
48,328
|
|
|
|
48,224
|
|
|
|
95,787
|
|
|
|
98,338
|
|
Net occupancy and
equipment
|
|
|
5,460
|
|
|
|
5,503
|
|
|
|
5,696
|
|
|
|
5,997
|
|
|
|
5,741
|
|
|
|
10,963
|
|
|
|
11,365
|
|
Credit and debit card,
data processing and software amortization
|
|
|
4,216
|
|
|
|
4,085
|
|
|
|
4,249
|
|
|
|
4,207
|
|
|
|
4,164
|
|
|
|
8,301
|
|
|
|
8,594
|
|
Regulatory assessments
and FDIC insurance
|
|
|
3,548
|
|
|
|
3,549
|
|
|
|
2,424
|
|
|
|
3,434
|
|
|
|
3,447
|
|
|
|
7,097
|
|
|
|
6,877
|
|
Core deposit
intangibles amortization
|
|
|
1,719
|
|
|
|
1,915
|
|
|
|
2,226
|
|
|
|
2,418
|
|
|
|
2,334
|
|
|
|
3,634
|
|
|
|
4,556
|
|
Depreciation
|
|
|
3,051
|
|
|
|
3,103
|
|
|
|
3,170
|
|
|
|
3,289
|
|
|
|
3,286
|
|
|
|
6,154
|
|
|
|
6,635
|
|
Communications
|
|
|
2,664
|
|
|
|
2,702
|
|
|
|
2,771
|
|
|
|
2,870
|
|
|
|
2,981
|
|
|
|
5,366
|
|
|
|
5,920
|
|
Other real estate
expense
|
|
|
128
|
|
|
|
95
|
|
|
|
378
|
|
|
|
44
|
|
|
|
50
|
|
|
|
223
|
|
|
|
92
|
|
Net (gain) loss on
sale of other real estate
|
|
|
(71)
|
|
|
|
(10)
|
|
|
|
(44)
|
|
|
|
(3)
|
|
|
|
347
|
|
|
|
(81)
|
|
|
|
333
|
|
Other noninterest
expense
|
|
|
8,384
|
|
|
|
8,676
|
|
|
|
7,047
|
|
|
|
8,892
|
|
|
|
8,661
|
|
|
|
17,060
|
|
|
|
17,053
|
|
Total noninterest
expense
|
|
|
76,442
|
|
|
|
78,062
|
|
|
|
79,148
|
|
|
|
79,476
|
|
|
|
79,235
|
|
|
|
154,504
|
|
|
|
159,763
|
|
Income before income
taxes
|
|
|
100,819
|
|
|
|
102,522
|
|
|
|
102,159
|
|
|
|
102,272
|
|
|
|
101,705
|
|
|
|
203,341
|
|
|
|
204,227
|
|
Provision for income
taxes
|
|
|
32,265
|
|
|
|
33,957
|
|
|
|
33,366
|
|
|
|
33,621
|
|
|
|
33,634
|
|
|
|
66,222
|
|
|
|
67,205
|
|
Net income available
to common shareholders
|
|
$
|
68,554
|
|
|
$
|
68,565
|
|
|
$
|
68,793
|
|
|
$
|
68,651
|
|
|
$
|
68,071
|
|
|
$
|
137,119
|
|
|
$
|
137,022
|
|
|
|
(C) Interest income
on securities was reduced by net premium amortization of $9,403,
$9,883, $11,502, $11,312 and $10,407 for the three-month periods
ended June 30, 2017, March 31, 2017, December 31, 2016, September
30, 2016 and June 30, 2016, respectively, and $19,286 and $20,660
for the six-month periods ended June 30, 2017 and June 30,
2016.
|
Prosperity
Bancshares, Inc. ®
|
Financial
Highlights (Unaudited)
|
(Dollars and share
amounts in thousands, except per share data and market
prices)
|
|
|
|
Three Months
Ended
|
|
|
Year-to-Date
|
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
|
Dec 31,
2016
|
|
|
Sep 30,
2016
|
|
|
Jun 30,
2016
|
|
|
Jun
30,
2017
|
|
|
Jun 30,
2016
|
|
Profitability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(D) (E)
|
|
$
|
68,554
|
|
|
$
|
68,565
|
|
|
$
|
68,793
|
|
|
$
|
68,651
|
|
|
$
|
68,071
|
|
|
$
|
137,119
|
|
|
$
|
137,022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per
share
|
|
$
|
0.99
|
|
|
$
|
0.99
|
|
|
$
|
0.99
|
|
|
$
|
0.99
|
|
|
$
|
0.98
|
|
|
$
|
1.97
|
|
|
$
|
1.96
|
|
Diluted earnings per
share
|
|
$
|
0.99
|
|
|
$
|
0.99
|
|
|
$
|
0.99
|
|
|
$
|
0.99
|
|
|
$
|
0.98
|
|
|
$
|
1.97
|
|
|
$
|
1.96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
assets (F)
|
|
|
1.22
|
%
|
|
|
1.23
|
%
|
|
|
1.26
|
%
|
|
|
1.27
|
%
|
|
|
1.24
|
%
|
|
|
1.22
|
%
|
|
|
1.24
|
%
|
Return on average
common equity (F)
|
|
|
7.36
|
%
|
|
|
7.45
|
%
|
|
|
7.58
|
%
|
|
|
7.66
|
%
|
|
|
7.70
|
%
|
|
|
7.41
|
%
|
|
|
7.77
|
%
|
Return on average
tangible common equity
(F) (G)
|
|
|
15.39
|
%
|
|
|
15.82
|
%
|
|
|
16.33
|
%
|
|
|
16.79
|
%
|
|
|
17.15
|
%
|
|
|
15.60
|
%
|
|
|
17.37
|
%
|
Tax equivalent net
interest margin
(D) (H)
|
|
|
3.14
|
%
|
|
|
3.20
|
%
|
|
|
3.26
|
%
|
|
|
3.29
|
%
|
|
|
3.37
|
%
|
|
|
3.17
|
%
|
|
|
3.43
|
%
|
Efficiency ratio
(G) (I)
|
|
|
42.34
|
%
|
|
|
43.01
|
%
|
|
|
43.29
|
%
|
|
|
43.26
|
%
|
|
|
42.46
|
%
|
|
|
42.68
|
%
|
|
|
41.75
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidity and
Capital Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity to
assets
|
|
|
16.76
|
%
|
|
|
16.41
|
%
|
|
|
16.31
|
%
|
|
|
16.80
|
%
|
|
|
16.26
|
%
|
|
|
16.76
|
%
|
|
|
16.26
|
%
|
Common equity tier 1
capital
|
|
|
14.80
|
%
|
|
|
14.45
|
%
|
|
|
14.48
|
%
|
|
|
14.41
|
%
|
|
|
13.66
|
%
|
|
|
14.80
|
%
|
|
|
13.66
|
%
|
Tier 1 risk-based
capital
|
|
|
14.80
|
%
|
|
|
14.45
|
%
|
|
|
14.48
|
%
|
|
|
14.41
|
%
|
|
|
13.66
|
%
|
|
|
14.80
|
%
|
|
|
13.66
|
%
|
Total risk-based
capital
|
|
|
15.49
|
%
|
|
|
15.14
|
%
|
|
|
15.20
|
%
|
|
|
15.14
|
%
|
|
|
14.37
|
%
|
|
|
15.49
|
%
|
|
|
14.37
|
%
|
Tier 1 leverage
capital
|
|
|
8.82
|
%
|
|
|
8.62
|
%
|
|
|
8.68
|
%
|
|
|
8.50
|
%
|
|
|
8.11
|
%
|
|
|
8.82
|
%
|
|
|
8.11
|
%
|
Period end tangible
equity to period end tangible assets (G)
|
|
|
8.81
|
%
|
|
|
8.50
|
%
|
|
|
8.32
|
%
|
|
|
8.46
|
%
|
|
|
8.04
|
%
|
|
|
8.81
|
%
|
|
|
8.04
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
shares used in computing earnings per common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
69,487
|
|
|
|
69,480
|
|
|
|
69,482
|
|
|
|
69,478
|
|
|
|
69,565
|
|
|
|
69,483
|
|
|
|
69,869
|
|
Diluted
|
|
|
69,487
|
|
|
|
69,482
|
|
|
|
69,486
|
|
|
|
69,484
|
|
|
|
69,574
|
|
|
|
69,484
|
|
|
|
69,877
|
|
Period end shares
outstanding
|
|
|
69,488
|
|
|
|
69,480
|
|
|
|
69,491
|
|
|
|
69,478
