425 1 425_er_q4_2022_lone_star.htm 425 425

 

 

Filed by Prosperity Bancshares, Inc.

Pursuant to Rule 425 under the Securities Act of 1933

Subject Company: Lone Star State Bancshares, Inc.

Commission File Number: 333-269187

 

 

img185725832_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 FOURTH QUARTER

2022 EARNINGS

 

Fourth quarter net income of $137.9 million and earnings per share (diluted) of $1.51
Fourth quarter net income increased 8.7% compared to fourth quarter 2021
Loans, excluding Warehouse Purchase Program and SBA Paycheck Protection Program loans, increased $518.5 million or 3.0% (11.8% annualized) during fourth quarter 2022
Loans, excluding Warehouse Purchase Program and SBA Paycheck Protection Program loans, increased $1.422 billion or 8.5% during 2022
Allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program and SBA Paycheck Protection Program loans, of 1.56%(1)
Nonperforming assets remain low at 0.08% of fourth quarter average interest-earning assets
Return (annualized) on fourth quarter average assets of 1.47%, average common equity of 8.26%, average tangible common equity of 16.26%(1), and efficiency ratio of 40.87%
Pending acquisitions of First Bancshares of Texas, Inc., Midland, Texas, and Lone Star State Bancshares, Inc., Lubbock, Texas
Approved 2023 Stock Repurchase Program covering up to 5% of outstanding common stock

HOUSTON, January 25, 2023. Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income of $137.9 million for the quarter ended December 31, 2022 compared with $126.8 million for the same period in 2021. Net income per diluted common share was $1.51 for the quarter ended December 31, 2022 compared with $1.38 for the same period in 2021, an increase of 9.4%, and the annualized return on fourth quarter average assets was 1.47%. Additionally, loans, excluding Warehouse Purchase Program and SBA Paycheck Protection Program (“PPP”) loans, increased $518.5 million or 3.0% (11.8% annualized) during the fourth quarter of 2022. Nonperforming assets remain low at 0.08% of fourth quarter average interest-earning assets.

 

______________

(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


 

“During the fourth quarter of 2022, Prosperity continued to see growth in loans, which we expect will continue in 2023. The growth comes from new loans as well as existing loans not paying off as fast as they did when rates were low and it was opportunistic for borrowers to repay or move the loans. Consumer spending remains strong, especially in the tourism, restaurant and hospitality sectors. Real estate sales and pricing have been affected by the increase in rates, but we expect that because of inventory levels and population growth, the impact will be less in Texas and Oklahoma,” said David Zalman, Prosperity’s Senior Chairman and Chief Executive Officer.

 

"We believe that the economies in Texas and Oklahoma will outperform other states over the next several years as companies and individuals continue to move to the states because of lower tax rates and a business-friendly political environment. We expect that companies will need more infrastructure and buildings and consumers will need more housing and places to spend their money, and both will need banks to finance the growth," continued Zalman.

 

"While the net interest margin at some banks has improved immediately because of higher rates, we expect Prosperity’s net interest margin to continue to increase over the next several years as our bond portfolio, which yielded 1.96% during the fourth quarter of 2022, reprices to higher yields assuming that rates normalize near the current rate," concluded Zalman.

 

Results of Operations for the Three Months Ended December 31, 2022

Net income was $137.9 million(2) for the three months ended December 31, 2022 compared with $126.8 million(3) for the same period in 2021, an increase of $11.1 million or 8.7%. The change was primarily due to an increase in loans and securities interest income, partially offset by a decrease in PPP fees and interest income of $8.5 million, a decrease in loan discount accretion of $4.5 million, and an increase in interest expense. Net income per diluted common share was $1.51 for the three months ended December 31, 2022 compared with $1.38 for the same period in 2021, an increase of 9.4%. On a linked quarter basis, net income was $137.9 million(2) for the three months ended December 31, 2022 compared with $135.8 million(4) for the three months ended September 30, 2022, an increase of $2.1 million or 1.5%. The change was primarily due to an increase in noninterest income and a decrease in noninterest expense, partially offset by a decrease in net interest income. Net income per diluted common share was $1.51 for the three months ended December 31, 2022 compared with $1.49 for the three months ended September 30, 2022, an increase of 1.3%. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended December 31, 2022 were 1.47%, 8.26% and 16.26%(1), respectively. Prosperity’s efficiency ratio (excluding net gains and losses on the sale or write down of assets and securities) was 40.87%(1) for the three months ended December 31, 2022.

Net interest income before provision for credit losses for the three months ended December 31, 2022 was $256.1 million compared with $244.8 million for the same period in 2021, an increase of $11.4 million or 4.6%. The change was primarily due to an increase in the average balances and average rates on loans held for investment and on investment securities, partially offset by a decrease in PPP fees and interest income of $8.5 million, a decrease in loan discount accretion of $4.5 million and an increase in the average rates on interest-bearing liabilities. On a linked quarter basis, net interest income before provision for credit losses was $256.1 million compared with $260.7 million for the three months ended September 30, 2022, a decrease of $4.5 million or 1.7%.

The net interest margin on a tax equivalent basis was 3.05% for the three months ended December 31, 2022 compared with 2.97% for the same period in 2021. The change was primarily due to an increase in the average balances and average rates on loans held for investment and on investment securities, partially offset by a decrease in PPP fees and interest income of $8.5 million, a decrease in loan discount accretion of $4.5 million and an increase in the average rates on interest-bearing liabilities. On a linked quarter basis, the net interest margin on a tax equivalent basis was 3.05% for the three months ended December 31, 2022 compared with 3.11% for the three months ended September 30, 2022. The linked quarter decrease was primarily due to an increase in the average rates on interest-bearing liabilities, partially offset by higher average balances and higher average rates on loans and average rates on investment securities.

Noninterest income was $37.7 million for the three months ended December 31, 2022 compared with $35.8 million for the same period in 2021, an increase of $2.0 million or 5.5%. This change was primarily due to a higher net gain on sale or write-down of

______________

(2)
Includes purchase accounting adjustments of $758 thousand, net of tax, primarily comprised of loan discount accretion of $913 thousand for the three months ended December 31, 2022.
(3)
Includes purchase accounting adjustments of $4.2 million, net of tax, primarily comprised of loan discount accretion of $5.4 million for the three months ended December 31, 2021.
(4)
Includes purchase accounting adjustments of $997 thousand, net of tax, primarily comprised of loan discount accretion of $1.2 million for the three months ended September 30, 2022.
(5)
Includes purchase accounting adjustments of $6.0 million, net of tax, primarily comprised of loan discount accretion of $7.4 million for the year ended December 31, 2022.
(6)
Includes purchase accounting adjustments of $31.5 million, net of tax, primarily comprised of loan discount accretion of $39.3 million for the year ended December 31, 2021.

Page 2


 

assets, an increase in trust income and an increase in other noninterest income. On a linked quarter basis, noninterest income was $37.7 million compared with $34.7 million for the three months ended September 30, 2022, an increase of $3.0 million or 8.8%, primarily due to a higher net gain on the sale or write-down of assets and an increase in other noninterest income.

Noninterest expense was $119.2 million for the three months ended December 31, 2022 compared with $119.5 million for the same period in 2021, a decrease of $294 thousand. On a linked quarter basis, noninterest expense decreased $3.0 million or 2.4% to $119.2 million compared with $122.2 million for the three months ended September 30, 2022. This change was primarily due to a decrease in salaries and benefits, partially offset by an increase in other noninterest expense.

Results of Operations for the Year Ended December 31, 2022

Net income was $524.5 million(5) for the year ended December 31, 2022 compared with $519.3 million(6) for 2021, an increase of $5.2 million or 1.0%. Net income per diluted common share was $5.73 for the year ended December 31, 2022 compared with $5.60 for 2021, an increase of 2.3%. Annualized returns on average assets, average common equity and average tangible common equity for the year ended December 31, 2022 were 1.39%, 7.97% and 15.94%(1), respectively. Prosperity’s efficiency ratio (excluding net gains and losses on the sale or write down of assets and securities) was 42.23%(1) for the year ended December 31, 2022.

Net interest income before provision for credit losses for the year ended December 31, 2022 was $1.005 billion compared with $993.3 million for the prior year, an increase of $11.9 million or 1.2%. The change was primarily due to an increase in average balances and average rates on investment securities, partially offset by a decrease in PPP fees and interest income of $44.6 million, a decrease in loan discount accretion of $31.9 million and an increase in the average rates on interest-bearing liabilities.

The net interest margin on a tax equivalent basis for the year ended December 31, 2022 was 3.00% compared with 3.14% for 2021. The change was primarily due to an increase in the average balances on investment securities, partially offset by a decrease in PPP fees and interest income of $44.6 million, a decrease in loan discount accretion of $31.9 million and an increase in the average rates on interest-bearing liabilities.

Noninterest income was $145.1 million for the year ended December 31, 2022 compared with $140.0 million for 2021, an increase of $5.2 million or 3.7%, primarily due to an increase in NSF income, a net gain on the sale or write-down of assets, an increase in trust income and an increase in other noninterest income, partially offset by a decrease in mortgage income.

Noninterest expense was $484.2 million for the year ended December 31, 2022 compared with $473.6 million for 2021, an increase of $10.6 million or 2.2%. The change was primarily due to an increase in salaries and benefits, an increase in credit and debit card and data processing expense and the change in net loss (gain) on sale or write-down of other real estate.

Balance Sheet Information

At December 31, 2022, Prosperity had $37.690 billion in total assets, a decrease of $144.1 million or 0.4%, compared with $37.834 billion at December 31, 2021.

Loans at December 31, 2022 were $18.840 billion, an increase of $223.7 million or 1.2%, compared with $18.616 billion at December 31, 2021, primarily due to increases in 1-4 family residential and construction, land development and other land loans, partially offset by decreases in Warehouse Purchase Program, PPP and commercial real estate loans. Linked quarter loans increased $333.5 million or 1.8% (7.2% annualized) from $18.506 billion at September 30, 2022. Excluding Warehouse Purchase Program and PPP loans, loans at December 31, 2022 were $18.093 billion compared to $16.671 billion at December 31, 2021, an increase of $1.422 billion or 8.5%. Linked quarter loans, excluding Warehouse Purchase Program and PPP loans, increased $518.5 million or 3.0% (11.8% annualized) from $17.575 billion at September 30, 2022.

