pb-8k_20200729.htm
false 0001068851 0001068851 2020-07-29 2020-07-29

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported):  July 29, 2020

 

PROSPERITY BANCSHARES, INC.

(Exact name of registrant as specified in its charter)

 

 

Texas

001-35388

74-2331986

(State or other jurisdiction

of incorporation)

(Commission

File Number)

(IRS Employer

Identification No.)

4295 San Felipe

Houston, Texas 77027

(Address of principal executive offices including zip code)

Registrant's telephone number, including area code: (281) 269-7199

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol(s)

 

Name of each exchange on which registered

Common stock, par value $1.00 per share

 

PB

 

New York Stock Exchange, Inc.

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  

 


Item 2.02 Results of Operations and Financial Condition.

On July 29, 2020, Prosperity Bancshares, Inc. publicly disseminated a press release announcing its financial results for the second quarter ended June 30, 2020. A copy of the press release is furnished as Exhibit 99.1 hereto and incorporated herein by reference.

As provided in General Instruction B.2 to Form 8-K, the information furnished in Item 2.02 and Exhibit 99.1 of this Current Report on Form 8-K shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, and such information shall not be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

Item 9.01 Financial Statements and Exhibits.

(d)

Exhibits. The following is furnished as an exhibit to this Current Report on Form 8-K:

 

Exhibit

Number

 

Description of Exhibit

99.1

 

Press Release issued by Prosperity Bancshares, Inc. dated July 29, 2020.

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document).

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

PROSPERITY BANCSHARES, INC.

(Registrant)

 

 

 

Dated: July 29, 2020

 

By:

/s/ Charlotte M. Rasche 

 

 

 

Charlotte M. Rasche

 

 

 

Executive Vice President and General Counsel

 

 

 

pb-ex991_6.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 SECOND QUARTER

2020 EARNINGS

 

 

Second quarter earnings per share (diluted) of $1.41, an increase of 19.5% compared to the second quarter 2019

 

Second quarter net income of $130.9 million

 

Loans increased $1.898 billion or 9.9% during the second quarter 2020

 

Deposits increased $2.326 billion or 9.8% during the second quarter 2020

 

Allowance for credit losses on loans and off-balance sheet credit exposure was $354.2 million

 

Allowance for credit losses to total loans, excluding Warehouse Purchase Program and SBA Paycheck Protection Program loans, of 1.90%(1)

 

Nonperforming assets remain low at 0.28% of second quarter average interest-earning assets

 

Return (annualized) on second quarter average assets of 1.61%

 

Returns (annualized) on second quarter average common equity of 8.84% and average tangible common equity of 19.98%(1)

 

Completed the operational conversion of LegacyTexas Bank

HOUSTON, July 29, 2020. Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income for the quarter ended June 30, 2020 of $130.9 million compared with $82.3 million for the same period in 2019. Net income per diluted common share was $1.41 compared with $1.18 for the same period in 2019. The second quarter of 2020 includes a tax benefit for net operating losses (“NOLs”) of $20.1 million, or $0.22(1) per diluted common share, as a result of the enactment of the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”). The CARES Act permits a five year carryback period for NOLs, which allowed Prosperity to generate an anticipated tax refund and income tax benefit resulting from the tax rate differential between the current statutory tax rate of 21% and the 35% statutory tax rate in prior years during the carryback period.

During the second quarter of 2020, Prosperity incurred merger related charges of $7.5 million, or $0.06(1) per diluted common share. Additionally, loans increased 9.9% during the second quarter 2020 and nonperforming assets remain low at 0.28% of second quarter average interest-earning assets. On November 1, 2019, LegacyTexas Financial Group, Inc. (“LegacyTexas”) merged with Prosperity Bancshares and LegacyTexas Bank merged with Prosperity Bank (collectively, the “Merger”). During the second quarter of 2020, Prosperity completed the operational conversion of LegacyTexas Bank.

 

We are pleased with our second quarter 2020 results and with completing the operational integration of Legacy on schedule in early June. The team members from Legacy “now Prosperity” have been excellent and we could not have achieved such a smooth integration without their commitment and efforts. I want to thank all of our team members who worked many hours to make this happen,” said David Zalman, Prosperity’s Senior Chairman and Chief Executive Officer.

 

______________

(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 21


 

The second quarter 2020 diluted earnings per share of $1.41 includes a $0.22 income tax benefit, a $0.06 charge for merger related expenses and a $0.03 charge for the write down of fixed assets related to the Merger and CRA funds,” continued Zalman.

 

“During the second quarter, we saw a $1.898 billion, or 9.9%, increase in loans, mostly related to loans made under the SBA Paycheck Protection Program (PPP). We approved 11,972 PPP loans for a total of $1.411 billion. These loans were important to our customers, enabling them to remain in business at a time they were either operating at a reduced capacity or temporarily shut down. Deposits increased $2.326 billion, or 9.8%, during the quarter, related to funds from the PPP loans and decreased customer spending,” added

Zalman.

 

“We continue to provide relief to our loan customers through loan extensions and deferrals when possible. For the second quarter of 2020, net charge offs were $13.0 million. Of these charge-offs, $12.4 million were related to PCD loans with specific reserves of $28.5 million that we acquired in the Merger. Further, $16.1 million in specific reserves were released to the general reserve in addition to the $10.0 million provision for loan losses for the second quarter,” stated Zalman.

 

“The Blue-Chip Consensus forecast estimates that fourth quarter 2020 GDP will end at (5.6%) compared with fourth quarter 2019, however, they are forecasting a 4.8% GDP for fourth quarter 2021 compared with fourth quarter 2020. They are also forecasting an unemployment rate of 9.4% for the fourth quarter 2020 compared with an unemployment rate of 6.9% for fourth quarter 2021. Based on these estimates, 2021 looks brighter. We are positive about our company’s future. While our operating environment and economy is changing frequently, we remain focused on addressing whatever comes our way and taking care of our customers and associates,” concluded Zalman.

 

Results of Operations for the Three Months Ended June 30, 2020

Net income was $130.9 million(2) for the three months ended June 30, 2020 compared with $82.3 million(3) for the same period in 2019, an increase of $48.6 million or 59.1%. Net income per diluted common share was $1.41 for the three months ended June 30, 2020 compared with $1.18 for the same period in 2019, an increase of 19.5%.  Net income for the second quarter of 2020 includes a tax benefit for NOLs of $20.1 million and merger related expenses of $7.5 million. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended June 30, 2020 were 1.61%, 8.84% and 19.98%(1), respectively. Excluding merger related expenses, net of tax, and the NOL tax benefit, annualized returns on average assets, average common equity and average tangible common equity for the three months ended June 30, 2020 were 1.44%(1), 7.88%(1) and 17.81%(1), respectively. Prosperity’s efficiency ratio (excluding net gains and losses on the sale or write down of assets and taxes) was 46.56%(1) for the three months ended June 30, 2020. Excluding merger related expenses of $7.5 million, the efficiency ratio was 43.97%(1) for the three months ended June 30, 2020.

Net interest income before provision for credit losses for the three months ended June 30, 2020 was $259.0 million compared with $154.8 million for the same period in 2019, an increase of $104.1 million or 67.2%. The increase was primarily due to the Merger and the increase in loan discount accretion of $23.0 million. On a linked quarter basis, net interest income before provision for credit losses was $259.0 million compared with $256.0 million for the three months ended March 31, 2020, an increase of $2.9 million or 1.1%. The increase was primarily due to a decrease in interest expense partially offset by a decrease in loan discount accretion of $4.2 million and interest income on securities.

The net interest margin on a tax equivalent basis was 3.69% for the three months ended June 30, 2020 compared with 3.16% for the same period in 2019. The change was primarily due to increased interest-earning assets related to the Merger and $23.0 million increase in loan discount accretion. On a linked quarter basis, the net interest margin on a tax equivalent basis was 3.69% for the three months ended June 30, 2020 compared with 3.81% for the three months ended March 31, 2020. The change was primarily due to a $4.2 million decrease in loan discount accretion.

Noninterest income was $25.7 million for the three months ended June 30, 2020 compared with $30.0 million for the same period in 2019, a decrease of $4.3 million or 14.3%. This decrease was primarily due to a loss on write-down of assets of $4.0 million and a decrease in nonsufficient funds (“NSF”) fees, partially offset by an increase in mortgage income and credit card, debit card and ATM card income primarily due to the Merger. On a linked quarter basis, noninterest income decreased $8.7 million or 25.3% to $25.7 million compared with $34.4 million for the three months ended March 31, 2020. This decrease was primarily due to a loss on write-down of assets of $4.0 million and a decrease in NSF fees. NSF fees and credit card, debit card and ATM income were negatively impacted by the pandemic.

______________

(2)

Includes purchase accounting adjustments of $20.4 million, net of tax, primarily comprised of loan discount accretion of $24.3 million, and merger related expenses of $7.5 million for the three months ended June 30, 2020.

(3)

Includes purchase accounting adjustments of $776 thousand, net of tax, primarily comprised of loan discount accretion of $1.2 million for the three months ended June 30, 2019.

(4)

Includes purchase accounting adjustments of $44.6 million, net of tax, primarily comprised of loan discount accretion of $52.7 million, and merger related expenses of $8.0 million for the six months ended June 30, 2020.

(5)

Includes purchase accounting adjustments of $2.0 million, net of tax, primarily comprised of loan discount accretion of $3.0 million for the six months ended June 30, 2019.

Page 2 of 21


Noninterest expense was $134.4 million for the three months ended June 30, 2020 compared with $80.8 million for the same period in 2019, an increase of $53.5 million or 66.3%, primarily due to the Merger and merger related expenses of $7.5 million. On a linked quarter basis, noninterest expense increased $9.6 million or 7.7% to $134.4 million compared with $124.7 million for the three months ended March 31, 2020. The increase was primarily due to increases in merger related expenses and salaries and benefits.

Results of Operations for the Six Months Ended June 30, 2020

Net income was $261.7 million(4) for the six months ended June 30, 2020 compared with $164.7 million(5) for the same period in 2019, an increase of $97.1 million or 59.0%. Net income per diluted common share was $2.80 for the six months ended June 30, 2020 compared with $2.36 for the same period in 2019, an increase of 18.6%. Net income for the six months ended June 30, 2020 includes a tax benefit for NOLs of $20.1 million and merger related expenses of $8.0 million. Annualized returns on average assets, average common equity and average tangible common equity for the six months ended June 30, 2020 were 1.64%, 8.85% and 20.07%(1), respectively. Excluding merger related expenses, net of tax, and the NOL tax benefit, annualized returns on average assets, average common equity and average tangible common equity for the six months ended June 30, 2020 were 1.55%(1), 8.38%(1) and 19.01%(1), respectively. Prosperity’s efficiency ratio (excluding net gains and losses on the sale of assets and taxes) was 44.72%(1) for the six months ended June 30, 2020. Excluding merger related expenses, the efficiency ratio was 43.34%(1) for the six months ended June 30, 2020.

Net interest income before provision for credit losses for the six months ended June 30, 2020 was $515.0 million compared with $309.7 million for the same period in 2019, an increase of $205.2 million or 66.3%. This change was primarily due to the Merger and the increase in loan discount accretion of $49.7 million.  

The net interest margin on a tax equivalent basis for the six months ended June 30, 2020 was 3.75% compared with 3.18% for the same period in 2019. This change was primarily due to increased interest-earning assets related to the Merger and the increase in loan discount accretion of $49.7 million.

Noninterest income was $60.1 million for the six months ended June 30, 2020 compared with $58.1 million for the same period in 2019, an increase of $2.0 million or 3.4%. This increase was primarily due to an increase in credit card, debit card and ATM card income, mortgage income and service charges on deposit accounts due to the Merger, partially offset by a net loss on write-down of assets of $4.0 million.

Noninterest expense was $259.1 million for the six months ended June 30, 2020 compared with $159.4 million for the same period in 2019, an increase of $99.7 million or 62.6%. The change was primarily due to the increase in salaries and benefits, credit and debit card, data processing and software amortization, net occupancy and equipment and other noninterest expense due to the Merger and $8.0 million of merger related expenses.