|
|
|
|
69,480
|
|
|
|
69,488
|
|
|
|
69,480
|
|
Cash dividends paid
per common share
|
|
$
|
0.3400
|
|
|
$
|
0.3400
|
|
|
$
|
0.3400
|
|
|
$
|
0.3000
|
|
|
$
|
0.3000
|
|
|
$
|
0.6800
|
|
|
$
|
0.6000
|
|
Book value per common
share
|
|
$
|
53.77
|
|
|
$
|
53.10
|
|
|
$
|
52.41
|
|
|
$
|
51.74
|
|
|
$
|
51.02
|
|
|
$
|
53.77
|
|
|
$
|
51.02
|
|
Tangible book value
per common share (G)
|
|
$
|
25.81
|
|
|
$
|
25.11
|
|
|
$
|
24.40
|
|
|
$
|
23.70
|
|
|
$
|
22.97
|
|
|
$
|
25.81
|
|
|
$
|
22.97
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock Market
Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High
|
|
$
|
71.97
|
|
|
$
|
77.87
|
|
|
$
|
73.68
|
|
|
$
|
56.27
|
|
|
$
|
54.57
|
|
|
$
|
77.87
|
|
|
$
|
54.57
|
|
Low
|
|
$
|
61.29
|
|
|
$
|
65.34
|
|
|
$
|
52.81
|
|
|
$
|
45.94
|
|
|
$
|
43.28
|
|
|
$
|
61.29
|
|
|
$
|
33.57
|
|
Period end closing
price
|
|
$
|
64.24
|
|
|
$
|
69.71
|
|
|
$
|
71.78
|
|
|
$
|
54.89
|
|
|
$
|
50.99
|
|
|
$
|
64.24
|
|
|
$
|
50.99
|
|
Employees –
FTE
|
|
|
3,037
|
|
|
|
3,033
|
|
|
|
3,035
|
|
|
|
3,071
|
|
|
|
3,106
|
|
|
|
3,037
|
|
|
|
3,106
|
|
Number of banking
centers
|
|
|
243
|
|
|
|
244
|
|
|
|
245
|
|
|
|
245
|
|
|
|
245
|
|
|
|
243
|
|
|
|
245
|
|
|
(D)
Includes purchase accounting
adjustments for the periods presented as follows:
|
|
Three Months
Ended
|
|
Year-to-Date
|
|
Jun 30,
2017
|
|
Mar 31,
2017
|
|
Dec 31,
2016
|
|
Sep 30,
2016
|
|
Jun 30,
2016
|
|
Jun 30,
2017
|
|
Jun 30,
2016
|
Loan discount
accretion
|
$4,471
|
|
$4,753
|
|
$7,552
|
|
$7,620
|
|
$9,304
|
|
$9,224
|
|
$23,798
|
Securities
amortization
|
$745
|
|
$852
|
|
$950
|
|
$1,051
|
|
$948
|
|
$1,597
|
|
$2,670
|
Time deposits
amortization
|
$39
|
|
$99
|
|
$232
|
|
$575
|
|
$178
|
|
$138
|
|
$360
|
|
(E)
Using effective tax rate of 32.0%,
33.1%, 32.7%, 32.9% and 33.1% for the three-month periods ended
June 30, 2017, March 31, 2017, December 31, 2016, September 30,
2016 and June 30, 2016, respectively and 32.6% and 32.9% for the
six-month periods ended June 30, 2017 and June 30, 2016,
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.
|
(H)
Net interest margin for all periods
presented is based on average balances on an actual 365 day or 366
day basis.
|
(I)
Calculated by dividing total
noninterest expense, excluding credit loss provisions, by net
interest income plus noninterest income, excluding net gains and
losses on the sale of assets and securities. Additionally,
taxes are not part of this calculation.
|
Prosperity
Bancshares, Inc.®
|
Financial
Highlights (Unaudited)
|
(Dollars in
thousands)
|
|
YIELD
ANALYSIS
|
|
Three Months
Ended
|
|
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
|
Jun 30,
2016
|
|
|
|
|
Average
Balance
|
|
|
Interest
Earned/
Interest
Paid
|
|
|
Average
Yield/
Rate
|
|
(J)
|
Average
Balance
|
|
|
Interest
Earned/
Interest
Paid
|
|
|
Average
Yield/
Rate
|
|
(J)
|
Average
Balance
|
|
|
Interest
Earned/
Interest
Paid
|
|
|
Average
Yield/
Rate
|
|
(J)
|
Interest-Earning
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
9,797,793
|
|
|
$
|
114,975
|
|
|
|
4.71%
|
|
|
$
|
9,642,877
|
|
|
$
|
111,710
|
|
|
|
4.70%
|
|
|
$
|
9,660,065
|
|
|
$
|
118,297
|
|
|
|
4.93%
|
|
|
Investment
securities
|
|
|
9,817,781
|
|
|
|
52,912
|
|
|
|
2.16%
|
|
(K)
|
|
9,867,491
|
|
|
|
53,157
|
|
|
|
2.18%
|
|
(K)
|
|
9,436,896
|
|
|
|
51,097
|
|
|
|
2.18%
|
|
(K)
|
Federal funds sold
and other earning assets
|
|
|
84,497
|
|
|
|
160
|
|
|
|
0.76%
|
|
|
|
80,150
|
|
|
|
183
|
|
|
|
0.92%
|
|
|
|
68,268
|
|
|
|
65
|
|
|
|
0.38%
|
|
|
Total interest-earning
assets
|
|
|
19,700,071
|
|
|
|
168,047
|
|
|
|
3.42%
|
|
|
|
19,590,518
|
|
|
|
165,050
|
|
|
|
3.42%
|
|
|
|
19,165,229
|
|
|
|
169,459
|
|
|
|
3.56%
|
|
|
Allowance for credit
losses
|
|
|
(84,100)
|
|
|
|
|
|
|
|
|
|
|
|
(85,037)
|
|
|
|
|
|
|
|
|
|
|
|
(83,036)
|
|
|
|
|
|
|
|
|
|
|
Noninterest-earning
assets
|
|
|
2,838,242
|
|
|
|
|
|
|
|
|
|
|
|
2,875,986
|
|
|
|
|
|
|
|
|
|
|
|
2,826,205
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$
|
22,454,213
|
|
|
|
|
|
|
|
|
|
|
$
|
22,381,467
|
|
|
|
|
|
|
|
|
|
|
$
|
21,908,398
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-Bearing
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
demand deposits
|
|
$
|
3,749,395
|
|
|
$
|
2,748
|
|
|
|
0.29%
|
|
|
$
|
4,136,260
|
|
|
$
|
2,587
|
|
|
|
0.25%
|
|
|
$
|
4,108,305
|
|
|
$
|
2,569
|
|
|
|
0.25%
|
|
|
Savings and money
market deposits
|
|
|
5,520,346
|
|
|
|
4,827
|
|
|
|
0.35%
|
|
|
|
5,537,355
|
|
|
|
3,587
|
|
|
|
0.26%
|
|
|
|
5,734,739
|
|
|
|
3,832
|
|
|
|
0.27%
|
|
|
Certificates and
other time deposits
|
|
|
2,296,425
|
|
|
|
3,866
|
|
|
|
0.68%
|
|
|
|
2,366,857
|
|
|
|
3,734
|
|
|
|
0.64%
|
|
|
|
2,517,896
|
|
|
|
3,644
|
|
|
|
0.58%
|
|
|
Other
borrowings
|
|
|
1,460,238
|
|
|
|
4,040
|
|
|
|
1.11%
|
|
|
|
1,123,396
|
|
|
|
2,476
|
|
|
|
0.89%
|
|
|
|
489,616
|
|
|
|
710
|
|
|
|
0.58%
|
|
|
Securities sold under
repurchase agreements
|
|
|
324,804
|
|
|
|
335
|
|
|
|
0.41%
|
|
|
|
307,433
|
|
|
|
231
|
|
|
|
0.31%
|
|
|
|
322,274
|
|
|
|
234
|
|
|
|
0.29%
|
|
|
Junior subordinated
debentures
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
555
|
|
|
|
3
|
|
|
|
2.17%