 

As part of its lending activities, Prosperity extends credit to oil and gas production and servicing companies. Oil and gas production loans are loans to companies directly involved in the exploration and/or production of oil and gas. Oil and gas servicing loans are loans to companies that provide services for oil and gas production and exploration. At December 31, 2022, oil and gas loans totaled $429.5 million (net of discount and excluding PPP loans totaling $3.4 million) or 2.3% of total loans, of which $209.0 million were production loans and $220.5 million were servicing loans, compared with total oil and gas loans of $491.3 million (net of discount and excluding PPP loans totaling $27.9 million) or 2.6% of total loans at December 31, 2021, of which $294.1 million were production loans and $197.2 million were servicing loans. In addition, as of December 31, 2022, Prosperity had total unfunded commitments to oil and gas companies of $453.4 million compared with total unfunded commitments to oil and gas companies of $419.0 million as of December 31, 2021. Unfunded commitments to producers include letters of credit issued in lieu of oil well plugging bonds.

Page 3


 

Deposits at December 31, 2022 were $28.534 billion, a decrease of $2.238 billion or 7.3%, compared with $30.772 billion at December 31, 2021, primarily due to a decrease in public fund deposits. Linked quarter deposits decreased $766.6 million or 2.6% from $29.300 billion at September 30, 2022.

Asset Quality

Nonperforming assets totaled $27.5 million or 0.08% of quarterly average interest-earning assets at December 31, 2022 compared with $28.1 million or 0.09% of quarterly average interest-earning assets at December 31, 2021 and $19.9 million or 0.06% of quarterly average interest-earning assets at September 30, 2022.

The allowance for credit losses on loans and off-balance sheet credit exposures was $311.5 million at December 31, 2022 compared with $316.3 million at December 31, 2021 and $312.1 million at September 30, 2022. There was no provision for credit losses for the three months and years ended December 31, 2022 and 2021.

The allowance for credit losses on loans was $281.6 million or 1.49% of total loans at December 31, 2022 compared with $286.4 million or 1.54% of total loans at December 31, 2021 and $282.2 million or 1.52% of total loans at September 30, 2022. Excluding Warehouse Purchase Program and PPP loans, the allowance for credit losses on loans to total loans was 1.56%(1) at December 31, 2022 compared with 1.72%(1) at December 31, 2021 and 1.61%(1) at September 30, 2022.

 

Net charge-offs were $603 thousand for the three months ended December 31, 2022 compared with net charge-offs of $807 thousand for the three months ended December 31, 2021 and net charge-offs of $1.8 million for the three months ended September 30, 2022. During the fourth quarter of 2022, net charge-offs did not include any purchased credit deteriorated (“PCD”) loans and $6.2 million of specific reserves on resolved PCD loans was released to the general reserve.

 

Net charge-offs were $4.8 million for the year ended December 31, 2022 compared with $29.7 million for the year ended December 31, 2021. Net charge-offs for the year ended December 31, 2022 did not include any PCD loans and $8.2 million of specific reserves on resolved PCD loans was released to the general reserve during the period.

Dividend

Prosperity Bancshares declared a first quarter 2023 cash dividend of $0.55 per share to be paid on April 3, 2023, to all shareholders of record as of March 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 2022 stock repurchase program, Prosperity Bancshares repurchased zero shares of its common stock during the three months ended December 31, 2022 and 981,884 shares of its common stock at an average weighted price of $66.90 per share during the year ended December 31, 2022.

Pending Acquisition of First Bancshares of Texas, Inc.

On October 11, 2022, Prosperity Bancshares and First Bancshares of Texas, Inc. (“First Bancshares”) jointly announced the signing of a definitive merger agreement whereby First Bancshares, the parent company of FirstCapital Bank of Texas, N.A. (“FirstCapital Bank”) will merge with and into Prosperity. FirstCapital Bank operates 16 full-service banking offices in 6 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. As of September 30, 2022, First Bancshares, on a consolidated basis, reported total assets of $2.203 billion, total loans of $1.631 billion and total deposits of $1.842 billion.

Under the terms of the merger agreement, Prosperity will issue 3,583,370 shares of Prosperity common stock plus $93.4 million in cash for all outstanding shares of First Bancshares 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 $341.6 million. The transaction is subject to customary closing conditions, including the receipt of regulatory approvals and approval of the shareholders of First Bancshares. The transaction is expected to close during the first half of 2023, although delays could occur.

Page 4


 

Pending Acquisition 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 September 30, 2022, Lone Star, on a consolidated basis, reported total assets of $1.387 billion, total loans of $940.5 million and total deposits of $1.249 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 and approval of the shareholders of Lone Star. The transaction is expected to close during the first half of 2023, although delays could occur.

Conference Call

Prosperity’s management team will host a conference call on Wednesday, January 25, 2023, at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity’s fourth quarter 2022 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383 for domestic participants, or 412-902-6506 for international participants. The participant elite entry number is 6262776.

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

Non-GAAP Financial Measures

Prosperity’s management uses certain non-GAAP financial measures to evaluate its performance. Specifically, Prosperity reviews return on average tangible common equity; tangible book value per share; the tangible equity to tangible assets ratio; allowance for credit losses on loans to total loans excluding Warehouse Purchase Program and PPP loans; and the efficiency ratio excluding net gains and losses on the sale or write down of assets and securities, 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 December 31, 2022, Prosperity Bancshares, Inc.® is a $37.690 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 272 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; 29 in the Central Texas area including Austin and San Antonio; 34 in the West Texas area including Lubbock, Midland-Odessa and Abilene; 16 in the Bryan/College Station area; 6 in the Central Oklahoma area; and 8 in the Tulsa, Oklahoma area.

Page 5


 

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, 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 proposed transactions with First Bancshares and 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, as well as expectations regarding the effects of the COVID-19 pandemic on Prosperity’s operating income, financial condition and cash flows. 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. Many possible events or factors could adversely affect the future financial results and performance of Prosperity, First Bancshares, Lone Star or the combined company and could cause those results or performance to differ materially from those expressed in or implied by the forward-looking statements. Such risks and uncertainties include, among others: the occurrence of any event, change or other circumstance that could give rise to the right of a party to terminate the merger agreement with First Bancshares or Lone Star, as applicable, the outcome of any legal proceedings that may be instituted against Prosperity, First Bancshares or Lone Star, delays in completing either of the transactions, the failure to obtain necessary regulatory approvals (and the risk that such approvals may result in the imposition of conditions that could adversely affect the combined company or the expected benefits of each of the transactions) or First Bancshares shareholder approval or Lone Star shareholder approval or to satisfy any of the other conditions to the transactions on a timely basis or at all, the possibility that the anticipated benefits of the transactions are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors generally, or specifically in the West Texas area and the West, North and Central Texas area where First Bancshares and Lone Star, respectively, do a majority of their respective business and Prosperity has a significant presence, the possibility that the transactions may be more expensive to complete than anticipated, including as a result of unexpected factors or events, diversion of management’s attention from ongoing business operations and opportunities, potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the transactions, Prosperity’s ability to complete the acquisition and integration of First Bancshares and of Lone Star successfully, and the dilution caused by Prosperity’s issuance of additional shares of its common stock in connection with the transactions. 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, 2021, 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.

Additional Information about the First Bancshares Merger and Where to Find It

In connection with the proposed merger of First Bancshares into Prosperity, Prosperity has filed with the SEC a registration statement on Form S-4 to register the shares of Prosperity common stock to be issued to the shareholders of First Bancshares. The registration statement includes a preliminary proxy statement/prospectus. The definitive proxy statement/prospectus will be sent to the shareholders of First Bancshares seeking their approval of the proposed transaction.

WE URGE INVESTORS AND SECURITY HOLDERS TO READ THE REGISTRATION STATEMENT ON FORM S-4, THE PROXY STATEMENT/PROSPECTUS INCLUDED WITHIN THE REGISTRATION STATEMENT ON FORM S-4 AND ANY OTHER RELEVANT DOCUMENTS TO BE FILED WITH THE SECURITIES AND EXCHANGE COMMISSION IN

Page 6


 

CONNECTION WITH THE PROPOSED TRANSACTION BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT PROSPERITY, FIRST BANCSHARES AND THE PROPOSED TRANSACTION.

Investors and security holders may obtain free copies of these documents through the website maintained by the SEC at http://www.sec.gov. You will also be able to obtain these documents, when they are filed, free of charge, from Prosperity at http://www.prosperitybankusa.com. Copies of the proxy statement/prospectus can also be obtained, when it becomes available, free of charge, by directing a request by telephone or mail to Prosperity Bancshares, Inc., Prosperity Bank Plaza, 4295 San Felipe, Houston, Texas 77027 Attn: Investor Relations, (281) 269-7199 or to First Bancshares of Texas, Inc., 310 West Wall Street, Suite 1200, Midland, Texas 79701, Attention: Ken Burgess, (844) 322-8392.

Additional Information about the Lone Star Merger and Where to Find It

 

In connection with the proposed merger of Lone Star into Prosperity, Prosperity has filed with the SEC a registration statement on Form S-4 to register the shares of Prosperity common stock to be issued to the shareholders of Lone Star. The registration statement includes a preliminary proxy statement/prospectus. The definitive proxy statement/prospectus will be sent to the shareholders of Lone Star seeking their approval of the proposed transaction.

WE URGE INVESTORS AND SECURITY HOLDERS TO READ THE REGISTRATION STATEMENT ON FORM S-4, THE PROXY STATEMENT/PROSPECTUS INCLUDED WITHIN THE REGISTRATION STATEMENT ON FORM S-4 AND ANY OTHER RELEVANT DOCUMENTS TO BE FILED WITH THE SECURITIES AND EXCHANGE COMMISSION IN CONNECTION WITH THE PROPOSED TRANSACTION BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT PROSPERITY, LONE STAR AND THE PROPOSED TRANSACTION.