Balance Sheet Information

At June 30, 2020, Prosperity had $32.967 billion in total assets, an increase of $10.592 billion or 47.3% compared with $22.375 billion at June 30, 2019.

Loans at June 30, 2020 were $21.025 billion, an increase of $10.438 billion or 98.6%, compared with $10.587 billion at June 30, 2019. Linked quarter loans increased $1.898 billion or 9.9% from $19.127 billion at March 31, 2020, of which $1.392 billion were Paycheck Protection Program (“PPP”) loans.

 

As part of its lending activities, Prosperity extends credit to oil and gas production and servicing 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 servicing loans are loans to companies that provide services for oil and gas production and exploration. At June 30, 2020, oil and gas loans totaled $639.4 million (net of discount and excluding PPP loans totaling $118.6 million) or 3.0% of total loans, of which $394.4 million were production loans and $245.0 million were servicing loans, compared with total oil and gas loans of $367.0 million (net of discount) or 3.5% of total loans at June 30, 2019, of which $95.0 million were production loans and $272.0 million were servicing loans. In addition, as of June 30, 2020, Prosperity had total unfunded commitments to oil and gas companies of $276.9 million compared with total unfunded commitments to oil and gas companies of $220.4 million as of June 30, 2019. Unfunded commitments to producers include letters of credit issued in lieu of oil well plugging bonds.

Additionally, Prosperity extends credit to hotels and restaurants. At June 30, 2020, loans to hotels totaled $384.8 million (excluding PPP loans totaling $8.8 million) or 1.8% of total loans and loans to restaurants totaled $212.3 million (excluding PPP loans totaling $110.7 million) or 1.0% of total loans.

Deposits at June 30, 2020 were $26.153 billion, an increase of $9.265 billion or 54.9%, compared with $16.888 billion at June 30, 2019. Linked quarter deposits increased $2.326 billion or 9.8% from $23.826 billion at March 31, 2020.

Page 3 of 21


The table below provides detail on the impact of loans acquired and deposits assumed in the Merger:

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jun 30, 2020

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

Loans acquired (including new production since acquisition date):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LegacyTexas:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

15,725

 

 

$

54,229

 

 

$

66,745

 

 

$

 

 

$

 

Loans held for investment

 

 

6,601,006

 

 

 

6,713,337

 

 

 

6,636,855

 

 

 

 

 

 

 

Loans held for investment - Warehouse Purchase Program

 

 

2,557,183

 

 

 

1,713,762

 

 

 

1,552,762

 

 

 

 

 

 

 

All other loans

 

 

11,851,259

 

 

 

10,645,867

 

 

 

10,588,984

 

 

 

10,673,345

 

 

 

10,587,375

 

Total loans

 

$

21,025,173

 

 

$

19,127,195

 

 

$

18,845,346

 

 

$

10,673,345

 

 

$

10,587,375

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits assumed (including new deposits since acquisition date):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LegacyTexas

 

$

5,997,395

 

 

$

5,605,986

 

 

$

6,141,546

 

 

$

 

 

$

 

All other deposits

 

 

20,155,293

 

 

 

18,220,371

 

 

 

18,058,186

 

 

 

16,929,920

 

 

 

16,887,629

 

Total deposits

 

$

26,152,688

 

 

$

23,826,357

 

 

$

24,199,732

 

 

$

16,929,920

 

 

$

16,887,629

 

 

Excluding loans acquired in the Merger and new production by the acquired lending operations since November 1, 2019, loans at June 30, 2020 grew $1.264 billion or 11.9% compared with June 30, 2019 and grew $1.205 billion or 11.3% compared with March 31, 2020.

Excluding deposits assumed in the Merger and new deposits generated at the acquired banking centers since November 1, 2019, deposits at June 30, 2020 grew $3.268 billion or 19.3% compared with June 30, 2019 and grew $1.935 billion or 10.6% compared with March 31, 2020.

Asset Quality

Nonperforming assets totaled $77.9 million or 0.28% of quarterly average interest-earning assets at June 30, 2020, compared with $41.6 million or 0.21% of quarterly average interest-earning assets at June 30, 2019, and $67.2 million or 0.25% of quarterly average interest-earning assets at March 31, 2020.

The allowance for credit losses on loans was $324.2 million or 1.54% of total loans at June 30, 2020 compared to $327.2 million or 1.71% of total loans at March 31, 2020 and $87.0 million or 0.82% of total loans at June 30, 2019. The allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program and PPP loans, was 1.90%(1) at June 30, 2020 compared with 1.88%(1) at March 31, 2020 and 0.82%(1) at June 30, 2019. On January 1, 2020, Prosperity adopted the measurement of current expected credit losses (“CECL”). Upon adoption of CECL, Prosperity recognized an increase in allowance for credit losses on loans of $108.7 million, of which $102.5 million was related to LegacyTexas and an increase in allowance for credit losses on off-balance sheet credit exposures of $24.4 million, of which $6.3 million was related to LegacyTexas, with a corresponding decrease in retained earnings (pre-tax). Additionally, Prosperity recognized an increase in the allowance for credit losses on loans of $131.8 million, of which $130.3 million was related to LegacyTexas, due to the reclass of purchased credit deteriorated (“PCD”) discounts as a result of adopting CECL.

The provision for credit losses was $10.0 million for the three months ended June 30, 2020 compared with $800 thousand for the three months ended June 30, 2019 and no provision for the three months ended March 31, 2020.  The provision for credit losses was $10.0 million for the six months ended June 30, 2020 compared with $1.5 million for the six months ended June 30, 2019.

Net charge-offs were $13.0 million for the three months ended June 30, 2020 compared with net recoveries of $115 thousand for the three months ended June 30, 2019 and net charge-offs of $801 thousand for the three months ended March 31, 2020. Net charge-offs for the second quarter of 2020 were primarily due to $12.4 million related to PCD loans. These PCD loans had specific reserves of $28.5 million, of which $12.4 million was allocated to the charge-offs.  Further, $16.1 million of PCD specific reserves was moved to the general reserve. Net charge-offs were $13.8 million for the six months ended June 30, 2020 compared with $934 thousand for the six months ended June 30, 2019.

Dividend

Prosperity Bancshares declared a third quarter cash dividend of $0.46 per share to be paid on October 1, 2020 to all shareholders of record as of September 15, 2020.

Page 4 of 21


Stock Repurchase Program

On January 29, 2020, Prosperity Bancshares announced a stock repurchase program under which up to 5%, or approximately

4.7 million shares, of its outstanding common stock may be acquired over a one-year period expiring on January 28, 2021, at the discretion of management. Prosperity Bancshares repurchased zero shares of its common stock during the three months ended June 30, 2020 and 2.1 million shares of its common stock at an average weighted price of $52.59 per share during the six months ended June 30, 2020.

COVID-19 Pandemic

In December 2019, a novel strain of coronavirus disease (“COVID-19”) was first reported in Wuhan, Hubei Province, China. On March 11, 2020, the World Health Organization declared COVID-19 a pandemic. On March 13, the U.S. President announced a national emergency relating to the pandemic and has since been extended. On July 10, the Texas governor extended the proclamation certifying that COVID-19 poses an imminent threat of disaster in the state and declaring a state of disaster for all counties in Texas. Prosperity Bank (the “Bank”) is considered an essential business and is closely monitoring the latest developments regarding COVID-19. The health and safety of our associates, customers, and communities are of utmost importance, and the Bank remains committed to providing uninterrupted service. Additionally, the Bank has continuity plans in place to ensure critical operations are able to continue without disruption. The COVID-19 pandemic has resulted in significant economic uncertainties that could negatively impact Prosperity’s operating income, financial condition and cash flows.

In response to the COVID-19 pandemic, the CARES Act was signed into law on March 27, 2020 by the President of the United States. The CARES Act provides assistance for American workers, families and small businesses. The Paycheck Protection Program (“PPP”), established by the CARES Act, is implemented by the Small Business Administration (“SBA”) with support from the Department of the Treasury. This program provides small businesses with funds to pay payroll costs including benefits. Funds can also be used to pay interest on mortgages, rent, and utilities. On June 5, 2020, the President signed the Paycheck Protection Program Flexibility Act of 2020 (“PPP Flexibility Act”), which modified the covered expense period from eight weeks to 24 weeks, extended the maturity date of the loans out five years and gave greater flexibility to employers having difficulty hiring workers. PPP loans originated prior to June 5, 2020, have a two year term and earn interest at 1%. PPP loans originated on and after June 5, 2020, have a five year term. On July 4, 2020, the President amended the CARES Act to extend the PPP application period for an additional five weeks. The loans are eligible for early forgiveness by the SBA as provided by the CARES Act and the PPP Flexibility Act and related regulations and guidance. Additionally, the Bank is entitled to a per loan processing fee based on a tiered schedule ranging from 5% to 1% of the loan balance. As of July 7, 2020, the Company has obtained SBA approvals on approximately 11,972 loans totaling $1.411 billion. The Company has also provided relief to its loan customers through loan extensions and deferrals.

Merger with LegacyTexas Financial Group, Inc.

On November 1, 2019, Prosperity completed the merger with LegacyTexas and its wholly-owned subsidiary LegacyTexas Bank headquartered in Plano, Texas. LegacyTexas Bank operated 42 locations in 19 North Texas cities in and around the Dallas-Fort Worth area.  

Pursuant to the terms of the merger agreement, Prosperity issued 26,228,148 shares of Prosperity common stock with a closing price of $69.02 per share plus $318.0 million in cash, made up of $308.6 million in cash and $9.4 million in cash for taxes withheld, for all outstanding shares of LegacyTexas. This resulted in goodwill of $1.331 billion as of June 30, 2020, which was subject to subsequent fair value adjustments. During the second quarter of 2020, Prosperity completed the operational conversion of LegacyTexas Bank.

Conference Call

Prosperity’s management team will host a conference call on Wednesday, July 29, 2020 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity’s second quarter 2020 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 participant elite entry number is 5164054.

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, Webcast & Calls” from the menu on the Investor Relations link and following the instructions.

Page 5 of 21


Non-GAAP Financial Measures

Prosperity’s management uses certain non-GAAP financial measures to evaluate its performance. Specifically, Prosperity reviews diluted earnings per share excluding merger related expenses, net of tax, and NOL carryback; return on average assets excluding merger related expenses, net of tax, and NOL carryback; return on average common equity excluding merger related expenses, net of tax, and NOL carryback; tangible book value per share, return on average tangible common equity, the tangible equity to tangible assets ratio and return on average tangible common equity, all excluding merger related expenses, net of tax, and NOL carryback; allowance for credit losses to total loans excluding Warehouse Purchase Program and PPP loans; and the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities and merger related expenses, for internal planning and forecasting purposes. 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 June 30, 2020, Prosperity Bancshares, Inc.® is a $32.967 billion Houston, Texas based regional financial holding company providing personal banking services and investments to consumers and businesses throughout Texas and Oklahoma.  Founded in 1983, Prosperity believes in a community banking philosophy, taking care of customers, businesses and communities in the areas it serves by providing financial solutions to simplify everyday financial needs. In addition to offering traditional deposit and loan products, Prosperity offers digital banking solutions, credit and debit cards, mortgage services, retail brokerage services, trust and wealth management, and cash management.

As of June 30, 2020, Prosperity operated 275 full-service banking locations: 65 in the Houston area, including The Woodlands; 30 in the South Texas area including Corpus Christi and Victoria; 65 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; 8 in the Tulsa, Oklahoma area.