|
|
|
Total interest-bearing
liabilities
|
|
|
13,351,208
|
|
|
|
15,816
|
|
|
|
0.48%
|
|
(L)
|
|
13,471,301
|
|
|
|
12,615
|
|
|
|
0.38%
|
|
(L)
|
|
13,173,385
|
|
|
|
10,992
|
|
|
|
0.34%
|
|
(L)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
demand deposits
|
|
|
5,290,142
|
|
|
|
|
|
|
|
|
|
|
|
5,140,010
|
|
|
|
|
|
|
|
|
|
|
|
5,099,736
|
|
|
|
|
|
|
|
|
|
|
Other
liabilities
|
|
|
87,074
|
|
|
|
|
|
|
|
|
|
|
|
91,157
|
|
|
|
|
|
|
|
|
|
|
|
98,023
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
|
18,728,424
|
|
|
|
|
|
|
|
|
|
|
|
18,702,468
|
|
|
|
|
|
|
|
|
|
|
|
18,371,144
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
3,725,789
|
|
|
|
|
|
|
|
|
|
|
|
3,678,999
|
|
|
|
|
|
|
|
|
|
|
|
3,537,254
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
shareholders' equity
|
|
$
|
22,454,213
|
|
|
|
|
|
|
|
|
|
|
$
|
22,381,467
|
|
|
|
|
|
|
|
|
|
|
$
|
21,908,398
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
and margin
|
|
|
|
|
|
$
|
152,231
|
|
|
|
3.10%
|
|
|
|
|
|
|
$
|
152,435
|
|
|
|
3.16%
|
|
|
|
|
|
|
$
|
158,467
|
|
|
|
3.33%
|
|
|
Non-GAAP to GAAP
reconciliation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax equivalent
adjustment
|
|
|
|
|
|
|
1,989
|
|
|
|
|
|
|
|
|
|
|
|
1,995
|
|
|
|
|
|
|
|
|
|
|
|
1,968
|
|
|
|
|
|
|
Net interest income
and margin (tax equivalent basis)
|
|
|
|
|
|
$
|
154,220
|
|
|
|
3.14%
|
|
|
|
|
|
|
$
|
154,430
|
|
|
|
3.20%
|
|
|
|
|
|
|
$
|
160,435
|
|
|
|
3.37%
|
|
|
|
(J) Annualized and
based on an actual 365 day or 366 day basis.
|
(K) Yield on
securities was impacted by net premium amortization of $9,403,
$9,883 and $10,407 for the three-month periods ended June 30, 2017,
March 31, 2017 and June 30, 2016, respectively.
|
(L) Total cost of
funds, including noninterest bearing deposits, was 0.34%,
0.27% and 0.24% for the three months ended June 30, 2017,
March 31, 2017 and June 30, 2016, respectively.
|
Prosperity
Bancshares, Inc.®
|
Financial
Highlights (Unaudited)
|
(Dollars in
thousands)
|
|
YIELD
ANALYSIS
|
|
Year-to-Date
|
|
|
|
|
Jun 30,
2017
|
|
|
Jun 30,
2016
|
|
|
|
|
Average Balance
|
|
|
Interest Earned/ Interest
Paid
|
|
|
Average
Yield/
Rate
|
|
(M)
|
Average Balance
|
|
|
Interest Earned/ Interest
Paid
|
|
|
Average Yield/ Rate
|
|
(M)
|
Interest-Earning
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
9,720,763
|
|
|
$
|
226,685
|
|
|
|
4.70%
|
|
|
$
|
9,680,309
|
|
|
$
|
242,819
|
|
|
|
5.04%
|
|
|
Investment
securities
|
|
|
9,842,498
|
|
|
|
106,069
|
|
|
|
2.17%
|
|
(N)
|
|
9,533,696
|
|
|
|
103,670
|
|
|
|
2.19%
|
|
(N)
|
Federal funds sold
and other earning assets
|
|
|
82,336
|
|
|
|
343
|
|
|
|
0.84%
|
|
|
|
74,334
|
|
|
|
161
|
|
|
|
0.44%
|
|
|
Total interest-earning
assets
|
|
|
19,645,597
|
|
|
|
333,097
|
|
|
|
3.42%
|
|
|
|
19,288,339
|
|
|
|
346,650
|
|
|
|
3.61%
|
|
|
Allowance for credit
losses
|
|
|
(84,566)
|
|
|
|
|
|
|
|
|
|
|
|
(83,459)
|
|
|
|
|
|
|
|
|
|
|
Noninterest-earning
assets
|
|
|
2,857,010
|
|
|
|
|
|
|
|
|
|
|
|
2,882,072
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$
|
22,418,041
|
|
|
|
|
|
|
|
|
|
|
$
|
22,086,952
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-Bearing
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
demand deposits
|
|
$
|
3,941,759
|
|
|
$
|
5,335
|
|
|
|
0.27%
|
|
|
$
|
4,275,478
|
|
|
$
|
5,353
|
|
|
|
0.25%
|
|
|
Savings and money
market deposits
|
|
|
5,528,803
|
|
|
|
8,414
|
|
|
|
0.31%
|
|
|
|
5,777,450
|
|
|
|
7,717
|
|
|
|
0.27%
|
|
|
Certificates and
other time deposits
|
|
|
2,331,446
|
|
|
|
7,600
|
|
|
|
0.66%
|
|
|
|
2,547,786
|
|
|
|
7,181
|
|
|
|
0.57%
|
|
|
Other
borrowings
|
|
|
1,292,748
|
|
|
|
6,516
|
|
|
|
1.02%
|
|
|
|
425,697
|
|
|
|
1,192
|
|
|
|
0.56%
|
|
|
Securities sold under
repurchase agreements
|
|
|
316,167
|
|
|
|
566
|
|
|
|
0.36%
|
|
|
|
314,233
|
|
|
|
446
|
|
|
|
0.29%
|
|
|
Junior subordinated
debentures
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
3,886
|
|
|
|
37
|
|
|
|
1.91%
|
|
|
Total interest-bearing
liabilities
|
|
|
13,410,923
|
|
|
|
28,431
|
|
|
|
0.43%
|
|
(O)
|
|
13,344,530
|
|
|
|
21,926
|
|
|
|
0.33%
|
|
(O)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
demand deposits
|
|
|
5,215,491
|
|
|
|
|
|
|
|
|
|
|
|
5,092,596
|
|
|
|
|
|
|
|
|
|
|
Other
liabilities
|
|
|
89,100
|
|
|
|
|
|
|
|
|
|
|
|
123,700
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
|
18,715,514
|
|
|
|
|
|
|
|
|
|
|
|
18,560,826
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
3,702,527
|
|
|
|
|
|
|
|
|
|
|
|
3,526,126
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
shareholders' equity
|
|
$
|
22,418,041
|
|
|
|
|
|
|
|
|
|
|
$
|
22,086,952
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
and margin
|
|
|
|
|
|
$
|
304,666
|
|
|
|
3.13%
|
|
|
|
|
|
|
$
|
324,724
|
|
|
|
3.39%
|
|
|
Non-GAAP to GAAP
reconciliation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax equivalent
adjustment
|
|
|
|
|
|
|
3,984
|
|
|
|
|
|
|
|
|
|
|
|
3,804
|
|
|
|
|
|
|
Net interest income
and margin (tax equivalent basis)
|
|
|
|
|
|
$
|
308,650
|
|
|
|
3.17%
|
|
|
|
|
|
|
$
|
328,528
|
|
|
|
3.43%
|
|
|
|
(M) Annualized and
based on an actual 365 or 366 day basis.
