EX-99 2 pb-ex99_1.htm EX-99.1 EX-99

Exhibit 99.1

img98618419_0.jpg
 

 

PRESS RELEASE

For more information contact:

 

 

Prosperity Bancshares, Inc.®

Cullen Zalman

Prosperity Bank Plaza

Senior Vice President – Banking and Corporate Activities

4295 San Felipe

281.269.7199

Houston, Texas 77027

cullen.zalman@prosperitybankusa.com

FOR IMMEDIATE RELEASE

PROSPERITY BANCSHARES, INC.®

REPORTS FIRST QUARTER

2023 EARNINGS

First quarter net income of $124.7 million and earnings per share (diluted) of $1.37
Loans, excluding Warehouse Purchase Program loans, increased $436.0 million or 2.4% (9.6% annualized) during first quarter 2023
Allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program loans, of 1.52%(1)
Nonperforming assets remain low at 0.07% of first quarter average interest-earning assets
Return (annualized) on first quarter average assets of 1.31%, average common equity of 7.38%, average tangible common equity of 14.34%(1), and efficiency ratio of 43.68%
Repurchased 611,263 shares of common stock during the first quarter of 2023
Prosperity Bancshares was ranked Number 6 in Forbes’ 2023 America’s Best Banks
Received all necessary regulatory approvals for the acquisition of First Bancshares of Texas, Inc., Midland, Texas
Pending acquisition of Lone Star State Bancshares, Inc., Lubbock, Texas

HOUSTON, April 26, 2023. Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income of $124.7 million for the quarter ended March 31, 2023 compared with $122.3 million for the same period in 2022. Net income per diluted common share was $1.37 for the quarter ended March 31, 2023 compared with $1.33 for the same period in 2022, an increase of 3.0%, and the annualized return on first quarter average assets was 1.31%. Additionally, loans, excluding Warehouse Purchase Program loans, increased $436.0 million or 2.4% (9.6% annualized) during the first quarter of 2023. Nonperforming assets remain low at 0.07% of first quarter average interest-earning assets.

“Prosperity continued to show strong earnings despite the failures of Silicon Valley Bank and Signature Bank and the overall pressures on the banking system. Net income was $124.7 million for the three months ended March 31, 2023, compared with $122.3 million for the same period in 2022, an increase of $2.4 million or 1.9%. Loans, excluding Warehouse Purchase Program loans, increased 9.6% annualized for the quarter, while nonperforming assets remained low at 0.07% of first quarter average interest-earning assets. Prosperity repurchased 611,263 of its shares in the first quarter. We are also pleased to announce that we received all necessary regulatory and shareholder approvals for the acquisition of First Bancshares of Texas, Inc.,” said David Zalman, Prosperity’s Senior Chairman and Chief Executive Officer.

______________

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

Page 1


“As we all are aware, the market was flooded with excess funds the last few years during the COVID-19 pandemic and now the Federal Reserve is reducing the money supply in its efforts to lower inflation. In turn, most banks saw a loss of deposits during the quarter, including from some customers who were concerned with liquidity after the failure of SVB and Signature Bank. Prosperity has established lines of credit at the Federal Home Loan Bank and the Federal Reserve in the amount of $14.7 billion, of which $11.3 billion is currently available. This is approximately $4 billion in excess of our uninsured and pledged deposits,” added Zalman.

 

“Texas and Oklahoma continue to do well. Texas’ population increased by approximately 470,000 in 2022, continuing a steady uptick. From 2002 to 2022, Texas gained over 9 million residents, more than any other state and almost 3 million more than Florida, the next largest gaining state. Texas and Oklahoma continue to benefit from strong economies and are home to 56 Fortune 500 headquartered companies. Texas now has more Fortune 500 companies than any other state including New York and California,” continued Zalman.

 

Each year, Forbes judges the 100 largest banks in the United States on growth, credit quality, earnings, as well as other factors, for its America’s Best Banks list. Prosperity Bank has been ranked in the Top 10 since the list’s inception in 2010. We have twice been ranked number 1, were ranked number 2 in 2021 and are ranked number 6 for 2023. It is a testament to Prosperity’s performance, culture, vision and consistency and distinguishes us among most banks. I congratulate and thank all our customers, associates and directors for helping us achieve this honor,” stated Zalman.

 

“Prosperity has a talented team, deep bench, strong earnings, a solid capital position and a fortress balance sheet. We will continue working to help our customers and associates succeed and to build shareholder value,” concluded Zalman.

Results of Operations for the Three Months Ended March 31, 2023

Net income was $124.7 million(2) for the three months ended March 31, 2023 compared with $122.3 million(3) for the same period in 2022, an increase of $2.4 million or 1.9%. The change was primarily due to an increase in interest income from loans, securities and federal funds sold and other earning assets, partially offset by a decrease in SBA Paycheck Protection Program (“PPP”) loans fees and interest income of $3.6 million, a decrease in loan discount accretion of $4.3 million and an increase in interest expense. Net income per diluted common share was $1.37 for the three months ended March 31, 2023 compared with $1.33 for the same period in 2022, an increase of 3.0%. On a linked quarter basis, net income was $124.7 million(2) for the three months ended March 31, 2023 compared with $137.9 million(4) for the three months ended December 31, 2022. The change was primarily due to a decrease in net interest income. Net income per diluted common share was $1.37 for the three months ended March 31, 2023 compared with $1.51 for the three months ended December 31, 2022. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended March 31, 2023 were 1.31%, 7.38% and 14.34%(1), respectively. Prosperity’s efficiency ratio (excluding net gains and losses on the sale or write down of assets and securities) was 43.68%(1) for the three months ended March 31, 2023.

Net interest income before provision for credit losses for the three months ended March 31, 2023 was $243.5 million compared with $239.9 million for the same period in 2022, an increase of $3.5 million or 1.5%. The change was primarily due to an increase in the average balances and average rates on loans held for investment and investment securities, partially offset by a decrease in PPP fees and interest income of $3.6 million, a decrease in loan discount accretion of $4.3 million, an increase in average borrowings and an increase in the average rates on interest-bearing deposits. On a linked quarter basis, net interest income before provision for credit losses was $243.5 million compared with $256.1 million for the three months ended December 31, 2022, a decrease of $12.7 million or 4.9%. The change was primarily due to an increase in the average balances and average rates on borrowings and an increase in average rates on interest-bearing deposits, partially offset by an increase in the average balances and average rates on loans held for investment and federal funds sold and other earning assets.

The net interest margin on a tax equivalent basis was 2.93% for the three months ended March 31, 2023 compared with 2.88% for the same period in 2022. The change was primarily due to an increase in the average balances and average rates on loans held for investment and investment securities and an increase in average rates on federal funds sold and other earnings assets, partially offset by a decrease in PPP fees and interest income of $3.6 million, a decrease in loan discount accretion of $4.3 million, an increase in average borrowings and an increase in the average rates on interest-bearing deposits. On a linked quarter basis, the net interest margin on a tax equivalent basis was 2.93% for the three months ended March 31, 2023 compared with 3.05% for the three months ended December 31, 2022. The change was primarily due to an increase in the average balances and average rates on borrowings and

______________

(2)
Includes purchase accounting adjustments of $728 thousand, net of tax, primarily comprised of loan discount accretion of $871 thousand, and merger related expenses of $860 thousand for the three months ended March 31, 2023.
(3)
Includes purchase accounting adjustments of $4.1 million, net of tax, primarily comprised of loan discount accretion of $5.2 million for the three months ended March 31, 2022.
(4)
Includes purchase accounting adjustments of $758 thousand, net of tax, primarily comprised of loan discount accretion of $913 thousand, and merger related expenses of $272 thousand for the three months ended December 31, 2022.

