Prosperity Bancshares, Inc.® Reports Fourth Quarter 2017 Earnings

Loading...
Loading...

- Fourth quarter earnings per common share (diluted) of $0.97

- Fourth quarter earnings include a one-time non-cash charge of $0.02 per diluted common share related to the Tax Cuts and Jobs Act

- Fourth quarter net income of $67.138 million

- Nonperforming assets remain low at 0.19% of fourth quarter average interest-earning assets

- Return (annualized) on fourth quarter average assets of 1.20%

- Returns (annualized) on fourth quarter average common equity of 7.04% and average tangible common equity of 14.31%‍(1)

- Loans increased 4.4% (annualized) in the fourth quarter 2017 and 4.1% during 2017

- Noninterest-bearing deposits increased 8.3% during 2017

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

HOUSTON, Jan. 24, 2018  /PRNewswire/ --Prosperity Bancshares, Inc.® PB, the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income for the quarter ended December 31, 2017 of $67.138 million or $0.97 per diluted common share. Additionally, nonperforming assets remain low at 0.19% of fourth quarter average interest-earning assets. As a result of the Tax Cuts and Jobs Act passed in December 2017, the Company was required to recalculate its deferred tax assets and deferred tax liabilities to account for the future impact of lower corporate tax rates and lost deductions on these assets and liabilities. The recalculation negatively impacted the Company's fourth quarter 2017 net income in the amount of $1.431 million or $0.02 per diluted common share ("Tax Act Charge"), but the reduction in corporate tax rates is expected to positively impact net income in the future. Excluding the Tax Act Charge, net income and diluted earnings per share for the fourth quarter 2017 were $68.569 million and $0.99, respectively.

"Texas survived Hurricane Harvey and bounced back to robust growth of 2.6% - adding 286,000 jobs through November 2017.  The unemployment rate in Texas of 3.8% is the lowest since 1970 and higher oil prices continue to improve the energy sector," said David Zalman, Prosperity's Chairman and Chief Executive Officer. 

"Oklahoma's economy experienced a solid recovery in 2017.  The state's energy sector led the initial stages of recovery, but most other sectors also improved in 2017.  The outlook in Oklahoma for 2018 is positive," added Zalman.

"On December 22, 2017, the Tax Cuts and Jobs Act was enacted, which reduces the corporate tax rate from 35% to 21%.  The Act is expected to allow companies, such as Prosperity, to be more competitive, improve the lives of their employees and increase shareholder value," stated Zalman. 

"At Prosperity, we communicate to our associates that they will be rewarded when the company does well.  Accordingly, given the expected positive financial impact of the lower tax rate, we are pleased to announce that we will provide the following to all associates at Prosperity Bank, other than the members of Prosperity Bank's Executive Committee, whose compensation is reviewed and approved by Prosperity's Compensation Committee:

  • a 5% salary or pay rate increase effective March 1, 2018; and
  • an increase in the pay rate for all hourly associates to a minimum of $11.00 per hour. 

We are excited that we are able to reward our associates for the many contributions they have made to Prosperity's success," continued Zalman. 

"Our customers are optimistic because of the reduced regulatory restrictions and the expected financial benefit from the reduced tax rates.  In the fourth quarter 2017, loans increased 4.4% annualized, and exceeded $10 billion for the first time in Prosperity's history.  Deposits at December 31, 2017 increased $913.984 million or 5.4% from $16.907 billion at September 30, 2017," added Zalman.

"We are excited going into 2018.  I would like to thank all of our customers, associates, directors and shareholders for helping build a successful bank.  Prosperity Bank was rated by Forbes as one of the Best Banks In America again for 2018 and we have been in the Top 10 for five consecutive years.  Further, Prosperity Bank is the only Texas-based bank in the Top 10 and has been the highest ranked Texas-based bank for the past five years," concluded Zalman.

Results of Operations for the Three Months Ended December 31, 2017

Net income was $67.138 million(2) for the three months ended December 31, 2017 compared with $68.793 million(3) for the same period in 2016. Net income per diluted common share was $0.97 for the three months ended December 31, 2017 compared with $0.99 for the same period in 2016. Net income and earnings per diluted common share for the three months ended December 31, 2017 were impacted by the one-time non-cash Tax Act Charge of $1.431 million or $0.02 per diluted common share. Excluding the Tax Act Charge, net income and earnings per diluted common share for the three months ended December 31, 2017 were $68.569 million and $0.99, respectively. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended December 31, 2017 were 1.20%, 7.04% and 14.31%(1), respectively.  Excluding the Tax Act Charge, annualized returns on average assets, average common equity and average tangible common equity for the three months ended December 31, 2017 were 1.23%, 7.19% and 14.62%, respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and taxes) was 43.78%(1) for the three months ended December 31, 2017.

Net interest income before provision for credit losses for the three months ended December 31, 2017 was $156.050 million compared with $153.832 million during the same period in 2016, an increase of $2.218 million or 1.4%. This change was primarily due to an increase in the average balance and yield on interest-earning assets, partially offset by an increase in the average rate on interest-bearing liabilities. Linked quarter net interest income before provision for credit losses decreased $97 thousand or 0.1% to $156.050 million compared with $156.147 million during the three months ended September 30, 2017. This decrease was primarily due to a decrease in loan discount accretion of $3.090 million.

The net interest margin on a tax equivalent basis was 3.20% for the three months ended December 31, 2017 compared with 3.26% for the same period in 2016. This change was primarily due to a decrease in loan discount accretion of $2.756 million. On a linked quarter basis, the net interest margin was 3.20% compared with 3.22% for the three months ended September 30, 2017. This decrease was primarily due to a decrease in loan discount accretion of $3.090 million.

Noninterest income was $29.220 million for the three months ended December 31, 2017 compared with $29.475 million for the same period in 2016, a decrease of $255 thousand or 0.9%. This change was primarily due to a decrease in mortgage income. On a linked quarter basis, noninterest income increased $411 thousand or 1.4% compared with the three months ended September 30, 2017.

Noninterest expense was $81.088 million for the three months ended December 31, 2017 compared with $79.148 million for the same period in 2016, an increase of $1.940 million or 2.5%. This change was primarily due to the write-down of other real estate, partially offset by a decrease in salaries and benefits. On a linked quarter basis, noninterest expense increased $3.579 million or 4.6% compared with the three months ended September 30, 2017. This increase was primarily due to the write-down of other real estate.