Cautionary Notes on Forward-Looking Statements

 

“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 federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as “aim,” “anticipate,” “estimate,” “expect,” “goal,” “guidance,” “intend,” “is anticipated,” “is expected,” “is intended,” “objective,” “plan,” “projected,” “projection,” “will affect,” “will be,” “will continue,” “will decrease,” “will grow,” “will impact,” “will increase,” “will incur,” “will reduce,” “will remain,” “will result,” “would be,” variations of such words or phrases (including where the word “could,” “may,” or “would” is used rather than the word “will” in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. 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 may include information about Prosperity’s possible or assumed future economic performance or future results of operations, including future revenues, income, expenses, provision for loan losses, provision for taxes, effective tax rate, earnings per share and cash flows and Prosperity’s future capital expenditures and dividends, future financial condition and changes therein, including changes in Prosperity’s loan portfolio and allowance for loan losses, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity’s future operations, future or proposed acquisitions, the future or expected effect of acquisitions on Prosperity’s operations, results of operations, financial condition, and future economic performance, statements about the anticipated benefits of the proposed transaction, and statements about the assumptions underlying any such statement, as well as expectations regarding the effects of the COVID-19 pandemic on the Bank’s operating income, financial condition and cash flows.  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, including LegacyTexas; 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

Page 6 of 21


accounting standards); the possibility that the anticipated benefits of an acquisition transaction, including the LegacyTexas transaction, are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of two companies or as a result of the strength of the economy and competitive factors generally; 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; the effect, impact potential duration or other implications of the COVID-19 pandemic; and weather.  These and various other factors are discussed in Prosperity Bancshares’ Annual Report on Form 10-K for the year ended December 31, 2019, Quarterly Report on Form 10-Q for the period ended March 31, 2020, and other reports and statements Prosperity Bancshares has filed with the Securities and Exchange Commission (“SEC”). Copies of the SEC filings for Prosperity Bancshares may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.


Page 7 of 21


 

Bryan/College Station Area

 

Frisco-West

 

Kerens

 

Hempstead

 

98th Street

Bryan

 

Garland

 

Longview

 

Hitchcock

 

Avenue Q

Bryan-29th Street

 

Grapevine

 

Mount Vernon

 

Liberty

 

North University

Bryan-East

 

Grapevine Main

 

Palestine

 

Magnolia

 

Texas Tech Student Union

Bryan-North

 

Grapevine Motor

 

Rusk

 

Magnolia Parkway

 

 

Caldwell

 

Kiest

 

Seven Points

 

Mont Belvieu

 

Midland

College Station

 

Lake Highlands

 

Teague

 

Nederland

 

Wadley

Crescent Point

 

McKinney

 

Tyler-Beckham

 

Needville

 

Wall Street

Hearne

 

McKinney Eldorado

 

Tyler-South Broadway

 

Rosenberg

 

 

Huntsville

 

McKinney Redbud

 

Tyler-University

 

Shadow Creek

 

Odessa

Madisonville

 

North Carrolton

 

Winnsboro

 

Spring

 

Grandview

Navasota

 

Oak Cliff

 

 

 

Tomball

 

Grant

New Waverly

 

Park Cities

 

Houston Area

 

Waller

 

Kermit Highway

Rock Prairie

 

Plano

 

Houston

 

West Columbia

 

Parkway

Southwest Parkway

 

Plano-West

 

Aldine

 

Wharton

 

 

Tower Point

 

Preston Forest

 

Alief

 

Winnie

 

Other West Texas Area

Wellborn Road

 

Preston Parker

 

Bellaire

 

Wirt

 

Locations

 

 

Preston Royal

 

Beltway

 

 

 

Big Spring

Central Texas Area

 

Red Oak

 

Clear Lake

 

South Texas Area -

 

Brownfield

Austin

 

Richardson

 

Copperfield

 

Corpus Christi

 

Brownwood

Allandale

 

Richardson-West

 

Cypress

 

Calallen

 

Cisco

Cedar Park

 

Rosewood Court

 

Downtown

 

Carmel

 

Comanche

Congress

 

The Colony

 

Eastex

 

Northwest

 

Early

Lakeway

 

Tollroad

 

Fairfield

 

Saratoga

 

Floydada

Liberty Hill

 

Trinity Mills

 

First Colony

 

Timbergate

 

Gorman

Northland

 

Turtle Creek

 

Fry Road

 

Water Street

 

Levelland

Oak Hill

 

West 15th Plano

 

Gessner

 

 

 

Littlefield

Research Blvd

 

West Allen

 

Gladebrook

 

Victoria

 

Merkel

Westlake

 

Wylie

 

Grand Parkway

 

Victoria Main

 

Plainview

 

 

 

 

Heights

 

Victoria-Navarro

 

San Angelo

Other Central Texas Area

 

Fort Worth

 

Highway 6 West

 

Victoria-North

 

Slaton

Locations

 

Haltom City

 

Little York

 

Victoria Salem

 

Snyder

Bastrop

 

Hulen

 

Medical Center

 

 

 

 

Canyon Lake

 

Keller

 

Memorial Drive

 

Other South Texas Area

 

Oklahoma

Dime Box

 

Museum Place

 

Northside

 

Locations

 

Central Oklahoma Area

Dripping Springs

 

Renaissance Square

 

Pasadena

 

Alice

 

Oklahoma City

Elgin

 

Roanoke

 

Pecan Grove

 

Aransas Pass

 

23rd Street

Flatonia

 

Stockyards

 

Pin Oak

 

Beeville

 

Expressway

Georgetown

 

 

 

River Oaks

 

Colony Creek

 

I-240

Gruene

 

Other Dallas/Fort Worth Area

 

Sugar Land

 

Cuero

 

Memorial

Kingsland

 

Locations

 

SW Medical Center

 

Edna

 

 

La Grange

 

Arlington

 

Tanglewood

 

Goliad

 

Other Central Oklahoma Area

Lexington

 

Azle

 

The Plaza

 

Gonzales

 

Locations

New Braunfels

 

Ennis

 

Uptown

 

Hallettsville

 

Edmond

Pleasanton

 

Flower Mound

 

Waugh Drive

 

Kingsville

 

Norman

Round Rock

 

Gainesville

 

Westheimer

 

Mathis

 

 

San Antonio

 

Glen Rose

 

West University

 

Padre Island

 

Tulsa Area

Schulenburg

 

Granbury

 

Woodcreek

 

Palacios

 

Tulsa

Seguin

 

Grand Prairie

 

 

 

Port Lavaca

 

Garnett

Smithville

 

Jacksboro

 

Katy

 

Portland

 

Harvard

Thorndale

 

Mesquite

 

Cinco Ranch

 

Rockport

 

Memorial

Weimar

 

Muenster

 

Katy-Spring Green

 

Sinton

 

Sheridan

 

 

Runaway Bay

 

 

 

Taft

 

S. Harvard

Dallas/Fort Worth Area

 

Sanger

 

The Woodlands

 

Yoakum

 

Utica Tower

Dallas

 

Waxahachie

 

The Woodlands-College Park

 

Yorktown

 

Yale

14th Street Plano

 

Weatherford

 

The Woodlands-I-45

 

 

 

 

Abrams Centre

 

 

 

The Woodlands-Research Forest

 

West Texas Area

 

Other Tulsa Area Locations

Addison

 

East Texas Area

 

 

 

Abilene

 

Owasso

Allen

 

Athens

 

Other Houston Area

 

Antilley Road

 

 

Balch Springs

 

Blooming Grove

 

Locations

 

Barrow Street

 

 

Camp Wisdom

 

Canton

 

Angleton

 

Cypress Street

 

 

Carrollton

 

Carthage

 

Bay City

 

Judge Ely

 

 

Cedar Hill

 

Corsicana

 

Beaumont

 

Mockingbird

 

 

Coppell

 

Crockett

 

Cleveland

 

 

 

 

East Plano

 

Eustace

 

East Bernard

 

Lubbock

 

 

Euless

 

Gilmer

 

El Campo

 

4th Street

 

 

Frisco

 

Grapeland

 

Dayton

 

66th Street

 

 

Frisco Gaylord

 

Gun Barrel City

 

Galveston

 

82nd Street

 

 

Frisco Warren

 

Jacksonville

 

Groves

 

86th Street

 

 

 - - -

Page 8 of 21


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

 

Jun 30, 2020

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

39,516

 

 

$

65,035

 

 

$

80,959

 

 

$

20,284

 

 

$

20,315

 

Loans held for investment

 

 

18,428,474

 

 

 

17,348,398

 

 

 

17,211,625

 

 

 

10,653,061

 

 

 

10,567,060

 

Loans held for investment - Warehouse Purchase Program

 

 

2,557,183

 

 

 

1,713,762

 

 

 

1,552,762

 

 

 

 

 

 

 

Total loans

 

 

21,025,173

 

 

 

19,127,195

 

 

 

18,845,346

 

 

 

10,673,345

 

 

 

10,587,375

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities(A)

 

 

7,717,586

 

 

 

8,295,495

 

 

 

8,570,056

 

 

 

8,495,206

 

 

 

8,951,940

 

Federal funds sold

 

 

568

 

 

 

676

 

 

 

519

 

 

 

521

 

 

 

555

 

Allowance for credit losses(B)

 

 

(324,205

)

 

 

(327,206

)

 

 

(87,469

)

 

 

(87,061

)

 

 

(87,006

)

Cash and due from banks

 

 

332,873

 

 

 

381,458

 

 

 

573,589

 

 

 

420,359

 

 

 

302,069

 

Goodwill

 

 

3,231,964

 

 

 

3,223,144

 

 

 

3,223,671

 

 

 

1,900,845

 

 

 

1,900,845

 

Core deposit intangibles, net

 

 

79,748

 

 

 

83,041

 

 

 

86,404

 

 

 

29,051

 

 

 

30,299

 

Other real estate owned

 

 

6,160

 

 

 

5,452

 

 

 

6,936

 

 

 

815

 

 

 

2,005

 

Fixed assets, net

 

 

324,975

 

 

 

327,293

 

 

 

326,832

 

 

 

263,703

 

 

 

262,479

 

Other assets

 

 

571,807

 

 

 

626,951

 

 

 

639,824

 

 

 

396,033

 

 

 

424,660

 

Total assets

 

$

32,966,649

 

 

$

31,743,499

 

 

$

32,185,708

 

 

$

22,092,817

 

 

$

22,375,221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

9,040,257

 

 

$

7,461,323

 

 

$

7,763,894

 

 

$

5,784,002

 

 

$

5,691,236

 

Interest-bearing deposits

 

 

17,112,431

 

 

 

16,365,034

 

 

 

16,435,838

 

 

 

11,145,918

 

 

 

11,196,393

 

Total deposits

 

 

26,152,688

 

 

 

23,826,357

 

 

 

24,199,732

 

 

 

16,929,920

 

 

 

16,887,629

 

Other borrowings

 

 

103,131

 

 

 

1,338,429

 

 

 

1,303,730

 

 

 

600,795

 

 

 

940,874

 

Securities sold under repurchase agreements

 

 

365,335

 

 

 

344,695

 

 

 

377,294

 

 

 

311,404

 

 

 

313,825

 

Subordinated notes

 

 

125,365

 

 

 

125,585

 

 

 

125,804

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures(B)

 

 

29,947

 

 

 

29,947

 

 

 

5,599

 

 

 

 

 

 

 

Other liabilities

 

 

242,061

 

 

 

222,912

 

 

 

202,714

 

 

 

123,892

 

 

 

104,998

 

Total liabilities

 

 

27,018,527

 

 

 

25,887,925

 

 

 

26,214,873

 

 

 

17,966,011

 

 

 

18,247,326

 

Shareholders' equity(C)

 

 

5,948,122

 

 

 

5,855,574

 

 

 

5,970,835

 

 

 

4,126,806

 

 

 

4,127,895

 

Total liabilities and equity

 

$

32,966,649

 

 

$

31,743,499

 

 

$

32,185,708

 

 

$

22,092,817

 

 

$

22,375,221

 

 

(A)

Includes $(1,767), $(3,421), $763, $49 and $1,611 in unrealized (losses) gains on available for sale securities for the quarterly periods ended June 30, 2020, March 31, 2020, December 31, 2019, September 30, 2019 and June 30, 2019, respectively.

(B)

ASU 2016-13 became effective for Prosperity on January 1, 2020.

(C)

Includes $(1,396), $(2,703), $602, $38 and $1,273 in after-tax unrealized (losses) gains on available for sale securities for the quarterly periods ended June 30, 2020, March 31, 2020, December 31, 2019, September 30, 2019 and June 30, 2019, respectively.