Page 2


 

increase in average rates on interest-bearing deposits, partially offset by an increase in the average balances and average rates on loans held for investment and federal funds sold and other earning assets.

Noninterest income was $38.3 million for the three months ended March 31, 2023 compared with $35.1 million for the same period in 2022, an increase of $3.1 million or 9.0%. This change was primarily due to an increase in trust income and in other noninterest income. On a linked quarter basis, noninterest income was $38.3 million compared with $37.7 million for the three months ended December 31, 2022, an increase of $542 thousand or 1.4%.

Noninterest expense was $123.0 million for the three months ended March 31, 2023 compared with $119.9 million for the same period in 2022, an increase of $3.2 million or 2.6%. The change was primarily due to increases in regulatory assessments and FDIC insurance and merger related expenses, partially offset by a decrease in salaries and benefits. On a linked quarter basis, noninterest expense increased $3.8 million or 3.1% to $123.0 million compared with $119.2 million for the three months ended December 31, 2022. This change was primarily due to increases in salaries and benefits and regulatory assessments and FDIC insurance, partially offset by a decrease in other noninterest expense.

Balance Sheet Information

At March 31, 2023, Prosperity had $37.829 billion in total assets, a decrease of $442.0 million or 1.2%, compared with $38.271 billion at March 31, 2022.

Loans at March 31, 2023 were $19.334 billion, an increase of $494.5 million or 2.6% (10.5% annualized) from $18.840 billion at December 31, 2022, primarily due to increases in 1-4 family residential and commercial real estate loans. Loans increased $1.267 billion or 7.0%, compared with $18.068 billion at March 31, 2022, primarily due to increases in 1-4 family residential loans, and construction, land development and other land loans, partially offset by decreases in Warehouse Purchase Program loans and PPP loans. Loans, excluding Warehouse Purchase Program loans, at March 31, 2023 were $18.535 billion compared to $18.099 billion at December 31, 2022, an increase of $436.0 million or 2.4% (9.6% annualized), and compared to $16.723 billion at March 31, 2022, an increase of $1.812 billion or 10.8%.

Deposits at March 31, 2023 were $27.004 billion, a decrease of $1.529 billion or 5.4% compared with $28.534 billion at December 31, 2022 primarily due to a decrease in business demand deposits and public fund deposits. Deposits decreased $4.064 billion or 13.1%, compared with $31.068 billion at March 31, 2022, primarily due to a decrease in public fund deposits.

Asset Quality

Nonperforming assets totaled $24.5 million or 0.07% of quarterly average interest-earning assets at March 31, 2023 compared with $27.5 million or 0.08% of quarterly average interest-earning assets at December 31, 2022 and $27.2 million or 0.08% of quarterly average interest-earning assets at March 31, 2022 .

The allowance for credit losses on loans and off-balance sheet credit exposures was $312.1 million at March 31, 2023 compared with $311.5 million at December 31, 2022 and $315.1 million at March 31, 2022. There was no provision for credit losses for the three months ended March 31, 2023, December 31, 2022 and March 31, 2022.

The allowance for credit losses on loans was $282.2 million or 1.46% of total loans at March 31, 2023 compared with $281.6 million or 1.49% of total loans at December 31, 2022 and $285.2 million or 1.58% of total loans at March 31, 2022. Excluding Warehouse Purchase Program loans, the allowance for credit losses on loans to total loans was 1.52%(1) at March 31, 2023 compared with 1.56%(1) at December 31, 2022 and 1.71%(1) at March 31, 2022.

 

Net recoveries were $615 thousand for the three months ended March 31, 2023 compared with net charge-offs of $603 thousand for three months ended December 31, 2022 and net charge-offs of $1.2 million for the three months ended March 31, 2022. During the first quarter of 2023, net recoveries did not include any purchased credit deteriorated (“PCD”) loans and $241 thousand of specific reserves on resolved PCD loans was released to the general reserve.

Dividend

Prosperity Bancshares declared a second quarter 2023 cash dividend of $0.55 per share to be paid on July 3, 2023, to all shareholders of record as of June 15, 2023.

Page 3


 

Stock Repurchase Program

On January 17, 2023, Prosperity Bancshares announced a stock repurchase program under which up to 5%, or approximately

4.6 million shares, of its outstanding common stock may be acquired over a one-year period expiring on January 17, 2024, at the discretion of management. Under its 2023 stock repurchase program, Prosperity Bancshares repurchased 611,263 shares of its common stock at an average weighted price of $62.20 per share during the three months ended March 31, 2023.

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 March 31, 2023, First Bancshares, on a consolidated basis, reported total assets of $2.141 billion, total loans of $1.653 billion and total deposits of $1.712 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. Prosperity has received all necessary regulatory approvals for the acquisition of First Bancshares, and the shareholders of First Bancshares approved the transaction on March 3, 2023. The transaction is expected to become effective on May 1, 2023, subject to customary closing conditions.

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 March 31, 2023, Lone Star, on a consolidated basis, reported total assets of $1.383 billion, total loans of $1.032 billion and total deposits of $1.231 billion.

 

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

Conference Call

Prosperity’s management team will host a conference call on Wednesday, April 26, 2023, at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity’s first quarter 2023 earnings. Individuals and investment professionals may participate in the call by dialing 877-885-0477 for domestic participants, or 412-902-6506 for international participants. The participant elite entry number is 7001408.

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 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

Page 4


 

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 March 31, 2023, Prosperity Bancshares, Inc.® is a $37.829 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.

Cautionary Notes on Forward-Looking Statements

 

“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity’s management on the conference call may contain, forward-looking statements within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. From time to time, oral or written forward-looking statements may also be included in other information released to the public. Such forward-looking statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as “aim,” “anticipate,” “believe,” “estimate,” “expect,” “goal,” “guidance,” “intend,” “is anticipated,” “is expected,” “is intended,” “objective,” “plan,” “projected,” “projection,” “will affect,” “will be,” “will continue,” “will decrease,” “will grow,” “will impact,” “will increase,” “will incur,” “will reduce,” “will remain,” “will result,” “would be,” variations of such words or phrases (including where the word “could,” “may,” or “would” is used rather than the word “will” in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries. These forward-looking statements may include information about Prosperity’s possible or assumed future economic performance or future results of operations, including future revenues, income, expenses, provision for loan losses, provision for taxes, effective tax rate, earnings per share and cash flows and Prosperity’s future capital expenditures and dividends, future financial condition and changes therein, including changes in Prosperity’s loan portfolio and allowance for loan losses, changes in deposits, borrowings and the investment securities portfolio, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity’s future operations, future or proposed acquisitions, including the pending 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. These risks and uncertainties include, but are not limited to whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks, including First Bancshares and Lone Star; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); the possibility that the anticipated benefits of an acquisition transaction, including the pending transactions with First Bancshares and Lone Star, are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of two companies or as a result of the strength of the economy and competitive factors generally; a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity’s securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate, interest rate and