Results of Operations for the Year Ended December 31, 2017

Net income was $272.165 million(4) for the year ended December 31, 2017 compared with $274.466 million(5) for the same period in 2016.  Net income per diluted common share was $3.92 for the year ended December 31, 2017 compared with $3.94 for the same period in 2016. Annualized returns on average assets, average common equity and average tangible common equity for the year ended December 31, 2017 were 1.22%, 7.26% and 15.06%(1), respectively.  Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 42.76%(1) for the year ended December 31, 2017.

Net interest income before provision for credit losses for the year ended December 31, 2017 was $616.863 million compared with $632.620 million for the same period in 2016, a decrease of $15.757 million or 2.5%. This change was primarily due to a decrease in loan discount accretion of $17.064 million and an increase in the average rate on interest-bearing liabilities, partially offset by an increase in average interest-earnings assets.

The net interest margin on a tax equivalent basis for the year ended December 31, 2017 was 3.19% compared with 3.35% for the same period in 2016. This change was primarily due to a decrease in loan discount accretion of $17.064 million and an increase in the average rate on interest-bearing liabilities.

Noninterest income was $116.633 million for the year ended December 31, 2017 compared with $118.425 million for the same period in 2016, a decrease of $1.792 million or 1.5%. This change was primarily due to the net loss on sale of assets and a decrease in brokerage and mortgage income, partially offset by a gain on sale of securities and an increase in service charges on deposit accounts.

Noninterest expense was $313.101 million for the year ended December 31, 2017 compared with $318.387 million for the same period in 2016, a decrease of $5.286 million or 1.7%.  This change was primarily due to a decrease in salaries and benefits and core deposit intangibles amortization, partially offset by the write-down of other real estate.

___________________________



(1)

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



(2)

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



(3)

Includes purchase accounting adjustments of $4.602 million, net of tax, primarily comprised of loan discount accretion of $7.552 million for the three months ended December 31, 2016.



(4)

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



(5)

Includes purchase accounting adjustments of $23.822 million, net of tax, primarily comprised of loan discount accretion of $38.970 million for the year ended December 31, 2016.

Balance Sheet Information

At December 31, 2017, Prosperity had $22.587 billion in total assets, an increase of $256.220 million or 1.1%, compared with $22.331 billion at December 31, 2016.

Loans at December 31, 2017 were $10.021 billion, an increase of $398.713 million or 4.1%, compared with $9.622 billion at December 31, 2016. Linked quarter loans increased $109.571 million or 1.1% (4.4% annualized) from $9.911 billion at September 30, 2017.

As part of its commercial and industrial lending activities, Prosperity extends credit to oil and gas production and service companies. Oil and gas production loans are loans to companies directly involved in the exploration and/or production of oil and gas. Oil and gas service loans are loans to companies that provide services for oil and gas production and exploration. At December 31, 2017, oil and gas loans totaled $300.546 million or 3.0% of total loans, of which $112.246 million were to production companies and $188.300 million were to service companies. This compares with total oil and gas loans of $284.539 million or 3.0% of total loans at December 31, 2016, of which $119.934 million were to production companies and $164.605 million were to service companies. At September 30, 2017, oil and gas loans totaled $291.827 million or 2.9% of total loans, of which $106.524 million were production loans and $185.303 million were service loans.

Deposits at December 31, 2017 were $17.821 billion, an increase of $514.158 million or 3.0%, compared with $17.307 billion at December 31, 2016. Linked quarter deposits increased $913.984 million or 5.4% from $16.907 billion at September 30, 2017.

Asset Quality

Nonperforming assets totaled $37.455 million or 0.19% of quarterly average interest-earning assets at December 31, 2017, compared with $48.302 million or 0.25% of quarterly average interest-earning assets at December 31, 2016, and $45.823 million or 0.24% of quarterly average interest-earning assets at September 30, 2017.

The allowance for credit losses was $84.041 million or 0.84% of total loans at December 31, 2017, $85.326 million or 0.89% of total loans at December 31, 2016 and $86.812 million or 0.88% of total loans at September 30, 2017.  Excluding loans acquired that are accounted for under FASB Accounting Standards Codification ("ASC") Topics 310-20 and 310-30, the allowance for credit losses was 0.91%(1) of remaining loans as of December 31, 2017, compared with 1.00%(1) at December 31, 2016 and 0.95%(1) at September 30, 2017.

The provision for credit losses was $2.000 million for the three months ended December 31, 2017 compared with $2.000 million for the three months ended December 31, 2016 and $6.900 million for the three months ended September 30, 2017.  The provision for credit losses was $14.325 million for the year ended December 31, 2017 compared with $24.000 million for the year ended December 31, 2016.

Net charge-offs were $4.771 million for the three months ended December 31, 2017 compared with $2.259 million for the three months ended December 31, 2016 and $3.871 million for the three months ended September 30, 2017. Net charge-offs for the fourth quarter of 2017 were primarily comprised of two commercial and industrial loans.  Net charge-offs were $15.610 million for the year ended December 31, 2017 compared with $20.058 million for the year ended December 31, 2016.

Dividend

Prosperity Bancshares, Inc. declared a first quarter cash dividend of $0.36 per share to be paid on April 2, 2018 to all shareholders of record as of March 16, 2018. 

Conference Call

Prosperity's management team will host a conference call on Wednesday, January 24, 2018 at 11:00 a.m. Eastern Time (10:00 a.m. Central Time) to discuss Prosperity's fourth quarter 2017 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 5067257.

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

Non-GAAP Financial Measures

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

Prosperity Bancshares, Inc. ®

As of December 31, 2017, Prosperity Bancshares, Inc. ® is a $22.587 billion Houston, Texas based regional financial holding company, formed in 1983. Operating under a community banking philosophy and seeking to develop broad customer relationships based on service and convenience, Prosperity offers a variety of traditional loan and deposit products to its customers, which consist primarily of small and medium sized businesses and consumers. In addition to established banking products, Prosperity offers a complete line of services including: Internet Banking services at www.prosperitybankusa.com, Retail Brokerage Services, Credit Cards, MasterMoney Debit Cards, 24 hour voice response banking, Trust and Wealth Management, Mortgage Services, Cash Management and Mobile Banking.

As of December 31, 2017, Prosperity operated 242 full-service banking locations: 65 in the Houston area, including The Woodlands; 29 in the South Texas area including Corpus Christi and Victoria; 33 in the Dallas/Fort Worth area; 22 in the East Texas area; 29 in the Central Texas area including Austin and San Antonio; 34 in the West Texas area including Lubbock, Midland-Odessa and Abilene; 16 in the Bryan/College Station area, 6 in the Central Oklahoma area and 8 in the Tulsa, Oklahoma area.