|
(N) Yield on
securities was impacted by net premium amortization of $19,286 and
$20,660 for the six-month periods ended June 30, 2017 and 2016,
respectively.
|
(O) Total cost of
funds, including noninterest bearing deposits, was 0.31% and 0.24%
for the six-month periods ended June 30, 2017 and 2016,
respectively.
|
Prosperity
Bancshares, Inc.®
|
Financial
Highlights (Unaudited)
|
(Dollars in
thousands)
|
|
|
Three Months
Ended
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
|
Dec 31,
2016
|
|
|
Sep 30,
2016
|
|
|
Jun 30,
2016
|
|
YIELD TREND
(P)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-Earning
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
4.71
|
%
|
|
|
4.70
|
%
|
|
|
4.83
|
%
|
|
|
4.82
|
%
|
|
|
4.93
|
%
|
Investment securities
(Q)
|
|
2.16
|
%
|
|
|
2.18
|
%
|
|
|
2.07
|
%
|
|
|
2.08
|
%
|
|
|
2.18
|
%
|
Federal funds sold
and other earning assets
|
|
0.76
|
%
|
|
|
0.92
|
%
|
|
|
0.39
|
%
|
|
|
0.45
|
%
|
|
|
0.38
|
%
|
Total interest-earning
assets
|
|
3.42
|
%
|
|
|
3.42
|
%
|
|
|
3.45
|
%
|
|
|
3.47
|
%
|
|
|
3.56
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-Bearing
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
demand deposits
|
|
0.29
|
%
|
|
|
0.25
|
%
|
|
|
0.23
|
%
|
|
|
0.24
|
%
|
|
|
0.25
|
%
|
Savings and money
market deposits
|
|
0.35
|
%
|
|
|
0.26
|
%
|
|
|
0.26
|
%
|
|
|
0.27
|
%
|
|
|
0.27
|
%
|
Certificates and
other time deposits
|
|
0.68
|
%
|
|
|
0.64
|
%
|
|
|
0.61
|
%
|
|
|
0.54
|
%
|
|
|
0.58
|
%
|
Other
borrowings
|
|
1.11
|
%
|
|
|
0.89
|
%
|
|
|
0.63
|
%
|
|
|
0.56
|
%
|
|
|
0.58
|
%
|
Securities sold under
repurchase agreements
|
|
0.41
|
%
|
|
|
0.31
|
%
|
|
|
0.30
|
%
|
|
|
0.30
|
%
|
|
|
0.29
|
%
|
Junior subordinated
debentures
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
2.17
|
%
|
Total interest-bearing
liabilities
|
|
0.48
|
%
|
|
|
0.38
|
%
|
|
|
0.34
|
%
|
|
|
0.32
|
%
|
|
|
0.34
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest
Margin
|
|
3.10
|
%
|
|
|
3.16
|
%
|
|
|
3.22
|
%
|
|
|
3.25
|
%
|
|
|
3.33
|
%
|
Net Interest Margin
(tax equivalent)
|
|
3.14
|
%
|
|
|
3.20
|
%
|
|
|
3.26
|
%
|
|
|
3.29
|
%
|
|
|
3.37
|
%
|
|
(P)
Annualized and based on average balances on an actual 365 day or
366 day basis.
|
(Q) Yield on
securities was impacted by net premium amortization of
$9,403, $9,883, $11,502, $11,312 and $10,407
for the three-month periods ended June 30, 2017, March 31, 2017,
December 31, 2016, September 30, 2016 and June 30, 2016,
respectively.
|
Prosperity
Bancshares, Inc.®
|
Financial
Highlights (Unaudited)
|
(Dollars in
thousands)
|
|
|
|
Three Months
Ended
|
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
|
Dec 31,
2016
|
|
|
Sep 30,
2016
|
|
|
Jun 30,
2016
|
|
Balance Sheet
Averages
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
9,797,793
|
|
|
$
|
9,642,877
|
|
|
$
|
9,557,712
|
|
|
$
|
9,601,628
|
|
|
$
|
9,660,065
|
|
Investment
securities
|
|
|
9,817,781
|
|
|
|
9,867,491
|
|
|
|
9,338,903
|
|
|
|
9,203,253
|
|
|
|
9,436,896
|
|
Federal funds sold
and other earning assets
|
|
|
84,497
|
|
|
|
80,150
|
|
|
|
106,214
|
|
|
|
72,171
|
|
|
|
68,268
|
|
Total interest-earning
assets
|
|
|
19,700,071
|
|
|
|
19,590,518
|
|
|
|
19,002,829
|
|
|
|
18,877,052
|
|
|
|
19,165,229
|
|
Allowance for credit
losses
|
|
|
(84,100)
|
|
|
|
(85,037)
|
|
|
|
(85,347)
|
|
|
|
(84,476)
|
|
|
|
(83,036)
|
|
Cash and due from
banks
|
|
|
228,518
|
|
|
|
262,794
|
|
|
|
248,735
|
|
|
|
226,621
|
|
|
|
227,570
|
|
Goodwill
|
|
|
1,900,845
|
|
|
|
1,900,845
|
|
|
|
1,900,337
|
|
|
|
1,903,418
|
|
|
|
1,903,451
|
|
Core deposit
intangibles, net
|
|
|
42,957
|
|
|
|
44,762
|
|
|
|
46,895
|
|
|
|
43,790
|
|
|
|
46,059
|
|
Other real
estate
|
|
|
15,871
|
|
|
|
15,669
|
|
|
|
15,826
|
|
|
|
16,041
|
|
|
|
15,549
|
|
Fixed assets,
net
|
|
|
257,229
|
|
|
|
260,716
|
|
|
|
267,952
|
|
|
|
272,058
|
|
|
|
276,727
|
|
Other
assets
|
|
|
392,822
|
|
|
|
391,200
|
|
|
|
359,033
|
|
|
|
342,845
|
|
|
|
356,849
|
|
Total
assets
|
|
$
|
22,454,213
|
|
|
$
|
22,381,467
|
|
|
$
|
21,756,260
|
|
|
$
|
21,597,349
|
|
|
$
|
21,908,398
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
deposits
|
|
$
|
5,290,142
|
|
|
$
|
5,140,010
|
|
|
$
|
5,214,656
|
|
|
$
|
5,070,094
|
|
|
$
|
5,099,736
|
|
Interest-bearing
demand deposits
|
|
|
3,749,395
|
|
|
|
4,136,260
|
|
|
|
3,861,952
|
|
|
|
3,858,821
|
|
|
|