Page 5


 

commodity price fluctuations; the effect, impact, potential duration or other implications of the COVID-19 pandemic; and weather. Prosperity disclaims any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments. These and various other factors are discussed in Prosperity’s Annual Report on Form 10-K for the year ended December 31, 2022, and other reports and statements Prosperity has filed with the Securities and Exchange Commission (“SEC”). Copies of the SEC filings for Prosperity may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

 

Page 6


 

 

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 7


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

Mar 31, 2023

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Mar 31, 2022

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

1,603

 

 

$

554

 

 

$

2,871

 

 

$

3,350

 

 

$

2,810

 

Loans held for investment

 

 

18,533,641

 

 

 

18,098,653

 

 

 

17,580,653

 

 

 

17,067,871

 

 

 

16,720,173

 

Loans held for investment - Warehouse Purchase Program

 

 

799,115

 

 

 

740,620

 

 

 

922,764

 

 

 

1,137,623

 

 

 

1,344,541

 

Total loans

 

 

19,334,359

 

 

 

18,839,827

 

 

 

18,506,288

 

 

 

18,208,844

 

 

 

18,067,524

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities(A)

 

 

14,071,545

 

 

 

14,476,005

 

 

 

14,806,487

 

 

 

14,912,313

 

 

 

14,798,127

 

Federal funds sold

 

 

222

 

 

 

301

 

 

 

244

 

 

 

201

 

 

 

274

 

Allowance for credit losses on loans

 

 

(282,191

)

 

 

(281,576

)

 

 

(282,179

)

 

 

(283,959

)

 

 

(285,163

)

Cash and due from banks

 

 

405,331

 

 

 

423,832

 

 

 

602,152

 

 

 

393,716

 

 

 

1,560,321

 

Goodwill

 

 

3,231,636

 

 

 

3,231,636

 

 

 

3,231,636

 

 

 

3,231,636

 

 

 

3,231,636

 

Core deposit intangibles, net

 

 

48,974

 

 

 

51,348

 

 

 

53,906

 

 

 

56,483

 

 

 

59,064

 

Other real estate owned

 

 

1,989

 

 

 

1,963

 

 

 

1,758

 

 

 

1,555

 

 

 

1,705

 

Fixed assets, net

 

 

345,149

 

 

 

339,453

 

 

 

337,099

 

 

 

335,939

 

 

 

336,075

 

Other assets

 

 

672,218

 

 

 

607,040

 

 

 

586,111

 

 

 

530,528

 

 

 

501,623

 

Total assets

 

$

37,829,232

 

 

$

37,689,829

 

 

$

37,843,502

 

 

$

37,387,256

 

 

$

38,271,186

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

10,108,348

 

 

$

10,915,448

 

 

$

11,154,143

 

 

$

11,032,184

 

 

$

10,776,652

 

Interest-bearing deposits

 

 

16,895,888

 

 

 

17,618,083

 

 

 

18,145,952

 

 

 

18,833,434

 

 

 

20,291,658

 

Total deposits

 

 

27,004,236

 

 

 

28,533,531

 

 

 

29,300,095

 

 

 

29,865,618

 

 

 

31,068,310

 

Other borrowings

 

 

3,365,000

 

 

 

1,850,000

 

 

 

1,165,000

 

 

 

300,000

 

 

 

 

Securities sold under repurchase agreements

 

 

434,261

 

 

 

428,134

 

 

 

454,304

 

 

 

481,785

 

 

 

440,891

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

Other liabilities

 

 

256,671

 

 

 

148,843

 

 

 

282,514

 

 

 

188,079

 

 

 

227,614

 

Total liabilities

 

 

31,090,115

 

 

 

30,990,455

 

 

 

31,231,860

 

 

 

30,865,429

 

 

 

31,766,762

 

Shareholders' equity(B)

 

 

6,739,117

 

 

 

6,699,374

 

 

 

6,611,642

 

 

 

6,521,827

 

 

 

6,504,424

 

Total liabilities and equity

 

$

37,829,232

 

 

$

37,689,829

 

 

$

37,843,502

 

 

$

37,387,256

 

 

$

38,271,186

 

 

(A) Includes $(4,399), $(4,396), $(296), $1,517 and $2,115 in unrealized (losses) gains on available for sale securities for the quarterly periods ended March 31, 2023, December 31, 2022, September 30, 2022, June 30, 2022 and March 31, 2022, respectively.

(B) Includes $(3,476), $(3,473), $(234), $1,198 and $1,671 in after-tax unrealized (losses) gains on available for sale securities for the quarterly periods ended March 31, 2023, December 31, 2022, September 30, 2022, June 30, 2022 and March 31, 2022, respectively.

 

Page 8


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

Three Months Ended

 

 

 

Mar 31, 2023

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Mar 31, 2022

 

Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

247,118

 

 

$

235,126

 

 

$

210,268

 

 

$

192,770

 

 

$

193,025

 

Securities(C)

 

 

73,185

 

 

 

72,533

 

 

 

68,761

 

 

 

64,111

 

 

 

55,011

 

Federal funds sold and other earning assets

 

 

7,006

 

 

 

933

 

 

 

525

 

 

 

925

 

 

 

847

 

Total interest income

 

 

327,309

 

 

 

308,592

 

 

 

279,554

 

 

 

257,806

 

 

 

248,883

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

47,343

 

 

 

36,048

 

 

 

14,669

 

 

 

8,641

 

 

 

8,754

 

Other borrowings

 

 

34,396

 

 

 

14,682

 

 

 

3,719

 

 

 

450

 

 

 

 

Securities sold under repurchase agreements

 

 

2,103

 

 

 

1,725

 

 

 

487

 

 

 

244

 

 

 

185

 

Total interest expense

 

 

83,842

 

 

 

52,455

 

 

 

18,875

 

 

 

9,335

 

 

 

8,939

 

Net interest income

 

 

243,467

 

 

 

256,137

 

 

 

260,679

 

 

 

248,471

 

 

 

239,944

 

Provision for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for credit losses

 

 

243,467

 

 

 

256,137

 

 

 

260,679

 

 

 

248,471

 

 

 

239,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonsufficient funds (NSF) fees

 

 

8,095

 

 

 

8,519

 

 

 

8,887

 

 

 

8,484

 

 

 

8,124

 

Credit card, debit card and ATM card income

 

 

8,666

 

 

 

8,816

 

 

 

8,889

 

 

 

8,880

 

 

 

8,179

 

Service charges on deposit accounts

 

 

5,926

 

 

 

5,932

 

 

 

6,222

 

 

 

6,365

 

 

 

6,211

 

Trust income

 

 

3,225

 

 

 

3,498

 

 

 

3,174

 

 

 

2,875

 

 

 

2,703

 

Mortgage income

 

 

238

 

 

 

102

 

 

 

340

 

 

 

502

 

 

 

455

 

Brokerage income

 

 

1,149

 

 

 

905

 

 

 

940

 

 

 

917

 

 

 

892

 

Bank owned life insurance income

 

 

1,354

 

 

 

1,329

 

 

 

