Attached files

file filename
8-K - 8-K - PROSPERITY BANCSHARES INCpb-8k_20161231.htm

Exhibit 99.1

 

PRESS RELEASE

For more information contact:

 

 

Prosperity Bancshares, Inc.®

David Zalman

Prosperity Bank Plaza

Chairman and Chief Executive Officer

4295 San Felipe

281.269.7199

Houston, Texas 77027

david.zalman@prosperitybankusa.com

FOR IMMEDIATE RELEASE

PROSPERITY BANCSHARES, INC.®

REPORTS FOURTH QUARTER

2016 EARNINGS

 

Fourth quarter earnings per share (diluted) of $0.99

 

Fourth quarter net income of $68.793 million

 

Nonperforming assets remain low at 0.25% of fourth quarter average earning assets

 

Fourth quarter nonperforming assets decreased 19.7% compared with the third quarter 2016

 

Return (annualized) on fourth quarter average assets of 1.26%

 

Fourth quarter efficiency ratio of 43.29%

 

Returns (annualized) on fourth quarter average common equity of 7.58% and average tangible common equity of 16.33%(1)

 

HOUSTON, January 25, 2017. Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income for the quarter ended December 31, 2016 of $68.793 million or $0.99 per diluted common share. Additionally, nonperforming assets remain low at 0.25% of fourth quarter average earning assets.

 

“We were pleased with our fourth quarter 2016 performance. Our nonperforming assets decreased 19.7% as the Texas economy continues to improve. Our annualized return on fourth quarter average tangible common equity was 16.33%,” said David Zalman, Prosperity’s Chairman and Chief Executive Officer.

 

“We are excited going into 2017. We believe that the Texas and Oklahoma economies are improving with rising oil and gas prices. Further, expected increases in interest rates will help our net interest margin over the longer term,” continued Zalman.

 

“We see optimism in our customer base, as businesses are now willing to expand purchasing. With a better economy and the absence of the loan contraction we experienced over the last several years, we believe that we will have more normalized organic growth in loans and deposits during 2017,” concluded Zalman.

 

Results of Operations for the Three Months Ended December 31, 2016

Net income was $68.793 million for the three months ended December 31, 2016 compared with $70.475 million for the same period in 2015. Net income per diluted common share was $0.99 for the three months ended December 31, 2016 compared with $1.01 for the same period in 2015. Net income (excluding purchase accounting adjustments) was $64.191 million for the three months ended

_____________

(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.

Page 1 of 17


 

December 31, 2016 compared with $66.147 million for the three months ended December 31, 2015. Net income per diluted common share (excluding purchase accounting adjustments) was $0.92 for the three months ended December 31, 2016 compared with $0.94 for the same period in 2015. The reconciliations of these non-GAAP financial measures to the nearest respective GAAP financial measures are shown on page 12.  Annualized returns on average assets, average common equity and average tangible common equity for the three months ended December 31, 2016 were 1.26%, 7.58% and 16.33%(1), respectively.  Prosperity’s efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 43.29% for the three months ended December 31, 2016.

Net interest income before provision for credit losses for the three months ended December 31, 2016 was $153.832 million compared with $153.258 million during the same period in 2015, an increase of $574 thousand or 0.4%. This change was primarily due to an increase in average interest-earning assets, which was partially offset by an increase in the average rate paid on interest-bearing liabilities for the three months ended December 31, 2016. Linked quarter net interest income before provision for credit losses decreased $232 thousand or 0.2% to $153.832 million compared with $154.064 million during the three months ended September 30, 2016, primarily due to a slight increase in the average rate paid on interest-bearing liabilities.

The net interest margin on a tax equivalent basis was 3.26% for the three months ended December 31, 2016, compared with 3.24% for the same period in 2015. On a linked quarter basis the net interest margin was 3.26% compared with 3.29% for the three months ended September 30, 2016. Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis was 3.12% for the three months ended December 31, 2016, compared with 3.11% for the same period in 2015 and 3.14% for the three months ended September 30, 2016. The reconciliations of these non-GAAP financial measures to the nearest respective GAAP financial measures are shown on page 12.

Noninterest income was $29.475 million for the three months ended December 31, 2016 compared with $30.283 million for the same period in 2015, a decrease of $808 thousand or 2.7%. On a linked quarter basis, noninterest income decreased $209 thousand or 0.7% compared with the three months ended September 30, 2016.

Noninterest expense was $79.148 million for the three months ended December 31, 2016 compared with $77.909 million for the same period in 2015, an increase of $1.239 million or 1.6%. This change was primarily due to an increase in incentive compensation and the Tradition acquisition. On a linked quarter basis, noninterest expense decreased $328 thousand or 0.4% compared with the three months ended September 30, 2016.

Results of Operations for the Year Ended December 31, 2016

Net income was $274.466 million for the year ended December 31, 2016 compared with $286.646 million for the same period in 2015.  Net income per diluted common share was $3.94 for the year ended December 31, 2016 compared with $4.09 for the same period in 2015. Net income (excluding purchase accounting adjustments) was $250.644 million for the year ended December 31, 2016 compared with $255.479 million for the year ended December 31, 2015. Net income per diluted common share (excluding purchase accounting adjustments) was $3.60 for the year ended December 31, 2016 compared with $3.65 for the year ended December 31, 2015. The reconciliations of these non-GAAP financial measures to the nearest respective GAAP financial measures are shown on page 12. Annualized returns on average assets, average common equity and average tangible common equity for the year ended December 31, 2016 were 1.25%, 7.69% and 16.95%(1), respectively.  Prosperity’s efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 42.50% for the year ended December 31, 2016.

Net interest income before provision for credit losses for the year ended December 31, 2016 was $632.620 million compared with $630.510 million for the same period in 2015, an increase of $2.110 million or 0.3%. The net interest margin on a tax equivalent basis for the year ended December 31, 2016 was 3.35% compared with 3.38% for the same period in 2015. This change was primarily due to a decrease in loan discount accretion of $13.152 million. Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis was 3.16% for the year ended December 31, 2016 compared with 3.13% for the same period in 2015. The reconciliations of these non-GAAP financial measures to the nearest respective GAAP financial measures are shown on page 12.

Noninterest income was $118.425 million for the year ended December 31, 2016 compared with $120.781 million for the same period in 2015, a decrease of $2.356 million or 2.0%. This change was primarily due to a decrease in other noninterest income, brokerage income and NSF fees, which was partially offset by an increase in service charges on deposit accounts and mortgage income.

Noninterest expense was $318.387 million for the year ended December 31, 2016 compared with $313.536 million for the same period in 2015, an increase of $4.851 million or 1.5%.  This change was primarily due to the full year effect of the Tradition acquisition. Additionally, for the year ended December 31, 2016, one-time pretax merger-related expenses for the Tradition acquisition totaled $670 thousand.

Page 2 of 17


 

Balance Sheet Information

At December 31, 2016, Prosperity had $22.331 billion in total assets, an increase of $293.856 million or 1.3%, compared with $22.037 billion at December 31, 2015.

Loans at December 31, 2016 were $9.622 billion, an increase of $183.471 million or 1.9%, compared with $9.439 billion at December 31, 2015. Linked quarter loans increased $73.746 million or 0.8% (3.1% annualized) from $9.548 billion at September 30, 2016.

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 December 31, 2016, oil and gas loans totaled $284.539 million or 3.0% of total loans, of which $119.934 million were to production companies and $164.605 million were to service companies. This compares with total oil and gas loans of $399.084 million or 4.2% of total loans at December 31, 2015, of which $178.614 million were to production companies and $220.470 million were to service companies. On a linked quarter basis, oil and gas loans decreased $24.412 million, from $308.951 million or 3.2% of total loans at September 30, 2016, of which $139.913 million were production loans and $169.038 million were service loans.

Deposits at December 31, 2016 were $17.307 billion, a decrease of $373.817 million or 2.1%, compared with $17.681 billion at December 31, 2015. Linked quarter deposits increased $385.893 million or 2.3% (9.1% annualized) from $16.921 billion at September 30, 2016. This change primarily resulted from seasonality.

The table below provides detail on the impact of loans acquired and deposits assumed in the acquisition of Tradition completed on January 1, 2016:

  

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

Loans acquired (including new production since acquisition date):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tradition

 

$

226,830

 

 

$

228,357

 

 

$

233,340

 

 

$

232,160

 

 

$

 

All other loans

 

 

9,395,230

 

 

 

9,319,957

 

 

 

9,416,668

 

 

 

9,422,248

 

 

 

9,438,589

 

Total loans

 

$

9,622,060

 

 

$

9,548,314

 

 

$

9,650,008

 

 

$

9,654,408

 

 

$

9,438,589

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits assumed (including new deposits since acquisition date):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tradition

 

$

417,837

 

 

$

432,858

 

 

$

440,110

 

 

$

476,203

 

 

$

 

All other deposits

 

 

16,889,465

 

 

 

16,488,551

 

 

 

16,779,035

 

 

 

17,396,563

 

 

 

17,681,119

 

Total deposits

 

$

17,307,302

 

 

$

16,921,409

 

 

$

17,219,145

 

 

$

17,872,766

 

 

$

17,681,119

 

 

Excluding loans acquired in the Tradition acquisition and new production at the acquired banking centers since the acquisition date, loans at December 31, 2016 decreased $43.359 million or 0.5% compared with December 31, 2015 and, on a linked quarter basis, increased $75.273 million or 0.8%.