Investors and security holders may obtain free copies of these documents through the website maintained by the SEC at http://www.sec.gov. You will also be able to obtain these documents, when they are filed, free of charge, from Prosperity at http://www.prosperitybankusa.com. Copies of the proxy statement/prospectus can also be obtained, when it becomes available, free of charge, by directing a request by telephone or mail to Prosperity Bancshares, Inc., Prosperity Bank Plaza, 4295 San Felipe, Houston, Texas 77027 Attn: Investor Relations, (281) 269-7199 or to Lone Star State Bancshares, Inc., 6220 Milwaukee Avenue, Lubbock, Texas 79424, Attention: Alan Lackey, (806) 771-7717.

Participants in the Solicitation

Prosperity, First Bancshares and their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from the shareholders of First Bancshares in connection with the proposed transaction. Certain information regarding the interests of these participants and a description of their direct and indirect interests, by security holdings or otherwise, is included in the registration statement and proxy statement/prospectus regarding the proposed transaction and other relevant materials to be filed with the SEC when they become available.

 

Prosperity, Lone Star and their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from the shareholders of Lone Star in connection with the proposed transaction. Certain information regarding the interests of these participants and a description of their direct and indirect interests, by security holdings or otherwise, is included in the registration statement and proxy statement/prospectus regarding the proposed transaction and other relevant materials to be filed with the SEC when they become available.

Additional information about Prosperity and its directors and executive officers may be found in the definitive proxy statement of Prosperity relating to its 2022 Annual Meeting of Shareholders filed with the SEC on March 14, 2022, and other documents filed by Prosperity with the SEC. These documents can be obtained free of charge from the sources described above.

No Offer or Solicitation

This communication is for informational purposes only and is not intended to and does not constitute an offer to subscribe for, buy or sell, or the solicitation of an offer to subscribe for, buy or sell, or an invitation to subscribe for, buy or sell any securities or a solicitation of any vote or approval in any jurisdiction, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in which such offer, invitation, sale or solicitation would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended, and otherwise in accordance with applicable law.

 

Page 7


 

 

Bryan/College Station Area

 

Garland

 

Palestine

 

Magnolia

 

Texas Tech Student Union

Bryan

 

Grapevine

 

Rusk

 

Magnolia Parkway

 

 

Bryan-29th Street

 

Grapevine Main

 

Seven Points

 

Mont Belvieu

 

Midland

Bryan-East

 

Kiest

 

Teague

 

Nederland

 

Wadley

Bryan-North

 

Lake Highlands

 

Tyler-Beckham

 

Needville

 

Wall Street

Caldwell

 

McKinney

 

Tyler-South Broadway

 

Rosenberg

 

 

College Station

 

McKinney Eldorado

 

Tyler-University

 

Shadow Creek

 

Odessa

Crescent Point

 

McKinney Redbud

 

Winnsboro

 

Spring

 

Grandview

Hearne

 

North Carrolton

 

 

 

Tomball

 

Grant

Huntsville

 

Park Cities

 

Houston Area

 

Waller

 

Kermit Highway

Madisonville

 

Plano

 

Houston

 

West Columbia

 

Parkway

Navasota

 

Plano-West

 

Aldine

 

Wharton

 

 

New Waverly

 

Preston Forest

 

Alief

 

Winnie

 

Other West Texas Area

Rock Prairie

 

Preston Parker

 

Bellaire

 

Wirt

 

Locations

Southwest Parkway

 

Preston Royal

 

Beltway

 

 

 

Big Spring

Tower Point

 

Red Oak

 

Clear Lake

 

South Texas Area -

 

Brownfield

Wellborn Road

 

Richardson

 

Copperfield

 

Corpus Christi

 

Brownwood

 

 

Richardson-West

 

Cypress

 

Calallen

 

Cisco

Central Texas Area

 

Rosewood Court

 

Downtown

 

Carmel

 

Comanche

Austin

 

The Colony

 

Eastex

 

Northwest

 

Early

Allandale

 

Tollroad

 

Fairfield

 

Saratoga

 

Floydada

Cedar Park

 

Trinity Mills

 

First Colony

 

Timbergate

 

Gorman

Congress

 

Turtle Creek

 

Fry Road

 

Water Street

 

Levelland

Lakeway

 

West 15th Plano

 

Gessner

 

 

 

Littlefield

Liberty Hill

 

West Allen

 

Gladebrook

 

Victoria

 

Merkel

Northland

 

Westmoreland

 

Grand Parkway

 

Victoria Main

 

Plainview

Oak Hill

 

Wylie

 

Heights

 

Victoria-Navarro

 

San Angelo

Research Blvd

 

 

 

Highway 6 West

 

Victoria-North

 

Slaton

Westlake

 

Fort Worth

 

Little York

 

Victoria Salem

 

Snyder

 

 

Haltom City

 

Medical Center

 

 

 

 

Other Central Texas Area

 

Hulen

 

Memorial Drive

 

Other South Texas Area

 

Oklahoma

Locations

 

Keller

 

Northside

 

 Locations

 

Central Oklahoma Area

Bastrop

 

Museum Place

 

Pasadena

 

Alice

 

Oklahoma City

Canyon Lake

 

Renaissance Square

 

Pecan Grove

 

Aransas Pass

 

23rd Street

Dime Box

 

Roanoke

 

Pin Oak

 

Beeville

 

Expressway

Dripping Springs

 

Stockyards

 

River Oaks

 

Colony Creek

 

I-240

Elgin

 

 

 

Sugar Land

 

Cuero

 

Memorial

Flatonia

 

Other Dallas/Fort Worth Area

 

SW Medical Center

 

Edna

 

 

Georgetown

 

Locations

 

Tanglewood

 

Goliad

 

Other Central Oklahoma Area

Gruene

 

Arlington

 

The Plaza

 

Gonzales

 

 Locations

Kingsland

 

Azle

 

Uptown

 

Hallettsville

 

Edmond

La Grange

 

Ennis

 

Waugh Drive

 

Kingsville

 

Norman

Lexington

 

Gainesville

 

Westheimer

 

Mathis

 

 

New Braunfels

 

Glen Rose

 

West University

 

Padre Island

 

Tulsa Area

Pleasanton

 

Granbury

 

Woodcreek

 

Palacios

 

Tulsa

Round Rock

 

Grand Prairie

 

 

 

Port Lavaca

 

Garnett

San Antonio

 

Jacksboro

 

Katy

 

Portland

 

Harvard

Schulenburg

 

Mesquite

 

Cinco Ranch

 

Rockport

 

Memorial

Seguin

 

Muenster

 

Katy-Spring Green

 

Sinton

 

Sheridan

Smithville

 

Runaway Bay

 

 

 

Taft

 

S. Harvard

Thorndale

 

Sanger

 

The Woodlands

 

Yoakum

 

Utica Tower

Weimar

 

Waxahachie

 

The Woodlands-College Park

 

Yorktown

 

Yale

 

 

Weatherford

 

The Woodlands-I-45

 

 

 

 

Dallas/Fort Worth Area

 

 

 

The Woodlands-Research Forest

 

West Texas Area

 

Other Tulsa Area Locations

Dallas

 

East Texas Area

 

 

 

Abilene

 

Owasso

14th Street Plano

 

Athens

 

Other Houston Area

 

Antilley Road

 

 

Abrams Centre

 

Blooming Grove

 

Locations

 

Barrow Street

 

 

Addison

 

Canton

 

Angleton

 

Cypress Street

 

 

Allen

 

Carthage

 

Bay City

 

Judge Ely

 

 

Balch Springs

 

Corsicana

 

Beaumont

 

Mockingbird

 

 

Camp Wisdom

 

Crockett

 

Cleveland

 

 

 

 

Carrollton

 

Eustace

 

East Bernard

 

Lubbock

 

 

Cedar Hill

 

Gilmer

 

El Campo

 

4th Street

 

 

Coppell

 

Grapeland

 

Dayton

 

66th Street

 

 

East Plano

 

Gun Barrel City

 

Galveston

 

82nd Street

 

 

Euless

 

Jacksonville

 

Groves

 

86th Street

 

 

Frisco

 

Kerens

 

Hempstead

 

98th Street

 

 

Frisco Warren

 

Longview

 

Hitchcock

 

Avenue Q

 

 

Frisco-West

 

Mount Vernon

 

Liberty

 

North University

 

 

 

 

- - -

Page 8


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Mar 31, 2022

 

 

Dec 31, 2021

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

554

 

 

$

2,871

 

 

$

3,350

 

 

$

2,810

 

 

$

7,274

 

Loans held for investment

 

 

18,098,653

 

 

 

17,580,653

 

 

 

17,067,871

 

 

 

16,720,173

 

 

 

16,833,171

 

Loans held for investment - Warehouse Purchase Program

 

 

740,620

 

 

 

922,764

 

 

 

1,137,623

 

 

 

1,344,541

 

 

 

1,775,699

 

Total loans

 

 

18,839,827

 

 

 

18,506,288

 

 

 

18,208,844

 

 

 

18,067,524

 

 

 

18,616,144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities(A)

 

 

14,476,005

 

 

 

14,806,487

 

 

 

14,912,313

 

 

 

14,798,127

 

 

 

12,818,901

 

Federal funds sold

 

 

301

 

 

 

244

 

 

 

201

 

 

 

274

 

 

 

241

 

Allowance for credit losses on loans

 

 

(281,576

)

 

 

(282,179

)

 

 

(283,959

)

 

 

(285,163

)

 

 

(286,380

)

Cash and due from banks

 

 

423,832

 

 

 

602,152

 

 

 

393,716

 

 

 

1,560,321

 

 

 

2,547,739

 

Goodwill

 

 

3,231,636

 

 

 

3,231,636

 

 

 

3,231,636

 

 

 

3,231,636

 

 

 

3,231,636

 

Core deposit intangibles, net

 

 

51,348

 

 

 

53,906

 

 

 

56,483

 

 

 

59,064

 

 

 

61,684

 

Other real estate owned

 

 

1,963

 

 

 

1,758

 

 

 

1,555

 

 

 

1,705

 

 

 

622

 

Fixed assets, net

 

 

339,453

 

 

 

337,099

 

 

 

335,939

 

 

 

336,075

 

 

 

319,799

 

Other assets

 

 

607,040

 

 

 

586,111

 

 

 

530,528

 

 

 

501,623

 

 

 

523,584

 

Total assets

 

$

37,689,829

 

 

$

37,843,502

 

 

$

37,387,256

 

 

$

38,271,186

 

 

$

37,833,970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

10,915,448

 

 

$

11,154,143

 

 

