HOUSTON, April 25, 2018 /PRNewswire/ -- Prosperity
Bancshares, Inc.® (NYSE: PB), the parent company of
Prosperity Bank® (collectively, "Prosperity"), reported
net income for the quarter ended March 31,
2018 of $74.361 million or
$1.07 per diluted common share.
Additionally, nonperforming assets remain low at 0.17% of first
quarter average interest-earning assets.
"The Texas and Oklahoma economies continue to grow helped by
the diversity of business, low or no state income tax, a business
friendly climate and a strong tailwind from an improving energy
industry. The Dallas Federal Reserve Bank is projecting 3.4%
job growth for Texas in 2018, or
418,000 new jobs. Houston is
making a comeback with 4.7% annualized job growth through
February 2018, an expected 160,000
new jobs. Oklahoma's unemployment
rate in February 2018 was 4.1% and
remains unchanged since September 2017. Employment growth has
added jobs across most industries," said David Zalman, Prosperity's Chairman and Chief
Executive Officer.
"We were excited to see earnings per share for the first quarter
of 2018 increase 8.1% compared with the first quarter of 2017,
first quarter net income increase 10.7% to $74.361 million compared with the fourth quarter
of 2017 of $67.138 million and a
return on tangible capital of 15.43%. Despite the increase,
earnings should have been better. Net charge-offs for the
quarter of $9.441 million were an
anomaly. Approximately two-thirds of this amount were
previously identified problem credits inherited from our last
acquisition in Oklahoma. The
charge-offs related to these credits represented a loss of
seven cents per share. While
disappointing, with respect to the largest charge-off, rather than
continue to carry the problem asset for an unpredictable future
period, we elected to accept a discounted offer and reduce our
nonperforming assets," continued Zalman.
"Loans at March 31, 2018 were $10.011 billion, an increase of $272.163 million or 2.8%, compared with
$9.739 billion at March 31,
2017, and essentially flat compared with the fourth quarter of
2017. We experienced a number of large pay downs in the
quarter that impacted our overall growth. However, the good
news is that loan production was strong and given the expected
funding of these new loans, we believe that we will achieve the
2018 organic loan growth guidance we gave earlier this year," added
Zalman.
"We remain excited about 2018. Although we have had large
loan pay downs due to our customers selling their projects,
converting completed projects to long term financing or using cash
reserves to pay down debt because of more economic certainty, we
believe that this increased certainty should result in businesses
and individuals taking calculated risks and needing loan funding to
do so," stated Zalman.
"I would like to thank all of our customers, associates,
directors and shareholders for helping make such a successful
Bank. Prosperity Bank was rated by Forbes as one of the Best
Banks In America again for 2018. Prosperity is the only
Texas-based bank in the Top 10,
and we have been in the Top 10 and the highest rated Texas-based bank for five consecutive years,"
concluded Zalman.
Results of Operations for the Three Months Ended
March 31, 2018
Net income was $74.361
million(2) for the three months ended
March 31, 2018 compared with $68.565
million(3) for the same period in 2017, an
increase of $5.796 million or 8.5%.
Net income per diluted common share was $1.07 for the three months ended March 31,
2018 compared with $0.99 for the same
period in 2017, an increase of 8.1%. Net income and earnings per
diluted common share for the three months ended March 31, 2018 reflect the reduction in corporate
tax rate from 35% to 21% as a result of the Tax Cuts and Jobs Act
of 2017. Additionally, net income and earnings per diluted common
share were impacted by higher than normal net charge-offs of
$9.441 million. Annualized returns on
average assets, average common equity and average tangible common
equity for the three months ended March 31, 2018 were 1.32%,
7.69% and 15.43%(1), respectively. Prosperity's
efficiency ratio (excluding credit loss provisions and taxes)
was 44.19%(1) for the three months ended
March 31, 2018.
Net interest income before provision for credit losses for the
three months ended March 31, 2018 was $153.223 million compared with $152.435 million during the same period in 2017,
an increase of $788 thousand or 0.5%.
This change was primarily due to an increase in income on loans,
partially offset by an increase in the average rate on interest
bearing deposits and a decrease in loan discount accretion. Linked
quarter net interest income before provision for credit losses
decreased $2.827 million or 1.8% to
$153.223 million compared with
$156.050 million during the three
months ended December 31, 2017. This decrease was primarily
due to an increase in the average rate on interest bearing deposits
and a decrease in loan discount accretion.
The net interest margin on a tax equivalent basis was 3.16% for
the three months ended March 31, 2018 compared with 3.20%
for the same period in 2017 and for the three months ended
December 31, 2017. The change during both periods was
primarily due to a decrease in loan discount accretion.
Noninterest income was $27.938
million for the three months ended March 31, 2018
compared with $30.824 million for the
same period in 2017, a decrease of $2.886
million or 9.4%. This change was primarily due to the net
gain on sale of assets during the first quarter of 2017. On a
linked quarter basis, noninterest income decreased $1.282 million or 4.4% primarily due to decreases
in NSF fees and credit/debit card income.
Noninterest expense was $80.054
million for the three months ended March 31, 2018
compared with $78.062 million for the
same period in 2017, an increase of $1.992
million or 2.6%. This change was primarily due to an
increase in salaries and benefits. On a linked quarter basis,
noninterest expense decreased $1.034
million or 1.3% compared with the three months ended
December 31, 2017. This change primarily resulted from a
write-down of other real estate of $3.380
million during the fourth quarter of 2017, partially offset
by an increase in salaries and benefits.
______________
|
|
|
(1)
|
Refer to the "Notes
to Selected Financial Data" at the end of this Earnings Release for
a reconciliation of this non-GAAP financial measure to the nearest
GAAP financial measure.
|
|
|
(2)
|
Includes purchase
accounting adjustments of $1.536 million, net of tax, primarily
comprised of loan discount accretion of $2.326 million for the
three months ended March 31, 2018.
|
|
|
(3)
|
Includes purchase
accounting adjustments of $2.675 million, net of tax, primarily
comprised of loan discount accretion of $4.753 million for the
three months ended March 31, 2017.
|
Balance Sheet Information
At March 31, 2018, Prosperity had $22.472 billion in total assets compared with
$22.477 billion at March 31,
2017.
Loans at March 31, 2018 were $10.011
billion, an increase of $272.163
million or 2.8%, compared with $9.739
billion at March 31, 2017. Linked quarter loans
decreased $9.357 million or 0.1% from
$10.021 billion at December 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
March 31, 2018, oil and gas loans totaled $375.405 million or 3.7% of total loans, of which
$168.883 million were to production
companies and $206.522 million were to service companies. This
compares with total oil and gas loans of $267.445 million or
2.8% of total loans at March 31, 2017, of which $108.267 million were to production companies
and $159.178 million were to service companies. At
December 31, 2017, oil and gas loans totaled $300.546 million or 3.0% of total loans, of which
$112.246 million were production
loans and $188.300 million were
service loans.
Deposits at March 31, 2018 were $17.333 billion, an increase of $297.307 million or 1.7%, compared with
$17.036 billion at March 31,
2017. Linked quarter deposits decreased $488.581 million or 2.7% from $17.821 billion at December 31, 2017. This
change was primarily due to seasonality.
Asset Quality
Nonperforming assets totaled $33.217
million or 0.17% of quarterly average interest-earning
assets at March 31, 2018, compared with $41.199 million or 0.21% of quarterly average
interest-earning assets at March 31, 2017, and $37.455 million or 0.19% of quarterly
average interest-earning assets at December 31, 2017.
The allowance for credit losses was $83.600 million or 0.84% of total loans at
March 31, 2018, $84.095 million
or 0.86% of total loans at March 31, 2017 and $84.041 million or 0.84% of total loans at
December 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
0.90%(1) of remaining loans as of March 31, 2018,
compared with 0.96%(1) at March 31, 2017 and
0.91%(1) at December 31, 2017.
The provision for credit losses was $9.000 million for the three months ended
March 31, 2018 compared with $2.675
million for the three months ended March 31, 2017 and
$2.000 million for the three months
ended December 31, 2017.
Net charge-offs were $9.441
million for the three months ended March 31, 2018
compared with $3.906 million for the
three months ended March 31, 2017 and $4.771 million for the three months ended
December 31, 2017. Net charge-offs for the first quarter of
2018 were primarily comprised of three commercial and industrial
loans, two of which were energy related.
Dividend
Prosperity Bancshares, Inc. declared a second quarter cash
dividend of $0.36 per share to be
paid on July 2, 2018 to all shareholders of record as of
June 15, 2018.
Conference Call
Prosperity's management team will host a conference call on
Wednesday, April 25, 2018 at
11:00 a.m. Eastern Time
(10:00 a.m. Central Time) to discuss Prosperity's first
quarter 2018 earnings. Individuals and investment professionals may
participate in the call by dialing 877-883-0383. The elite entry
number is 3655171.
Alternatively, individuals may listen to the live webcast of the
presentation by visiting Prosperity's website at
www.prosperitybankusa.com. The webcast may be accessed from
Prosperity's home page by selecting "Presentations & Calls"
from the drop-down menu on the Investor Relations tab and following
the instructions.