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

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity's management on the conference call may contain, forward-looking statements within the meaning of the securities laws. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries.  These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties, many of which are outside of Prosperity's control, which may cause actual results to differ materially from those expressed or implied by the forward-looking statements.  These risks and uncertainties include but are not limited to whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives.  Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity's securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate, interest rate and commodity price fluctuations; and weather.  These and various other factors are discussed in Prosperity Bancshares' Annual Report on Form 10-K for the year ended December 31, 2016 and other reports and statements Prosperity Bancshares has filed with the SEC. Copies of the SEC filings for Prosperity Bancshares may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

Bryan/College Station Area -


Keller


Westheimer


Taft

Bryan


Roanoke


West University


Yoakum

Bryan-29th Street


Stockyards


Woodcreek


Yorktown

Bryan-East







Bryan-North


Other Dallas/Fort Worth Area


Katy -


West Texas Area -

Caldwell


Locations -


Cinco Ranch


Abilene -

College Station


Arlington


Katy-Spring Green


Antilley Road

Crescent Point


Azle




Barrow Street

Hearne


Ennis


The Woodlands -


Cypress Street

Huntsville


Gainesville


The Woodlands-College Park


Judge Ely

Madisonville


Glen Rose


The Woodlands-I-45


Mockingbird

Navasota


Granbury


The Woodlands-Research Forest



New Waverly


Mesquite




Lubbock -

Rock Prairie


Muenster


Other Houston Area


4th Street

Southwest Parkway


Sanger


Locations -


66th Street

Tower Point


Waxahachie


Angleton


82nd Street

Wellborn Road


Weatherford


Bay City


86th Street





Beaumont


98th Street

Central Texas Area -


East Texas Area -


Cleveland


Avenue Q

Austin -


Athens


East Bernard


North University

Allandale


Blooming Grove


El Campo


Texas Tech Student Union

Cedar Park


Canton


Dayton



Congress


Carthage


Galveston


Midland -

Lakeway


Corsicana


Groves


Wadley

Liberty Hill


Crockett


Hempstead


Wall Street

Northland


Eustace


Hitchcock



Oak Hill


Gilmer


Liberty


Odessa -

Research Blvd


Grapeland


Magnolia


Grandview

Westlake


Gun Barrel City


Magnolia Parkway


Grant



Jacksonville


Mont Belvieu


Kermit Highway

Other Central Texas Area


Kerens


Nederland


Parkway

Locations -


Longview


Needville



Bastrop


Mount Vernon


Rosenberg


Other West Texas Area

Canyon Lake


Palestine


Shadow Creek


Locations -

Dime Box


Rusk


Spring


Big Spring

Dripping Springs


Seven Points


Tomball


Brownfield

Elgin


Teague


Waller


Brownwood

Flatonia


Tyler-Beckham


West Columbia


Cisco

Georgetown


Tyler-South Broadway


Wharton


Comanche

Gruene


Tyler-University


Winnie


Early

Kingsland


Winnsboro


Wirt


Floydada

La Grange






Gorman

Lexington


Houston Area -


South Texas Area -


Levelland

New Braunfels


Houston -


Corpus Christi -


Littlefield

Pleasanton


Aldine


Calallen


Merkel

Round Rock


Alief


Carmel


Plainview

San Antonio


Bellaire


Northwest


San Angelo

Schulenburg


Beltway


Saratoga


Slaton

Seguin


Clear Lake


Timbergate


Snyder

Smithville


Copperfield


Water Street



Thorndale


Cypress




Oklahoma

Weimar


Downtown


Victoria -


Central Oklahoma Area-



Eastex


Victoria Main


Oklahoma City -

Dallas/Fort Worth Area -


Fairfield


Victoria-Navarro


23rd Street

Dallas -


First Colony


Victoria-North


Expressway

Abrams Centre


Fry Road




I-240

Balch Springs


Gessner


Other South Texas Area


Memorial

Camp Wisdom


Gladebrook


 Locations -



Cedar Hill


Grand Parkway


Alice


Other Central Oklahoma Area

Frisco


Heights


Aransas Pass


 Locations -

Frisco-West


Highway 6 West


Beeville


Edmond

Kiest


Little York


Colony Creek


Norman

McKinney


Medical Center


Cuero



McKinney-Stonebridge


Memorial Drive


Edna


Tulsa Area-

Midway


Northside


Goliad


Tulsa -

Plano


Pasadena


Gonzales


Garnett

Preston Forest


Pecan Grove


Hallettsville


Harvard

Preston Road


Pin Oak


Kingsville


Memorial

Red Oak


River Oaks


Mathis


Sheridan

Sachse


Sugar Land


Padre Island


S. Harvard

The Colony


SW Medical Center


Palacios


Utica Tower

Turtle Creek


Tanglewood


Port Lavaca


Yale

Westmoreland


The Plaza


Portland





Uptown


Rockport


Other Tulsa Area Locations -

Fort Worth -


Waugh Drive


Sinton


Owasso

Haltom City







 

Prosperity Bancshares, Inc.®
Financial Highlights (Unaudited)
(In thousands)




Dec 31, 2017



Sep 30, 2017



Jun 30, 2017



Mar 31, 2017



Dec 31, 2016


Balance Sheet Data (at period end)





















Loans


$

10,020,773



$

9,911,202



$

9,864,019



$

9,739,253



$

9,622,060


Investment securities(A)



9,672,116




9,410,522




9,582,195




9,854,120




9,726,086


Federal funds sold



697




1,007




757




945




1,178


Allowance for credit losses



(84,041)




(86,812)




(83,783)




(84,095)




(85,326)


Cash and due from banks



391,616




302,469




321,958




324,797




436,203


Goodwill



1,900,845




1,900,845




1,900,845




1,900,845




1,900,845


Core deposit intangibles, net



38,842




40,464




42,150




43,869




45,784


Other real estate owned



11,152




14,512




15,472




15,698




15,463


Fixed assets, net



257,065




256,011




256,511




257,558




262,083


Other assets



378,227




393,043




396,419




424,429




406,696


Total assets


$

22,587,292



$

22,143,263



$

22,296,543



$

22,477,419



$

22,331,072























Noninterest-bearing deposits


$

5,623,322



$

5,465,474



$

5,397,293



$

5,299,264



$

5,190,973


Interest-bearing deposits



12,198,138




11,442,002




11,673,237




11,736,308




12,116,329


Total deposits



17,821,460




16,907,476




17,070,530




17,035,572




17,307,302


Other borrowings



505,223




960,365




1,035,506




1,270,644




990,781


Securities sold under repurchase agreements



324,154




334,621




346,324




335,875




320,430


Other liabilities



112,301




159,443




107,995




146,246




70,248


Total liabilities



18,763,138




18,361,905




18,560,355




18,788,337




18,688,761


Shareholders' equity(B)



3,824,154




3,781,358




3,736,188




3,689,082




3,642,311


Total liabilities and equity


$

22,587,292



$

22,143,263



$

22,296,543



$

22,477,419



$

22,331,072




(A)

Includes ($143), $1,635, $2,871, $2,200 and $2,171 in unrealized (losses) gains on available for sale securities for the quarterly periods ended December 31, 2017, September 30, 2017, June 30, 2017, March 31, 2017 and December 31, 2016, respectively.