 

Page 9 of 21


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30, 2020

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Jun 30, 2020

 

 

Jun 30, 2019

 

Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

242,772

 

 

$

247,243

 

 

$

222,910

 

 

$

134,943

 

 

$

133,525

 

 

$

490,015

 

 

$

263,590

 

Securities(D)

 

 

43,776

 

 

 

48,282

 

 

 

49,348

 

 

 

50,872

 

 

 

53,944

 

 

 

92,058

 

 

 

109,592

 

Federal funds sold and other earning assets

 

 

45

 

 

 

713

 

 

 

600

 

 

 

363

 

 

 

318

 

 

 

758

 

 

 

720

 

Total interest income

 

 

286,593

 

 

 

296,238

 

 

 

272,858

 

 

 

186,178

 

 

 

187,787

 

 

 

582,831

 

 

 

373,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

25,269

 

 

 

35,018

 

 

 

32,759

 

 

 

26,939

 

 

 

26,562

 

 

 

60,287

 

 

 

51,690

 

Other borrowings

 

 

533

 

 

 

2,932

 

 

 

6,115

 

 

 

4,335

 

 

 

5,556

 

 

 

3,465

 

 

 

10,873

 

Securities sold under repurchase agreements

 

 

337

 

 

 

757

 

 

 

879

 

 

 

914

 

 

 

831

 

 

 

1,094

 

 

 

1,590

 

Subordinated notes and trust preferred

 

 

1,499

 

 

 

1,500

 

 

 

1,075

 

 

 

 

 

 

 

 

 

2,999

 

 

 

 

Total interest expense

 

 

27,638

 

 

 

40,207

 

 

 

40,828

 

 

 

32,188

 

 

 

32,948

 

 

 

67,845

 

 

 

64,153

 

Net interest income

 

 

258,955

 

 

 

256,031

 

 

 

232,030

 

 

 

153,990

 

 

 

154,838

 

 

 

514,986

 

 

 

309,749

 

Provision for credit losses

 

 

10,000

 

 

 

 

 

 

1,700

 

 

 

1,100

 

 

 

800

 

 

 

10,000

 

 

 

1,500

 

Net interest income after provision for credit losses

 

 

248,955

 

 

 

256,031

 

 

 

230,330

 

 

 

152,890

 

 

 

154,038

 

 

 

504,986

 

 

 

308,249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonsufficient funds (NSF) fees

 

 

5,645

 

 

 

9,443

 

 

 

9,990

 

 

 

8,835

 

 

 

7,973

 

 

 

15,088

 

 

 

15,789

 

Credit card, debit card and ATM card income

 

 

7,263

 

 

 

7,474

 

 

 

7,728

 

 

 

6,688

 

 

 

6,480

 

 

 

14,737

 

 

 

12,451

 

Service charges on deposit accounts

 

 

5,790

 

 

 

6,104

 

 

 

5,597

 

 

 

5,020

 

 

 

4,989

 

 

 

11,894

 

 

 

9,987

 

Trust income

 

 

2,242

 

 

 

2,662

 

 

 

2,582

 

 

 

2,492

 

 

 

2,558

 

 

 

4,904

 

 

 

5,153

 

Mortgage income

 

 

1,820

 

 

 

2,010

 

 

 

2,455

 

 

 

839

 

 

 

990

 

 

 

3,830

 

 

 

1,712

 

Brokerage income

 

 

584

 

 

 

650

 

 

 

625

 

 

 

522

 

 

 

541

 

 

 

1,234

 

 

 

1,214

 

Bank owned life insurance income

 

 

1,508

 

 

 

1,545

 

 

 

1,502

 

 

 

1,314

 

 

 

1,321

 

 

 

3,053

 

 

 

2,610

 

Net (loss) gain on sale or write-down of assets

 

 

(3,945

)

 

 

(385

)

 

 

(1,870

)

 

 

(3

)

 

 

2

 

 

 

(4,330

)

 

 

60

 

Other noninterest income

 

 

4,768

 

 

 

4,885

 

 

 

6,897

 

 

 

4,966

 

 

 

5,104

 

 

 

9,653

 

 

 

9,126

 

Total noninterest income

 

 

25,675

 

 

 

34,388

 

 

 

35,506

 

 

 

30,673

 

 

 

29,958

 

 

 

60,063

 

 

 

58,102

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

79,109

 

 

 

77,282

 

 

 

69,356

 

 

 

52,978

 

 

 

52,941

 

 

 

156,391

 

 

 

104,014

 

Net occupancy and equipment

 

 

9,190

 

 

 

8,980

 

 

 

7,420

 

 

 

5,607

 

 

 

5,492

 

 

 

18,170

 

 

 

10,958

 

Credit and debit card, data processing and software amortization

 

 

11,690

 

 

 

11,421

 

 

 

9,158

 

 

 

4,989

 

 

 

4,904

 

 

 

23,111

 

 

 

9,477

 

Regulatory assessments and FDIC insurance

 

 

2,601

 

 

 

2,078

 

 

 

2,095

 

 

 

1,814

 

 

 

2,325

 

 

 

4,679

 

 

 

4,699

 

Core deposit intangibles amortization

 

 

3,293

 

 

 

3,363

 

 

 

2,705

 

 

 

1,248

 

 

 

1,265

 

 

 

6,656

 

 

 

2,584

 

Depreciation

 

 

4,598

 

 

 

4,768

 

 

 

4,212

 

 

 

3,286

 

 

 

3,111

 

 

 

9,366

 

 

 

6,215

 

Communications

 

 

3,324

 

 

 

3,195

 

 

 

3,012

 

 

 

2,214

 

 

 

2,183

 

 

 

6,519

 

 

 

4,453

 

Other real estate expense

 

 

40

 

 

 

46

 

 

 

57

 

 

 

68

 

 

 

120

 

 

 

86

 

 

 

203

 

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

 

 

4

 

 

 

(130

)

 

 

(49

)

 

 

(115

)

 

 

(54

)

 

 

(126

)

 

 

(231

)

Merger related expenses

 

 

7,474

 

 

 

544

 

 

 

46,402

 

 

 

 

 

 

 

 

 

8,018

 

 

 

 

Other noninterest expense

 

 

13,045

 

 

 

13,194

 

 

 

12,083

 

 

 

8,610

 

 

 

8,534

 

 

 

26,239

 

 

 

17,020

 

Total noninterest expense

 

 

134,368

 

 

 

124,741

 

 

 

156,451

 

 

 

80,699

 

 

 

80,821

 

 

 

259,109

 

 

 

159,392

 

Income before income taxes

 

 

140,262

 

 

 

165,678

 

 

 

109,385

 

 

 

102,864

 

 

 

103,175

 

 

 

305,940

 

 

 

206,959

 

Provision for income taxes

 

 

9,361

 

 

 

34,830

 

 

 

23,251

 

 

 

21,106

 

 

 

20,917

 

 

 

44,191

 

 

 

42,299

 

Net income available to common shareholders

 

$

130,901

 

 

$

130,848

 

 

$

86,134

 

 

$

81,758

 

 

$

82,258

 

 

$

261,749

 

 

$

164,660

 

 

(D) Interest income on securities was reduced by net premium amortization of $9,224, $8,005, $8,556, $8,027 and $7,607 for the three-month periods ended June 30, 2020, March 31, 2020, December 31, 2019, September 30, 2019 and June 30, 2019, respectively, and $17,229 and $14,196 for the six-month periods ended June 30, 2020 and June 30, 2019, respectively.

Page 10 of 21


Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

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

 

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30, 2020

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Jun 30, 2020

 

 

Jun 30, 2019

 

Profitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (E) (F)

 

$

130,901

 

 

$

130,848

 

 

$

86,134

 

 

$

81,758

 

 

$

82,258

 

 

$

261,749

 

 

$

164,660

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.41

 

 

$

1.39

 

 

$

1.01

 

 

$

1.19

 

 

$

1.18

 

 

$

2.80

 

 

$

2.36

 

Diluted earnings per share

 

$

1.41

 

 

$

1.39

 

 

$

1.01

 

 

$

1.19

 

 

$

1.18

 

 

$

2.80

 

 

$

2.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (G) (K)

 

 

1.61

%

 

 

1.67

%

 

 

1.19

%

 

 

1.47

%

 

 

1.46

%

 

 

1.64

%

 

 

1.46

%

Return on average common equity (G) (K)

 

 

8.84

%

 

 

8.86

%

 

 

6.33

%

 

 

7.89

%

 

 

7.92

%

 

 

8.85

%

 

 

7.99

%

Return on average tangible common equity (G) (H) (K)

 

 

19.98

%

 

 

20.16

%

 

 

12.50

%

 

 

14.77

%

 

 

14.82

%

 

 

20.07

%

 

 

15.03

%

Tax equivalent net interest margin (E) (F) (I)

 

 

3.69

%

 

 

3.81

%

 

 

3.66

%

 

 

3.16

%

 

 

3.16

%

 

 

3.75

%

 

 

3.18

%

Efficiency ratio (H) (J) (L)

 

 

46.56

%

 

 

42.90

%

 

 

58.07

%

 

 

43.70

%

 

 

43.74

%

 

 

44.72

%

 

 

43.34

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

 

18.04

%

 

 

18.45

%

 

 

18.55

%

 

 

18.68

%

 

 

18.45

%

 

 

18.04

%

 

 

18.45

%

Common equity tier 1 capital

 

 

12.29

%

 

 

12.27

%

 

 

12.30

%

 

 

16.68

%

 

 

16.59

%

 

 

12.29

%

 

 

16.59

%

Tier 1 risk-based capital

 

 

12.29

%

 

 

12.27

%

 

 

12.30

%

 

 

16.68

%

 

 

16.59

%

 

 

12.29

%

 

 

16.59

%

Total risk-based capital

 

 

13.36

%

 

 

12.81

%

 

 

12.70

%

 

 

17.34

%

 

 

17.25

%

 

 

13.36

%

 

 

17.25

%

Tier 1 leverage capital

 

 

9.41

%

 

 

9.49

%

 

 

10.42

%

 

 

10.86

%

 

 

10.67

%

 

 

9.41

%

 

 

10.67

%

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

 

 

8.89

%

 

 

8.96

%

 

 

9.21

%

 

 

10.90

%

 

 

10.75

%

 

 

8.89

%

 

 

10.75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

92,658

 

 

 

94,371

 

 

 

85,573

 

 

 

68,738

 

 

 

69,806

 

 

 

93,514

 

 

 

69,832

 

Diluted

 

 

92,658

 

 

 

94,371

 

 

 

85,573

 

 

 

68,738

 

 

 

69,806

 

 

 

93,514

 

 

 

69,832

 

Period end shares outstanding

 

 

92,660

 

 

 

92,652

 

 

 

94,746

 

 

 

68,397

 

 

 

69,261

 

 

 

92,660

 

 

 

69,261

 

Cash dividends paid per common share

 

$

0.46

 

 

$

0.46

 

 

$

0.46

 

 

$

0.41

 

 

$

0.41

 

 

$

0.92

 

 

$

0.82

 

Book value per common share

 

$

64.19

 

 

$

63.20

 

 

$

63.02

 

 

$

60.34

 

 

$

59.60

 

 

$

64.19

 

 

$

59.60

 

Tangible book value per common share (H)

 

$

28.45

 

 

$

27.52

 

 

$

28.08

 

 

$

32.12

 

 

$

31.72

 

 

$

28.45

 

 

$

31.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Market Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

72.95

 

 

$

75.22

 

 

$

74.35

 

 

$

71.86

 

 

$

74.50

 

 

$

75.22

 

 

$

75.36

 

Low

 

$

43.68

 

 

$

42.02

 

 

$

66.60

 

 

$

62.17

 

 

$

61.85

 

 

$

42.02

 

 

$

61.65

 

Period end closing price

 

$

59.38

 

 

$

48.25

 

 

$

71.89

 

 

$

70.63

 

 

$

66.05

 

 

$

59.38

 

 

$

66.05

 

Employees – FTE (excluding overtime)

 

 

3,793

 

 

 

3,801

 

 

 

3,867

 

 

 

3,019

 

 

 

3,026

 

 

 

3,793

 

 

 

3,026

 

Number of banking centers

 

 

275

 

 

 

285

 

 

 

285

 

 

 

243

 

 

 

243

 

 

 

275

 

 

 

243

 

 

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

 

Three Months Ended

 

Year-to-Date

 

Jun 30, 2020

 

Mar 31, 2020

 

Dec 31, 2019

 

Sep 30, 2019

 

Jun 30, 2019

 

Jun 30, 2020

 

Jun 30, 2019

Loan discount accretion

 

 

 

 

 

 

 

 

 

 

 

 

 

ASC 310-20

$17,999

 

$22,463

 

$17,834

 

$1,006

 

$880

 

$40,462

 

$2,354

ASC 310-30

$6,267

 

$6,019

 

$5,908

 

$277

 

$347

 

$12,286

 

$666

Securities net amortization

$203

 

$194

 

$201

 

$157

 

$255

 

$397

 

$489

Time deposits amortization

$1,793

 

$2,270

 

$1,709

 

 

 

$4,063

 

 

 

(F) Using effective tax rate of 6.7%, 21.0%, 21.3%, 20.5% and 20.3% for the three-month periods ended June 30, 2020, March 31, 2020, December 31, 2019, September 30, 2019 and June 30, 2019, respectively, and 14.4% and 20.4% for the six-month periods ended June 30, 2020 and June 30, 2019, respectively.  Net income for the second quarter of 2020 includes a tax benefit for NOLs due to the CARES Act.