Excluding deposits assumed in the Tradition acquisition and new deposits generated at the acquired banking centers since the acquisition date, deposits at December 31, 2016 decreased $791.654 million or 4.5% compared with December 31, 2015 and, on a linked quarter basis, increased $400.914 million or 2.4%.

Asset Quality

Nonperforming assets totaled $48.302 million or 0.25% of quarterly average interest-earning assets at December 31, 2016, compared with $43.459 million or 0.23% of quarterly average interest-earning assets at December 31, 2015, and $60.166 million or 0.32% of quarterly average interest-earning assets at September 30, 2016.

The allowance for credit losses was $85.326 million or 0.89% of total loans at December 31, 2016, $81.384 million or 0.86% of total loans at December 31, 2015 and $85.585 million or 0.90% of total loans at September 30, 2016.  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 1.00% of remaining loans as of December 31, 2016, compared with 1.01% at December 31, 2015 and 1.03% at September 30, 2016(1).

Page 3 of 17


 

The provision for credit losses was $2.000 million for the three months ended December 31, 2016 compared with $500 thousand for the three months ended December 31, 2015 and $2.000 million for the three months ended September 30, 2016.  The provision for credit losses was $24.000 million for the year ended December 31, 2016 compared with $7.560 million for the year ended December 31, 2015.

Net charge-offs were $2.259 million for the three months ended December 31, 2016 compared with $119 thousand for the three months ended December 31, 2015 and $241 thousand for the three months ended September 30, 2016. Net charge-offs for the fourth quarter of 2016 were primarily comprised of one commercial and industrial loan. Net charge-offs were $20.058 million for the year ended December 31, 2016 compared with $6.938 million for the year ended December 31, 2015.

Conference Call

Prosperity’s management team will host a conference call on Wednesday, January 25, 2017 at 10:30 a.m. Eastern Time (9:30 a.m. Central Time) to discuss Prosperity’s fourth quarter 2016 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 3489792.

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 and the tangible equity to tangible assets ratio.  Further, as a result of acquisitions and the related purchase accounting adjustments, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its net income and earnings per share (excluding purchase accounting adjustments) and 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 its 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 page 12 and the “Notes to Selected Financial Data” at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures.

Dividend

Prosperity Bancshares, Inc. (“Prosperity Bancshares”) declared a first quarter cash dividend of $0.34 per share, to be paid on April 3, 2017 to all shareholders of record as of March 17, 2017.

Stock Repurchase Program

On January 27, 2016, Prosperity Bancshares announced a stock repurchase program under which up to 5%, or approximately 3.54 million shares, of its outstanding common stock may be acquired over the next twelve months at the discretion of management.  As of December 31, 2016, Prosperity Bancshares had repurchased an aggregate of 1.24 million shares of its common stock under this program at an average weighted average price of $40.98 per share. During the fourth quarter of 2016, Prosperity Bancshares did not repurchase any shares of its common stock.

Acquisition of Tradition Bancshares, Inc.

On January 1, 2016, Prosperity Bancshares completed the acquisition of Tradition Bancshares, Inc. and its wholly-owned subsidiary, Tradition Bank, headquartered in Houston, Texas. Tradition Bank operated 7 banking offices in the Houston, Texas area, including its main office in Bellaire, 3 banking centers in Katy and 1 banking center in The Woodlands. As of December 31, 2015, Tradition Bancshares, Inc., on a consolidated basis, reported total assets of $547.963 million, total loans of $253.315 million, total deposits of $488.928 million and shareholders’ equity of $43.103 million.

Page 4 of 17


 

Under the terms of the definitive agreement, Prosperity Bancshares issued 679,528 shares of Prosperity Bancshares common stock plus $39.0 million in cash for all outstanding shares of Tradition Bancshares, Inc. capital stock.

Prosperity Bancshares, Inc. ®

As of December 31, 2016, Prosperity Bancshares, Inc. ® is a $22.331 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.

 

Prosperity currently operates 245 full-service banking locations: 65 in the Houston area, including The Woodlands; 29 in the South Texas area including Corpus Christi and Victoria; 36 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 that 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, 2015 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.

 

 

Page 5 of 17


 

Bryan/College Station Area -

 

Fort Worth -

 

Uptown

 

West Texas Area -

Bryan

 

Haltom City

 

Waugh Drive

 

Abilene -

Bryan-29th Street

 

Keller

 

Westheimer

 

Antilley Road

Bryan-East

 

Roanoke

 

West University

 

Barrow Street

Bryan-North

 

Stockyards

 

Woodcreek

 

Cypress Street

Caldwell

 

 

 

 

 

Judge Ely

College Station

 

Other Dallas/Fort Worth Area

 

Other Houston Area

 

Mockingbird

Crescent Point

 

Locations -

 

Locations -

 

 

Hearne

 

Arlington

 

Angleton

 

Lubbock -

Huntsville

 

Azle

 

Bay City

 

4th Street

Madisonville

 

Ennis

 

Beaumont

 

66th Street

Navasota

 

Gainesville

 

Cinco Ranch

 

82nd Street

New Waverly

 

Glen Rose

 

Cleveland

 

86th Street

Rock Prairie

 

Granbury

 

East Bernard

 

98th Street

Southwest Parkway

 

Mesquite

 

El Campo

 

Avenue Q

Tower Point

 

Muenster

 

Dayton

 

North University

Wellborn Road

 

Sanger

 

Galveston

 

Texas Tech Student Union

 

 

Waxahachie

 

Groves

 

 

Central Texas Area -

 

Weatherford

 

Hempstead

 

Midland -

Austin -

 

 

 

Hitchcock

 

Wadley

Allandale

 

East Texas Area -

 

Katy-Spring Green

 

Wall Street

Cedar Park

 

Athens

 

Liberty

 

 

Congress

 

Blooming Grove

 

Magnolia

 

Odessa -

Lakeway

 

Canton

 

Magnolia Parkway

 

Grandview

Liberty Hill

 

Carthage

 

Mont Belvieu

 

Grant

Northland

 

Corsicana

 

Nederland

 

Kermit Highway

Oak Hill

 

Crockett

 

Needville

 

Parkway

Research Blvd

 

Eustace

 

Rosenberg

 

 

Westlake

 

Gilmer

 

Shadow Creek

 

Other West Texas Area

 

 

Grapeland

 

Spring

 

Locations -

Other Central Texas Area

 

Gun Barrel City

 

The Woodlands-College Park

 

Big Spring

Locations -

 

Jacksonville

 

The Woodlands-I-45

 

Brownfield

Bastrop

 

Kerens

 

The Woodlands-Research Forest

 

Brownwood

Canyon Lake

 

Longview

 

Tomball

 

Cisco

Dime Box

 

Mount Vernon

 

Waller

 

Comanche

Dripping Springs

 

Palestine

 

West Columbia

 

Early

Elgin

 

Rusk

 

Wharton

 

Floydada

Flatonia

 

Seven Points

 

Winnie

 

Gorman

Georgetown

 

Teague

 

Wirt

 

Levelland

Gruene

 

Tyler-Beckham

 

 

 

Littlefield

Kingsland

 

Tyler-South Broadway

 

South Texas Area -

 

Merkel

La Grange

 

Tyler-University

 

Corpus Christi -

 

Plainview

Lexington

 

Winnsboro

 

Calallen

 

San Angelo

New Braunfels

 

 

 

Carmel

 

Slaton

Pleasanton

 

Houston Area -

 

Northwest

 

Snyder

Round Rock

 

Houston -

 

Saratoga

 

 

San Antonio

 

Aldine

 

Timbergate

 

Oklahoma

Schulenburg

 

Alief

 

Water Street

 

Central Oklahoma Area-

Seguin

 

Bellaire

 

 

 

Oklahoma City -

Smithville

 

Beltway

 

Other South Texas Area

 

23rd Street

Thorndale

 

Clear Lake

 

Locations -

 

Expressway

Weimar

 

Copperfield

 

Alice

 

I-240

 

 

Cypress

 

Aransas Pass

 

Memorial

Dallas/Fort Worth Area -

 

Downtown

 

Beeville

 

 

Dallas -

 

Eastex

 

Colony Creek

 

Other Central Oklahoma Area

Abrams Centre

 

Fairfield

 

Cuero

 

Locations -

Balch Springs

 

First Colony

 

Edna

 

Edmond

Camp Wisdom

 

Fry Road

 

Goliad

 

Norman

Cedar Hill

 

Gessner

 

Gonzales

 

 

Dallas – Central Expressway

 

Gladebrook

 

Hallettsville

 

Tulsa Area-

Forest Park

 

Grand Parkway

 

Kingsville

 

Tulsa -

Frisco

 

Heights

 

Mathis

 

Garnett

Frisco-West

 

Highway 6 West

 

Padre Island

 

Harvard

Kiest

 

Little York

 

Palacios

 

Memorial

McKinney

 

Medical Center

 

Port Lavaca

 

Sheridan

McKinney-Stonebridge

 

Memorial Drive

 

Portland

 

S. Harvard

Midway

 

Northside

 

Rockport

 

Utica Tower

Northwest Highway

 

Pasadena

 

Sinton

 

Yale

Plano

 

Pecan Grove

 

Taft

 

 

Preston Forest

 

Pin Oak

 

Victoria

 

Other Tulsa Area Locations -

Preston Road

 

River Oaks

 

Victoria-Navarro

 

Owasso

Red Oak

 

Sugar Land

 

Victoria-North

 

 

Sachse

 

SW Medical Center

 

Yoakum

 

 

The Colony

 

Tanglewood

 

Yorktown

 

 

Turtle Creek

 

The Plaza

 

 

 

 

Westmoreland

 

 

 

 

 

 

 