Non-GAAP Financial Measures
Prosperity's management uses certain non-GAAP financial measures
to evaluate its performance. Specifically, Prosperity reviews
tangible book value per share, return on average tangible common
equity, tangible equity to tangible assets ratio and the efficiency
ratio, excluding net gains and losses on the sale of assets and
securities. Further, as a result of acquisitions and the
related purchase accounting adjustments, Prosperity uses certain
non-GAAP financial measures and ratios that exclude the impact of
these items to evaluate its allowance for credit losses to total
loans (excluding acquired loans accounted for under ASC Topics
310-20, "Receivables-Nonrefundable Fees and Other Costs" and
310-30, "Receivables-Loans and Debt Securities Acquired with
Deteriorated Credit Quality"). Prosperity believes these
non-GAAP financial measures provide information useful to investors
in understanding Prosperity's financial results and that their
presentation, together with the accompanying reconciliations,
provides a more complete understanding of factors and trends
affecting Prosperity's business and allows investors to view
performance in a manner similar to management, the entire financial
services sector, bank stock analysts and bank regulators. Further,
Prosperity believes that these non-GAAP financial measures provide
useful information by excluding certain items that may not be
indicative of its core operating earnings and business
outlook. These non-GAAP financial measures should not be
considered a substitute for, nor of greater importance than, GAAP
basis measures and results; Prosperity strongly encourages
investors to review its consolidated financial statements in their
entirety and not to rely on any single financial measure. Because
non-GAAP financial measures are not standardized, it may not be
possible to compare these financial measures with other companies'
non-GAAP financial measures having the same or similar names.
Please refer to the "Notes to Selected Financial Data" at the end
of this Earnings Release for a reconciliation of these non-GAAP
financial measures to the nearest respective GAAP financial
measures.
Prosperity Bancshares, Inc. ®
As of March 31, 2018, Prosperity Bancshares, Inc.
® is a $22.472 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 March 31, 2018, Prosperity operated 242 full-service
banking locations: 65 in the Houston area, including The Woodlands; 29 in the South Texas area including Corpus Christi and Victoria; 33 in the Dallas/Fort Worth area; 22 in the East Texas area; 29 in the Central Texas area including Austin and San
Antonio; 34 in the West
Texas area including Lubbock, Midland-Odessa and Abilene; 16 in the Bryan/College Station area, 6 in the
Central Oklahoma area and 8 in the
Tulsa, Oklahoma area.
"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, 2017 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 -
|
|
Keller
|
|
Westheimer
|
|
Taft
|
Bryan
|
|
Roanoke
|
|
West
University
|
|
Yoakum
|
Bryan-29th
Street
|
|
Stockyards
|
|
Woodcreek
|
|
Yorktown
|
Bryan-East
|
|
|
|
|
|
|
Bryan-North
|
|
Other Dallas/Fort
Worth Area
|
|
Katy
-
|
|
West Texas Area
-
|
Caldwell
|
|
Locations
-
|
|
Cinco
Ranch
|
|
Abilene
-
|
College
Station
|
|
Arlington
|
|
Katy-Spring
Green
|
|
Antilley
Road
|
Crescent
Point
|
|
Azle
|
|
|
|
Barrow
Street
|
Hearne
|
|
Ennis
|
|
The Woodlands
-
|
|
Cypress
Street
|
Huntsville
|
|
Gainesville
|
|
The Woodlands-College
Park
|
|
Judge Ely
|
Madisonville
|
|
Glen Rose
|
|
The
Woodlands-I-45
|
|
Mockingbird
|
Navasota
|
|
Granbury
|
|
The
Woodlands-Research Forest
|
|
|
New
Waverly
|
|
Mesquite
|
|
|
|
Lubbock
-
|
Rock
Prairie
|
|
Muenster
|
|
Other Houston
Area
|
|
4th
Street
|
Southwest
Parkway
|
|
Sanger
|
|
Locations
-
|
|
66th
Street
|
Tower
Point
|
|
Waxahachie
|
|
Angleton
|
|
82nd
Street
|
Wellborn
Road
|
|
Weatherford
|
|
Bay City
|
|
86th
Street
|
|
|
|
|
Beaumont
|
|
98th
Street
|
Central Texas Area
-
|
|
East Texas Area
-
|
|
Cleveland
|
|
Avenue Q
|
Austin
-
|
|
Athens
|
|
East
Bernard
|
|
North
University
|
Allandale
|
|
Blooming
Grove
|
|
El Campo
|
|
Texas Tech Student
Union
|
Cedar Park
|
|
Canton
|
|
Dayton
|
|
|
Congress
|
|
Carthage
|
|
Galveston
|
|
Midland
-
|
Lakeway
|
|
Corsicana
|
|
Groves
|
|
Wadley
|
Liberty
Hill
|
|
Crockett
|
|
Hempstead
|
|
Wall
Street
|
Northland
|
|
Eustace
|
|
Hitchcock
|
|
|
Oak Hill
|
|
Gilmer
|
|
Liberty
|
|
Odessa
-
|
Research
Blvd
|
|
Grapeland
|
|
Magnolia
|
|
Grandview
|
Westlake
|
|
Gun Barrel
City
|
|
Magnolia
Parkway
|
|
Grant
|
|
|
Jacksonville
|
|
Mont
Belvieu
|
|
Kermit
Highway
|
Other Central
Texas Area
|
|
Kerens
|
|
Nederland
|
|
Parkway
|
Locations
-
|
|
Longview
|
|
Needville
|
|
|
Bastrop
|
|
Mount
Vernon
|
|
Rosenberg
|
|
Other West Texas
Area
|
Canyon
Lake
|
|
Palestine
|
|
Shadow
Creek
|
|
Locations
-
|
Dime Box
|
|
Rusk
|
|
Spring
|
|
Big Spring
|
Dripping
Springs
|
|
Seven
Points
|
|
Tomball
|
|
Brownfield
|
Elgin
|
|
Teague
|
|
Waller
|
|
Brownwood
|
Flatonia
|
|
Tyler-Beckham
|
|
West
Columbia
|
|
Cisco
|
Georgetown
|
|
Tyler-South
Broadway
|
|
Wharton
|
|
Comanche
|
Gruene
|
|
Tyler-University
|
|
Winnie
|
|
Early
|
Kingsland
|
|
Winnsboro
|
|
Wirt
|
|
Floydada
|
La Grange
|
|
|
|
|
|
Gorman
|
Lexington
|
|
Houston Area
-
|
|
South Texas Area
-
|
|
Levelland
|
New
Braunfels
|
|
Houston
-
|
|
Corpus Christi
-
|
|
Littlefield
|
Pleasanton
|
|
Aldine
|
|
Calallen
|
|
Merkel
|
Round Rock
|
|
Alief
|
|
Carmel
|
|
Plainview
|
San
Antonio
|
|
Bellaire
|
|
Northwest
|
|
San Angelo
|
Schulenburg
|
|
Beltway
|
|
Saratoga
|
|
Slaton
|
Seguin
|
|
Clear Lake
|
|
Timbergate
|
|
Snyder
|
Smithville
|
|
Copperfield
|
|
Water
Street
|
|
|
Thorndale
|
|
Cypress
|
|
|
|
Oklahoma
|
Weimar
|
|
Downtown
|
|
Victoria
-
|
|
Central Oklahoma
Area-
|
|
|
Eastex
|
|
Victoria
Main
|
|
Oklahoma City
-
|
Dallas/Fort Worth
Area -
|
|
Fairfield
|
|
Victoria-Navarro
|
|
23rd
Street
|
Dallas
-
|
|
First
Colony
|
|
Victoria-North
|
|
Expressway
|
Abrams
Centre
|
|
Fry Road
|
|
|
|
I-240
|
Balch
Springs
|
|
Gessner
|
|
Other South Texas
Area
|
|
Memorial
|
Camp
Wisdom
|
|
Gladebrook
|
|
Locations
-
|
|
|
Cedar Hill
|
|
Grand
Parkway
|
|
Alice
|
|
Other Central
Oklahoma Area
|
Frisco
|
|
Heights
|
|
Aransas
Pass
|
|
Locations
-
|
Frisco-West
|
|
Highway 6
West
|
|
Beeville
|
|
Edmond
|
Kiest
|
|
Little
York
|
|
Colony
Creek
|
|
Norman
|
McKinney
|
|
Medical
Center
|
|
Cuero
|
|
|
McKinney-Stonebridge
|
|
Memorial
Drive
|
|
Edna
|
|
Tulsa
Area-
|
Midway
|
|
Northside
|
|
Goliad
|
|
Tulsa
-
|
Plano
|
|
Pasadena
|
|
Gonzales
|
|
Garnett
|
Preston
Forest
|
|
Pecan
Grove
|
|
Hallettsville
|
|
Harvard
|
Preston
Road
|
|
Pin Oak
|
|
Kingsville
|
|
Memorial
|
Red Oak
|
|
River Oaks
|
|
Mathis
|
|
Sheridan
|
Sachse
|
|
Sugar Land
|
|
Padre
Island
|
|
S. Harvard
|
The Colony
|
|
SW Medical
Center
|
|
Palacios
|
|
Utica
Tower
|
Turtle
Creek
|
|
Tanglewood
|
|
Port
Lavaca
|
|
Yale
|
Westmoreland
|
|
The Plaza
|
|
Portland
|
|
|
|
|
Uptown
|
|
Rockport
|
|
Other Tulsa Area
Locations -
|
Fort Worth
-
|
|
Waugh
Drive
|
|
Sinton
|
|
Owasso
|
Haltom
City
|
|
|
|
|
|
|
Prosperity
Bancshares, Inc.®
|
Financial
Highlights (Unaudited)
|
(In
thousands)
|
|
|
|
Mar 31,
2018
|
|
|
Dec 31,
2017
|
|