1,214

 

 

 

1,293

 

 

 

1,283

 

Net gain on sale or write-down of assets

 

 

121

 

 

 

2,087

 

 

 

50

 

 

 

1,108

 

 

 

689

 

Other noninterest income

 

 

9,492

 

 

 

6,536

 

 

 

4,972

 

 

 

7,170

 

 

 

6,586

 

Total noninterest income

 

 

38,266

 

 

 

37,724

 

 

 

34,688

 

 

 

37,594

 

 

 

35,122

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

77,798

 

 

 

75,353

 

 

 

79,578

 

 

 

80,371

 

 

 

79,411

 

Net occupancy and equipment

 

 

8,025

 

 

 

8,147

 

 

 

8,412

 

 

 

8,039

 

 

 

7,848

 

Credit and debit card, data processing and software amortization

 

 

9,566

 

 

 

9,716

 

 

 

9,516

 

 

 

9,246

 

 

 

8,849

 

Regulatory assessments and FDIC insurance

 

 

4,973

 

 

 

2,873

 

 

 

2,807

 

 

 

2,851

 

 

 

2,850

 

Core deposit intangibles amortization

 

 

2,374

 

 

 

2,558

 

 

 

2,577

 

 

 

2,581

 

 

 

2,620

 

Depreciation

 

 

4,433

 

 

 

4,438

 

 

 

4,436

 

 

 

4,539

 

 

 

4,547

 

Communications

 

 

3,462

 

 

 

3,506

 

 

 

3,374

 

 

 

3,206

 

 

 

2,919

 

Other real estate expense

 

 

58

 

 

 

154

 

 

 

198

 

 

 

195

 

 

 

214

 

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

 

 

(13

)

 

 

(63

)

 

 

(213

)

 

 

14

 

 

 

(621

)

Merger related expenses

 

 

860

 

 

 

272

 

 

 

 

 

 

 

 

 

 

Other noninterest expense

 

 

11,464

 

 

 

12,290

 

 

 

11,529

 

 

 

11,836

 

 

 

11,213

 

Total noninterest expense

 

 

123,000

 

 

 

119,244

 

 

 

122,214

 

 

 

122,878

 

 

 

119,850

 

Income before income taxes

 

 

158,733

 

 

 

174,617

 

 

 

173,153

 

 

 

163,187

 

 

 

155,216

 

Provision for income taxes

 

 

34,039

 

 

 

36,737

 

 

 

37,333

 

 

 

34,697

 

 

 

32,890

 

Net income available to common shareholders

 

$

124,694

 

 

$

137,880

 

 

$

135,820

 

 

$

128,490

 

 

$

122,326

 

 

(C) Interest income on securities was reduced by net premium amortization of $7,384, $8,703, $9,947, $11,450 and $12,857 for the three months ended March 31, 2023, December 31, 2022, September 30, 2022, June 30, 2022 and March 31, 2022, respectively.

 

Page 9


 

Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

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

 

 

Three Months Ended

 

 

 

Mar 31, 2023

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Mar 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (D) (E)

 

$

124,694

 

 

$

137,880

 

 

$

135,820

 

 

$

128,490

 

 

$

122,326

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.37

 

 

$

1.51

 

 

$

1.49

 

 

$

1.40

 

 

$

1.33

 

Diluted earnings per share

 

$

1.37

 

 

$

1.51

 

 

$

1.49

 

 

$

1.40

 

 

$

1.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (F)

 

 

1.31

%

 

 

1.47

%

 

 

1.45

%

 

 

1.36

%

 

 

1.29

%

Return on average common equity (F)

 

 

7.38

%

 

 

8.26

%

 

 

8.24

%

 

 

7.84

%

 

 

7.54

%

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

 

 

14.34

%

 

 

16.26

%

 

 

16.44

%

 

 

15.73

%

 

 

15.30

%

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

 

 

2.93

%

 

 

3.05

%

 

 

3.11

%

 

 

2.97

%

 

 

2.88

%

Efficiency ratio (G) (I)

 

 

43.68

%

 

 

40.87

%

 

 

41.38

%

 

 

43.12

%

 

 

43.68

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

 

17.81

%

 

 

17.78

%

 

 

17.47

%

 

 

17.44

%

 

 

17.00

%

Common equity tier 1 capital

 

 

15.59

%

 

 

15.88

%

 

 

15.44

%

 

 

15.26

%

 

 

15.32

%

Tier 1 risk-based capital

 

 

15.59

%

 

 

15.88

%

 

 

15.44

%

 

 

15.26

%

 

 

15.32

%

Total risk-based capital

 

 

16.41

%

 

 

16.51

%

 

 

16.09

%

 

 

15.91

%

 

 

15.99

%

Tier 1 leverage capital

 

 

10.06

%

 

 

10.16

%

 

 

9.94

%

 

 

9.58

%

 

 

9.44

%

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

 

 

10.01

%

 

 

9.93

%

 

 

9.62

%

 

 

9.48

%

 

 

9.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

91,207

 

 

 

91,287

 

 

 

91,209

 

 

 

91,772

 

 

 

92,161

 

Diluted

 

 

91,207

 

 

 

91,287

 

 

 

91,209

 

 

 

91,772

 

 

 

92,161

 

Period end shares outstanding

 

 

90,693

 

 

 

91,314

 

 

 

91,210

 

 

 

91,196

 

 

 

92,160

 

Cash dividends paid per common share

 

$

0.55

 

 

$

0.55

 

 

$

0.52

 

 

$

0.52

 

 

$

0.52

 

Book value per common share

 

$

74.31

 

 

$

73.37

 

 

$

72.49

 

 

$

71.51

 

 

$

70.58

 

Tangible book value per common share (G)

 

$

38.13

 

 

$

37.41

 

 

$

36.47

 

 

$

35.46

 

 

$

34.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Market Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

78.76

 

 

$

76.32

 

 

$

77.93

 

 

$

73.50

 

 

$

80.46

 

Low

 

$

58.25

 

 

$

66.71

 

 

$

65.37

 

 

$

64.69

 

 

$

69.08

 

Period end closing price

 

$

61.52

 

 

$

72.68

 

 

$

66.68

 

 

$

68.27

 

 

$

69.38

 

Employees – FTE (excluding overtime)

 

 

3,651

 

 

 

3,633

 

 

 

3,592

 

 

 

3,576

 

 

 

3,595

 

Number of banking centers

 

 

272

 

 

 

272

 

 

 

272

 

 

 

272

 

 

 

272

 

 

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

 

Three Months Ended

 

Mar 31, 2023

 

Dec 31, 2022

 

Sep 30, 2022

 

Jun 30, 2022

 

Mar 31, 2022

Loan discount accretion

 

 

 

 

 

 

 

 

 

ASC 310-20

$532

 

$603

 

$912

 

$(265)

 

$4,674

ASC 310-30

$339

 

$310

 

$322

 

$324

 

$521

Securities net amortization

$2

 

$12

 

$40

 

$12

 

$52

Time deposits amortization

$53

 

$59

 

$68

 

$84

 

$100

 

 

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

(F) Interim periods annualized.

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

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

(I) Calculated by dividing total noninterest expense, excluding credit loss provisions, 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.

