pb-8k_20200129.htm
false PROSPERITY BANCSHARES INC 0001068851 0001068851 2020-01-29 2020-01-29

 

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):  January 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 January 29, 2020, Prosperity Bancshares, Inc. publicly disseminated a press release announcing its financial results for the fourth quarter ended December 31, 2019. 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 January 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: January 29, 2020

 

By:

/s/ Charlotte M. Rasche 

 

 

 

Charlotte M. Rasche

 

 

 

Executive Vice President and General Counsel

 

 

 

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

[email protected]

FOR IMMEDIATE RELEASE

PROSPERITY BANCSHARES, INC.®

REPORTS FOURTH QUARTER

2019 EARNINGS

 

 

Completed the merger with LegacyTexas Financial Group, Inc. on November 1, 2019

 

Fourth quarter net income of $86.134 million and earnings per share (diluted) of $1.01, both impacted by merger related expenses of $46.402 million

 

Deposits increased $7.270 billion or 42.9% during the fourth quarter 2019

 

Deposits (excluding impact of LegacyTexas) increased $801.6 million or 4.6% during 2019

 

Loans increased $8.172 billion or 76.6% during the fourth quarter 2019

 

Average loans (excluding impact of LegacyTexas) increased $407.341 million or 4.0% during 2019

 

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

 

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

HOUSTON, January 29, 2020. Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income for the quarter ended December 31, 2019 of $86.134 million compared with $83.331 million for the same period in 2018. Net income per diluted common share was $1.01 compared with $1.19 for the same period in 2018. 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 fourth quarter of 2019, Prosperity incurred merger related charges of $46.402 million, or $0.43(1) per diluted common share. Excluding these charges, earnings per diluted common share was $1.44(1) for the fourth quarter of 2019.  Additionally, loans increased 76.6% during the fourth quarter 2019, primarily due to the Merger. Nonperforming assets remain low at 0.25% of fourth quarter average interest-earning assets.

“The combination of LegacyTexas Bank and Prosperity Bank, which was effective November 1, 2019, has been one of the most exciting times in Prosperity’s history. The commonalities, enthusiasm and strengths that both companies offer should not only result in asset growth, but should also enhance customer and associate opportunities, and ultimately increase shareholder value. We are excited about Prosperity’s future opportunities,” said David Zalman, Prosperity’s Chairman and Chief Executive Officer.

“Prosperity Bank has been rated in the Top 10 of Forbes Best Banks in America for the seventh consecutive year, and we are the highest rated Texas-based bank,” continued Zalman.

“Despite oil and gas prices remaining in the $55 to $60 per barrel range, Texas and Oklahoma continue to experience employment and population growth, with many companies moving to these states because of favorable tax environments and business friendly political climates. Consumer sentiment remains strong and the trends suggest a positive start to 2020,” concluded Zalman.

______________

(1)

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

Page 1 of 18


 

Results of Operations for the Three Months Ended December 31, 2019

Net income was $86.134 million(2) for the three months ended December 31, 2019 compared with $83.331 million(3) for the same period in 2018 and was impacted by merger related expenses of $46.402 million. Net income per diluted common share was $1.01 for the three months ended December 31, 2019 compared with $1.19 for the same period in 2018 and was also impacted by the merger related expenses. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended December 31, 2019 were 1.19%, 6.33% and 12.50%(1), respectively. Excluding merger related expenses, annualized returns on average assets, average common equity and average tangible common equity for the three months ended December 31, 2019 were 1.69%(1), 9.02%(1) and 17.82%(1), respectively. Prosperity’s efficiency ratio (excluding credit loss provisions, net gains on the sale of assets and securities and taxes) was 58.07%(1) for the three months ended December 31, 2019. Excluding merger related expenses, the efficiency ratio was 40.85%(1) for the three months ended December 31, 2019.

Net interest income before provision for credit losses for the three months ended December 31, 2019 was $232.030 million compared with $157.248 million for the same period in 2018, an increase of $74.782 million or 47.6%. The increase was primarily due to the Merger and the increase in loan discount accretion of $20.839 million. On a linked quarter basis, net interest income before provision for credit losses was $232.030 million compared with $153.990 million for the three months ended September 30, 2019. The increase was primarily due to the Merger and the increase in loan discount accretion of $22.459 million.

The net interest margin on a tax equivalent basis was 3.66% for the three months ended December 31, 2019 compared with 3.15% for the same period in 2018. The change was primarily due to increased interest-earning assets and the $20.839 million increase in loan discount accretion related to the Merger. On a linked quarter basis, the net interest margin on a tax equivalent basis was 3.66% for the three months ended December 31, 2019 compared with 3.16% for the three months ended September 30, 2019. The change was primarily due to increased interest-earning assets and the $22.459 million increase in loan discount accretion related to the Merger.

Noninterest income was $35.506 million for the three months ended December 31, 2019 compared with $29.079 million for the same period in 2018, an increase of $6.427 million or 22.1%. This increase was primarily due to an increase in other noninterest income, mortgage income, nonsufficient funds fees and credit card, debit card and ATM card fees mainly due to the Merger, partially offset by the loss on sale of assets. On a linked quarter basis, noninterest income increased $4.833 million or 15.8% to $35.506 million compared with $30.673 million for the three months ended September 30, 2019, primarily due to the Merger.

Noninterest expense was $156.451 million for the three months ended December 31, 2019 compared with $80.804 million for the same period in 2018, an increase of $75.647 million or 93.6%. On a linked quarter basis, noninterest expense increased $75.752 million or 93.9% to $156.451 million compared with $80.699 million for the three months ended September 30, 2019. Both increases were primarily due to the merger related expenses of $46.402 million and additional expenses related to two months of operations related to the LegacyTexas banking centers and lending function.

Results of Operations for the Year Ended December 31, 2019

Net income was $332.552 million(4) for the year ended December 31, 2019 compared with $321.812 million(5) for the same period in 2018, an increase of $10.740 million or 3.3%, and was impacted by merger related expenses of $46.402 million. Net income per diluted common share was $4.52 for the year ended December 31, 2019 compared with $4.61 for the same period in 2018, a decrease of 2.0%, and was also impacted by the merger related expenses. Annualized returns on average assets, average common equity and average tangible common equity for the year ended December 31, 2019 were 1.38%, 7.46% and 14.23%(1), respectively. Excluding merger related expenses, annualized returns on average assets, average common equity and average tangible common equity for the year ended December 31, 2019 were 1.53%(1), 8.28%(1) and 15.80%(1), respectively. Prosperity’s efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 48.25%(1) for the year ended December 31, 2019. Excluding merger related expenses, the efficiency ratio was 42.60%(1) for the year ended December 31, 2019.

Net interest income before provision for credit losses for the year ended December 31, 2019 was $695.769 million compared with $629.593 million for the same period in 2018, an increase of $66.176 million or 10.5%. This change was primarily due to the Merger and the increase in loan discount accretion of $14.136 million.  

The net interest margin on a tax equivalent basis for the year ended December 31, 2019 was 3.32% compared with 3.18% for the same period in 2018. This change was primarily due to increased interest-earning assets related to the Merger and the increase in loan discount accretion of $14.136 million.

______________

(2)

Includes purchase accounting adjustments of $19.883 million, net of tax, primarily comprised of loan discount accretion of $23.742 million, and merger related expenses of $46.402 million for the three months ended December 31, 2019.

(3)

Includes purchase accounting adjustments of $2.099 million, net of tax, primarily comprised of loan discount accretion of $2.903 million for the three months ended December 31, 2018.

(4)

Includes purchase accounting adjustments of $22.932 million, net of tax, primarily comprised of loan discount accretion of $28.045 million, and merger related expenses of $46.402 million for the year ended December 31, 2019.

(5)

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

Page 2 of 18


 

Noninterest income was $124.281 million for the year ended December 31, 2019 compared with $116.012 million for the same period in 2018, an increase of $8.269 million or 7.1%. This increase was primarily due to an increase in other noninterest income, mortgage income, nonsufficient funds fees and credit card, debit card and ATM card fees mainly due to the Merger.

Noninterest expense was $396.542 million for the year ended December 31, 2019 compared with $326.220 million for the same period in 2018, an increase of $70.322 million or 21.6%. The change was primarily due to the $46.402 million of merger related expenses and additional expenses related to two months of operations related to the LegacyTexas banking centers and lending function.

Balance Sheet Information

At December 31, 2019, Prosperity had $32.186 billion in total assets, an increase of $9.492 billion or 41.8%, compared with $22.693 billion at December 31, 2018.

Loans at December 31, 2019 were $18.845 billion, an increase of $8.475 billion or 81.7%, compared with $10.370 billion at December 31, 2018. Linked quarter loans increased $8.172 billion or 76.6% from $10.673 billion at September 30, 2019.

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 December 31, 2019, oil and gas loans totaled $698.277 million (net of discount) or 3.7% of total loans, of which $401.452 million were production loans and $296.825 million were servicing loans, compared with total oil and gas loans of $372.482 million (net of discount) or 3.6% of total loans at December 31, 2018, of which $114.175 million were production loans and $258.307 million were servicing loans.

Deposits at December 31, 2019 were $24.200 billion, an increase of $6.943 billion or 40.2%, compared with $17.257 billion at December 31, 2018. Linked quarter deposits increased $7.270 billion or 42.9% from $16.930 billion at September 30, 2019.

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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Dec 31, 2018

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

Loans acquired (including new production since acquisition date):

 

 

 

 

 

 

 

 

 

 

 

 

LegacyTexas:

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

66,745

 

 

$

 

 

$

 

Loans held for investment

 

 

6,636,855

 

 

 

 

 

 

 

Loans held for investment - Warehouse Purchase Program

 

 

1,552,762

 

 

 

 

 

 

 

All other loans

 

 

10,588,984

 

 

 

10,673,345

 

 

 

10,370,313

 

Total loans

 

$

18,845,346

 

 

$

10,673,345

 

 

$

10,370,313

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits assumed (including new deposits since acquisition date):

 

 

 

 

 

 

 

 

 

 

 

 

LegacyTexas

 

$

6,141,546

 

 

$

 

 

$

 

All other deposits

 

 

18,058,186

 

 

 

16,929,920

 

 

 

17,256,558

 

Total deposits

 

$

24,199,732

 

 

$

16,929,920

 

 

$

17,256,558

 

 

Excluding loans acquired in the Merger and new production by the acquired lending operations since November 1, 2019, loans at December 31, 2019 grew $218.671 million or 2.1% compared with December 31, 2018 and decreased $84.361 million or 0.8% compared to September 30, 2019.