(G) Interim periods annualized.

(H) 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.

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

(J)

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 or write down of assets and securities. Additionally, taxes are not part of this calculation.

(K)

Excluding merger related expenses, net of tax, and NOL carryback annualized returns on average assets, average common equity and average tangible common equity were 1.44%(H), 7.88%(H) and 17.81%(H) for the three months ended June 30, 2020 and 1.55%(H), 8.38%(H) and 19.01%(H) for the six-month period ended June 30, 2020.

(L)

Excluding merger related expenses, net of tax, the efficiency ratio was 43.97%(H) for the three months ended June 30, 2020 and 43.34%(H) for the six-month period ended June 30, 2020.

Page 11 of 21


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

YIELD ANALYSIS

 

Three Months Ended

 

 

 

 

Jun 30, 2020

 

 

Mar 31, 2020

 

 

Jun 30, 2019

 

 

 

 

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(M)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(M)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(M)

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

63,338

 

 

$

523

 

 

3.32%

 

 

$

66,917

 

 

$

632

 

 

3.80%

 

 

$

20,315

 

 

$

316

 

 

6.24%

 

 

Loans held for investment

 

 

18,135,226

 

 

 

228,062

 

 

5.06%

 

 

 

17,263,098

 

 

 

236,517

 

 

5.51%

 

 

 

10,500,110

 

 

 

133,209

 

 

5.09%

 

 

Loans held for investment - Warehouse Purchase Program

 

 

1,843,097

 

 

 

14,187

 

 

3.10%

 

 

 

1,120,324

 

 

 

10,094

 

 

3.62%

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

 

20,041,661

 

 

 

242,772

 

 

4.87%

 

 

 

18,450,339

 

 

 

247,243

 

 

5.39%

 

 

 

10,520,425

 

 

 

133,525

 

 

5.09%

 

 

Investment securities

 

 

8,054,008

 

 

 

43,776

 

 

2.19%

 

(N)

 

8,434,196

 

 

 

48,282

 

 

2.30%

 

(N)

 

9,185,877

 

 

 

53,944

 

 

2.36%

 

(N)

Federal funds sold and other earning assets

 

 

172,761

 

 

 

45

 

 

0.10%

 

 

 

223,631

 

 

 

713

 

 

1.28%

 

 

 

64,335

 

 

 

318

 

 

1.98%

 

 

Total interest-earning assets

 

 

28,268,430

 

 

 

286,593

 

 

4.08%

 

 

 

27,108,166

 

 

 

296,238

 

 

4.40%

 

 

 

19,770,637

 

 

 

187,787

 

 

3.81%

 

 

Allowance for credit losses(B)

 

 

(325,720

)

 

 

 

 

 

 

 

 

 

 

(328,005

)

 

 

 

 

 

 

 

 

 

 

(86,158

)

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

4,562,016

 

 

 

 

 

 

 

 

 

 

 

4,577,251

 

 

 

 

 

 

 

 

 

 

 

2,842,478

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

32,504,726

 

 

 

 

 

 

 

 

 

 

$

31,357,412

 

 

 

 

 

 

 

 

 

 

$

22,526,957

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

4,949,023

 

 

$

4,621

 

 

0.38%

 

 

$

4,990,376

 

 

$

7,096

 

 

0.57%

 

 

$

3,714,968

 

 

$

5,813

 

 

0.63%

 

 

Savings and money market deposits

 

 

8,537,352

 

 

 

8,745

 

 

0.41%

 

 

 

7,965,440

 

 

 

14,122

 

 

0.71%

 

 

 

5,647,494

 

 

 

12,722

 

 

0.90%

 

 

Certificates and other time deposits

 

 

3,224,196

 

 

 

11,903

 

 

1.48%

 

 

 

3,404,748

 

 

 

13,800

 

 

1.63%

 

 

 

2,057,033

 

 

 

8,027

 

 

1.57%

 

 

Other borrowings

 

 

474,867

 

 

 

533

 

 

0.45%

 

 

 

832,961

 

 

 

2,932

 

 

1.42%

 

 

 

883,557

 

 

 

5,556

 

 

2.52%

 

 

Securities sold under repurchase agreements

 

 

365,077

 

 

 

337

 

 

0.37%

 

 

 

366,615

 

 

 

757

 

 

0.83%

 

 

 

288,666

 

 

 

831

 

 

1.15%

 

 

Subordinated notes and trust preferred

 

 

125,475

 

 

 

1,499

 

 

4.80%

 

 

 

125,694

 

 

 

1,500

 

 

4.80%

 

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

 

17,675,990

 

 

 

27,638

 

 

0.63%

 

(O)

 

17,685,834

 

 

 

40,207

 

 

0.91%

 

(O)

 

12,591,718

 

 

 

32,949

 

 

1.05%

 

(O)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

8,583,734

 

 

 

 

 

 

 

 

 

 

 

7,491,798

 

 

 

 

 

 

 

 

 

 

 

5,674,615

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures(B)

 

 

29,947

 

 

 

 

 

 

 

 

 

 

 

13,009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

289,899

 

 

 

 

 

 

 

 

 

 

 

262,523

 

 

 

 

 

 

 

 

 

 

 

108,246

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

26,579,570

 

 

 

 

 

 

 

 

 

 

 

25,453,164

 

 

 

 

 

 

 

 

 

 

 

18,374,579

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

5,925,156

 

 

 

 

 

 

 

 

 

 

 

5,904,248

 

 

 

 

 

 

 

 

 

 

 

4,152,378

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

32,504,726

 

 

 

 

 

 

 

 

 

 

$

31,357,412

 

 

 

 

 

 

 

 

 

 

$

22,256,957

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

 

$

258,955

 

 

3.68%

 

 

 

 

 

 

$

256,031

 

 

3.80%

 

 

 

 

 

 

$

154,838

 

 

3.14%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

690

 

 

 

 

 

 

 

 

 

 

 

723

 

 

 

 

 

 

 

 

 

 

 

827

 

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

 

$

259,645

 

 

3.69%

 

 

 

 

 

 

$

256,754

 

 

3.81%

 

 

 

 

 

 

$

155,665

 

 

3.16%

 

 

 

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

(N) Yield on securities was impacted by net premium amortization of $9,224, $8,005 and $7,607 for the three-month periods ended June 30, 2020, March 31, 2020 and June 30, 2019, respectively.

(O) Total cost of funds, including noninterest bearing deposits, was 0.42%, 0.64% and 0.72% for the three-month periods ended June 30, 2020, March 31, 2020 and June 30, 2019, respectively.

 

 


Page 12 of 21


 Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

YIELD ANALYSIS

 

Year-to-Date

 

 

 

 

Jun 30, 2020

 

 

Jun 30, 2019

 

 

 

 

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(P)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(P)

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

65,128

 

 

$

1,155

 

 

3.57%

 

 

$

20,315

 

 

$

621

 

 

6.16%

 

 

Loans held for investment

 

 

17,699,162

 

 

 

464,579

 

 

5.28%

 

 

 

10,436,369

 

 

 

262,969

 

 

5.08%

 

 

Loans held for investment - Warehouse Purchase Program

 

 

1,481,710

 

 

 

24,281

 

 

3.30%

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

 

19,246,000

 

 

 

490,015

 

 

5.12%

 

 

 

10,456,684

 

 

 

263,590

 

 

5.08%

 

 

Investment securities

 

 

8,244,102

 

 

 

92,058

 

 

2.25%

 

(Q)

 

9,242,605

 

 

 

109,592

 

 

2.39%

 

(Q)

Federal funds sold and other earning assets

 

 

198,196

 

 

 

758

 

 

0.77%

 

 

 

68,068

 

 

 

720

 

 

2.13%

 

 

Total interest-earning assets

 

 

27,688,298

 

 

 

582,831

 

 

4.23%

 

 

 

19,767,357

 

 

 

373,902

 

 

3.81%

 

 

Allowance for credit losses

 

 

(326,862

)

 

 

 

 

 

 

 

 

 

 

(86,332

)

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

4,569,631

 

 

 

 

 

 

 

 

 

 

 

2,853,199

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

31,931,067

 

 

 

 

 

 

 

 

 

 

$

22,534,224

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

4,969,700

 

 

$

11,717

 

 

0.47%

 

 

$

3,930,475

 

 

$

12,625

 

 

0.65%

 

 

Savings and money market deposits

 

 

8,251,396

 

 

 

22,867

 

 

0.56%

 

 

 

5,560,625

 

 

 

23,906

 

 

0.87%

 

 

Certificates and other time deposits

 

 

3,314,472

 

 

 

25,703

 

 

1.56%

 

 

 

2,059,877

 

 

 

15,159

 

 

1.48%

 

 

Other borrowings

 

 

653,914

 

 

 

3,465

 

 

1.07%

 

 

 

864,322

 

 

 

10,873

 

 

2.54%

 

 

Securities sold under repurchase agreements

 

 

365,846

 

 

 

1,094

 

 

0.60%

 

 

 

280,692

 

 

 

1,590

 

 

1.14%

 

 

Subordinated notes and trust preferred

 

 

125,585

 

 

 

2,999

 

 

4.80%

 

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

 

17,680,913

 

 

 

67,845

 

 

0.77%

 

(R)

 

12,695,991

 

 

 

64,153

 

 

1.02%

 

(R)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

8,037,767

 

 

 

 

 

 

 

 

 

 

 

5,616,541

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures(B)

 

 

21,478

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

276,211

 

 

 

 

 

 

 

 

 

 

 

97,610

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

26,016,369

 

 

 

 

 

 

 

 

 

 

 

18,410,142

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

5,914,698

 

 

 

 

 

 

 

 

 

 

 

4,124,082

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

 

31,931,067

 

 

 

 

 

 

 

 

 

 

$

22,534,224

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

 

$

514,986

 

 

3.74%

 

 

 

 

 

 

$

309,749

 

 

3.16%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

1,413

 

 

 

 

 

 

 

 

 

 

 

1,690

 

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

 

$

516,399

 

 

3.75%

 

 

 

 

 

 

$

311,439

 

 

3.18%

 

 

 

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

(Q) Yield on securities was impacted by net premium amortization of $17,229 and $14,196 for the six-month periods ended June 30, 2020 and 2019, respectively.

(R) Total cost of funds, including noninterest bearing deposits, was 0.53% and 0.71% for the six-month periods ended June 30, 2020 and 2019, respectively.