|
Sep 30,
2017
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
Balance Sheet Data
(at period end)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
10,011,416
|
|
|
$
|
10,020,773
|
|
|
$
|
9,911,202
|
|
|
$
|
9,864,019
|
|
|
$
|
9,739,253
|
|
Investment
securities(A)
|
|
|
9,710,254
|
|
|
|
9,672,116
|
|
|
|
9,410,522
|
|
|
|
9,582,195
|
|
|
|
9,854,120
|
|
Federal funds
sold
|
|
|
469
|
|
|
|
697
|
|
|
|
1,007
|
|
|
|
757
|
|
|
|
945
|
|
Allowance for credit
losses
|
|
|
(83,600)
|
|
|
|
(84,041)
|
|
|
|
(86,812)
|
|
|
|
(83,783)
|
|
|
|
(84,095)
|
|
Cash and due from
banks
|
|
|
243,514
|
|
|
|
391,616
|
|
|
|
302,469
|
|
|
|
321,958
|
|
|
|
324,797
|
|
Goodwill
|
|
|
1,900,845
|
|
|
|
1,900,845
|
|
|
|
1,900,845
|
|
|
|
1,900,845
|
|
|
|
1,900,845
|
|
Core deposit
intangibles, net
|
|
|
37,274
|
|
|
|
38,842
|
|
|
|
40,464
|
|
|
|
42,150
|
|
|
|
43,869
|
|
Other real estate
owned
|
|
|
10,538
|
|
|
|
11,152
|
|
|
|
14,512
|
|
|
|
15,472
|
|
|
|
15,698
|
|
Fixed assets,
net
|
|
|
257,057
|
|
|
|
257,065
|
|
|
|
256,011
|
|
|
|
256,511
|
|
|
|
257,558
|
|
Other
assets
|
|
|
384,547
|
|
|
|
378,227
|
|
|
|
393,043
|
|
|
|
396,419
|
|
|
|
424,429
|
|
Total
assets
|
|
$
|
22,472,314
|
|
|
$
|
22,587,292
|
|
|
$
|
22,143,263
|
|
|
$
|
22,296,543
|
|
|
$
|
22,477,419
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
deposits
|
|
$
|
5,707,994
|
|
|
$
|
5,623,322
|
|
|
$
|
5,465,474
|
|
|
$
|
5,397,293
|
|
|
$
|
5,299,264
|
|
Interest-bearing
deposits
|
|
|
11,624,885
|
|
|
|
12,198,138
|
|
|
|
11,442,002
|
|
|
|
11,673,237
|
|
|
|
11,736,308
|
|
Total
deposits
|
|
|
17,332,879
|
|
|
|
17,821,460
|
|
|
|
16,907,476
|
|
|
|
17,070,530
|
|
|
|
17,035,572
|
|
Other
borrowings
|
|
|
820,079
|
|
|
|
505,223
|
|
|
|
960,365
|
|
|
|
1,035,506
|
|
|
|
1,270,644
|
|
Securities sold under
repurchase agreements
|
|
|
339,576
|
|
|
|
324,154
|
|
|
|
334,621
|
|
|
|
346,324
|
|
|
|
335,875
|
|
Other
liabilities
|
|
|
103,635
|
|
|
|
112,301
|
|
|
|
159,443
|
|
|
|
107,995
|
|
|
|
146,246
|
|
Total
liabilities
|
|
|
18,596,169
|
|
|
|
18,763,138
|
|
|
|
18,361,905
|
|
|
|
18,560,355
|
|
|
|
18,788,337
|
|
Shareholders'
equity(B)
|
|
|
3,876,145
|
|
|
|
3,824,154
|
|
|
|
3,781,358
|
|
|
|
3,736,188
|
|
|
|
3,689,082
|
|
Total liabilities and
equity
|
|
$
|
22,472,314
|
|
|
$
|
22,587,292
|
|
|
$
|
22,143,263
|
|
|
$
|
22,296,543
|
|
|
$
|
22,477,419
|
|
|
|
(A)
|
Includes $57,
($143), $1,635, $2,871 and $2,200 in unrealized gains (losses) on
available for sale securities for the quarterly periods ended March
31, 2018, December 31, 2017, September 30, 2017, June 30, 2017 and
March 31, 2017, respectively.
|
(B)
|
Includes $45,
($113), $1,063, $1,866 and $1,430 in after-tax unrealized gains
(losses) on available for sale securities for the quarterly periods
ended March 31, 2018, December 31, 2017, September 30, 2017, June
30, 2017 and March 31, 2017, respectively.
|
Prosperity
Bancshares, Inc.®
|
Financial
Highlights (Unaudited)
|
(In
thousands)
|
|
|
|
Three Months
Ended
|
|
|
|
Mar 31,
2018
|
|
|
Dec 31,
2017
|
|
|
Sep 30,
2017
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
Income Statement
Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
116,246
|
|
|
$
|
120,086
|
|
|
$
|
121,567
|
|
|
$
|
114,975
|
|
|
$
|
111,710
|
|
Securities(C)
|
|
|
54,457
|
|
|
|
51,510
|
|
|
|
50,610
|
|
|
|
52,912
|
|
|
|
53,157
|
|
Federal funds sold and
other earning assets
|
|
|
315
|
|
|
|
243
|
|
|
|
242
|
|
|
|
160
|
|
|
|
183
|
|
Total interest
income
|
|
|
171,018
|
|
|
|
171,839
|
|
|
|
172,419
|
|
|
|
168,047
|
|
|
|
165,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
14,472
|
|
|
|
12,587
|
|
|
|
12,376
|
|
|
|
11,441
|
|
|
|
9,908
|
|
Other
borrowings
|
|
|
2,973
|
|
|
|
2,852
|
|
|
|
3,540
|
|
|
|
4,040
|
|
|
|
2,476
|
|
Securities sold under
repurchase agreements
|
|
|
350
|
|
|
|
350
|
|
|
|
356
|
|
|
|
335
|
|
|
|
231
|
|
Total interest
expense
|
|
|
17,795
|
|
|
|
15,789
|
|
|
|
16,272
|
|
|
|
15,816
|
|
|
|
12,615
|
|
Net interest
income
|
|
|
153,223
|
|
|
|
156,050
|
|
|
|
156,147
|
|
|
|
152,231
|
|
|
|
152,435
|
|
Provision for credit
losses
|
|
|
9,000
|
|
|
|
2,000
|
|
|
|
6,900
|
|
|
|
2,750
|
|
|
|
2,675
|
|
Net interest income
after provision for credit losses
|
|
|
144,223
|
|
|
|
154,050
|
|
|
|
149,247
|
|
|
|
149,481
|
|
|
|
149,760
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonsufficient funds
(NSF) fees
|
|
|
7,827
|
|
|
|
8,110
|
|
|
|
8,350
|
|
|
|
7,805
|
|
|
|
8,089
|
|
Credit card, debit
card and ATM card income
|
|
|
5,961
|
|
|
|
6,211
|
|
|
|
6,075
|
|
|
|
6,186
|
|
|
|
5,953
|
|
Service charges on
deposit accounts
|
|
|
5,275
|
|
|
|
5,250
|
|
|
|
5,251
|
|
|
|
5,405
|
|
|
|
5,421
|
|
Trust
income
|
|
|
2,728
|
|
|
|
2,734
|
|
|
|
2,040
|
|
|
|
2,271
|
|
|
|
2,155
|
|
Mortgage
income
|
|
|
763
|
|
|
|
826
|
|
|
|
854
|
|
|
|
1,107
|
|
|
|
1,266
|
|
Brokerage
income
|
|
|
625
|
|
|
|
574
|
|
|
|
461
|
|
|
|
427
|
|
|
|
488
|
|
Bank owned life
insurance income
|
|
|
1,311
|
|
|
|
1,347
|
|
|
|
1,366
|
|
|
|
1,364
|
|
|
|
1,353
|
|
Net gain (loss) on
sale of assets
|
|
|
—
|
|
|
|
41
|
|
|
|
62
|
|
|
|
(3,783)
|
|
|
|
1,759
|
|
Gain on sale of
securities
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,270
|
|
|
|
—
|
|
Other noninterest
income
|
|
|
3,448
|
|
|
|
4,127
|
|
|
|
4,350
|
|
|
|
3,728
|
|
|
|
4,340
|
|
Total noninterest
income
|
|
|
27,938
|
|
|
|
29,220
|
|
|
|
28,809
|
|
|
|
27,780
|
|
|
|
30,824
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and
benefits
|
|
|
50,399
|
|
|
|
48,756
|
|
|
|
47,866
|
|
|
|
47,343
|
|
|
|
48,444
|
|
Net occupancy and
equipment
|
|
|
5,609
|
|
|
|
5,748
|
|
|
|
5,691
|
|
|
|
5,460
|
|
|
|
5,503
|
|
Credit and debit card,
data processing and software amortization
|
|
|
4,448
|
|
|
|
4,423
|
|
|
|
4,506
|
|
|
|
4,216
|
|
|
|
4,085
|
|
Regulatory assessments
and FDIC insurance
|
|
|
3,575
|
|
|
|
3,759
|
|
|
|
3,455
|
|
|
|
3,548
|
|
|
|
3,549
|
|
Core deposit
intangibles amortization
|
|
|
1,568
|
|
|
|
1,622
|
|
|
|
1,686
|
|
|
|
1,719
|
|
|
|
1,915
|
|
Depreciation
|
|
|
3,033
|
|
|
|
3,011
|
|
|
|
3,050
|
|
|
|
3,051
|
|
|
|
3,103
|
|
Communications
|
|
|
2,580
|
|
|
|
2,608
|
|
|
|
2,618
|
|
|
|
2,664
|
|
|
|
2,702
|
|
Other real estate
expense
|
|
|
89
|
|
|
|
181
|
|
|
|
110
|
|
|
|
128
|
|
|
|
95
|
|
Net loss (gain) on
sale or write-down of other real estate
|
|
|
122
|
|
|
|
2,978
|
|
|
|
(140)
|
|
|
|
(71)
|
|
|
|
(10)
|
|
Other noninterest
expense
|
|
|
8,631
|
|
|
|
8,002
|
|
|
|
8,667
|
|
|
|
8,384
|
|
|
|
8,676
|
|
Total noninterest
expense
|
|
|
80,054
|
|
|
|
81,088
|
|
|
|
77,509
|
|
|
|
76,442
|
|
|
|
78,062
|
|
Income before income
taxes
|
|
|
92,107
|
|
|
|
102,182
|
|
|
|
100,547
|
|
|
|
100,819
|
|
|
|
102,522
|
|
Provision for income
taxes
|
|
|
17,746
|
|
|
|
35,044
|
|
|
|
32,639
|
|
|
|
32,265
|
|
|
|
33,957
|
|
Net income available
to common shareholders
|
|
$
|
74,361
|
|
|
$
|
67,138
|
|
|
$
|
67,908
|
|
|
$
|
68,554
|
|
|
$
|
68,565
|
|
|
|
(C)
|
Interest income on
securities was reduced by net premium amortization of $8,450,
$9,521, $10,115, $9,403 and $9,883 for the three-month periods
ended March 31, 2018, December 31, 2017, September 30, 2017, June
30, 2017 and March 31, 2017, respectively.