4,108,305
|
|
Savings and money
market deposits
|
|
|
5,520,346
|
|
|
|
5,537,355
|
|
|
|
5,471,109
|
|
|
|
5,610,342
|
|
|
|
5,734,739
|
|
Certificates and
other time deposits
|
|
|
2,296,425
|
|
|
|
2,366,857
|
|
|
|
2,434,565
|
|
|
|
2,492,889
|
|
|
|
2,517,896
|
|
Total
deposits
|
|
|
16,856,308
|
|
|
|
17,180,482
|
|
|
|
16,982,282
|
|
|
|
17,032,146
|
|
|
|
17,460,676
|
|
Other
borrowings
|
|
|
1,460,238
|
|
|
|
1,123,396
|
|
|
|
712,126
|
|
|
|
532,301
|
|
|
|
489,616
|
|
Securities sold under
repurchase agreements
|
|
|
324,804
|
|
|
|
307,433
|
|
|
|
318,367
|
|
|
|
331,254
|
|
|
|
322,274
|
|
Junior subordinated
debentures
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
555
|
|
Other
liabilities
|
|
|
87,074
|
|
|
|
91,157
|
|
|
|
111,083
|
|
|
|
118,881
|
|
|
|
98,023
|
|
Shareholders'
equity
|
|
|
3,725,789
|
|
|
|
3,678,999
|
|
|
|
3,632,402
|
|
|
|
3,582,767
|
|
|
|
3,537,254
|
|
Total liabilities and
equity
|
|
$
|
22,454,213
|
|
|
$
|
22,381,467
|
|
|
$
|
21,756,260
|
|
|
$
|
21,597,349
|
|
|
$
|
21,908,398
|
|
Prosperity
Bancshares, Inc.®
|
Financial
Highlights (Unaudited)
|
(Dollars in
thousands)
|
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
|
Dec 31,
2016
|
|
|
Sep 30,
2016
|
|
|
Jun 30,
2016
|
|
Period End
Balances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan
Portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial
|
|
$
|
1,201,748
|
|
|
12.2
|
%
|
|
$
|
1,287,216
|
|
|
13.2
|
%
|
|
$
|
1,254,900
|
|
|
13.0
|
%
|
|
$
|
1,233,108
|
|
|
12.9
|
%
|
|
$
|
1,299,310
|
|
|
13.5
|
%
|
Construction, land
development and other land loans
|
|
|
1,383,539
|
|
|
14.0
|
%
|
|
|
1,326,685
|
|
|
13.6
|
%
|
|
|
1,263,923
|
|
|
13.1
|
%
|
|
|
1,205,820
|
|
|
12.6
|
%
|
|
|
1,167,286
|
|
|
12.1
|
%
|
1-4 family
residential
|
|
|
2,432,348
|
|
|
24.7
|
%
|
|
|
2,424,533
|
|
|
24.9
|
%
|
|
|
2,439,348
|
|
|
25.3
|
%
|
|
|
2,427,616
|
|
|
25.5
|
%
|
|
|
2,424,868
|
|
|
25.1
|
%
|
Home
equity
|
|
|
283,729
|
|
|
2.9
|
%
|
|
|
281,298
|
|
|
2.9
|
%
|
|
|
278,483
|
|
|
2.9
|
%
|
|
|
279,836
|
|
|
2.9
|
%
|
|
|
283,212
|
|
|
2.9
|
%
|
Commercial real
estate (includes multi-family residential)
|
|
|
3,309,227
|
|
|
33.5
|
%
|
|
|
3,226,978
|
|
|
33.1
|
%
|
|
|
3,162,109
|
|
|
32.9
|
%
|
|
|
3,158,569
|
|
|
33.1
|
%
|
|
|
3,229,556
|
|
|
33.5
|
%
|
Agriculture (includes
farmland)
|
|
|
699,228
|
|
|
7.1
|
%
|
|
|
662,797
|
|
|
6.8
|
%
|
|
|
672,336
|
|
|
7.0
|
%
|
|
|
664,080
|
|
|
7.0
|
%
|
|
|
657,633
|
|
|
6.8
|
%
|
Consumer and
other
|
|
|
266,385
|
|
|
2.7
|
%
|
|
|
262,301
|
|
|
2.7
|
%
|
|
|
266,422
|
|
|
2.8
|
%
|
|
|
270,334
|
|
|
2.8
|
%
|
|
|
259,734
|
|
|
2.7
|
%
|
Energy
|
|
|
287,815
|
|
|
2.9
|
%
|
|
|
267,445
|
|
|
2.8
|
%
|
|
|
284,539
|
|
|
3.0
|
%
|
|
|
308,951
|
|
|
3.2
|
%
|
|
|
328,409
|
|
|
3.4
|
%
|
Total loans
|
|
$
|
9,864,019
|
|
|
|
|
|
$
|
9,739,253
|
|
|
|
|
|
$
|
9,622,060
|
|
|
|
|
|
$
|
9,548,314
|
|
|
|
|
|
$
|
9,650,008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposit
Types
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
DDA
|
|
$
|
5,397,293
|
|
|
31.6
|
%
|
|
$
|
5,299,264
|
|
|
31.1
|
%
|
|
$
|
5,190,973
|
|
|
30.0
|
%
|
|
$
|
5,159,333
|
|
|
30.5
|
%
|
|
$
|
5,016,637
|
|
|
29.1
|
%
|
Interest-bearing
DDA
|
|
|
3,702,910
|
|
|
21.7
|
%
|
|
|
3,845,061
|
|
|
22.6
|
%
|
|
|
4,215,671
|
|
|
24.3
|
%
|
|
|
3,749,018
|
|
|
22.1
|
%
|
|
|
3,976,839
|
|
|
23.1
|
%
|
Money
market
|
|
|
3,451,803
|
|
|
20.2
|
%
|
|
|
3,370,055
|
|
|
19.8
|
%
|
|
|
3,368,599
|
|
|
19.5
|
%
|
|
|
3,468,639
|
|
|
20.5
|
%
|
|
|
3,687,602
|
|
|
21.4
|
%
|
Savings
|
|
|
2,240,126
|
|
|
13.1
|
%
|
|
|
2,189,822
|
|
|
12.8
|
%
|
|
|
2,125,854
|
|
|
12.3
|
%
|
|
|
2,074,169
|
|
|
12.3
|
%
|
|
|
2,022,327
|
|
|
11.8
|
%
|
Certificates and
other time deposits
|
|
|
2,278,398
|
|
|
13.4
|
%
|
|
|
2,331,370
|
|
|
13.7
|
%
|
|
|
2,406,205
|
|
|
13.9
|
%
|
|
|
2,470,250
|
|
|
14.6
|
%
|
|
|
2,515,740
|
|
|
14.6
|
%
|
Total
deposits
|
|
$
|
17,070,530
|
|
|
|
|
|
$
|
17,035,572
|
|
|
|
|
|
$
|
17,307,302
|
|
|
|
|
|
$
|
16,921,409
|
|
|
|
|
|
$
|
17,219,145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan to Deposit
Ratio
|
|
|
57.8
|
%
|
|
|
|
|
|
57.2
|
%
|
|
|
|
|
|
55.6
|
%
|
|
|
|
|
|
56.4
|
%
|
|
|
|
|
|
56.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prosperity
Bancshares, Inc.®
|
Financial
Highlights (Unaudited)
|
(Dollars in