(B)

Includes ($113), $1,063, $1,866, $1,430 and $1,411 in after-tax unrealized (losses) gains on available for sale securities for the quarterly periods ended December 31, 2017, September 30, 2017, June 30, 2017, March 31, 2017 and December 31, 2016, respectively.

 

Prosperity Bancshares, Inc.®
Financial Highlights (Unaudited)
(In thousands)






Three Months Ended



Year-to-Date




Dec 31,
2017



Sep 30,

2017



Jun 30,

2017



Mar 31,
2017



Dec 31,

2016



Dec 31,

2017



Dec 31,

2016


Income Statement Data





























Interest income:





























Loans


$

120,086



$

121,567



$

114,975



$

111,710



$

115,993



$

468,338



$

475,059


Securities(C)



51,510




50,610




52,912




53,157




48,573




208,189




200,375


Federal funds sold and other earning assets



243




242




160




183




103




828




345


Total interest income



171,839




172,419




168,047




165,050




164,669




677,355




675,779































Interest expense:





























Deposits



12,587




12,376




11,441




9,908




9,478




46,312




39,125


Other borrowings



2,852




3,540




4,040




2,476




1,121




12,908




3,065


Securities sold under repurchase agreements



350




356




335




231




238




1,272




932


Junior subordinated debentures





















37


Total interest expense



15,789




16,272




15,816




12,615




10,837




60,492




43,159


Net interest income



156,050




156,147




152,231




152,435




153,832




616,863




632,620


Provision for credit losses



2,000




6,900




2,750




2,675




2,000




14,325




24,000


Net interest income after provision for credit losses



154,050




149,247




149,481




149,760




151,832




602,538




608,620































Noninterest income:





























Nonsufficient funds (NSF) fees



8,110




8,350




7,805




8,089




8,552




32,354




33,536


Credit card, debit card and ATM card income



6,211




6,075




6,186




5,953




5,902




24,425




23,561


Service charges on deposit accounts



5,250




5,251




5,405




5,421




4,934




21,327




18,832


Trust income



2,734




2,040




2,271




2,155




2,480




9,200




8,120


Mortgage income



826




854




1,107




1,266




1,690




4,053




7,076


Brokerage income



574




461




427




488




782




1,950




4,571


Bank owned life insurance income



1,347




1,366




1,364




1,353




1,390




5,430




5,663


Net gain (loss) on sale of assets



41




62




(3,783)




1,759




475




(1,921)




1,864


Gain on sale of securities









3,270










3,270





Other noninterest income



4,127




4,350




3,728




4,340




3,270




16,545




15,202


Total noninterest income



29,220




28,809




27,780




30,824




29,475




116,633




118,425































Noninterest expense:





























Salaries and benefits



48,756




47,866




47,343




48,444




51,231




192,409




197,897


Net occupancy and equipment



5,748




5,691




5,460




5,503




5,696




22,402




23,058


Credit and debit card, data processing and software amortization



4,423




4,506




4,216




4,085




4,249




17,230




17,050


Regulatory assessments and FDIC insurance



3,759




3,455




3,548




3,549




2,424




14,311




12,735


Core deposit intangibles amortization



1,622




1,686




1,719




1,915




2,226




6,942




9,200


Depreciation



3,011




3,050




3,051




3,103




3,170




12,215




13,094


Communications



2,608




2,618




2,664




2,702




2,771




10,592




11,561


Other real estate expense



181




110




128




95




378




514




514


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



2,978




(140)




(71)




(10)




(44)




2,757




286


Other noninterest expense



8,002




8,667




8,384




8,676




7,047




33,729




32,992


Total noninterest expense



81,088




77,509




76,442




78,062




79,148




313,101




318,387


Income before income taxes



102,182




100,547




100,819




102,522




102,159




406,070




408,658


Provision for income taxes



35,044




32,639




32,265




33,957




33,366




133,905




134,192


Net income available to common shareholders


$

67,138



$

67,908



$

68,554



$

68,565



$

68,793



$

272,165



$

274,466




(C)

Interest income on securities was reduced by net premium amortization of $9,521, $10,115, $9,403, $9,883 and $11,502 for the three-month periods ended December 31, 2017, September 30, 2017, June 30, 2017, March 31, 2017 and December 31, 2016, respectively, and $38,922 and $43,474 for the years ended December 31, 2017 and December 31, 2016, respectively.

 

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




Dec 31,

2017



Sep 30,

2017



Jun 30,

2017



Mar 31,
2017



Dec 31,

2016



Dec 31,

2017



Dec 31,
2016


Profitability





























Net income (D) (E)


$

67,138



$

67,908



$

68,554



$

68,565



$

68,793



$

272,165



$

274,466































Basic earnings per share


$

0.97



$

0.98



$

0.99



$

0.99



$

0.99



$

3.92



$

3.94


Diluted earnings per share


$

0.97



$

0.98



$

0.99



$

0.99



$

0.99



$

3.92



$

3.94































Return on average assets (F)



1.20

%



1.22

%



1.22

%



1.23

%



1.26

%



1.22

%



1.25

%

Return on average common equity (F)



7.04

%



7.20

%



7.36

%



7.45

%



7.58

%



7.26

%



7.69

%

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



14.31

%



14.83

%



15.39

%



15.82

%



16.33

%



15.06

%



16.95

%

Tax equivalent net interest margin (D) (H)



3.20

%



3.22

%



3.14

%



3.20

%



3.26

%



3.19

%



3.35

%

Efficiency ratio (G) (I)