|
Prosperity
Bancshares, Inc. ®
|
Financial
Highlights (Unaudited)
|
(Dollars and share
amounts in thousands, except per share data and market
prices)
|
|
|
|
Three Months
Ended
|
|
|
|
Mar 31,
2018
|
|
|
Dec 31,
2017
|
|
|
Sep 30,
2017
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
Profitability
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(D) (E)
|
|
$
|
74,361
|
|
|
$
|
67,138
|
|
|
$
|
67,908
|
|
|
$
|
68,554
|
|
|
$
|
68,565
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per
share
|
|
$
|
1.07
|
|
|
$
|
0.97
|
|
|
$
|
0.98
|
|
|
$
|
0.99
|
|
|
$
|
0.99
|
|
Diluted earnings per
share
|
|
$
|
1.07
|
|
|
$
|
0.97
|
|
|
$
|
0.98
|
|
|
$
|
0.99
|
|
|
$
|
0.99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
assets (F)
|
|
|
1.32
|
%
|
|
|
1.20
|
%
|
|
|
1.22
|
%
|
|
|
1.22
|
%
|
|
|
1.23
|
%
|
Return on average
common equity (F)
|
|
|
7.69
|
%
|
|
|
7.04
|
%
|
|
|
7.20
|
%
|
|
|
7.36
|
%
|
|
|
7.45
|
%
|
Return on average
tangible common
equity (F) (G)
|
|
|
15.43
|
%
|
|
|
14.31
|
%
|
|
|
14.83
|
%
|
|
|
15.39
|
%
|
|
|
15.82
|
%
|
Tax equivalent net
interest margin (D)
(E) (H)
|
|
|
3.16
|
%
|
|
|
3.20
|
%
|
|
|
3.22
|
%
|
|
|
3.14
|
%
|
|
|
3.20
|
%
|
Efficiency ratio
(G) (I)
|
|
|
44.19
|
%
|
|
|
43.78
|
%
|
|
|
41.92
|
%
|
|
|
42.34
|
%
|
|
|
43.01
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidity and
Capital Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity to
assets
|
|
|
17.25
|
%
|
|
|
16.93
|
%
|
|
|
17.08
|
%
|
|
|
16.76
|
%
|
|
|
16.41
|
%
|
Common equity tier 1
capital
|
|
|
15.31
|
%
|
|
|
15.08
|
%
|
|
|
15.10
|
%
|
|
|
14.80
|
%
|
|
|
14.45
|
%
|
Tier 1 risk-based
capital
|
|
|
15.31
|
%
|
|
|
15.08
|
%
|
|
|
15.10
|
%
|
|
|
14.80
|
%
|
|
|
14.45
|
%
|
Total risk-based
capital
|
|
|
15.97
|
%
|
|
|
15.74
|
%
|
|
|
15.81
|
%
|
|
|
15.49
|
%
|
|
|
15.14
|
%
|
Tier 1 leverage
capital
|
|
|
9.40
|
%
|
|
|
9.31
|
%
|
|
|
9.15
|
%
|
|
|
8.82
|
%
|
|
|
8.62
|
%
|
Period end tangible
equity to period end tangible assets (G)
|
|
|
9.44
|
%
|
|
|
9.13
|
%
|
|
|
9.11
|
%
|
|
|
8.81
|
%
|
|
|
8.50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
shares used in computing earnings per common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
69,768
|
|
|
|
69,484
|
|
|
|
69,485
|
|
|
|
69,487
|
|
|
|
69,480
|
|
Diluted
|
|
|
69,768
|
|
|
|
69,484
|
|
|
|
69,485
|
|
|
|
69,487
|
|
|
|
69,482
|
|
Period end shares
outstanding
|
|
|
69,819
|
|
|
|
69,491
|
|
|
|
69,484
|
|
|
|
69,488
|
|
|
|
69,480
|
|
Cash dividends paid
per common share
|
|
$
|
0.3600
|
|
|
$
|
0.3600
|
|
|
$
|
0.3400
|
|
|
$
|
0.3400
|
|
|
$
|
0.3400
|
|
Book value per common
share
|
|
$
|
55.52
|
|
|
$
|
55.03
|
|
|
$
|
54.42
|
|
|
$
|
53.77
|
|
|
$
|
53.10
|
|
Tangible book value
per common share (G)
|
|
$
|
27.76
|
|
|
$
|
27.12
|
|
|
$
|
26.48
|
|
|
$
|
25.81
|
|
|
$
|
25.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock Market
Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
High
|
|
$
|
79.20
|
|
|
$
|
73.00
|
|
|
$
|
66.75
|
|
|
$
|
71.97
|
|
|
$
|
77.87
|
|
Low
|
|
$
|
68.95
|
|
|
$
|
61.95
|
|
|
$
|
55.84
|
|
|
$
|
61.29
|
|
|
$
|
65.34
|
|
Period end closing
price
|
|
$
|
72.63
|
|
|
$
|
70.07
|
|
|
$
|
65.73
|
|
|
$
|
64.24
|
|
|
$
|
69.71
|
|
Employees –
FTE
|
|
|
3,027
|
|
|
|
3,017
|
|
|
|
2,993
|
|
|
|
3,037
|
|
|
|
3,033
|
|
Number of banking
centers
|
|
|
242
|
|
|
|
242
|
|
|
|
243
|
|
|
|
243
|
|
|
|
244
|
|
|
(D)
Includes purchase accounting
adjustments for the periods presented as follows:
|
|
|
Three Months
Ended
|
|
Mar 31,
2018
|
|
Dec 31,
2017
|
|
Sep 30,
2017
|
|
Jun 30,
2017
|
|
Mar 31,
2017
|
Loan discount
accretion
|
|
|
|
|
|
|
|
|
|
ASC
310-20
|
$1,640
|
|
$2,462
|
|
$6,361
|
|
$2,755
|
|
$3,270
|
ASC
310-30
|
$686
|
|
$2,334
|
|
$1,525
|
|
$1,716
|
|
$1,483
|
Securities net
amortization
|
$477
|
|
$598
|
|
$667
|
|
$745
|
|
$852
|
Time deposits
amortization
|
$53
|
|
$39
|
|
$40
|
|
$39
|
|
$99
|
|
|
(E)
|
Using effective
tax rate of 19.3%, 34.3%, 32.5%, 32.0% and 33.1% for the
three-month periods ended March 31, 2018, December 31, 2017,
September 30, 2017, June 30, 2017 and March 31, 2017,
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 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
|
|
|
|
|
Mar 31,
2018
|
|
|
Dec 31,
2017
|
|
|
Mar 31,
2017
|
|
|
|
|
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
|
|
$
|
9,990,319
|
|
|
$
|
116,246
|
|
|
4.72%
|
|
|
$
|
9,955,145
|
|
|
$
|
120,086
|
|
|
4.79%
|
|
|
$
|
9,642,877
|
|
|
$
|
111,710
|
|
|
4.70%
|
|
|
Investment
securities
|
|
|
9,742,601
|
|
|
|
54,457
|
|
|
2.27%
|
|
(K)
|
|
9,521,081
|
|
|
|
51,510
|
|
|
2.15%
|
|
(K)
|
|
9,867,491
|
|
|
|
53,157
|
|
|
2.18%
|
|
(K)
|
Federal funds sold
and other earning assets
|
|
|
81,779
|
|
|
|
315
|
|
|
1.56%
|
|
|
|
91,257
|
|
|
|
243
|
|
|
1.06%
|
|
|
|
80,150
|
|
|
|
183
|
|
|
0.92%
|
|
|
Total interest-earning
assets
|
|
|
19,814,699
|
|
|
|
171,018
|
|
|
3.50%
|
|
|
|
19,567,483
|
|
|
|
171,839
|
|
|
3.48%
|
|
|
|
19,590,518
|
|
|
|
165,050
|
|
|
3.42%
|
|
|
Allowance for credit
losses
|
|
|
(81,983)
|
|
|
|
|
|
|
|
|
|
|
|
(84,465)
|
|
|
|
|
|
|
|
|
|
|
|
(85,037)
|
|
|
|
|
|
|
|
|
|
|