thousands)
|
|
Construction
Loans
|
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
|
Dec 31,
2016
|
|
|
Sep 30,
2016
|
|
|
Jun 30,
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Single family
residential construction
|
|
$
|
410,164
|
|
|
29.6
|
%
|
|
$
|
411,553
|
|
|
30.9
|
%
|
|
$
|
396,794
|
|
|
31.3
|
%
|
|
$
|
390,397
|
|
|
32.3
|
%
|
|
$
|
410,456
|
|
|
35.0
|
%
|
Land
development
|
|
|
79,641
|
|
|
5.8
|
%
|
|
|
83,475
|
|
|
6.3
|
%
|
|
|
76,275
|
|
|
6.0
|
%
|
|
|
77,789
|
|
|
6.4
|
%
|
|
|
85,488
|
|
|
7.3
|
%
|
Raw land
|
|
|
200,122
|
|
|
14.4
|
%
|
|
|
183,453
|
|
|
13.8
|
%
|
|
|
194,267
|
|
|
15.3
|
%
|
|
|
170,640
|
|
|
14.1
|
%
|
|
|
161,402
|
|
|
13.8
|
%
|
Residential
lots
|
|
|
130,919
|
|
|
9.4
|
%
|
|
|
129,389
|
|
|
9.7
|
%
|
|
|
130,096
|
|
|
10.3
|
%
|
|
|
131,589
|
|
|
10.9
|
%
|
|
|
131,807
|
|
|
11.3
|
%
|
Commercial
lots
|
|
|
83,104
|
|
|
6.0
|
%
|
|
|
84,705
|
|
|
6.4
|
%
|
|
|
75,625
|
|
|
6.0
|
%
|
|
|
84,862
|
|
|
7.0
|
%
|
|
|
83,725
|
|
|
7.1
|
%
|
Commercial
construction and other
|
|
|
482,347
|
|
|
34.8
|
%
|
|
|
437,083
|
|
|
32.9
|
%
|
|
|
394,040
|
|
|
31.1
|
%
|
|
|
353,942
|
|
|
29.3
|
%
|
|
|
298,713
|
|
|
25.5
|
%
|
Net unaccreted
discount
|
|
|
(2,758)
|
|
|
|
|
|
|
(2,973)
|
|
|
|
|
|
|
(3,174)
|
|
|
|
|
|
|
(3,399)
|
|
|
|
|
|
|
(4,305)
|
|
|
|
|
Total construction
loans
|
|
$
|
1,383,539
|
|
|
|
|
|
$
|
1,326,685
|
|
|
|
|
|
$
|
1,263,923
|
|
|
|
|
|
$
|
1,205,820
|
|
|
|
|
|
$
|
1,167,286
|
|
|
|
|
|
|
Non-Owner Occupied
Commercial Real Estate Loans by Metropolitan Statistical Area (MSA)
as of June 30, 2017
|
|
|
Houston
|
|
|
Dallas
|
|
|
Austin
|
|
|
OK
City
|
|
|
Tulsa
|
|
|
Other
(R)
|
|
|
Total
|
|
|
Collateral
Type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shopping
center/retail
|
$
|
218,045
|
|
|
$
|
49,107
|
|
|
$
|
40,512
|
|
|
$
|
20,049
|
|
|
$
|
29,316
|
|
|
$
|
150,451
|
|
|
$
|
507,480
|
|
|
Commercial and
industrial buildings
|
|
114,744
|
|
|
|
33,849
|
|
|
|
14,440
|
|
|
|
10,791
|
|
|
|
23,252
|
|
|
|
62,942
|
|
|
|
260,018
|
|
|
Office
buildings
|
|
77,335
|
|
|
|
126,209
|
|
|
|
15,201
|
|
|
|
38,446
|
|
|
|
12,423
|
|
|
|
76,061
|
|
|
|
345,675
|
|
|
Medical
buildings
|
|
55,217
|
|
|
|
9,071
|
|
|
|
47
|
|
|
|
10,465
|
|
|
|
8,101
|
|
|
|
48,845
|
|
|
|
131,746
|
|
|
Apartment
buildings
|
|
24,999
|
|
|
|
12,390
|
|
|
|
17,505
|
|
|
|
21,961
|
|
|
|
5,641
|
|
|
|
81,317
|
|
|
|
163,813
|
|
|
Hotel
|
|
46,644
|
|
|
|
35,641
|
|
|
|
13,031
|
|
|
|
26,283
|
|
|
|
—
|
|
|
|
90,684
|
|
|
|
212,283
|
|
|
Other
|
|
76,449
|
|
|
|
6,870
|
|
|
|
14,262
|
|
|
|
10,292
|
|
|
|
4,769
|
|
|
|
75,328
|
|
|
|
187,970
|
|
|
Total
|
$
|
613,433
|
|
|
$
|
273,137
|
|
|
$
|
114,998
|
|
|
$
|
138,287
|
|
|
$
|
83,502
|
|
|
$
|
585,628
|
|
|
$
|
1,808,985
|
|
(S)
|
|
|
Acquired
Loans
|
|
|
|
Acquired Loans
Accounted for Under ASC
310-20
|
|
|
Acquired Loans
Accounted for Under ASC
310-30
|
|
|
Total Loans
Accounted for Under ASC
310-20 and 310-30
|
|
|
|
Balance
at
Acquisition Date
|
|
|
Balance
at Mar 31, 2017
|
|
|
Balance
at Jun
30, 2017
|
|
|
Balance
at
Acquisition Date
|
|
|
Balance at Mar 31, 2017
|
|
|
Balance at
Jun 30,
2017
|
|
|
Balance
at Acquisition Date
|
|
|
Balance
at Mar 31, 2017
|
|
|
Balance
at Jun 30,
2017
|
|
Loan
marks:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired banks
(T)
|
|
$
|
229,080
|
|
|
$
|
32,129
|
|
|
$
|
29,359
|
|
|
$
|
142,128
|
|
|
$
|
22,395
|
|
|
$
|
18,580
|
|
|
$
|
371,208
|
|
|
$
|
54,524
|
|
|
$
|
47,939
|
|
Acquired portfolio
loan balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired banks
(T)
|
|
|
5,690,998
|
|
|
|
997,980
|
|
|
|
892,604
|
|
|
|
275,221
|
|
|
|
48,438
|
|
|
|
43,507
|
|
|
|
5,966,219
|
|
(U)
|
|
1,046,418
|
|
|
|
936,111
|
|
Acquired portfolio
loan balances less loan marks
|
|
$
|
5,461,918
|
|
|
$
|
965,851
|
|
|
$
|
863,245
|
|
|
$
|
133,093
|
|
|
$
|
26,043
|
|
|
$
|
24,927
|
|
|
$
|
5,595,011
|
|
|
$
|
991,894
|
|
|
$
|
888,172
|
|
|
(R) Includes other
MSA and non-MSA regions.
|
(S) Represents a
portion of total commercial real estate loans of $3.309 billion as
of June 30, 2017.
|
(T) Includes Bank
of Texas, Bank Arlington, American State Bank, Community National
Bank, First Federal Bank Texas, Coppermark Bank, First Victoria
National Bank, The F&M Bank & Trust Company and Tradition
Bank.
|
(U) Actual
principal balances acquired.