 

 

Page 13 of 21


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

  

Three Months Ended

 

 

Jun 30, 2020

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

YIELD TREND (S)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

3.32

%

 

 

3.80

%

 

 

3.96

%

 

 

5.01

%

 

 

6.25

%

Loans held for investment

 

5.06

%

 

 

5.51

%

 

 

5.52

%

 

 

5.05

%

 

 

5.09

%

Loans held for investment - Warehouse Purchase Program

 

3.10

%

 

 

3.62

%

 

 

3.93

%

 

 

 

 

 

 

Total loans

 

4.87

%

 

 

5.39

%

 

 

5.42

%

 

 

5.05

%

 

 

5.09

%

Investment securities (T)

 

2.19

%

 

 

2.30

%

 

 

2.28

%

 

 

2.30

%

 

 

2.36

%

Federal funds sold and other earning assets

 

0.10

%

 

 

1.28

%

 

 

0.78

%

 

 

1.93

%

 

 

1.98

%

Total interest-earning assets

 

4.08

%

 

 

4.40

%

 

 

4.29

%

 

 

3.80

%

 

 

3.81

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

0.38

%

 

 

0.57

%

 

 

0.54

%

 

 

0.62

%

 

 

0.63

%

Savings and money market deposits

 

0.41

%

 

 

0.71

%

 

 

0.79

%

 

 

0.90

%

 

 

0.90

%

Certificates and other time deposits

 

1.48

%

 

 

1.63

%

 

 

1.67

%

 

 

1.67

%

 

 

1.57

%

Other borrowings

 

0.45

%

 

 

1.42

%

 

 

1.73

%

 

 

2.29

%

 

 

2.52

%

Securities sold under repurchase agreements

 

0.37

%

 

 

0.83

%

 

 

0.99

%

 

 

1.15

%

 

 

1.15

%

Subordinated notes and trust preferred

 

4.80

%

 

 

4.80

%

 

 

4.85

%

 

 

 

 

 

 

Total interest-bearing liabilities

 

0.63

%

 

 

0.91

%

 

 

1.00

%

 

 

1.04

%

 

 

1.05

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.68

%

 

 

3.80

%

 

 

3.65

%

 

 

3.14

%

 

 

3.14

%

Net Interest Margin (tax equivalent)

 

3.69

%

 

 

3.81

%

 

 

3.66

%

 

 

3.16

%

 

 

3.16

%

 

(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 $9,224, $8,005, $8,556, $8,027 and $7,607 for the three-month periods ended June 30, 2020, March 31, 2020, December 31, 2019, September 30, 2019 and June 30, 2019, respectively.

 

Page 14 of 21


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

 

Three Months Ended

 

 

 

Jun 30, 2020

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

Balance Sheet Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

63,338

 

 

$

66,917

 

 

$

57,171

 

 

$

21,077

 

 

$

24,787

 

Loans held for investment

 

 

18,135,226

 

 

 

17,263,098

 

 

 

15,261,163

 

 

 

10,589,272

 

 

 

10,495,638

 

Loans held for investment - Warehouse Purchase Program

 

 

1,843,097

 

 

 

1,120,324

 

 

 

996,903

 

 

 

 

 

 

 

Total Loans

 

 

20,041,661

 

 

 

18,450,339

 

 

 

16,315,237

 

 

 

10,610,349

 

 

 

10,520,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

8,054,008

 

 

 

8,434,196

 

 

 

8,598,736

 

 

 

8,758,056

 

 

 

9,185,877

 

Federal funds sold and other earning assets

 

 

172,761

 

 

 

223,631

 

 

 

305,596

 

 

 

74,751

 

 

 

64,335

 

Total interest-earning assets

 

 

28,268,430

 

 

 

27,108,166

 

 

 

25,219,569

 

 

 

19,443,156

 

 

 

19,770,637

 

Allowance for credit losses(B)

 

 

(325,720

)

 

 

(328,005

)

 

 

(86,795

)

 

 

(86,996

)

 

 

(86,158

)

Cash and due from banks

 

 

247,426

 

 

 

321,832

 

 

 

275,072

 

 

 

230,986

 

 

 

227,653

 

Goodwill

 

 

3,223,469

 

 

 

3,223,633

 

 

 

2,658,133

 

 

 

1,900,845

 

 

 

1,900,845

 

Core deposit intangibles, net

 

 

81,539

 

 

 

84,865

 

 

 

28,912

 

 

 

29,682

 

 

 

30,933

 

Other real estate

 

 

5,666

 

 

 

5,837

 

 

 

4,864

 

 

 

997

 

 

 

2,053

 

Fixed assets, net

 

 

327,811

 

 

 

325,337

 

 

 

308,692

 

 

 

263,495

 

 

 

260,054

 

Other assets

 

 

676,105

 

 

 

615,747

 

 

 

654,978

 

 

 

423,931

 

 

 

420,940

 

Total assets

 

$

32,504,726

 

 

$

31,357,412

 

 

$

29,063,425

 

 

$

22,206,096

 

 

$

22,526,957

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

8,583,734

 

 

$

7,491,798

 

 

$

7,066,878

 

 

$

5,701,419

 

 

$

5,674,615

 

Interest-bearing demand deposits

 

 

4,949,023

 

 

 

4,990,376

 

 

 

4,233,880

 

 

 

3,575,249

 

 

 

3,714,968

 

Savings and money market deposits

 

 

8,537,352

 

 

 

7,965,440

 

 

 

7,109,754

 

 

 

5,524,277

 

 

 

5,647,494

 

Certificates and other time deposits

 

 

3,224,196

 

 

 

3,404,748

 

 

 

3,044,843

 

 

 

2,083,803

 

 

 

2,057,033

 

Total deposits

 

 

25,294,305

 

 

 

23,852,362

 

 

 

21,455,355

 

 

 

16,884,748

 

 

 

17,094,110

 

Other borrowings

 

 

474,867

 

 

 

832,961

 

 

 

1,403,686

 

 

 

749,814

 

 

 

883,557

 

Securities sold under repurchase agreements

 

 

365,077

 

 

 

366,615

 

 

 

351,580

 

 

 

315,277

 

 

 

288,666

 

Subordinated notes and trust preferred

 

 

125,475

 

 

 

125,694

 

 

 

87,963

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures(B)

 

 

29,947

 

 

 

13,009

 

 

 

5,673

 

 

 

 

 

 

 

Other liabilities

 

 

289,899

 

 

 

262,523

 

 

 

320,855

 

 

 

111,526

 

 

 

108,246

 

Shareholders' equity

 

 

5,925,156

 

 

 

5,904,248

 

 

 

5,443,986

 

 

 

4,144,731

 

 

 

4,152,378

 

Total liabilities and equity

 

$

32,504,726

 

 

$

31,357,412

 

 

$

29,063,425

 

 

$

22,206,096

 

 

$

22,526,957

 

 

Page 15 of 21


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

Jun 30, 2020

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

Period End Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,214,742

 

 

10.5

%

 

$

2,500,110

 

 

13.1

%

 

$

2,507,318

 

 

13.3

%

 

$

1,120,913

 

 

10.5

%

 

$

1,158,657

 

 

10.9

%

Warehouse purchase program

 

 

2,557,183

 

 

12.2

%

 

 

1,713,762

 

 

9.0

%

 

 

1,552,762

 

 

8.2

%

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

 

2,033,037

 

 

9.7

%

 

 

2,051,021

 

 

10.7

%

 

 

2,064,167

 

 

11.0

%

 

 

1,764,648

 

 

16.5

%

 

 

1,739,308

 

 

16.4

%

1-4 family residential

 

 

4,184,972

 

 

19.9

%

 

 

3,993,138

 

 

20.9

%

 

 

3,880,382

 

 

20.6

%

 

 

2,472,907

 

 

23.2

%

 

 

2,456,506

 

 

23.2

%

Home equity

 

 

437,098

 

 

2.1

%

 

 

516,003

 

 

2.6

%

 

 

507,029

 

 

2.6

%

 

 

250,775

 

 

2.3

%

 

 

256,772

 

 

2.4

%

Commercial real estate (includes multi-family residential)

 

 

6,550,086

 

 

31.2

%

 

 

6,576,213

 

 

34.4

%

 

 

6,556,285

 

 

34.9

%

 

 

3,652,176

 

 

34.3

%

 

 

3,551,668

 

 

33.6

%

Agriculture (includes farmland)

 

 

612,694

 

 

2.9

%

 

 

635,295

 

 

3.3

%

 

 

680,855

 

 

3.6

%

 

 

729,585

 

 

6.8

%

 

 

736,470

 

 

7.0

%

Consumer and other

 

 

403,462

 

 

1.9

%

 

 

423,000

 

 

2.2

%

 

 

398,271

 

 

2.1

%

 

 

342,839

 

 

3.2

%

 

 

321,023

 

 

3.0

%

Energy

 

 

639,402

 

 

3.0

%

 

 

718,653

 

 

3.8

%

 

 

698,277

 

 

3.7

%

 

 

339,502

 

 

3.2

%

 

 

366,971

 

 

3.5

%

Paycheck Protection Program

 

 

1,392,497

 

 

6.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

21,025,173

 

 

 

 

 

$

19,127,195

 

 

 

 

 

$

18,845,346

 

 

 

 

 

$

10,673,345

 

 

 

 

 

$

10,587,375

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Types

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

$

9,040,257

 

 

34.6

%

 

$

7,461,323

 

 

31.3

%

 

$

7,763,894

 

 

32.1

%

 

$

5,784,002

 

 

34.2

%

 

$

5,691,236

 

 

33.7

%

Interest-bearing DDA

 

 

5,130,495

 

 

19.6

%

 

 

4,980,090

 

 

20.9

%

 

 

5,100,938

 

 

21.1

%

 

 

3,564,419

 

 

21.0

%

 

 

3,530,581

 

 

20.9

%

Money market

 

 

6,148,206

 

 

23.5

%

 

 

5,341,525

 

 

22.4

%

 

 

5,099,024

 

 

21.1

%

 

 

3,457,728

 

 

20.4

%

 

 

3,438,164

 

 

20.3

%

Savings

 

 

2,722,718

 

 

10.4

%

 

 

2,716,247

 

 

11.4

%

 

 

2,756,297

 

 

11.3

%

 

 

2,027,621

 

 

12.0

%

 

 

2,158,159

 

 

12.8

%

Certificates and other time deposits

 

 

3,111,012

 

 

11.9

%

 

 

3,327,172

 

 

14.0

%

 

 

3,479,579

 

 

14.4

%

 

 

2,096,150

 

 

12.4

%

 

 

2,069,489

 

 

12.3

%

Total deposits

 

$

26,152,688

 

 

 

 

 

$

23,826,357

 

 

 

 

 

$

24,199,732

 

 

 

 

 

$

16,929,920

 

 

 

 

 

$

16,887,629

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

 

80.4

%

 

 

 

 

 

80.3

%

 

 

 

 

 

77.9

%

 

 

 

 

 

63.0

%

 

 

 

 

 

62.7

%

 

 

 

Page 16 of 21


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Construction Loans

 

Jun 30, 2020

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential construction

 

$

710,401

 

 

34.9

%

 

$

655,191

 

 

31.9

%

 

$

614,647

 

 

29.7

%

 

$

462,714

 

 

26.2

%

 

$

446,868

 

 

25.7

%

Land development

 

 

114,748

 

 

5.6

%

 

 

110,853

 

 

5.4

%

 

 

88,529

 

 

4.3

%

 

 

80,711

 

 

4.6

%

 

 

87,825

 

 

5.0

%

Raw land

 

 

274,159

 

 

13.5

%

 

 

265,943

 

 

12.9

%

 

 

233,559

 

 

11.3

%

 

 

171,609

 

 

9.7

%

 

 

168,531

 

 

9.7

%

Residential lots

 

 

144,765

 

 

7.1

%

 

 

136,861

 

 

6.7

%

 

 

138,961

 

 

6.7

%

 

 

123,265

 

 

7.0

%

 

 

121,586

 

 

7.0

%

Commercial lots

 

 

103,267

 

 

5.1

%

 

 

106,036

 

 

5.2

%

 

 

101,960

 

 

4.9

%

 

 

102,084

 

 

5.8

%

 

 

105,633

 

 

6.1

%

Commercial construction and other

 

 

687,618

 

 

33.8

%

 

 

778,731

 

 

37.9

%

 

 

890,597

 

 

43.1

%

 

 

825,001

 

 

46.7

%

 

 

809,680

 

 

46.5

%

Net unaccreted discount

 

 

(1,921

)

 

 

 

 

 

(2,594

)

 

 

 

 

 

(4,086

)

 

 

 

 

 

(736

)

 

 

 

 

 

(815

)

 

 

 