 

Excluding deposits assumed in the Merger and new deposits generated at the acquired banking centers since November 1, 2019, deposits at December 31, 2019 grew $801.628 million or 4.6% compared with December 31, 2018 and grew $1.128 billion or 6.7% compared to September 30, 2019.

Asset Quality

Nonperforming assets totaled $62.943 million or 0.25% of quarterly average interest-earning assets at December 31, 2019, compared with $18.956 million or 0.10% of quarterly average interest-earning assets at December 31, 2018, and $51.157 million or 0.26% of quarterly average interest-earning assets at September 30, 2019. The increase during the fourth quarter 2019 was primarily due to the Merger.

Page 3 of 18


 

The allowance for credit losses was $87.469 million or 0.46% of total loans at December 31, 2019, $86.440 million or 0.83% of total loans at December 31, 2018 and $87.061 million or 0.82% of total loans at September 30, 2019. Excluding loans acquired that are accounted for under FASB Accounting Standards Codification (“ASC”) Topics 310-20 and 310-30 and Warehouse Purchase Program loans of $1.553 billion, the allowance for credit losses was 0.83%(1) of remaining loans as of December 31, 2019, compared with 0.88%(1) at December 31, 2018 and 0.85%(1) at September 30, 2019.

The provision for credit losses was $1.700 million for the three months ended December 31, 2019 compared with $1.000 million for the three months ended December 31, 2018 and $1.100 million for the three months ended September 30, 2019. The provision for credit losses was $4.300 million for the year ended December 31, 2019 compared with $16.350 million for the year ended December 31, 2018.

Net charge-offs were $1.291 million for the three months ended December 31, 2019 compared with net charge-offs of $556 thousand for the three months ended December 31, 2018 and net charge-offs of $1.046 million for the three months ended September 30, 2019. Net charge-offs were $3.271 million for the year ended December 31, 2019 compared with $13.951 million for the year ended December 31, 2018.

Dividend

Prosperity Bancshares declared a first quarter cash dividend of $0.46 per share to be paid on April 1, 2020 to all shareholders of record as of March 16, 2020.

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 plus $308.585 million in cash for all outstanding shares of LegacyTexas, which resulted in goodwill of $1.323 billion as of December 31, 2019. Additionally, Prosperity recognized $60.058 million of core deposit intangibles as of December 31, 2019. The goodwill balance as of December 31, 2019 does not include subsequent fair value adjustments that are still being finalized.

Conference Call

Prosperity’s management team will host a conference call on Wednesday, January 29, 2020 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity’s fourth quarter 2019 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383 for domestic participants, or 412-902-6506 for international participants. The elite entry number is 2006967.

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

Non-GAAP Financial Measures

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

Page 4 of 18


 

Prosperity Bancshares, Inc. ®

As of December 31, 2019, Prosperity Bancshares, Inc.® is a $32.2 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 December 31, 2019, Prosperity operated 285 full-service banking locations: 65 in the Houston area, including The Woodlands; 30 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; 8 in the Tulsa, Oklahoma area and 42 in the Dallas/Fort Worth area currently doing business as LegacyTexas Bank.

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.  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 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; and weather.  These and various other factors are discussed in Prosperity Bancshares’ Annual Report on Form 10-K for the year ended December 31, 2018 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 5 of 18


 

Bryan/College Station Area

 

Fort Worth

 

Canton

 

East Bernard

 

86th Street

Bryan

 

Haltom City

 

Carthage

 

El Campo

 

98th Street

Bryan-29th Street

 

Keller

 

Corsicana

 

Dayton

 

Avenue Q

Bryan-East

 

Roanoke

 

Crockett

 

Galveston

 

North University

Bryan-North

 

Stockyards

 

Eustace

 

Groves

 

Texas Tech Student Union

Caldwell

 

 

 

Gilmer

 

Hempstead

 

 

College Station

 

Other Dallas/Fort Worth Area

 

Grapeland

 

Hitchcock

 

Midland

Crescent Point

 

Locations

 

Gun Barrel City

 

Liberty

 

Wadley

Hearne

 

Arlington

 

Jacksonville

 

Magnolia

 

Wall Street

Huntsville

 

Azle

 

Kerens

 

Magnolia Parkway

 

 

Madisonville

 

Ennis

 

Longview

 

Mont Belvieu

 

Odessa

Navasota

 

Gainesville

 

Mount Vernon

 

Nederland

 

Grandview

New Waverly

 

Glen Rose

 

Palestine

 

Needville

 

Grant

Rock Prairie

 

Granbury

 

Rusk

 

Rosenberg

 

Kermit Highway

Southwest Parkway

 

Mesquite

 

Seven Points

 

Shadow Creek

 

Parkway

Tower Point

 

Muenster

 

Teague

 

Spring

 

 

Wellborn Road

 

Sanger

 

Tyler-Beckham

 

Tomball

 

Other West Texas Area

 

 

Waxahachie

 

Tyler-South Broadway

 

Waller

 

Locations

Central Texas Area

 

Weatherford

 

Tyler-University

 

West Columbia

 

Big Spring

Austin

 

 

 

Winnsboro

 

Wharton

 

Brownfield

Allandale

 

LegacyTexas Dallas/Fort Worth Area

 

 

 

Winnie

 

Brownwood

Cedar Park

 

LegacyTexas Dallas

 

Houston Area

 

Wirt

 

Cisco

Congress

 

14th Street

 

Houston

 

 

 

Comanche

Lakeway

 

Addison

 

Aldine

 

South Texas Area -

 

Early

Liberty Hill

 

Allen

 

Alief

 

Corpus Christi

 

Floydada

Northland

 

Carrollton

 

Bellaire

 

Calallen

 

Gorman

Oak Hill

 

Coppell

 

Beltway

 

Carmel

 

Levelland

Research Blvd

 

Downtown Grapevine

 

Clear Lake

 

Northwest

 

Littlefield

Westlake

 

East Plano

 

Copperfield

 

Saratoga

 

Merkel

 

 

El Dorado

 

Cypress

 

Timbergate

 

Plainview

Other Central Texas Area

 

Frisco

 

Downtown

 

Water Street

 

San Angelo

Locations

 

Frisco-South

 

Eastex

 

 

 

Slaton

Bastrop

 

Frisco-West

 

Fairfield

 

Victoria

 

Snyder

Canyon Lake

 

Garland

 

First Colony

 

Victoria Main

 

 

Dime Box

 

Grapevine

 

Fry Road

 

Victoria-Navarro

 

Oklahoma

Dripping Springs

 

Grapevine Drive-thru

 

Gessner

 

Victoria-North

 

Central Oklahoma Area

Elgin

 

Lake Highlands

 

Gladebrook

 

Victoria Salem

 

Oklahoma City

Flatonia

 

LegacyTexas

 

Grand Parkway

 

 

 

23rd Street

Georgetown

 

McKinney

 

Heights

 

Other South Texas Area

 

Expressway

Gruene

 

McKinney-380

 

Highway 6 West

 

Locations

 

I-240

Kingsland

 

North Carrolton

 

Little York

 

Alice

 

Memorial

La Grange

 

North East Tarrant County

 

Medical Center

 

Aransas Pass

 

 

Lexington

 

Oak Cliff

 

Memorial Drive

 

Beeville

 

Other Central Oklahoma Area

New Braunfels

 

Park Cities

 

Northside

 

Colony Creek

 

Locations

Pleasanton

 

Plano-West

 

Pasadena

 

Cuero

 

Edmond

Round Rock

 

Preston Forest

 

Pecan Grove

 

Edna

 

Norman

San Antonio

 

Preston Road

 

Pin Oak

 

Goliad

 

 

Schulenburg

 

Preston Royal

 

River Oaks

 

Gonzales

 

Tulsa Area

Seguin

 

Richardson

 

Sugar Land

 

Hallettsville

 

Tulsa

Smithville

 

Richardson-West

 

SW Medical Center

 

Kingsville

 

Garnett

Thorndale

 

Rosewood Court

 

Tanglewood

 

Mathis

 

Harvard

Weimar

 

Tollroad

 

The Plaza

 

Padre Island

 

Memorial

 

 

Trinity Mills

 

Uptown

 

Palacios

 

Sheridan

Dallas/Fort Worth Area

 

West 15th

 

Waugh Drive

 

Port Lavaca

 

S. Harvard

Dallas

 

West Allen

 

Westheimer

 

Portland

 

Utica Tower

Abrams Centre

 

Wylie

 

West University

 

Rockport

 

Yale

Balch Springs

 

 

 

Woodcreek

 

Sinton

 

 

Camp Wisdom

 

LegacyTexas Fort Worth

 

 

 

Taft

 

Other Tulsa Area Locations

Cedar Hill

 

Hulen

 

Katy

 

Yoakum

 

Owasso

Frisco

 

Museum Place

 

Cinco Ranch

 

Yorktown

 

 

Frisco-West

 

Renaissance Square

 

Katy-Spring Green

 

 

 

 

Kiest

 

 

 

 

 

West Texas Area

 

 

McKinney

 

LegacyTexas Other Dallas/Fort Worth

 

The Woodlands

 

Abilene

 

 

McKinney-Stonebridge

 

Area Locations

 

The Woodlands-College Park

 

Antilley Road

 

 

Midway

 

Flower Mound

 

The Woodlands-I-45

 

Barrow Street

 

 

Plano

 

Grand Prairie

 

The Woodlands-Research Forest

 

Cypress Street

 

 

Preston Forest

 

Jacksboro

 

 

 

Judge Ely

 

 

Preston Road

 

Runaway Bay

 

Other Houston Area

 

Mockingbird

 

 

Red Oak

 

Weatherford

 

Locations

 

 

 

 

Sachse

 

 

 

Angleton

 

Lubbock

 

 

The Colony

 

East Texas Area

 

Bay City

 

