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.

PROSPERITY BANCSHARES, INC.(R)

"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.

Copyright 2017 PR Newswire

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