HOUSTON, Jan. 30, 2019 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended December 31, 2018 of $83.331 million, an increase of $16.193 million or 24.1% compared with $67.138 million for the same period in 2017. Net income per diluted common share increased 22.7% to $1.19 compared with $0.97 for the same period in 2017. Additionally, loans increased 3.5% during 2018 and nonperforming assets remain low at 0.10% of fourth quarter average interest-earning assets.

"We are extremely proud that Prosperity Bank has once again been ranked in the Top 10 of Forbes Best Banks in America for 2019, making Prosperity the only bank in the country to have been ranked in the Top 10 every year from 2014 to 2019," said David Zalman, Prosperity's Chairman and Chief Executive Officer.

"Prosperity's earnings per share increased 22.7% in the fourth quarter 2018 compared to the fourth quarter of 2017.  For 2018, loans increased $349.5 million, or 3.5%, and average noninterest bearing deposits increased $303.5 million, or 5.7%.  Further, our asset quality remains one of the best in the industry, with non-performing loans at 0.10% of fourth quarter 2018 average interest earning assets," continued Zalman.

"Texas and Oklahoma continue to experience employment and population growth, with many companies moving to these states because of favorable tax environments and business friendly political climates. We look forward to the opportunities ahead in 2019. We will continue our focus on organic growth and serving our customers and communities, while also pursuing strategic acquisition opportunities," concluded Zalman.

Results of Operations for the Three Months Ended December 31, 2018

Net income was $83.331 million(2) for the three months ended December 31, 2018 compared with $67.138 million(3) for the same period in 2017, an increase of $16.193 million or 24.1%. Net income per diluted common share was $1.19 for the three months ended December 31, 2018 compared with $0.97 for the same period in 2017, an increase of 22.7%. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended December 31, 2018 were 1.47%, 8.25% and 15.84%(1), respectively.  Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 43.20%(1) for the three months ended December 31, 2018.

Net interest income before provision for credit losses for the three months ended December 31, 2018 was $157.248 million compared with $156.050 million for the same period in 2017, an increase of $1.198 million or 0.8%. Net interest income was impacted by a decrease in loan discount accretion of $1.893 million. Linked quarter net interest income before provision for credit losses decreased $71 thousand to $157.248 million compared with $157.319 million for the three months ended September 30, 2018.

The net interest margin on a tax equivalent basis was 3.15% for the three months ended December 31, 2018 compared with 3.20% for the same period in 2017 and 3.15% for the three months ended September 30, 2018. The change compared with the fourth quarter 2017 was primarily due to higher rates on interest-bearing liabilities and a decrease in loan discount accretion, partially offset by higher yields on interest-earning assets.

Noninterest income was $29.079 million for the three months ended December 31, 2018 compared with $29.220 million for the same period in 2017, a decrease of $141 thousand or 0.5%. On a linked quarter basis, noninterest income decreased $1.545 million or 5.0% to $29.079 million compared with $30.624 million for the three months ended September 30, 2018. This decrease was primarily due to the net loss on sale of assets and a decrease in other noninterest income.

Noninterest expense was $80.804 million for the three months ended December 31, 2018 compared with $81.088 million for the same period in 2017, a decrease of $284 thousand or 0.4%. On a linked quarter basis, noninterest expense decreased $956 thousand or 1.2% to $80.804 million compared with $81.760 million for the three months ended September 30, 2018. This change was primarily due to a decrease in regulatory assessments and FDIC insurance resulting from the elimination of the FDIC temporary surcharge imposed on large banks by the Dodd-Frank Act.

Results of Operations for the Year Ended December 31, 2018

Net income was $321.812 million(4) for the year ended December 31, 2018 compared with $272.165 million(5) for the same period in 2017, an increase of $49.647 million or 18.2%.  Net income per diluted common share was $4.61 for the year ended December 31, 2018 compared with $3.92 for the same period in 2017, an increase of 17.6%. Annualized returns on average assets, average common equity and average tangible common equity for the year ended December 31, 2018 were 1.42%, 8.15% and 16.00%(1), respectively.  Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 43.71%(1) for the year ended December 31, 2018.

Net interest income before provision for credit losses for the year ended December 31, 2018 was $629.593 million compared with $616.863 million for the same period in 2017, an increase of $12.730 million or 2.1%. Net interest income was impacted by a decrease in loan discount accretion of $7.997 million.

The net interest margin on a tax equivalent basis for the year ended December 31, 2018 was 3.18% compared with 3.19% for the same period in 2017.

Noninterest income was $116.012 million for the year ended December 31, 2018 compared with $116.633 million for the same period in 2017, a decrease of $621 thousand or 0.5%. This decrease was primarily due to the gain on sale of securities during 2017, partially offset by a lower net loss on sale of assets during 2018.

Noninterest expense was $326.220 million for the year ended December 31, 2018 compared with $313.101 million for the same period in 2017, an increase of $13.119 million or 4.2%. This increase was primarily due to higher 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 $2.099 million, net of tax, primarily comprised of loan discount accretion of $2.903 million for the three months ended December 31, 2018.

(3)

Includes purchase accounting adjustments of $2.771 million, net of tax, primarily comprised of loan discount accretion of $4.796 million for the three months ended December 31, 2017.