4th Street

 

 

Turtle Creek

 

Athens

 

Beaumont

 

66th Street

 

 

Westmoreland

 

Blooming Grove

 

Cleveland

 

82nd Street

 

 

 - - -

Page 6 of 18


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

 

Dec 31, 2018

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

80,959

 

 

$

20,284

 

 

$

20,315

 

 

$

24,398

 

 

$

29,367

 

Loans held for investment

 

 

17,211,625

 

 

 

10,653,061

 

 

 

10,567,060

 

 

 

10,389,624

 

 

 

10,340,946

 

Loans held for investment - Warehouse Purchase Program

 

 

1,552,762

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

 

18,845,346

 

 

 

10,673,345

 

 

 

10,587,375

 

 

 

10,414,022

 

 

 

10,370,313

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities(A)

 

 

8,570,056

 

 

 

8,495,206

 

 

 

8,951,940

 

 

 

9,137,645

 

 

 

9,408,966

 

Federal funds sold

 

 

519

 

 

 

521

 

 

 

555

 

 

 

566

 

 

 

552

 

Allowance for credit losses

 

 

(87,469

)

 

 

(87,061

)

 

 

(87,006

)

 

 

(86,091

)

 

 

(86,440

)

Cash and due from banks

 

 

573,589

 

 

 

420,359

 

 

 

302,069

 

 

 

291,498

 

 

 

410,575

 

Goodwill

 

 

3,223,671

 

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

Core deposit intangibles, net

 

 

86,404

 

 

 

29,051

 

 

 

30,299

 

 

 

31,564

 

 

 

32,883

 

Other real estate owned

 

 

6,936

 

 

 

815

 

 

 

2,005

 

 

 

2,096

 

 

 

1,805

 

Fixed assets, net

 

 

326,832

 

 

 

263,703

 

 

 

262,479

 

 

 

257,595

 

 

 

257,046

 

Other assets

 

 

639,824

 

 

 

396,033

 

 

 

424,660

 

 

 

404,501

 

 

 

396,857

 

Total assets

 

$

32,185,708

 

 

$

22,092,817

 

 

$

22,375,221

 

 

$

22,354,241

 

 

$

22,693,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

7,763,894

 

 

$

5,784,002

 

 

$

5,691,236

 

 

$

5,673,707

 

 

$

5,666,115

 

Interest-bearing deposits

 

 

16,435,838

 

 

 

11,145,918

 

 

 

11,196,393

 

 

 

11,524,063

 

 

 

11,590,443

 

Total deposits

 

 

24,199,732

 

 

 

16,929,920

 

 

 

16,887,629

 

 

 

17,197,770

 

 

 

17,256,558

 

Other borrowings

 

 

1,303,730

 

 

 

600,795

 

 

 

940,874

 

 

 

680,952

 

 

 

1,031,126

 

Securities sold under repurchase agreements

 

 

377,294

 

 

 

311,404

 

 

 

313,825

 

 

 

254,573

 

 

 

284,720

 

Subordinated notes

 

 

125,804

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

208,313

 

 

 

123,892

 

 

 

104,998

 

 

 

111,156

 

 

 

68,174

 

Total liabilities

 

 

26,214,873

 

 

 

17,966,011

 

 

 

18,247,326

 

 

 

18,244,451

 

 

 

18,640,578

 

Shareholders' equity(B)

 

 

5,970,835

 

 

 

4,126,806

 

 

 

4,127,895

 

 

 

4,109,790

 

 

 

4,052,824

 

Total liabilities and equity

 

$

32,185,708

 

 

$

22,092,817

 

 

$

22,375,221

 

 

$

22,354,241

 

 

$

22,693,402

 

 

(A) Includes $763, $49, $1,611, $895 and $392 in unrealized gains on available for sale securities for the quarterly periods ended December 31, 2019, September 30, 2019, June 30, 2019, March 31, 2019 and December 31, 2018, respectively.

(B) Includes $602, $38, $1,273, $706 and $310 in after-tax unrealized gains on available for sale securities for the quarterly periods ended December 31, 2019, September 30, 2019, June 30, 2019, March 31, 2019 and December 31, 2018, respectively.

 

Page 7 of 18


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

 

Dec 31, 2018

 

 

Dec 31, 2019

 

 

Dec 31, 2018

 

Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

222,910

 

 

$

134,943

 

 

$

133,525

 

 

$

130,065

 

 

$

130,627

 

 

$

621,443

 

 

$

503,963

 

Securities(C)

 

 

49,348

 

 

 

50,872

 

 

 

53,944

 

 

 

55,648

 

 

 

56,170

 

 

 

209,812

 

 

 

221,909

 

Federal funds sold and other earning assets

 

 

600

 

 

 

363

 

 

 

318

 

 

 

402

 

 

 

397

 

 

 

1,683

 

 

 

1,337

 

Total interest income

 

 

272,858

 

 

 

186,178

 

 

 

187,787

 

 

 

186,115

 

 

 

187,194

 

 

 

832,938

 

 

 

727,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

32,759

 

 

 

26,939

 

 

 

26,562

 

 

 

25,128

 

 

 

21,643

 

 

 

111,388

 

 

 

71,384

 

Other borrowings

 

 

6,115

 

 

 

4,335

 

 

 

5,556

 

 

 

5,317

 

 

 

7,639

 

 

 

21,323

 

 

 

24,241

 

Securities sold under repurchase agreements

 

 

879

 

 

 

914

 

 

 

831

 

 

 

759

 

 

 

664

 

 

 

3,383

 

 

 

1,991

 

Subordinated notes and trust preferred

 

 

1,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,075

 

 

 

 

Total interest expense

 

 

40,828

 

 

 

32,188

 

 

 

32,948

 

 

 

31,205

 

 

 

29,946

 

 

 

137,169

 

 

 

97,615

 

Net interest income

 

 

232,030

 

 

 

153,990

 

 

 

154,838

 

 

 

154,911

 

 

 

157,248

 

 

 

695,769

 

 

 

629,593

 

Provision for credit losses

 

 

1,700

 

 

 

1,100

 

 

 

800

 

 

 

700

 

 

 

1,000

 

 

 

4,300

 

 

 

16,350

 

Net interest income after provision for credit losses

 

 

230,330

 

 

 

152,890

 

 

 

154,038

 

 

 

154,211

 

 

 

156,248

 

 

 

691,469

 

 

 

613,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonsufficient funds (NSF) fees

 

 

9,990

 

 

 

8,835

 

 

 

7,973

 

 

 

7,816

 

 

 

8,902

 

 

 

34,614

 

 

 

33,163

 

Credit card, debit card and ATM card income

 

 

7,728

 

 

 

6,688

 

 

 

6,480

 

 

 

5,971

 

 

 

6,508

 

 

 

26,867

 

 

 

25,046

 

Service charges on deposit accounts

 

 

5,597

 

 

 

5,020

 

 

 

4,989

 

 

 

4,998

 

 

 

5,090

 

 

 

20,604

 

 

 

20,652

 

Trust income

 

 

2,582

 

 

 

2,492

 

 

 

2,558

 

 

 

2,595

 

 

 

2,507

 

 

 

10,227

 

 

 

10,178

 

Mortgage income

 

 

2,455

 

 

 

839

 

 

 

990

 

 

 

722

 

 

 

627

 

 

 

5,006

 

 

 

3,355

 

Brokerage income

 

 

625

 

 

 

522

 

 

 

541

 

 

 

673

 

 

 

521

 

 

 

2,361

 

 

 

2,617

 

Bank owned life insurance income

 

 

1,502

 

 

 

1,314

 

 

 

1,321

 

 

 

1,289

 

 

 

1,330

 

 

 

5,426

 

 

 

5,284

 

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

 

 

(1,870

)

 

 

(3

)

 

 

2

 

 

 

58

 

 

 

(715

)

 

 

(1,813

)

 

 

(755

)

Net loss on sale of securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13

)

Other noninterest income

 

 

6,897

 

 

 

4,966

 

 

 

5,104

 

 

 

4,022

 

 

 

4,309

 

 

 

20,989

 

 

 

16,485

 

Total noninterest income

 

 

35,506

 

 

 

30,673

 

 

 

29,958

 

 

 

28,144

 

 

 

29,079

 

 

 

124,281

 

 

 

116,012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

69,356

 

 

 

52,978

 

 

 

52,941

 

 

 

51,073

 

 

 

51,852

 

 

 

226,348

 

 

 

207,517

 

Net occupancy and equipment

 

 

7,420

 

 

 

5,607

 

 

 

5,492

 

 

 

5,466

 

 

 

5,651

 

 

 

23,985

 

 

 

22,760

 

Credit and debit card, data processing and software amortization

 

 

9,158

 

 

 

4,989

 

 

 

4,904

 

 

 

4,573

 

 

 

4,474

 

 

 

23,624

 

 

 

17,790

 

Regulatory assessments and FDIC insurance

 

 

2,095

 

 

 

1,814

 

 

 

2,325

 

 

 

2,374

 

 

 

2,764

 

 

 

8,608

 

 

 

13,261

 

Core deposit intangibles amortization

 

 

2,705

 

 

 

1,248

 

 

 

1,265

 

 

 

1,319

 

 

 

1,412

 

 

 

6,537

 

 

 

5,959

 

Depreciation

 

 

4,212

 

 

 

3,286

 

 

 

3,111

 

 

 

3,104

 

 

 

3,139

 

 

 

13,713

 

 

 

12,365

 

Communications

 

 

3,012

 

 

 

2,214

 

 

 

2,183

 

 

 

2,270

 

 

 

2,404

 

 

 

9,679

 

 

 

10,032

 

Other real estate expense

 

 

57

 

 

 

68

 

 

 

120

 

 

 

83

 

 

 

110

 

 

 

328

 

 

 

501

 

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

 

 

(49

)

 

 

(115

)

 

 

(54

)

 

 

(177

)

 

 

91

 

 

 

(395

)

 

 

221

 

Merger related expenses

 

 

46,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46,402

 

 

 

 

Other noninterest expense

 

 

12,083

 

 

 

8,610

 

 

 

8,534

 

 

 

8,486

 

 

 

8,907

 

 

 

37,713

 

 

 

35,814

 

Total noninterest expense

 

 

156,451

 

 

 

80,699

 

 

 

80,821

 

 

 

78,571

 

 

 

80,804

 

 

 

396,542

 

 

 

326,220

 

Income before income taxes

 

 

109,385

 

 

 

102,864

 

 

 

103,175

 

 

 

103,784

 

 

 

104,523

 

 

 

419,208

 

 

 

403,035

 

Provision for income taxes

 

 

23,251

 

 

 

21,106

 

 

 

20,917

 

 

 

21,382

 

 

 

21,192

 

 

 

86,656

 

 

 

81,223

 

Net income available to common shareholders

 

$

86,134

 

 

$

81,758

 

 

$

82,258

 

 

$

82,402

 

 

$

83,331

 

 

$

332,552

 

 

$

321,812

 

 

(C) Interest income on securities was reduced by net premium amortization of $8,556, $8,027, $7,607, $6,589 and $7,338 for the three-month periods ended December 31, 2019, September 30, 2019, June 30, 2019, March 31, 2019 and December 31, 2018, respectively, and $30,779 and $31,614 for the years ended December 31, 2019 and December 31, 2018, respectively.

