EX-99.1 2 pb-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

img98618419_0.jpg
 

PRESS RELEASE

For more information contact:

 

 

Prosperity Bancshares, Inc.®

Cullen Zalman

Prosperity Bank Plaza

Senior Vice President – Banking and Corporate Activities

4295 San Felipe

281.269.7199

Houston, Texas 77027

cullen.zalman@prosperitybankusa.com

FOR IMMEDIATE RELEASE

PROSPERITY BANCSHARES, INC.®

REPORTS SECOND QUARTER

2023 EARNINGS

Net income of $86.9 million and diluted earnings per share of $0.94 for second quarter 2023; excluding merger related provision and expenses of $31.4 million, diluted earnings per share of $1.21(1)
Loans, excluding Warehouse Purchase Program loans, increased $1.970 billion or 10.6% during second quarter 2023
Deposits increased $376.7 million or 1.4% during the second quarter 2023
Allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program loans, of 1.68%(1)
Nonperforming assets remain low at 0.18% of second quarter average interest-earning assets
Repurchased 595 thousand shares of common stock during the second quarter of 2023, and 1.2 million shares during the first six months of 2023
Completed the merger and operational conversion of First Bancshares of Texas, Inc.
Pending merger of Lone Star State Bancshares, Inc., Lubbock, Texas

HOUSTON, July 26, 2023. Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income of $86.9 million for the quarter ended June 30, 2023 compared with $128.5 million for the same period in 2022. Net income per diluted common share was $0.94 for the quarter ended June 30, 2023 compared with $1.40 for the same period in 2022. On May 1, 2023, First Bancshares of Texas, Inc. (“First Bancshares”) merged with Prosperity Bancshares and FirstCapital Bank of Texas, N.A. (“FirstCapital Bank”) merged with Prosperity Bank (collectively, the “Merger”). During the second quarter of 2023, Prosperity incurred a merger related provision for credit losses of $18.5 million, or $0.16(1) per diluted common share, and merger related expenses of $12.9 million, or $0.11(1) per diluted common share. Excluding these charges, earnings per diluted common share was $1.21(1) for the second quarter of 2023. Additionally, loans, excluding Warehouse Purchase Program loans, increased $1.970 billion or 10.6% during the second quarter of 2023, primarily due to the Merger. The annualized return on second quarter average assets was 0.89%, and the annualized return on second quarter average assets excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax was 1.14%(1). Nonperforming assets remain low at 0.18% of second quarter average interest-earning assets.

 

“I am pleased to announce that on May 1, 2023, Prosperity completed the merger of First Bancshares of Texas and its wholly owned subsidiary FirstCapital Bank, headquartered in Midland, Texas. FirstCapital Bank operated 16 full-service banking offices in six different markets in West, North and Central Texas areas, including its main office in Midland, and banking offices in Midland, Lubbock, Amarillo, Wichita Falls, Burkburnett, Byers, Henrietta, Dallas, Horseshoe Bay, Marble Falls and Fredericksburg, Texas,” said David Zalman, Prosperity’s Senior Chairman and Chief Executive Officer.

______________

(1)
Refer to the “Notes to Selected Financial Data” at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.

Page 1


“For the second quarter of 2023, Prosperity’s net income was impacted by merger related charges. Excluding those charges, our earnings remain strong but are lower than previous quarters, primarily because of the timing differences in that our cost of funds has increased faster than our earning assets have repriced. The good news is that based on our models, we show our net interest margin improving in a 12 month and 24-month time period to more normal levels. However, if rates increase more than we anticipate, this could change. Together with our model projections, strong capital position, liquidity, earnings, strong cost controls and sound asset quality, we believe opportunities remain for continued growth and expansion. I would like to welcome our new associates and thank our current associates for the all the hard work and integrity they show every day taking care of our customers,” concluded Zalman.

 

Results of Operations for the Three Months Ended June 30, 2023

Net income was $86.9 million(2) for the three months ended June 30, 2023 compared with $128.5 million(3) for the same period in 2022, and was impacted by merger related provision for credit losses of $18.5 million and merger related expenses of $12.9 million. Net income per diluted common share was $0.94 for the three months ended June 30, 2023 compared with $1.40 for the same period in 2022, and was also impacted by merger related provision and expenses. On a linked quarter basis, net income was $86.9 million(2) for the three months ended June 30, 2023 compared with $124.7 million(4) for the three months ended March 31, 2023. The change was primarily due to the Merger. Net income per diluted common share was $0.94 for the three months ended June 30, 2023 compared with $1.37 for the three months ended March 31, 2023. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended June 30, 2023 were 0.89%, 5.01% and 9.67%(1), respectively. Excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax, annualized returns on average assets, average common equity and average tangible common equity for the three months ended June 30, 2023 were 1.14%(1), 6.45%(1) and 12.43%(1), respectively. Prosperity’s efficiency ratio (excluding net gains and losses on the sale or write down of assets and securities) was 53.21%(1) for the three months ended June 30, 2023; and excluding merger related expenses, the efficiency ratio was 48.51%(1).

Net interest income before provision for credit losses for the three months ended June 30, 2023 was $236.5 million compared with $248.5 million for the same period in 2022, a decrease of $12.0 million or 4.8%. The change was primarily due to an increase in average balances and rates on borrowings and an increase in the average rates on interest-bearing deposits, partially offset by an increase in the average balances and average rates on loans held for investment and an increase in average rates on investment securities. On a linked quarter basis, net interest income before provision for credit losses was $236.5 million compared with $243.5 million for the three months ended March 31, 2023, a decrease of $7.0 million or 2.9%. The change was primarily due to an increase in the average balances and average rates on other borrowings, an increase in average rates on interest-bearing deposits and a decrease in average federal funds sold and other earning assets, partially offset by an increase in the average balances and average rates on loans.

The net interest margin on a tax equivalent basis was 2.73% for the three months ended June 30, 2023 compared with 2.97% for the same period in 2022. The change was primarily due to an increase in average balances and average rates on borrowings and an increase in the average rates on interest-bearing deposits, partially offset by an increase in the average balances and average rates on loans held for investment and an increase in average rates on investment securities. On a linked quarter basis, the net interest margin on a tax equivalent basis was 2.73% for the three months ended June 30, 2023 compared with 2.93% for the three months ended March 31, 2023. The change was primarily due to an increase in the average balances and average rates on other borrowings, an increase in average rates on interest-bearing deposits and a decrease in average federal funds sold and other earning assets, partially offset by an increase in the average balances and average rates on loans.

Noninterest income was $39.7 million for the three months ended June 30, 2023 compared with $37.6 million for the same period in 2022, an increase of $2.1 million or 5.6%. On a linked quarter basis, noninterest income was $39.7 million compared with $38.3 million for the three months ended March 31, 2023, an increase of $1.4 million or 3.7%.

______________

(2)
Includes purchase accounting adjustments of $2.4 million, net of tax, primarily comprised of loan discount accretion of $2.4 million, merger related provision for credit losses of $18.5 million and merger related expenses of $12.9 million for the three months ended June 30, 2023.
(3)
Includes purchase accounting adjustments of $103 thousand, net of tax, primarily comprised of loan discount accretion of $59 thousand for the three months ended June 30, 2022.
(4)
Includes purchase accounting adjustments of $728 thousand, net of tax, primarily comprised of loan discount accretion of $871 thousand, and merger related expenses of $860 thousand for the three months ended March 31, 2023.
(5)
Includes purchase accounting adjustments of $3.1 million, net of tax, primarily comprised of loan discount accretion of $3.3 million, merger related provision for credit losses of $18.5 million and merger related expenses of $13.8 million for the six months ended June 30, 2023.
(6)
Includes purchase accounting adjustments of $4.2 million, net of tax, primarily comprised of loan discount accretion of $5.3 million for the six months ended June 30, 2022.

Page 2


 

Noninterest expense was $145.9 million for the three months ended June 30, 2023 compared with $122.9 million for the same period in 2022, an increase of $23.0 million or 18.7%. On a linked quarter basis, noninterest expense increased $22.9 million or 18.6% to $145.9 million compared with $123.0 million for the three months ended March 31, 2023. The change for both periods was primarily due to an increase in merger related expenses, an increase in salaries and benefits and an increase in additional expenses related to two months of FirstCapital Bank operations.

Results of Operations for the Six Months Ended June 30, 2023

Net income was $211.6 million(5) for the six months ended June 30, 2023 compared with $250.8 million(6) for the same period in 2022, and was impacted by merger related provision for credit losses of $18.5 million and merger related expenses of $13.8 million. Net income per diluted common share was $2.30 for the six months ended June 30, 2023 compared with $2.73 for the same period in 2022, and was also impacted by merger related provision and expenses. Annualized returns on average assets, average common equity and average tangible common equity for the six months ended June 30, 2023 were 1.09%, 6.18% and 11.97%(1), respectively. Excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax, annualized returns on average assets, average common equity and average tangible common equity for the six months ended June 30, 2023 were 1.22%(1), 6.93%(1) and 13.41%(1), respectively. Prosperity’s efficiency ratio (excluding net gains and losses on the sale or write down of assets and securities) was 48.38%(1) for the six months ended June 30, 2023; excluding merger related expenses, the efficiency ratio was 45.90% (1).

Net interest income before provision for credit losses for the six months ended June 30, 2023 was $479.9 million compared with $488.4 million for the same period in 2022, a decrease of $8.5 million or 1.7%. The change was primarily due to an increase in the average balances and average rates on other borrowings and an increase in average rates on interest-bearing deposits, partially offset by increases in the average balances and increases in average rates on loans held for investment and on investment securities.

The net interest margin on a tax equivalent basis for the six months ended June 30, 2023 was 2.83% compared with 2.92% for the same period in 2022. The changes were primarily due to an increase in the average balances and average rates on interest-bearing liabilities, partially offset by an increase in average balances and average rates on loans and an increase in average rates on investment securities.

Noninterest income was $78.0 million for the six months ended June 30, 2023 compared with $72.7 million for the same period in 2022, an increase of $5.2 million or 7.2%, primarily due to increases in trust income, credit card, debit card and ATM income and other noninterest income.

Noninterest expense was $268.9 million for the six months ended June 30, 2023 compared with $242.7 million for the same period in 2022, an increase of $26.1 million or 10.8%. The change was primarily due to $13.8 million of merger related expenses, an increase in Federal Deposit Insurance Corporation assessments of $4.4 million and an increase in additional expenses related to two months of FirstCapital Bank operations.

Balance Sheet Information

At June 30, 2023, Prosperity had $39.905 billion in total assets, an increase of $2.518 billion or 6.7%, compared with $37.387 billion at June 30, 2022.

Loans were $21.654 billion at June 30, 2023, an increase of $2.320 billion or 12.0% from $19.334 billion at March 31, 2023. Loans increased $3.445 billion or 18.9% compared with $18.209 billion at June 30, 2022. Loans, excluding Warehouse Purchase Program loans, were $20.505 billion at June 30, 2023 compared to $18.535 billion at March 31, 2023, an increase of $1.970 billion or 10.6%, and compared to $17.071 billion at June 30, 2022, an increase of $3.434 billion or 20.1%.