(4)

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

(5)

Includes purchase accounting adjustments of $12.909 million, net of tax, primarily comprised of loan discount accretion of $21.906 million for the year ended December 31, 2017.

Balance Sheet Information

At December 31, 2018, Prosperity had $22.693 billion in total assets, an increase of $106.110 million or 0.5%, compared with $22.587 billion at December 31, 2017.

Loans at December 31, 2018 were $10.370 billion, an increase of $349.540 million or 3.5%, compared with $10.021 billion at December 31, 2017. Linked quarter loans increased $77.467 million or 0.8% (3.0% annualized) from $10.293 billion at September 30, 2018.

Deposits at December 31, 2018 were $17.257 billion, a decrease of $564.902 million or 3.2%, compared with $17.821 billion at December 31, 2017. This was primarily due to lower municipal deposits compared with the prior year. Linked quarter deposits increased $522.794 million or 3.1% from $16.734 billion at September 30, 2018. This change was primarily due to seasonality.

Asset Quality

Nonperforming assets totaled $18.956 million or 0.10% of quarterly average interest-earning assets at December 31, 2018, compared with $37.455 million or 0.19% of quarterly average interest-earning assets at December 31, 2017, and $16.777 million or 0.08% of quarterly average interest-earning assets at September 30, 2018.

The allowance for credit losses was $86.440 million or 0.83% of total loans at December 31, 2018, $84.041 million or 0.84% of total loans at December 31, 2017 and $85.996 million or 0.84% of total loans at September 30, 2018.  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 0.88%(1) of remaining loans as of December 31, 2018, compared with 0.91%(1) at December 31, 2017 and 0.88%(1) at September 30, 2018.

The provision for credit losses was $1.000 million for the three months ended December 31, 2018 compared with $2.000 million for the three months ended December 31, 2017 and $2.350 million for the three months ended September 30, 2018. The provision for credit losses was $16.350 million for the year ended December 31, 2018 compared with $14.325 million for the year ended December 31, 2017.

Net charge-offs were $556 thousand for the three months ended December 31, 2018 compared with $4.771 million for the three months ended December 31, 2017 and $1.318 million for the three months ended September 30, 2018. Net charge-offs were $13.951 million for the year ended December 31, 2018 compared with $15.610 million for the year ended December 31, 2017.

Dividend

Prosperity Bancshares, Inc. declared a first quarter cash dividend of $0.41 per share to be paid on April 1, 2019 to all shareholders of record as of March 15, 2019.  

Conference Call

Prosperity's management team will host a conference call on Wednesday, January 30, 2019 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's fourth quarter 2018 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383 for domestic participants, or 412-902-6506 for international participants. The elite entry number is 7034870.

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

Non-GAAP Financial Measures

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

Prosperity Bancshares, Inc. ®

As of December 31, 2018, Prosperity Bancshares, Inc. ® is a $22.693 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, Debit Cards, 24 hour voice response banking, Trust and Wealth Management, Mortgage Services, Cash Management and Mobile Banking.

As of December 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.

PROSPERITY BANCSHARES, INC. (PRNewsfoto/Prosperity Bancshares, Inc.)

"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)




Dec 31, 2018



Sep 30, 2018



Jun 30, 2018



Mar 31, 2018



Dec 31, 2017


Balance Sheet Data (at period end)





















Loans


$

10,370,313



$

10,292,846



$

10,146,565



$

10,011,416



$

10,020,773


Investment securities(A)



9,408,966




9,504,733




9,620,614




9,710,254




9,672,116


Federal funds sold



552




639




577




469




697


Allowance for credit losses



(86,440)




(85,996)




(84,964)




(83,600)




(84,041)


Cash and due from banks



410,575




293,831




274,902




243,514




391,616


Goodwill



1,900,845




1,900,845




1,900,845




1,900,845




1,900,845


Core deposit intangibles, net



32,883




34,295




35,773




37,274




38,842


Other real estate owned



1,805




889




10,316




10,538




11,152


Fixed assets, net



257,046




256,426




255,465




257,057




257,065


Other assets



396,857




414,075




410,647




384,547




378,227


Total assets


$

22,693,402



$

22,612,583



$

22,570,740



$

22,472,314



$

22,587,292























Noninterest-bearing deposits


$

5,666,115



$

5,700,242



$

5,657,589



$

5,707,994



$

5,623,322


Interest-bearing deposits



11,590,443




11,033,522




11,321,015




11,624,885




12,198,138


Total deposits



17,256,558




16,733,764




16,978,604




17,332,879




17,821,460


Other borrowings



1,031,126




1,501,207




1,254,849




820,079




505,223


Securities sold under repurchase agreements



284,720




297,126




293,039




339,576




324,154


Other liabilities



68,174




84,789




108,796




103,635




112,301


Total liabilities



18,640,578




18,616,886




18,635,288




18,596,169




18,763,138


Shareholders' equity(B)



4,052,824




3,995,697




3,935,452




3,876,145




3,824,154


Total liabilities and equity


$

22,693,402



$

22,612,583



$

22,570,740



$

22,472,314



$

22,587,292




(A)

Includes $392, $586, $436, $57 and ($143) in unrealized gains (losses) on available for sale securities for the quarterly periods ended December 31, 2018, September 30, 2018, June 30, 2018, March 31, 2018 and December 31, 2017, respectively.