|
Prosperity
Bancshares, Inc.®
|
Financial
Highlights (Unaudited)
|
(Dollars in
thousands)
|
|
|
Three Months
Ended
|
|
|
Year-to-Date
|
|
|
Jun
30,
2017
|
|
|
Mar 31,
2017
|
|
|
Dec 31,
2016
|
|
|
Sep 30,
2016
|
|
|
Jun 30,
2016
|
|
|
Jun 30,
2017
|
|
|
Jun 30,
2016
|
|
Asset
Quality
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual
loans
|
$
|
30,517
|
|
|
$
|
24,360
|
|
|
$
|
31,642
|
|
|
$
|
43,451
|
|
|
$
|
29,547
|
|
|
$
|
30,517
|
|
|
$
|
29,547
|
|
Accruing loans 90 or
more days past due
|
|
1,613
|
|
|
|
880
|
|
|
|
956
|
|
|
|
399
|
|
|
|
6,822
|
|
|
|
1,613
|
|
|
|
6,822
|
|
Total nonperforming
loans
|
|
32,130
|
|
|
|
25,240
|
|
|
|
32,598
|
|
|
|
43,850
|
|
|
|
36,369
|
|
|
|
32,130
|
|
|
|
36,369
|
|
Repossessed
assets
|
|
16
|
|
|
|
261
|
|
|
|
241
|
|
|
|
36
|
|
|
|
84
|
|
|
|
16
|
|
|
|
84
|
|
Other real
estate
|
|
15,472
|
|
|
|
15,698
|
|
|
|
15,463
|
|
|
|
16,280
|
|
|
|
15,677
|
|
|
|
15,472
|
|
|
|
15,677
|
|
Total nonperforming
assets
|
$
|
47,618
|
|
|
$
|
41,199
|
|
|
$
|
48,302
|
|
|
$
|
60,166
|
|
|
$
|
52,130
|
|
|
$
|
47,618
|
|
|
$
|
52,130
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial (includes energy)
|
$
|
25,628
|
|
|
$
|
18,743
|
|
|
$
|
24,537
|
|
|
$
|
26,848
|
|
|
$
|
16,822
|
|
|
$
|
25,628
|
|
|
$
|
16,822
|
|
Construction, land
development and other land loans
|
|
1,572
|
|
|
|
1,461
|
|
|
|
1,766
|
|
|
|
1,711
|
|
|
|
1,606
|
|
|
|
1,572
|
|
|
|
1,606
|
|
1-4 family residential
(includes home equity)
|
|
4,156
|
|
|
|
4,070
|
|
|
|
4,119
|
|
|
|
4,450
|
|
|
|
5,016
|
|
|
|
4,156
|
|
|
|
5,016
|
|
Commercial real estate
(includes multi-family residential)
|
|
15,454
|
|
|
|
16,235
|
|
|
|
17,167
|
|
|
|
26,680
|
|
|
|
26,651
|
|
|
|
15,454
|
|
|
|
26,651
|
|
Agriculture (includes
farmland)
|
|
676
|
|
|
|
534
|
|
|
|
542
|
|
|
|
248
|
|
|
|
1,682
|
|
|
|
676
|
|
|
|
1,682
|
|
Consumer and
other
|
|
132
|
|
|
|
156
|
|
|
|
171
|
|
|
|
229
|
|
|
|
353
|
|
|
|
132
|
|
|
|
353
|
|
Total
|
$
|
47,618
|
|
|
$
|
41,199
|
|
|
$
|
48,302
|
|
|
$
|
60,166
|
|
|
$
|
52,130
|
|
|
$
|
47,618
|
|
|
$
|
52,130
|
|
Number of
loans/properties
|
|
121
|
|
|
|
139
|
|
|
|
158
|
|
|
|
158
|
|
|
|
166
|
|
|
|
121
|
|
|
|
166
|
|
Allowance for credit
losses at end of period
|
$
|
83,783
|
|
|
$
|
84,095
|
|
|
$
|
85,326
|
|
|
$
|
85,585
|
|
|
$
|
83,826
|
|
|
$
|
83,783
|
|
|
$
|
83,826
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
charge-offs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial (includes energy)
|
$
|
2,531
|
|
|
$
|
3,495
|
|
|
$
|
3,161
|
|
|
$
|
(107)
|
|
|
$
|
4,109
|
|
|
$
|
6,026
|
|
|
$
|
8,505
|
|
Construction, land
development and other land loans
|
|
(60)
|
|
|
|
(65)
|
|
|
|
(1,922)
|
|
|
|
(368)
|
|
|
|
(25)
|
|
|
|
(125)
|
|
|
|
(211)
|
|
1-4 family residential
(includes home equity)
|
|
95
|
|
|
|
(95)
|
|
|
|
(82)
|
|
|
|
48
|
|
|
|
(78)
|
|
|
|
—
|
|
|
|
(48)
|
|
Commercial real estate
(includes multi-family residential)
|
|
—
|
|
|
|
133
|
|
|
|
41
|
|
|
|
(1)
|
|
|
|
197
|
|
|
|
133
|
|
|
|
256
|
|
Agriculture (includes
farmland)
|
|
(29)
|
|
|
|
(65)
|
|
|
|
305
|
|
|
|
(45)
|
|
|
|
(655)
|
|
|
|
(94)
|
|
|
|
6,307
|
|
Consumer and
other
|
|
525
|
|
|
|
503
|
|
|
|
756
|
|
|
|
714
|
|
|
|
2,340
|
|
|
|
1,028
|
|
|
|
2,749
|
|
Total
|
$
|
3,062
|
|
|
$
|
3,906
|
|
|
$
|
2,259
|
|
|
$
|
241
|
|
|
$
|
5,888
|
|
|
$
|
6,968
|
|
|
$
|
17,558
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Quality
Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming assets
to average interest-earning assets
|
|
0.24
|
%
|
|
|
0.21
|
%
|
|
|
0.25
|
%
|
|
|
0.32
|
%
|
|
|
0.27
|
%
|
|
|
0.24
|
%
|
|
|
0.27
|
%
|
Nonperforming assets
to loans and other real estate
|
|
0.48
|
%
|
|
|
0.42
|
%
|
|
|
0.50
|
%
|
|
|
0.63
|
%
|
|
|
0.54
|
%
|
|
|
0.48
|
%
|
|
|
0.54
|
%
|
Net charge-offs to
average loans (annualized)
|
|
0.13
|
%
|
|
|
0.16
|
%
|
|
|
0.09
|
%
|
|
|
0.01
|
%
|
|
|
0.24
|
%
|
|
|
0.14
|
%
|
|
|
0.36
|
%
|
Allowance for credit
losses to total loans
|
|
0.85
|
%
|
|
|
0.86
|
%
|
|
|
0.89
|
%
|
|
|
0.90
|
%
|
|
|
0.87
|
%
|
|
|
0.85
|
%
|
|
|
0.87
|
%
|
Allowance for credit
losses to total loans (excluding acquired loans accounted for under
ASC Topics 310-20 and 310-30) (G)
|
|
0.93
|
%
|
|
|
0.96
|
%
|
|
|
1.00
|
%
|
|
|
1.03
|
%
|
|
|
1.01
|
%
|
|
|
0.93
|
%
|
|
|
1.01
|
%
|
Prosperity
Bancshares, Inc.®
|
Notes to Selected
Financial Data (Unaudited)
|
(Dollars and share
amounts in thousands, except per share data)
|
|
Consolidated
Financial Highlights
|
|
NOTES TO SELECTED
FINANCIAL DATA
|
Prosperity's
management uses certain non−GAAP (generally accepted accounting
principles) financial measures to evaluate its performance.
Specifically, Prosperity reviews tangible book value per share,
return on average tangible common equity, the tangible equity to
tangible assets ratio and the efficiency ratio, excluding net gains
and losses on the sale of assets and securities, for internal
planning and forecasting purposes. In addition, due to the
application of purchase accounting, Prosperity uses certain
non-GAAP measures and ratios that exclude the impact of these items
to evaluate its allowance for credit losses to total loans
(excluding acquired loans accounted for under ASC Topics 310-20 and
310-30). Prosperity has included information below relating to
these non-GAAP financial measures for the applicable periods
presented.