Deposits were $27.381 billion at June 30, 2023, an increase of $376.7 million or 1.4% compared with $27.004 billion at March 31, 2023. Deposits decreased $2.485 billion or 8.3%, compared with $29.866 billion at June 30, 2022, primarily due to a decrease in public fund deposits and business deposits, partially offset by an increase in Merger acquired deposits.

Page 3


 

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

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jun 30, 2023

 

 

Mar 31, 2023

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans acquired (including new production since acquisition date):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FirstCapital Bank

 

$

1,590,137

 

 

$

 

 

$

 

 

$

 

 

$

 

Prosperity - Warehouse Purchase Program loans

 

 

1,148,883

 

 

 

799,115

 

 

 

740,620

 

 

 

922,764

 

 

 

1,137,623

 

Prosperity - All other loans

 

 

18,914,926

 

 

 

18,535,244

 

 

 

18,099,207

 

 

 

17,583,524

 

 

 

17,071,221

 

Total loans

 

$

21,653,946

 

 

$

19,334,359

 

 

$

18,839,827

 

 

$

18,506,288

 

 

$

18,208,844

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits assumed (including new deposits since acquisition date):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FirstCapital Bank

 

$

1,481,831

 

 

$

 

 

$

 

 

$

 

 

$

 

All other deposits

 

 

25,899,055

 

 

 

27,004,236

 

 

 

28,533,531

 

 

 

29,300,095

 

 

 

29,865,618

 

Total deposits

 

$

27,380,886

 

 

$

27,004,236

 

 

$

28,533,531

 

 

$

29,300,095

 

 

$

29,865,618

 

 

Excluding loans acquired in the Merger and new production by the acquired lending operations since May 1, 2023, loans at June 30, 2023 grew $729.5 million or 3.8% compared with March 31, 2023 and $1.855 billion or 10.2% compared with June 30, 2022. Excluding loans acquired in the Merger and new production by the acquired lending operations since May 1, 2023 and Warehouse Purchase Program loans, loans at June 30, 2023 grew $379.7 million or 2.0% (8.2% annualized) compared with March 31, 2023 and $1.844 billion or 10.8% compared with June 30, 2022.

 

Excluding deposits assumed in the Merger and new deposits generated at the acquired banking centers since May 1, 2023, deposits at June 30, 2023 decreased by $1.105 billion or 4.1% compared with March 31, 2023 and decreased by $3.967 billion or 13.3% compared with June 30, 2022.

Asset Quality

Nonperforming assets totaled $62.7 million or 0.18% of quarterly average interest-earning assets at June 30, 2023 compared with $22.2 million or 0.07% of quarterly average interest-earning assets at June 30, 2022 and $24.5 million or 0.07% of quarterly average interest-earning assets at March 31, 2023. The increase during the second quarter of 2023 was primarily due to the Merger and two loans that were placed on nonaccrual status during the quarter, one of which is under contract for sale.

The allowance for credit losses on loans and off-balance sheet credit exposures was $381.7 million at June 30, 2023 compared with $313.9 million at June 30, 2022 and $312.1 million at March 31, 2023. The provision for credit losses was $18.5 million for the three and six months ended June 30, 2023 compared to no provision for credit losses for the three and six months ended June 30, 2022. As a result of the loans acquired in the Merger, the second quarter of 2023 included a $12.0 million provision for credit losses on loans and a $6.5 million provision for credit losses on off-balance sheet credit exposures.

The allowance for credit losses on loans was $345.2 million or 1.59% of total loans at June 30, 2023 compared with $284.0 million or 1.56% of total loans at June 30, 2022 and $282.2 million or 1.46% of total loans at March 31, 2023. Excluding Warehouse Purchase Program loans, the allowance for credit losses on loans to total loans was 1.68%(1) at June 30, 2023 compared with 1.66%(1) at June 30, 2022 and 1.52%(1) at March 31, 2023.

 

Net charge-offs were $16.1 million for the three months ended June 30, 2023 compared with net charge-offs of $1.2 million for the three months ended June 30, 2022 and net recoveries of $615 thousand for the three months ended March 31, 2023. Net charge-offs for the second quarter of 2023 included $15.0 million related to one commercial real estate loan obtained in a previous merger. Additionally, $3.5 million of specific reserves on resolved purchased credit deteriorated ("PCD") loans without any related charge-offs was released to the general reserve.

 

Net charge-offs were $15.5 million for the six months ended June 30, 2023 compared with $2.4 million for the six months ended June 30, 2022. Net charge-offs for the six months ended June 30, 2023 included $15.0 million related to one commercial real estate loan obtained in a previous merger. Additionally, $3.7 million of specific reserves on resolved PCD loans without any related charge-offs was released to the general reserve.

Page 4


 

Dividend

Prosperity Bancshares declared a third quarter 2023 cash dividend of $0.55 per share to be paid on October 2, 2023, to all shareholders of record as of September 15, 2023.

Stock Repurchase Program

On January 17, 2023, Prosperity Bancshares announced a stock repurchase program under which up to 5%, or approximately 4.6 million shares, of its outstanding common stock may be acquired over a one-year period expiring on January 17, 2024, at the discretion of management. Under its 2023 stock repurchase program, Prosperity Bancshares repurchased approximately 595 thousand shares of its common stock at an average weighted price of $57.49 per share during the three months ended June 30, 2023 and approximately 1.21 million shares of its common stock at an average weighted price of $59.88 per share during the six months ended June 30, 2023.

Merger of First Bancshares of Texas, Inc.

 

On May 1, 2023, Prosperity completed the merger of First Bancshares and its wholly owned subsidiary FirstCapital Bank, headquartered in Midland, Texas. FirstCapital Bank operated 16 full-service banking offices in six different markets in West, North and Central Texas areas, including its main office in Midland, and banking offices in Midland, Lubbock, Amarillo, Wichita Falls, Burkburnett, Byers, Henrietta, Dallas, Horseshoe Bay, Marble Falls and Fredericksburg, Texas.

 

Pursuant to the terms of the definitive agreement, Prosperity issued 3,583,370 shares of Prosperity common stock plus approximately $91.5 million in cash for all outstanding shares of First Bancshares, which resulted in goodwill of $152.1 million as of June 30, 2023. Additionally, Prosperity recognized $25.3 million of core deposit intangibles as of June 30, 2023. The goodwill balance as of June 30, 2023 does not include subsequent fair value adjustments that are still being finalized. During the second quarter of 2023, Prosperity completed the operational conversion of FirstCapital Bank.

Pending Merger of Lone Star State Bancshares, Inc.

On October 11, 2022, Prosperity Bancshares and Lone Star State Bancshares, Inc. (“Lone Star”) jointly announced the signing of a definitive merger agreement whereby Lone Star, the parent company of Lone Star State Bank of West Texas (“Lone Star Bank”) will merge with and into Prosperity. Lone Star Bank operates 5 banking offices in the West Texas area, including its main office in Lubbock, and 1 banking center in each of Brownfield, Midland, Odessa and Big Spring, Texas. As of June 30, 2023, Lone Star, on a consolidated basis, reported total assets of $1.276 billion, total loans of $1.072 billion and total deposits of $1.117 billion.

Under the terms of the merger agreement, Prosperity will issue 2,376,182 shares of Prosperity common stock plus $64.1 million in cash for all outstanding shares of Lone Star capital stock, subject to certain conditions and potential adjustments. Based on Prosperity’s closing price of $69.27 on October 7, 2022, the total consideration was valued at approximately $228.7 million. The transaction is subject to customary closing conditions, including the receipt of regulatory approvals. The shareholders of Lone Star approved the transaction on March 28, 2023. The transaction is expected to close during the third quarter of 2023, although delays could occur.

Conference Call

Prosperity’s management team will host a conference call on Wednesday, July 26, 2023, at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity’s second quarter 2023 earnings. Individuals and investment professionals may participate in the call by dialing 877-885-0477 for domestic participants, or 412-902-6506 for international participants. The participant elite entry number is 7557443.

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 Investor Relations page by selecting “Presentations, Webcasts & Calls” from the menu and following the instructions.

Non-GAAP Financial Measures

Prosperity’s management uses certain non-GAAP financial measures to evaluate its performance. Specifically, Prosperity reviews diluted earnings per share excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax; return on average assets excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax; return on average common equity excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax; return on average tangible common equity; return on average tangible common equity excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax; tangible book value per share; the tangible equity to tangible assets ratio;

Page 5


 

allowance for credit losses to total loans excluding Warehouse Purchase Program loans; the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities; and the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities and merger related expenses, for internal planning and forecasting purposes. Prosperity believes these non-GAAP financial measures provide information useful to investors in understanding Prosperity’s financial results and their presentation, together with the accompanying reconciliations, provides a more complete understanding of factors and trends affecting Prosperity’s business and allows investors to view performance in a manner similar to management, the entire financial services sector, bank stock analysts and bank regulators. Further, Prosperity believes that these non-GAAP financial measures provide useful information by excluding certain items that may not be indicative of its core operating earnings and business outlook. These non-GAAP financial measures should not be considered a substitute for, nor of greater importance than, GAAP basis financial measures and results; Prosperity strongly encourages investors to review its consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names. Please refer to the “Notes to Selected Financial Data” at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures to the nearest respective GAAP financial measures.

Prosperity Bancshares, Inc. ®

As of June 30, 2023, Prosperity Bancshares, Inc.® is a $39.905 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 treasury management.

Prosperity currently operates 285 full-service banking locations: 65 in the Houston area, including The Woodlands; 30 in the South Texas area including Corpus Christi and Victoria; 62 in the Dallas/Fort Worth area; 22 in the East Texas area; 32 in the Central Texas area including Austin and San Antonio; 44 in the West Texas area including Lubbock, Midland-Odessa, Abilene; Amarillo and Wichita Falls; 16 in the Bryan/College Station area, 6 in the Central Oklahoma area; 8 in the Tulsa, Oklahoma area.