- - -

Page 6 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

9,622,060

 

 

$

9,548,314

 

 

$

9,650,008

 

 

$

9,654,408

 

 

$

9,438,589

 

Investment securities(A)

 

 

9,726,086

 

 

 

8,988,021

 

 

 

9,274,651

 

 

 

9,448,704

 

 

 

9,502,427

 

Federal funds sold

 

 

1,178

 

 

 

630

 

 

 

484

 

 

 

1,386

 

 

 

1,418

 

Allowance for credit losses

 

 

(85,326

)

 

 

(85,585

)

 

 

(83,826

)

 

 

(83,714

)

 

 

(81,384

)

Cash and due from banks

 

 

436,203

 

 

 

341,483

 

 

 

333,208

 

 

 

334,592

 

 

 

562,544

 

Goodwill

 

 

1,900,845

 

 

 

1,900,349

 

 

 

1,903,451

 

 

 

1,903,451

 

 

 

1,868,827

 

Core deposit intangibles, net

 

 

45,784

 

 

 

48,010

 

 

 

44,861

 

 

 

47,195

 

 

 

49,417

 

Other real estate owned

 

 

15,463

 

 

 

16,280

 

 

 

15,677

 

 

 

16,695

 

 

 

2,963

 

Fixed assets, net

 

 

262,083

 

 

 

270,386

 

 

 

273,104

 

 

 

277,951

 

 

 

267,996

 

Other assets

 

 

406,696

 

 

 

376,156

 

 

 

384,692

 

 

 

377,677

 

 

 

424,419

 

Total assets

 

$

22,331,072

 

 

$

21,404,044

 

 

$

21,796,310

 

 

$

21,978,345

 

 

$

22,037,216

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

5,190,973

 

 

$

5,159,333

 

 

$

5,016,637

 

 

$

5,112,943

 

 

$

5,136,579

 

Interest-bearing deposits

 

 

12,116,329

 

 

 

11,762,076

 

 

 

12,202,508

 

 

 

12,759,823

 

 

 

12,544,540

 

Total deposits

 

 

17,307,302

 

 

 

16,921,409

 

 

 

17,219,145

 

 

 

17,872,766

 

 

 

17,681,119

 

Other borrowings

 

 

990,781

 

 

 

425,916

 

 

 

606,049

 

 

 

186,225

 

 

 

491,399

 

Securities sold under repurchase agreements

 

 

320,430

 

 

 

318,449

 

 

 

320,001

 

 

 

304,204

 

 

 

315,253

 

Junior subordinated debentures

 

 

 

 

 

 

 

 

 

 

 

7,217

 

 

 

 

Other liabilities

 

 

70,248

 

 

 

143,458

 

 

 

106,531

 

 

 

108,873

 

 

 

86,535

 

Total liabilities

 

 

18,688,761

 

 

 

17,809,232

 

 

 

18,251,726

 

 

 

18,479,285

 

 

 

18,574,306

 

Shareholders' equity(B)

 

 

3,642,311

 

 

 

3,594,812

 

 

 

3,544,584

 

 

 

3,499,060

 

 

 

3,462,910

 

Total liabilities and equity

 

$

22,331,072

 

 

$

21,404,044

 

 

$

21,796,310

 

 

$

21,978,345

 

 

$

22,037,216

 

 

(A) Includes $2,171, $2,310, $2,496, $3,286 and $3,138 in unrealized gains on available for sale securities for the quarterly periods ended December 31, 2016, September 30, 2016, June 30, 2016, March 31, 2016 and December 31, 2015, respectively.

(B) Includes $1,411, $1,502, $1,623, $2,136 and $2,040 in after-tax unrealized gains on available for sale securities for the quarterly periods ended December 31, 2016, September 30, 2016, June 30, 2016, March 31, 2016 and December 31, 2015, respectively.

 

Page 7 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

 

Dec 31, 2016

 

 

Dec 31, 2015

 

Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

115,993

 

 

$

116,247

 

 

$

118,297

 

 

$

124,522

 

 

$

114,234

 

 

$

475,059

 

 

$

475,427

 

Securities(C)

 

 

48,573

 

 

 

48,132

 

 

 

51,097

 

 

 

52,573

 

 

 

48,301

 

 

 

200,375

 

 

 

194,003

 

Federal funds sold and other earning assets

 

 

103

 

 

 

81

 

 

 

65

 

 

 

96

 

 

 

37

 

 

 

345

 

 

 

271

 

Total interest income

 

 

164,669

 

 

 

164,460

 

 

 

169,459

 

 

 

177,191

 

 

 

162,572

 

 

 

675,779

 

 

 

669,701

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

9,478

 

 

 

9,396

 

 

 

10,045

 

 

 

10,206

 

 

 

8,575

 

 

 

39,125

 

 

 

36,074

 

Other borrowings

 

 

1,121

 

 

 

752

 

 

 

710

 

 

 

482

 

 

 

541

 

 

 

3,065

 

 

 

1,508

 

Securities sold under repurchase agreements

 

 

238

 

 

 

248

 

 

 

234

 

 

 

212

 

 

 

198

 

 

 

932

 

 

 

818

 

Junior subordinated debentures

 

 

 

 

 

 

 

 

3

 

 

 

34

 

 

 

 

 

 

37

 

 

 

791

 

Total interest expense

 

 

10,837

 

 

 

10,396

 

 

 

10,992

 

 

 

10,934

 

 

 

9,314

 

 

 

43,159

 

 

 

39,191

 

Net interest income

 

 

153,832

 

 

 

154,064

 

 

 

158,467

 

 

 

166,257

 

 

 

153,258

 

 

 

632,620

 

 

 

630,510

 

Provision for credit losses

 

 

2,000

 

 

 

2,000

 

 

 

6,000

 

 

 

14,000

 

 

 

500

 

 

 

24,000

 

 

 

7,560

 

Net interest income after provision for credit losses

 

 

151,832

 

 

 

152,064

 

 

 

152,467

 

 

 

152,257

 

 

 

152,758

 

 

 

608,620

 

 

 

622,950

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonsufficient funds (NSF) fees

 

 

8,552

 

 

 

8,764

 

 

 

8,031

 

 

 

8,189

 

 

 

8,974

 

 

 

33,536

 

 

 

34,284

 

Credit card, debit card and ATM card income

 

 

5,902

 

 

 

5,903

 

 

 

5,929

 

 

 

5,827

 

 

 

5,938

 

 

 

23,561

 

 

 

23,534

 

Service charges on deposit accounts

 

 

4,934

 

 

 

4,698

 

 

 

4,610

 

 

 

4,590

 

 

 

4,289

 

 

 

18,832

 

 

 

17,095

 

Trust income

 

 

2,480

 

 

 

1,851

 

 

 

1,762

 

 

 

2,027

 

 

 

1,988

 

 

 

8,120

 

 

 

8,030

 

Mortgage income

 

 

1,690

 

 

 

2,143

 

 

 

1,772

 

 

 

1,471

 

 

 

1,289

 

 

 

7,076

 

 

 

5,720

 

Brokerage income

 

 

782

 

 

 

1,213

 

 

 

1,286

 

 

 

1,290

 

 

 

1,407

 

 

 

4,571

 

 

 

5,953

 

Bank owned life insurance income

 

 

1,390

 

 

 

1,417

 

 

 

1,473

 

 

 

1,383

 

 

 

1,394

 

 

 

5,663

 

 

 

5,548

 

Net gain on sale of assets

 

 

475

 

 

 

37

 

 

 

332

 

 

 

1,020

 

 

 

581

 

 

 

1,864

 

 

 

2,403

 

Other noninterest income

 

 

3,270

 

 

 

3,658

 

 

 

3,278

 

 

 

4,996

 

 

 

4,423

 

 

 

15,202

 

 

 

18,214

 

Total noninterest income

 

 

29,475

 

 

 

29,684

 

 

 

28,473

 

 

 

30,793

 

 

 

30,283

 

 

 

118,425

 

 

 

120,781

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

51,231

 

 

 

48,328

 

 

 

48,224

 

 

 

50,114

 

 

 

48,500

 

 

 

197,897

 

 

 

192,872

 

Net occupancy and equipment

 

 

5,696

 

 

 

5,997

 

 

 

5,741

 

 

 

5,624

 

 

 

5,774

 

 

 

23,058

 

 

 

23,638

 

Credit and debit card, data processing and software amortization

 

 

4,249

 

 

 

4,207

 

 

 

4,164

 

 

 

4,430

 

 

 

3,996

 

 

 

17,050

 

 

 

15,782

 

Regulatory assessments and FDIC insurance

 

 

2,424

 

 

 

3,434

 

 

 

3,447

 

 

 

3,430

 

 

 

2,460

 

 

 

12,735

 

 

 

14,433

 

Core deposit intangibles amortization

 

 

2,226

 

 

 

2,418

 

 

 

2,334

 

 

 

2,222

 

 

 

2,295

 

 

 

9,200

 

 

 

9,530

 

Depreciation

 

 

3,170

 

 

 

3,289

 

 

 

3,286

 

 

 

3,349

 

 

 

3,310

 

 

 

13,094

 

 

 

12,959

 

Communications

 

 

2,771

 

 

 

2,870

 

 

 

2,981

 

 

 

2,939

 

 

 

2,814

 

 

 

11,561

 

 

 

11,121

 

Other real estate expense

 

 

378

 

 

 

44

 

 

 

50

 

 

 

42

 

 

 

241

 

 

 

514

 

 

 

625

 

Net (gain) loss on sale of other real estate

 

 

(44

)

 

 

(3

)