(B)

Includes $310, $463, $345, $45 and ($113) in after-tax unrealized gains (losses) on available for sale securities for the quarterly periods ended December 31, 2018, September 30, 2018, June 30, 2018, March 31, 2018 and December 31, 2017, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)




Three Months Ended



Year Ended




Dec 31, 2018



Sep 30, 2018



Jun 30, 2018



Mar 31, 2018



Dec 31, 2017



Dec 31, 2018



Dec 31, 2017


Income Statement Data





























Interest income:





























Loans


$

130,627



$

128,645



$

128,445



$

116,246



$

120,086



$

503,963



$

468,338


Securities(C)



56,170




55,705




55,577




54,457




51,510




221,909




208,189


Federal funds sold and other earning assets



397




326




299




315




243




1,337




828


Total interest income



187,194




184,676




184,321




171,018




171,839




727,209




677,355































Interest expense:





























Deposits



21,643




19,208




16,061




14,472




12,587




71,384




46,312


Other borrowings



7,639




7,583




6,046




2,973




2,852




24,241




12,908


Securities sold under repurchase agreements



664




566




411




350




350




1,991




1,272


Total interest expense



29,946




27,357




22,518




17,795




15,789




97,616




60,492


Net interest income



157,248




157,319




161,803




153,223




156,050




629,593




616,863


Provision for credit losses



1,000




2,350




4,000




9,000




2,000




16,350




14,325


Net interest income after provision for credit losses



156,248




154,969




157,803




144,223




154,050




613,243




602,538































Noninterest income:





























Nonsufficient funds (NSF) fees



8,902




8,606




7,828




7,827




8,110




33,163




32,354


Credit card, debit card and ATM card income



6,508




6,242




6,335




5,961




6,211




25,046




24,425


Service charges on deposit accounts



5,090




5,137




5,150




5,275




5,250




20,652




21,327


Trust income



2,507




2,692




2,251




2,728




2,734




10,178




9,200


Mortgage income



627




856




1,109




763




826




3,355




4,053


Brokerage income



521




784




687




625




574




2,617




1,950


Bank owned life insurance income



1,330




1,326




1,317




1,311




1,347




5,284




5,430


Net (loss) gain on sale of assets



(715)




4




(44)







41




(755)




(1,921)


Net (loss) gain on sale of securities









(13)










(13)




3,270


Other noninterest income



4,309




4,977




3,751




3,448




4,127




16,485




16,545


Total noninterest income



29,079




30,624




28,371




27,938




29,220




116,012




116,633































Noninterest expense:





























Salaries and benefits



51,852




51,906




53,360




50,399




48,756




207,517




192,409


Net occupancy and equipment



5,651




5,808




5,692




5,609




5,748




22,760




22,402


Credit and debit card, data processing and software amortization



4,474




4,512




4,356




4,448




4,423




17,790




17,230


Regulatory assessments and FDIC insurance



2,764




3,347




3,575




3,575




3,759




13,261




14,311


Core deposit intangibles amortization



1,412




1,478




1,501




1,568




1,622




5,959




6,942


Depreciation



3,139




3,139




3,054




3,033




3,011




12,365




12,215


Communications



2,404




2,442




2,606




2,580




2,608




10,032




10,592


Other real estate expense



110




219




83




89




181




501




514


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



91




(2)




10




122




2,978




221




2,757


Other noninterest expense



8,907




8,911




9,365




8,631




8,002




35,814




33,729


Total noninterest expense



80,804




81,760




83,602




80,054




81,088




326,220




313,101


Income before income taxes



104,523




103,833




102,572




92,107




102,182




403,035




406,070


Provision for income taxes



21,192




21,310




20,975




17,746




35,044




81,223




133,905


Net income available to common shareholders


$

83,331



$

82,523



$

81,597



$

74,361



$

67,138



$

321,812



$

272,165




(C)

Interest income on securities was reduced by net premium amortization of $7,338, $8,073, $7,753, $8,450 and $9,521 for the three-month periods ended December 31, 2018, September 30, 2018, June 30, 2018, March 31, 2018 and December 31, 2017, respectively, and $31,614 and $38,922 for the years ended December 31, 2018 and December 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



Year Ended




Dec 31, 2018



Sep 30, 2018



Jun 30, 2018



Mar 31, 2018



Dec 31, 2017



Dec 31, 2018



Dec 31, 2017


Profitability





























Net income (D) (E)


$

83,331



$

82,523



$

81,597



$

74,361



$

67,138



$

321,812



$

272,165































Basic earnings per share


$

1.19



$

1.18



$

1.17



$

1.07



$

0.97



$

4.61



$

3.92


Diluted earnings per share


$

1.19



$

1.18



$

1.17



$

1.07



$

0.97



$

4.61



$

3.92































Return on average assets (F)



1.47

%



1.46

%



1.44

%



1.32

%



1.20

%



1.42

%



1.22

%

Return on average common equity (F)



8.25

%



8.30

%



8.33

%



7.69

%



7.04

%



8.15

%



7.26

%

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



15.84

%



16.17

%



16.48

%



15.43

%



14.31

%



16.00

%



15.06

%

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



3.15

%



3.15

%



3.28

%



3.16

%



3.20

%



3.18

%



3.19

%

Efficiency ratio (G) (I)