Cautionary Notes on Forward-Looking Statements

“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity’s management on the conference call may contain, forward-looking statements within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. From time to time, oral or written forward-looking statements may also be included in other information released to the public. Such forward-looking statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as “aim,” “anticipate,” “believe,” “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, changes in deposits, borrowings and the investment securities portfolio, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity’s future operations, future or proposed acquisitions, including the pending transaction with Lone Star, 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 each of the proposed transactions, and statements about the assumptions underlying any such statement. These forward‑looking statements are not guarantees of future performance and are based on expectations and assumptions Prosperity currently believes to be valid. Because forward-looking statements relate to future results and occurrences, many of which are outside of Prosperity’s control, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. 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 Lone Star; 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

Page 6


 

the anticipated benefits of an acquisition transaction, including the pending transaction with Lone Star, 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 the effect, impact, potential duration or other implications of weather and climate-related events. Prosperity disclaims any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments. These and various other factors are discussed in Prosperity’s Annual Report on Form 10-K for the year ended December 31, 2022, and other reports and statements Prosperity has filed with the Securities and Exchange Commission (“SEC”). Copies of the SEC filings for Prosperity may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

 

 

Page 7


 

 

Bryan/College Station Area

 

Frisco-West

 

Palestine

 

Mont Belvieu

 

North University

Bryan

 

Garland

 

Rusk

 

Nederland

 

Texas Tech Student Union

Bryan-29th Street

 

Grapevine

 

Seven Points

 

Needville

 

 

Bryan-East

 

Grapevine Main

 

Teague

 

Rosenberg

 

Midland

Bryan-North

 

Kiest

 

Tyler-Beckham

 

Shadow Creek

 

North

Caldwell

 

Lake Highlands

 

Tyler-South Broadway

 

Spring

 

Wadley

College Station

 

LBJ

 

Tyler-University

 

Tomball

 

Wall Street

Crescent Point

 

McKinney

 

Winnsboro

 

Waller

 

West

Hearne

 

McKinney Eldorado

 

 

 

West Columbia

 

 

Huntsville

 

McKinney Redbud

 

Houston Area

 

Wharton

 

Odessa

Madisonville

 

North Carrolton

 

Houston

 

Winnie

 

Grandview

Navasota

 

Park Cities

 

Aldine

 

Wirt

 

Grant

New Waverly

 

Plano

 

Alief

 

 

 

Kermit Highway

Rock Prairie

 

Plano-West

 

Bellaire

 

South Texas Area -

 

Parkway

Southwest Parkway

 

Preston Forest

 

Beltway

 

Corpus Christi

 

 

Tower Point

 

Preston Parker

 

Clear Lake

 

Calallen

 

Wichita Falls

Wellborn Road

 

Preston Royal

 

Copperfield

 

Carmel

 

Cattlemans

 

 

Red Oak

 

Cypress

 

Northwest

 

Kell

Central Texas Area

 

Richardson

 

Downtown

 

Saratoga

 

 

Austin

 

Richardson-West

 

Eastex

 

Timbergate

 

Other West Texas Area

Allandale

 

Rosewood Court

 

Fairfield

 

Water Street

 

Locations

Cedar Park

 

The Colony

 

First Colony

 

 

Big Spring

Congress

 

Tollroad

 

Fry Road

 

Victoria

 

Brownfield

Lakeway

 

Trinity Mills

 

Gessner

 

Victoria Main

 

Brownwood

Liberty Hill

 

Turtle Creek

 

Gladebrook

 

Victoria-Navarro

 

Burkburnett

Northland

 

West 15th Plano

 

Grand Parkway

 

Victoria-North

 

Byers

Oak Hill

 

West Allen

 

Heights

 

Victoria Salem

 

Cisco

Research Blvd

 

Westmoreland

 

Highway 6 West

 

 

 

Comanche

Westlake

 

Wylie

 

Little York

 

Other South Texas Area

 

Early

 

 

 

 

Medical Center

 

 Locations

 

Floydada

Other Central Texas Area

 

Fort Worth

 

Memorial Drive

 

Alice

 

Gorman

Locations

 

Haltom City

 

Northside

 

Aransas Pass

 

Henrietta

Bastrop

 

Hulen

 

Pasadena

 

Beeville

 

Levelland

Canyon Lake

 

Keller

 

Pecan Grove

 

Colony Creek

 

Littlefield

Dime Box

 

Museum Place

 

Pin Oak

 

Cuero

 

Merkel

Dripping Springs

 

Renaissance Square

 

River Oaks

 

Edna

 

Plainview

Elgin

 

Roanoke

 

Sugar Land

 

Goliad

 

San Angelo

Flatonia

 

Stockyards

 

SW Medical Center

 

Gonzales

 

Slaton

Fredericksburg

 

 

 

Tanglewood

 

Hallettsville

 

Snyder

Georgetown

 

Other Dallas/Fort Worth Area

 

The Plaza

 

Kingsville

 

 

Gruene

 

Locations

 

Uptown

 

Mathis

 

Oklahoma

Horseshoe Bay

 

Arlington

 

Waugh Drive

 

Padre Island

 

Central Oklahoma Area

Kingsland

 

Azle

 

Westheimer

 

Palacios

 

Oklahoma City

La Grange

 

Ennis

 

West University

 

Port Lavaca

 

23rd Street

Lexington

 

Gainesville

 

Woodcreek

 

Portland

 

Expressway

Marble Falls

 

Glen Rose

 

 

 

Rockport

 

I-240

New Braunfels

 

Granbury

 

Katy

 

Sinton

 

Memorial

Pleasanton

 

Grand Prairie

 

Cinco Ranch

 

Taft

 

 

Round Rock

 

Jacksboro

 

Katy-Spring Green

 

Yoakum

 

Other Central Oklahoma Area

San Antonio

 

Mesquite

 

 

 

Yorktown

 

 Locations

Schulenburg

 

Muenster

 

The Woodlands

 

 

 

Edmond

Seguin

 

Runaway Bay

 

The Woodlands-College Park

 

West Texas Area

 

Norman

Smithville

 

Sanger

 

The Woodlands-I-45

 

Abilene

 

 

Thorndale

 

Waxahachie

 

The Woodlands-Research Forest

 

Antilley Road

 

Tulsa Area

Weimar

 

Weatherford

 

 

 

Barrow Street

 

Tulsa

 

 

 

 

Other Houston Area

 

Cypress Street

 

 

Dallas/Fort Worth Area

 

East Texas Area

 

Locations

 

Judge Ely

 

Garnett

Dallas

 

Athens

 

Angleton

 

Mockingbird

 

Harvard

14th Street Plano

 

Blooming Grove

 

Bay City

 

 

 

Memorial

Abrams Centre

 

Canton

 

Beaumont

 

Amarillo

 

Sheridan

Addison

 

Carthage

 

Cleveland

 

Hillside

 

S. Harvard

Allen

 

Corsicana

 

East Bernard

 

Soncy

 

Utica Tower

Balch Springs

 

Crockett

 

El Campo

 

 

 

Yale

Camp Wisdom

 

Eustace

 

Dayton

 

Lubbock

 

 

Carrollton

 

Gilmer

 

Galveston

 

4th Street

 

Other Tulsa Area Locations

Cedar Hill

 

Grapeland

 

Groves

 

66th Street

 

Owasso

Coppell

 

Gun Barrel City

 

Hempstead

 

82nd Street

 

 

East Plano

 

Jacksonville

 

Hitchcock

 

86th Street

 

 

Euless

 

Kerens

 

Liberty

 

98th Street

 

 

Frisco

 

Longview

 

Magnolia

 

Avenue Q

 

 

 

 

- - -

Page 8


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

Jun 30, 2023

 

 

Mar 31, 2023

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

10,656

 

 

$

1,603

 

 

$

554

 

 

$

2,871

 

 

$

3,350

 

Loans held for investment

 

 

20,494,407

 

 

 

18,533,641

 

 

 

18,098,653

 

 

 

17,580,653

 

 

 

17,067,871

 

Loans held for investment - Warehouse Purchase Program

 

 

1,148,883

 

 

 

799,115

 

 

 

740,620

 

 

 

922,764

 

 

 

1,137,623

 

Total loans

 

 

21,653,946

 

 

 

19,334,359

 

 

 

18,839,827

 

 

 

18,506,288

 

 

 

18,208,844

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities(A)

 

 

13,667,319

 

 

 

14,071,545

 

 

 

14,476,005

 

 

 

14,806,487

 

 

 

14,912,313

 

Federal funds sold

 

 

181

 

 

 

222

 

 

 

301

 

 

 

244

 

 

 

201

 

Allowance for credit losses on loans

 

 

(345,209

)

 

 

(282,191

)

 

 

(281,576

)

 

 

(282,179

)

 

 

(283,959

)

Cash and due from banks

 

 

396,848

 

 

 

405,331

 

 

 

423,832

 

 

 

602,152

 

 

 

393,716

 

Goodwill

 

 

3,383,698

 

 

 

3,231,636

 

 

 

3,231,636

 

 

 

3,231,636

 

 

 

3,231,636

 

Core deposit intangibles, net

 

 

71,128

 

 

 

48,974

 

 

 

51,348

 

 

 

53,906

 

 

 

56,483

 

Other real estate owned

 

 

3,107

 

 

 

1,989

 

 

 

1,963

 

 

 

1,758

 

 

 

1,555

 

Fixed assets, net

 

 

365,299

 

 

 

345,149

 

 

 

339,453

 

 

 

337,099

 

 

 

335,939

 

Other assets

 

 

708,814

 

 

 

672,218

 

 

 

607,040

 

 

 

586,111

 

 

 

530,528

 

Total assets

 

$

39,905,131

 

 

$

37,829,232

 

 

$

37,689,829

 

 

$

37,843,502

 

 

$

37,387,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

10,364,921

 

 

$

10,108,348

 

 

$

10,915,448

 

 

$

11,154,143

 

 

$

11,032,184

 

Interest-bearing deposits

 

 

17,015,965

 

 

 

16,895,888

 

 

 

17,618,083

 

 

 

18,145,952

 

 

 

18,833,434

 

Total deposits

 

 

27,380,886

 

 

 

27,004,236

 

 

 

28,533,531

 

 

 

29,300,095

 

 

 

29,865,618

 

Other borrowings

 

 

4,800,000

 

 

 

3,365,000

 

 

 

1,850,000

 

 

 

1,165,000

 

 

 

300,000

 

Securities sold under repurchase agreements

 

 

434,160

 

 

 

434,261

 

 

 

428,134

 

 

 

454,304

 

 

 

481,785

 

Subordinated debentures

 

 

3,093

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

36,503

 

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

Other liabilities

 

 

282,373

 

 

 

256,671

 

 

 

148,843

 

 

 

282,514

 

 

 

188,079

 

Total liabilities

 

 

32,937,015

 

 

 

31,090,115

 

 

 

30,990,455

 

 

 

31,231,860

 

 

 

30,865,429

 

Shareholders' equity(B)

 

 

6,968,116

 

 

 

6,739,117

 

 

 

6,699,374

 

 

 

6,611,642

 

 

 

6,521,827

 

Total liabilities and equity

 

$

39,905,131

 

 

$

37,829,232

 

 

$

37,689,829

 

 

$

37,843,502

 

 

$

37,387,256

 

 

(A) Includes $(3,393), $(4,399), $(4,396), $(296) and $1,517 in unrealized (losses) gains on available for sale securities for the quarterly periods ended June 30, 2023, March 31, 2023, December 31, 2022, September 30, 2022 and June 30, 2022, respectively.

(B) Includes $(2,681), $(3,476), $(3,473), $(234) and $1,198 in after-tax unrealized (losses) gains on available for sale securities for the quarterly periods ended June 30, 2023, March 31, 2023, December 31, 2022, September 30, 2022 and June 30, 2022, respectively.