43.78

%



41.92

%



42.34

%



43.01

%



43.29

%



42.76

%



42.50

%






























Liquidity and Capital Ratios





























Equity to assets



16.93

%



17.08

%



16.76

%



16.41

%



16.31

%



16.93

%



16.31

%

Common equity tier 1 capital



15.08

%



15.10

%



14.80

%



14.45

%



14.48

%



15.08

%



14.48

%

Tier 1 risk-based capital



15.08

%



15.10

%



14.80

%



14.45

%



14.48

%



15.08

%



14.48

%

Total risk-based capital



15.74

%



15.81

%



15.49

%



15.14

%



15.20

%



15.74

%



15.20

%

Tier 1 leverage capital



9.31

%



9.15

%



8.82

%



8.62

%



8.68

%



9.31

%



8.68

%

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



9.13

%



9.11

%



8.81

%



8.50

%



8.32

%



9.13

%



8.32

%






























Other Data





























Weighted-average shares used in computing earnings per common share





























Basic



69,484




69,485




69,487




69,480




69,482




69,484




69,674


Diluted



69,484




69,485




69,487




69,482




69,486




69,484




69,680


Period end shares outstanding



69,491




69,484




69,488




69,480




69,491




69,491




69,491


Cash dividends paid per common share


$

0.3600



$

0.3400



$

0.3400



$

0.3400



$

0.3400



$

1.3800



$

1.2400


Book value per common share


$

55.03



$

54.42



$

53.77



$

53.10



$

52.41



$

55.03



$

52.41


Tangible book value per common share (G)


$

27.12



$

26.48



$

25.81



$

25.11



$

24.40



$

27.12



$

24.40































Common Stock Market Price





























High


$

73.00



$

66.75



$

71.97



$

77.87



$

73.68



$

73.00



$

73.68


Low


$

61.95



$

55.84



$

61.29



$

65.34



$

52.81



$

55.84



$

33.57


Period end closing price


$

70.07



$

65.73



$

64.24



$

69.71



$

71.78



$

70.07



$

71.78


Employees – FTE



3,017




2,993




3,037




3,033




3,035




3,017




3,035


Number of banking centers



242




243




243




244




245




242




245


 

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



Three Months Ended


Year-to-Date


Dec 31, 2017


Sep 30, 2017


Jun 30, 2017


Mar 31, 2017


Dec 31, 2016


Dec 31, 2017


Dec 31, 2016

Loan discount accretion














ASC 310-20

$2,462


$6,361


$2,755


$3,270


$3,956


$14,848


$21,748

ASC 310-30

$2,334


$1,525


$1,716


$1,483


$3,596


$7,058


$17,222

Securities net amortization

$598


$667


$745


$852


$950


$2,862


$4,671

Time deposits amortization

$39


$40


$39


$99


$232


$217


$1,167


















(E)

Using effective tax rate of 34.3%, 32.5%, 32.0%, 33.1% and 32.7% for the three-month pds ended December 31, 2017, September 30, 2017,  June 30, 2017, March 31, 2017 and December 31, 2016, respectively, and 33.0% and 32.8% for the years ended December 31, 2017 and December 31, 2016, respectively.

(F)

Interim periods annualized.             

(G)

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

(H)

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

(I)

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

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)






YIELD ANALYSIS


Three Months Ended





Dec 31, 2017



Sep 30, 2017



Dec 31, 2016





Average

Balance



Interest

Earned/

Interest

Paid



Average

Yield/

Rate


(J)

Average

Balance



Interest

Earned/

Interest

Paid



Average

Yield/

Rate


(J)

Average

Balance



Interest

Earned/

Interest

Paid



Average

Yield/

Rate


(J)

Interest-Earning Assets:






































Loans


$

9,955,145



$

120,086



4.79%



$

9,888,922



$

121,567



4.88%



$

9,557,712



$

115,993



4.83%



Investment securities



9,521,081




51,510



2.15%


(K)


9,526,215




50,610



2.11%


(K)


9,338,903




48,573



2.07%


(K)

Federal funds sold and other earning assets



91,257




243



1.06%




77,337




242



1.24%




106,214




103



0.39%



Total interest-earning assets



19,567,483




171,839



3.48%




19,492,474




172,419



3.51%




19,002,829




164,669



3.45%



Allowance for credit losses



(84,465)












(84,047)












(85,347)











Noninterest-earning assets



2,833,964












2,801,852












2,838,778











Total assets


$

22,316,982











$

22,210,279











$

21,756,260

















































Interest-Bearing Liabilities:






































Interest-bearing demand deposits


$

3,787,421



$

3,365



0.35%



$

3,601,116



$

3,003



0.33%



$

3,861,952



$

2,210



0.23%



Savings and money market deposits



5,530,158




5,032



0.36%




5,658,569




5,259



0.37%




5,471,109




3,546



0.26%



Certificates and other time deposits



2,225,555




4,190



0.75%




2,270,114




4,114



0.72%




2,434,565




3,722



0.61%



Other borrowings



891,396




2,852



1.27%




1,099,583




3,540



1.28%




712,126




1,121



0.63%



Securities sold under repurchase agreements



337,690




350



0.41%




344,177




356



0.41%




318,367




238



0.30%



Total interest-bearing liabilities



12,772,220




15,789



0.49%


(L)


12,973,559




16,272



0.50%


(L)


12,798,119




10,837



0.34%


(L)







































Noninterest-bearing liabilities:






































Noninterest-bearing demand deposits



5,598,345












5,361,362












5,214,656











Other liabilities



129,533












102,046












111,083











Total liabilities



18,500,098












18,436,967












18,123,858











Shareholders' equity



3,816,884












3,773,312












3,632,402











Total liabilities and shareholders' equity


$

22,316,982











$

22,210,279











$

21,756,260

















































Net interest income and margin






$

156,050



3.16%







$

156,147



3.18%







$

153,832



3.22%



Non-GAAP to GAAP reconciliation:






































Tax equivalent adjustment







1,921












1,940












1,931







Net interest income and margin (tax equivalent basis)






$

157,971



3.20%







$

158,087



3.22%







$

155,763



3.26%





(J)

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

(K)

Yield on securities was impacted by net premium amortization of $9,521, $10,115 and $11,502 for the three-month periods ended December 31, 2017, September 30, 2017 and December 31, 2016, respectively.