Total construction loans

 

$

2,033,037

 

 

 

 

 

$

2,051,021

 

 

 

 

 

$

2,064,167

 

 

 

 

 

$

1,764,648

 

 

 

 

 

$

1,739,308

 

 

 

 

 

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of June 30, 2020

  

Houston

 

 

Dallas

 

 

Austin

 

 

OK City

 

 

Tulsa

 

 

Other (U)

 

 

Total

 

 

Collateral Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center/retail

$

383,534

 

 

$

302,358

 

 

$

54,317

 

 

$

15,821

 

 

$

32,152

 

 

$

279,800

 

 

$

1,067,982

 

 

Commercial and industrial buildings

 

147,324

 

 

 

168,224

 

 

 

13,955

 

 

 

12,610

 

 

 

19,751

 

 

 

160,817

 

 

 

522,681

 

 

Office buildings

 

209,995

 

 

 

582,866

 

 

 

33,068

 

 

 

44,134

 

 

 

5,324

 

 

 

87,465

 

 

 

962,852

 

 

Medical buildings

 

38,561

 

 

 

50,941

 

 

 

12,817

 

 

 

22,393

 

 

 

25,529

 

 

 

45,135

 

 

 

195,376

 

 

Apartment buildings

 

425,883

 

 

 

681,116

 

 

 

33,444

 

 

 

14,199

 

 

 

19,165

 

 

 

209,404

 

 

 

1,383,211

 

 

Hotel

 

64,530

 

 

 

76,375

 

 

 

34,101

 

 

 

30,037

 

 

 

 

 

 

147,004

 

 

 

352,047

 

 

Other

 

46,187

 

 

 

31,511

 

 

 

17,666

 

 

 

10,191

 

 

 

4,344

 

 

 

78,716

 

 

 

188,615

 

 

Total

$

1,316,014

 

 

$

1,893,391

 

 

$

199,368

 

 

$

149,385

 

 

$

106,265

 

 

$

1,008,341

 

 

$

4,672,764

 

(V)

 

 

Acquired Loans

 

Non-PCD Loans

 

 

PCD Loans

 

 

Total Acquired Loans

 

 

 

Balance at

Acquisition

Date

 

 

Balance at

Mar 31, 2020

 

 

Balance at

Jun 30, 2020

 

 

Balance at

Acquisition

Date

 

 

Balance at

Mar 31, 2020

 

 

Balance at

Jun 30, 2020

 

 

Balance at

Acquisition

Date

 

 

Balance at

Mar 31, 2020

 

 

Balance at

Jun 30, 2020

 

Loan marks:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (W)

 

$

229,080

 

 

$

9,238

 

 

$

7,436

 

 

$

142,128

 

 

$

 

 

$

 

 

$

371,208

 

 

$

9,238

 

 

$

7,436

 

LegacyTexas merger(X)

 

 

116,519

 

 

 

78,375

 

 

 

62,424

 

 

 

177,924

 

 

 

29,460

 

 

 

22,565

 

 

 

294,443

 

 

 

107,835

 

 

 

84,989

 

Total

 

 

345,599

 

 

 

87,613

 

 

 

69,860

 

 

 

320,052

 

 

 

29,460

 

(Z)

 

22,565

 

 

 

665,651

 

 

 

117,073

 

 

 

92,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (W)

 

 

5,690,998

 

 

 

350,738

 

 

 

308,692

 

 

 

275,221

 

 

 

7,548

 

 

 

6,952

 

 

 

5,966,219

 

 

 

358,286

 

 

 

315,644

 

LegacyTexas merger(X)

 

 

6,595,161

 

 

 

5,393,630

 

 

 

4,808,987

 

 

 

414,352

 

 

 

347,612

 

 

 

283,237

 

 

 

7,009,513

 

 

 

5,741,242

 

 

 

5,092,224

 

Total

 

 

12,286,159

 

 

 

5,744,368

 

 

 

5,117,679

 

 

 

689,573

 

 

 

355,160

 

 

 

290,189

 

 

 

12,975,732

 

(Y)

 

6,099,528

 

 

 

5,407,868

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances less loan marks

 

$

11,940,560

 

 

$

5,656,755

 

 

$

5,047,819

 

 

$

369,521

 

 

$

325,700

 

 

$

267,624

 

 

$

12,310,081

 

 

$

5,982,455

 

 

$

5,315,443

 

 

 

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

(V) Represents a portion of total commercial real estate loans of $6.550 billion as of June 30, 2020.

(W) 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.

(X) The LegacyTexas merger was completed on November 1, 2019.  During the fourth quarter of 2019, LegacyTexas added $7.010 billion in loans with related purchase accounting adjustments of $294.4 million at acquisition date.

(Y) Actual principal balances acquired.

(Z) ASU 2016-13 became effective for Prosperity on January 1, 2020.

 

 

Page 17 of 21


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

  

 

Three Months Ended

 

 

Year-to-Date

 

 

Jun 30, 2020

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Jun 30, 2020

 

 

Jun 30, 2019

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

62,904

 

 

$

58,194

 

 

$

55,243

 

 

$

49,973

 

 

$

37,289

 

 

$

62,904

 

 

$

37,289

 

Accruing loans 90 or more days past due

 

8,691

 

 

 

3,255

 

 

 

441

 

 

 

341

 

 

 

1,594

 

 

 

8,691

 

 

 

1,594

 

Total nonperforming loans

 

71,595

 

 

 

61,449

 

 

 

55,684

 

 

 

50,314

 

 

 

38,883

 

 

 

71,595

 

 

 

38,883

 

Repossessed assets

 

187

 

 

 

278

 

 

 

324

 

 

 

28

 

 

 

670

 

 

 

187

 

 

 

670

 

Other real estate

 

6,160

 

 

 

5,452

 

 

 

6,935

 

 

 

815

 

 

 

2,005

 

 

 

6,160

 

 

 

2,005

 

Total nonperforming assets

$

77,942

 

 

$

67,179

 

 

$

62,943

 

 

$

51,157

 

 

$

41,558

 

 

$

77,942

 

 

$

41,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

15,238

 

 

$

15,987

 

 

$

17,086

 

 

$

15,974

 

 

$

17,592

 

 

$

15,238

 

 

$

17,592

 

Construction, land development and other land loans

 

10,530

 

 

 

1,125

 

 

 

1,177

 

 

 

874

 

 

 

2,296

 

 

 

10,530

 

 

 

2,296

 

1-4 family residential (includes home equity)

 

29,812

 

 

 

28,996

 

 

 

26,453

 

 

 

19,600

 

 

 

16,641

 

 

 

29,812

 

 

 

16,641

 

Commercial real estate (includes multi-family residential)

 

20,748

 

 

 

20,155

 

 

 

18,031

 

 

 

14,384

 

 

 

4,352

 

 

 

20,748

 

 

 

4,352

 

Agriculture (includes farmland)

 

1,501

 

 

 

896

 

 

 

101

 

 

 

285

 

 

 

616

 

 

 

1,501

 

 

 

616

 

Consumer and other

 

113

 

 

 

20

 

 

 

95

 

 

 

40

 

 

 

61

 

 

 

113

 

 

 

61

 

Total

$

77,942

 

 

$

67,179

 

 

$

62,943

 

 

$

51,157

 

 

$

41,558

 

 

$

77,942

 

 

$

41,558

 

Number of loans/properties

 

213

 

 

 

198

 

 

 

236

 

 

 

89

 

 

 

92

 

 

 

213

 

 

 

92

 

Allowance for credit losses at end of period

$

324,205

 

 

$

327,206

 

 

$

87,469

 

 

$

87,061

 

 

$

87,006

 

 

$

324,205

 

 

$

87,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

12,206

 

 

$

(28

)

 

$

76

 

 

$

(83

)

 

$

(828

)

 

$

12,178

 

 

$

891

 

Construction, land development and other land loans

 

(6

)

 

 

(12

)

 

 

(6

)

 

 

(6

)

 

 

7

 

 

 

(18

)

 

 

7

 

1-4 family residential (includes home equity)

 

51

 

 

 

5

 

 

 

20

 

 

 

(9

)

 

 

11

 

 

 

56

 

 

 

8

 

Commercial real estate (includes multi-family residential)

 

 

 

 

(81

)

 

 

254

 

 

 

(1

)

 

 

(1

)

 

 

(81

)

 

 

(2

)

Agriculture (includes farmland)

 

(3

)

 

 

(1

)

 

 

(18

)

 

 

278

 

 

 

46

 

 

 

(4

)

 

 

(1,232

)

Consumer and other

 

753

 

 

 

918

 

 

 

965

 

 

 

867

 

 

 

650

 

 

 

1,671

 

 

 

1,262

 

Total

$

13,001

 

 

$

801

 

 

$

1,291

 

 

$

1,046

 

 

$

(115

)

 

$

13,802

 

 

$

934

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to average interest-earning assets

 

0.28

%

 

 

0.25

%

 

 

0.25

%

 

 

0.26

%

 

 

0.21

%

 

 

0.28

%

 

 

0.21

%

Nonperforming assets to loans and other real estate

 

0.37

%

 

 

0.35

%

 

 

0.33

%

 

 

0.48

%

 

 

0.39

%

 

 

0.37

%

 

 

0.39

%

Net charge-offs to average loans (annualized)

 

0.26

%

 

 

0.02

%

 

 

0.03

%

 

 

0.04

%

 

 

 

 

0.14

%

 

 

0.02

%

Allowance for credit losses to total loans(AA)

 

1.54

%

 

 

1.71

%

 

 

0.46

%

 

 

0.82

%

 

 

0.82

%

 

 

1.54

%

 

 

0.82

%

Allowance for credit losses to total loans, excluding Warehouse Purchase Program loans and Paycheck Protection Program loans (H)(AA)

 

1.90

%

 

 

1.88

%

 

 

0.51

%

 

 

0.82

%

 

 

0.82

%

 

 

1.90

%

 

 

0.82

%

 

(AA) ASU 2016-13 became effective for Prosperity on January 1, 2020.

 

Page 18 of 21


Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

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

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 diluted earnings per share excluding merger related expenses, net of tax, and NOL carryback; return on average assets excluding merger related expenses, net of tax, and NOL carryback; return on average common equity excluding merger related expenses, net of tax, and NOL carryback; tangible book value per share, return on average tangible common equity, the tangible equity to tangible assets ratio and return on average tangible common equity, all excluding merger related expenses, net of tax, and NOL carryback; allowance for credit losses to total loans excluding Warehouse Purchase Program and PPP loans; and the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities and merger related expenses, 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 Warehouse Purchase Program loans and PPP loans). Prosperity has included information below relating to these non-GAAP financial measures for the applicable periods presented.