 

Page 9


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30, 2023

 

 

Mar 31, 2023

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Jun 30, 2023

 

 

Jun 30, 2022

 

Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

286,638

 

 

$

247,118

 

 

$

235,126

 

 

$

210,268

 

 

$

192,770

 

 

$

533,756

 

 

$

385,795

 

Securities(C)

 

 

72,053

 

 

 

73,185

 

 

 

72,533

 

 

 

68,761

 

 

 

64,111

 

 

 

145,238

 

 

 

119,122

 

Federal funds sold and other earning assets

 

 

1,757

 

 

 

7,006

 

 

 

933

 

 

 

525

 

 

 

925

 

 

 

8,763

 

 

 

1,772

 

Total interest income

 

 

360,448

 

 

 

327,309

 

 

 

308,592

 

 

 

279,554

 

 

 

257,806

 

 

 

687,757

 

 

 

506,689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

63,964

 

 

 

47,343

 

 

 

36,048

 

 

 

14,669

 

 

 

8,641

 

 

 

111,307

 

 

 

17,395

 

Other borrowings

 

 

57,351

 

 

 

34,396

 

 

 

14,682

 

 

 

3,719

 

 

 

450

 

 

 

91,747

 

 

 

450

 

Securities sold under repurchase agreements

 

 

2,674

 

 

 

2,103

 

 

 

1,725

 

 

 

487

 

 

 

244

 

 

 

4,777

 

 

 

429

 

Subordinated debentures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest expense

 

 

123,989

 

 

 

83,842

 

 

 

52,455

 

 

 

18,875

 

 

 

9,335

 

 

 

207,831

 

 

 

18,274

 

Net interest income

 

 

236,459

 

 

 

243,467

 

 

 

256,137

 

 

 

260,679

 

 

 

248,471

 

 

 

479,926

 

 

 

488,415

 

Provision for credit losses

 

 

18,540

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,540

 

 

 

 

Net interest income after provision for credit losses

 

 

217,919

 

 

 

243,467

 

 

 

256,137

 

 

 

260,679

 

 

 

248,471

 

 

 

461,386

 

 

 

488,415

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonsufficient funds (NSF) fees

 

 

8,512

 

 

 

8,095

 

 

 

8,519

 

 

 

8,887

 

 

 

8,484

 

 

 

16,607

 

 

 

16,608

 

Credit card, debit card and ATM card income

 

 

9,206

 

 

 

8,666

 

 

 

8,816

 

 

 

8,889

 

 

 

8,880

 

 

 

17,872

 

 

 

17,059

 

Service charges on deposit accounts

 

 

6,078

 

 

 

5,926

 

 

 

5,932

 

 

 

6,222

 

 

 

6,365

 

 

 

12,004

 

 

 

12,576

 

Trust income

 

 

3,358

 

 

 

3,225

 

 

 

3,498

 

 

 

3,174

 

 

 

2,875

 

 

 

6,583

 

 

 

5,578

 

Mortgage income

 

 

661

 

 

 

238

 

 

 

102

 

 

 

340

 

 

 

502

 

 

 

899

 

 

 

957

 

Brokerage income

 

 

1,000

 

 

 

1,149

 

 

 

905

 

 

 

940

 

 

 

917

 

 

 

2,149

 

 

 

1,809

 

Bank owned life insurance income

 

 

1,553

 

 

 

1,354

 

 

 

1,329

 

 

 

1,214

 

 

 

1,293

 

 

 

2,907

 

 

 

2,576

 

Net gain on sale or write-down of assets

 

 

1,994

 

 

 

121

 

 

 

2,087

 

 

 

50

 

 

 

1,108

 

 

 

2,115

 

 

 

1,797

 

Other noninterest income

 

 

7,326

 

 

 

9,492

 

 

 

6,536

 

 

 

4,972

 

 

 

7,170

 

 

 

16,818

 

 

 

13,756

 

Total noninterest income

 

 

39,688

 

 

 

38,266

 

 

 

37,724

 

 

 

34,688

 

 

 

37,594

 

 

 

77,954

 

 

 

72,716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

84,723

 

 

 

77,798

 

 

 

75,353

 

 

 

79,578

 

 

 

80,371

 

 

 

162,521

 

 

 

159,782

 

Net occupancy and equipment

 

 

8,935

 

 

 

8,025

 

 

 

8,147

 

 

 

8,412

 

 

 

8,039

 

 

 

16,960

 

 

 

15,887

 

Credit and debit card, data processing and software amortization

 

 

10,344

 

 

 

9,566

 

 

 

9,716

 

 

 

9,516

 

 

 

9,246

 

 

 

19,910

 

 

 

18,095

 

Regulatory assessments and FDIC insurance

 

 

5,097

 

 

 

4,973

 

 

 

2,873

 

 

 

2,807

 

 

 

2,851

 

 

 

10,070

 

 

 

5,701

 

Core deposit intangibles amortization

 

 

3,167

 

 

 

2,374

 

 

 

2,558

 

 

 

2,577

 

 

 

2,581

 

 

 

5,541

 

 

 

5,201

 

Depreciation

 

 

4,658

 

 

 

4,433

 

 

 

4,438

 

 

 

4,436

 

 

 

4,539

 

 

 

9,091

 

 

 

9,086

 

Communications

 

 

3,693

 

 

 

3,462

 

 

 

3,506

 

 

 

3,374

 

 

 

3,206

 

 

 

7,155

 

 

 

6,125

 

Other real estate expense

 

 

(464

)

 

 

58

 

 

 

154

 

 

 

198

 

 

 

195

 

 

 

(406

)

 

 

409

 

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

 

 

(33

)

 

 

(13

)

 

 

(63

)

 

 

(213

)

 

 

14

 

 

 

(46

)

 

 

(607

)

Merger related expenses

 

 

12,891

 

 

 

860

 

 

 

272

 

 

 

 

 

 

 

 

 

13,751

 

 

 

 

Other noninterest expense

 

 

12,859

 

 

 

11,464

 

 

 

12,290

 

 

 

11,529

 

 

 

11,836

 

 

 

24,323

 

 

 

23,049

 

Total noninterest expense

 

 

145,870

 

 

 

123,000

 

 

 

119,244

 

 

 

122,214

 

 

 

122,878

 

 

 

268,870

 

 

 

242,728

 

Income before income taxes

 

 

111,737

 

 

 

158,733

 

 

 

174,617

 

 

 

173,153

 

 

 

163,187

 

 

 

270,470

 

 

 

318,403

 

Provision for income taxes

 

 

24,799

 

 

 

34,039

 

 

 

36,737

 

 

 

37,333

 

 

 

34,697

 

 

 

58,838

 

 

 

67,587

 

Net income available to common shareholders

 

$

86,938

 

 

$

124,694

 

 

$

137,880

 

 

$

135,820

 

 

$

128,490

 

 

$

211,632

 

 

$

250,816

 

 

(C) Interest income on securities was reduced by net premium amortization of $7,131, $7,384, $8,703, $9,947 and $11,450 for the three months ended June 30, 2023, March 31, 2023, December 31, 2022, September 30, 2022 and June 30, 2022, respectively, and $14,515 and $24,307 for the six months ended June 30, 2023 and June 30, 2022, respectively.

Page 10


 

Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

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

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30, 2023

 

 

Mar 31, 2023

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Jun 30, 2023

 

 

Jun 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (D) (E)

 

$

86,938

 

 

$

124,694

 

 

$

137,880

 

 

$

135,820

 

 

$

128,490

 

 

$

211,632

 

 

$

250,816

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.94

 

 

$

1.37

 

 

$

1.51

 

 

$

1.49

 

 

$

1.40

 

 

$

2.30

 

 

$

2.73

 

Diluted earnings per share

 

$

0.94

 

 

$

1.37

 

 

$

1.51

 

 

$

1.49

 

 

$

1.40

 

 

$

2.30

 

 

$

2.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (F)

 

 

0.89

%

(J)

 

1.31

%

(J)

 

1.47

%

(J)

 

1.45

%

 

 

1.36

%

 

 

1.09

%

(J)

 

1.32

%

Return on average common equity (F)

 

 

5.01

%

(J)

 

7.38

%

(J)

 

8.26

%

(J)

 

8.24

%

 

 

7.84

%

 

 

6.18

%

(J)

 

7.69

%

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

 

 

9.67

%

(J)

 

14.34

%

(J)

 

16.26

%

(J)

 

16.44

%

 

 

15.73

%

 

 

11.97

%

(J)

 

15.52

%

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

 

 

2.73

%

 

 

2.93

%

 

 

3.05

%

 

 

3.11

%

 

 

2.97

%

 

 

2.83

%

 

 

2.92

%

Efficiency ratio (G) (I)

 

 

53.21

%

(K)

 

43.68

%

(K)

 

40.87

%

(K)

 

41.38

%

 

 

43.12

%

 

 

48.38

%

(K)

 

43.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

 

17.46

%

 

 

17.81

%

 

 

17.78

%

 

 

17.47

%

 

 

17.44

%

 

 

17.46

%

 

 

17.44

%

Common equity tier 1 capital

 

 

14.48

%

 

 

15.59

%

 

 

15.88

%

 

 

15.44

%

 

 

15.26

%

 

 

14.48

%

 

 

15.26

%

Tier 1 risk-based capital

 

 

14.48

%

 

 

15.59

%

 

 

15.88

%

 

 

15.44

%

 

 

15.26

%

 

 

14.48

%

 

 

15.26

%

Total risk-based capital

 

 

15.51

%

 

 

16.41

%

 

 

16.51

%

 

 

16.09

%

 

 

15.91

%

 

 

15.51

%

 

 

15.91

%

Tier 1 leverage capital

 

 

9.96

%

 

 

10.06

%

 

 

10.16

%

 

 

9.94

%

 

 

9.58

%

 

 

9.96

%

 

 

9.58

%

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

 

 

9.64

%

 

 

10.01

%

 

 

9.93

%

 

 

9.62

%

 

 

9.48

%

 

 

9.64

%

 

 

9.48

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

92,930

 

 

 

91,207

 

 

 

91,287

 

 

 

91,209

 

 

 

91,772

 

 

 

92,073

 

 

 

91,965

 

Diluted

 

 

92,930

 

 

 

91,207

 

 

 

91,287

 

 

 

91,209

 

 

 

91,772

 

 

 

92,073

 

 

 

91,965

 

Period end shares outstanding

 

 

93,721

 

 

 

90,693

 

 

 

91,314

 

 

 

91,210

 

 

 

91,196

 

 

 

93,721

 

 

 

91,196

 

Cash dividends paid per common share

 

$

0.55

 

 

$

0.55

 

 

$

0.55

 

 

$

0.52

 

 

$

0.52

 

 

$

1.10

 

 

$

1.04

 

Book value per common share

 

$

74.35

 

 

$

74.31

 

 

$

73.37

 

 

$

72.49

 

 

$

71.51

 

 

$

74.35

 

 

$

71.51

 

Tangible book value per common share (G)

 

$

37.49

 

 

$

38.13

 

 

$

37.41

 

 

$

36.47

 

 

$

35.46

 

 

$

37.49

 

 

$

35.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Market Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

63.13

 

 

$

78.76

 

 

$

76.32

 

 

$

77.93

 

 

$

73.50

 

 

$

78.76

 

 

$

80.46

 

Low

 

$

55.12

 

 

$

58.25

 

 

$

66.71

 

 

$

65.37

 

 

$

64.69

 

 

$

55.12

 

 

$

64.69

 

Period end closing price

 

$

56.48

 

 

$

61.52

 

 

$

72.68

 

 

$

66.68

 

 

$

68.27

 

 

$

56.48

 

 

$

68.27

 

Employees – FTE (excluding overtime)

 

 

3,710

 

 

 

3,651

 

 

 

3,633

 

 

 

3,592

 

 

 

3,576

 

 

 

3,710

 

 

 

3,576

 

Number of banking centers

 

 

286

 

 

 

272

 

 

 

272

 

 

 

272

 

 

 

272

 

 

 

286

 

 

 

272

 

 

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

 

Three Months Ended

 

Year-to-Date

 

Jun 30, 2023

 

Mar 31, 2023

 

Dec 31, 2022

 

Sep 30, 2022

 

Jun 30, 2022

 

Jun 30, 2023

 

Jun 30, 2022

Loan discount accretion

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-PCD

$1,242

 

$532

 

$603

 

$912

 

$(265)

 

$1,774

 

$4,409

PCD

$1,178

 

$339

 

$310

 

$322

 

$324

 

$1,517

 

$845

Securities net amortization

$(426)

 

$2

 

$12

 

$40

 

$12

 

$(424)

 

$64

Time deposits amortization

$187

 

$53

 

$59

 

$68

 

$84

 

$240

 

$184

 

(E) Using effective tax rate of 22.2%, 21.4%, 21.0%, 21.6% and 21.3% for the three months ended June 30, 2023, March 31, 2023, December 31, 2022, September 30, 2022 and June 30, 2022, respectively, and 21.8% and 21.2% for the six months ended June 30, 2023 and June 30, 2022.