(L)

Total cost of funds, including noninterest bearing deposits, was 0.34%, 0.35% and 0.24% for the three months ended December 31, 2017, September 30, 2017 and December 31, 2016, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

 (Dollars in thousands)






YIELD ANALYSIS


Year-to-Date





Dec 31, 2017



Dec 31, 2016





Average

Balance



Interest

Earned/

Interest

Paid



Average

Yield/

Rate


(M)

Average

Balance



Interest

Earned/

Interest

Paid



Average

Yield/

Rate


(M)

Interest-Earning Assets:


























Loans


$

9,822,225



$

468,338



4.77%



$

9,629,714



$

475,059



4.93%



Investment securities



9,681,763




208,189



2.15%


(N)


9,401,669




200,375



2.13%


(N)

Federal funds sold and other earning assets



83,324




828



0.99%




81,804




345



0.42%



Total interest-earning assets



19,587,312




677,355



3.46%




19,113,187




675,779



3.54%



Allowance for credit losses



(84,410)












(84,189)











Noninterest-earning assets



2,837,299












2,851,764











Total assets


$

22,340,201











$

21,880,762





































Interest-Bearing Liabilities:


























Interest-bearing demand deposits


$

3,816,996



$

11,703



0.31%



$

4,066,799



$

9,843



0.24%



Savings and money market deposits



5,561,853




18,705



0.34%




5,658,441




15,016



0.27%



Certificates and other time deposits



2,289,296




15,904



0.69%




2,505,526




14,266



0.57%



Other borrowings



1,142,897




12,908



1.13%




524,492




3,065



0.58%



Securities sold under repurchase agreements



328,652




1,272



0.39%




319,551




932



0.29%



Junior subordinated debentures











2,081




37



1.78%



Total interest-bearing liabilities



13,139,694




60,492



0.46%


(O)


13,076,890




43,159



0.33%


(O)



























Noninterest-bearing liabilities:


























Noninterest-bearing demand deposits



5,347,227












5,117,621











Other liabilities



102,553












119,320











Total liabilities



18,589,474












18,313,831











Shareholders' equity



3,750,727












3,566,931











Total liabilities and shareholders' equity


$

22,340,201











$

21,880,762





































Net interest income and margin






$

616,863



3.15%







$

632,620



3.31%



Non-GAAP to GAAP reconciliation:


























Tax equivalent adjustment







7,844












7,665







Net interest income and margin (tax equivalent basis)






$

624,707



3.19%







$

640,285



3.35%





(M)

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

(N)

Yield on securities was impacted by net premium amortization of $38,922 and $43,474 for the years ended December 31, 2017 and 2016, respectively.

(O)

Total cost of funds, including noninterest bearing deposits, was 0.33% and 0.24% for the years ended December 31, 2017 and 2016, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)





Three Months Ended



Dec 31, 2017



Sep 30, 2017



Jun 30, 2017



Mar 31, 2017



Dec 31, 2016


YIELD TREND (P)








































Interest-Earning Assets:




















Loans


4.79

%



4.88

%



4.71

%



4.70

%



4.83

%

Investment securities (Q)


2.15

%



2.11

%



2.16

%



2.18

%



2.07

%

Federal funds sold and other earning assets


1.06

%



1.24

%



0.76

%



0.92

%



0.39

%

Total interest-earning assets


3.48

%



3.51

%



3.42

%



3.42

%



3.45

%





















Interest-Bearing Liabilities:




















Interest-bearing demand deposits


0.35

%



0.33

%



0.29

%



0.25

%



0.23

%

Savings and money market deposits


0.36

%



0.37

%



0.35

%



0.26

%



0.26

%

Certificates and other time deposits


0.75

%



0.72

%



0.68

%



0.64

%



0.61

%

Other borrowings


1.27

%



1.28

%



1.11

%



0.89

%



0.63

%

Securities sold under repurchase agreements


0.41

%



0.41

%



0.41

%



0.31

%



0.30

%

Total interest-bearing liabilities


0.49

%



0.50

%



0.48

%



0.38

%



0.34

%





















Net Interest Margin


3.16

%



3.18

%



3.10

%



3.16

%



3.22

%

Net Interest Margin (tax equivalent)


3.20

%



3.22

%



3.14

%



3.20

%



3.26

%



(P) 

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

(Q)

Yield on securities was impacted by net premium amortization of $ 9,521, $10,115, $9,403, $9,883 and $11,502 for the three-month periods ended December 31, 2017, September 30, 2017, June 30, 2017, March 31, 2017 and December 31, 2016, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)







Three Months Ended




Dec 31, 2017



Sep 30, 2017



Jun 30, 2017



Mar 31, 2017



Dec 31, 2016


Balance Sheet Averages





















Loans


$

9,955,145



$

9,888,922



$

9,797,793



$

9,642,877



$

9,557,712


Investment securities



9,521,081




9,526,215




9,817,781




9,867,491




9,338,903


Federal funds sold and other earning assets



91,257




77,337




84,497




80,150




106,214


Total interest-earning assets



19,567,483




19,492,474




19,700,071




19,590,518




19,002,829


Allowance for credit losses



(84,465)




(84,047)




(84,100)




(85,037)




(85,347)


Cash and due from banks



257,462




225,574




228,518




262,794




248,735


Goodwill



1,900,845




1,900,845




1,900,845




1,900,845




1,900,337


Core deposit intangibles, net



39,650




41,314




42,957




44,762




46,895


Other real estate



14,177




15,262




15,871




15,669




15,826


Fixed assets, net



256,657




256,809




257,229




260,716




267,952


Other assets



365,173




362,048




392,822




391,200




359,033


Total assets


$

22,316,982



$

22,210,279



$

22,454,213



$

22,381,467



$

21,756,260























Noninterest-bearing deposits


$

5,598,345



$

5,361,362



$

5,290,142



$

5,140,010



$

5,214,656


Interest-bearing demand deposits



3,787,421




3,601,116




3,749,395




4,136,260




3,861,952


Savings and money market deposits



5,530,158




5,658,569




5,520,346




5,537,355




5,471,109


Certificates and other time deposits



2,225,555




2,270,114




2,296,425




2,366,857




2,434,565


Total deposits



17,141,479




16,891,161




16,856,308




17,180,482




16,982,282


Other borrowings



891,396




1,099,583




1,460,238




1,123,396




712,126


Securities sold under repurchase agreements



337,690




344,177




324,804




307,433




318,367


Other liabilities



129,533




102,046




87,074




91,157




111,083


Shareholders' equity



3,816,884




3,773,312




3,725,789




3,678,999




3,632,402


Total liabilities and equity


$

22,316,982



$

22,210,279



$

22,454,213



$

22,381,467



$

21,756,260


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)  




Dec 31, 2017



Sep 30, 2017



Jun 30, 2017



Mar 31, 2017



Dec 31, 2016


Period End Balances








































































Loan Portfolio




































Commercial and industrial


$

1,179,364



11.8

%


$

1,180,570



11.9

%


$

1,201,748



12.2

%


$

1,287,216



13.2

%


$

1,254,900



13.0

%

Construction, land development and other land loans



1,509,137



15.1

%



1,453,535



14.7

%



1,383,539



14.0

%



1,326,685



13.6

%



1,263,923



13.1

%

1-4 family residential



2,454,548



24.5

%



2,449,051



24.7

%



2,432,348



24.7

%



2,424,533



24.9

%



2,439,348



25.3

%

Home equity



285,312



2.8

%



284,076



2.9

%



283,729



2.9

%



281,298



2.9

%



278,483



2.9

%

Commercial real estate (includes multi-family residential)



