Attached files

file filename
8-K - 8-K - PROSPERITY BANCSHARES INCpb-8k_20190130.htm

Exhibit 99.1

 

 

PRESS RELEASE

For more information contact:

 

 

Prosperity Bancshares, Inc.®

Cullen Zalman

Prosperity Bank Plaza

Vice President – Banking and Corporate Activities

4295 San Felipe

281.269.7199

Houston, Texas 77027

cullen.zalman@prosperitybankusa.com

FOR IMMEDIATE RELEASE

PROSPERITY BANCSHARES, INC.®

REPORTS FOURTH QUARTER

2018 EARNINGS

 

 

Fourth quarter earnings per common share (diluted) increased 22.7% to $1.19 compared with the fourth quarter 2017

 

Fourth quarter net income increased 24.1% to $83.331 million compared with the fourth quarter 2017

 

Nonperforming assets remain low at 0.10% of fourth quarter average interest-earning assets

 

Return (annualized) on fourth quarter average assets of 1.47%

 

Returns (annualized) on fourth quarter average common equity of 8.25% and average tangible common equity of 15.84%‍(1)

 

Loans increased 3.5% during 2018

 

Average noninterest-bearing deposits increased 5.7% during 2018

 

Prosperity Bank has been rated in the Top 10 of Forbes Best Banks in America for six consecutive years

HOUSTON, January 30, 2019. 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.

______________

(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 16


 

“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.

______________

(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.

 

Page 2 of 16


 

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.

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.

Page 3 of 16


 

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.

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.

 

 

Page 4 of 16


 

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

 

 

 

 

 

 

 - - -

Page 5 of 16


 

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.

 

Page 6 of 16


 

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.

Page 7 of 16


 

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.

 

Page 8 of 16


 

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.

 

 

 

Page 9 of 16


 

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.

 

Page 10 of 16


 

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.

 

Page 11 of 16


 

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

 

 

Page 12 of 16


 

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

%

 

 

 

Page 13 of 16


 

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.

 

Page 14 of 16


 

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

%

 

Page 15 of 16


 

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

%

 

Page 16 of 16