 

Page 10


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

 

Three Months Ended

 

 

 

 

Mar 31, 2023

 

Dec 31, 2022

 

Mar 31, 2022

 

 

 

 

Average
Balance

 

 

Interest
Earned/
Interest
Paid

 

 

Average
Yield/
Rate

(J)

Average
Balance

 

 

Interest
Earned/
Interest
Paid

 

 

Average
Yield/
Rate

(J)

Average
Balance

 

 

Interest
Earned/
Interest
Paid

 

 

Average
Yield/
Rate

 

(J)

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

2,343

 

 

$

38

 

 

6.58%

 

$

1,758

 

 

$

27

 

 

6.09%

 

$

4,611

 

 

$

40

 

 

3.52%

 

 

Loans held for investment

 

 

18,317,712

 

 

 

236,606

 

 

5.24%

 

 

17,818,769

 

 

 

223,768

 

 

4.98%

 

 

16,712,690

 

 

 

183,033

 

 

4.44%

 

 

Loans held for investment - Warehouse Purchase Program

 

 

617,822

 

 

 

10,474

 

 

6.88%

 

 

747,007

 

 

 

11,331

 

 

6.02%

 

 

1,268,715

 

 

 

9,952

 

 

3.18%

 

 

Total Loans

 

 

18,937,877

 

 

 

247,118

 

 

5.29%

 

 

18,567,534

 

 

 

235,126

 

 

5.02%

 

 

17,986,016

 

 

 

193,025

 

 

4.35%

 

 

Investment securities

 

 

14,332,509

 

 

 

73,185

 

 

2.07%

(K)

 

14,715,516

 

 

 

72,533

 

 

1.96%

(K)

 

13,772,974

 

 

 

55,011

 

 

1.62%

 

(K)

Federal funds sold and other earning assets

 

 

600,048

 

 

 

7,006

 

 

4.74%

 

 

101,986

 

 

 

933

 

 

3.63%

 

 

2,135,503

 

 

 

847

 

 

0.16%

 

 

Total interest-earning assets

 

 

33,870,434

 

 

 

327,309

 

 

3.92%

 

 

33,385,036

 

 

 

308,592

 

 

3.67%

 

 

33,894,493

 

 

 

248,883

 

 

2.98%

 

 

Allowance for credit losses on loans

 

 

(282,316

)

 

 

 

 

 

 

 

(282,546

)

 

 

 

 

 

 

 

(285,692

)

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

4,589,735

 

 

 

 

 

 

 

 

4,515,412

 

 

 

 

 

 

 

 

4,458,669

 

 

 

 

 

 

 

 

Total assets

 

$

38,177,853

 

 

 

 

 

 

 

$

37,617,902

 

 

 

 

 

 

 

$

38,067,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

5,877,641

 

 

$

3,792

 

 

0.26%

 

$

5,843,672

 

 

$

3,224

 

 

0.22%

 

$

6,775,114

 

 

$

2,452

 

 

0.15%

 

 

Savings and money market deposits

 

 

9,579,679

 

 

 

35,521

 

 

1.50%

 

 

9,805,024

 

 

 

27,929

 

 

1.13%

 

 

10,870,461

 

 

 

4,026

 

 

0.15%

 

 

Certificates and other time deposits

 

 

2,045,580

 

 

 

8,030

 

 

1.59%

 

 

2,066,085

 

 

 

4,895

 

 

0.94%

 

 

2,637,529

 

 

 

2,276

 

 

0.35%

 

 

Other borrowings

 

 

2,887,011

 

 

 

34,396

 

 

4.83%

 

 

1,465,533

 

 

 

14,682

 

 

3.97%

 

 

 

 

 

 

 

 

 

 

Securities sold under repurchase agreements

 

 

427,887

 

 

 

2,103

 

 

1.99%

 

 

441,405

 

 

 

1,725

 

 

1.55%

 

 

452,054

 

 

 

185

 

 

0.17%

 

 

Total interest-bearing liabilities

 

 

20,817,798

 

 

 

83,842

 

 

1.63%

(L)

 

19,621,719

 

 

 

52,455

 

 

1.06%

(L)

 

20,735,158

 

 

 

8,939

 

 

0.17%

 

(L)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

10,389,980

 

 

 

 

 

 

 

 

11,064,714

 

 

 

 

 

 

 

 

10,636,624

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

29,947

 

 

 

 

 

 

 

 

29,947

 

 

 

 

 

 

 

 

29,947

 

 

 

 

 

 

 

 

Other liabilities

 

 

180,685

 

 

 

 

 

 

 

 

224,512

 

 

 

 

 

 

 

 

176,360

 

 

 

 

 

 

 

 

Total liabilities

 

 

31,418,410

 

 

 

 

 

 

 

 

30,940,892

 

 

 

 

 

 

 

 

31,578,089

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

6,759,443

 

 

 

 

 

 

 

 

6,677,010

 

 

 

 

 

 

 

 

6,489,381

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

38,177,853

 

 

 

 

 

 

 

$

37,617,902

 

 

 

 

 

 

 

$

38,067,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

$

243,467

 

 

2.92%

 

 

 

 

$

256,137

 

 

3.04%

 

 

 

 

$

239,944

 

 

2.87%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

833

 

 

 

 

 

 

 

 

440

 

 

 

 

 

 

 

 

472

 

 

 

 

 

Net interest income and margin
     (tax equivalent basis)

 

 

 

 

$

244,300

 

 

2.93%

 

 

 

 

$

256,577

 

 

3.05%

 

 

 

 

$

240,416

 

 

2.88%

 

 

 

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

(K) Yield on securities was impacted by net premium amortization of $7,384, $8,703 and $12,857 for the three months ended March 31, 2023, December 31, 2022 and March 31, 2022, respectively.

(L) Total cost of funds, including noninterest bearing deposits, was 1.09%, 0.68% and 0.12% for the three months ended March 31, 2023, December 31, 2022 and March 31, 2022, respectively.

 

 

Page 11


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Three Months Ended

 

 

Mar 31, 2023

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Mar 31, 2022

 

YIELD TREND (M)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

6.58

%

 

 

6.09

%

 

 

5.47

%

 

 

5.02

%

 

 

3.52

%

Loans held for investment

 

5.24

%

 

 

4.98

%

 

 

4.58

%

 

 

4.35

%

 

 

4.44

%

Loans held for investment - Warehouse Purchase Program

 

6.88

%

 

 

6.02

%

 

 

4.56

%

 

 

3.33

%

 

 

3.18

%

Total loans

 

5.29

%

 

 

5.02

%

 

 

4.58

%

 

 

4.28

%

 

 

4.35

%

Investment securities (N)

 

2.07

%

 

 

1.96

%

 

 

1.82

%

 

 

1.72

%

 

 

1.62

%

Federal funds sold and other earning assets

 

4.74

%

 

 

3.63

%

 

 

2.37

%

 

 

0.69

%

 

 

0.16

%

Total interest-earning assets

 

3.92

%

 

 

3.67

%

 

 

3.33

%

 

 

3.08

%

 

 

2.98

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

0.26

%

 

 

0.22

%

 

 

0.15

%

 

 

0.13

%

 

 

0.15

%

Savings and money market deposits

 

1.50

%

 

 

1.13

%

 

 

0.37

%

 

 