 

 

347

 

 

 

(14

)

 

 

52

 

 

 

286

 

 

 

(34

)

Other noninterest expense

 

 

7,047

 

 

 

8,892

 

 

 

8,661

 

 

 

8,392

 

 

 

8,467

 

 

 

32,992

 

 

 

32,610

 

Total noninterest expense

 

 

79,148

 

 

 

79,476

 

 

 

79,235

 

 

 

80,528

 

 

 

77,909

 

 

 

318,387

 

 

 

313,536

 

Income before income taxes

 

 

102,159

 

 

 

102,272

 

 

 

101,705

 

 

 

102,522

 

 

 

105,132

 

 

 

408,658

 

 

 

430,195

 

Provision for income taxes

 

 

33,366

 

 

 

33,621

 

 

 

33,634

 

 

 

33,571

 

 

 

34,657

 

 

 

134,192

 

 

 

143,549

 

Net income available to common shareholders

 

$

68,793

 

 

$

68,651

 

 

$

68,071

 

 

$

68,951

 

 

$

70,475

 

 

$

274,466

 

 

$

286,646

 

 

(C) Interest income on securities was reduced by net premium amortization of $11,502, $11,312, $10,407, $10,253 and $13,775 for the three-month periods ended December 31, 2016, September 30, 2016, June 30, 2016, March 31, 2016 and December 31, 2015, respectively, and $43,474 and $58,230 for the years ended December 31, 2016 and December 31, 2015, respectively.

 

Page 8 of 17


 

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, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

 

Dec 31, 2016

 

 

Dec 31, 2015

 

Profitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

68,793

 

 

$

68,651

 

 

$

68,071

 

 

$

68,951

 

 

$

70,475

 

 

$

274,466

 

 

$

286,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.99

 

 

$

0.99

 

 

$

0.98

 

 

$

0.98

 

 

$

1.01

 

 

$

3.94

 

 

$

4.09

 

Diluted earnings per share

 

$

0.99

 

 

$

0.99

 

 

$

0.98

 

 

$

0.98

 

 

$

1.01

 

 

$

3.94

 

 

$

4.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (D)

 

 

1.26

%

 

 

1.27

%

 

 

1.24

%

 

 

1.24

%

 

 

1.30

%

 

 

1.25

%

 

 

1.33

%

Return on average common equity (D)

 

 

7.58

%

 

 

7.66

%

 

 

7.70

%

 

 

7.85

%

 

 

8.17

%

 

 

7.69

%

 

 

8.51

%

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

 

 

16.33

%

 

 

16.79

%

 

 

17.15

%

 

 

17.60

%

 

 

18.56

%

 

 

16.95

%

 

 

19.98

%

Tax equivalent net interest margin (F)

 

 

3.26

%

 

 

3.29

%

 

 

3.37

%

 

 

3.48

%

 

 

3.24

%

 

 

3.35

%

 

 

3.38

%

Efficiency ratio(G)

 

 

43.29

%

 

 

43.26

%

 

 

42.46

%

 

 

41.08

%

 

 

42.58

%

 

 

42.50

%

 

 

41.87

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

 

16.31

%

 

 

16.80

%

 

 

16.26

%

 

 

15.92

%

 

 

15.71

%

 

 

16.31

%

 

 

15.71

%

Common equity tier 1 capital

 

 

14.48

%

 

 

14.41

%

 

 

13.66

%

 

 

13.20

%

 

 

13.55

%

 

 

14.48

%

 

 

13.55

%

Tier 1 risk-based capital

 

 

14.48

%

 

 

14.41

%

 

 

13.66

%

 

 

13.20

%

 

 

13.55

%

 

 

14.48

%

 

 

13.53

%

Total risk-based capital

 

 

15.20

%

 

 

15.14

%

 

 

14.37

%

 

 

13.90

%

 

 

14.25

%

 

 

15.20

%

 

 

14.25

%

Tier 1 leverage capital

 

 

8.68

%

 

 

8.50

%

 

 

8.11

%

 

 

7.70

%

 

 

7.97

%

 

 

8.68

%

 

 

7.97

%

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

 

 

8.32

%

 

 

8.46

%

 

 

8.04

%

 

 

7.73

%

 

 

7.68

%

 

 

8.32

%

 

 

7.68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

69,482

 

 

 

69,478

 

 

 

69,565

 

 

 

70,174

 

 

 

70,021

 

 

 

69,674

 

 

 

70,033

 

Diluted

 

 

69,486

 

 

 

69,484

 

 

 

69,574

 

 

 

70,181

 

 

 

70,032

 

 

 

69,680

 

 

 

70,049

 

Period end shares outstanding

 

 

69,491

 

 

 

69,478

 

 

 

69,480

 

 

 

69,543

 

 

 

70,022

 

 

 

69,491

 

 

 

70,022

 

Cash dividends paid per common share

 

$

0.3400

 

 

$

0.3000

 

 

$

0.3000

 

 

$

0.3000

 

 

$

0.3000

 

 

$

1.2400

 

 

$

1.1175

 

Book value per share

 

$

52.41

 

 

$

51.74

 

 

$

51.02

 

 

$

50.32

 

 

$

49.45

 

 

$

52.41

 

 

$

49.45

 

Tangible book value per share(E)

 

$

24.40

 

 

$

23.70

 

 

$

22.97

 

 

$

22.27

 

 

$

22.06

 

 

$

24.40

 

 

$

22.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Market Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

73.68

 

 

$

56.27

 

 

$

54.57

 

 

$

47.50

 

 

$

57.04

 

 

$

73.68

 

 

$

59.97

 

Low

 

$

52.81

 

 

$

45.94

 

 

$

43.28

 

 

$

33.57

 

 

$

46.23

 

 

$

33.57

 

 

$

43.76

 

Period end closing price

 

$

71.78

 

 

$

54.89

 

 

$

50.99

 

 

$

46.39

 

 

$

47.86

 

 

$

71.78

 

 

$

47.86

 

Employees – FTE

 

 

3,035

 

 

 

3,071

 

 

 

3,106

 

 

 

3,132

 

 

 

3,037

 

 

 

3,035

 

 

 

3,037

 

Number of banking centers

 

 

245

 

 

 

245

 

 

 

245

 

 

 

246

 

 

 

241

 

 

 

245

 

 

 

241

 

 

(D) Interim periods annualized.

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

(F) Net interest margin for all periods presented is based on average balances on an actual 365 day or 366 day basis.

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

 

Page 9 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

YIELD ANALYSIS

 

Three Months Ended

 

 

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Dec 31, 2015

 

 

 

 

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(H)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(H)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(H)

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

9,557,712

 

 

$

115,993

 

 

 

4.83%

 

 

$

9,601,628

 

 

$

116,247

 

 

 

4.82%

 

 

$

9,322,399

 

 

$

114,234

 

 

 

4.86%

 

 

Investment securities

 

 

9,338,903

 

 

 

48,573

 

 

 

2.07%

 

(I)

 

9,203,253

 

 

 

48,132

 

 

 

2.08%

 

(I)

 

9,524,084

 

 

 

48,301

 

 

 

2.01%

 

(I)

Federal funds sold and other earning assets

 

 

106,214

 

 

 

103

 

 

 

0.39%

 

 

 

72,171

 

 

 

81

 

 

 

0.45%

 

 

 

65,695

 

 

 

37

 

 

 

0.22%

 

 

Total interest-earning assets

 

 

19,002,829

 

 

 

164,669

 

 

 

3.45%

 

 

 

18,877,052

 

 

 

164,460

 

 

 

3.47%

 

 

 

18,912,178

 

 

 

162,572

 

 

 

3.41%

 

 

Allowance for credit losses

 

 

(85,347

)

 

 

 

 

 

 

 

 

 

 

(84,476

)

 

 

 

 

 

 

 

 

 

 

(81,230

)

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

2,838,778

 

 

 

 

 

 

 

 

 

 

 

2,804,773

 

 

 

 

 

 

 

 

 

 

 

2,854,168

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

21,756,260

 

 

 

 

 

 

 

 

 

 

$

21,597,349

 

 

 

 

 

 

 

 

 

 

$

21,685,116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

3,861,952

 

 

$

2,210

 

 

 

0.23%

 

 

$

3,858,821

 

 

$

2,280

 

 

 

0.24%

 

 

$

3,767,138

 

 

$

2,005

 

 

 

0.21%

 

 

Savings and money market deposits

 

 

5,471,109

 

 

 

3,546

 

 

 

0.26%

 

 

 

5,610,342

 

 

 

3,753

 

 

 

0.27%

 

 

 

5,511,240

 

 

 

3,317

 

 

 

0.24%

 

 

Certificates and other time deposits

 

 

2,434,565

 

 

 

3,722

 

 

 

0.61%

 

 

 

2,492,889

 

 

 

3,363

 

 

 

0.54%

 

 

 

2,560,527

 

 

 

3,253

 

 

 

0.50%

 

 

Other borrowings

 

 

712,126

 

 

 

1,121

 

 

 

0.63%

 

 

 

532,301

 

 

 

752

 

 

 

0.56%

 

 

 

839,164

 

 

 

541

 

 

 

0.26%

 

 

Securities sold under repurchase agreements

 

 

318,367

 

 

 

238

 

 

 

0.30%

 

 

 

331,254

 

 

 

248

 

 

 

0.30%

 

 

 

314,278

 

 

 

198

 

 

 

0.25%

 

 

Total interest-bearing liabilities

 

 

12,798,119

 

 

 

10,837

 

 

 

0.34%

 

(J)

 

12,825,607

 

 