43.20

%



43.50

%



43.95

%



44.19

%



43.78

%



43.71

%



42.76

%






























Liquidity and Capital Ratios





























Equity to assets



17.86

%



17.67

%



17.44

%



17.25

%



16.93

%



17.86

%



16.93

%

Common equity tier 1 capital



16.32

%



15.94

%



15.65

%



15.31

%



15.08

%



16.32

%



15.08

%

Tier 1 risk-based capital



16.32

%



15.94

%



15.65

%



15.31

%



15.08

%



16.32

%



15.08

%

Total risk-based capital



16.99

%



16.60

%



16.32

%



15.97

%



15.74

%



16.99

%



15.74

%

Tier 1 leverage capital



10.23

%



9.94

%



9.68

%



9.40

%



9.31

%



10.23

%



9.31

%

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



10.21

%



9.97

%



9.69

%



9.44

%



9.13

%



10.21

%



9.13

%






























Other Data





























Weighted-average shares used in computing earnings per common share





























Basic



69,838




69,838




69,839




69,768




69,484




69,821




69,484


Diluted



69,838




69,838




69,839




69,768




69,484




69,821




69,484


Period end shares outstanding



69,847




69,838




69,838




69,819




69,491




69,847




69,491


Cash dividends paid per common share


$

0.4100



$

0.3600



$

0.3600



$

0.3600



$

0.3600



$

1.4900



$

1.3800


Book value per common share


$

58.02



$

57.21



$

56.35



$

55.52



$

55.03



$

58.02



$

55.03


Tangible book value per common share (G)


$

30.34



$

29.50



$

28.62



$

27.76



$

27.12



$

30.34



$

27.12































Common Stock Market Price





























High


$

72.24



$

76.25



$

76.92



$

79.20



$

73.00



$

79.20



$

73.00


Low


$

57.01



$

67.27



$

67.30



$

68.95



$

61.95



$

57.01



$

55.84


Period end closing price


$

62.30



$

69.35



$

68.36



$

72.63



$

70.07



$

62.30



$

70.07


Employees – FTE



3,036




3,029




3,044




3,027




3,017




3,036




3,017


Number of banking centers



242




242




242




242




242




242




242


 

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



Three Months Ended


Year Ended


Dec 31, 2018


Sep 30, 2018


Jun 30, 2018


Mar 31, 2018


Dec 31, 2017


Dec 31, 2018


Dec 31, 2017

Loan discount accretion














ASC 310-20

$1,289


$1,287


$1,452


$1,640


$2,462


$5,668


$14,848

ASC 310-30

$1,614


$2,170


$3,771


$686


$2,334


$8,241


$7,058

Securities net amortization

$270


$291


$366


$477


$598


$1,404


$2,862

Time deposits amortization



$53


$53


$39


$106


$217



(E)

Using effective tax rate of 20.3%, 20.5%, 20.4%, 19.3% and 34.3% for the three-month periods ended December 31, 2018, September 30, 2018, June 30, 2018,  March 31, 2018 and December 31, 2017, respectively, and 20.2% and 33.0% for the years ended December 31, 2018 and December 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 to the nearest GAAP financial measure.

(H)

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

 (I)

Calculated by dividing total noninterest expense, excluding credit loss provisions, 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





Dec 31, 2018



Sep 30, 2018



Dec 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


$

10,319,596



$

130,627



5.02%



$

10,208,171



$

128,645



5.00%



$

9,955,145



$

120,086



4.79%



Investment securities



9,499,166




56,170



2.35%


(K)


9,647,744




55,705



2.29%


(K)


9,521,081




51,510



2.15%


(K)

Federal funds sold and other earning assets



100,339




397



1.57%




67,974




326



1.90%




91,257




243



1.06%



Total interest-earning assets



19,919,101




187,194



3.73%




19,923,889




184,676



3.68%




19,567,483




171,839



3.48%



Allowance for credit losses



(86,464)












(85,254)












(84,465)











Noninterest-earning assets



2,861,369












2,820,156












2,833,964











Total assets


$

22,694,006











$

22,658,791











$

22,316,982

















































Interest-Bearing Liabilities:






































Interest-bearing demand deposits


$

3,720,133



$

5,327



0.57%



$

3,676,452



$

4,699



0.51%



$

3,787,421



$

3,365



0.35%



Savings and money market deposits



5,382,699




9,842



0.73%




5,465,143




9,206



0.67%




5,530,158




5,032



0.36%



Certificates and other time deposits



2,087,871




6,474



1.23%




2,055,652




5,303



1.02%




2,225,555




4,190



0.75%



Other borrowings



1,297,917




7,639



2.34%




1,447,328




7,583



2.08%




891,396




2,852



1.27%



Securities sold under repurchase agreements



285,984




664



0.92%




288,706




566



0.78%




337,690




350



0.41%



Total interest-bearing liabilities



12,774,604




29,946



0.93%


(L)


12,933,281




27,357



0.84%


(L)


12,772,220




15,789



0.49%


(L)







































Noninterest-bearing liabilities:






































Noninterest-bearing demand deposits



5,785,882












5,646,183












5,598,345











Other liabilities



95,124












102,092












129,533











Total liabilities



18,655,610












18,681,556












18,500,098











Shareholders' equity



4,038,396












3,977,235












3,816,884











Total liabilities and shareholders' equity


$

22,694,006











$

22,658,791











$

22,316,982

















































Net interest income and margin






$

157,248



3.13%







$

157,319



3.13%







$

156,050



3.16%



Non-GAAP to GAAP reconciliation:






































Tax equivalent adjustment







892












879












1,921







Net interest income and margin (tax equivalent basis)






$

158,140



3.15%







$

158,198



3.15%







$

157,971



3.20%





(J)

Annualized and based on an actual 365 day basis.