(F) Interim periods annualized.

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

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

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

(J) For calculations of the annualized returns on average assets, average common equity and average tangible common equity excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax, 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.

(K) For calculations of the efficiency ratio excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax, 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 11


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

 

Three Months Ended

 

 

 

 

Jun 30, 2023

 

 

Mar 31, 2023

 

 

Jun 30, 2022

 

 

 

 

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

 

$

3,910

 

 

$

67

 

 

6.87%

 

 

$

2,343

 

 

$

38

 

 

6.58%

 

 

$

3,199

 

 

$

40

 

 

5.02%

 

 

Loans held for investment

 

 

19,802,751

 

 

 

270,688

 

 

5.48%

 

 

 

18,317,712

 

 

 

236,606

 

 

5.24%

 

 

 

16,799,609

 

 

 

182,286

 

 

4.35%

 

 

Loans held for investment - Warehouse Purchase Program

 

 

898,768

 

 

 

15,883

 

 

7.09%

 

 

 

617,822

 

 

 

10,474

 

 

6.88%

 

 

 

1,257,521

 

 

 

10,444

 

 

3.33%

 

 

Total loans

 

 

20,705,429

 

 

 

286,638

 

 

5.55%

 

 

 

18,937,877

 

 

 

247,118

 

 

5.29%

 

 

 

18,060,329

 

 

 

192,770

 

 

4.28%

 

 

Investment securities

 

 

13,976,818

 

 

 

72,053

 

 

2.07%

 

(M)

 

14,332,509

 

 

 

73,185

 

 

2.07%

 

(M)

 

14,989,666

 

 

 

64,111

 

 

1.72%

 

(M)

Federal funds sold and other earning assets

 

 

150,300

 

 

 

1,757

 

 

4.69%

 

 

 

600,048

 

 

 

7,006

 

 

4.74%

 

 

 

540,907

 

 

 

925

 

 

0.69%

 

 

Total interest-earning assets

 

 

34,832,547

 

 

 

360,448

 

 

4.15%

 

 

 

33,870,434

 

 

 

327,309

 

 

3.92%

 

 

 

33,590,902

 

 

 

257,806

 

 

3.08%

 

 

Allowance for credit losses on loans

 

 

(283,594

)

 

 

 

 

 

 

 

 

(282,316

)

 

 

 

 

 

 

 

 

(284,550

)

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

4,738,673

 

 

 

 

 

 

 

 

 

4,589,735

 

 

 

 

 

 

 

 

 

4,448,060

 

 

 

 

 

 

 

 

Total assets

 

$

39,287,626

 

 

 

 

 

 

 

 

$

38,177,853

 

 

 

 

 

 

 

 

$

37,754,412

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

5,147,453

 

 

$

3,791

 

 

0.30%

 

 

$

5,877,641

 

 

$

3,792

 

 

0.26%

 

 

$

6,437,614

 

 

$

2,154

 

 

0.13%

 

 

Savings and money market deposits

 

 

9,156,047

 

 

 

43,025

 

 

1.88%

 

 

 

9,579,679

 

 

 

35,521

 

 

1.50%

 

 

 

10,702,273

 

 

 

4,473

 

 

0.17%

 

 

Certificates and other time deposits

 

 

2,652,064

 

 

 

17,148

 

 

2.59%

 

 

 

2,045,580

 

 

 

8,030

 

 

1.59%

 

 

 

2,409,663

 

 

 

2,014

 

 

0.34%

 

 

Other borrowings

 

 

4,427,914

 

 

 

57,351

 

 

5.20%

 

 

 

2,887,011

 

 

 

34,396

 

 

4.83%

 

 

 

112,582

 

 

 

450

 

 

1.60%

 

 

Securities sold under repurchase agreements

 

 

441,303

 

 

 

2,674

 

 

2.43%

 

 

 

427,887

 

 

 

2,103

 

 

1.99%

 

 

 

463,108

 

 

 

244

 

 

0.21%

 

 

Subordinated debentures

 

 

1,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

 

21,826,328

 

 

 

123,989

 

 

2.28%

 

(N)

 

20,817,798

 

 

 

83,842

 

 

1.63%

 

(N)

 

20,125,240

 

 

 

9,335

 

 

0.19%

 

(N)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

10,274,819

 

 

 

 

 

 

 

 

 

10,389,980

 

 

 

 

 

 

 

 

 

10,855,802

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

30,022

 

 

 

 

 

 

 

 

 

29,947

 

 

 

 

 

 

 

 

 

29,947

 

 

 

 

 

 

 

 

Other liabilities

 

 

220,775

 

 

 

 

 

 

 

 

 

180,685

 

 

 

 

 

 

 

 

 

186,344

 

 

 

 

 

 

 

 

Total liabilities

 

 

32,351,944

 

 

 

 

 

 

 

 

 

31,418,410

 

 

 

 

 

 

 

 

 

31,197,333

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

6,935,682

 

 

 

 

 

 

 

 

 

6,759,443

 

 

 

 

 

 

 

 

 

6,557,079

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

39,287,626

 

 

 

 

 

 

 

 

$

38,177,853

 

 

 

 

 

 

 

 

$

37,754,412

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

$

236,459

 

 

2.72%

 

 

 

 

 

$

243,467

 

 

2.92%

 

 

 

 

 

$

248,471

 

 

2.97%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

854

 

 

 

 

 

 

 

 

 

833

 

 

 

 

 

 

 

 

 

445

 

 

 

 

 

Net interest income and margin
     (tax equivalent basis)

 

 

 

 

$

237,313

 

 

2.73%

 

 

 

 

 

$

244,300

 

 

2.93%

 

 

 

 

 

$

248,916

 

 

2.97%

 

 

 

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

(M) Yield on securities was impacted by net premium amortization of $7,131, $7,384 and $11,450 for the three months ended June 30, 2023, March 31, 2023 and June 30, 2022, respectively.

(N) Total cost of funds, including noninterest bearing deposits, was 1.55%, 1.09% and 0.12% for the three months ended June 30, 2023, March 31, 2023 and June 30, 2022, respectively.

 

Page 12


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

 

Year-to-Date

 

 

 

 

Jun 30, 2023

 

 

Jun 30, 2022

 

 

 

 

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

 

$

3,131

 

 

$

105

 

 

6.76%

 

 

$

3,901

 

 

$

80

 

 

4.14%

 

 

Loans held for investment

 

 

19,064,334

 

 

 

507,294

 

 

5.37%

 

 

 

16,756,345

 

 

 

365,319

 

 

4.40%

 

 

Loans held for investment - Warehouse Purchase Program

 

 

759,071

 

 

 

26,357

 

 

7.00%

 

 

 

1,263,132

 

 

 

20,396

 

 

3.26%

 

 

Total loans

 

 

19,826,536

 

 

 

533,756

 

 

5.43%

 

 

 

18,023,378

 

 

 

385,795

 

 

4.32%

 

 

Investment securities

 

 

14,153,681

 

 

 

145,238

 

 

2.07%

 

(P)

 

14,384,681

 

 

 

119,122

 

 

1.67%

 

(P)

Federal funds sold and other earning assets

 

 

373,931

 

 

 

8,763

 

 

4.73%

 

 

 

1,333,800

 

 

 

1,772

 

 

0.27%

 

 

Total interest-earning assets

 

 

34,354,148

 

 

 

687,757

 

 

4.04%

 

 

 

33,741,859

 

 

 

506,689

 

 

3.03%

 

 

Allowance for credit losses on loans

 

 

(282,959

)

 

 

 

 

 

 

 

 

(285,118

)

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

4,667,547

 

 

 

 

 

 

 

 

 

4,453,117

 

 

 

 

 

 

 

 

Total assets

 

$

38,738,736

 

 

 

 

 

 

 

 

$

37,909,858

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

5,510,530

 

 

$

7,583

 

 

0.28%

 

 

$

6,605,431

 

 

$

4,606

 

 

0.14%

 

 

Savings and money market deposits

 

 

9,366,694

 

 

 

78,546

 

 

1.69%

 

 

 

10,785,902

 

 

 

8,499

 

 

0.16%

 

 

Certificates and other time deposits

 

 

2,350,498

 

 

 

25,178

 

 

2.16%

 

 

 

2,522,966

 

 

 

4,290

 

 

0.34%

 

 

Other borrowings

 

 

3,661,719

 

 

 

91,747

 

 

5.05%

 

 

 

56,602

 

 

 

450

 

 

1.60%

 

 

Securities sold under repurchase agreements

 

 

434,632

 

 

 

4,777

 

 

2.22%

 

 

 

457,612

 

 

 

429

 

 

0.19%

 

 

Subordinated debentures

 

 

774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

 

21,324,847

 

 

 

207,831

 

 

1.97%

 

(Q)

 

20,428,513

 

 

 

18,274

 

 

0.18%

 

(Q)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

10,332,082

 

 

 

 

 

 

 

 

 

10,746,819

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

29,985

 

 

 

 

 

 

 

 

 

29,947

 

 

 

 

 

 

 

 

Other liabilities

 

 

203,769

 

 

 

 

 

 

 

 

 

181,157

 

 

 

 

 

 

 

 

Total liabilities

 

 

31,890,683

 

 

 

 

 

 

 

 

 

31,386,436

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

6,848,053

 

 

 

 

 

 

 

 

 

6,523,422

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

 

38,738,736

 

 

 

 

 

 

 

 

$

37,909,858

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

$

479,926

 

 

2.82%

 

 

 

 

 

$

488,415

 

 

2.92%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

1,687

 

 

 

 

 

 

 

 

 

917

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

$

481,613

 

 

2.83%

 

 

 

 

 

$

489,332

 

 

2.92%

 

 

 

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

(P) Yield on securities was impacted by net premium amortization of $14,515 and $24,307 for the six months ended June 30, 2023 and 2022, respectively.

(Q) Total cost of funds, including noninterest bearing deposits, was 1.32% and 0.12% for the six months ended June 30, 2023 and 2022, respectively.