Page 8 of 18


 

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, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

 

Dec 31, 2018

 

 

Dec 31, 2019

 

 

Dec 31, 2018

 

Profitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (D) (E)

 

$

86,134

 

 

$

81,758

 

 

$

82,258

 

 

$

82,402

 

 

$

83,331

 

 

$

332,552

 

 

$

321,812

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.01

 

 

$

1.19

 

 

$

1.18

 

 

$

1.18

 

 

$

1.19

 

 

$

4.52

 

 

$

4.61

 

Diluted earnings per share

 

$

1.01

 

 

$

1.19

 

 

$

1.18

 

 

$

1.18

 

 

$

1.19

 

 

$

4.52

 

 

$

4.61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (F) (J)

 

 

1.19

%

 

 

1.47

%

 

 

1.46

%

 

 

1.46

%

 

 

1.47

%

 

 

1.38

%

 

 

1.42

%

Return on average common equity (F) (J)

 

 

6.33

%

 

 

7.89

%

 

 

7.92

%

 

 

8.05

%

 

 

8.25

%

 

 

7.46

%

 

 

8.15

%

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

 

 

12.50

%

 

 

14.77

%

 

 

14.82

%

 

 

15.24

%

 

 

15.84

%

 

 

14.23

%

 

 

16.00

%

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

 

 

3.66

%

 

 

3.16

%

 

 

3.16

%

 

 

3.20

%

 

 

3.15

%

 

 

3.32

%

 

 

3.18

%

Efficiency ratio (G) (I) (K)

 

 

58.07

%

 

 

43.70

%

 

 

43.74

%

 

 

42.94

%

 

 

43.20

%

 

 

48.25

%

 

 

43.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

 

18.55

%

 

 

18.68

%

 

 

18.45

%

 

 

18.38

%

 

 

17.86

%

 

 

18.55

%

 

 

17.86

%

Common equity tier 1 capital

 

 

12.30

%

 

 

16.68

%

 

 

16.59

%

 

 

16.76

%

 

 

16.32

%

 

 

12.30

%

 

 

16.32

%

Tier 1 risk-based capital

 

 

12.30

%

 

 

16.68

%

 

 

16.59

%

 

 

16.76

%

 

 

16.32

%

 

 

12.30

%

 

 

16.32

%

Total risk-based capital

 

 

12.70

%

 

 

17.34

%

 

 

17.25

%

 

 

17.42

%

 

 

16.99

%

 

 

12.70

%

 

 

16.99

%

Tier 1 leverage capital

 

 

10.37

%

 

 

10.86

%

 

 

10.67

%

 

 

10.59

%

 

 

10.23

%

 

 

10.37

%

 

 

10.23

%

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

 

 

9.21

%

 

 

10.90

%

 

 

10.75

%

 

 

10.66

%

 

 

10.21

%

 

 

9.21

%

 

 

10.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

85,573

 

 

 

68,738

 

 

 

69,806

 

 

 

69,847

 

 

 

69,838

 

 

 

73,524

 

 

 

69,821

 

Diluted

 

 

85,573

 

 

 

68,738

 

 

 

69,806

 

 

 

69,847

 

 

 

69,838

 

 

 

73,524

 

 

 

69,821

 

Period end shares outstanding

 

 

94,746

 

 

 

68,397

 

 

 

69,261

 

 

 

69,846

 

 

 

69,847

 

 

 

94,746

 

 

 

69,847

 

Cash dividends paid per common share

 

$

0.46

 

 

$

0.41

 

 

$

0.41

 

 

$

0.41

 

 

$

0.41

 

 

$

1.69

 

 

$

1.49

 

Book value per common share

 

$

63.02

 

 

$

60.34

 

 

$

59.60

 

 

$

58.84

 

 

$

58.02

 

 

$

63.02

 

 

$

58.02

 

Tangible book value per common share (G)

 

$

28.08

 

 

$

32.12

 

 

$

31.72

 

 

$

31.17

 

 

$

30.34

 

 

$

28.08

 

 

$

30.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Market Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

74.35

 

 

$

71.86

 

 

$

74.50

 

 

$

75.36

 

 

$

72.24

 

 

$

75.36

 

 

$

79.20

 

Low

 

$

66.60

 

 

$

62.17

 

 

$

61.85

 

 

$

61.65

 

 

$

57.01

 

 

$

61.65

 

 

$

57.01

 

Period end closing price

 

$

71.89

 

 

$

70.63

 

 

$

66.05

 

 

$

69.06

 

 

$

62.30

 

 

$

71.89

 

 

$

62.30

 

Employees – FTE

 

 

3,901

 

 

 

3,044

 

 

 

3,046

 

 

 

3,065

 

 

 

3,036

 

 

 

3,901

 

 

 

3,036

 

Number of banking centers

 

 

285

 

 

 

243

 

 

 

243

 

 

 

242

 

 

 

242

 

 

 

285

 

 

 

242

 

 

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

 

Three Months Ended

 

Year-to-Date

 

Dec 31, 2019

 

Sep 30, 2019

 

Jun 30, 2019

 

Mar 31, 2019

 

Dec 31, 2018

 

Dec 31, 2019

 

Dec 31, 2018

Loan discount accretion

 

 

 

 

 

 

 

 

 

 

 

 

 

ASC 310-20

$17,834

 

$1,006

 

$880

 

$1,474

 

$1,289

 

$21,194

 

$5,668

ASC 310-30

$5,908

 

$277

 

$347

 

$319

 

$1,614

 

$6,851

 

$8,241

Securities net amortization

$201

 

$157

 

$255

 

$234

 

$270

 

$847

 

$1,404

Time deposits amortization

$1,709

 

 

 

 

 

$1,709

 

$106

 

 

(E) Using effective tax rate of 21.3%, 20.5%, 20.3%, 20.6% and 20.3% for the three-month periods ended December 31, 2019, September 30, 2019, June 30, 2019, March 31, 2019 and December 31, 2018, respectively, and 20.7% and 20.2% for the years ended December 31, 2019 and December 31, 2018, respectively.

(F) Interim periods annualized.

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

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

(I) Calculated by dividing total noninterest expense, excluding credit loss provisions and one-time merger and acquisition expenses, 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.

(J)

Excluding merger related expenses, net of tax, annualized returns on average assets, average common equity and average tangible common equity were 1.69%(G), 9.02%(G) and 17.82%(G) for the three months ended December 31, 2019, respectively, and 1.53%(G), 8.28%(G) and 15.80%(G) for the year ended December 31, 2019, respectively.

(K)

Excluding merger related expenses, net of tax, the efficiency ratio was 40.85%(G) for the three months ended December 31, 2019 and 42.60%(G) for the year ended December 31, 2019.

 

Page 9 of 18


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

YIELD ANALYSIS

 

Three Months Ended

 

 

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Dec 31, 2018

 

 

 

 

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(L)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(L)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(L)

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

57,171

 

 

$

570

 

 

3.96%

 

 

$

21,077

 

 

$

266

 

 

5.01%

 

 

$

28,407

 

 

$

356

 

 

4.97%

 

 

Loans held for investment

 

 

15,261,163

 

 

 

212,466

 

 

5.52%

 

 

 

10,589,272

 

 

 

134,677

 

 

5.05%

 

 

 

10,291,189

 

 

 

130,271

 

 

5.02%

 

 

Loans held for investment - Warehouse Purchase Program

 

 

996,903

 

 

 

9,874

 

 

3.93%

 

 

 

 

 

 

 

 

0.00%

 

 

 

 

 

 

 

 

0.00%

 

 

Total Loans

 

 

16,315,237

 

 

 

222,910

 

 

5.42%

 

 

 

10,610,349

 

 

 

134,943

 

 

5.05%

 

 

 

10,319,596

 

 

 

130,627

 

 

5.02%

 

 

Investment securities

 

 

8,598,736

 

 

 

49,348

 

 

2.28%

 

(M)

 

8,758,056

 

 

 

50,872

 

 

2.30%

 

(M)

 

9,499,166

 

 

 

56,170

 

 

2.35%

 

(M)

Federal funds sold and other earning assets

 

 

305,596

 

 

 

600

 

 

0.78%

 

 

 

74,751

 

 

 

363

 

 

1.93%

 

 

 

100,339

 

 

 

397

 

 

1.57%

 

 

Total interest-earning assets

 

 

25,219,569

 

 

 

272,858

 

 

4.29%

 

 

 

19,443,156

 

 

 

186,178

 

 

3.80%

 

 

 

19,919,101

 

 

 

187,194

 

 

3.73%

 

 

Allowance for credit losses

 

 

(86,795

)

 

 

 

 

 

 

 

 

 

 

(86,996

)

 

 

 

 

 

 

 

 

 

 

(86,464

)

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

3,930,651

 

 

 

 

 

 

 

 

 

 

 

2,849,936

 

 

 

 

 

 

 

 

 

 

 

2,861,369

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

29,063,425

 

 

 

 

 

 

 

 

 

 

$

22,206,096

 

 

 

 

 

 

 

 

 

 

$

22,694,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

4,233,880

 