(K)

Yield on securities was impacted by net premium amortization of $7,338, $8,073 and $9,521 for the three-month periods ended December 31, 2018, September 30, 2018 and December 31, 2017, respectively.

(L)

Total cost of funds, including noninterest bearing deposits, was 0.64%, 0.58% and 0.34% for the three months ended December 31, 2018, September 30, 2018 and December 31, 2017, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)


YIELD ANALYSIS


Year Ended





Dec 31, 2018



Dec 31, 2017





Average

Balance



Interest

Earned/

Interest

Paid



Average

Yield/

Rate


(M)

Average

Balance



Interest

Earned/

Interest

Paid



Average

Yield/

Rate


(M)

Interest-Earning Assets:


























Loans


$

10,141,625



$

503,963



4.97%



$

9,822,225



$

468,338



4.77%



Investment securities



9,664,404




221,909



2.30%


(N)


9,681,763




208,189



2.15%


(N)

Federal funds sold and other earning assets



82,521




1,337



1.62%




83,324




828



0.99%



Total interest-earning assets



19,888,550




727,209



3.66%




19,587,312




677,355



3.46%



Allowance for credit losses



(84,511)












(84,410)











Noninterest-earning assets



2,828,706












2,837,299











Total assets


$

22,632,745











$

22,340,201





































Interest-Bearing Liabilities:


























Interest-bearing demand deposits


$

3,937,479



$

20,072



0.51%



$

3,816,996



$

11,703



0.31%



Savings and money market deposits



5,417,014




30,999



0.57%




5,561,853




18,705



0.34%



Certificates and other time deposits



2,101,287




20,313



0.97%




2,289,296




15,904



0.69%



Other borrowings



1,189,459




24,241



2.04%




1,142,897




12,908



1.13%



Securities sold under repurchase agreements



300,429




1,991



0.66%




328,652




1,272



0.39%



Total interest-bearing liabilities



12,945,668




97,616



0.75%


(O)


13,139,694




60,492



0.46%


(O)



























Noninterest-bearing liabilities:


























Noninterest-bearing demand deposits



5,650,720












5,347,227











Other liabilities



88,524












102,553











Total liabilities



18,684,912












18,589,474











Shareholders' equity



3,947,833












3,750,727











Total liabilities and shareholders' equity


$

22,632,745











$

22,340,201





































Net interest income and margin






$

629,593



3.17%







$

616,863



3.15%



Non-GAAP to GAAP reconciliation:


























Tax equivalent adjustment







3,615












7,844







Net interest income and margin (tax equivalent basis)






$

633,208



3.18%







$

624,707



3.19%





(M)

Annualized and based on an actual 365 day basis.

(N)

Yield on securities was impacted by net premium amortization of $31,614 and $38,922 for the years ended December 31, 2018 and 2017, respectively.

(O)

Total cost of funds, including noninterest bearing deposits, was 0.52% and 0.33% for the years ended December 31, 2018 and 2017, respectively.

  

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)



Three Months Ended



Dec 31, 2018



Sep 30, 2018



Jun 30, 2018



Mar 31, 2018



Dec 31, 2017


YIELD TREND (P)








































Interest-Earning Assets:




















Loans


5.02

%



5.00

%



5.13

%



4.72

%



4.79

%

Investment securities (Q)


2.35

%



2.29

%



2.28

%



2.27

%



2.15

%

Federal funds sold and other earning assets


1.57

%



1.90

%



1.50

%



1.56

%



1.06

%

Total interest-earning assets


3.73

%



3.68

%



3.72

%



3.50

%



3.48

%





















Interest-Bearing Liabilities:




















Interest-bearing demand deposits


0.57

%



0.51

%



0.50

%



0.47

%



0.35

%

Savings and money market deposits


0.73

%



0.67

%



0.50

%



0.39

%



0.36

%

Certificates and other time deposits


1.23

%



1.02

%



0.84

%



0.78

%



0.75

%

Other borrowings


2.34

%



2.08

%



1.91

%



1.65

%



1.27

%

Securities sold under repurchase agreements


0.92

%



0.78

%



0.55

%



0.43

%



0.41

%

Total interest-bearing liabilities


0.93

%



0.84

%



0.70

%



0.55

%



0.49

%





















Net Interest Margin


3.13

%



3.13

%



3.26

%



3.14

%



3.16

%

Net Interest Margin (tax equivalent)


3.15

%



3.15

%



3.28

%



3.16

%



3.20

%



(P) 

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

(Q)