Noninterest-earning
assets
|
|
|
2,823,785
|
|
|
|
|
|
|
|
|
|
|
|
2,833,964
|
|
|
|
|
|
|
|
|
|
|
|
2,875,986
|
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
$
|
22,556,501
|
|
|
|
|
|
|
|
|
|
|
$
|
22,316,982
|
|
|
|
|
|
|
|
|
|
|
$
|
22,381,467
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-Bearing
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
demand deposits
|
|
$
|
4,392,230
|
|
|
$
|
5,063
|
|
|
0.47%
|
|
|
$
|
3,787,421
|
|
|
$
|
3,365
|
|
|
0.35%
|
|
|
$
|
4,136,260
|
|
|
$
|
2,587
|
|
|
0.25%
|
|
|
Savings and money
market deposits
|
|
|
5,478,411
|
|
|
|
5,242
|
|
|
0.39%
|
|
|
|
5,530,158
|
|
|
|
5,032
|
|
|
0.36%
|
|
|
|
5,537,355
|
|
|
|
3,587
|
|
|
0.26%
|
|
|
Certificates and
other time deposits
|
|
|
2,168,951
|
|
|
|
4,167
|
|
|
0.78%
|
|
|
|
2,225,555
|
|
|
|
4,190
|
|
|
0.75%
|
|
|
|
2,366,857
|
|
|
|
3,734
|
|
|
0.64%
|
|
|
Other
borrowings
|
|
|
731,500
|
|
|
|
2,973
|
|
|
1.65%
|
|
|
|
891,396
|
|
|
|
2,852
|
|
|
1.27%
|
|
|
|
1,123,396
|
|
|
|
2,476
|
|
|
0.89%
|
|
|
Securities sold under
repurchase agreements
|
|
|
327,136
|
|
|
|
350
|
|
|
0.43%
|
|
|
|
337,690
|
|
|
|
350
|
|
|
0.41%
|
|
|
|
307,433
|
|
|
|
231
|
|
|
0.31%
|
|
|
Total interest-bearing
liabilities
|
|
|
13,098,228
|
|
|
|
17,795
|
|
|
0.55%
|
|
(L)
|
|
12,772,220
|
|
|
|
15,789
|
|
|
0.49%
|
|
(L)
|
|
13,471,301
|
|
|
|
12,615
|
|
|
0.38%
|
|
(L)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
demand deposits
|
|
|
5,510,320
|
|
|
|
|
|
|
|
|
|
|
|
5,598,345
|
|
|
|
|
|
|
|
|
|
|
|
5,140,010
|
|
|
|
|
|
|
|
|
|
|
Other
liabilities
|
|
|
81,414
|
|
|
|
|
|
|
|
|
|
|
|
129,533
|
|
|
|
|
|
|
|
|
|
|
|
91,157
|
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
|
18,689,962
|
|
|
|
|
|
|
|
|
|
|
|
18,500,098
|
|
|
|
|
|
|
|
|
|
|
|
18,702,468
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
3,866,539
|
|
|
|
|
|
|
|
|
|
|
|
3,816,884
|
|
|
|
|
|
|
|
|
|
|
|
3,678,999
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
shareholders' equity
|
|
$
|
22,556,501
|
|
|
|
|
|
|
|
|
|
|
$
|
22,316,982
|
|
|
|
|
|
|
|
|
|
|
$
|
22,381,467
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
and margin
|
|
|
|
|
|
$
|
153,223
|
|
|
3.14%
|
|
|
|
|
|
|
$
|
156,050
|
|
|
3.16%
|
|
|
|
|
|
|
$
|
152,435
|
|
|
3.16%
|
|
|
Non-GAAP to GAAP
reconciliation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax equivalent
adjustment
|
|
|
|
|
|
|
941
|
|
|
|
|
|
|
|
|
|
|
|
1,921
|
|
|
|
|
|
|
|
|
|
|
|
1,995
|
|
|
|
|
|
|
Net interest income
and margin (tax equivalent basis)
|
|
|
|
|
|
$
|
154,164
|
|
|
3.16%
|
|
|
|
|
|
|
$
|
157,971
|
|
|
3.20%
|
|
|
|
|
|
|
$
|
154,430
|
|
|
3.20%
|
|
|
|
|
(J)
|
Annualized and
based on an actual 365 day basis.
|
(K)
|
Yield on
securities was impacted by net premium amortization of $8,450,
$9,521 and $9,883 for the three-month periods ended March 31, 2018,
December 31, 2017 and March 31, 2017, respectively.
|
(L)
|
Total cost of
funds, including noninterest bearing deposits, was 0.39%, 0.34% and
0.27% for the three months ended March 31, 2018, December 31, 2017
and March 31, 2018, respectively.
|
Prosperity
Bancshares, Inc.®
|
Financial
Highlights (Unaudited)
|
(Dollars in
thousands)
|
|
|
Three Months
Ended
|
|
|
Mar 31,
2018
|
|
|
Dec 31,
2017
|
|
|
Sep 30,
2017
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
YIELD TREND
(M)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-Earning
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
4.72
|
%
|
|
|
4.79
|
%
|
|
|
4.88
|
%
|
|
|
4.71
|
%
|
|
|
4.70
|
%
|
Investment securities
(N)
|
|
2.27
|
%
|
|
|
2.15
|
%
|
|
|
2.11
|
%
|
|
|
2.16
|
%
|
|
|
2.18
|
%
|
Federal funds sold
and other earning assets
|
|
1.56
|
%
|
|
|
1.06
|
%
|
|
|
1.24
|
%
|
|
|
0.76
|
%
|
|
|
0.92
|
%
|
Total interest-earning
assets
|
|
3.50
|
%
|
|
|
3.48
|
%
|
|
|
3.51
|
%
|
|
|
3.42
|
%
|
|
|
3.42
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-Bearing
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
demand deposits
|
|
0.47
|
%
|
|
|
0.35
|
%
|
|
|
0.33
|
%
|
|
|
0.29
|
%
|
|
|
0.25
|
%
|
Savings and money
market deposits
|
|
0.39
|
%
|
|
|
0.36
|
%
|
|
|
0.37
|
%
|
|
|
0.35
|
%
|
|
|
0.26
|
%
|
Certificates and
other time deposits
|
|
0.78
|
%
|
|
|
0.75
|
%
|
|
|
0.72
|
%
|
|
|
0.68
|
%
|
|
|
0.64
|
%
|
Other
borrowings
|
|
1.65
|
%
|
|
|
1.27
|
%
|
|
|
1.28
|
%
|
|
|
1.11
|
%
|
|
|
0.89
|
%
|
Securities sold under
repurchase agreements
|
|
0.43
|
%
|
|
|
0.41
|
%
|
|
|
0.41
|
%
|
|
|
0.41
|
%
|
|
|
0.31
|
%
|
Total interest-bearing
liabilities
|
|
0.55
|
%
|
|
|
0.49
|
%
|
|
|
0.50
|
%
|
|
|
0.48
|
%
|
|
|
0.38
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest
Margin
|
|
3.14
|
%
|
|
|
3.16
|
%
|
|
|
3.18
|
%
|
|
|
3.10
|
%
|
|
|
3.16
|
%
|
Net Interest Margin
(tax equivalent)
|
|
3.16
|
%
|
|
|
3.20
|
%
|
|
|
3.22
|
%
|
|
|
3.14
|
%
|
|
|
3.20
|
%
|
|
|
(M)
|
Annualized and
based on average balances on an actual 365 day
basis.
|
(N)
|
Yield on
securities was impacted by net premium amortization of
$8,450, $9,521, $10,115, $9,403 and $9,883 for the
three-month periods ended March 31, 2018, December 31, 2017,
September 30, 2017, June 30, 2017 and March 31, 2017,
respectively.