 

$

5,755

 

 

0.54%

 

 

$

3,575,249

 

 

$

5,602

 

 

0.62%

 

 

$

3,720,133

 

 

$

5,327

 

 

0.57%

 

 

Savings and money market deposits

 

 

7,109,754

 

 

 

14,187

 

 

0.79%

 

 

 

5,524,277

 

 

 

12,588

 

 

0.90%

 

 

 

5,382,699

 

 

 

9,842

 

 

0.73%

 

 

Certificates and other time deposits

 

 

3,044,843

 

 

 

12,817

 

 

1.67%

 

 

 

2,083,803

 

 

 

8,749

 

 

1.67%

 

 

 

2,087,871

 

 

 

6,474

 

 

1.23%

 

 

Other borrowings

 

 

1,403,686

 

 

 

6,115

 

 

1.73%

 

 

 

749,814

 

 

 

4,335

 

 

2.29%

 

 

 

1,297,917

 

 

 

7,639

 

 

2.34%

 

 

Securities sold under repurchase agreements

 

 

351,580

 

 

 

879

 

 

0.99%

 

 

 

315,277

 

 

 

914

 

 

1.15%

 

 

 

285,984

 

 

 

664

 

 

0.92%

 

 

Subordinated notes and trust preferred

 

 

87,963

 

 

 

1,075

 

 

4.85%

 

 

 

 

 

 

 

 

0.00%

 

 

 

 

 

 

 

 

0.00%

 

 

Total interest-bearing liabilities

 

 

16,231,706

 

 

 

40,828

 

 

1.00%

 

(N)

 

12,248,420

 

 

 

32,188

 

 

1.04%

 

(N)

 

12,774,604

 

 

 

29,946

 

 

0.93%

 

(N)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

7,066,878

 

 

 

 

 

 

 

 

 

 

 

5,701,419

 

 

 

 

 

 

 

 

 

 

 

5,785,882

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

320,855

 

 

 

 

 

 

 

 

 

 

 

111,526

 

 

 

 

 

 

 

 

 

 

 

95,124

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

23,619,439

 

 

 

 

 

 

 

 

 

 

 

18,061,365

 

 

 

 

 

 

 

 

 

 

 

18,655,610

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

5,443,986

 

 

 

 

 

 

 

 

 

 

 

4,144,731

 

 

 

 

 

 

 

 

 

 

 

4,038,396

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

29,063,425

 

 

 

 

 

 

 

 

 

 

$

22,206,096

 

 

 

 

 

 

 

 

 

 

$

22,694,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

 

$

232,030

 

 

3.65%

 

 

 

 

 

 

$

153,990

 

 

3.14%

 

 

 

 

 

 

$

157,248

 

 

3.13%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

668

 

 

 

 

 

 

 

 

 

 

 

791

 

 

 

 

 

 

 

 

 

 

 

892

 

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

 

$

232,698

 

 

3.66%

 

 

 

 

 

 

$

154,781

 

 

3.16%

 

 

 

 

 

 

$

158,140

 

 

3.15%

 

 

 

(L) Annualized and based on an actual 365 day basis.

(M) Yield on securities was impacted by net premium amortization of $8,556, $8,027 and $7,338 for the three-month periods ended December 31, 2019, September 30, 2019 and December 31, 2018, respectively.

(N) Total cost of funds, including noninterest bearing deposits, was 0.70%, 0.71% and 0.64% for the three months ended December 31, 2019, September 30, 2019 and December 31, 2018, respectively.

 

 

 

Page 10 of 18


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

YIELD ANALYSIS

 

Year-to-Date

 

 

 

 

Dec 31, 2019

 

 

Dec 31, 2018

 

 

 

 

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(O)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(O)

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

32,065

 

 

$

1,457

 

 

4.54%

 

 

$

29,427

 

 

$

1,476

 

 

5.02%

 

 

Loans held for investment

 

 

11,688,754

 

 

 

610,112

 

 

5.22%

 

 

 

10,112,198

 

 

 

502,487

 

 

4.97%

 

 

Loans held for investment - Warehouse Purchase Program

 

 

251,274

 

 

 

9,874

 

 

3.93%

 

 

 

 

 

 

 

 

0.00%

 

 

   Total loans

 

 

11,972,093

 

 

 

621,443

 

 

5.19%

 

 

 

10,141,625

 

 

 

503,963

 

 

4.97%

 

 

Investment securities

 

 

8,958,182

 

 

 

209,812

 

 

2.34%

 

(P)

 

9,664,404

 

 

 

221,909

 

 

2.30%

 

(P)

Federal funds sold and other earning assets

 

 

129,622

 

 

 

1,683

 

 

1.30%

 

 

 

82,521

 

 

 

1,337

 

 

1.62%

 

 

Total interest-earning assets

 

 

21,059,897

 

 

 

832,938

 

 

3.96%

 

 

 

19,888,550

 

 

 

727,209

 

 

3.66%

 

 

Allowance for credit losses

 

 

(86,616

)

 

 

 

 

 

 

 

 

 

 

(84,511

)

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

3,114,426

 

 

 

 

 

 

 

 

 

 

 

2,828,706

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

24,087,707

 

 

 

 

 

 

 

 

 

 

$

22,632,745

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

3,917,413

 

 

$

23,982

 

 

0.61%

 

 

$

3,937,479

 

 

$

20,072

 

 

0.51%

 

 

Savings and money market deposits

 

 

5,941,929

 

 

 

50,681

 

 

0.85%

 

 

 

5,417,014

 

 

 

30,999

 

 

0.57%

 

 

Certificates and other time deposits

 

 

2,314,174

 

 

 

36,725

 

 

1.59%

 

 

 

2,101,287

 

 

 

20,313

 

 

0.97%

 

 

Other borrowings

 

 

971,409

 

 

 

21,323

 

 

2.20%

 

 

 

1,189,459

 

 

 

24,241

 

 

2.04%

 

 

Securities sold under repurchase agreements

 

 

307,277

 

 

 

3,383

 

 

1.10%

 

 

 

300,429

 

 

 

1,991

 

 

0.66%

 

 

Subordinated notes and trust preferred

 

 

21,991

 

 

 

1,075

 

 

4.89%

 

 

 

 

 

 

 

 

0.00%

 

 

Total interest-bearing liabilities

 

 

13,474,193

 

 

 

137,169

 

 

1.02%

 

(Q)

 

12,945,668

 

 

 

97,616

 

 

0.75%

 

(Q)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

6,006,914

 

 

 

 

 

 

 

 

 

 

 

5,650,720

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

148,079

 

 

 

 

 

 

 

 

 

 

 

88,524

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

19,629,186

 

 

 

 

 

 

 

 

 

 

 

18,684,912

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

4,458,521

 

 

 

 

 

 

 

 

 

 

 

3,947,833

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

24,087,707

 

 

 

 

 

 

 

 

 

 

$

22,632,745

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

 

$

695,769

 

 

3.30%

 

 

 

 

 

 

$

629,593

 

 

3.17%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

3,149

 

 

 

 

 

 

 

 

 

 

 

3,615

 

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

 

$

698,918

 

 

3.32%

 

 

 

 

 

 

$

633,208

 

 

3.18%

 

 

 

(O) Annualized and based on an actual 365 day basis.

(P) Yield on securities was impacted by net premium amortization of $30,779 and $31,614 for the years ended December 31, 2019 and 2018, respectively.

(Q) Total cost of funds, including noninterest bearing deposits, was 0.70% and 0.52% for the years ended December 31, 2019 and 2018, respectively.

Page 11 of 18


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

  

Three Months Ended

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

 

Dec 31, 2018

 

YIELD TREND (R)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

3.96

%

 

 

5.01

%

 

 

5.12

%

 

 

4.95

%

 

 

4.97

%

Loans held for investment

 

5.52

%

 

 

5.05

%

 

 

5.08

%

 

 

5.09

%

 

 

5.02

%

Loans held for investment - Warehouse Purchase Program

 

3.93

%

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

5.42

%

 

 

5.05

%

 

 

5.09

%

 

 

5.08

%

 

 

5.02

%

Investment securities (S)

 

2.28

%

 

 

2.30

%

 

 

2.36

%

 

 

2.43

%

 

 

2.35

%

Federal funds sold and other earning assets

 

0.78

%

 

 

1.93

%

 

 

1.98

%

 

 

2.27

%

 

 

1.57

%

Total interest-earning assets

 

4.29

%

 

 

3.80

%

 

 

3.81

%

 

 

3.82

%

 

 

3.73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

0.54

%

 

 

0.62

%

 

 

0.63

%

 

 

0.67

%

 

 

0.57

%

Savings and money market deposits

 

0.79

%

 

 

0.90

%

 

 

0.90

%

 

 

0.83

%

 

 

0.73

%

Certificates and other time deposits

 

1.67

%

 

 

1.67

%

 

 

1.57

%

 

 

1.40

%

 

 

1.23

%

Other borrowings

 

1.73

%

 

 

2.29

%

 

 

2.52

%

 

 

2.55

%

 

 

2.34

%

Securities sold under repurchase agreements

 

0.99

%

 

 

1.15

%

 

 

1.15

%

 

 

1.13

%

 

 

0.92

%

Subordinated notes and trust preferred

 

4.85

%

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

1.00

%

 

 

1.04

%

 

 

1.05

%

 

 

0.99

%

 

 

0.93

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.65

%

 

 

3.14

%

 

 

3.14

%

 

 

3.18

%

 

 

3.13

%

Net Interest Margin (tax equivalent)

 

3.66

%

 

 

3.16

%

 

 

3.16

%

 

 

3.20

%

 

 

3.15

%

 

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

(S) Yield on securities was impacted by net premium amortization of $8,556, $8,027, $7,607, $6,589 and $7,338 for the three-month periods ended December 31, 2019, September 30, 2019, June 30, 2019, March 31, 2019 and December 31, 2018, respectively.