$

11,032,184

 

 

$

10,776,652

 

 

$

10,750,034

 

Interest-bearing deposits

 

 

17,618,083

 

 

 

18,145,952

 

 

 

18,833,434

 

 

 

20,291,658

 

 

 

20,021,728

 

Total deposits

 

 

28,533,531

 

 

 

29,300,095

 

 

 

29,865,618

 

 

 

31,068,310

 

 

 

30,771,762

 

Other borrowings

 

 

1,850,000

 

 

 

1,165,000

 

 

 

300,000

 

 

 

 

 

 

 

Securities sold under repurchase agreements

 

 

428,134

 

 

 

454,304

 

 

 

481,785

 

 

 

440,891

 

 

 

448,099

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

Other liabilities

 

 

148,843

 

 

 

282,514

 

 

 

188,079

 

 

 

227,614

 

 

 

156,926

 

Total liabilities

 

 

30,990,455

 

 

 

31,231,860

 

 

 

30,865,429

 

 

 

31,766,762

 

 

 

31,406,734

 

Shareholders' equity(B)

 

 

6,699,374

 

 

 

6,611,642

 

 

 

6,521,827

 

 

 

6,504,424

 

 

 

6,427,236

 

Total liabilities and equity

 

$

37,689,829

 

 

$

37,843,502

 

 

$

37,387,256

 

 

$

38,271,186

 

 

$

37,833,970

 

 

(A) Includes $(4,396), $(296), $1,517, $2,115 and $2,290 in unrealized (losses) gains on available for sale securities for the quarterly periods ended December 31, 2022, September 30, 2022, June 30, 2022, March 31, 2022 and December 31, 2021, respectively.

(B) Includes $(3,473), $(234), $1,198 $1,671 and $1,809 in after-tax unrealized (losses) gains on available for sale securities for the quarterly periods ended December 31, 2022, September 30, 2022, June 30, 2022, March 31, 2022 and December 31, 2021, respectively.

 

Page 9


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Mar 31, 2022

 

 

Dec 31, 2021

 

 

Dec 31, 2022

 

 

Dec 31, 2021

 

Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

235,126

 

 

$

210,268

 

 

$

192,770

 

 

$

193,025

 

 

$

206,209

 

 

$

831,189

 

 

$

869,908

 

Securities(C)

 

 

72,533

 

 

 

68,761

 

 

 

64,111

 

 

 

55,011

 

 

 

46,857

 

 

 

260,416

 

 

 

175,459

 

Federal funds sold and other earning assets

 

 

933

 

 

 

525

 

 

 

925

 

 

 

847

 

 

 

563

 

 

 

3,230

 

 

 

1,556

 

Total interest income

 

 

308,592

 

 

 

279,554

 

 

 

257,806

 

 

 

248,883

 

 

 

253,629

 

 

 

1,094,835

 

 

 

1,046,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

36,048

 

 

 

14,669

 

 

 

8,641

 

 

 

8,754

 

 

 

8,685

 

 

 

68,112

 

 

 

52,913

 

Other borrowings

 

 

14,682

 

 

 

3,719

 

 

 

450

 

 

 

 

 

 

 

 

 

18,851

 

 

 

 

Securities sold under repurchase agreements

 

 

1,725

 

 

 

487

 

 

 

244

 

 

 

185

 

 

 

184

 

 

 

2,641

 

 

 

702

 

Total interest expense

 

 

52,455

 

 

 

18,875

 

 

 

9,335

 

 

 

8,939

 

 

 

8,869

 

 

 

89,604

 

 

 

53,615

 

Net interest income

 

 

256,137

 

 

 

260,679

 

 

 

248,471

 

 

 

239,944

 

 

 

244,760

 

 

 

1,005,231

 

 

 

993,308

 

Provision for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for credit losses

 

 

256,137

 

 

 

260,679

 

 

 

248,471

 

 

 

239,944

 

 

 

244,760

 

 

 

1,005,231

 

 

 

993,308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonsufficient funds (NSF) fees

 

 

8,519

 

 

 

8,887

 

 

 

8,484

 

 

 

8,124

 

 

 

8,401

 

 

 

34,014

 

 

 

29,610

 

Credit card, debit card and ATM card income

 

 

8,816

 

 

 

8,889

 

 

 

8,880

 

 

 

8,179

 

 

 

8,894

 

 

 

34,764

 

 

 

34,680

 

Service charges on deposit accounts

 

 

5,932

 

 

 

6,222

 

 

 

6,365

 

 

 

6,211

 

 

 

6,237

 

 

 

24,730

 

 

 

24,392

 

Trust income

 

 

3,498

 

 

 

3,174

 

 

 

2,875

 

 

 

2,703

 

 

 

2,698

 

 

 

12,250

 

 

 

10,278

 

Mortgage income

 

 

102

 

 

 

340

 

 

 

502

 

 

 

455

 

 

 

685

 

 

 

1,399

 

 

 

8,302

 

Brokerage income

 

 

905

 

 

 

940

 

 

 

917

 

 

 

892

 

 

 

953

 

 

 

3,654

 

 

 

3,320

 

Bank owned life insurance income

 

 

1,329

 

 

 

1,214

 

 

 

1,293

 

 

 

1,283

 

 

 

1,317

 

 

 

5,119

 

 

 

5,228

 

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

 

 

2,087

 

 

 

50

 

 

 

1,108

 

 

 

689

 

 

 

1,165

 

 

 

3,934

 

 

 

1,097

 

Other noninterest income

 

 

6,536

 

 

 

4,972

 

 

 

7,170

 

 

 

6,586

 

 

 

5,407

 

 

 

25,264

 

 

 

23,059

 

Total noninterest income

 

 

37,724

 

 

 

34,688

 

 

 

37,594

 

 

 

35,122

 

 

 

35,757

 

 

 

145,128

 

 

 

139,966

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

75,353

 

 

 

79,578

 

 

 

80,371

 

 

 

79,411

 

 

 

76,496

 

 

 

314,713

 

 

 

310,556

 

Net occupancy and equipment

 

 

8,147

 

 

 

8,412

 

 

 

8,039

 

 

 

7,848

 

 

 

8,140

 

 

 

32,446

 

 

 

32,184

 

Credit and debit card, data processing and software amortization

 

 

9,716

 

 

 

9,516

 

 

 

9,246

 

 

 

8,849

 

 

 

9,050

 

 

 

37,327

 

 

 

35,104

 

Regulatory assessments and FDIC insurance

 

 

2,873

 

 

 

2,807

 

 

 

2,851

 

 

 

2,850

 

 

 

2,801

 

 

 

11,381

 

 

 

10,638

 

Core deposit intangibles amortization

 

 

2,558

 

 

 

2,577

 

 

 

2,581

 

 

 

2,620

 

 

 

2,855

 

 

 

10,336

 

 

 

11,551

 

Depreciation

 

 

4,438

 

 

 

4,436

 

 

 

4,539

 

 

 

4,547

 

 

 

4,518

 

 

 

17,960

 

 

 

18,095

 

Communications

 

 

3,506

 

 

 

3,374

 

 

 

3,206

 

 

 

2,919

 

 

 

3,134

 

 

 

13,005

 

 

 

12,028

 

Other real estate expense

 

 

154

 

 

 

198

 

 

 

195

 

 

 

214

 

 

 

24

 

 

 

761

 

 

 

496

 

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

 

 

(63

)

 

 

(213

)

 

 

14

 

 

 

(621

)

 

 

2

 

 

 

(883

)

 

 

(2,720

)

Merger related expenses

 

 

272

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

272

 

 

 

 

Other noninterest expense

 

 

12,290

 

 

 

11,529

 

 

 

11,836

 

 

 

11,213

 

 

 

12,518

 

 

 

46,868

 

 

 

45,688

 

Total noninterest expense

 

 

119,244

 

 

 

122,214

 

 

 

122,878

 

 

 

119,850

 

 

 

119,538

 

 

 

484,186

 

 

 

473,620

 

Income before income taxes

 

 

174,617

 

 

 

173,153

 

 

 

163,187

 

 

 

155,216

 

 

 

160,979

 

 

 

666,173

 

 

 

659,654

 

Provision for income taxes

 

 

36,737

 

 

 

37,333

 

 

 

34,697

 

 

 

32,890

 

 

 

34,192

 

 

 

141,657

 

 

 

140,357

 

Net income available to common shareholders

 

$

137,880

 

 

$

135,820

 

 

$

128,490

 

 

$

122,326

 

 

$

126,787

 

 

$

524,516

 

 

$

519,297

 

 

(C) Interest income on securities was reduced by net premium amortization of $8,703, $9,947, $11,450, $12,857 and $16,006 for the three months ended December 31, 2022, September 30, 2022, June 30, 2022, March 31, 2022 and December 31, 2021, respectively, and $42,957 and $58,427 for the years ended December 31, 2022 and December 31, 2021, 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

 

 

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Mar 31, 2022

 

 

Dec 31, 2021

 

 

Dec 31, 2022

 

 

Dec 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (D) (E)

 

$

137,880

 

 

$

135,820

 

 

$

128,490

 

 

$

122,326

 

 

$

126,787

 

 

$

524,516

 

 

$

519,297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.51

 

 

$

1.49

 

 

$

1.40

 

 

$

1.33

 

 

$

1.38

 

 

$

5.73

 

 

$

5.60

 

 

Diluted earnings per share

 

$

1.51

 

 

$

1.49

 

 

$

1.40

 

 

$

1.33

 

 

$

1.38

 

 

$

5.73

 

 

$

5.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (F)

 

 

1.47

%

 

 

1.45

%

 

 

1.36

%

 

 

1.29

%

 

 

1.37

%

 

 

1.39

%

 

 

1.44

%

 

Return on average common equity (F)

 

 

8.26

%

 

 

8.24

%

 

 

7.84

%

 

 

7.54

%

 

 

7.91

%

 

 

7.97

%

 

 

8.21

%

 

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

 

 

16.26

%

 

 

16.44

%

 

 

15.73

%

 

 

15.30

%

 

 

16.26

%

 

 

15.94

%

 

 

17.18

%

 

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

 

 

3.05

%

 

 

3.11

%

 

 

2.97

%

 

 

2.88

%

 

 

2.97

%

 

 

3.00

%

 

 

3.14

%

 