3,315,627



33.1

%



3,295,001



33.2

%



3,309,227



33.5

%



3,226,978



33.1

%



3,162,109



32.9

%

Agriculture (includes farmland)



690,118



6.9

%



692,516



7.0

%



699,228



7.1

%



662,797



6.8

%



672,336



7.0

%

Consumer and other



286,121



2.8

%



264,626



2.7

%



266,385



2.7

%



262,301



2.7

%



266,422



2.8

%

Energy



300,546



3.0

%



291,827



2.9

%



287,815



2.9

%



267,445



2.8

%



284,539



3.0

%

Total loans


$

10,020,773






$

9,911,202






$

9,864,019






$

9,739,253






$

9,622,060









































Deposit Types




































Noninterest-bearing DDA


$

5,623,322



31.5

%


$

5,465,474



32.3

%


$

5,397,293



31.6

%


$

5,299,264



31.1

%


$

5,190,973



30.0

%

Interest-bearing DDA



4,501,394



25.3

%



3,645,754



21.6

%



3,702,910



21.7

%



3,845,061



22.6

%



4,215,671



24.3

%

Money market



3,200,763



18.0

%



3,273,110



19.4

%



3,451,803



20.2

%



3,370,055



19.8

%



3,368,599



19.5

%

Savings



2,300,450



12.9

%



2,264,959



13.4

%



2,240,126



13.1

%



2,189,822



12.8

%



2,125,854



12.3

%

Certificates and other time deposits



2,195,531



12.3

%



2,258,179



13.3

%



2,278,398



13.4

%



2,331,370



13.7

%



2,406,205



13.9

%

Total deposits


$

17,821,460






$

16,907,476






$

17,070,530






$

17,035,572






$

17,307,302









































Loan to Deposit Ratio



56.2

%






58.6

%






57.8

%






57.2

%






55.6

%








































 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)


Construction Loans




Dec 31, 2017



Sep 30, 2017



Jun 30, 2017



Mar 31, 2017



Dec 31, 2016






































Single family residential construction


$

388,966



25.7

%


$

386,891



26.6

%


$

410,164



29.6

%


$

411,553



30.9

%


$

396,794



31.3

%

Land development



86,122



5.7

%



77,202



5.3

%



79,641



5.8

%



83,475



6.3

%



76,275



6.0

%

Raw land



131,022



8.7

%



191,563



13.1

%



200,122



14.4

%



183,453



13.8

%



194,267



15.3

%

Residential lots



117,080



7.7

%



128,109



8.8

%



130,919



9.4

%



129,389



9.7

%



130,096



10.3

%

Commercial lots



91,624



6.1

%



113,692



7.8

%



83,104



6.0

%



84,705



6.4

%



75,625



6.0

%

Commercial construction and other



696,763



46.1

%



558,649



38.4

%



482,347



34.8

%



437,083



32.9

%



394,040



31.1

%

Net unaccreted discount



(2,440)







(2,571)







(2,758)







(2,973)







(3,174)





Total construction loans


$

1,509,137






$

1,453,535






$

1,383,539






$

1,326,685






$

1,263,923





 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of December 31, 2017



Houston



Dallas



Austin



OK City



Tulsa



Other (R)



Total



Collateral Type





























Shopping center/retail

$

231,494



$

44,190



$

35,510



$

16,456



$

26,544



$

143,774



$

497,968



Commercial and industrial buildings


124,318




24,842




15,275




17,504




22,804




71,696




276,439



Office buildings


67,133




119,217




24,387




43,914




10,899




73,654




339,204



Medical buildings


54,142




8,633




44




5,400




11,160




67,479




146,858



Apartment buildings


23,175




12,836




19,150




11,387




5,054




84,200




155,802



Hotel


43,210




41,733




13,269




25,735







110,392




234,339



Other


49,066




8,358




15,536




11,700




4,565




51,997




141,222



Total

$

592,538



$

259,809



$

123,171



$

132,096



$

81,026



$

603,192



$

1,791,832


(S)

 

Acquired Loans



Acquired Loans Accounted for

Under ASC 310-20



Acquired Loans Accounted for

Under ASC 310-30



Total Loans Accounted for

Under ASC 310-20 and 310-30




Balance at

Acquisition

Date



Balance at

Sep 30, 2017



Balance at

Dec 31, 2017



Balance at

Acquisition

Date



Balance at

Sep 30, 2017



Balance at

Dec 31, 2017



Balance at

Acquisition

Date



Balance at

Sep 30, 2017



Balance at

Dec 31, 2017


Loan marks:





































Acquired banks (T)


$

229,080



$

22,997



$

20,533



$

142,128



$

17,040



$

14,215



$

371,208



$

40,037



$

34,748


Acquired portfolio loan balances:





































Acquired banks (T)



5,690,998




796,477




738,706




275,221




40,367




36,199




5,966,219


(U)


836,844




774,905


Acquired portfolio loan balances less loan marks


$

5,461,918



$

773,480



$

718,173



$

133,093



$

23,327



$

21,984



$

5,595,011



$

796,807



$

740,157




(R)

Includes other MSA and non-MSA regions.

(S)

Represents a portion of total commercial real estate loans of $3.316 billion as of December 31, 2017.

(T)

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

(U)

Actual principal balances acquired.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)








Three Months Ended



Year-to-Date



Dec 31, 2017



Sep 30, 2017



Jun 30, 2017



Mar 31, 2017



Dec 31, 2016



Dec 31, 2017



Dec 31, 2016


Asset Quality




























Nonaccrual loans

$

25,264



$

26,267



$

30,517



$

24,360



$

31,642



$

25,264



$

31,642


Accruing loans 90 or more days past due


1,004




4,934




1,613




880




956




1,004




956


Total nonperforming loans


26,268




31,201




32,130




25,240




32,598




26,268




32,598


Repossessed assets


35




110




16




261




241




35




241


Other real estate


11,152




14,512




15,472




15,698




15,463




11,152




15,463


Total nonperforming assets

$

37,455



$

45,823



$

47,618



$

41,199



$

48,302



$

37,455



$

48,302






























Nonperforming assets:




























Commercial and industrial (includes energy)

$

15,533



$

22,241



$

25,628



$

18,743



$

24,537



$

15,533



$

24,537


Construction, land development and other land loans


1,888




847




1,572




1,461




1,766




1,888




1,766


1-4 family residential (includes home equity)