 

Page 12 of 18


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

Three Months Ended

 

  

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

 

Dec 31, 2018

 

Balance Sheet Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

57,171

 

 

$

21,077

 

 

$

24,787

 

 

$

24,993

 

 

$

28,407

 

Loans held for investment

 

 

15,261,163

 

 

 

10,589,272

 

 

 

10,495,638

 

 

 

10,367,242

 

 

 

10,291,189

 

Loans held for investment - Warehouse Purchase Program

 

 

996,903

 

 

 

 

 

 

 

 

 

 

 

 

 

  Total Loans

 

 

16,315,237

 

 

 

10,610,349

 

 

 

10,520,425

 

 

 

10,392,235

 

 

 

10,319,596

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

8,598,736

 

 

 

8,758,056

 

 

 

9,185,877

 

 

 

9,299,963

 

 

 

9,499,166

 

Federal funds sold and other earning assets

 

 

305,596

 

 

 

74,751

 

 

 

64,335

 

 

 

71,842

 

 

 

100,339

 

Total interest-earning assets

 

 

25,219,569

 

 

 

19,443,156

 

 

 

19,770,637

 

 

 

19,764,040

 

 

 

19,919,101

 

Allowance for credit losses

 

 

(86,795

)

 

 

(86,996

)

 

 

(86,158

)

 

 

(86,507

)

 

 

(86,464

)

Cash and due from banks

 

 

275,072

 

 

 

230,986

 

 

 

227,653

 

 

 

266,316

 

 

 

252,481

 

Goodwill

 

 

2,658,133

 

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

 

 

1,900,845

 

Core deposit intangibles, net

 

 

28,912

 

 

 

29,682

 

 

 

30,933

 

 

 

32,243

 

 

 

33,580

 

Other real estate

 

 

4,864

 

 

 

997

 

 

 

2,053

 

 

 

2,100

 

 

 

1,325

 

Fixed assets, net

 

 

308,692

 

 

 

263,495

 

 

 

260,054

 

 

 

257,811

 

 

 

257,726

 

Other assets

 

 

654,978

 

 

 

423,931

 

 

 

420,940

 

 

 

404,724

 

 

 

415,412

 

Total assets

 

$

29,063,425

 

 

$

22,206,096

 

 

$

22,526,957

 

 

$

22,541,572

 

 

$

22,694,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

7,066,878

 

 

$

5,701,419

 

 

$

5,674,615

 

 

$

5,557,821

 

 

$

5,785,882

 

Interest-bearing demand deposits

 

 

4,233,880

 

 

 

3,575,249

 

 

 

3,714,968

 

 

 

4,148,377

 

 

 

3,720,133

 

Savings and money market deposits

 

 

7,109,754

 

 

 

5,524,277

 

 

 

5,647,494

 

 

 

5,472,789

 

 

 

5,382,699

 

Certificates and other time deposits

 

 

3,044,843

 

 

 

2,083,803

 

 

 

2,057,033

 

 

 

2,062,753

 

 

 

2,087,871

 

Total deposits

 

 

21,455,355

 

 

 

16,884,748

 

 

 

17,094,110

 

 

 

17,241,740

 

 

 

16,976,585

 

Other borrowings

 

 

1,403,686

 

 

 

749,814

 

 

 

883,557

 

 

 

844,873

 

 

 

1,297,917

 

Securities sold under repurchase agreements

 

 

351,580

 

 

 

315,277

 

 

 

288,666

 

 

 

272,630

 

 

 

285,984

 

Subordinated notes and trust preferred

 

 

87,963

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

320,855

 

 

 

111,526

 

 

 

108,246

 

 

 

86,868

 

 

 

95,124

 

Shareholders' equity

 

 

5,443,986

 

 

 

4,144,731

 

 

 

4,152,378

 

 

 

4,095,461

 

 

 

4,038,396

 

Total liabilities and equity

 

$

29,063,425

 

 

$

22,206,096

 

 

$

22,526,957

 

 

$

22,541,572

 

 

$

22,694,006

 

 

Page 13 of 18


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

 

Dec 31, 2018

 

Period End Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,507,318

 

 

13.3

%

 

$

1,120,913

 

 

10.5

%

 

$

1,158,657

 

 

10.9

%

 

$

1,117,753

 

 

10.7

%

 

$

1,111,089

 

 

10.7

%

Warehouse purchase program

 

 

1,552,762

 

 

8.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

 

2,064,167

 

 

11.0

%

 

 

1,764,648

 

 

16.5

%

 

 

1,739,308

 

 

16.4

%

 

 

1,709,283

 

 

16.4

%

 

 

1,622,289

 

 

15.7

%

1-4 family residential

 

 

3,880,382

 

 

20.6

%

 

 

2,472,907

 

 

23.2

%

 

 

2,456,506

 

 

23.2

%

 

 

2,444,434

 

 

23.5

%

 

 

2,438,949

 

 

23.5

%

Home equity

 

 

507,029

 

 

2.6

%

 

 

250,775

 

 

2.3

%

 

 

256,772

 

 

2.4

%

 

 

262,276

 

 

2.5

%

 

 

267,960

 

 

2.6

%

Commercial real estate (includes multi-family residential)

 

 

6,556,285

 

 

34.9

%

 

 

3,652,176

 

 

34.3

%

 

 

3,551,668

 

 

33.6

%

 

 

3,496,688

 

 

33.6

%

 

 

3,538,557

 

 

34.1

%

Agriculture (includes farmland)

 

 

680,855

 

 

3.6

%

 

 

729,585

 

 

6.8

%

 

 

736,470

 

 

7.0

%

 

 

708,348

 

 

6.8

%

 

 

729,501

 

 

7.0

%

Consumer and other

 

 

398,271

 

 

2.1

%

 

 

342,839

 

 

3.2

%

 

 

321,023

 

 

3.0

%

 

 

294,405

 

 

2.8

%

 

 

289,486

 

 

2.8

%

Energy

 

 

698,277

 

 

3.7

%

 

 

339,502

 

 

3.2

%

 

 

366,971

 

 

3.5

%

 

 

380,835

 

 

3.7

%

 

 

372,482

 

 

3.6

%

Total loans

 

$

18,845,346

 

 

 

 

 

$

10,673,345

 

 

 

 

 

$

10,587,375

 

 

 

 

 

$

10,414,022

 

 

 

 

 

$

10,370,313

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Types

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

$

7,763,894

 

 

32.1

%

 

$

5,784,002

 

 

34.2

%

 

$

5,691,236

 

 

33.7

%

 

$

5,673,707

 

 

33.0

%

 

$

5,666,115

 

 

32.8

%

Interest-bearing DDA

 

 

5,100,938

 

 

21.1

%

 

 

3,564,419

 

 

21.0

%

 

 

3,530,581

 

 

20.9

%

 

 

3,875,109

 

 

22.5

%

 

 

4,124,412

 

 

23.9

%

Money market

 

 

5,099,024

 

 

21.1

%

 

 

3,457,728

 

 

20.4

%

 

 

3,438,164

 

 

20.3

%

 

 

3,302,445

 

 

19.2

%

 

 

3,115,531

 

 

18.1

%

Savings

 

 

2,756,297

 

 

11.3

%

 

 

2,027,621

 

 

12.0

%

 

 

2,158,159

 

 

12.8

%

 

 

2,293,134

 

 

13.3

%

 

 

2,271,170

 

 

13.2

%

Certificates and other time deposits

 

 

3,479,579

 

 

14.4

%

 

 

2,096,150

 

 

12.4

%

 

 

2,069,489

 

 

12.3

%

 

 

2,053,375

 

 

12.0

%

 

 

2,079,330

 

 

12.0

%

Total deposits

 

$

24,199,732

 

 

 

 

 

$

16,929,920

 

 

 

 

 

$

16,887,629

 

 

 

 

 

$

17,197,770

 

 

 

 

 

$

17,256,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

 

77.9

%

 

 

 

 

 

63.0

%

 

 

 

 

 

62.7

%

 

 

 

 

 

60.6

%

 

 

 

 

 

60.1

%

 

 

 

Page 14 of 18


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Construction Loans

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

 

Dec 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential construction

 

$

614,647

 

 

29.7

%

 

$

462,714

 

 

26.2

%

 

$

446,868

 

 

25.7

%

 

$

454,041

 

 

26.5

%

 

$

441,487

 

 

27.2

%

Land development

 

 

88,529

 

 

4.3

%

 

 

80,711

 

 

4.6

%

 

 

87,825

 

 

5.0

%

 

 

84,562

 

 

4.9

%

 

 

89,226

 

 

5.5

%

Raw land

 

 

233,559

 

 

11.3

%

 

 

171,609

 

 

9.7

%

 

 

168,531

 

 

9.7

%

 

 

156,674

 

 

9.2

%

 

 

152,516

 

 

9.4

%

Residential lots

 

 

138,961

 

 

6.7

%

 

 

123,265

 

 

7.0

%

 

 

121,586

 

 

7.0

%

 

 

119,301

 

 

7.0

%

 

 

124,429

 

 

7.6

%

Commercial lots

 

 

101,960

 

 

4.9

%

 

 

102,084

 

 

5.8

%

 

 

105,633

 

 

6.1

%

 

 

92,683

 

 

5.4

%

 

 

92,234

 

 

5.7

%

Commercial construction and other

 

 

890,597

 

 

43.1

%

 

 

825,001

 

 

46.7

%

 

 

809,680

 

 

46.5

%

 

 

802,996

 

 

47.0

%

 

 

723,740

 

 

44.6

%

Net unaccreted discount

 

 

(4,086

)

 

 

 

 

 

(736

)

 

 

 

 

 

(815

)

 

 

 

 

 

(974

)

 

 

 

 

 

(1,343

)

 

 

 

Total construction loans

 

$

2,064,167

 

 

 

 

 

$

1,764,648

 

 

 

 

 

$

1,739,308

 

 

 

 

 

$

1,709,283

 

 

 

 

 

$

1,622,289

 

 

 

 

 

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of December 31, 2019

  

Houston

 

 

Dallas

 

 

Austin

 

 

OK City

 

 

Tulsa

 

 

Other (T)

 

 

Total

 

 

Collateral Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center/retail

$

338,206

 

 

$

285,964

 

 

$

41,409

 

 

$

16,430

 

 

$

32,278

 

 

$

283,604

 

 

$

997,891

 

 

Commercial and industrial buildings

 

148,712

 

 

 

81,904

 

 

 

13,567

 

 

 

12,239

 

 

 