Efficiency ratio (G) (I)

 

 

40.87

%

 

 

41.38

%

 

 

43.12

%

 

 

43.68

%

 

 

42.79

%

 

 

42.23

%

 

 

41.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

 

17.78

%

 

 

17.47

%

 

 

17.44

%

 

 

17.00

%

 

 

16.99

%

 

 

17.78

%

 

 

16.99

%

 

Common equity tier 1 capital

 

 

15.88

%

(J)

 

15.44

%

(J)

 

15.26

%

(J)

 

15.32

%

(J)

 

15.10

%

 

 

15.88

%

(J)

 

15.10

%

 

Tier 1 risk-based capital

 

 

15.88

%

(J)

 

15.44

%

(J)

 

15.26

%

(J)

 

15.32

%

(J)

 

15.10

%

 

 

15.88

%

(J)

 

15.10

%

 

Total risk-based capital

 

 

16.51

%

(J)

 

16.09

%

(J)

 

15.91

%

(J)

 

15.99

%

(J)

 

15.45

%

 

 

16.51

%

(J)

 

15.45

%

 

Tier 1 leverage capital

 

 

10.16

%

(J)

 

9.94

%

(J)

 

9.58

%

(J)

 

9.44

%

(J)

 

9.62

%

 

 

10.16

%

(J)

 

9.62

%

 

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

 

 

9.93

%

 

 

9.62

%

 

 

9.48

%

 

 

9.19

%

 

 

9.07

%

 

 

9.93

%

 

 

9.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

91,287

 

 

 

91,209

 

 

 

91,772

 

 

 

92,161

 

 

 

92,162

 

 

 

91,604

 

 

 

92,657

 

 

Diluted

 

 

91,287

 

 

 

91,209

 

 

 

91,772

 

 

 

92,161

 

 

 

92,162

 

 

 

91,604

 

 

 

92,657

 

 

Period end shares outstanding

 

 

91,314

 

 

 

91,210

 

 

 

91,196

 

 

 

92,160

 

 

 

92,170

 

 

 

91,314

 

 

 

92,170

 

 

Cash dividends paid per common share

 

$

0.55

 

 

$

0.52

 

 

$

0.52

 

 

$

0.52

 

 

$

0.52

 

 

$

2.11

 

 

$

1.99

 

 

Book value per common share

 

$

73.37

 

 

$

72.49

 

 

$

71.51

 

 

$

70.58

 

 

$

69.73

 

 

$

73.37

 

 

$

69.73

 

 

Tangible book value per common share (G)

 

$

37.41

 

 

$

36.47

 

 

$

35.46

 

 

$

34.87

 

 

$

34.00

 

 

$

37.41

 

 

$

34.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Market Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

76.32

 

 

$

77.93

 

 

$

73.50

 

 

$

80.46

 

 

$

78.67

 

 

$

80.46

 

 

$

83.02

 

 

Low

 

$

66.71

 

 

$

65.37

 

 

$

64.69

 

 

$

69.08

 

 

$

68.53

 

 

$

64.69

 

 

$

64.40

 

 

Period end closing price

 

$

72.68

 

 

$

66.68

 

 

$

68.27

 

 

$

69.38

 

 

$

72.35

 

 

$

72.68

 

 

$

72.35

 

 

Employees – FTE (excluding overtime)

 

 

3,633

 

 

 

3,592

 

 

 

3,576

 

 

 

3,595

 

 

 

3,704

 

 

 

3,633

 

 

 

3,704

 

 

Number of banking centers

 

 

272

 

 

 

272

 

 

 

272

 

 

 

272

 

 

 

273

 

 

 

272

 

 

 

273

 

 

 

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

 

Three Months Ended

 

Year-to-Date

 

Dec 31,

2022

 

Sep 30,

2022

 

Jun 30,

2022

 

Mar 31,

2022

 

Dec 31,

2021

 

Dec 31,

2022

 

Dec 31,

2021

Loan discount accretion

 

 

 

 

 

 

 

 

 

 

 

 

 

ASC 310-20

$603

 

$912

 

$(265)

 

$4,674

 

$4,635

 

$5,924

 

$31,440

ASC 310-30

$310

 

$322

 

$324

 

$521

 

$731

 

$1,477

 

$7,838

Securities net amortization

$12

 

$40

 

$12

 

$52

 

$139

 

$116

 

$557

Time deposits amortization

$59

 

$68

 

$84

 

$100

 

$127

 

$311

 

$1,162

 

 

(E) Using effective tax rate of 21.0%, 21.6%, 21.3%, 21.2% and 21.2% for the three months ended December 31, 2022, September 30, 2022, June 30, 2022, March 31, 2022 and December 31, 2021, respectively, and 21.3% for the years ended December 31, 2022 and December 31, 2021.

(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) Beginning on January 1, 2022, the cumulative amount of the current expected credit loss (“CECL”) transition adjustments is being phased in over a three-year transition period.

Page 11


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

YIELD ANALYSIS

 

Three Months Ended

 

 

 

 

Dec 31, 2022

 

Sep 30, 2022

 

Dec 31, 2021

 

 

 

 

Average
Balance

 

 

Interest
Earned/
Interest
Paid

 

 

Average
Yield/
Rate

(K)

Average
Balance

 

 

Interest
Earned/
Interest
Paid

 

 

Average
Yield/
Rate

(K)

Average
Balance

 

 

Interest
Earned/
Interest
Paid

 

 

Average
Yield/
Rate

 

(K)

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

1,758

 

 

$

27

 

 

6.09%

 

$

4,136

 

 

$

57

 

 

5.47%

 

$

8,794

 

 

$

71

 

 

3.20%

 

 

Loans held for investment

 

 

17,818,769

 

 

 

223,768

 

 

4.98%

 

 

17,275,866

 

 

 

199,417

 

 

4.58%

 

 

16,830,163

 

 

 

192,200

 

 

4.53%

 

 

Loans held for investment - Warehouse Purchase Program

 

 

747,007

 

 

 

11,331

 

 

6.02%

 

 

938,589

 

 

 

10,794

 

 

4.56%

 

 

1,772,971

 

 

 

13,938

 

 

3.12%

 

 

Total Loans

 

 

18,567,534

 

 

 

235,126

 

 

5.02%

 

 

18,218,591

 

 

 

210,268

 

 

4.58%

 

 

18,611,928

 

 

 

206,209

 

 

4.40%

 

 

Investment securities

 

 

14,715,516

 

 

 

72,533

 

 

1.96%

(L)

 

14,962,847

 

 

 

68,761

 

 

1.82%

(L)

 

12,751,857

 

 

 

46,857

 

 

1.46%

 

(L)

Federal funds sold and other earning assets

 

 

101,986

 

 

 

933

 

 

3.63%

 

 

87,859

 

 

 

525

 

 

2.37%

 

 

1,393,859

 

 

 

563

 

 

0.16%

 

 

Total interest-earning assets

 

 

33,385,036

 

 

 

308,592

 

 

3.67%

 

 

33,269,297

 

 

 

279,554

 

 

3.33%

 

 

32,757,644

 

 

 

253,629

 

 

3.07%

 

 

Allowance for credit losses on loans

 

 

(282,546

)

 

 

 

 

 

 

 

(283,244

)

 

 

 

 

 

 

 

(287,191

)

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

4,515,412

 

 

 

 

 

 

 

 

4,480,512

 

 

 

 

 

 

 

 

4,476,582

 

 

 

 

 

 

 

 

Total assets

 

$

37,617,902

 

 

 

 

 

 

 

$

37,466,565

 

 

 

 

 

 

 

$

36,947,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

5,843,672

 

 

$

3,224

 

 

0.22%

 

$

6,155,511

 

 

$

2,345

 

 

0.15%

 

$

6,196,283

 

 

$

2,187

 

 

0.14%

 

 

Savings and money market deposits

 

 

9,805,024

 

 

 

27,929

 

 

1.13%

 

 

10,172,986

 

 

 

9,479

 

 

0.37%

 

 

10,286,650

 

 

 

3,817

 

 

0.15%

 

 

Certificates and other time deposits

 

 

2,066,085

 

 

 

4,895

 

 

0.94%

 

 

2,185,529

 

 

 

2,845

 

 

0.52%

 

 

2,766,123

 

 

 

2,681

 

 

0.38%

 

 

Other borrowings

 

 

1,465,533

 

 

 

14,682

 

 

3.97%

 

 

577,828

 

 

 

3,719

 

 

2.55%

 

 

 

 

 

 

 

 

 

 

Securities sold under repurchase agreements

 

 

441,405

 

 

 

1,725

 

 

1.55%

 

 

473,584

 

 

 

487

 

 

0.41%

 

 

432,981

 

 

 

184

 

 

0.17%

 

 

Total interest-bearing liabilities

 

 

19,621,719

 

 

 

52,455

 

 

1.06%

(M)

 

19,565,438

 

 

 

18,875

 

 

0.38%

(M)

 

19,682,037

 

 

 

8,869

 

 

0.18%

 

(M)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

11,064,714

 

 

 

 

 

 

 

 

11,048,856

 

 

 

 

 

 

 

 

10,587,441

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

29,947

 

 

 

 

 

 

 

 

29,947

 

 

 

 

 

 

 

 

29,947

 

 

 

 

 

 

 

 

Other liabilities

 

 

224,512

 

 

 

 

 

 

 

 

231,812

 

 

 

 

 

 

 

 

234,746

 

 

 

 

 

 

 

 

Total liabilities

 

 

30,940,892

 

 

 

 

 

 

 

 

30,876,053

 

 

 

 

 

 

 

 

30,534,171

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

6,677,010

 

 

 

 

 

 

 

 

6,590,512

 

 

 

 

 

 

 

 

6,412,864

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

37,617,902

 

 

 

 

 

 

 

$

37,466,565

 

 

 

 

 

 

 

$

36,947,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

$

256,137

 

 

3.04%

 

 

 

 

$

260,679

 

 

3.11%

 

 

 

 

$

244,760

 

 

2.96%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

440

 

 

 

 

 

 

 

 

458

 

 

 

 

 

 

 

 

457

 

 

 

 

 

Net interest income and margin
     (tax equivalent basis)

 

 

 

 

$

256,577

 

 

3.05%

 

 

 

 

$

261,137

 

 

3.11%

 

 

 

 

$

245,217

 

 

2.97%

 

 

 

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

(L) Yield on securities was impacted by net premium amortization of $8,703, $9,947 and $16,006 for the three months ended December 31, 2022, September 30 and December 31, 2021, respectively.