 

10,396

 

 

 

0.32%

 

(J)

 

12,992,347

 

 

 

9,314

 

 

 

0.28%

 

(J)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

5,214,656

 

 

 

 

 

 

 

 

 

 

 

5,070,094

 

 

 

 

 

 

 

 

 

 

 

5,124,630

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

111,083

 

 

 

 

 

 

 

 

 

 

 

118,881

 

 

 

 

 

 

 

 

 

 

 

116,860

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

18,123,858

 

 

 

 

 

 

 

 

 

 

 

18,014,582

 

 

 

 

 

 

 

 

 

 

 

18,233,837

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

3,632,402

 

 

 

 

 

 

 

 

 

 

 

3,582,767

 

 

 

 

 

 

 

 

 

 

 

3,451,279

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

21,756,260

 

 

 

 

 

 

 

 

 

 

$

21,597,349

 

 

 

 

 

 

 

 

 

 

$

21,685,116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

 

$

153,832

 

 

 

3.22%

 

 

 

 

 

 

$

154,064

 

 

 

3.25%

 

 

 

 

 

 

$

153,258

 

 

 

3.22%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

1,931

 

 

 

 

 

 

 

 

 

 

 

1,930

 

 

 

 

 

 

 

 

 

 

 

1,412

 

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

 

$

155,763

 

 

 

3.26%

 

 

 

 

 

 

$

155,994

 

 

 

3.29%

 

 

 

 

 

 

$

154,670

 

 

 

3.24%

 

 

 

(H) Annualized and based on an actual 365 day or 366 day basis.

(I) Yield on securities was impacted by net premium amortization of $11,502, $11,312 and $13,775 for the three-month periods ended December 31, 2016, September 30, 2016 and December 31, 2015, respectively.

(J) Total cost of funds, including noninterest bearing deposits, was 0.24%, 0.23% and 0.20% for the three months ended December 31, 2016, September 30, 2016, and December 31, 2015, respectively.

 

Page 10 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

YIELD ANALYSIS

 

Year Ended

 

 

 

 

Dec 31, 2016

 

 

Dec 31, 2015

 

 

 

 

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(K)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(K)

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

9,629,714

 

 

$

475,059

 

 

 

4.93%

 

 

$

9,200,765

 

 

$

475,427

 

 

 

5.17%

 

 

Investment securities

 

 

9,401,669

 

 

 

200,375

 

 

 

2.13%

 

(L)

 

9,541,443

 

 

 

194,003

 

 

 

2.03%

 

(L)

Federal funds sold and other earning assets

 

 

81,804

 

 

 

345

 

 

 

0.42%

 

 

 

116,283

 

 

 

271

 

 

 

0.23%

 

 

Total interest-earning assets

 

 

19,113,187

 

 

 

675,779

 

 

 

3.54%

 

 

 

18,858,491

 

 

 

669,701

 

 

 

3.55%

 

 

Allowance for credit losses

 

 

(84,189

)

 

 

 

 

 

 

 

 

 

 

(80,894

)

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

2,851,764

 

 

 

 

 

 

 

 

 

 

 

2,841,007

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

21,880,762

 

 

 

 

 

 

 

 

 

 

$

21,618,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

4,066,799

 

 

$

9,843

 

 

 

0.24%

 

 

$

3,873,495

 

 

$

8,776

 

 

 

0.23%

 

 

Savings and money market deposits

 

 

5,658,441

 

 

 

15,016

 

 

 

0.27%

 

 

 

5,505,524

 

 

 

13,488

 

 

 

0.24%

 

 

Certificates and other time deposits

 

 

2,505,526

 

 

 

14,266

 

 

 

0.57%

 

 

 

2,754,466

 

 

 

13,810

 

 

 

0.50%

 

 

Other borrowings

 

 

524,492

 

 

 

3,065

 

 

 

0.58%

 

 

 

623,441

 

 

 

1,508

 

 

 

0.24%

 

 

Securities sold under repurchase agreements

 

 

319,551

 

 

 

932

 

 

 

0.29%

 

 

 

329,745

 

 

 

818

 

 

 

0.25%

 

 

Junior subordinated debentures

 

 

2,081

 

 

 

37

 

 

 

1.78%

 

 

 

29,443

 

 

 

791

 

 

 

2.69%

 

 

Total interest-bearing liabilities

 

 

13,076,890

 

 

 

43,159

 

 

 

0.33%

 

(M)

 

13,116,114

 

 

 

39,191

 

 

 

0.30%

 

(M)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

5,117,621

 

 

 

 

 

 

 

 

 

 

 

5,024,379

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

119,320

 

 

 

 

 

 

 

 

 

 

 

109,323

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

18,313,831

 

 

 

 

 

 

 

 

 

 

 

18,249,816

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

3,566,931

 

 

 

 

 

 

 

 

 

 

 

3,368,788

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

21,880,762

 

 

 

 

 

 

 

 

 

 

$

21,618,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

 

$

632,620

 

 

 

3.31%

 

 

 

 

 

 

$

630,510

 

 

 

3.34%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

7,665

 

 

 

 

 

 

 

 

 

 

 

6,102

 

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

 

$

640,285

 

 

 

3.35%

 

 

 

 

 

 

$

636,612

 

 

 

3.38%

 

 

 

(K) Based on an actual 365 or 366 day basis.

(L) Yield on securities was impacted by net premium amortization of $43,474 and $58,230 for the years ended December 31, 2016 and 2015, respectively.

(M) Total cost of funds, including noninterest bearing deposits, was 0.24% and 0.22% for the years ended December 31, 2016 and 2015, respectively.

 

Page 11 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands, except per share data)

  

 

Three Months Ended

 

 

Year Ended

 

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

 

Dec 31, 2016

 

 

Dec 31, 2015

 

Adjustment to Loan Yield (N)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on loans, as reported

 

$

115,993

 

 

$

116,247

 

 

$

118,297

 

 

$

124,522

 

 

$

114,234

 

 

$

475,059

 

 

$

475,427

 

Purchase accounting adjustment- loan discount accretion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASC 310-20

 

 

(3,956

)

 

 

(5,296

)

 

 

(5,833

)

 

 

(6,663

)

 

 

(6,066

)

 

 

(21,748

)

 

 

(34,228

)

ASC 310-30

 

 

(3,596

)

 

 

(2,324

)

 

 

(3,471

)

 

 

(7,831

)

 

 

(1,773

)

 

 

(17,222

)

 

 

(17,894

)

Total

 

 

(7,552

)

 

 

(7,620

)

 

 

(9,304

)

 

 

(14,494

)

 

 

(7,839

)

 

 

(38,970

)

 

 

(52,122

)

Interest on loans, excluding discount accretion

 

$

108,441

 

 

$

108,627

 

 

$

108,993

 

 

$

110,028

 

 

$

106,395

 

 

$

436,089

 

 

$

423,305

 

Average loans

 

$

9,557,712

 

 

$

9,601,628

 

 

$

9,660,065

 

 

$

9,700,554

 

 

$

9,322,399

 

 

$

9,629,714

 

 

$

9,200,765

 

Loan yield, excluding purchase accounting adjustment

 

 

4.51

%

 

 

4.50

%

 

 

4.54

%

 

 

4.56

%

 

 

4.53

%

 

 

4.53

%

 

 

4.60

%

Loan yield, as reported

 

 

4.83

%

 

 

4.82

%

 

 

4.93

%

 

 

5.16

%

 

 

4.86

%

 

 

4.93

%

 

 

5.17

%

Adjustment to Securities Yield (N)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on securities, as reported

 

$

48,573

 

 

$

48,132

 

 

$

51,097

 

 

$

52,573

 

 

$

48,301

 

 

$

200,375

 

 

$

194,003

 

Purchase accounting adjustment- securities amortization

 

 

950

 

 

 

1,051

 

 

 

948

 

 

 

1,722

 

 

 

1,578

 

 

 

4,671

 

 

 

6,369

 

Interest on securities, excluding amortization

 

$

49,523

 

 

$

49,183

 

 

$

52,045

 

 

$

54,295

 

 

$

49,879

 

 

$

205,046

 

 

$

200,372

 

Average securities

 

$

9,338,903

 

 

$

9,203,253

 

 

$

9,436,896

 

 

$

9,630,496

 

 

$

9,524,084

 

 

$

9,401,669

 

 

$

9,541,443

 

Securities yield, excluding purchase accounting adjustment

 

 

2.11

%

 

 

2.13

%

 

 

2.22

%

 

 

2.27

%

 

 

2.08

%

 

 

2.18

%

 

 

2.10

%

Securities yield, as reported

 

 

2.07

%

 

 

2.08

%

 

 

2.18

%

 

 

2.20

%

 

 

2.01

%

 

 

2.13

%

 

 

2.03

%

Adjustment to Time Deposits Yield (N)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on time deposits, as reported

 

$

3,722

 

 

$

3,363

 

 

$

3,644

 

 

$

3,537

 

 

$

3,253

 

 

$

14,266

 

 

$

13,810

 

Purchase accounting adjustment-time deposit amortization

 

 

232

 

 

 

575

 

 

 

178

 

 

 

182

 

 

 

195

 

 

 

1,167

 

 

 

1,055

 

Interest on time deposits, excluding amortization

 

$

3,954

 

 

$

3,938

 

 

$

3,822

 

 

$

3,719

 

 

$

3,448

 

 

$

15,433

 

 

$

14,865

 

Average time deposits

 

$

2,434,565

 

 

$

2,492,889

 

 

$

2,517,896

 

 

$

2,577,676

 

 