19,402

 

 

 

172,120

 

 

 

447,944

 

 

Office buildings

 

205,845

 

 

 

687,145

 

 

 

30,731

 

 

 

43,229

 

 

 

5,983

 

 

 

85,333

 

 

 

1,058,266

 

 

Medical buildings

 

51,298

 

 

 

51,952

 

 

 

12,917

 

 

 

5,560

 

 

 

26,045

 

 

 

51,681

 

 

 

199,453

 

 

Apartment buildings

 

335,635

 

 

 

722,153

 

 

 

35,915

 

 

 

10,846

 

 

 

42,351

 

 

 

232,955

 

 

 

1,379,855

 

 

Hotel

 

60,519

 

 

 

85,912

 

 

 

26,172

 

 

 

30,318

 

 

 

 

 

 

135,753

 

 

 

338,674

 

 

Other

 

58,735

 

 

 

29,892

 

 

 

18,748

 

 

 

10,811

 

 

 

4,555

 

 

 

106,120

 

 

 

228,861

 

 

Total

$

1,198,950

 

 

$

1,944,922

 

 

$

179,459

 

 

$

129,433

 

 

$

130,614

 

 

$

1,067,566

 

 

$

4,650,944

 

(U)

 

 

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, 2019

 

 

Balance at

Dec 31, 2019

 

 

Balance at

Acquisition

Date

 

 

Balance at

Sep 30, 2019

 

 

Balance at

Dec 31, 2019

 

 

Balance at

Acquisition

Date

 

 

Balance at

Sep 30, 2019

 

 

Balance at

Dec 31, 2019

 

Loan marks:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (V)

 

$

229,080

 

 

$

11,473

 

 

$

10,115

 

 

$

142,128

 

 

$

1,888

 

 

$

1,562

 

 

$

371,208

 

 

$

13,361

 

 

$

11,677

 

LegacyTexas merger(W)

 

 

116,519

 

 

 

 

 

100,015

 

 

 

177,924

 

 

 

 

 

165,758

 

 

 

294,443

 

 

 

 

 

265,773

 

Total

 

 

345,599

 

 

 

11,473

 

 

 

110,130

 

 

 

320,052

 

 

 

1,888

 

 

 

167,320

 

 

 

665,651

 

 

 

13,361

 

 

 

277,450

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (V)

 

 

5,690,998

 

 

 

431,319

 

 

 

379,729

 

 

 

275,221

 

 

 

9,630

 

 

 

7,889

 

 

 

5,966,219

 

 

 

440,949

 

 

 

387,618

 

LegacyTexas merger(W)

 

 

6,595,161

 

 

 

 

 

6,191,083

 

 

 

414,352

 

 

 

 

 

402,896

 

 

 

7,009,513

 

 

 

 

 

6,593,979

 

Total

 

 

12,286,159

 

 

 

431,319

 

 

 

6,570,812

 

 

 

689,573

 

 

 

9,630

 

 

 

410,785

 

 

 

12,975,732

 

(X)

 

440,949

 

 

 

6,981,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances less loan marks

 

$

11,940,560

 

 

$

419,846

 

 

$

6,460,682

 

 

$

369,521

 

 

$

7,742

 

 

$

243,465

 

 

$

12,310,081

 

 

$

427,588

 

 

$

6,704,147

 

 

 

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

(U) Represents a portion of total commercial real estate loans of $6.556 billion as of December 31, 2019.

(V) 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.

(W) 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 $294.443 million at acquisition date.

(X) Actual principal balances acquired.

 

Page 15 of 18


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

  

Three Months Ended

 

 

Year-to-Date

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

 

Dec 31, 2018

 

 

Dec 31, 2019

 

 

Dec 31, 2018

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

55,243

 

 

$

49,973

 

 

$

37,289

 

 

$

37,491

 

 

$

13,147

 

 

$

55,243

 

 

$

13,147

 

Accruing loans 90 or more days past due

 

441

 

 

 

341

 

 

 

1,594

 

 

 

647

 

 

 

4,004

 

 

 

441

 

 

 

4,004

 

Total nonperforming loans

 

55,684

 

 

 

50,314

 

 

 

38,883

 

 

 

38,138

 

 

 

17,151

 

 

 

55,684

 

 

 

17,151

 

Repossessed assets

 

324

 

 

 

28

 

 

 

670

 

 

 

649

 

 

 

 

 

 

324

 

 

 

 

Other real estate

 

6,935

 

 

 

815

 

 

 

2,005

 

 

 

2,096

 

 

 

1,805

 

 

 

6,935

 

 

 

1,805

 

Total nonperforming assets

$

62,943

 

 

$

51,157

 

 

$

41,558

 

 

$

40,883

 

 

$

18,956

 

 

$

62,943

 

 

$

18,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

17,086

 

 

$

15,974

 

 

$

17,592

 

 

$

17,119

 

 

$

4,435

 

 

$

17,086

 

 

$

4,435

 

Construction, land development and other land loans

 

1,177

 

 

 

874

 

 

 

2,296

 

 

 

1,488

 

 

 

3,100

 

 

 

1,177

 

 

 

3,100

 

1-4 family residential (includes home equity)

 

26,453

 

 

 

19,600

 

 

 

16,641

 

 

 

17,508

 

 

 

8,135

 

 

 

26,453

 

 

 

8,135

 

Commercial real estate (includes multi-family residential)

 

18,031

 

 

 

14,384

 

 

 

4,352

 

 

 

4,166

 

 

 

2,982

 

 

 

18,031

 

 

 

2,982

 

Agriculture (includes farmland)

 

101

 

 

 

285

 

 

 

616

 

 

 

542

 

 

 

256

 

 

 

101

 

 

 

256

 

Consumer and other

 

95

 

 

 

40

 

 

 

61

 

 

 

60

 

 

 

48

 

 

 

95

 

 

 

48

 

Total

$

62,943

 

 

$

51,157

 

 

$

41,558

 

 

$

40,883

 

 

$

18,956

 

 

$

62,943

 

 

$

18,956

 

Number of loans/properties

 

236

 

 

 

89

 

 

 

92

 

 

 

84

 

 

 

83

 

 

 

236

 

 

 

83

 

Allowance for credit losses at end of period

$

87,469

 

 

$

87,061

 

 

$

87,006

 

 

$

86,091

 

 

$

86,440

 

 

$

87,469

 

 

$

86,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

76

 

 

$

(83

)

 

$

(828

)

 

$

1,719

 

 

$

(685

)

 

$

884

 

 

$

9,035

 

Construction, land development and other land loans

 

(6

)

 

 

(6

)

 

 

7

 

 

 

 

 

 

97

 

 

 

(5

)

 

 

218

 

1-4 family residential (includes home equity)

 

20

 

 

 

(9

)

 

 

11

 

 

 

(3

)

 

 

42

 

 

 

19

 

 

 

424

 

Commercial real estate (includes multi-family residential)

 

254

 

 

 

(1

)

 

 

(1

)

 

 

(1

)

 

 

34

 

 

 

251

 

 

 

1,512

 

Agriculture (includes farmland)

 

(18

)

 

 

278

 

 

 

46

 

 

 

(1,278

)

 

 

(54

)

 

 

(972

)

 

 

(273

)

Consumer and other

 

965

 

 

 

867

 

 

 

650

 

 

 

612

 

 

 

1,122

 

 

 

3,094

 

 

 

3,035

 

Total

$

1,291

 

 

$

1,046

 

 

$

(115

)

 

$

1,049

 

 

$

556

 

 

$

3,271

 

 

$

13,951

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to average interest-earning assets

 

0.25

%

 

 

0.26

%

 

 

0.21

%

 

 

0.21

%

 

 

0.10

%

 

 

0.30

%

 

 

0.10

%

Nonperforming assets to loans and other real estate

 

0.33

%

 

 

0.48

%

 

 

0.39

%

 

 

0.39

%

 

 

0.18

%

 

 

0.33

%

 

 

0.18

%

Net charge-offs to average loans (annualized)

 

0.03

%

 

 

0.04

%

 

 

 

 

0.04

%

 

 

0.02

%

 

 

0.03

%

 

 

0.14

%

Allowance for credit losses to total loans

 

0.46

%

 

 

0.82

%

 

 

0.82

%

 

 

0.83

%

 

 

0.83

%

 

 

0.46

%

 

 

0.83

%

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

 

0.51

%

 

 

0.82

%

 

 

0.82

%

 

 

0.83

%

 

 

0.83

%

 

 

0.51

%

 

 

0.83

%

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

 

0.83

%

 

 

0.85

%

 

 

0.86

%

 

 

0.87

%

 

 

0.88

%

 

 

0.83

%

 

 

0.88

%

 

 

Page 16 of 18


 

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, tangible book value per share, return on average tangible common equity, the tangible equity to tangible assets ratio and the efficiency ratio, excluding net gains and losses on the sale of assets and securities, for internal planning and forecasting purposes. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP financial measures and ratios that exclude the impact of these items to evaluate its allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20 and 310-30 and Warehouse Purchase Program loans). 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, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

 

Dec 31, 2018

 

 

Dec 31, 2019

 

 

Dec 31, 2018

 

Reconciliation of diluted earnings per share to diluted earnings per share, excluding merger related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

86,134

 

 

$

81,758

 

 

$

82,258

 

 

$

82,402

 

 

$

83,331

 

 

$

332,552

 

 

$

321,812

 

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

 

 

36,658

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36,658

 

 

 

 

Net income, excluding merger related expenses, net of tax(Y)

 

$

122,792

 

 

$

81,758

 

 

$

82,258

 

 

$

82,402

 

 

$

83,331

 

 

$

369,210

 

 

$

321,812

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

 

85,573

 

 

 

68,738

 

 

 

69,806

 

 

 

69,847

 

 

 

69,838

 

 

 

73,524

 

 

 

69,821

 

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

 

$

0.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

0.50

 

 

 

 

Diluted earnings per share, excluding merger related expenses, net of tax(Y)

 

$

1.44

 

 

$

1.19

 

 

$

1.18

 

 

$

1.18

 

 

$

1.19

 

 

$

5.02

 

 

$

4.61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of return on average assets to return on average assets excluding merger related expenses, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, excluding merger related expenses, net of tax(Y)