(M) Total cost of funds, including noninterest bearing deposits, was 0.68%, 0.24% and 0.12% for the three months ended December 31, 2022, September 30, 2022 and December 31, 2021, respectively.

 

 

Page 12


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

YIELD ANALYSIS

 

Year-to-Date

 

 

 

 

Dec 31, 2022

 

Dec 31, 2021

 

 

 

 

Average
Balance

 

 

Interest
Earned/
Interest
Paid

 

 

Average
Yield/
Rate

(N)

Average
Balance

 

 

Interest
Earned/
Interest
Paid

 

 

Average
Yield/
Rate

 

(N)

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

3,420

 

 

$

164

 

 

4.80%

 

$

16,807

 

 

$

510

 

 

3.03%

 

 

Loans held for investment

 

 

17,155,082

 

 

 

788,504

 

 

4.60%

 

 

17,128,069

 

 

 

806,012

 

 

4.71%

 

 

Loans held for investment - Warehouse Purchase Program

 

 

1,051,237

 

 

 

42,521

 

 

4.04%

 

 

1,988,724

 

 

 

63,386

 

 

3.19%

 

 

Total loans

 

 

18,209,739

 

 

 

831,189

 

 

4.56%

 

 

19,133,600

 

 

 

869,908

 

 

4.55%

 

 

Investment securities

 

 

14,613,799

 

 

 

260,416

 

 

1.78%

(O)

 

11,328,903

 

 

 

175,459

 

 

1.55%

 

(O)

Federal funds sold and other earning assets

 

 

709,270

 

 

 

3,230

 

 

0.46%

 

 

1,212,698

 

 

 

1,556

 

 

0.13%

 

 

Total interest-earning assets

 

 

33,532,808

 

 

 

1,094,835

 

 

3.26%

 

 

31,675,201

 

 

 

1,046,923

 

 

3.31%

 

 

Allowance for credit losses on loans

 

 

(283,997

)

 

 

 

 

 

 

 

(302,381

)

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

4,475,434

 

 

 

 

 

 

 

 

4,602,458

 

 

 

 

 

 

 

 

Total assets

 

$

37,724,245

 

 

 

 

 

 

 

$

35,975,278

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

6,299,924

 

 

$

10,175

 

 

0.16%

 

$

6,169,864

 

 

$

17,215

 

 

0.28%

 

 

Savings and money market deposits

 

 

10,384,178

 

 

 

45,907

 

 

0.44%

 

 

9,883,549

 

 

 

19,582

 

 

0.20%

 

 

Certificates and other time deposits

 

 

2,322,754

 

 

 

12,030

 

 

0.52%

 

 

2,917,976

 

 

 

16,116

 

 

0.55%

 

 

Other borrowings

 

 

543,107

 

 

 

18,851

 

 

3.47%

 

 

 

 

 

 

 

 

 

 

Securities sold under repurchase agreements

 

 

457,553

 

 

 

2,641

 

 

0.58%

 

 

410,747

 

 

 

702

 

 

0.17%

 

 

Total interest-bearing liabilities

 

 

20,007,516

 

 

 

89,604

 

 

0.45%

(P)

 

19,382,136

 

 

 

53,615

 

 

0.28%

 

(P)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

10,903,539

 

 

 

 

 

 

 

 

10,036,519

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

29,947

 

 

 

 

 

 

 

 

29,947

 

 

 

 

 

 

 

 

Other liabilities

 

 

204,574

 

 

 

 

 

 

 

 

204,522

 

 

 

 

 

 

 

 

Total liabilities

 

 

31,145,576

 

 

 

 

 

 

 

 

29,653,124

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

6,578,669

 

 

 

 

 

 

 

 

6,322,154

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

 

37,724,245

 

 

 

 

 

 

 

$

35,975,278

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

$

1,005,231

 

 

3.00%

 

 

 

 

$

993,308

 

 

3.14%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

1,815

 

 

 

 

 

 

 

 

2,229

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

$

1,007,046

 

 

3.00%

 

 

 

 

$

995,537

 

 

3.14%

 

 

 

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

(O) Yield on securities was impacted by net premium amortization of $42,957 and $58,427 for the years ended December 31, 2022 and 2021, respectively.

(P) Total cost of funds, including noninterest bearing deposits, was 0.29% and 0.18% for the years ended December 31, 2022 and 2021, respectively.

 

 

Page 13


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Three Months Ended

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Mar 31, 2022

 

 

Dec 31, 2021

 

YIELD TREND (Q)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

6.09

%

 

 

5.47

%

 

 

5.02

%

 

 

3.52

%

 

 

3.20

%

Loans held for investment

 

4.98

%

 

 

4.58

%

 

 

4.35

%

 

 

4.44

%

 

 

4.53

%

Loans held for investment - Warehouse Purchase Program

 

6.02

%

 

 

4.56

%

 

 

3.33

%

 

 

3.18

%

 

 

3.12

%

Total loans

 

5.02

%

 

 

4.58

%

 

 

4.28

%

 

 

4.35

%

 

 

4.40

%

Investment securities (R)

 

1.96

%

 

 

1.82

%

 

 

1.72

%

 

 

1.62

%

 

 

1.46

%

Federal funds sold and other earning assets

 

3.63

%

 

 

2.37

%

 

 

0.69

%

 

 

0.16

%

 

 

0.16

%

Total interest-earning assets

 

3.67

%

 

 

3.33

%

 

 

3.08

%

 

 

2.98

%

 

 

3.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

0.22

%

 

 

0.15

%

 

 

0.13

%

 

 

0.15

%

 

 

0.14

%

Savings and money market deposits

 

1.13

%

 

 

0.37

%

 

 

0.17

%

 

 

0.15

%

 

 

0.15

%

Certificates and other time deposits

 

0.94

%

 

 

0.52

%

 

 

0.34

%

 

 

0.35

%

 

 

0.38

%

Other borrowings

 

3.97

%

 

 

2.55

%

 

 

1.60

%

 

 

 

 

 

 

Securities sold under repurchase agreements

 

1.55

%

 

 

0.41

%

 

 

0.21

%

 

 

0.17

%

 

 

0.17

%

Total interest-bearing liabilities

 

1.06

%

 

 

0.38

%

 

 

0.19

%

 

 

0.17

%

 

 

0.18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.04

%

 

 

3.11

%

 

 

2.97

%

 

 

2.87

%

 

 

2.96

%

Net Interest Margin (tax equivalent)

 

3.05

%

 

 

3.11

%

 

 

2.97

%

 

 

2.88

%

 

 

2.97

%

 

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

(R) Yield on securities was impacted by net premium amortization of $8,703, $9,947, $11,450, $12,857 and $16,006 for the three months ended December 31, 2022, September 30, 2022, June 30, 2022, March 31, 2022 and December 31, 2021, respectively.

Page 14


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

Three Months Ended

 

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Mar 31, 2022

 

 

Dec 31, 2021

 

Balance Sheet Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

1,758

 

 

$

4,136

 

 

$

3,199

 

 

$

4,611

 

 

$

8,794

 

Loans held for investment

 

 

17,818,769

 

 

 

17,275,866

 

 

 

16,799,609

 

 

 

16,712,690

 

 

 

16,830,163

 

Loans held for investment - Warehouse Purchase Program

 

 

747,007

 

 

 

938,589

 

 

 

1,257,521

 

 

 

1,268,715

 

 

 

1,772,971

 

Total Loans

 

 

18,567,534

 

 

 

18,218,591

 

 

 

18,060,329

 

 

 

17,986,016

 

 

 

18,611,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

14,715,516

 

 

 

14,962,847

 

 

 

14,989,666

 

 

 

13,772,974

 

 

 

12,751,857

 

Federal funds sold and other earning assets

 

 

101,986

 

 

 

87,859

 

 

 

540,907

 

 

 

2,135,503

 

 

 

1,393,859

 

Total interest-earning assets

 

 

33,385,036

 

 

 

33,269,297

 

 

 

33,590,902

 

 

 

33,894,493

 

 

 

32,757,644

 

Allowance for credit losses on loans

 

 

(282,546

)

 

 

(283,244

)

 

 

(284,550

)

 

 

(285,692

)

 

 

(287,191

)

Cash and due from banks

 

 

306,235

 

 

 

302,479

 

 

 

309,223

 

 

 

326,552

 

 

 

329,406

 

Goodwill

 

 

3,231,637

 

 

 

3,231,637

 

 

 

3,231,637

 

 

 

3,231,637

 

 

 

3,231,637

 

Core deposit intangibles, net

 

 

52,591

 

 

 

55,158

 

 

 

57,728

 

 

 

60,346

 

 

 

63,091

 

Other real estate

 

 

2,075

 

 

 

1,652

 

 

 

1,639

 

 

 

1,893

 

 

 

321

 

Fixed assets, net

 

 

338,572

 

 

 

336,657

 

 

 

336,242

 

 

 

327,297

 

 

 

321,524

 

Other assets

 

 

584,302

 

 

 

552,929

 

 

 

511,591

 

 

 

510,944

 

 

 

530,603

 

Total assets

 

$

37,617,902

 

 

$

37,466,565

 

 

$

37,754,412

 

 

$

38,067,470

 

 

$

36,947,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

11,064,714

 

 

$

11,048,856

 

 

$

10,855,802

 

 

$

10,636,624

 

 

$

10,587,441

 

Interest-bearing demand deposits

 

 

5,843,672

 

 

 

6,155,511

 

 

 

6,437,614

 

 

 

6,775,114

 

 

 

6,196,283

 

Savings and money market deposits

 

 

9,805,024

 

 

 

10,172,986

 

 

 

10,702,273

 

 

 

10,870,461

 

 

 

10,286,650

 

Certificates and other time deposits

 

 

2,066,085

 

 

 

2,185,529

 

 

 

2,409,663

 

 

 

2,637,529

 

 

 

2,766,123

 

Total deposits

 

 

28,779,495

 

 

 

29,562,882

 

 

 

30,405,352

 

 

 

30,919,728

 

 

 

29,836,497

 