 

 

Page 13


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Three Months Ended

 

 

Jun 30, 2023

 

 

Mar 31, 2023

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

YIELD TREND (R)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

6.87

%

 

 

6.58

%

 

 

6.09

%

 

 

5.47

%

 

 

5.02

%

Loans held for investment

 

5.48

%

 

 

5.24

%

 

 

4.98

%

 

 

4.58

%

 

 

4.35

%

Loans held for investment - Warehouse Purchase Program

 

7.09

%

 

 

6.88

%

 

 

6.02

%

 

 

4.56

%

 

 

3.33

%

Total loans

 

5.55

%

 

 

5.29

%

 

 

5.02

%

 

 

4.58

%

 

 

4.28

%

Investment securities (S)

 

2.07

%

 

 

2.07

%

 

 

1.96

%

 

 

1.82

%

 

 

1.72

%

Federal funds sold and other earning assets

 

4.69

%

 

 

4.74

%

 

 

3.63

%

 

 

2.37

%

 

 

0.69

%

Total interest-earning assets

 

4.15

%

 

 

3.92

%

 

 

3.67

%

 

 

3.33

%

 

 

3.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

0.30

%

 

 

0.26

%

 

 

0.22

%

 

 

0.15

%

 

 

0.13

%

Savings and money market deposits

 

1.88

%

 

 

1.50

%

 

 

1.13

%

 

 

0.37

%

 

 

0.17

%

Certificates and other time deposits

 

2.59

%

 

 

1.59

%

 

 

0.94

%

 

 

0.52

%

 

 

0.34

%

Other borrowings

 

5.20

%

 

 

4.83

%

 

 

3.97

%

 

 

2.55

%

 

 

1.60

%

Securities sold under repurchase agreements

 

2.43

%

 

 

1.99

%

 

 

1.55

%

 

 

0.41

%

 

 

0.21

%

Subordinated debentures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

2.28

%

 

 

1.63

%

 

 

1.06

%

 

 

0.38

%

 

 

0.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

2.72

%

 

 

2.92

%

 

 

3.04

%

 

 

3.11

%

 

 

2.97

%

Net Interest Margin (tax equivalent)

 

2.73

%

 

 

2.93

%

 

 

3.05

%

 

 

3.11

%

 

 

2.97

%

 

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

(S) Yield on securities was impacted by net premium amortization of $7,131, $7,384, $8,703, $9,947 and $11,450 for the three months ended June 30, 2023, March 31, 2023, December 31, 2022, September 30, 2022 and June 30, 2022, respectively.

Page 14


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Three Months Ended

 

 

 

Jun 30, 2023

 

 

Mar 31, 2023

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

Balance Sheet Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

3,910

 

 

$

2,343

 

 

$

1,758

 

 

$

4,136

 

 

$

3,199

 

Loans held for investment

 

 

19,802,751

 

 

 

18,317,712

 

 

 

17,818,769

 

 

 

17,275,866

 

 

 

16,799,609

 

Loans held for investment - Warehouse Purchase Program

 

 

898,768

 

 

 

617,822

 

 

 

747,007

 

 

 

938,589

 

 

 

1,257,521

 

Total Loans

 

 

20,705,429

 

 

 

18,937,877

 

 

 

18,567,534

 

 

 

18,218,591

 

 

 

18,060,329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

13,976,818

 

 

 

14,332,509

 

 

 

14,715,516

 

 

 

14,962,847

 

 

 

14,989,666

 

Federal funds sold and other earning assets

 

 

150,300

 

 

 

600,048

 

 

 

101,986

 

 

 

87,859

 

 

 

540,907

 

Total interest-earning assets

 

 

34,832,547

 

 

 

33,870,434

 

 

 

33,385,036

 

 

 

33,269,297

 

 

 

33,590,902

 

Allowance for credit losses on loans

 

 

(283,594

)

 

 

(282,316

)

 

 

(282,546

)

 

 

(283,244

)

 

 

(284,550

)

Cash and due from banks

 

 

281,593

 

 

 

319,960

 

 

 

306,235

 

 

 

302,479

 

 

 

309,223

 

Goodwill

 

 

3,291,659

 

 

 

3,231,637

 

 

 

3,231,637

 

 

 

3,231,637

 

 

 

3,231,637

 

Core deposit intangibles, net

 

 

48,616

 

 

 

50,208

 

 

 

52,591

 

 

 

55,158

 

 

 

57,728

 

Other real estate

 

 

2,712

 

 

 

2,083

 

 

 

2,075

 

 

 

1,652

 

 

 

1,639

 

Fixed assets, net

 

 

357,593

 

 

 

342,380

 

 

 

338,572

 

 

 

336,657

 

 

 

336,242

 

Other assets

 

 

756,500

 

 

 

643,467

 

 

 

584,302

 

 

 

552,929

 

 

 

511,591

 

Total assets

 

$

39,287,626

 

 

$

38,177,853

 

 

$

37,617,902

 

 

$

37,466,565

 

 

$

37,754,412

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

10,274,819

 

 

$

10,389,980

 

 

$

11,064,714

 

 

$

11,048,856

 

 

$

10,855,802

 

Interest-bearing demand deposits

 

 

5,147,453

 

 

 

5,877,641

 

 

 

5,843,672

 

 

 

6,155,511

 

 

 

6,437,614

 

Savings and money market deposits

 

 

9,156,047

 

 

 

9,579,679

 

 

 

9,805,024

 

 

 

10,172,986

 

 

 

10,702,273

 

Certificates and other time deposits

 

 

2,652,064

 

 

 

2,045,580

 

 

 

2,066,085

 

 

 

2,185,529

 

 

 

2,409,663

 

Total deposits

 

 

27,230,383

 

 

 

27,892,880

 

 

 

28,779,495

 

 

 

29,562,882

 

 

 

30,405,352

 

Other borrowings

 

 

4,427,914

 

 

 

2,887,011

 

 

 

1,465,533

 

 

 

577,828

 

 

 

112,582

 

Securities sold under repurchase agreements

 

 

441,303

 

 

 

427,887

 

 

 

441,405

 

 

 

473,584

 

 

 

463,108

 

Subordinated debentures

 

 

1,547

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

30,022

 

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

Other liabilities

 

 

220,775

 

 

 

180,685

 

 

 

224,512

 

 

 

231,812

 

 

 

186,344

 

Shareholders' equity

 

 

6,935,682

 

 

 

6,759,443

 

 

 

6,677,010

 

 

 

6,590,512

 

 

 

6,557,079

 

Total liabilities and equity

 

$

39,287,626

 

 

$

38,177,853

 

 

$

37,617,902

 

 

$

37,466,565

 

 

$

37,754,412

 

 

Page 15


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

Jun 30, 2023

 

Mar 31, 2023

 

Dec 31, 2022

 

Sep 30, 2022

 

Jun 30, 2022

Period End Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$2,245,620

10.5%

 

$2,074,078

10.7%

 

$2,165,263

11.6%

 

$2,197,033

11.9%

 

$2,183,277

12.0%

Warehouse purchase program

 

1,148,883

5.3%

 

799,115

4.1%

 

740,620

3.9%

 

922,764

5.0%

 

1,137,623

6.2%

Construction, land development and other land loans

 

3,215,016

14.8%

 

2,899,980

15.0%

 

2,805,438

14.9%

 

2,659,552

14.4%

 

2,460,526

13.5%

1-4 family residential

 

6,780,813

31.3%

 

6,055,532

31.3%

 

5,774,814

30.6%

 

5,447,993

29.4%

 

5,156,200

28.3%

Home equity

 

977,070

4.5%

 

959,124

5.0%

 

966,410

5.1%

 

943,197

5.1%

 

932,725

5.1%

Commercial real estate (includes multi-family residential)

 

5,676,526

26.2%

 

5,133,693

26.6%

 

4,986,211

26.5%

 

4,966,243

26.8%

 

4,967,662

27.3%

Agriculture (includes farmland)

 

804,376

3.7%

 

721,395

3.7%

 

688,033

3.6%

 

670,603

3.6%

 

665,960

3.7%

Consumer and other

 

305,207

1.4%

 

288,300

1.5%

 

283,559

1.5%

 

288,834

1.6%

 

274,532

1.5%

Energy

 

500,435

2.3%

 

403,142

2.1%

 

429,479

2.3%

 

410,069

2.2%

 

430,339

2.4%

Total loans

 

$21,653,946

 

 

$19,334,359

 

 

$18,839,827

 

 

$18,506,288

 

 

$18,208,844

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Types

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

$10,364,921

37.9%

 

$10,108,348

37.4%

 

$10,915,448

38.2%

 

$11,154,143

38.1%

 

$11,032,184

36.9%

Interest-bearing DDA

 

4,953,090

18.1%

 

5,332,086

19.8%

 

5,986,203

21.0%

 

6,027,157

20.6%

 

6,331,314

21.2%

Money market

 

5,904,160

21.5%

 

6,021,449

22.3%

 

6,164,025

21.6%

 

6,438,787

22.0%

 

6,646,726

22.3%

Savings

 

3,179,351

11.6%

 

3,304,482

12.2%

 

3,471,970

12.2%

 

3,563,776

12.1%

 

3,597,820

12.0%

Certificates and other time deposits

 

2,979,364

10.9%

 

2,237,871

8.3%

 

1,995,885

7.0%

 

2,116,232

7.2%

 

2,257,574

7.6%

Total deposits

 

$27,380,886

 

 

$27,004,236

 

 

$28,533,531

 

 

$29,300,095

 

 

$29,865,618

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

79.1%

 

 

71.6%

 

 

66.0%

 

 

63.2%

 

 

61.0%

 

 

Page 16


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Construction Loans

 

 

Jun 30, 2023

 

 

Mar 31, 2023

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential construction

 

$

1,244,631

 

 

38.7

%

 

$

1,179,883

 

 

40.7

%

 

$

1,097,176

 

 

39.1

%

 

$

1,004,000

 

 

37.8

%

 

$

911,443

 

 

37.0

%

Land development

 

 

310,199

 

 

9.7

%

 

 

222,511

 

 

7.7

%

 

 

181,747

 

 

6.5

%

 

 

145,303

 

 

5.5

%

 

 

133,398

 

 

5.4

%

Raw land

 

 

359,228

 

 

11.2

%

 

 

326,168

 

 

11.2

%

 

 

332,603

 

 

11.9

%

 

 

343,066

 

 

12.9

%

 

 

316,750

 

 

12.9

%

Residential lots

 

 

216,706

 

 

6.7

%

 

 

226,600

 

 

7.8

%

 

 

243,942

 

 

8.7

%

 

 

237,714

 

 

8.9

%

 

 

223,703

 

 

9.1

%

Commercial lots

 

 

158,278

 

 

4.9

%

 

 

167,151

 

 

5.8

%

 

 

177,378

 

 

6.3

%

 

 

181,679

 

 

6.8

%

 

 

184,794

 

 

7.5

%

Commercial construction and other

 

 

927,025

 

 

28.8

%

 

 

777,678

 

 

26.8

%

 

 

772,606

 

 

27.5

%

 

 

747,803

 

 

28.1

%

 

 

690,453

 

 

28.1

%

Net unaccreted discount

 

 

(1,051

)

 

 

 

 

(11

)

 

 

 

 

(14

)

 

 

 

 

(13

)

 

 

 

 

(15

)

 

 

Total construction loans

 

$

3,215,016

 

 

 

 

$

2,899,980

 

 

 

 

$

2,805,438

 

 

 

 

$

2,659,552

 

 

 

 

$

2,460,526

 

 

 

 

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of June 30, 2023

 

Houston

 

 

Dallas

 

 

Austin

 

 

OK City

 

 