$

2,560,527

 

 

$

2,505,526

 

 

$

2,754,466

 

Time deposits yield, excluding purchase accounting adjustment

 

 

0.65

%

 

 

0.63

%

 

 

0.61

%

 

 

0.58

%

 

 

0.53

%

 

 

0.62

%

 

 

0.54

%

Time deposits yield, as reported

 

 

0.61

%

 

 

0.54

%

 

 

0.58

%

 

 

0.55

%

 

 

0.50

%

 

 

0.57

%

 

 

0.50

%

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

 

 

3.12

%

 

 

3.14

%

 

 

3.19

%

 

 

3.21

%

 

 

3.11

%

 

 

3.16

%

 

 

3.13

%

Net Interest Margin (tax equivalent basis), as reported

 

 

3.26

%

 

 

3.29

%

 

 

3.37

%

 

 

3.48

%

 

 

3.24

%

 

 

3.35

%

 

 

3.38

%

Net income available to common shareholders, as reported

 

$

68,793

 

 

$

68,651

 

 

$

68,071

 

 

$

68,951

 

 

$

70,475

 

 

$

274,466

 

 

$

286,646

 

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

 

 

(4,602

)

 

 

(4,796

)

 

 

(5,712

)

 

 

(8,712

)

 

 

(4,328

)

 

 

(23,822

)

 

 

(31,167

)

Net income available to common shareholders, excluding purchase accounting adjustments (N)

 

$

64,191

 

 

$

63,855

 

 

$

62,359

 

 

$

60,239

 

 

$

66,147

 

 

$

250,644

 

 

$

255,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share, excluding purchase accounting adjustments (N)

 

$

0.92

 

 

$

0.92

 

 

$

0.90

 

 

$

0.86

 

 

$

0.94

 

 

$

3.60

 

 

$

3.65

 

Diluted earnings per share, excluding purchase accounting adjustments (N)

 

$

0.92

 

 

$

0.92

 

 

$

0.90

 

 

$

0.86

 

 

$

0.94

 

 

$

3.60

 

 

$

3.65

 

 

 

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, 2016

 

 

Balance at

Dec 31, 2016

 

 

Balance at

Acquisition

Date

 

 

Balance at

Sep 30, 2016

 

 

Balance at

Dec 31, 2016

 

 

Balance at

Acquisition

Date

 

 

Balance at

Sep 30, 2016

 

 

Balance at

Dec 31, 2016

 

Loan marks:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Previously acquired banks (P)

 

$

225,589

 

 

$

37,137

 

 

$

33,385

 

 

$

131,906

 

 

$

24,412

 

 

$

20,532

 

 

$

357,495

 

 

$

61,549

 

 

$

53,917

 

2016 acquisition (Q)

 

 

3,491

 

 

 

2,223

 

 

 

2,016

 

 

 

10,222

 

 

 

3,743

 

 

 

3,475

 

 

 

13,713

 

 

 

5,966

 

 

 

5,491

 

Total

 

 

229,080

 

 

 

39,360

 

 

 

35,401

 

 

 

142,128

 

 

 

28,155

 

 

 

24,007

 

 

 

371,208

 

 

 

67,515

 

 

 

59,408

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Previously acquired banks (P)

 

 

5,456,934

 

 

 

1,053,113

 

 

 

946,906

 

 

 

255,846

 

 

 

53,354

 

 

 

44,344

 

 

 

5,712,780

 

 

 

1,106,467

 

 

 

991,250

 

2016 acquisition (Q)

 

 

234,064

 

 

 

183,298

 

 

 

168,155

 

 

 

19,375

 

 

 

8,216

 

 

 

7,296

 

 

 

253,439

 

 

 

191,514

 

 

 

175,451

 

Total

 

 

5,690,998

 

 

 

1,236,411

 

 

 

1,115,061

 

 

 

275,221

 

 

 

61,570

 

 

 

51,640

 

 

 

5,966,219

 

(R)

 

1,297,981

 

 

 

1,166,701

 

Acquired portfolio loan balances less loan marks

 

$

5,461,918

 

 

$

1,197,051

 

 

$

1,079,660

 

 

$

133,093

 

 

$

33,415

 

 

$

27,633

 

 

$

5,595,011

 

 

$

1,230,466

 

 

$

1,107,293

 

(N)  Non-GAAP financial measure.

(O)  Using effective tax rate of 32.7%, 32.9%, 33.1%, 32.7% and 33.0% for the three-month periods ended December 31, 2016, September 30, 2016, June 30, 2016, March 31, 2016 and December 31, 2015, respectively, and 32.8% and 33.4% for the years ended December 31, 2016 and 2015, respectively.

(P) Includes Bank of Texas, Bank Arlington, American State Bank, Community National Bank, First Federal Bank Texas, Coppermark Bank, First Victoria National Bank and The F&M Bank & Trust Company.

(Q) Tradition Bank was acquired on January 1, 2016. During the first quarter of 2016, Tradition Bank added $253.4 million in loans with related purchase accounting adjustments of $13.7 million at acquisition date.

(R) Actual principal balances acquired.

Page 12 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

  

Three Months Ended

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

YIELD TREND (S)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

4.83

%

 

 

4.82

%

 

 

4.93

%

 

 

5.16

%

 

 

4.86

%

Investment securities (T)

 

2.07

%

 

 

2.08

%

 

 

2.18

%

 

 

2.20

%

 

 

2.01

%

Federal funds sold and other earning assets

 

0.39

%

 

 

0.45

%

 

 

0.38

%

 

 

0.48

%

 

 

0.22

%

Total interest-earning assets

 

3.45

%

 

 

3.47

%

 

 

3.56

%

 

 

3.67

%

 

 

3.41

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

0.23

%

 

 

0.24

%

 

 

0.25

%

 

 

0.25

%

 

 

0.21

%

Savings and money market deposits

 

0.26

%

 

 

0.27

%

 

 

0.27

%

 

 

0.27

%

 

 

0.24

%

Certificates and other time deposits

 

0.61

%

 

 

0.54

%

 

 

0.58

%

 

 

0.55

%

 

 

0.50

%

Other borrowings

 

0.63

%

 

 

0.56

%

 

 

0.58

%

 

 

0.54

%

 

 

0.26

%

Securities sold under repurchase agreements

 

0.30

%

 

 

0.30

%

 

 

0.29

%

 

 

0.28

%

 

 

0.25

%

Junior subordinated debentures

 

 

 

 

 

2.17

%

 

 

1.89

%

 

 

Total interest-bearing liabilities

 

0.34

%

 

 

0.32

%

 

 

0.34

%

 

 

0.33

%

 

 

0.28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.22

%

 

 

3.25

%

 

 

3.33

%

 

 

3.44

%

 

 

3.22

%

Net Interest Margin (tax equivalent)

 

3.26

%

 

 

3.29

%

 

 

3.37

%

 

 

3.48

%

 

 

3.24

%

 

(S)  Annualized and based on average balances on an actual 365 day or 366 day basis.

(T) Yield on securities was impacted by net premium amortization of $11,502, $11,312, $10,407, $10,253 and $13,775 for the three-month periods ended December 31, 2016, September 30, 2016, June 30, 2016,  March 31, 2016 and December 31, 2015, respectively.

 

Page 13 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

Three Months Ended

 

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

Balance Sheet Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

9,557,712

 

 

$

9,601,628

 

 

$

9,660,065

 

 

$

9,700,554

 

 

$

9,322,399

 

Investment securities

 

 

9,338,903

 

 

 

9,203,253

 

 

 

9,436,896

 

 

 

9,630,496

 

 

 

9,524,084

 

Federal funds sold and other earning assets

 

 

106,214

 

 

 

72,171

 

 

 

68,268

 

 

 

80,400

 

 

 

65,695

 

Total interest-earning assets

 

 

19,002,829

 

 

 

18,877,052

 

 

 

19,165,229

 

 

 

19,411,450

 

 

 

18,912,178

 

Allowance for credit losses

 

 

(85,347

)

 

 

(84,476

)

 

 

(83,036

)

 

 

(83,883

)

 

 

(81,230

)

Cash and due from banks

 

 

248,735

 

 

 

226,621

 

 

 

227,570

 

 

 

274,535

 

 

 

257,986

 

Goodwill

 

 

1,900,337

 

 

 

1,903,418

 

 

 

1,903,451

 

 

 

1,899,667

 

 

 

1,881,812

 

Core deposit intangibles, net

 

 

46,895

 

 

 

43,790

 

 

 

46,059

 

 

 

48,314

 

 

 

50,545

 

Other real estate

 

 

15,826

 

 

 

16,041

 

 

 

15,549

 

 

 

6,077

 

 

 

3,014

 

Fixed assets, net

 

 

267,952

 

 

 

272,058

 

 

 

276,727

 

 

 

279,179

 

 

 

270,800

 

Other assets

 

 

359,033

 

 

 

342,845

 

 

 

356,849

 

 

 

430,165

 

 

 

390,011

 

Total assets

 

$

21,756,260

 

 

$

21,597,349

 

 

$

21,908,398

 

 

$

22,265,504

 

 

$

21,685,116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

5,214,656

 

 

$

5,070,094

 

 

$

5,099,736

 

 

$

5,085,456

 

 

$

5,124,630

 

Interest-bearing demand deposits

 

 

3,861,952

 

 

 

3,858,821

 

 

 

4,108,305

 

 

 

4,442,652

 

 

 

3,767,138

 

Savings and money market deposits

 

 

5,471,109

 

 

 

5,610,342

 

 

 

5,734,739

 

 

 

5,820,161

 