Yield on securities was impacted by net premium amortization of $7,338, $8,073, $7,753, $8,450 and $9,521 for the three-month periods ended December 31, 2018, September 30, 2018, June 30, 2018, March 31, 2018 and December 31, 2017, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)




Three Months Ended




Dec 31, 2018



Sep 30, 2018



Jun 30, 2018



Mar 31, 2018



Dec 31, 2017


Balance Sheet Averages





















Loans


$

10,319,596



$

10,208,171



$

10,044,064



$

9,990,319



$

9,955,145


Investment securities



9,499,166




9,647,744




9,770,963




9,742,601




9,521,081


Federal funds sold and other earning assets



100,339




67,974




79,947




81,779




91,257


Total interest-earning assets



19,919,101




19,923,889




19,894,974




19,814,699




19,567,483


Allowance for credit losses



(86,464)




(85,254)




(84,285)




(81,983)




(84,465)


Cash and due from banks



252,481




232,643




234,856




269,917




257,462


Goodwill



1,900,845




1,900,845




1,900,845




1,900,845




1,900,845


Core deposit intangibles, net



33,580




35,041




36,550




38,064




39,650


Other real estate



1,325




9,193




10,386




10,758




14,177


Fixed assets, net



257,726




256,458




256,281




257,465




256,657


Other assets



415,412




385,976




370,279




346,736




365,173


Total assets


$

22,694,006



$

22,658,791



$

22,619,886



$

22,556,501



$

22,316,982























Noninterest-bearing deposits


$

5,785,882



$

5,646,183



$

5,646,114



$

5,510,320



$

5,598,345


Interest-bearing demand deposits



3,720,133




3,676,452




3,971,356




4,392,230




3,787,421


Savings and money market deposits



5,382,699




5,465,143




5,342,323




5,478,411




5,530,158


Certificates and other time deposits



2,087,871




2,055,652




2,094,065




2,168,951




2,225,555


Total deposits



16,976,585




16,843,430




17,053,858




17,549,912




17,141,479


Other borrowings



1,297,917




1,447,328




1,272,032




731,500




891,396


Securities sold under repurchase agreements



285,984




288,706




300,471




327,136




337,690


Other liabilities



95,124




102,092




75,161




81,414




129,533


Shareholders' equity



4,038,396




3,977,235




3,918,364




3,866,539




3,816,884


Total liabilities and equity


$

22,694,006



$

22,658,791



$

22,619,886



$

22,556,501



$

22,316,982


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)  




Dec 31, 2018



Sep 30, 2018



Jun 30, 2018



Mar 31, 2018



Dec 31, 2017


Period End Balances








































































Loan Portfolio




































Commercial and industrial


$

1,111,089



10.7

%


$

1,159,735



11.3

%


$

1,168,892



11.5

%


$

1,148,980



11.5

%


$

1,179,364



11.8

%

Construction, land development and other land loans



1,622,289



15.7

%



1,560,142



15.2

%



1,542,771



15.2

%



1,502,393



15.0

%



1,509,137



15.1

%

1-4 family residential



2,438,949



23.5

%



2,440,157



23.7

%



2,418,021



23.8

%



2,438,224



24.4

%



2,454,548



24.5

%

Home equity



267,960



2.6

%



273,608



2.7

%



277,447



2.7

%



284,339



2.8

%



285,312



2.8

%

Commercial real estate (includes multi-family residential)



3,538,557



34.1

%



3,507,223



34.1

%



3,405,466



33.6

%



3,330,860



33.3

%



3,315,627



33.1

%

Agriculture (includes farmland)



729,501



7.0

%



705,750



6.8

%



709,617



7.0

%



671,319



6.7

%



690,118



6.9

%

Consumer and other



289,486



2.8

%



281,112



2.7

%



271,724



2.7

%



259,896



2.6

%



286,121



2.8

%

Energy



372,482



3.6

%



365,119



3.5

%



352,627



3.5

%



375,405



3.7

%



300,546



3.0

%

Total loans


$

10,370,313






$

10,292,846






$

10,146,565






$

10,011,416






$

10,020,773









































Deposit Types




































Noninterest-bearing DDA


$

5,666,115



32.8

%


$

5,700,242



34.1

%


$

5,657,589



33.3

%


$

5,707,994



32.9

%


$

5,623,322



31.5

%

Interest-bearing DDA



4,124,412



23.9

%



3,551,456



21.2

%



3,808,694



22.4

%



4,106,255



23.7

%



4,501,394



25.3

%

Money market



3,115,531



18.1

%



3,100,310



18.5

%



3,153,261



18.6

%



3,062,999



17.7

%



3,200,763



18.0

%

Savings



2,271,170



13.2

%



2,291,952



13.7

%



2,311,795



13.6

%



2,314,112



13.3

%



2,300,450



12.9

%

Certificates and other time deposits



2,079,330



12.0

%



2,089,804



12.5

%



2,047,265



12.1

%



2,141,519



12.4

%



2,195,531



12.3

%

Total deposits


$

17,256,558






$

16,733,764






$

16,978,604






$

17,332,879






$

17,821,460









































Loan to Deposit Ratio



60.1

%






61.5

%






59.8

%






57.8

%






56.2

%




 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)