|
|
|
|
Three Months
Ended
|
|
|
Year-to-Date
|
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
|
Dec 31,
2016
|
|
|
Sep 30,
2016
|
|
|
Jun 30,
2016
|
|
|
Jun 30, 2017
|
|
|
Jun 30, 2016
|
|
Reconciliation of
return on average common equity to return on average tangible
common equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
68,554
|
|
|
$
|
68,565
|
|
|
$
|
68,793
|
|
|
$
|
68,651
|
|
|
$
|
68,071
|
|
|
$
|
137,119
|
|
|
$
|
137,022
|
|
Average shareholders'
equity
|
|
$
|
3,725,789
|
|
|
$
|
3,678,999
|
|
|
$
|
3,632,402
|
|
|
$
|
3,582,767
|
|
|
$
|
3,537,254
|
|
|
$
|
3,702,527
|
|
|
$
|
3,526,126
|
|
Less: Average
goodwill and other intangible assets
|
|
|
(1,943,802)
|
|
|
|
(1,945,607)
|
|
|
|
(1,947,232)
|
|
|
|
(1,947,208)
|
|
|
|
(1,949,510)
|
|
|
|
(1,944,700)
|
|
|
|
(1,948,746)
|
|
Average tangible
shareholders' equity
|
|
$
|
1,781,987
|
|
|
$
|
1,733,392
|
|
|
$
|
1,685,170
|
|
|
$
|
1,635,559
|
|
|
$
|
1,587,744
|
|
|
$
|
1,757,827
|
|
|
$
|
1,577,380
|
|
Return on average
tangible common equity (F)
|
|
|
15.39
|
%
|
|
|
15.82
|
%
|
|
|
16.33
|
%
|
|
|
16.79
|
%
|
|
|
17.15
|
%
|
|
|
15.60
|
%
|
|
|
17.37
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
book value per share to tangible book value per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
$
|
3,736,188
|
|
|
$
|
3,689,082
|
|
|
$
|
3,642,311
|
|
|
$
|
3,594,812
|
|
|
$
|
3,544,584
|
|
|
$
|
3,736,188
|
|
|
$
|
3,544,584
|
|
Less: Goodwill and
other intangible assets
|
|
|
(1,942,995)
|
|
|
|
(1,944,714)
|
|
|
|
(1,946,629)
|
|
|
|
(1,948,359)
|
|
|
|
(1,948,312)
|
|
|
|
(1,942,995)
|
|
|
|
(1,948,312)
|
|
Tangible shareholders'
equity
|
|
$
|
1,793,193
|
|
|
$
|
1,744,368
|
|
|
$
|
1,695,682
|
|
|
$
|
1,646,453
|
|
|
$
|
1,596,272
|
|
|
$
|
1,793,193
|
|
|
$
|
1,596,272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period end shares
outstanding
|
|
|
69,488
|
|
|
|
69,480
|
|
|
|
69,491
|
|
|
|
69,478
|
|
|
|
69,480
|
|
|
|
69,488
|
|
|
|
69,480
|
|
Tangible book value
per share:
|
|
$
|
25.81
|
|
|
$
|
25.11
|
|
|
$
|
24.40
|
|
|
$
|
23.70
|
|
|
$
|
22.97
|
|
|
$
|
25.81
|
|
|
$
|
22.97
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
equity to assets ratio to period end tangible equity to period end
tangible assets ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible
shareholders' equity
|
|
$
|
1,793,193
|
|
|
$
|
1,744,368
|
|
|
$
|
1,695,682
|
|
|
$
|
1,646,453
|
|
|
$
|
1,596,272
|
|
|
$
|
1,793,193
|
|
|
$
|
1,596,272
|
|
Total
assets
|
|
$
|
22,296,543
|
|
|
$
|
22,477,419
|
|
|
$
|
22,331,072
|
|
|
$
|
21,404,044
|
|
|
$
|
21,796,310
|
|
|
$
|
22,296,543
|
|
|
$
|
21,796,310
|
|
Less: Goodwill and
other intangible assets
|
|
|
(1,942,995)
|
|
|
|
(1,944,714)
|
|
|
|
(1,946,629)
|
|
|
|
(1,948,359)
|
|
|
|
(1,948,312)
|
|
|
|
(1,942,995)
|
|
|
|
(1,948,312)
|
|
Tangible
assets
|
|
$
|
20,353,548
|
|
|
$
|
20,532,705
|
|
|
$
|
20,384,443
|
|
|
$
|
19,455,685
|
|
|
$
|
19,847,998
|
|
|
$
|
20,353,548
|
|
|
$
|
19,847,998
|
|
Period end tangible
equity to period end tangible assets ratio:
|
|
|
8.81
|
%
|
|
|
8.50
|
%
|
|
|
8.32
|
%
|
|
|
8.46
|
%
|
|
|
8.04
|
%
|
|
|
8.81
|
%
|
|
|
8.04
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
allowance for credit losses to total loans to allowance for credit
losses to total loans, excluding acquired loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit
losses
|
|
$
|
83,783
|
|
|
$
|
84,095
|
|
|
$
|
85,326
|
|
|
$
|
85,585
|
|
|
$
|
83,826
|
|
|
$
|
83,783
|
|
|
$
|
83,826
|
|
Total
loans
|
|
$
|
9,864,019
|
|
|
$
|
9,739,253
|
|
|
$
|
9,622,060
|
|
|
$
|
9,548,314
|
|
|
$
|
9,650,008
|
|
|
$
|
9,864,019
|
|
|
$
|
9,650,008
|
|
Less: Fair value of
acquired loans (acquired portfolio loan balances less loan
marks)
|
|
$
|
888,172
|
|
|
$
|
991,894
|
|
|
$
|
1,107,293
|
|
|
$
|
1,230,466
|
|
|
$
|
1,373,110
|
|
|
$
|
888,172
|
|
|
$
|
1,373,110
|
|
Total loans less
acquired loans
|
|
$
|
8,975,847
|
|
|
$
|
8,747,359
|
|
|
$
|
8,514,767
|
|
|
$
|
8,317,848
|
|
|
$
|
8,276,898
|
|
|
$
|
8,975,847
|
|
|
$
|
8,276,898
|
|
Allowance for credit
losses to total loans, excluding acquired loans (non-GAAP
basis)
|
|
|
0.93
|
%
|
|
|
0.96
|
%
|
|
|
1.00
|
%
|
|
|
1.03
|
%
|
|
|
1.01
|
%
|
|
|
0.93
|
%
|
|
|
1.01
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
efficiency ratio to efficiency ratio, excluding net gains and
losses on the sale of assets and securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest
expense
|
|
$
|
76,442
|
|
|
$
|
78,062
|
|
|
$
|
79,148
|
|
|
$
|
79,476
|
|
|
$
|
79,235
|
|
|
$
|
154,504
|
|
|
$
|
159,763
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
$
|
152,231
|
|
|
$
|
152,435
|
|
|
$
|
153,832
|
|
|
$
|
154,064
|
|
|
$
|
158,467
|
|
|
$
|
304,666
|
|
|
$
|
324,724
|
|
Noninterest
income
|
|
|
27,780
|
|
|
|
30,824
|
|
|
|
29,475
|
|
|
|
29,684
|
|
|
|
28,473
|
|
|
|
58,604
|
|
|
|
59,266
|
|
Less: net (loss) gain
on sale of assets
|
|
|
(3,783)
|
|
|
|
1,759
|
|
|
|
475
|
|
|
|
37
|
|
|
|
332
|
|
|
|
(2,024)
|
|
|
|
1,352
|
|
Less: gain on sale of
securities
|
|
|
3,270
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,270
|
|
|
|
—
|
|
Noninterest income
excluding net gains and losses on the sale of assets and
securities
|
|
|
28,293
|
|
|
|
29,065
|
|
|
|
29,000
|
|
|
|
29,647
|
|
|
|
28,141
|
|
|
|
57,358
|
|
|
|
57,914
|
|
Total income excluding
net gains and losses on the sale of assets and
securities
|
|
$
|
180,524
|
|
|
$
|
181,500
|
|
|
$
|
182,832
|
|
|
$
|
183,711
|
|
|
$
|
186,608
|
|
|
$
|
362,024
|
|
|
$
|
382,638
|
|
Efficiency ratio,
excluding net gains and losses on the sale of assets and
securities
|
|
|
42.34
|
%
|
|
|
43.01
|
%
|
|
|
43.29
|
%
|
|
|
43.26
|
%
|
|
|
42.46
|
%
|
|
|
42.68
|
%
|
|
|
41.75
|
%
|
View original content with
multimedia:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-second-quarter-2017-earnings-300494263.html
SOURCE Prosperity Bancshares, Inc.