Other borrowings

 

 

1,465,533

 

 

 

577,828

 

 

 

112,582

 

 

 

 

 

 

 

Securities sold under repurchase agreements

 

 

441,405

 

 

 

473,584

 

 

 

463,108

 

 

 

452,054

 

 

 

432,981

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

Other liabilities

 

 

224,512

 

 

 

231,812

 

 

 

186,344

 

 

 

176,360

 

 

 

234,746

 

Shareholders' equity

 

 

6,677,010

 

 

 

6,590,512

 

 

 

6,557,079

 

 

 

6,489,381

 

 

 

6,412,864

 

Total liabilities and equity

 

$

37,617,902

 

 

$

37,466,565

 

 

$

37,754,412

 

 

$

38,067,470

 

 

$

36,947,035

 

 

Page 15


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

Dec 31, 2022

 

Sep 30, 2022

 

Jun 30, 2022

 

Mar 31, 2022

 

Dec 31, 2021

Period End Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$2,159,057

11.5%

 

$2,188,029

11.8%

 

$2,155,727

11.8%

 

$2,007,783

11.1%

 

$2,050,631

11.0%

Warehouse purchase program

 

        740,620

3.9%

 

        922,764

5.0%

 

     1,137,623

6.2%

 

     1,344,541

7.4%

 

     1,775,699

9.5%

Construction, land development and other land loans

 

     2,805,438

14.9%

 

     2,659,552

14.4%

 

     2,460,526

13.5%

 

     2,327,837

12.9%

 

     2,299,715

12.4%

1-4 family residential

 

     5,774,814

30.6%

 

     5,447,993

29.4%

 

     5,156,200

28.3%

 

     4,970,620

27.5%

 

     4,860,419

26.1%

Home equity

 

        966,410

5.1%

 

        943,197

5.1%

 

        932,725

5.1%

 

        870,130

4.8%

 

        808,289

4.4%

Commercial real estate (includes multi-family residential)

 

     4,986,211

26.5%

 

     4,966,243

26.8%

 

     4,967,662

27.3%

 

     5,150,555

28.5%

 

     5,251,368

28.2%

Agriculture (includes farmland)

 

        688,033

3.6%

 

        670,603

3.6%

 

        665,960

3.7%

 

        617,418

3.4%

 

        620,338

3.3%

Consumer and other

 

        283,559

1.5%

 

        288,834

1.6%

 

        274,532

1.5%

 

        246,433

1.4%

 

        288,496

1.6%

Energy

 

        429,479

2.3%

 

        410,069

2.2%

 

        430,339

2.4%

 

        445,949

2.5%

 

        491,305

2.6%

Paycheck Protection Program

 

            6,206

0.1%

 

            9,004

0.1%

 

          27,550

0.2%

 

          86,258

0.5%

 

        169,884

0.9%

Total loans

 

$18,839,827

 

 

$18,506,288

 

 

$18,208,844

 

 

$18,067,524

 

 

$18,616,144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Types

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

$10,915,448

38.2%

 

$11,154,143

38.1%

 

$11,032,184

36.9%

 

$10,776,652

34.7%

 

$10,750,034

34.9%

Interest-bearing DDA

 

     5,986,203

21.0%

 

     6,027,157

20.6%

 

     6,331,314

21.2%

 

     6,603,934

21.2%

 

     6,741,092

21.9%

Money market

 

     6,164,025

21.6%

 

     6,438,787

22.0%

 

     6,646,726

22.3%

 

     7,603,329

24.5%

 

     7,178,904

23.3%

Savings

 

     3,471,970

12.2%

 

     3,563,776

12.1%

 

     3,597,820

12.0%

 

     3,543,300

11.4%

 

     3,401,727

11.1%

Certificates and other time deposits

 

     1,995,885

7.0%

 

     2,116,232

7.2%

 

     2,257,574

7.6%

 

     2,541,095

8.2%

 

     2,700,005

8.8%

Total deposits

 

$28,533,531

 

 

$29,300,095

 

 

$29,865,618

 

 

$31,068,310

 

 

$30,771,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

66.0%

 

 

63.2%

 

 

61.0%

 

 

58.2%

 

 

60.5%

 

 

Page 16


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Construction Loans

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Mar 31, 2022

 

 

Dec 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential construction

 

$

1,097,176

 

 

39.1

%

 

$

1,004,000

 

 

37.8

%

 

$

911,443

 

 

37.0

%

 

$

816,072

 

 

35.0

%

 

$

728,393

 

 

31.7

%

Land development

 

 

181,747

 

 

6.5

%

 

 

145,303

 

 

5.5

%

 

 

133,398

 

 

5.4

%

 

 

103,853

 

 

4.5

%

 

 

99,099

 

 

4.3

%

Raw land

 

 

332,603

 

 

11.9

%

 

 

343,066

 

 

12.9

%

 

 

316,750

 

 

12.9

%

 

 

310,987

 

 

13.4

%

 

 

322,673

 

 

14.0

%

Residential lots

 

 

243,942

 

 

8.7

%

 

 

237,714

 

 

8.9

%

 

 

223,703

 

 

9.1

%

 

 

212,029

 

 

9.1

%

 

 

206,978

 

 

9.0

%

Commercial lots

 

 

177,378

 

 

6.3

%

 

 

181,679

 

 

6.8

%

 

 

184,794

 

 

7.5

%

 

 

183,760

 

 

7.9

%

 

 

184,901

 

 

8.0

%

Commercial construction and other

 

 

772,606

 

 

27.5

%

 

 

747,803

 

 

28.1

%

 

 

690,453

 

 

28.1

%

 

 

701,148

 

 

30.1

%

 

 

757,687

 

 

33.0

%

Net unaccreted discount

 

 

(14

)

 

 

 

 

(13

)

 

 

 

 

(15

)

 

 

 

 

(12

)

 

 

 

 

(16

)

 

 

Total construction loans

 

$

2,805,438

 

 

 

 

$

2,659,552

 

 

 

 

$

2,460,526

 

 

 

 

$

2,327,837

 

 

 

 

$

2,299,715

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of December 31, 2022

 

Houston

 

 

Dallas

 

 

Austin

 

 

OK City

 

 

Tulsa

 

 

Other (S)

 

 

Total

 

 

Collateral Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center/retail

$

404,150

 

 

$

242,437

 

 

$

49,492

 

 

$

18,421

 

 

$

20,660

 

 

$

279,922

 

 

$

1,015,082

 

 

Commercial and industrial buildings

 

161,356

 

 

 

76,607

 

 

 

20,912

 

 

 

32,365

 

 

 

14,092

 

 

 

207,638

 

 

 

512,970

 

 

Office buildings

 

90,430

 

 

 

258,544

 

 

 

32,174

 

 

 

68,116

 

 

 

4,289

 

 

 

65,188

 

 

 

518,741

 

 

Medical buildings

 

76,168

 

 

 

18,964

 

 

 

3,795

 

 

 

26,252

 

 

 

37,882

 

 

 

55,653

 

 

 

218,714

 

 

Apartment buildings

 

128,858

 

 

 

58,075

 

 

 

13,579

 

 

 

14,615

 

 

 

8,174

 

 

 

151,494

 

 

 

374,795

 

 

Hotel

 

108,718

 

 

 

68,012

 

 

 

34,065

 

 

 

28,058

 

 

 

 

 

 

129,254

 

 

 

368,107

 

 

Other

 

74,426

 

 

 

79,556

 

 

 

43,939

 

 

 

8,841

 

 

 

1,812

 

 

 

76,637

 

 

 

285,211

 

 

Total

$

1,044,106

 

 

$

802,195

 

 

$

197,956

 

 

$

196,668

 

 

$

86,909

 

 

$

965,786

 

 

$

3,293,620

 

(T)

 

 

Acquired Loans

 

Non-PCD Loans

 

 

PCD Loans

 

 

Total Acquired Loans

 

 

Balance at
Acquisition
Date

 

 

Balance at
Sep 30,
2022

 

 

Balance at
Dec 31,
2022

 

 

Balance at
Acquisition
Date

 

 

Balance at
Sep 30,
2022

 

 

Balance at
Dec 31,
2022

 

 

Balance at
Acquisition
Date

 

 

Balance at
Sep 30,
2022

 

 

Balance at
Dec 31,
2022

 

Loan marks:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (U)

$

345,599

 

 

$

2,836

 

 

$

2,233

 

 

$

320,052

 

 

$

3,671

 

 

$

3,361

 

 

$

665,651

 

 

$

6,507

 

 

$

5,594

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (U)

 

12,286,159

 

 

 

1,410,748

 

 

 

1,319,507

 

 

 

689,573

 

 

 

66,613

 

 

 

63,383

 

 

 

12,975,732

 

 (V)

 

1,477,361

 

 

 

1,382,890

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances less loan marks

$

11,940,560

 

 

$

1,407,912

 

 

$

1,317,274

 

 

$

369,521

 

 

$

62,942

 

 

$

60,022

 

 

$

12,310,081

 

 

$

1,470,854

 

 

$

1,377,296

 

 

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

(T) Represents a portion of total commercial real estate loans of $4.986 billion as of December 31, 2022.

(U) 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.

(V) Actual principal balances acquired.