0.17

%

 

 

0.15

%

Certificates and other time deposits

 

1.59

%

 

 

0.94

%

 

 

0.52

%

 

 

0.34

%

 

 

0.35

%

Other borrowings

 

4.83

%

 

 

3.97

%

 

 

2.55

%

 

 

1.60

%

 

 

 

Securities sold under repurchase agreements

 

1.99

%

 

 

1.55

%

 

 

0.41

%

 

 

0.21

%

 

 

0.17

%

Total interest-bearing liabilities

 

1.63

%

 

 

1.06

%

 

 

0.38

%

 

 

0.19

%

 

 

0.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

2.92

%

 

 

3.04

%

 

 

3.11

%

 

 

2.97

%

 

 

2.87

%

Net Interest Margin (tax equivalent)

 

2.93

%

 

 

3.05

%

 

 

3.11

%

 

 

2.97

%

 

 

2.88

%

 

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

(N) Yield on securities was impacted by net premium amortization of $7,384, $8,703, $9,947, $11,450 and $12,857 for the three months ended March 31, 2023, December 31, 2022, September 30, 2022, June 30, 2022 and March 31, 2022, respectively.

Page 12


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Three Months Ended

 

 

 

Mar 31, 2023

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Mar 31, 2022

 

Balance Sheet Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

2,343

 

 

$

1,758

 

 

$

4,136

 

 

$

3,199

 

 

$

4,611

 

Loans held for investment

 

 

18,317,712

 

 

 

17,818,769

 

 

 

17,275,866

 

 

 

16,799,609

 

 

 

16,712,690

 

Loans held for investment - Warehouse Purchase Program

 

 

617,822

 

 

 

747,007

 

 

 

938,589

 

 

 

1,257,521

 

 

 

1,268,715

 

Total Loans

 

 

18,937,877

 

 

 

18,567,534

 

 

 

18,218,591

 

 

 

18,060,329

 

 

 

17,986,016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

14,332,509

 

 

 

14,715,516

 

 

 

14,962,847

 

 

 

14,989,666

 

 

 

13,772,974

 

Federal funds sold and other earning assets

 

 

600,048

 

 

 

101,986

 

 

 

87,859

 

 

 

540,907

 

 

 

2,135,503

 

Total interest-earning assets

 

 

33,870,434

 

 

 

33,385,036

 

 

 

33,269,297

 

 

 

33,590,902

 

 

 

33,894,493

 

Allowance for credit losses on loans

 

 

(282,316

)

 

 

(282,546

)

 

 

(283,244

)

 

 

(284,550

)

 

 

(285,692

)

Cash and due from banks

 

 

319,960

 

 

 

306,235

 

 

 

302,479

 

 

 

309,223

 

 

 

326,552

 

Goodwill

 

 

3,231,637

 

 

 

3,231,637

 

 

 

3,231,637

 

 

 

3,231,637

 

 

 

3,231,637

 

Core deposit intangibles, net

 

 

50,208

 

 

 

52,591

 

 

 

55,158

 

 

 

57,728

 

 

 

60,346

 

Other real estate

 

 

2,083

 

 

 

2,075

 

 

 

1,652

 

 

 

1,639

 

 

 

1,893

 

Fixed assets, net

 

 

342,380

 

 

 

338,572

 

 

 

336,657

 

 

 

336,242

 

 

 

327,297

 

Other assets

 

 

643,467

 

 

 

584,302

 

 

 

552,929

 

 

 

511,591

 

 

 

510,944

 

Total assets

 

$

38,177,853

 

 

$

37,617,902

 

 

$

37,466,565

 

 

$

37,754,412

 

 

$

38,067,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

10,389,980

 

 

$

11,064,714

 

 

$

11,048,856

 

 

$

10,855,802

 

 

$

10,636,624

 

Interest-bearing demand deposits

 

 

5,877,641

 

 

 

5,843,672

 

 

 

6,155,511

 

 

 

6,437,614

 

 

 

6,775,114

 

Savings and money market deposits

 

 

9,579,679

 

 

 

9,805,024

 

 

 

10,172,986

 

 

 

10,702,273

 

 

 

10,870,461

 

Certificates and other time deposits

 

 

2,045,580

 

 

 

2,066,085

 

 

 

2,185,529

 

 

 

2,409,663

 

 

 

2,637,529

 

Total deposits

 

 

27,892,880

 

 

 

28,779,495

 

 

 

29,562,882

 

 

 

30,405,352

 

 

 

30,919,728

 

Other borrowings

 

 

2,887,011

 

 

 

1,465,533

 

 

 

577,828

 

 

 

112,582

 

 

 

 

Securities sold under repurchase agreements

 

 

427,887

 

 

 

441,405

 

 

 

473,584

 

 

 

463,108

 

 

 

452,054

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

Other liabilities

 

 

180,685

 

 

 

224,512

 

 

 

231,812

 

 

 

186,344

 

 

 

176,360

 

Shareholders' equity

 

 

6,759,443

 

 

 

6,677,010

 

 

 

6,590,512

 

 

 

6,557,079

 

 

 

6,489,381

 

Total liabilities and equity

 

$

38,177,853

 

 

$

37,617,902

 

 

$

37,466,565

 

 

$

37,754,412

 

 

$

38,067,470

 

 

Page 13


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

Mar 31, 2023

 

Dec 31, 2022

 

Sep 30, 2022

 

Jun 30, 2022

 

Mar 31, 2022

Period End Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$2,074,078

10.7%

 

$2,165,263

11.6%

 

$2,197,033

11.9%

 

$2,183,277

12.0%

 

$2,094,041

11.6%

Warehouse purchase program

 

799,115

4.1%

 

740,620

3.9%

 

922,764

5.0%

 

1,137,623

6.2%

 

1,344,541

7.4%

Construction, land development and other land loans

 

2,899,980

15.0%

 

2,805,438

14.9%

 

2,659,552

14.4%

 

2,460,526

13.5%

 

2,327,837

12.9%

1-4 family residential

 

6,055,532

31.3%

 

5,774,814

30.6%

 

5,447,993

29.4%

 

5,156,200

28.3%

 

4,970,620

27.5%

Home equity

 

959,124

5.0%

 

966,410

5.1%

 

943,197

5.1%

 

932,725

5.1%

 

870,130

4.8%

Commercial real estate (includes multi-family residential)

 

5,133,693

26.6%

 

4,986,211

26.5%

 

4,966,243

26.8%

 

4,967,662

27.3%

 

5,150,555

28.5%

Agriculture (includes farmland)

 

721,395

3.7%

 

688,033

3.6%

 

670,603

3.6%

 

665,960

3.7%

 

617,418

3.4%

Consumer and other

 

288,300

1.5%

 

283,559

1.5%

 

288,834

1.6%

 

274,532

1.5%

 

246,433

1.4%

Energy

 

403,142

2.1%

 

429,479

2.3%

 

410,069

2.2%

 

430,339

2.4%

 

445,949

2.5%

Total loans

 

$19,334,359

 

 

$18,839,827

 

 

$18,506,288

 

 

$18,208,844

 

 

$18,067,524

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Types

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

$10,108,348

37.4%

 

$10,915,448

38.2%

 

$11,154,143

38.1%

 

$11,032,184

36.9%

 