 

 

5,511,240

 

Certificates and other time deposits

 

 

2,434,565

 

 

 

2,492,889

 

 

 

2,517,896

 

 

 

2,577,676

 

 

 

2,560,527

 

Total deposits

 

 

16,982,282

 

 

 

17,032,146

 

 

 

17,460,676

 

 

 

17,925,945

 

 

 

16,963,535

 

Other borrowings

 

 

712,126

 

 

 

532,301

 

 

 

489,616

 

 

 

361,778

 

 

 

839,164

 

Securities sold under repurchase agreements

 

 

318,367

 

 

 

331,254

 

 

 

322,274

 

 

 

306,192

 

 

 

314,278

 

Junior subordinated debentures

 

 

 

 

 

 

555

 

 

 

7,217

 

 

 

 

Other liabilities

 

 

111,083

 

 

 

118,881

 

 

 

98,023

 

 

 

149,379

 

 

 

116,860

 

Shareholders' equity

 

 

3,632,402

 

 

 

3,582,767

 

 

 

3,537,254

 

 

 

3,514,993

 

 

 

3,451,279

 

Total liabilities and equity

 

$

21,756,260

 

 

$

21,597,349

 

 

$

21,908,398

 

 

$

22,265,504

 

 

$

21,685,116

 

Page 14 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)  

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

Period End Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,254,900

 

 

13.0

%

 

$

1,233,108

 

 

12.9

%

 

$

1,299,310

 

 

13.5

%

 

$

1,337,189

 

 

14.9

%

 

$

1,293,162

 

 

14.9

%

Construction, land development and other land loans

 

 

1,263,923

 

 

13.1

%

 

 

1,205,820

 

 

12.6

%

 

 

1,167,286

 

 

12.1

%

 

 

1,173,524

 

 

12.2

%

 

 

1,073,198

 

 

11.4

%

1-4 family residential

 

 

2,439,348

 

 

25.3

%

 

 

2,427,616

 

 

25.5

%

 

 

2,424,868

 

 

25.1

%

 

 

2,379,503

 

 

24.6

%

 

 

2,360,798

 

 

25.0

%

Home equity

 

 

278,483

 

 

2.9

%

 

 

279,836

 

 

2.9

%

 

 

283,212

 

 

2.9

%

 

 

283,686

 

 

2.9

%

 

 

279,867

 

 

2.9

%

Commercial real estate (includes multi-family residential)

 

 

3,162,109

 

 

32.9

%

 

 

3,158,569

 

 

33.1

%

 

 

3,229,556

 

 

33.5

%

 

 

3,229,706

 

 

33.5

%

 

 

3,131,083

 

 

33.2

%

Agriculture (includes farmland)

 

 

672,336

 

 

7.0

%

 

 

664,080

 

 

7.0

%

 

 

657,633

 

 

6.8

%

 

 

641,293

 

 

6.6

%

 

 

648,818

 

 

6.9

%

Consumer and other

 

 

266,422

 

 

2.8

%

 

 

270,334

 

 

2.8

%

 

 

259,734

 

 

2.7

%

 

 

246,681

 

 

1.5

%

 

 

252,579

 

 

1.5

%

Energy

 

 

284,539

 

 

3.0

%

 

 

308,951

 

 

3.2

%

 

 

328,409

 

 

3.4

%

 

 

362,826

 

 

3.8

%

 

 

399,084

 

 

4.2

%

Total loans

 

$

9,622,060

 

 

 

 

 

$

9,548,314

 

 

 

 

 

$

9,650,008

 

 

 

 

 

$

9,654,408

 

 

 

 

 

$

9,438,589

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Types

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

$

5,190,973

 

 

30.0

%

 

$

5,159,333

 

 

30.5

%

 

$

5,016,637

 

 

29.1

%

 

$

5,112,943

 

 

28.6

%

 

$

5,136,579

 

 

29.1

%

Interest-bearing DDA

 

 

4,215,671

 

 

24.3

%

 

 

3,749,018

 

 

22.1

%

 

 

3,976,839

 

 

23.1

%

 

 

4,382,999

 

 

24.5

%

 

 

4,481,575

 

 

25.3

%

Money market

 

 

3,368,599

 

 

19.5

%

 

 

3,468,639

 

 

20.5

%

 

 

3,687,602

 

 

21.4

%

 

 

3,812,420

 

 

21.3

%

 

 

3,639,187

 

 

20.6

%

Savings

 

 

2,125,854

 

 

12.3

%

 

 

2,074,169

 

 

12.3

%

 

 

2,022,327

 

 

11.8

%

 

 

2,017,980

 

 

11.3

%

 

 

1,940,855

 

 

11.0

%

Certificates and other time deposits

 

 

2,406,205

 

 

13.9

%

 

 

2,470,250

 

 

14.6

%

 

 

2,515,740

 

 

14.6

%

 

 

2,546,424

 

 

14.3

%

 

 

2,482,923

 

 

14.0

%

Total deposits

 

$

17,307,302

 

 

 

 

 

$

16,921,409

 

 

 

 

 

$

17,219,145

 

 

 

 

 

$

17,872,766

 

 

 

 

 

$

17,681,119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

 

55.6

%

 

 

 

 

 

56.4

%

 

 

 

 

 

56.0

%

 

 

 

 

 

54.0

%

 

 

 

 

 

53.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential construction

 

$

396,794

 

 

31.3

%

 

$

390,397

 

 

32.3

%

 

$

410,456

 

 

35.0

%

 

$

407,519

 

 

34.5

%

 

$

353,706

 

 

32.9

%

Land development

 

 

76,275

 

 

6.0

%

 

 

77,789

 

 

6.4

%

 

 

85,488

 

 

7.3

%

 

 

84,141

 

 

7.1

%

 

 

88,239

 

 

8.2

%

Raw land

 

 

194,267

 

 

15.3

%

 

 

170,640

 

 

14.1

%

 

 

161,402

 

 

13.8

%

 

 

174,546

 

 

14.8

%

 

 

153,274

 

 

14.3

%

Residential lots

 

 

130,096

 

 

10.3

%

 

 

131,589

 

 

10.9

%

 

 

131,807

 

 

11.3

%

 

 

126,881

 

 

10.8

%

 

 

130,596

 

 

12.1

%

Commercial lots

 

 

75,625

 

 

6.0

%

 

 

84,862

 

 

7.0

%

 

 

83,725

 

 

7.1

%

 

 

80,286

 

 

6.8

%

 

 

87,375

 

 

8.1

%

Commercial construction and other

 

 

394,040

 

 

31.1

%

 

 

353,942

 

 

29.3

%

 

 

298,713

 

 

25.5

%

 

 

306,742

 

 

26.0

%

 

 

262,783

 

 

24.4

%

Net unaccreted discount

 

 

(3,174

)

 

 

 

 

 

(3,399

)

 

 

 

 

 

(4,305

)

 

 

 

 

 

(6,591

)

 

 

 

 

 

(2,775

)

 

 

 

Total construction loans

 

$

1,263,923

 

 

 

 

 

$

1,205,820

 

 

 

 

 

$

1,167,286

 

 

 

 

 

$

1,173,524

 

 

 

 

 

$

1,073,198

 

 

 

 

 

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of December 31, 2016

Collateral Type

Houston

 

 

Dallas

 

 

Austin

 

 

OK City

 

 

Tulsa

 

 

Other (U)

 

 

Total

 

 

Shopping center/retail

$

211,014

 

 

$

32,201

 

 

$

28,403

 

 

$

28,451

 

 

$

24,327

 

 

$

117,496

 

 

$

441,892

 

 

Commercial and industrial buildings

 

93,270

 

 

 

33,267

 

 

 

14,436

 

 

 

12,175

 

 

 

10,148

 

 

 

64,709

 

 

 

228,005

 

 

Office buildings

 

76,370

 

 

 

129,464

 

 

 

11,059

 

 

 

38,410

 

 

 

4,317

 

 

 

79,517

 

 

 

339,137

 

 

Medical buildings

 

60,997

 

 

 

8,935

 

 

 

50

 

 

 

17,632

 

 

 

7,886

 

 

 

48,078

 

 

 

143,578

 

 

Apartment buildings

 

44,908

 

 

 

12,693

 

 

 

15,371

 

 

 

11,783

 

 

 

7,441

 

 

 

84,756

 

 

 

176,952

 

 

Hotel

 

33,146

 

 

 

32,697

 

 

 

5,964

 

 

 

24,033

 

 

 

 

 

 

93,387

 

 

 

189,227

 

 

Other

 

71,047

 

 

 

9,152

 

 

 

17,946

 

 

 

6,891

 

 

 

6,206

 

 

 

76,528

 

 

 

187,770

 

 

Total

$

590,752

 

 

$

258,409

 

 

$

93,229

 

 

$

139,375

 

 

$

60,325

 

 

$

564,471

 

 

$

1,706,561

 

(V)

(U) Includes other MSA and non-MSA regions.

(V) Represents a portion of total commercial real estate loans of $3.162 billion as of December 31, 2016.