 

 

 

Page 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Three Months Ended

 

 

Year-to-Date

 

 

Dec 31,
2022

 

 

Sep 30,
2022

 

 

Jun 30,
2022

 

 

Mar 31,
2022

 

 

Dec 31,
2021

 

 

Dec 31,
2022

 

 

Dec 31,
2021

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

19,614

 

 

$

17,729

 

 

$

20,619

 

 

$

21,765

 

 

$

26,269

 

 

$

19,614

 

 

$

26,269

 

Accruing loans 90 or more days past due

 

5,917

 

 

 

378

 

 

 

13

 

 

 

3,695

 

 

 

887

 

 

 

5,917

 

 

 

887

 

Total nonperforming loans

 

25,531

 

 

 

18,107

 

 

 

20,632

 

 

 

25,460

 

 

 

27,156

 

 

 

25,531

 

 

 

27,156

 

Repossessed assets

 

 

 

 

13

 

 

 

 

 

 

19

 

 

 

310

 

 

 

 

 

 

310

 

Other real estate

 

1,963

 

 

 

1,758

 

 

 

1,555

 

 

 

1,705

 

 

 

622

 

 

 

1,963

 

 

 

622

 

Total nonperforming assets

$

27,494

 

 

$

19,878

 

 

$

22,187

 

 

$

27,184

 

 

$

28,088

 

 

$

27,494

 

 

$

28,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

3,921

 

 

$

2,376

 

 

$

2,964

 

 

$

4,403

 

 

$

6,150

 

 

$

3,921

 

 

$

6,150

 

Construction, land development and other land loans

 

6,166

 

 

 

1,712

 

 

 

1,866

 

 

 

1,761

 

 

 

1,841

 

 

 

6,166

 

 

 

1,841

 

1-4 family residential (includes home equity)

 

15,326

 

 

 

13,986

 

 

 

14,335

 

 

 

11,899

 

 

 

11,990

 

 

 

15,326

 

 

 

11,990

 

Commercial real estate (includes multi-family residential)

 

1,649

 

 

 

1,364

 

 

 

2,448

 

 

 

7,685

 

 

 

7,276

 

 

 

1,649

 

 

 

7,276

 

Agriculture (includes farmland)

 

421

 

 

 

434

 

 

 

567

 

 

 

1,402

 

 

 

816

 

 

 

421

 

 

 

816

 

Consumer and other

 

11

 

 

 

6

 

 

 

7

 

 

 

34

 

 

 

15

 

 

 

11

 

 

 

15

 

Total

$

27,494

 

 

$

19,878

 

 

$

22,187

 

 

$

27,184

 

 

$

28,088

 

 

$

27,494

 

 

$

28,088

 

Number of loans/properties

 

170

 

 

 

150

 

 

 

160

 

 

 

147

 

 

 

157

 

 

 

170

 

 

 

157

 

Allowance for credit losses on loans

$

281,576

 

 

$

282,179

 

 

$

283,959

 

 

$

285,163

 

 

$

286,380

 

 

$

281,576

 

 

$

286,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

(643

)

 

$

(15

)

 

$

(197

)

 

$

14

 

 

$

177

 

 

$

(841

)

 

$

9,053

 

Construction, land development and other land loans

 

(5

)

 

 

(4

)

 

 

(5

)

 

 

430

 

 

 

(162

)

 

 

416

 

 

 

(276

)

1-4 family residential (includes home equity)

 

(55

)

 

 

(202

)

 

 

(32

)

 

 

87

 

 

 

(72

)

 

 

(202

)

 

 

35

 

Commercial real estate (includes multi-family residential)

 

74

 

 

 

757

 

 

 

395

 

 

 

(366

)

 

 

(10

)

 

 

860

 

 

 

18,276

 

Agriculture (includes farmland)

 

(14

)

 

 

119

 

 

 

(9

)

 

 

(103

)

 

 

(102

)

 

 

(7

)

 

 

(141

)

Consumer and other

 

1,246

 

 

 

1,125

 

 

 

1,052

 

 

 

1,155

 

 

 

976

 

 

 

4,578

 

 

 

2,741

 

Total

$

603

 

 

$

1,780

 

 

$

1,204

 

 

$

1,217

 

 

$

807

 

 

$

4,804

 

 

$

29,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to average interest-earning assets

 

0.08

%

 

 

0.06

%

 

 

0.07

%

 

 

0.08

%

 

 

0.09

%

 

 

0.08

%

 

 

0.09

%

Nonperforming assets to loans and other real estate

 

0.15

%

 

 

0.11

%

 

 

0.12

%

 

 

0.15

%

 

 

0.15

%

 

 

0.15

%

 

 

0.15

%

Net charge-offs to average loans (annualized)

 

0.01

%

 

 

0.04

%

 

 

0.03

%

 

 

0.03

%

 

 

0.02

%

 

 

0.03

%

 

 

0.16

%

Allowance for credit losses on loans to total loans

 

1.49

%

 

 

1.52

%

 

 

1.56

%

 

 

1.58

%

 

 

1.54

%

 

 

1.49

%

 

 

1.54

%

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

 

1.56

%

 

 

1.61

%

 

 

1.67

%

 

 

1.71

%

 

 

1.72

%

 

 

1.56

%

 

 

1.72

%

 

 

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

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Dec 31,
2022

 

 

Sep 30,
2022

 

 

Jun 30,
2022

 

 

Mar 31,
2022

 

 

Dec 31,
2021

 

 

Dec 31,
2022

 

 

Dec 31,
2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

137,880

 

 

$

135,820

 

 

$

128,490

 

 

$

122,326

 

 

$

126,787

 

 

$

524,516

 

 

$

519,297

 

Average shareholders' equity

 

$

6,677,010

 

 

$

6,590,512

 

 

$

6,557,079

 

 

$

6,489,381

 

 

$

6,412,864

 

 

$

6,578,669

 

 

$

6,322,154

 

Less: Average goodwill and other intangible assets

 

 

(3,284,228

)

 

 

(3,286,795

)

 

 

(3,289,365

)

 

 

(3,291,983

)

 

 

(3,294,728

)

 

 

(3,288,068

)

 

 

(3,299,412

)

Average tangible shareholders’ equity

 

$

3,392,782

 

 

$

3,303,717

 

 

$

3,267,714

 

 

$

3,197,398

 

 

$

3,118,136

 

 

$

3,290,601

 

 

$

3,022,742

 

Return on average tangible common equity (F)

 

 

16.26

%

 

 

16.44

%

 

 

15.73

%

 

 

15.30

%

 

 

16.26

%

 

 

15.94

%

 

 

17.18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

6,699,374

 

 

$

6,611,642

 

 

$

6,521,827

 

 

$

6,504,424

 

 

$

6,427,236

 

 

$

6,699,374

 

 

$

6,427,236

 

Less: Goodwill and other intangible assets

 

 

(3,282,984

)

 

 

(3,285,542

)

 

 

(3,288,119

)

 

 

(3,290,700

)

 

 

(3,293,320

)

 

 

(3,282,984

)

 

 

(3,293,320

)

Tangible shareholders’ equity

 

$

3,416,390

 

 

$

3,326,100

 

 

$

3,233,708

 

 

$

3,213,724

 

 

$

3,133,916

 

 

$

3,416,390

 

 

$

3,133,916

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end shares outstanding

 

 

91,314

 

 

 

91,210

 

 

 

91,196

 

 

 

92,160

 

 

 

92,170

 

 

 

91,314

 

 

 

92,170

 

Tangible book value per share

 

$

37.41

 

 

$

36.47

 

 

$

35.46

 

 

$

34.87

 

 

$

34.00

 

 

$

37.41

 

 

$

34.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity

 

$

3,416,390

 

 

$

3,326,100

 

 

$

3,233,708

 

 

$

3,213,724

 

 

$

3,133,916

 

 

$

3,416,390

 

 

$

3,133,916

 

Total assets

 

$

37,689,829

 

 

$

37,843,502

 

 

$

37,387,256

 

 

$

38,271,186

 

 

$

37,833,970

 

 

$

37,689,829

 

 

$

37,833,970

 

Less: Goodwill and other intangible assets

 

 

(3,282,984

)

 

 

(3,285,542

)

 

 

(3,288,119

)

 

 

(3,290,700

)

 

 

(3,293,320

)

 

 

(3,282,984

)

 

 

(3,293,320

)

Tangible assets

 

$

34,406,845

 

 

$

34,557,960

 

 

$

34,099,137

 

 

$

34,980,486

 

 

$

34,540,650

 

 

$

34,406,845

 

 

$

34,540,650

 

Period end tangible equity to period end tangible assets ratio

 

 

9.93

%

 

 

9.62

%

 

 

9.48

%

 

 

9.19

%

 

 

9.07

%

 

 

9.93

%

 

 

9.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans

 

$

281,576

 

 

$

282,179

 

 

$

283,959

 

 

$

285,163

 

 

$

286,380

 

 

$

281,576

 

 

$

286,380

 

Total loans

 

$

18,839,827

 

 

$

18,506,288

 

 

$

18,208,844

 

 

$

18,067,524

 

 

$

18,616,144

 

 

$

18,839,827

 

 

$

18,616,144

 

Less: Warehouse Purchase Program loans

 

 

(740,620

)

 

 

(922,764

)

 

 

(1,137,623

)

 

 

(1,344,541

)

 

 

(1,775,699

)

 

 

(740,620

)

 

 

(1,775,699

)

Less: Paycheck Protection Program loans

 

 

(6,206

)

 

 

(9,004

)

 

 

(27,550

)

 

 

(86,258

)

 

 

(169,884

)

 

 

(6,206

)

 

 

(169,884

)

Total loans less Warehouse Purchase Program and Paycheck Protection Program loans

 

$

18,093,001

 

 

$

17,574,520

 

 

$

17,043,671

 

 

$

16,636,725

 

 

$

16,670,561

 

 

$

18,093,001

 

 

$

16,670,561

 

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

 

 

1.56

%

 

 

1.61

%

 

 

1.67

%

 

 

1.71

%

 

 

1.72

%

 

 

1.56

%

 

 

1.72

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

119,244

 

 

$

122,214

 

 

$

122,878

 

 

$

119,850

 

 

$

119,538

 

 

$

484,186

 

 

$

473,620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

256,137

 

 

$

260,679

 

 

$

248,471

 

 

$

239,944

 

 

$

244,760

 

 

$

1,005,231

 

 

$

993,308

 

Noninterest income

 

 

37,724

 

 

 

34,688

 

 

 

37,594

 

 

 

35,122

 

 

 

35,757

 

 

 

145,128

 

 

 

139,966

 

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

 

 

2,087

 

 

 

50

 

 

 

1,108

 

 

 

689

 

 

 

1,165

 

 

 

3,934

 

 

 

1,097

 

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

 

 

35,637

 

 

 

34,638

 

 

 

36,486

 

 

 

34,433

 

 

 

34,592

 

 

 

141,194

 

 

 

138,869

 

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

 

$

291,774

 

 

$

295,317

 

 

$

284,957

 

 

$

274,377

 

 

$

279,352

 

 

$

1,146,425

 

 

$

1,132,177

 

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

 

 

40.87

%

 

 

41.38

%

 

 

43.12

%

 

 

43.68

%

 

 

42.79

%

 

 

42.23

%

 

 

41.83

%

 

Page 19