Tulsa

 

 

Other (T)

 

 

Total

 

 

Collateral Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center/retail

$

373,900

 

 

$

281,847

 

 

$

59,128

 

 

$

29,016

 

 

$

18,882

 

 

$

312,841

 

 

$

1,075,614

 

 

Commercial and industrial buildings

 

170,181

 

 

 

110,798

 

 

 

29,482

 

 

 

43,950

 

 

 

14,714

 

 

 

256,246

 

 

 

625,371

 

 

Office buildings

 

81,491

 

 

 

227,950

 

 

 

25,751

 

 

 

66,157

 

 

 

4,132

 

 

 

100,329

 

 

 

505,810

 

 

Medical buildings

 

79,536

 

 

 

17,707

 

 

 

3,757

 

 

 

25,514

 

 

 

35,555

 

 

 

54,935

 

 

 

217,004

 

 

Apartment buildings

 

166,554

 

 

 

130,937

 

 

 

17,770

 

 

 

13,550

 

 

 

8,555

 

 

 

165,768

 

 

 

503,134

 

 

Hotel

 

118,798

 

 

 

89,146

 

 

 

39,351

 

 

 

25,585

 

 

 

 

 

 

171,692

 

 

 

444,572

 

 

Other

 

86,007

 

 

 

91,433

 

 

 

43,997

 

 

 

7,893

 

 

 

1,762

 

 

 

79,522

 

 

 

310,614

 

 

Total

$

1,076,467

 

 

$

949,818

 

 

$

219,236

 

 

$

211,665

 

 

$

83,600

 

 

$

1,141,333

 

 

$

3,682,119

 

(U)

 

 

Acquired Loans

 

Non-PCD Loans

 

 

PCD Loans

 

 

Total Acquired Loans

 

 

Balance at
Acquisition
Date

 

 

Balance at
Mar 31,
2023

 

 

Balance at
Jun 30,
2023

 

 

Balance at
Acquisition
Date

 

 

Balance at
Mar 31,
2023

 

 

Balance at
Jun 30,
2023

 

 

Balance at
Acquisition
Date

 

 

Balance at
Mar 31,
2023

 

 

Balance at
Jun 30,
2023

 

Loan marks:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (V)

$

345,599

 

 

$

1,701

 

 

$

1,208

 

 

$

320,052

 

 

$

3,022

 

 

$

2,776

 

 

$

665,651

 

 

$

4,723

 

 

$

3,984

 

FirstCapital Bank (W)

 

22,593

 

 

 

 

 

 

21,844

 

 

 

8,336

 

 

 

 

 

 

7,334

 

 

 

30,929

 

 

 

 

 

 

29,178

 

Total

 

368,192

 

 

 

1,701

 

 

 

23,052

 

 

 

328,388

 

 

 

3,022

 

 

 

10,110

 

 

 

696,580

 

 

 

4,723

 

 

 

33,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (V)

 

12,286,159

 

 

 

1,249,921

 

 

 

1,174,855

 

 

 

689,573

 

 

 

58,549

 

 

 

61,484

 

 

 

12,975,732

 

 

 

1,308,470

 

 

 

1,236,339

 

FirstCapital Bank (W)

 

1,035,768

 

 

 

 

 

 

953,646

 

 

 

613,917

 

 

 

 

 

 

599,865

 

 

 

1,649,685

 

 

 

 

 

 

1,553,511

 

Total

 

13,321,927

 

 

 

1,249,921

 

 

 

2,128,501

 

 

 

1,303,490

 

 

 

58,549

 

 

 

661,349

 

 

 

14,625,417

 

 (X)

 

1,308,470

 

 

 

2,789,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances less loan marks

$

12,953,735

 

 

$

1,248,220

 

 

$

2,105,449

 

 

$

975,102

 

 

$

55,527

 

 

$

651,239

 

 

$

13,928,837

 

 

$

1,303,747

 

 

$

2,756,688

 

 

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

(U) Represents a portion of total commercial real estate loans of $5.677 billion as of June 30, 2023.

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

(W) FirstCapital Bank merger was completed on May 1, 2023. During the second quarter of 2023, the Merger resulted in the addition of $1.650 billion in loans with related purchase accounting adjustments of $30.9 million at acquisition date.

(X) Actual principal balances acquired.

 

 

Page 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Three Months Ended

 

 

Year-to-Date

 

 

Jun 30, 2023

 

 

Mar 31, 2023

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Jun 30, 2023

 

 

Jun 30, 2022

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

57,723

 

 

$

22,496

 

 

$

19,614

 

 

$

17,729

 

 

$

20,619

 

 

$

57,723

 

 

$

20,619

 

Accruing loans 90 or more days past due

 

1,744

 

 

 

 

 

 

5,917

 

 

 

378

 

 

 

13

 

 

 

1,744

 

 

 

13

 

Total nonperforming loans

 

59,467

 

 

 

22,496

 

 

 

25,531

 

 

 

18,107

 

 

 

20,632

 

 

 

59,467

 

 

 

20,632

 

Repossessed assets

 

153

 

 

 

 

 

 

 

 

 

13

 

 

 

 

 

 

153

 

 

 

 

Other real estate

 

3,107

 

 

 

1,989

 

 

 

1,963

 

 

 

1,758

 

 

 

1,555

 

 

 

3,107

 

 

 

1,555

 

Total nonperforming assets

$

62,727

 

 

$

24,485

 

 

$

27,494

 

 

$

19,878

 

 

$

22,187

 

 

$

62,727

 

 

$

22,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

24,027

 

 

$

2,832

 

 

$

3,921

 

 

$

2,376

 

 

$

2,964

 

 

$

24,027

 

 

$

2,964

 

Construction, land development and other land loans

 

4,245

 

 

 

3,210

 

 

 

6,166

 

 

 

1,712

 

 

 

1,866

 

 

 

4,245

 

 

 

1,866

 

1-4 family residential (includes home equity)

 

19,609

 

 

 

16,951

 

 

 

15,326

 

 

 

13,986

 

 

 

14,335

 

 

 

19,609

 

 

 

14,335

 

Commercial real estate (includes multi-family residential)

 

13,504

 

 

 

1,051

 

 

 

1,649

 

 

 

1,364

 

 

 

2,448

 

 

 

13,504

 

 

 

2,448

 

Agriculture (includes farmland)

 

1,284

 

 

 

432

 

 

 

421

 

 

 

434

 

 

 

567

 

 

 

1,284

 

 

 

567

 

Consumer and other

 

58

 

 

 

9

 

 

 

11

 

 

 

6

 

 

 

7

 

 

 

58

 

 

 

7

 

Total

$

62,727

 

 

$

24,485

 

 

$

27,494

 

 

$

19,878

 

 

$

22,187

 

 

$

62,727

 

 

$

22,187

 

Number of loans/properties

 

241

 

 

 

190

 

 

 

170

 

 

 

150

 

 

 

160

 

 

 

241

 

 

 

160

 

Allowance for credit losses on loans

$

345,209

 

 

$

282,191

 

 

$

281,576

 

 

$

282,179

 

 

$

283,959

 

 

$

345,209

 

 

$

283,959

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

160

 

 

$

(1,472

)

 

$

(643

)

 

$

(15

)

 

$

(197

)

 

$

(1,312

)

 

$

(183

)

Construction, land development and other land loans

 

50

 

 

 

(13

)

 

 

(5

)

 

 

(4

)

 

 

(5

)

 

 

37

 

 

 

425

 

1-4 family residential (includes home equity)

 

(70

)

 

 

(140

)

 

 

(55

)

 

 

(202

)

 

 

(32

)

 

 

(210

)

 

 

55

 

Commercial real estate (includes multi-family residential)

 

14,957

 

 

 

(1

)

 

 

74

 

 

 

757

 

 

 

395

 

 

 

14,956

 

 

 

29

 

Agriculture (includes farmland)

 

(78

)

 

 

(6

)

 

 

(14

)

 

 

119

 

 

 

(9

)

 

 

(84

)

 

 

(112

)

Consumer and other

 

1,046

 

 

 

1,017

 

 

 

1,246

 

 

 

1,125

 

 

 

1,052

 

 

 

2,063

 

 

 

2,207

 

Total

$

16,065

 

 

$

(615

)

 

$

603

 

 

$

1,780

 

 

$

1,204

 

 

$

15,450

 

 

$

2,421

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to average interest-earning assets

 

0.18

%

 

 

0.07

%

 

 

0.08

%

 

 

0.06

%

 

 

0.07

%

 

 

0.18

%

 

 

0.07

%

Nonperforming assets to loans and other real estate

 

0.29

%

 

 

0.13

%

 

 

0.15

%

 

 

0.11

%

 

 

0.12

%

 

 

0.29

%

 

 

0.12

%

Net charge-offs to average loans (annualized)

 

0.31

%

 

 

-0.01

%

 

 

0.01

%

 

 

0.04

%

 

 

0.03

%

 

 

0.16

%

 

 

0.03

%

Allowance for credit losses on loans to total loans

 

1.59

%

 

 

1.46

%

 

 

1.49

%

 

 

1.52

%

 

 

1.56

%

 

 

1.59

%

 

 

1.56

%

Allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program loans (G)

 

1.68

%

 

 

1.52

%

 

 

1.56

%

 

 

1.60

%

 

 

1.66

%

 

 

1.68

%

 

 

1.66

%

 

 

Page 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 provision for credit losses, net of tax, and merger related expenses, net of tax; return on average assets excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax; return on average common equity excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax; return on average tangible common equity; return on average tangible common equity excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax; tangible book value per share; the tangible equity to tangible assets ratio; allowance for credit losses to total loans excluding Warehouse Purchase Program; the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities; and the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities and merger related expenses, for internal planning and forecasting purposes. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP financial measures and ratios that exclude the impact of these items to evaluate its allowance for credit losses to total loans (excluding Warehouse Purchase Program loans). Prosperity has included information below relating to these non-GAAP financial measures for the applicable periods presented.