$10,776,652

34.7%

Interest-bearing DDA

 

5,332,086

19.8%

 

5,986,203

21.0%

 

6,027,157

20.6%

 

6,331,314

21.2%

 

6,603,934

21.2%

Money market

 

6,021,449

22.3%

 

6,164,025

21.6%

 

6,438,787

22.0%

 

6,646,726

22.3%

 

7,603,329

24.5%

Savings

 

3,304,482

12.2%

 

3,471,970

12.2%

 

3,563,776

12.1%

 

3,597,820

12.0%

 

3,543,300

11.4%

Certificates and other time deposits

 

2,237,871

8.3%

 

1,995,885

7.0%

 

2,116,232

7.2%

 

2,257,574

7.6%

 

2,541,095

8.2%

Total deposits

 

$27,004,236

 

 

$28,533,531

 

 

$29,300,095

 

 

$29,865,618

 

 

$31,068,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

71.6%

 

 

66.0%

 

 

63.2%

 

 

61.0%

 

 

58.2%

 

 

Page 14


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Construction Loans

 

 

Mar 31, 2023

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Mar 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential construction

 

$

1,179,883

 

 

40.7

%

 

$

1,097,176

 

 

39.1

%

 

$

1,004,000

 

 

37.8

%

 

$

911,443

 

 

37.0

%

 

$

816,072

 

 

35.0

%

Land development

 

 

222,511

 

 

7.7

%

 

 

181,747

 

 

6.5

%

 

 

145,303

 

 

5.5

%

 

 

133,398

 

 

5.4

%

 

 

103,853

 

 

4.5

%

Raw land

 

 

326,168

 

 

11.2

%

 

 

332,603

 

 

11.9

%

 

 

343,066

 

 

12.9

%

 

 

316,750

 

 

12.9

%

 

 

310,987

 

 

13.4

%

Residential lots

 

 

226,600

 

 

7.8

%

 

 

243,942

 

 

8.7

%

 

 

237,714

 

 

8.9

%

 

 

223,703

 

 

9.1

%

 

 

212,029

 

 

9.1

%

Commercial lots

 

 

167,151

 

 

5.8

%

 

 

177,378

 

 

6.3

%

 

 

181,679

 

 

6.8

%

 

 

184,794

 

 

7.5

%

 

 

183,760

 

 

7.9

%

Commercial construction and other

 

 

777,678

 

 

26.8

%

 

 

772,606

 

 

27.5

%

 

 

747,803

 

 

28.1

%

 

 

690,453

 

 

28.1

%

 

 

701,148

 

 

30.1

%

Net unaccreted discount

 

 

(11

)

 

 

 

 

(14

)

 

 

 

 

(13

)

 

 

 

 

(15

)

 

 

 

 

(12

)

 

 

Total construction loans

 

$

2,899,980

 

 

 

 

$

2,805,438

 

 

 

 

$

2,659,552

 

 

 

 

$

2,460,526

 

 

 

 

$

2,327,837

 

 

 

 

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of March 31, 2023

 

Houston

 

 

Dallas

 

 

Austin

 

 

OK City

 

 

Tulsa

 

 

Other (O)

 

 

Total

 

 

Collateral Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center/retail

$

404,791

 

 

$

239,409

 

 

$

49,198

 

 

$

19,854

 

 

$

19,813

 

 

$

278,763

 

 

$

1,011,828

 

 

Commercial and industrial buildings

 

160,086

 

 

 

89,698

 

 

 

29,162

 

 

 

32,045

 

 

 

14,556

 

 

 

208,361

 

 

 

533,908

 

 

Office buildings

 

82,333

 

 

 

247,912

 

 

 

48,187

 

 

 

67,434

 

 

 

4,200

 

 

 

62,372

 

 

 

512,438

 

 

Medical buildings

 

76,085

 

 

 

18,766

 

 

 

3,775

 

 

 

26,024

 

 

 

36,722

 

 

 

45,407

 

 

 

206,779

 

 

Apartment buildings

 

156,145

 

 

 

91,286

 

 

 

13,748

 

 

 

14,526

 

 

 

8,677

 

 

 

153,412

 

 

 

437,794

 

 

Hotel

 

107,113

 

 

 

67,348

 

 

 

33,635

 

 

 

27,745

 

 

 

 

 

 

130,840

 

 

 

366,681

 

 

Other

 

75,516

 

 

 

79,143

 

 

 

43,290

 

 

 

8,414

 

 

 

1,787

 

 

 

68,588

 

 

 

276,738

 

 

Total

$

1,062,069

 

 

$

833,562

 

 

$

220,995

 

 

$

196,042

 

 

$

85,755

 

 

$

947,743

 

 

$

3,346,166

 

(P)

 

 

Acquired Loans

 

Non-PCD Loans

 

 

PCD Loans

 

 

Total Acquired Loans

 

 

Balance at
Acquisition
Date

 

 

Balance at
Dec 31,
2022

 

 

Balance at
Mar 31,
2023

 

 

Balance at
Acquisition
Date

 

 

Balance at
Dec 31,
2022

 

 

Balance at
Mar 31,
2023

 

 

Balance at
Acquisition
Date

 

 

Balance at
Dec 31,
2022

 

 

Balance at
Mar 31,
2023

 

Loan marks:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (Q)

$

345,599

 

 

$

2,233

 

 

$

1,701

 

 

$

320,052

 

 

$

3,361

 

 

$

3,022

 

 

$

665,651

 

 

$

5,594

 

 

$

4,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (Q)

 

12,286,159

 

 

 

1,319,507

 

 

 

1,249,921

 

 

 

689,573

 

 

 

63,383

 

 

 

58,549

 

 

 

12,975,732

 

 (R)

 

1,382,890

 

 

 

1,308,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances less loan marks

$

11,940,560

 

 

$

1,317,274

 

 

$

1,248,220

 

 

$

369,521

 

 

$

60,022

 

 

$

55,527

 

 

$

12,310,081

 

 

$

1,377,296

 

 

$

1,303,747

 

 

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

(P) Represents a portion of total commercial real estate loans of $5.134 billion as of March 31, 2023.

(Q) 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.

(R) Actual principal balances acquired.