Construction Loans




Dec 31, 2018



Sep 30, 2018



Jun 30, 2018



Mar 31, 2018



Dec 31, 2017






































Single family residential construction


$

441,487



27.2

%


$

422,738



27.1

%


$

426,767



27.6

%


$

417,302



27.7

%


$

388,966



25.7

%

Land development



89,226



5.5

%



89,357



5.7

%



88,562



5.7

%



88,609



5.9

%



86,122



5.7

%

Raw land



152,516



9.4

%



137,400



8.8

%



134,906



8.7

%



128,771



8.5

%



131,022



8.7

%

Residential lots



124,429



7.6

%



122,366



7.8

%



118,759



7.7

%



113,813



7.6

%



117,080



7.7

%

Commercial lots



92,234



5.7

%



95,982



6.1

%



92,283



6.0

%



91,653



6.1

%



91,624



6.1

%

Commercial construction and other



723,740



44.6

%



693,917



44.5

%



683,255



44.3

%



664,437



44.2

%



696,763



46.1

%

Net unaccreted discount



(1,343)







(1,618)







(1,761)







(2,192)







(2,440)





Total construction loans


$

1,622,289






$

1,560,142






$

1,542,771






$

1,502,393






$

1,509,137





 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of December 31, 2018



Houston



Dallas



Austin



OK City



Tulsa



Other (R)



Total



Collateral Type





























Shopping center/retail

$

261,261



$

83,639



$

26,986



$

16,342



$

31,200



$

146,022



$

565,450



Commercial and industrial buildings


125,435




34,975




13,607




16,537




21,620




80,261




292,435



Office buildings


94,459




119,344




24,736




45,302




10,577




68,171




362,589



Medical buildings


29,429




8,023




10,967




5,360




10,433




59,517




123,729



Apartment buildings


39,026




38,317




18,672




11,643




7,410




67,445




182,513



Hotel


49,206




62,310




20,767




32,589







143,769




308,641



Other


45,630




12,923




17,981




10,927




15,843




75,648




178,952



Total

$

644,446



$

359,531



$

133,716



$

138,700



$

97,083



$

640,833



$

2,014,309


(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

Sep 30, 2018



Balance at

Dec 31, 2018



Balance at

Acquisition

Date



Balance at

Sep 30, 2018



Balance at

Dec 31, 2018



Balance at

Acquisition

Date



Balance at

Sep 30, 2018



Balance at

Dec 31, 2018


Loan marks:





































Acquired banks (T)


$

229,080



$

16,124



$

14,833



$

142,128



$

4,445



$

2,831



$

371,208



$

20,569



$

17,664


Acquired portfolio loan balances:





































Acquired banks (T)



5,690,998




578,659




526,840




275,221




14,005




11,419




5,966,219


(U)


592,664




538,259


Acquired portfolio loan balances less loan marks


$

5,461,918



$

562,535



$

512,007



$

133,093



$

9,560



$

8,588



$

5,595,011



$

572,095



$

520,595




(R)

Includes other MSA and non-MSA regions.

(S)

Represents a portion of total commercial real estate loans of $3.539 billion as of December 31, 2018.

(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 Ended



Dec 31, 2018



Sep 30, 2018



Jun 30, 2018



Mar 31, 2018



Dec 31, 2017



Dec 31, 2018



Dec 31, 2017


Asset Quality




























Nonaccrual loans

$

13,147



$

13,399



$

20,415



$

22,572



$

25,264



$

13,147



$

25,264


Accruing loans 90 or more days past due


4,004




2,379




854




107




1,004




4,004




1,004


Total nonperforming loans


17,151




15,778




21,269




22,679




26,268




17,151




26,268


Repossessed assets





110










35







35


Other real estate


1,805




889




10,316




10,538




11,152




1,805




11,152


Total nonperforming assets

$

18,956



$

16,777



$

31,585



$

33,217



$

37,455



$

18,956



$

37,455






























Nonperforming assets:




























Commercial and industrial (includes energy)

$

4,435



$

6,620



$

12,234



$

13,558



$

15,533



$

4,435



$

15,533


Construction, land development and other land loans


3,100




2,046




1,829




1,019




1,888




3,100




1,888


1-4 family residential (includes home equity)


8,135




4,527




4,884




5,440




5,845




8,135




5,845


Commercial real estate (includes multi-family residential)


2,982




3,254




12,038




12,992




13,533




2,982




13,533


Agriculture (includes farmland)


256




262




519




128




550




256




550


Consumer and other


48




68




81




80




106




48




106


Total

$

18,956



$

16,777



$

31,585



$

33,217



$

37,455



$

18,956



$

37,455


Number of loans/properties


83




83




90




95




99




83




99


Allowance for credit losses at end of period

$

86,440



$

85,996



$

84,964



$

83,600



$

84,041



$

86,440



$

84,041






























Net charge-offs:




























Commercial and industrial (includes energy)

$

(685)



$

657



$

1,047



$

8,016



$

3,822



$

9,035



$

13,073


Construction, land development and other land loans


97




(1)




(1)




123




(1)




218




(128)


1-4 family residential (includes home equity)


42




11




114




257




61




424




73


Commercial real estate (includes multi-family residential)


34




(10)




986




502




22




1,512




152


Agriculture (includes farmland)


(54)




(113)




(45)