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30,
2023

 

 

Mar 31,
2023

 

 

Dec 31,
2022

 

 

Sep 30,
2022

 

 

Jun 30,
2022

 

 

Jun 30,
2023

 

 

Jun 30,
2022

 

Reconciliation of diluted earnings per share to diluted earnings per share excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (unadjusted)

 

$

0.94

 

 

$

1.37

 

 

$

1.51

 

 

$

1.49

 

 

$

1.40

 

 

$

2.30

 

 

$

2.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

86,938

 

 

$

124,694

 

 

$

137,880

 

 

$

135,820

 

 

$

128,490

 

 

$

211,632

 

 

$

250,816

 

Merger related provision for credit losses, net of tax(Y)

 

 

14,647

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,647

 

 

 

 

Merger related expenses, net of tax(Y)

 

 

10,184

 

 

 

679

 

 

 

215

 

 

 

 

 

 

 

 

 

10,863

 

 

 

 

Net income excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax(Y):

 

$

111,769

 

 

$

125,373

 

 

$

138,095

 

 

$

135,820

 

 

$

128,490

 

 

$

237,142

 

 

$

250,816

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

 

92,930

 

 

 

91,207

 

 

 

91,287

 

 

 

91,209

 

 

 

91,772

 

 

 

92,073

 

 

 

91,965

 

Merger related provision for credit losses, net of tax, per diluted common share(Y)

 

$

0.16

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

0.16

 

 

 

 

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

 

$

0.11

 

 

$

0.01

 

 

$

 

 

$

 

 

$

 

 

$

0.12

 

 

 

 

Diluted earnings per share excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax:(Y)

 

$

1.21

 

 

$

1.38

 

 

$

1.51

 

 

$

1.49

 

 

$

1.40

 

 

$

2.58

 

 

$

2.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of return on average assets to return on average assets excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (unadjusted)

 

 

0.89

%

 

 

1.31

%

 

 

1.47

%

 

 

1.45

%

 

 

1.36

%

 

 

1.09

%

 

 

1.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax(Y)

 

$

111,769

 

 

$

125,373

 

 

$

138,095

 

 

$

135,820

 

 

$

128,490

 

 

$

237,142

 

 

$

250,816

 

Average total assets

 

$

39,287,626

 

 

$

38,177,853

 

 

$

37,617,902

 

 

$

37,466,565

 

 

$

37,754,412

 

 

$

38,738,736

 

 

$

37,909,858

 

Return on average assets excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax (F) (Y)

 

 

1.14

%

 

 

1.31

%

 

 

1.47

%

 

 

1.45

%

 

 

1.36

%

 

 

1.22

%

 

 

1.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of return on average common equity to return on average common equity excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average common equity (unadjusted)

 

 

5.01

%

 

 

7.38

%

 

 

8.26

%

 

 

8.24

%

 

 

7.84

%

 

 

6.18

%

 

 

7.69

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax(Y)

 

$

111,769

 

 

$

125,373

 

 

$

138,095

 

 

$

135,820

 

 

$

128,490

 

 

$

237,142

 

 

$

250,816

 

Average shareholders' equity

 

$

6,935,682

 

 

$

6,759,443

 

 

$

6,677,010

 

 

$

6,590,512

 

 

$

6,557,079

 

 

$

6,848,053

 

 

$

6,523,422

 

Return on average common equity excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax (F) (Y)

 

 

6.45

%

 

 

7.42

%

 

 

8.27

%

 

 

8.24

%

 

 

7.84

%

 

 

6.93

%

 

 

7.69

%

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

Page 19


 

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30,
2023

 

 

Mar 31,
2023

 

 

Dec 31,
2022

 

 

Sep 30,
2022

 

 

Jun 30,
2022

 

 

Jun 30,
2023

 

 

Jun 30,
2022

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

86,938

 

 

$

124,694

 

 

$

137,880

 

 

$

135,820

 

 

$

128,490

 

 

$

211,632

 

 

$

250,816

 

Average shareholders' equity

 

$

6,935,682

 

 

$

6,759,443

 

 

$

6,677,010

 

 

$

6,590,512

 

 

$

6,557,079

 

 

$

6,848,053

 

 

$

6,523,422

 

Less: Average goodwill and other intangible assets

 

 

(3,340,275

)

 

 

(3,281,845

)

 

 

(3,284,228

)

 

 

(3,286,795

)

 

 

(3,289,365

)

 

 

(3,311,222

)

 

 

(3,290,667

)

Average tangible shareholders’ equity

 

$

3,595,407

 

 

$

3,477,598

 

 

$

3,392,782

 

 

$

3,303,717

 

 

$

3,267,714

 

 

$

3,536,831

 

 

$

3,232,755

 

Return on average tangible common equity (F)

 

 

9.67

%

 

 

14.34

%

 

 

16.26

%

 

 

16.44

%

 

 

15.73

%

 

 

11.97

%

 

 

15.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of return on average common equity to return on average tangible common equity excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax(Y)

 

$

111,769

 

 

$

125,373

 

 

$

138,095

 

 

$

135,820

 

 

$

128,490

 

 

$

237,142

 

 

$

250,816

 

Average shareholders' equity

 

$

6,935,682

 

 

$

6,759,443

 

 

$

6,677,010

 

 

$

6,590,512

 

 

$

6,557,079

 

 

$

6,848,053

 

 

$

6,523,422

 

Less: Average goodwill and other intangible assets

 

 

(3,340,275

)

 

 

(3,281,845

)

 

 

(3,284,228

)

 

 

(3,286,795

)

 

 

(3,289,365

)

 

 

(3,311,222

)

 

 

(3,290,667

)

Average tangible shareholders’ equity

 

$

3,595,407

 

 

$

3,477,598

 

 

$

3,392,782

 

 

$

3,303,717

 

 

$

3,267,714

 

 

$

3,536,831

 

 

$

3,232,755

 

Return on average tangible common equity excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax (F) (Y)

 

 

12.43

%

 

 

14.42

%

 

 

16.28

%

 

 

16.44

%

 

 

15.73

%

 

 

13.41

%

 

 

15.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

6,968,116

 

 

$

6,739,117

 

 

$

6,699,374

 

 

$

6,611,642

 

 

$

6,521,827

 

 

$

6,968,116

 

 

$

6,521,827

 

Less: Goodwill and other intangible assets

 

 

(3,454,826

)

 

 

(3,280,610

)

 

 

(3,282,984

)

 

 

(3,285,542

)

 

 

(3,288,119

)

 

 

(3,454,826

)

 

 

(3,288,119

)

Tangible shareholders’ equity

 

$

3,513,290

 

 

$

3,458,507

 

 

$

3,416,390

 

 

$

3,326,100

 

 

$

3,233,708

 

 

$

3,513,290

 

 

$

3,233,708

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end shares outstanding

 

 

93,721

 

 

 

90,693

 

 

 

91,314

 

 

 

91,210

 

 

 

91,196

 

 

 

93,721

 

 

 

91,196

 

Tangible book value per share

 

$

37.49

 

 

$

38.13

 

 

$

37.41

 

 

$

36.47

 

 

$

35.46

 

 

$

37.49

 

 

$

35.46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity

 

$

3,513,290

 

 

$

3,458,507

 

 

$

3,416,390

 

 

$

3,326,100

 

 

$

3,233,708

 

 

$

3,513,290

 

 

$

3,233,708

 

Total assets

 

$

39,905,131

 

 

$

37,829,232

 

 

$

37,689,829

 

 

$

37,843,502

 

 

$

37,387,256

 

 

$

39,905,131

 

 

$

37,387,256

 

Less: Goodwill and other intangible assets

 

 

(3,454,826

)

 

 

(3,280,610

)

 

 

(3,282,984

)

 

 

(3,285,542

)

 

 

(3,288,119

)

 

 

(3,454,826

)

 

 

(3,288,119

)

Tangible assets

 

$

36,450,305

 

 

$

34,548,622

 

 

$

34,406,845

 

 

$

34,557,960

 

 

$

34,099,137

 

 

$

36,450,305

 

 

$

34,099,137

 

Period end tangible equity to period end tangible assets ratio

 

 

9.64

%

 

 

10.01

%

 

 

9.93

%

 

 

9.62

%

 

 

9.48

%

 

 

9.64

%

 

 

9.48

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of allowance for credit losses to total loans to allowance for credit losses on loans to total loans excluding Warehouse Purchase Program:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans

 

$

345,209

 

 

$

282,191

 

 

$

281,576

 

 

$

282,179

 

 

$

283,959

 

 

$

345,209

 

 

$

283,959

 

Total loans

 

$

21,653,946

 

 

$

19,334,359

 

 

$

18,839,827

 

 

$

18,506,288

 

 

$

18,208,844

 

 

$

21,653,946

 

 

$

18,208,844

 

Less: Warehouse Purchase Program loans

 

 

(1,148,883

)

 

 

(799,115

)

 

 

(740,620

)

 

 

(922,764

)

 

 

(1,137,623

)

 

 

(1,148,883

)

 

 

(1,137,623

)

Total loans less Warehouse Purchase Program

 

$

20,505,063

 

 

$

18,535,244

 

 

$

18,099,207

 

 

$

17,583,524

 

 

$

17,071,221

 

 

$

20,505,063

 

 

$

17,071,221

 

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

 

 

1.68

%

 

 

1.52

%

 

 

1.56

%

 

 

1.60

%

 

 

1.66

%

 

 

1.68

%

 

 

1.66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

145,870

 

 

$

123,000

 

 

$

119,244

 

 

$

122,214

 

 

$

122,878

 

 

$

268,870

 

 

$

242,728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

236,459

 

 

$

243,467

 

 

$

256,137

 

 

$

260,679

 

 

$

248,471

 

 

$

479,926

 

 

$

488,415

 

Noninterest income

 

 

39,688

 

 

 

38,266

 

 

 

37,724

 

 

 

34,688

 

 

 

37,594

 

 

 

77,954

 

 

 

72,716

 

Less: net gain on sale or write down of assets

 

 

1,994

 

 

 

121

 

 

 

2,087

 

 

 

50

 

 

 

1,108

 

 

 

2,115

 

 

 

1,797

 

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

 

 

37,694

 

 

 

38,145

 

 

 

35,637

 

 

 

34,638

 

 

 

36,486

 

 

 

75,839

 

 

 

70,919

 

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

 

$

274,153

 

 

$

281,612

 

 

$

291,774

 

 

$

295,317

 

 

$

284,957

 

 

$

555,765

 

 

$

559,334

 

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

 

 

53.21

%

 

 

43.68

%

 

 

40.87

%

 

 

41.38

%

 

 

43.12

%

 

 

48.38

%

 

 

43.40

%

 

 

 

Page 20


 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30,
2023

 

 

Mar 31,
2023

 

 

Dec 31,
2022

 

 

Sep 30,
2022

 

 

Jun 30,
2022

 

 

Jun 30,
2023

 

 

Jun 30,
2022

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

145,870

 

 

$

123,000

 

 

$

119,244

 

 

$

122,214

 

 

$

122,878

 

 

$

268,870

 

 

$

242,728

 

Less: merger related expenses

 

 

12,891

 

 

 

860

 

 

 

272

 

 

 

 

 

 

 

 

 

13,751

 

 

 

 

Noninterest expense excluding merger related expenses

 

$

132,979

 

 

$

122,140

 

 

$

118,972

 

 

$

122,214

 

 

$

122,878

 

 

$

255,119

 

 

$

242,728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

236,459

 

 

$

243,467

 

 

$

256,137

 

 

$

260,679

 

 

$

248,471

 

 

$

479,926

 

 

$

488,415

 

Noninterest income

 

 

39,688

 

 

 

38,266

 

 

 

37,724

 

 

 

34,688

 

 

 

37,594

 

 

 

77,954

 

 

 

72,716

 

Less: net gain on sale or write down of assets

 

 

1,994

 

 

 

121

 

 

 

2,087

 

 

 

50

 

 

 

1,108

 

 

 

2,115

 

 

 

1,797

 

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

 

 

37,694

 

 

 

38,145

 

 

 

35,637

 

 

 

34,638

 

 

 

36,486

 

 

 

75,839

 

 

 

70,919

 

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

 

$

274,153

 

 

$

281,612

 

 

$

291,774

 

 

$

295,317

 

 

$

284,957

 

 

$

555,765

 

 

$

559,334

 

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

 

 

48.51

%

 

 

43.37

%

 

 

40.78

%

 

 

41.38

%

 

 

43.12

%

 

 

45.90

%

 

 

43.40

%

 

Page 21