|
Prosperity
Bancshares, Inc.®
|
Financial
Highlights (Unaudited)
|
(Dollars in
thousands)
|
|
|
|
Three Months
Ended
|
|
|
|
Mar 31,
2018
|
|
|
Dec 31,
2017
|
|
|
Sep 30,
2017
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
Balance Sheet
Averages
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
9,990,319
|
|
|
$
|
9,955,145
|
|
|
$
|
9,888,922
|
|
|
$
|
9,797,793
|
|
|
$
|
9,642,877
|
|
Investment
securities
|
|
|
9,742,601
|
|
|
|
9,521,081
|
|
|
|
9,526,215
|
|
|
|
9,817,781
|
|
|
|
9,867,491
|
|
Federal funds sold
and other earning assets
|
|
|
81,779
|
|
|
|
91,257
|
|
|
|
77,337
|
|
|
|
84,497
|
|
|
|
80,150
|
|
Total interest-earning
assets
|
|
|
19,814,699
|
|
|
|
19,567,483
|
|
|
|
19,492,474
|
|
|
|
19,700,071
|
|
|
|
19,590,518
|
|
Allowance for credit
losses
|
|
|
(81,983)
|
|
|
|
(84,465)
|
|
|
|
(84,047)
|
|
|
|
(84,100)
|
|
|
|
(85,037)
|
|
Cash and due from
banks
|
|
|
269,917
|
|
|
|
257,462
|
|
|
|
225,574
|
|
|
|
228,518
|
|
|
|
262,794
|
|
Goodwill
|
|
|
1,900,845
|
|
|
|
1,900,845
|
|
|
|
1,900,845
|
|
|
|
1,900,845
|
|
|
|
1,900,845
|
|
Core deposit
intangibles, net
|
|
|
38,064
|
|
|
|
39,650
|
|
|
|
41,314
|
|
|
|
42,957
|
|
|
|
44,762
|
|
Other real
estate
|
|
|
10,758
|
|
|
|
14,177
|
|
|
|
15,262
|
|
|
|
15,871
|
|
|
|
15,669
|
|
Fixed assets,
net
|
|
|
257,465
|
|
|
|
256,657
|
|
|
|
256,809
|
|
|
|
257,229
|
|
|
|
260,716
|
|
Other
assets
|
|
|
346,736
|
|
|
|
365,173
|
|
|
|
362,048
|
|
|
|
392,822
|
|
|
|
391,200
|
|
Total
assets
|
|
$
|
22,556,501
|
|
|
$
|
22,316,982
|
|
|
$
|
22,210,279
|
|
|
$
|
22,454,213
|
|
|
$
|
22,381,467
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
deposits
|
|
$
|
5,510,320
|
|
|
$
|
5,598,345
|
|
|
$
|
5,361,362
|
|
|
$
|
5,290,142
|
|
|
$
|
5,140,010
|
|
Interest-bearing
demand deposits
|
|
|
4,392,230
|
|
|
|
3,787,421
|
|
|
|
3,601,116
|
|
|
|
3,749,395
|
|
|
|
4,136,260
|
|
Savings and money
market deposits
|
|
|
5,478,411
|
|
|
|
5,530,158
|
|
|
|
5,658,569
|
|
|
|
5,520,346
|
|
|
|
5,537,355
|
|
Certificates and
other time deposits
|
|
|
2,168,951
|
|
|
|
2,225,555
|
|
|
|
2,270,114
|
|
|
|
2,296,425
|
|
|
|
2,366,857
|
|
Total
deposits
|
|
|
17,549,912
|
|
|
|
17,141,479
|
|
|
|
16,891,161
|
|
|
|
16,856,308
|
|
|
|
17,180,482
|
|
Other
borrowings
|
|
|
731,500
|
|
|
|
891,396
|
|
|
|
1,099,583
|
|
|
|
1,460,238
|
|
|
|
1,123,396
|
|
Securities sold under
repurchase agreements
|
|
|
327,136
|
|
|
|
337,690
|
|
|
|
344,177
|
|
|
|
324,804
|
|
|
|
307,433
|
|
Other
liabilities
|
|
|
81,414
|
|
|
|
129,533
|
|
|
|
102,046
|
|
|
|
87,074
|
|
|
|
91,157
|
|
Shareholders'
equity
|
|
|
3,866,539
|
|
|
|
3,816,884
|
|
|
|
3,773,312
|
|
|
|
3,725,789
|
|
|
|
3,678,999
|
|
Total liabilities and
equity
|
|
$
|
22,556,501
|
|
|
$
|
22,316,982
|
|
|
$
|
22,210,279
|
|
|
$
|
22,454,213
|
|
|
$
|
22,381,467
|
|
Prosperity
Bancshares, Inc.®
|
Financial
Highlights (Unaudited)
|
(Dollars in
thousands)
|
|
|
|
Mar 31,
2018
|
|
|
Dec 31,
2017
|
|
|
Sep 30,
2017
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
Period End
Balances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan
Portfolio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial
|
|
$
|
1,148,980
|
|
|
11.5
|
%
|
|
$
|
1,179,364
|
|
|
11.8
|
%
|
|
$
|
1,180,570
|
|
|
11.9
|
%
|
|
$
|
1,201,748
|
|
|
12.2
|
%
|
|
$
|
1,287,216
|
|
|
13.2
|
%
|
Construction, land
development and other land loans
|
|
|
1,502,393
|
|
|
15.0
|
%
|
|
|
1,509,137
|
|
|
15.1
|
%
|
|
|
1,453,535
|
|
|
14.7
|
%
|
|
|
1,383,539
|
|
|
14.0
|
%
|
|
|
1,326,685
|
|
|
13.6
|
%
|
1-4 family
residential
|
|
|
2,438,224
|
|
|
24.4
|
%
|
|
|
2,454,548
|
|
|
24.5
|
%
|
|
|
2,449,051
|
|
|
24.7
|
%
|
|
|
2,432,348
|
|
|
24.7
|
%
|
|
|
2,424,533
|
|
|
24.9
|
%
|
Home
equity
|
|
|
284,339
|
|
|
2.8
|
%
|
|
|
285,312
|
|
|
2.8
|
%
|
|
|
284,076
|
|
|
2.9
|
%
|
|
|
283,729
|
|
|
2.9
|
%
|
|
|
281,298
|
|
|
2.9
|
%
|
Commercial real
estate (includes multi-family residential)
|
|
|
3,330,860
|
|
|
33.3
|
%
|
|
|
3,315,627
|
|
|
33.1
|
%
|
|
|
3,295,001
|
|
|
33.2
|
%
|
|
|
3,309,227
|
|
|
33.5
|
%
|
|
|
3,226,978
|
|
|
33.1
|
%
|
Agriculture (includes
farmland)
|
|
|
671,319
|
|
|
6.7
|
%
|
|
|
690,118
|
|
|
6.9
|
%
|
|
|
692,516
|
|
|
7.0
|
%
|
|
|
699,228
|
|
|
7.1
|
%
|
|
|
662,797
|
|
|
6.8
|
%
|
Consumer and
other
|
|
|
259,896
|
|
|
2.6
|
%
|
|
|
286,121
|
|
|
2.8
|
%
|
|
|
264,626
|
|
|
2.7
|
%
|
|
|
266,385
|
|
|
2.7
|
%
|
|
|
262,301
|
|
|
2.7
|
%
|
Energy
|
|
|
375,405
|
|
|
3.7
|
%
|
|
|
300,546
|
|
|
3.0
|
%
|
|
|
291,827
|
|
|
2.9
|
%
|
|
|
287,815
|
|
|
2.9
|
%
|
|
|
267,445
|
|
|
2.8
|
%
|
Total loans
|
|
$
|
10,011,416
|
|
|
|
|
|
$
|
10,020,773
|
|
|
|
|
|
$
|
9,911,202
|
|
|
|
|
|
$
|
9,864,019
|
|
|
|
|
|
$
|
9,739,253
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposit
Types
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing
DDA
|
|
$
|
5,707,994
|
|
|
32.9
|
%
|
|
$
|
5,623,322
|
|
|
31.5
|
%
|
|
$
|
5,465,474
|
|
|
32.3
|
%
|
|
$
|
5,397,293
|
|
|
31.6
|
%
|
|
$
|
5,299,264
|
|
|
31.1
|
%
|
Interest-bearing
DDA
|
|
|
4,106,255
|
|
|
23.7
|
%
|
|
|
4,501,394
|
|
|
25.3
|
%
|
|
|
3,645,754
|
|
|
21.6
|
%
|
|
|
3,702,910
|
|
|
21.7
|
%
|
|
|
3,845,061
|
|
|
22.6
|
%
|
Money
market
|
|
|
3,062,999
|
|
|
17.7
|
%
|
|
|
3,200,763
|
|
|
18.0
|
%
|
|
|
3,273,110
|
|
|
19.4
|
%
|
|
|
3,451,803
|
|
|
20.2
|
%
|
|
|
3,370,055
|
|
|
19.8
|
%
|
Savings
|
|
|
2,314,112
|
|
|
13.3
|
%
|
|
|
2,300,450
|
|
|
12.9
|
%
|
|
|
2,264,959
|
|
|
13.4
|
%
|
|
|
2,240,126
|
|
|
13.1
|
%
|
|
|
2,189,822
|
|
|
12.8
|
%
|
Certificates and
other time deposits
|
|
|
2,141,519
|
|
|
12.4
|
%
|
|
|
2,195,531
|
|
|
12.3
|
%
|
|
|
2,258,179
|
|
|
13.3
|
%
|
|
|
2,278,398
|
|
|
13.4
|
%
|
|
|
2,331,370
|
|
|
13.7
|
%
|
Total
deposits
|
|
$
|
17,332,879
|
|
|
|
|
|
$
|
17,821,460
|
|
|
|
|
|
$
|
16,907,476
|
|
|
|
|
|
$
|
17,070,530
|
|
|
|
|
|
$
|
17,035,572
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan to Deposit
Ratio
|
|
|
57.8
|
%
|
|
|
|
|
|
56.2
|
%
|
|
|
|
|
|
58.6
|
%
|
|
|
|
|
|
57.8
|
%
|
|
|
|
|
|
57.2
|
%
|
|
|
|
Prosperity
Bancshares, Inc.®
|
Financial
Highlights (Unaudited)
|
(Dollars in
thousands)
|
|
Construction
Loans
|
|
|
|
Mar 31,
2018
|
|
|
Dec 31,
2017
|
|
|
Sep 30,
2017
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Single family
residential construction
|
|
$
|
417,302
|
|
|
27.7
|
%
|
|
$
|
388,966
|
|
|
25.7
|
%
|
|
$
|
386,891
|
|
|
26.6
|
%
|
|
$
|
410,164
|
|
|
29.6
|
%
|
|
$
|
411,553
|
|
|
30.9
|
%
|
Land
development
|
|
|
88,609
|
|
|
5.9
|
%
|
|
|
86,122
|
|
|
5.7
|
%
|
|
|
77,202
|
|
|
5.3
|
%
|
|
|
79,641
|
|
|
5.8
|
%
|
|
|
83,475
|
|
|
6.3
|
%
|
Raw land
|
|
|
128,771
|
|
|
8.5
|
%
|
|
|
131,022
|
|
|
8.7
|
%
|
|
|
191,563
|
|
|
13.1
|
%
|
|
|
200,122
|
|
|
14.4
|
%
|
|
|
183,453
|
|
|
13.8
|
%
|
Residential
lots
|
|
|
113,813
|
|
|
7.6
|
%
|
|
|
117,080
|
|
|
7.7
|
%
|
|
|
128,109
|
|
|
8.8
|
%
|
|
|
130,919
|
|
|
9.4
|
%
|
|
|
129,389
|
|
|
9.7
|
%
|
Commercial
lots
|
|
|
91,653
|
|
|
6.1
|
%
|