 

$

122,792

 

 

$

81,758

 

 

$

82,258

 

 

$

82,402

 

 

$

83,331

 

 

$

369,210

 

 

$

321,812

 

Average total assets

 

$

29,063,425

 

 

$

22,206,096

 

 

$

22,526,957

 

 

$

22,541,572

 

 

$

22,694,006

 

 

$

24,087,706

 

 

$

22,632,745

 

Return on average assets excluding merger related expenses, net of tax (F) (Y)

 

 

1.69

%

 

 

1.47

%

 

 

1.46

%

 

 

1.46

%

 

 

1.47

%

 

 

1.53

%

 

 

1.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, excluding merger related expenses, net of tax(Y)

 

$

122,792

 

 

$

81,758

 

 

$

82,258

 

 

$

82,402

 

 

$

83,331

 

 

$

369,210

 

 

$

321,812

 

Average shareholders' equity

 

$

5,443,986

 

 

$

4,144,731

 

 

$

4,152,378

 

 

$

4,095,461

 

 

$

4,038,396

 

 

$

4,458,521

 

 

$

3,947,833

 

Return on average common equity excluding merger related expenses, net of tax (F) (Y)

 

 

9.02

%

 

 

7.89

%

 

 

7.92

%

 

 

8.05

%

 

 

8.25

%

 

 

8.28

%

 

 

8.15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

86,134

 

 

$

81,758

 

 

$

82,258

 

 

$

82,402

 

 

$

83,331

 

 

$

332,552

 

 

$

321,812

 

Average shareholders' equity

 

$

5,443,986

 

 

$

4,144,731

 

 

$

4,152,378

 

 

$

4,095,461

 

 

$

4,038,396

 

 

$

4,458,521

 

 

$

3,947,833

 

Less: Average goodwill and other intangible assets

 

 

(2,687,045

)

 

 

(1,930,527

)

 

 

(1,931,778

)

 

 

(1,933,088

)

 

 

(1,934,425

)

 

 

(2,122,154

)

 

 

(1,936,639

)

Average tangible shareholders’ equity

 

$

2,756,941

 

 

$

2,214,204

 

 

$

2,220,600

 

 

$

2,162,373

 

 

$

2,103,971

 

 

$

2,336,367

 

 

$

2,011,194

 

Return on average tangible common equity (F)

 

 

12.50

%

 

 

14.77

%

 

 

14.82

%

 

 

15.24

%

 

 

15.84

%

 

 

14.23

%

 

 

16.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income excluding merger related expenses, net of tax(Y)

 

$

122,792

 

 

$

81,758

 

 

$

82,258

 

 

$

82,402

 

 

$

83,331

 

 

$

369,210

 

 

$

321,812

 

Average shareholders' equity

 

$

5,443,986

 

 

$

4,144,731

 

 

$

4,152,378

 

 

$

4,095,461

 

 

$

4,038,396

 

 

$

4,458,521

 

 

$

3,947,833

 

Less: Average goodwill and other intangible assets

 

 

(2,687,045

)

 

 

(1,930,527

)

 

 

(1,931,778

)

 

 

(1,933,088

)

 

 

(1,934,425

)

 

 

(2,122,154

)

 

 

(1,936,639

)

Average tangible shareholders’ equity

 

$

2,756,941

 

 

$

2,214,204

 

 

$

2,220,600

 

 

$

2,162,373

 

 

$

2,103,971

 

 

$

2,336,367

 

 

$

2,011,194

 

Return on average tangible common equity excluding merger related expenses, net of tax (F) (Y)

 

 

17.82

%

 

 

14.77

%

 

 

14.82

%

 

 

15.24

%

 

 

15.84

%

 

 

15.80

%

 

 

16.00

%

 

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

 

Page 17 of 18


 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Dec 31, 2019

 

 

Sep 30, 2019

 

 

Jun 30, 2019

 

 

Mar 31, 2019

 

 

Dec 31, 2018

 

 

Dec 31, 2019

 

 

Dec 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

5,970,835

 

 

$

4,126,806

 

 

$

4,127,895

 

 

$

4,109,790

 

 

$

4,052,824

 

 

$

5,970,835

 

 

$

4,052,824

 

Less: Goodwill and other intangible assets

 

 

(3,310,075

)

 

 

(1,929,896

)

 

 

(1,931,144

)

 

 

(1,932,409

)

 

 

(1,933,728

)

 

 

(3,310,075

)

 

 

(1,933,728

)

Tangible shareholders’ equity

 

$

2,660,760

 

 

$

2,196,910

 

 

$

2,196,751

 

 

$

2,177,381

 

 

$

2,119,096

 

 

$

2,660,760

 

 

$

2,119,096

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end shares outstanding

 

 

94,746

 

 

 

68,397

 

 

 

69,261

 

 

 

69,846

 

 

 

69,847

 

 

 

94,746

 

 

 

69,847

 

Tangible book value per share:

 

$

28.08

 

 

$

32.12

 

 

$

31.72

 

 

$

31.17

 

 

$

30.34

 

 

$

28.08

 

 

$

30.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity

 

$

2,660,760

 

 

$

2,196,910

 

 

$

2,196,751

 

 

$

2,177,381

 

 

$

2,119,096

 

 

$

2,660,760

 

 

$

2,119,096

 

Total assets

 

$

32,185,708

 

 

$

22,092,817

 

 

$

22,375,221

 

 

$

22,354,241

 

 

$

22,693,402

 

 

$

32,185,708

 

 

$

22,693,402

 

Less: Goodwill and other intangible assets

 

 

(3,310,075

)

 

 

(1,929,896

)

 

 

(1,931,144

)

 

 

(1,932,409

)

 

 

(1,933,728

)

 

 

(3,310,075

)

 

 

(1,933,728

)

Tangible assets

 

$

28,875,633

 

 

$

20,162,921

 

 

$

20,444,077

 

 

$

20,421,832

 

 

$

20,759,674

 

 

$

28,875,633

 

 

$

20,759,674

 

Period end tangible equity to period end tangible assets ratio:

 

 

9.21

%

 

 

10.90

%

 

 

10.75

%

 

 

10.66

%

 

 

10.21

%

 

 

9.21

%

 

 

10.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

$

87,469

 

 

$

87,061

 

 

$

87,006

 

 

$

86,091

 

 

$

86,440

 

 

$

87,469

 

 

$

86,440

 

Total loans

 

$

18,845,346

 

 

$

10,673,345

 

 

$

10,587,375

 

 

$

10,414,022

 

 

$

10,370,313

 

 

$

18,845,346

 

 

$

10,370,313

 

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

 

$

6,704,147

 

 

$

427,588

 

 

$

463,111

 

 

$

485,415

 

 

$

520,595

 

 

$

6,704,147

 

 

$

520,595

 

Less: Warehouse Purchase Program loans

 

 

1,552,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,552,762

 

 

 

 

Total loans less acquired loans and Warehouse Purchase Program loans

 

$

10,588,437

 

 

$

10,245,757

 

 

$

10,124,264

 

 

$

9,928,607

 

 

$

9,849,718

 

 

$

10,588,437

 

 

$

9,849,718

 

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

 

 

0.83

%

 

 

0.85

%

 

 

0.86

%

 

 

0.87

%

 

 

0.88

%

 

 

0.83

%

 

 

0.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

156,451

 

 

$

80,699

 

 

$

80,821

 

 

$

78,571

 

 

$

80,804

 

 

$

396,542

 

 

$

326,220

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

232,030

 

 

$

153,990

 

 

$

154,838

 

 

$

154,911

 

 

$

157,248

 

 

$

695,769

 

 

$

629,593

 

Noninterest income

 

 

35,506

 

 

 

30,673

 

 

 

29,958

 

 

 

28,144

 

 

 

29,079

 

 

 

124,281

 

 

 

116,012

 

Less: net (loss) gain on sale of assets

 

 

(1,870

)

 

 

(3

)

 

 

2

 

 

 

58

 

 

 

(715

)

 

 

(1,813

)

 

 

(755

)

Less: net loss on sale of securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13

)

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

 

 

37,376

 

 

 

30,676

 

 

 

29,956

 

 

 

28,086

 

 

 

29,794

 

 

 

126,094

 

 

 

116,780

 

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

 

$

269,406

 

 

$

184,666

 

 

$

184,794

 

 

$

182,997

 

 

$

187,042

 

 

$

821,863

 

 

$

746,373

 

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

 

 

58.07

%

 

 

43.70

%

 

 

43.74

%

 

 

42.94

%

 

 

43.20

%

 

 

48.25

%

 

 

43.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

156,451

 

 

$

80,699

 

 

$

80,821

 

 

$

78,571

 

 

$

80,804

 

 

$

396,542

 

 

$

326,220

 

Less: merger related expenses

 

 

46,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46,402

 

 

 

 

Noninterest expense excluding merger related expenses

 

$

110,049

 

 

$

80,699

 

 

$

80,821

 

 

$

78,571

 

 

$

80,804

 

 

$

350,140

 

 

$

326,220

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

232,030

 

 

$

153,990

 

 

$

154,838

 

 

$

154,911

 

 

$

157,248

 

 

$

695,769

 

 

$

629,593

 

Noninterest income

 

 

35,506

 

 

 

30,673

 

 

 

29,958

 

 

 

28,144

 

 

 

29,079

 

 

 

124,281

 

 

 

116,012

 

Less: net (loss) gain on sale of assets

 

 

(1,870

)

 

 

(3

)

 

 

2

 

 

 

58

 

 

 

(715

)

 

 

(1,813

)

 

 

(755

)

Less: net loss on sale of securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13

)

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

 

 

37,376

 

 

 

30,676

 

 

 

29,956

 

 

 

28,086

 

 

 

29,794

 

 

 

126,094

 

 

 

116,780

 

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

 

$

269,406

 

 

$

184,666

 

 

$

184,794

 

 

$

182,997

 

 

$

187,042

 

 

$

821,863

 

 

$

746,373

 

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

 

 

40.85

%

 

 

43.70

%

 

 

43.74

%

 

 

42.94

%

 

 

43.20

%

 

 

42.60

%

 

 

43.71

%

 

Page 18 of 18