(61)




(63)




(273)




(157)


Consumer and other


1,122




774




535




604




930




3,035




2,597


Total

$

556



$

1,318



$

2,636



$

9,441



$

4,771



$

13,951



$

15,610






























Asset Quality Ratios




























Nonperforming assets to average interest-earning assets


0.10

%



0.08

%



0.16

%



0.17

%



0.19

%



0.10

%



0.19

%

Nonperforming assets to loans and other real estate


0.18

%



0.16

%



0.31

%



0.33

%



0.37

%



0.18

%



0.37

%

Net charge-offs to average loans (annualized)


0.02

%



0.05

%



0.10

%



0.38

%



0.19

%



0.14

%



0.16

%

Allowance for credit losses to total loans


0.83

%



0.84

%



0.84

%



0.84

%



0.84

%



0.83

%



0.84

%

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


0.88

%



0.88

%



0.89

%



0.90

%



0.91

%



0.88

%



0.91

%

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



Year Ended




Dec 31,
2018



Sep 30,
2018



Jun 30,
2018



Mar 31,
2018



Dec 31,
2017



Dec 31,
2018



Dec 31,
2017


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





























Net income


$

83,331



$

82,523



$

81,597



$

74,361



$

67,138



$

321,812



$

272,165


Average shareholders' equity


$

4,038,396



$

3,977,235



$

3,918,364



$

3,866,539



$

3,816,884



$

3,947,833



$

3,750,727


Less: Average goodwill and other intangible assets



(1,934,425)




(1,935,886)




(1,937,395)




(1,938,909)




(1,940,495)




(1,936,639)




(1,942,999)


Average tangible shareholders' equity


$

2,103,971



$

2,041,349



$

1,980,969



$

1,927,630



$

1,876,389



$

2,011,194



$

1,807,728


Return on average tangible common equity (F)



15.84

%



16.17

%



16.48

%



15.43

%



14.31

%



16.00

%



15.06

%






























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





























Shareholders' equity


$

4,052,824



$

3,995,697



$

3,935,452



$

3,876,145



$

3,824,154



$

4,052,824



$

3,824,154


Less: Goodwill and other intangible assets



(1,933,728)




(1,935,140)




(1,936,618)




(1,938,119)




(1,939,687)




(1,933,728)




(1,939,687)


Tangible shareholders' equity


$

2,119,096



$

2,060,557



$

1,998,834



$

1,938,026



$

1,884,467



$

2,119,096



$

1,884,467































Period end shares outstanding



69,847




69,838




69,838




69,819




69,491




69,847




69,491


Tangible book value per share:


$

30.34



$

29.50



$

28.62



$

27.76



$

27.12



$

30.34



$

27.12































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





























Tangible shareholders' equity


$

2,119,096



$

2,060,557



$

1,998,834



$

1,938,026



$

1,884,467



$

2,119,096



$

1,884,467


Total assets


$

22,693,402



$

22,612,583



$

22,570,740



$

22,472,314



$

22,587,292



$

22,693,402



$

22,587,292


Less: Goodwill and other intangible assets



(1,933,728)




(1,935,140)




(1,936,618)




(1,938,119)




(1,939,687)




(1,933,728)




(1,939,687)


Tangible assets


$

20,759,674



$

20,677,443



$

20,634,122



$

20,534,195



$

20,647,605



$

20,759,674



$

20,647,605


Period end tangible equity to period end tangible assets ratio:



10.21

%



9.97

%



9.69

%



9.44

%



9.13

%



10.21

%



9.13

%






























Reconciliation of allowance for credit losses to total loans to allowance for credit losses to total loans, excluding acquired loans:





























Allowance for credit losses


$

86,440



$

85,996



$

84,964



$

83,600



$

84,041



$

86,440



$

84,041


Total loans


$

10,370,313



$

10,292,846



$

10,146,565



$

10,011,416



$

10,020,773



$

10,370,313



$

10,020,773


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


$

520,595



$

572,095



$

622,534



$

681,888



$

740,157



$

520,595



$

740,157


Total loans less acquired loans


$

9,849,718



$

9,720,751



$

9,524,031



$

9,329,528



$

9,280,616



$

9,849,718



$

9,280,616


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



0.88

%



0.88

%



0.89

%



0.90

%



0.91

%



0.88

%



0.91

%






























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





























Noninterest expense


$

80,804



$

81,760



$

83,602



$

80,054



$

81,088



$

326,220



$

313,101































Net interest income


$

157,248



$

157,319



$

161,803



$

153,223



$

156,050



$

629,593



$

616,863


Noninterest income



29,079




30,624




28,371




27,938




29,220




116,012




116,633


Less: net (loss) gain on sale of assets



(715)




4




(44)







41




(755)




(1,921)


Less: net (loss) gain on sale of securities









(13)










(13)




3,270


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



29,794




30,620




28,428




27,938




29,179




116,780




115,284


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


$

187,042



$

187,939



$

190,231



$

181,161



$

185,229



$

746,373



$

732,147


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



43.20

%



43.50

%



43.95

%



44.19

%



43.78

%



43.71

%



42.76

%

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-fourth-quarter-2018-earnings-300786460.html

SOURCE Prosperity Bancshares, Inc.

Copyright 2019 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.