|
|
91,624
|
|
|
6.1
|
%
|
|
|
113,692
|
|
|
7.8
|
%
|
|
|
83,104
|
|
|
6.0
|
%
|
|
|
84,705
|
|
|
6.4
|
%
|
Commercial
construction and other
|
|
|
664,437
|
|
|
44.2
|
%
|
|
|
696,763
|
|
|
46.1
|
%
|
|
|
558,649
|
|
|
38.4
|
%
|
|
|
482,347
|
|
|
34.8
|
%
|
|
|
437,083
|
|
|
32.9
|
%
|
Net unaccreted
discount
|
|
|
(2,192)
|
|
|
|
|
|
|
(2,440)
|
|
|
|
|
|
|
(2,571)
|
|
|
|
|
|
|
(2,758)
|
|
|
|
|
|
|
(2,973)
|
|
|
|
|
Total construction
loans
|
|
$
|
1,502,393
|
|
|
|
|
|
$
|
1,509,137
|
|
|
|
|
|
$
|
1,453,535
|
|
|
|
|
|
$
|
1,383,539
|
|
|
|
|
|
$
|
1,326,685
|
|
|
|
|
Non-Owner Occupied
Commercial Real Estate Loans by Metropolitan Statistical Area (MSA)
as of March 31, 2018
|
|
|
Houston
|
|
|
Dallas
|
|
|
Austin
|
|
|
OK
City
|
|
|
Tulsa
|
|
|
Other
(O)
|
|
|
Total
|
|
|
Collateral
Type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shopping
center/retail
|
$
|
230,112
|
|
|
$
|
56,103
|
|
|
$
|
29,949
|
|
|
$
|
15,479
|
|
|
$
|
24,511
|
|
|
$
|
142,289
|
|
|
$
|
498,443
|
|
|
Commercial and
industrial buildings
|
|
123,256
|
|
|
|
29,216
|
|
|
|
12,192
|
|
|
|
20,390
|
|
|
|
22,079
|
|
|
|
73,320
|
|
|
|
280,453
|
|
|
Office
buildings
|
|
72,664
|
|
|
|
118,160
|
|
|
|
23,701
|
|
|
|
43,027
|
|
|
|
10,920
|
|
|
|
68,977
|
|
|
|
337,449
|
|
|
Medical
buildings
|
|
53,311
|
|
|
|
8,486
|
|
|
|
41
|
|
|
|
5,589
|
|
|
|
10,942
|
|
|
|
65,659
|
|
|
|
144,028
|
|
|
Apartment
buildings
|
|
38,405
|
|
|
|
12,297
|
|
|
|
43,854
|
|
|
|
11,090
|
|
|
|
6,079
|
|
|
|
55,978
|
|
|
|
167,703
|
|
|
Hotel
|
|
42,548
|
|
|
|
54,658
|
|
|
|
13,117
|
|
|
|
29,904
|
|
|
|
—
|
|
|
|
113,461
|
|
|
|
253,688
|
|
|
Other
|
|
46,884
|
|
|
|
8,052
|
|
|
|
16,027
|
|
|
|
11,571
|
|
|
|
5,548
|
|
|
|
57,488
|
|
|
|
145,570
|
|
|
Total
|
$
|
607,180
|
|
|
$
|
286,972
|
|
|
$
|
138,881
|
|
|
$
|
137,050
|
|
|
$
|
80,079
|
|
|
$
|
577,172
|
|
|
$
|
1,827,334
|
|
(P)
|
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
Dec
31, 2017
|
|
|
Balance
at
Mar 31, 2018
|
|
|
Balance
at
Acquisition
Date
|
|
|
Balance
at
Dec
31, 2017
|
|
|
Balance
at
Mar 31, 2018
|
|
|
Balance
at
Acquisition
Date
|
|
|
Balance
at
Dec
31, 2017
|
|
|
Balance
at
Mar 31, 2018
|
|
Loan
marks:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired banks
(Q)
|
|
$
|
229,080
|
|
|
$
|
20,533
|
|
|
$
|
18,885
|
|
|
$
|
142,128
|
|
|
$
|
14,215
|
|
|
$
|
10,386
|
|
|
$
|
371,208
|
|
|
$
|
34,748
|
|
|
$
|
29,271
|
|
Acquired portfolio
loan balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquired banks
(Q)
|
|
|
5,690,998
|
|
|
|
738,706
|
|
|
|
680,656
|
|
|
|
275,221
|
|
|
|
36,199
|
|
|
|
30,503
|
|
|
|
5,966,219
|
|
(R)
|
|
774,905
|
|
|
|
711,159
|
|
Acquired portfolio
loan balances less loan marks
|
|
$
|
5,461,918
|
|
|
$
|
718,173
|
|
|
$
|
661,771
|
|
|
$
|
133,093
|
|
|
$
|
21,984
|
|
|
$
|
20,117
|
|
|
$
|
5,595,011
|
|
|
$
|
740,157
|
|
|
$
|
681,888
|
|
|
|
(O)
|
Includes other MSA
and non-MSA regions.
|
(P)
|
Represents a
portion of total commercial real estate loans of $3.331 billion as
of March 31, 2018.
|
(Q)
|
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.
|
(R)
|
Actual principal
balances acquired.
|
Prosperity
Bancshares, Inc.®
|
Financial
Highlights (Unaudited)
|
(Dollars in
thousands)
|
|
|
Three Months
Ended
|
|
|
Mar 31,
2018
|
|
|
Dec 31,
2017
|
|
|
Sep 30,
2017
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
Asset
Quality
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual
loans
|
$
|
22,572
|
|
|
$
|
25,264
|
|
|
$
|
26,267
|
|
|
$
|
30,517
|
|
|
$
|
24,360
|
|
Accruing loans 90 or
more days past due
|
|
107
|
|
|
|
1,004
|
|
|
|
4,934
|
|
|
|
1,613
|
|
|
|
880
|
|
Total nonperforming
loans
|
|
22,679
|
|
|
|
26,268
|
|
|
|
31,201
|
|
|
|
32,130
|
|
|
|
25,240
|
|
Repossessed
assets
|
|
—
|
|
|
|
35
|
|
|
|
110
|
|
|
|
16
|
|
|
|
261
|
|
Other real
estate
|
|
10,538
|
|
|
|
11,152
|
|
|
|
14,512
|
|
|
|
15,472
|
|
|
|
15,698
|
|
Total nonperforming
assets
|
$
|
33,217
|
|
|
$
|
37,455
|
|
|
$
|
45,823
|
|
|
$
|
47,618
|
|
|
$
|
41,199
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial (includes energy)
|
$
|
13,558
|
|
|
$
|
15,533
|
|
|
$
|
22,241
|
|
|
$
|
25,628
|
|
|
$
|
18,743
|
|
Construction, land
development and other land loans
|
|
1,019
|
|
|
|
1,888
|
|
|
|
847
|
|
|
|
1,572
|
|
|
|
1,461
|
|
1-4 family residential
(includes home equity)
|
|
5,440
|
|
|
|
5,845
|
|
|
|
3,781
|
|
|
|
4,156
|
|
|
|
4,070
|
|
Commercial real estate
(includes multi-family residential)
|
|
12,992
|
|
|
|
13,533
|
|
|
|
18,208
|
|
|
|
15,454
|
|
|
|
16,235
|
|
Agriculture (includes
farmland)
|
|
128
|
|
|
|
550
|
|
|
|
635
|
|
|
|
676
|
|
|
|
534
|
|
Consumer and
other
|
|
80
|
|
|
|
106
|
|
|
|
111
|
|
|
|
132
|
|
|
|
156
|
|
Total
|
$
|
33,217
|
|
|
$
|
37,455
|
|
|
$
|
45,823
|
|
|
$
|
47,618
|
|
|
$
|
41,199
|
|
Number of
loans/properties
|
|
95
|
|
|
|
99
|
|
|
|
113
|
|
|
|
121
|
|
|
|
139
|
|
Allowance for credit
losses at end of period
|
$
|
83,600
|
|
|
$
|
84,041
|
|
|
$
|
86,812
|
|
|
$
|
83,783
|
|
|
$
|
84,095
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
charge-offs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial (includes energy)
|
$
|
8,016
|
|
|
$
|
3,822
|
|
|
$
|
3,225
|
|
|
$
|
2,531
|
|
|
$
|
3,495
|
|
Construction, land
development and other land loans
|
|
123
|
|
|
|
(1)
|
|
|
|
(2)
|
|
|
|
(60)
|
|
|
|
(65)
|
|
1-4 family residential
(includes home equity)
|
|
257
|
|
|
|
61
|
|
|
|
12
|
|
|
|
95
|
|
|
|
(95)
|
|
Commercial real estate
(includes multi-family residential)
|
|
502
|
|
|
|
22
|
|
|
|
(3)
|
|
|
|
—
|
|
|
|
133
|
|
Agriculture (includes
farmland)
|
|
(61)
|
|
|
|
(63)
|
|
|
|
—
|
|
|
|
(29)
|
|
|
|
(65)
|
|
Consumer and
other
|
|
604
|
|
|
|
930
|
|
|
|
639
|
|
|
|
525
|
|
|
|
503
|
|
Total
|
$
|
9,441
|
|
|
$
|
4,771
|
|
|
$
|
3,871
|
|
|
$
|
3,062
|
|
|
$
|
3,906
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Quality
Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming assets
to average interest-earning assets
|
|
0.17
|
%
|
|
|
0.19
|
%
|
|
|
0.24
|
%
|
|
|
0.24
|
%
|
|
|
0.21
|
%
|
Nonperforming assets
to loans and other real estate
|
|
0.33
|
%
|
|
|
0.37
|
%
|
|
|
0.46
|
%
|
|
|
0.48
|
%
|
|
|
0.42
|
%
|
Net charge-offs to
average loans (annualized)
|
|
0.38
|
%
|
|
|
0.19
|
%
|
|
|
0.16
|
%
|
|
|
0.13
|
%
|
|
|
0.16
|
%
|
Allowance for credit
losses to total loans
|
|
0.84
|
%
|
|
|
0.84
|
%
|
|
|
0.88
|
%
|
|
|
0.85
|
%
|
|
|
0.86
|
%
|
Allowance for credit
losses to total loans (excluding acquired loans accounted for under
ASC Topics 310‑20 and 310‑30) (G)
|
|
0.90
|
%
|
|
|
0.91
|
%
|
|
|
0.95
|
%
|
|
|
0.93
|
%
|
|
|
0.96
|
%
|
Prosperity
Bancshares, Inc.®
|
Notes to Selected
Financial Data (Unaudited)
|
(Dollars and share
amounts in thousands, except per share data)
|
|
Consolidated
Financial Highlights
|
|
NOTES TO SELECTED
FINANCIAL DATA
|
Prosperity's
management uses certain non-GAAP (generally accepted accounting
principles) financial measures to evaluate its performance.