5,845




3,781




4,156




4,070




4,119




5,845




4,119


Commercial real estate (includes multi-family residential)


13,533




18,208




15,454




16,235




17,167




13,533




17,167


Agriculture (includes farmland)


550




635




676




534




542




550




542


Consumer and other


106




111




132




156




171




106




171


Total

$

37,455



$

45,823



$

47,618



$

41,199



$

48,302



$

37,455



$

48,302


Number of loans/properties


99




113




121




139




158




99




158


Allowance for credit losses at end of period

$

84,041



$

86,812



$

83,783



$

84,095



$

85,326



$

84,041



$

85,326






























Net charge-offs:




























Commercial and industrial (includes energy)

$

3,822



$

3,225



$

2,531



$

3,495



$

3,161



$

13,073



$

11,559


Construction, land development and other land loans


(1)




(2)




(60)




(65)




(1,922)




(128)




(2,501)


1-4 family residential (includes home equity)


61




12




95




(95)




(82)




73




(82)


Commercial real estate (includes multi-family residential)


22




(3)







133




41




152




296


Agriculture (includes farmland)


(63)







(29)




(65)




305




(157)




6,567


Consumer and other


930




639




525




503




756




2,597




4,219


Total

$

4,771



$

3,871



$

3,062



$

3,906



$

2,259



$

15,610



$

20,058






























Asset Quality Ratios




























Nonperforming assets to average interest-earning assets


0.19

%



0.24

%



0.24

%



0.21

%



0.25

%



0.19

%



0.25

%

Nonperforming assets to loans and other real estate


0.37

%



0.46

%



0.48

%



0.42

%



0.50

%



0.37

%



0.50

%

Net charge-offs to average loans (annualized)


0.19

%



0.16

%



0.13

%



0.16

%



0.09

%



0.16

%



0.21

%

Allowance for credit losses to total loans


0.84

%



0.88

%



0.85

%



0.86

%



0.89

%



0.84

%



0.89

%

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


0.91

%



0.95

%



0.93

%



0.96

%



1.00

%



0.91

%



1.00

%

  

Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

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


Consolidated Financial Highlights


NOTES TO SELECTED FINANCIAL DATA

Prosperity's management uses certain non-GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity, the tangible equity to tangible assets ratio and the efficiency ratio, excluding net gains and losses on the sale of assets and securities, for internal planning and forecasting purposes. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20 and 310-30). Prosperity has included information below relating to these non-GAAP financial measures for the applicable periods presented.




Three Months Ended



Year-to-Date




Dec 31, 2017



Sep 30, 2017



Jun 30, 2017



Mar 31, 2017



Dec 31, 2016



Dec 31, 2017



Dec 31, 2016


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





























Net income


$

67,138



$

67,908



$

68,554



$

68,565



$

68,793



$

272,165



$

274,466


Average shareholders' equity


$

3,816,884



$

3,773,312



$

3,725,789



$

3,678,999



$

3,632,402



$

3,750,727



$

3,566,931


Less: Average goodwill and other intangible assets



(1,940,495)




(1,942,159)




(1,943,802)




(1,945,607)




(1,947,232)




(1,942,999)




(1,947,979)


Average tangible shareholders' equity


$

1,876,389



$

1,831,153



$

1,781,987



$

1,733,392



$

1,685,170



$

1,807,728



$

1,618,952


Return on average tangible common equity (F)



14.31

%



14.83

%



15.39

%



15.82

%



16.33

%



15.06

%



16.95

%






























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





























Shareholders' equity


$

3,824,154



$

3,781,358



$

3,736,188



$

3,689,082



$

3,642,311



$

3,824,154



$

3,642,311


Less: Goodwill and other intangible assets



(1,939,687)




(1,941,309)




(1,942,995)




(1,944,714)




(1,946,629)




(1,939,687)




(1,946,629)


Tangible shareholders' equity


$

1,884,467



$

1,840,049



$

1,793,193



$

1,744,368



$

1,695,682



$

1,884,467



$

1,695,682































Period end shares outstanding



69,491




69,484




69,488




69,480




69,491




69,491




69,491


Tangible book value per share:


$

27.12



$

26.48



$

25.81



$

25.11



$

24.40



$

27.12



$

24.40































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





























Tangible shareholders' equity


$

1,884,467



$

1,840,049



$

1,793,193



$

1,744,368



$

1,695,682



$

1,884,467



$

1,695,682


Total assets


$

22,587,292



$

22,143,263



$

22,296,543



$

22,477,419



$

22,331,072



$

22,587,292



$

22,331,072


Less: Goodwill and other intangible assets



(1,939,687)




(1,941,309)




(1,942,995)




(1,944,714)




(1,946,629)




(1,939,687)




(1,946,629)


Tangible assets


$

20,647,605



$

20,201,954



$

20,353,548



$

20,532,705



$

20,384,443



$

20,647,605



$

20,384,443


Period end tangible equity to period end tangible assets ratio:



9.13

%



9.11

%



8.81

%



8.50

%



8.32

%



9.13

%



8.32

%






























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





























Allowance for credit losses


$

84,041



$

86,812



$

83,783



$

84,095



$

85,326



$

84,041



$

85,326


Total loans


$

10,020,773



$

9,911,202



$

9,864,019



$

9,739,253



$

9,622,060



$

10,020,773



$

9,622,060


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


$

740,157



$

796,807



$

888,172



$

991,894



$

1,107,293



$

740,157



$

1,107,293


Total loans less acquired loans


$

9,280,616



$

9,114,395



$

8,975,847



$

8,747,359



$

8,514,767



$

9,280,616



$

8,514,767


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



0.91

%



0.95

%



0.93

%



0.96

%



1.00

%



0.91

%



1.00

%






























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





























Noninterest expense


$

81,088



$

77,509



$

76,442



$

78,062



$

79,148



$

313,101



$

318,387































Net interest income


$

156,050



$

156,147



$

152,231



$

152,435



$

153,832



$

616,863



$

632,620


Noninterest income



29,220




28,809




27,780




30,824




29,475




116,633




118,425


Less: net gain (loss) on sale of assets



41




62




(3,783)




1,759




475




(1,921)




1,864


Less: gain on sale of securities









3,270










3,270





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



29,179




28,747




28,293




29,065




29,000




115,284




116,561


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


$

185,229



$

184,894



$

180,524



$

181,500



$

182,832



$

732,147



$

749,180


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



43.78

%



41.92

%



42.34

%



43.01

%



43.29

%



42.76

%



42.50

%

 

 

 

View original content with multimedia:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-fourth-quarter-2017-earnings-300587323.html

SOURCE Prosperity Bancshares, Inc.

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!

Loading...