 

Page 15


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Three Months Ended

 

 

Mar 31, 2023

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Mar 31, 2022

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

22,496

 

 

$

19,614

 

 

$

17,729

 

 

$

20,619

 

 

$

21,765

 

Accruing loans 90 or more days past due

 

 

 

 

5,917

 

 

 

378

 

 

 

13

 

 

 

3,695

 

Total nonperforming loans

 

22,496

 

 

 

25,531

 

 

 

18,107

 

 

 

20,632

 

 

 

25,460

 

Repossessed assets

 

 

 

 

 

 

 

13

 

 

 

 

 

 

19

 

Other real estate

 

1,989

 

 

 

1,963

 

 

 

1,758

 

 

 

1,555

 

 

 

1,705

 

Total nonperforming assets

$

24,485

 

 

$

27,494

 

 

$

19,878

 

 

$

22,187

 

 

$

27,184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

2,832

 

 

$

3,921

 

 

$

2,376

 

 

$

2,964

 

 

$

4,403

 

Construction, land development and other land loans

 

3,210

 

 

 

6,166

 

 

 

1,712

 

 

 

1,866

 

 

 

1,761

 

1-4 family residential (includes home equity)

 

16,951

 

 

 

15,326

 

 

 

13,986

 

 

 

14,335

 

 

 

11,899

 

Commercial real estate (includes multi-family residential)

 

1,051

 

 

 

1,649

 

 

 

1,364

 

 

 

2,448

 

 

 

7,685

 

Agriculture (includes farmland)

 

432

 

 

 

421

 

 

 

434

 

 

 

567

 

 

 

1,402

 

Consumer and other

 

9

 

 

 

11

 

 

 

6

 

 

 

7

 

 

 

34

 

Total

$

24,485

 

 

$

27,494

 

 

$

19,878

 

 

$

22,187

 

 

$

27,184

 

Number of loans/properties

 

190

 

 

 

170

 

 

 

150

 

 

 

160

 

 

 

147

 

Allowance for credit losses on loans

$

282,191

 

 

$

281,576

 

 

$

282,179

 

 

$

283,959

 

 

$

285,163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

(1,472

)

 

$

(643

)

 

$

(15

)

 

$

(197

)

 

$

14

 

Construction, land development and other land loans

 

(13

)

 

 

(5

)

 

 

(4

)

 

 

(5

)

 

 

430

 

1-4 family residential (includes home equity)

 

(140

)

 

 

(55

)

 

 

(202

)

 

 

(32

)

 

 

87

 

Commercial real estate (includes multi-family residential)

 

(1

)

 

 

74

 

 

 

757

 

 

 

395

 

 

 

(366

)

Agriculture (includes farmland)

 

(6

)

 

 

(14

)

 

 

119

 

 

 

(9

)

 

 

(103

)

Consumer and other

 

1,017

 

 

 

1,246

 

 

 

1,125

 

 

 

1,052

 

 

 

1,155

 

Total

$

(615

)

 

$

603

 

 

$

1,780

 

 

$

1,204

 

 

$

1,217

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to average interest-earning assets

 

0.07

%

 

 

0.08

%

 

 

0.06

%

 

 

0.07

%

 

 

0.08

%

Nonperforming assets to loans and other real estate

 

0.13

%

 

 

0.15

%

 

 

0.11

%

 

 

0.12

%

 

 

0.15

%

Net charge-offs to average loans (annualized)

 

-0.01

%

 

 

0.01

%

 

 

0.04

%

 

 

0.03

%

 

 

0.03

%

Allowance for credit losses on loans to total loans

 

1.46

%

 

 

1.49

%

 

 

1.52

%

 

 

1.56

%

 

 

1.58

%

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

 

1.52

%

 

 

1.56

%

 

 

1.60

%

 

 

1.66

%

 

 

1.71

%

 

 

Page 16


 

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 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). Prosperity has included information below relating to these non-GAAP financial measures for the applicable periods presented.

 

 

 

Three Months Ended

 

 

 

Mar 31, 2023

 

 

Dec 31, 2022

 

 

Sep 30, 2022

 

 

Jun 30, 2022

 

 

Mar 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

124,694

 

 

$

137,880

 

 

$

135,820

 

 

$

128,490

 

 

$

122,326

 

Average shareholders' equity

 

$

6,759,443

 

 

$

6,677,010

 

 

$

6,590,512

 

 

$

6,557,079

 

 

$

6,489,381

 

Less: Average goodwill and other intangible assets

 

 

(3,281,845

)

 

 

(3,284,228

)

 

 

(3,286,795

)

 

 

(3,289,365

)

 

 

(3,291,983

)

Average tangible shareholders’ equity

 

$

3,477,598

 

 

$

3,392,782

 

 

$

3,303,717

 

 

$

3,267,714

 

 

$

3,197,398

 

Return on average tangible common equity (F)

 

 

14.34

%

 

 

16.26

%

 

 

16.44

%

 

 

15.73

%

 

 

15.30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

6,739,117

 

 

$

6,699,374

 

 

$

6,611,642

 

 

$

6,521,827

 

 

$

6,504,424

 

Less: Goodwill and other intangible assets

 

 

(3,280,610

)

 

 

(3,282,984

)

 

 

(3,285,542

)

 

 

(3,288,119

)

 

 

(3,290,700

)

Tangible shareholders’ equity

 

$

3,458,507

 

 

$

3,416,390

 

 

$

3,326,100

 

 

$

3,233,708

 

 

$

3,213,724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end shares outstanding

 

 

90,693

 

 

 

91,314

 

 

 

91,210

 

 

 

91,196

 

 

 

92,160

 

Tangible book value per share

 

$

38.13

 

 

$

37.41

 

 

$

36.47

 

 

$

35.46

 

 

$

34.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity

 

$

3,458,507

 

 

$

3,416,390

 

 

$

3,326,100

 

 

$

3,233,708

 

 

$

3,213,724

 

Total assets

 

$

37,829,232

 

 

$

37,689,829

 

 

$

37,843,502

 

 

$

37,387,256

 

 

$

38,271,186

 

Less: Goodwill and other intangible assets

 

 

(3,280,610

)

 

 

(3,282,984

)

 

 

(3,285,542

)

 

 

(3,288,119

)

 

 

(3,290,700

)

Tangible assets

 

$

34,548,622

 

 

$

34,406,845

 

 

$

34,557,960

 

 

$

34,099,137

 

 

$

34,980,486

 

Period end tangible equity to period end tangible assets ratio

 

 

10.01

%

 

 

9.93

%

 

 

9.62

%

 

 

9.48

%

 

 

9.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans

 

$

282,191

 

 

$

281,576

 

 

$

282,179

 

 

$

283,959

 

 

$

285,163

 

Total loans

 

$

19,334,359

 

 

$

18,839,827

 

 

$

18,506,288

 

 

$

18,208,844

 

 

$

18,067,524

 

Less: Warehouse Purchase Program loans

 

 

(799,115

)

 

 

(740,620

)

 

 

(922,764

)

 

 

(1,137,623

)

 

 

(1,344,541

)

Total loans less Warehouse Purchase Program loans

 

$

18,535,244

 

 

$

18,099,207

 

 

$

17,583,524

 

 

$

17,071,221

 

 

$

16,722,983

 

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

 

 

1.52

%

 

 

1.56

%

 

 

1.60

%

 

 

1.66

%

 

 

1.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

123,000

 

 

$

119,244

 

 

$

122,214

 

 

$

122,878

 

 

$

119,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

243,467

 

 

$

256,137

 

 

$

260,679

 

 

$

248,471

 

 

$

239,944

 

Noninterest income

 

 

38,266

 

 

 

37,724

 

 

 

34,688

 

 

 

37,594

 

 

 

35,122

 

Less: net gain on sale or write down of assets

 

 

121

 

 

 

2,087

 

 

 

50

 

 

 

1,108

 

 

 

689

 

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

 

 

38,145

 

 

 

35,637

 

 

 

34,638

 

 

 

36,486

 

 

 

34,433

 

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

 

$

281,612

 

 

$

291,774

 

 

$

295,317

 

 

$

284,957

 

 

$

274,377

 

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

 

 

43.68

%

 

 

40.87

%

 

 

41.38

%

 

 

43.12

%

 

 

43.68

%

 

Page 17