Specifically, Prosperity reviews tangible book value per share,
return on average tangible common equity, the tangible equity to
tangible assets ratio and the efficiency ratio, excluding net gains
and losses on the sale of assets and securities, for internal
planning and forecasting purposes. In addition, due to the
application of purchase accounting, Prosperity uses certain
non-GAAP financial measures and ratios that exclude the impact of
these items to evaluate its allowance for credit losses to total
loans (excluding acquired loans accounted for under ASC Topics
310-20 and 310-30). Prosperity has included information below
relating to these non-GAAP financial measures for the applicable
periods presented.
|
|
|
|
Three Months
Ended
|
|
|
|
Mar 31,
2018
|
|
|
Dec 31,
2017
|
|
|
Sep 30,
2017
|
|
|
Jun 30,
2017
|
|
|
Mar 31,
2017
|
|
Reconciliation of
return on average common equity to return on average tangible
common equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
74,361
|
|
|
$
|
67,138
|
|
|
$
|
67,908
|
|
|
$
|
68,554
|
|
|
$
|
68,565
|
|
Average shareholders'
equity
|
|
$
|
3,866,539
|
|
|
$
|
3,816,884
|
|
|
$
|
3,773,312
|
|
|
$
|
3,725,789
|
|
|
$
|
3,678,999
|
|
Less: Average
goodwill and other intangible assets
|
|
|
(1,938,909)
|
|
|
|
(1,940,495)
|
|
|
|
(1,942,159)
|
|
|
|
(1,943,802)
|
|
|
|
(1,945,607)
|
|
Average tangible
shareholders' equity
|
|
$
|
1,927,630
|
|
|
$
|
1,876,389
|
|
|
$
|
1,831,153
|
|
|
$
|
1,781,987
|
|
|
$
|
1,733,392
|
|
Return on average
tangible common equity (F)
|
|
|
15.43
|
%
|
|
|
14.31
|
%
|
|
|
14.83
|
%
|
|
|
15.39
|
%
|
|
|
15.82
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
book value per share to tangible book value per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
$
|
3,876,145
|
|
|
$
|
3,824,154
|
|
|
$
|
3,781,358
|
|
|
$
|
3,736,188
|
|
|
$
|
3,689,082
|
|
Less: Goodwill and
other intangible assets
|
|
|
(1,938,119)
|
|
|
|
(1,939,687)
|
|
|
|
(1,941,309)
|
|
|
|
(1,942,995)
|
|
|
|
(1,944,714)
|
|
Tangible shareholders'
equity
|
|
$
|
1,938,026
|
|
|
$
|
1,884,467
|
|
|
$
|
1,840,049
|
|
|
$
|
1,793,193
|
|
|
$
|
1,744,368
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period end shares
outstanding
|
|
|
69,819
|
|
|
|
69,491
|
|
|
|
69,484
|
|
|
|
69,488
|
|
|
|
69,480
|
|
Tangible book value
per share:
|
|
$
|
27.76
|
|
|
$
|
27.12
|
|
|
$
|
26.48
|
|
|
$
|
25.81
|
|
|
$
|
25.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
equity to assets ratio to period end tangible equity to period end
tangible assets ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible
shareholders' equity
|
|
$
|
1,938,026
|
|
|
$
|
1,884,467
|
|
|
$
|
1,840,049
|
|
|
$
|
1,793,193
|
|
|
$
|
1,744,368
|
|
Total
assets
|
|
$
|
22,472,314
|
|
|
$
|
22,587,292
|
|
|
$
|
22,143,263
|
|
|
$
|
22,296,543
|
|
|
$
|
22,477,419
|
|
Less: Goodwill and
other intangible assets
|
|
|
(1,938,119)
|
|
|
|
(1,939,687)
|
|
|
|
(1,941,309)
|
|
|
|
(1,942,995)
|
|
|
|
(1,944,714)
|
|
Tangible
assets
|
|
$
|
20,534,195
|
|
|
$
|
20,647,605
|
|
|
$
|
20,201,954
|
|
|
$
|
20,353,548
|
|
|
$
|
20,532,705
|
|
Period end tangible
equity to period end tangible assets ratio:
|
|
|
9.44
|
%
|
|
|
9.13
|
%
|
|
|
9.11
|
%
|
|
|
8.81
|
%
|
|
|
8.50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
allowance for credit losses to total loans to allowance for credit
losses to total loans, excluding acquired loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit
losses
|
|
$
|
83,600
|
|
|
$
|
84,041
|
|
|
$
|
86,812
|
|
|
$
|
83,783
|
|
|
$
|
84,095
|
|
Total
loans
|
|
$
|
10,011,416
|
|
|
$
|
10,020,773
|
|
|
$
|
9,911,202
|
|
|
$
|
9,864,019
|
|
|
$
|
9,739,253
|
|
Less: Fair value of
acquired loans (acquired portfolio loan balances less loan
marks)
|
|
$
|
681,888
|
|
|
$
|
740,157
|
|
|
$
|
796,807
|
|
|
$
|
888,172
|
|
|
$
|
991,894
|
|
Total loans less
acquired loans
|
|
$
|
9,329,528
|
|
|
$
|
9,280,616
|
|
|
$
|
9,114,395
|
|
|
$
|
8,975,847
|
|
|
$
|
8,747,359
|
|
Allowance for credit
losses to total loans, excluding acquired loans (non-GAAP
basis)
|
|
|
0.90
|
%
|
|
|
0.91
|
%
|
|
|
0.95
|
%
|
|
|
0.93
|
%
|
|
|
0.96
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
efficiency ratio to efficiency ratio, excluding net gains and
losses on the sale of assets and securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest
expense
|
|
$
|
80,054
|
|
|
$
|
81,088
|
|
|
$
|
77,509
|
|
|
$
|
76,442
|
|
|
$
|
78,062
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
$
|
153,223
|
|
|
$
|
156,050
|
|
|
$
|
156,147
|
|
|
$
|
152,231
|
|
|
$
|
152,435
|
|
Noninterest
income
|
|
|
27,938
|
|
|
|
29,220
|
|
|
|
28,809
|
|
|
|
27,780
|
|
|
|
30,824
|
|
Less: net gain (loss)
on sale of assets
|
|
|
—
|
|
|
|
41
|
|
|
|
62
|
|
|
|
(3,783)
|
|
|
|
1,759
|
|
Less: gain on sale of
securities
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,270
|
|
|
|
—
|
|
Noninterest income
excluding net gains and losses on the sale of assets and
securities
|
|
|
27,938
|
|
|
|
29,179
|
|
|
|
28,747
|
|
|
|
28,293
|
|
|
|
29,065
|
|
Total income excluding
net gains and losses on the sale of assets and
securities
|
|
$
|
181,161
|
|
|
$
|
185,229
|
|
|
$
|
184,894
|
|
|
$
|
180,524
|
|
|
$
|
181,500
|
|
Efficiency ratio,
excluding net gains and losses on the sale of assets and
securities
|
|
|
44.19
|
%
|
|
|
43.78
|
%
|
|
|
41.92
|
%
|
|
|
42.34
|
%
|
|
|
43.01
|
%
|
View original content with
multimedia:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-first-quarter-2018-earnings-300636089.html
SOURCE Prosperity Bancshares, Inc.