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30, 2020

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Jun 30, 2020

 

 

Jun 30, 2019

 

Reconciliation of diluted earnings per share to diluted earnings per share, excluding merger related expenses, net of tax, and net operating losses carryback:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

130,901

 

 

$

130,848

 

 

$

86,134

 

 

$

81,758

 

 

$

82,258

 

 

$

261,749

 

 

$

164,660

 

Add: merger related expenses, net of tax(AB)

 

 

5,904

 

 

 

430

 

 

 

36,658

 

 

 

 

 

 

 

 

 

6,334

 

 

 

 

Less: net operating losses carryback (AC)

 

 

(20,145

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(20,145

)

 

 

 

Net income, excluding merger related expenses, net of tax, and net operating losses carryback (AB) (AC)

 

$

116,660

 

 

$

131,278

 

 

$

122,792

 

 

$

81,758

 

 

$

82,258

 

 

$

247,938

 

 

$

164,660

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

 

92,658

 

 

 

94,371

 

 

 

85,573

 

 

 

68,738

 

 

 

69,806

 

 

 

93,514

 

 

 

69,832

 

Merger related expenses per diluted share, net of tax(AB)

 

$

0.06

 

 

$

 

 

$

0.43

 

 

$

 

 

$

 

 

$

0.07

 

 

 

 

Net operating losses carryback per diluted share (AB)

 

$

(0.22

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(0.22

)

 

$

 

Diluted earnings per share, excluding merger related expenses, net of tax, and net operating losses carryback (AB) (AC)

 

$

1.25

 

 

$

1.39

 

 

$

1.44

 

 

$

1.19

 

 

$

1.18

 

 

$

2.65

 

 

$

2.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of return on average assets to return on average assets excluding merger related expenses, net of tax, and net operating losses carryback:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, excluding merger related expenses, net of tax, and net operating losses carryback (AB) (AC)

 

$

116,660

 

 

$

131,278

 

 

$

122,792

 

 

$

81,758

 

 

$

82,258

 

 

$

247,938

 

 

$

164,660

 

Average total assets

 

$

32,504,726

 

 

$

31,357,412

 

 

$

29,063,425

 

 

$

22,206,096

 

 

$

22,526,957

 

 

$

31,931,067

 

 

$

22,526,957

 

Return on average assets excluding merger related expenses, net of tax, and net operating losses carryback (G) (AB) (AC)

 

 

1.44

%

 

 

1.67

%

 

 

1.69

%

 

 

1.47

%

 

 

1.46

%

 

 

1.55

%

 

 

1.46

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of return on average common equity to return on average common equity excluding merger related expenses, net of tax, and net operating losses carryback:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, excluding merger related expenses, net of tax, and net operating losses carryback (AB) (AC)

 

$

116,660

 

 

$

131,278

 

 

$

122,792

 

 

$

81,758

 

 

$

82,258

 

 

$

247,938

 

 

$

164,660

 

Average shareholders' equity

 

$

5,925,156

 

 

$

5,904,248

 

 

$

5,443,986

 

 

$

4,144,731

 

 

$

4,152,378

 

 

$

5,914,698

 

 

$

4,124,082

 

Return on average common equity excluding merger related expenses, net of tax, and net operating losses carryback (G) (AB) (AC)

 

 

7.88

%

 

 

8.89

%

 

 

9.02

%

 

 

7.89

%

 

 

7.92

%

 

 

8.38

%

 

 

7.99

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

130,901

 

 

$

130,848

 

 

$

86,134

 

 

$

81,758

 

 

$

82,258

 

 

$

261,749

 

 

$

164,660

 

Average shareholders' equity

 

$

5,925,156

 

 

$

5,904,248

 

 

$

5,443,986

 

 

$

4,144,731

 

 

$

4,152,378

 

 

$

5,914,698

 

 

$

4,124,082

 

Less: Average goodwill and other intangible assets

 

 

(3,305,008

)

 

 

(3,308,498

)

 

 

(2,687,045

)

 

 

(1,930,527

)

 

 

(1,931,778

)

 

 

(3,306,753

)

 

 

(1,932,429

)

Average tangible shareholders’ equity

 

$

2,620,148

 

 

$

2,595,750

 

 

$

2,756,941

 

 

$

2,214,204

 

 

$

2,220,600

 

 

$

2,607,945

 

 

$

2,191,653

 

Return on average tangible common equity (G)

 

 

19.98

%

 

 

20.16

%

 

 

12.50

%

 

 

14.77

%

 

 

14.82

%

 

 

20.07

%

 

 

15.03

%

 

(AB) Calculated assuming a federal tax rate of 21.0%.

(AC) Net income for the second quarter of 2020 includes a tax benefit for NOLs due to the CARES Act.

 

Page 19 of 21


 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30, 2020

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Jun 30, 2020

 

 

Jun 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of return on average common equity to return on average tangible common equity excluding merger related expenses, net of tax, and net operating losses carryback:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, excluding merger related expenses, net of tax, and net operating losses carryback (AB) (AC)

 

$

116,660

 

 

$

131,278

 

 

$

122,792

 

 

$

81,758

 

 

$

82,258

 

 

$

247,938

 

 

$

164,660

 

Average shareholders' equity

 

$

5,925,156

 

 

$

5,904,248

 

 

$

5,443,986

 

 

$

4,144,731

 

 

$

4,152,378

 

 

$

5,914,698

 

 

$

4,124,082

 

Less: Average goodwill and other intangible assets

 

 

(3,305,008

)

 

 

(3,308,498

)

 

 

(2,687,045

)

 

 

(1,930,527

)

 

 

(1,931,778

)

 

 

(3,306,753

)

 

 

(1,932,429

)

Average tangible shareholders’ equity

 

$

2,620,148

 

 

$

2,595,750

 

 

$

2,756,941

 

 

$

2,214,204

 

 

$

2,220,600

 

 

$

2,607,945

 

 

$

2,191,653

 

Return on average tangible common equity excluding merger related expenses, net of tax, and net operating losses carryback (F) (AB) (AC)

 

 

17.81

%

 

 

20.23

%

 

 

17.82

%

 

 

14.77

%

 

 

14.82

%

 

 

19.01

%

 

 

15.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

5,948,122

 

 

$

5,855,574

 

 

$

5,970,835

 

 

$

4,126,806

 

 

$

4,127,895

 

 

$

5,948,122

 

 

$

4,127,895

 

Less: Goodwill and other intangible assets

 

 

(3,311,712

)

 

 

(3,306,185

)

 

 

(3,310,075

)

 

 

(1,929,896

)

 

 

(1,931,144

)

 

 

(3,311,712

)

 

 

(1,931,144

)

Tangible shareholders’ equity

 

$

2,636,410

 

 

$

2,549,389

 

 

$

2,660,760

 

 

$

2,196,910

 

 

$

2,196,751

 

 

$

2,636,410

 

 

$

2,196,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end shares outstanding

 

 

92,660

 

 

 

92,652

 

 

 

94,746

 

 

 

68,397

 

 

 

69,261

 

 

 

92,660

 

 

 

69,261

 

Tangible book value per share:

 

$

28.45

 

 

$

27.52

 

 

$

28.08

 

 

$

32.12

 

 

$

31.72

 

 

$

28.45

 

 

 

31.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity

 

$

2,636,410

 

 

$

2,549,389

 

 

$

2,660,760

 

 

$

2,196,910

 

 

$

2,196,751

 

 

$

2,636,410

 

 

$

2,196,751

 

Total assets

 

$

32,966,649

 

 

$

31,743,499

 

 

$

32,185,708

 

 

$

22,092,817

 

 

$

22,375,221

 

 

$

32,966,649

 

 

$

22,375,221

 

Less: Goodwill and other intangible assets

 

 

(3,311,712

)

 

 

(3,306,185

)

 

 

(3,310,075

)

 

 

(1,929,896

)

 

 

(1,931,144

)

 

 

(3,311,712

)

 

 

(1,931,144

)

Tangible assets

 

$

29,654,937

 

 

$

28,437,314

 

 

$

28,875,633

 

 

$

20,162,921

 

 

$

20,444,077

 

 

$

29,654,937

 

 

$

20,444,077

 

Period end tangible equity to period end tangible assets ratio:

 

 

8.89

%

 

 

8.96

%

 

 

9.21

%

 

 

10.90

%

 

 

10.75

%

 

 

8.89

%

 

 

10.75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of allowance for credit losses to total loans to allowance for credit losses to total loans, excluding Warehouse Purchase Program and Paycheck Protection Program loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses (AA)

 

$

324,205

 

 

$

327,206

 

 

$

87,469

 

 

$

87,061

 

 

$

87,006

 

 

$

324,205

 

 

$

87,006

 

Total loans

 

$

21,025,173

 

 

$

19,127,195

 

 

$

18,845,346

 

 

$

10,673,345

 

 

$

10,587,375

 

 

$

21,025,173

 

 

$

10,587,375

 

Less: Warehouse Purchase Program loans

 

 

2,557,183

 

 

 

1,713,762

 

 

 

1,552,762

 

 

 

 

 

 

 

 

 

2,557,183

 

 

 

 

Less: Paycheck Protection Program loans

 

 

1,392,497

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,392,497

 

 

 

 

Total loans less Warehouse Purchase Program and Paycheck Protection Program loans

 

$

17,075,493

 

 

$

17,413,433

 

 

$

17,292,584

 

 

$

10,673,345

 

 

$

10,587,375

 

 

$

17,075,493

 

 

$

10,587,375

 

Allowance for credit losses to total loans, excluding Warehouse Purchase Program and Paycheck Protection Program loans

 

 

1.90

%

 

 

1.88

%

 

 

0.51

%

 

 

0.82

%

 

 

0.82

%

 

 

1.90

%

 

 

0.82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

134,368

 

 

$

124,741

 

 

$

156,451

 

 

$

80,699

 

 

$

80,821

 

 

$

259,109

 

 

$

159,392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

258,955

 

 

$

256,031

 

 

$

232,030

 

 

$

153,990

 

 

$

154,838

 

 

$

514,986

 

 

$

309,749

 

Noninterest income

 

 

25,675

 

 

 

34,388

 

 

 

35,506

 

 

 

30,673

 

 

 

29,958

 

 

 

60,063

 

 

 

58,102

 

Less: net (loss) gain on sale or write down of assets

 

 

(3,945

)

 

 

(385

)

 

 

(1,870

)

 

 

(3

)

 

 

2

 

 

 

(4,330

)

 

 

60

 

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

 

 

29,620

 

 

 

34,773

 

 

 

37,376

 

 

 

30,676

 

 

 

29,956

 

 

 

64,393

 

 

 

58,042

 

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

 

$

288,575

 

 

$

290,804

 

 

$

269,406

 

 

$

184,666

 

 

$

184,794

 

 

$

579,379

 

 

$

367,791

 

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

 

 

46.56

%

 

 

42.90

%

 

 

58.07

%

 

 

43.70

%

 

 

43.74

%

 

 

44.72

%

 

 

43.34

%

 

 

 

 

 

Page 20 of 21


 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30, 2020

 

 

Mar 31, 2020

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Jun 30, 2020

 

 

Jun 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of efficiency ratio to efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities and merger related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

134,368

 

 

$

124,741

 

 

$

156,451

 

 

$

80,699

 

 

$

80,821

 

 

$

259,109

 

 

$

159,392

 

Less: merger related expenses

 

 

7,474

 

 

 

544

 

 

 

46,402

 

 

 

 

 

 

 

 

 

8,018

 

 

 

 

Noninterest expense excluding merger related expenses

 

$

126,894

 

 

$

124,197

 

 

$

110,049

 

 

$

80,699

 

 

$

80,821

 

 

$

251,091

 

 

$

159,392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

258,955

 

 

$

256,031

 

 

$

232,030

 

 

$

153,990

 

 

$

154,838

 

 

$

514,986

 

 

$

309,749

 

Noninterest income

 

 

25,675

 

 

 

34,388

 

 

 

35,506

 

 

 

30,673

 

 

 

29,958

 

 

 

60,063

 

 

 

58,102

 

Less: net (loss) gain on sale or write down of assets

 

 

(3,945

)

 

 

(385

)

 

 

(1,870

)

 

 

(3

)

 

 

2

 

 

 

(4,330

)

 

 

60

 

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

 

 

29,620

 

 

 

34,773

 

 

 

37,376

 

 

 

30,676

 

 

 

29,956

 

 

 

64,393

 

 

 

58,042

 

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

 

$

288,575

 

 

$

290,804

 

 

$

269,406

 

 

$

184,666

 

 

$

184,794

 

 

$

579,379

 

 

$

367,791

 

Efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities and merger related expenses

 

 

43.97

%

 

 

42.71

%

 

 

40.85

%

 

 

43.70

%

 

 

43.74

%

 

 

43.34

%

 

 

43.34

%

 

 

 

Page 21 of 21

v3.20.2
Document and Entity Information
Jul. 29, 2020
Cover [Abstract]  
Document Type 8-K
Amendment Flag false
Document Period End Date Jul. 29, 2020
Entity Registrant Name PROSPERITY BANCSHARES, INC.
Entity Central Index Key 0001068851
Entity Emerging Growth Company false
Entity File Number 001-35388
Entity Incorporation State Country Code TX
Entity Tax Identification Number 74-2331986
Entity Address Address Line1 4295 San Felipe
Entity Address City Or Town Houston
Entity Address State Or Province TX
Entity Address Postal Zip Code 77027
City Area Code 281
Local Phone Number 269-7199
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Title of 12(b) Security Common stock, par value $1.00 per share
Trading Symbol PB
Security Exchange Name NYSE