 

Page 15 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Three Months Ended

 

 

Year Ended

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

 

Dec 31, 2016

 

 

Dec 31, 2015

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

31,642

 

 

$

43,451

 

 

$

29,547

 

 

$

39,036

 

 

$

39,711

 

 

$

31,642

 

 

$

39,711

 

Accruing loans 90 or more days past due

 

956

 

 

 

399

 

 

 

6,822

 

 

 

1,093

 

 

 

614

 

 

 

956

 

 

 

614

 

Total nonperforming loans

 

32,598

 

 

 

43,850

 

 

 

36,369

 

 

 

40,129

 

 

 

40,325

 

 

 

32,598

 

 

 

40,325

 

Repossessed assets

 

241

 

 

 

36

 

 

 

84

 

 

 

161

 

 

 

171

 

 

 

241

 

 

 

171

 

Other real estate

 

15,463

 

 

 

16,280

 

 

 

15,677

 

 

 

16,695

 

 

 

2,963

 

 

 

15,463

 

 

 

2,963

 

Total nonperforming assets

$

48,302

 

 

$

60,166

 

 

$

52,130

 

 

$

56,985

 

 

$

43,459

 

 

$

48,302

 

 

$

43,459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

24,537

 

 

$

26,848

 

 

$

16,822

 

 

$

18,835

 

 

$

22,275

 

 

$

24,537

 

 

$

22,275

 

Construction, land development and other land loans

 

1,766

 

 

 

1,711

 

 

 

1,606

 

 

 

2,913

 

 

 

134

 

 

 

1,766

 

 

 

134

 

1-4 family residential (includes home equity)

 

4,119

 

 

 

4,450

 

 

 

5,016

 

 

 

6,226

 

 

 

4,692

 

 

 

4,119

 

 

 

4,692

 

Commercial real estate (includes multi-family residential)

 

17,167

 

 

 

26,680

 

 

 

26,651

 

 

 

22,208

 

 

 

15,836

 

 

 

17,167

 

 

 

15,836

 

Agriculture (includes farmland)

 

542

 

 

 

248

 

 

 

1,682

 

 

 

6,578

 

 

 

208

 

 

 

542

 

 

 

208

 

Consumer and other

 

171

 

 

 

229

 

 

 

353

 

 

 

225

 

 

 

314

 

 

 

171

 

 

 

314

 

Total

$

48,302

 

 

$

60,166

 

 

$

52,130

 

 

$

56,985

 

 

$

43,459

 

 

$

48,302

 

 

$

43,459

 

Number of loans/properties

 

158

 

 

 

158

 

 

 

166

 

 

 

168

 

 

 

147

 

 

 

158

 

 

 

147

 

Allowance for credit losses at end of period

$

85,326

 

 

$

85,585

 

 

$

83,826

 

 

$

83,714

 

 

$

81,384

 

 

$

85,326

 

 

$

81,384

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

3,161

 

 

$

(107

)

 

$

4,109

 

 

$

4,396

 

 

$

(528

)

 

$

11,559

 

 

$

4,374

 

Construction, land development and other land loans

 

(1,922

)

 

 

(368

)

 

 

(25

)

 

 

(186

)

 

 

(109

)

 

 

(2,501

)

 

 

207

 

1-4 family residential (includes home equity)

 

(82

)

 

 

48

 

 

 

(78

)

 

 

30

 

 

 

1

 

 

 

(82

)

 

 

209

 

Commercial real estate (includes multi-family residential)

 

41

 

 

 

(1

)

 

 

197

 

 

 

59

 

 

 

194

 

 

 

296

 

 

 

394

 

Agriculture (includes farmland)

 

305

 

 

 

(45

)

 

 

(655

)

 

 

6,962

 

 

 

(77

)

 

 

6,567

 

 

 

(260

)

Consumer and other

 

756

 

 

 

714

 

 

 

2,340

 

 

 

409

 

 

 

638

 

 

 

4,219

 

 

 

2,014

 

Total

$

2,259

 

 

$

241

 

 

$

5,888

 

 

$

11,670

 

 

$

119

 

 

$

20,058

 

 

$

6,938

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to average earning assets

 

0.25

%

 

 

0.32

%

 

 

0.27

%

 

 

0.29

%

 

 

0.23

%

 

 

0.25

%

 

 

0.23

%

Nonperforming assets to loans and other real estate

 

0.50

%

 

 

0.63

%

 

 

0.54

%

 

 

0.59

%

 

 

0.46

%

 

 

0.50

%

 

 

0.46

%

Net charge-offs to average loans (annualized)

 

0.09

%

 

 

0.01

%

 

 

0.24

%

 

 

0.48

%

 

 

0.01

%

 

 

0.21

%

 

 

0.08

%

Allowance for credit losses to total loans

 

0.89

%

 

 

0.90

%

 

 

0.87

%

 

 

0.87

%

 

 

0.86

%

 

 

0.89

%

 

 

0.86

%

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

 

1.00

%

 

 

1.03

%

 

 

1.01

%

 

 

1.03

%

 

 

1.01

%

 

 

1.00

%

 

 

1.01

%

 

Page 16 of 17


 

Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

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

Consolidated Financial Highlights

NOTES TO SELECTED FINANCIAL DATA

Prosperity’s management uses certain non−GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity and the tangible equity to tangible assets ratio for internal planning and forecasting purposes. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its net income and earnings per share (each excluding purchase accounting adjustments) and 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 and on page 12 of this Earnings Release relating to these non-GAAP financial measures for the applicable periods presented.

 

 

Three Months Ended

 

 

Year Ended

 

 

 

Dec 31, 2016

 

 

Sep 30, 2016

 

 

Jun 30, 2016

 

 

Mar 31, 2016

 

 

Dec 31, 2015

 

 

Dec 31, 2016

 

 

Dec 31, 2015

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

68,793

 

 

$

68,651

 

 

$

68,071

 

 

$

68,951

 

 

$

70,475

 

 

$

274,466

 

 

$

286,646

 

Average shareholders' equity

 

$

3,632,402

 

 

$

3,582,767

 

 

$

3,537,254

 

 

$

3,514,993

 

 

$

3,451,279

 

 

$

3,566,931

 

 

$

3,368,788

 

Less: Average goodwill and other intangible assets

 

 

(1,947,232

)

 

 

(1,947,208

)

 

 

(1,949,510

)

 

 

(1,947,981

)

 

 

(1,932,357

)

 

 

(1,947,979

)

 

 

(1,934,099

)

Average tangible shareholders’ equity

 

$

1,685,170

 

 

$

1,635,559

 

 

$

1,587,744

 

 

$

1,567,012

 

 

$

1,518,922

 

 

$

1,618,952

 

 

$

1,434,689

 

Return on average tangible common equity (D)

 

 

16.33

%

 

 

16.79

%

 

 

17.15

%

 

 

17.60

%

 

 

18.56

%

 

 

16.95

%

 

 

19.98

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

3,642,311

 

 

$

3,594,812

 

 

$

3,544,584

 

 

$

3,499,060

 

 

$

3,462,910

 

 

$

3,642,311

 

 

$

3,462,910

 

Less: Goodwill and other intangible assets

 

 

(1,946,629

)

 

 

(1,948,359

)

 

 

(1,948,312

)

 

 

(1,950,646

)

 

 

(1,918,244

)

 

 

(1,946,629

)

 

 

(1,918,244

)

Tangible shareholders’ equity

 

$

1,695,682

 

 

$

1,646,453

 

 

$

1,596,272

 

 

$

1,548,414

 

 

$

1,544,666

 

 

$

1,695,682

 

 

$

1,544,666

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end shares outstanding

 

 

69,491

 

 

 

69,478

 

 

 

69,480

 

 

 

69,543

 

 

 

70,022

 

 

 

69,491

 

 

 

70,022

 

Tangible book value per share:

 

$

24.40

 

 

$

23.70

 

 

$

22.97

 

 

$

22.27

 

 

$

22.06

 

 

$

24.40

 

 

$

22.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity

 

$

1,695,682

 

 

$

1,646,453

 

 

$

1,596,272

 

 

$

1,548,414

 

 

$

1,544,666

 

 

$

1,695,682

 

 

$

1,544,666

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

22,331,072

 

 

$

21,404,044

 

 

$

21,796,310

 

 

$

21,978,345

 

 

$

22,037,216

 

 

$

22,331,072

 

 

$

22,037,216

 

Less: Goodwill and other intangible assets

 

 

(1,946,629

)

 

 

(1,948,359

)

 

 

(1,948,312

)

 

 

(1,950,646

)

 

 

(1,918,244

)

 

 

(1,946,629

)

 

 

(1,918,244

)

Tangible assets

 

$

20,384,443

 

 

$

19,455,685

 

 

$

19,847,998

 

 

$

20,027,699

 

 

$

20,118,972

 

 

$

20,384,443

 

 

$

20,118,972

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end tangible equity to period end tangible assets ratio:

 

 

8.32

%

 

 

8.46

%

 

 

8.04

%

 

 

7.73

%

 

 

7.68

%

 

 

8.32

%

 

 

7.68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

$

85,326

 

 

$

85,585

 

 

$

83,826

 

 

$

83,714

 

 

$

81,384

 

 

$

85,326

 

 

$

81,384

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

9,622,060

 

 

$

9,548,314

 

 

$

9,650,008

 

 

$

9,654,408

 

 

$

9,438,589

 

 

$

9,622,060

 

 

$

9,438,589

 

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

 

$

1,107,293

 

 

$

1,230,466

 

 

$

1,373,110

 

 

$

1,495,319

 

 

$

1,415,593

 

 

$

1,107,293

 

 

$

1,415,593

 

Total loans less acquired loans

 

$

8,514,767

 

 

$

8,317,848

 

 

$

8,276,898

 

 

$

8,159,089

 

 

$

8,022,996

 

 

$

8,514,767

 

 

$

8,022,996

 

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

 

 

1.00

%

 

 

1.03

%

 

 

1.01

%

 

 

1.03

%

 

 

1.01

%

 

 

1.00

%

 

 

1.01

%

 

 

Page 17 of 17