PROSPERITY BANCSHARES, INC.® REPORTS THIRD QUARTER 2023 EARNINGS
- Board approved increase in dividend of 1.82% to $0.56 for the fourth quarter 2023, representing the 20th annual increase with a compounded annual growth rate of 11.5%
- Net income of $112.2 million and diluted earnings per share of $1.20 for third quarter 2023
- Deposits, excluding public funds deposits, increased $259.9 million during third quarter 2023, with no brokered deposits purchased
- Noninterest-bearing deposits of $10.3 billion, representing 37.6% of total deposits
- Loans, excluding Warehouse Purchase Program loans and loans acquired in the Merger, increased $111.1 million during third quarter 2023
- Net interest margin was stable at 2.72%, a 1 basis point decrease from second quarter 2023
- Nonperforming assets remain low at 0.20% of third quarter average interest-earning assets
- Pending merger of Lone Star State Bancshares, Inc., Lubbock, Texas
HOUSTON, Oct. 25, 2023 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income of $112.2 million for the quarter ended September 30, 2023 compared with $135.8 million for the same period in 2022. Net income per diluted common share was $1.20 for the quarter ended September 30, 2023 compared with $1.49 for the same period in 2022. Additionally, loans, excluding Warehouse Purchase Program loans and loans acquired in the merger of First Bancshares of Texas, Inc. ("First Bancshares") into Prosperity Bancshares, increased $111.1 million during the third quarter of 2023. The annualized return on third quarter average assets was 1.13%. Nonperforming assets remain low at 0.20% of third quarter average interest-earning assets. On May 1, 2023, First Bancshares merged with Prosperity Bancshares and FirstCapital Bank of Texas, N.A. ("FirstCapital Bank") merged with Prosperity Bank (collectively, the "Merger").
"I am pleased to announce that the Board of Directors approved raising the fourth quarter 2023 dividend to $0.56 per share from $0.55 per share that was paid in the prior four quarters. The increase reflects the continued confidence the Board has in our company and our markets. The compounded annual growth rate in dividends declared from 2003 - 2023 was 11.5%," said David Zalman, Prosperity's Senior Chairman and Chief Executive Officer.
"We continue to share our success with our shareholders through the payment of dividends and opportunistic stock repurchases, while also continuing to grow our capital. Our tangible capital increased $243 million from September 30, 2022 to September 30, 2023. This is the amount Prosperity retained after paying $203 million in dividends and repurchasing $72 million of our common stock during this period, reflecting Prosperity's stable earnings," added Zalman.
"After a more challenging time in the first quarter 2023 due to the large bank failures outside of Prosperity's markets, Prosperity's deposits stabilized during the third quarter. Total deposits, excluding Public Funds, increased $260 million during the third quarter and our noninterest-bearing deposits represented a strong 37.6% of total deposits. Importantly, this was achieved without the purchase of any brokered deposits," continued Zalman.
"Interest rates have continued to increase and there are signs of the economy slowing and overall loan growth moderating as intended by the Federal Reserve's actions. Prosperity's asset quality remains sound, while our allowance for credit losses on loans and off-balance sheet credit exposures was $388 million as of September 30, 2023," stated Zalman.
"Although there are signs of a slowdown, we believe the overall economy is still in fairly good shape, and we are excited for our future. Thank you to all our customers, shareholders, directors and associates for all your support," concluded Zalman.
Results of Operations for the Three Months Ended September 30, 2023
Net income was $112.2 million(2) for the three months ended September 30, 2023 compared with $86.9 million(3) for the three months ended June 30, 2023. The change was primarily due to higher net interest income, no provision for credit losses and lower merger related expenses. Net income per diluted common share was $1.20 for the three months ended September 30, 2023 compared with $0.94 for the three months ended June 30, 2023. Net income and net income per diluted common share for the second quarter of 2023 was impacted by merger related provision for credit losses of $18.5 million and merger related expenses of $12.9 million. Net income was $112.2 million(2) for the three months ended September 30, 2023 compared with $135.8 million(4) for the same period in 2022. The change was primarily due to an increase in interest expense and noninterest expense, partially offset by increases in loan interest income and noninterest income. Net income per diluted common share was $1.20 for the three months ended September 30, 2023 compared with $1.49 for the same period in 2022. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended September 30, 2023 were 1.13%, 6.39% and 12.58%(1), respectively. Prosperity's efficiency ratio (excluding net gains and losses on the sale or write down of assets and securities) was 48.74%(1) for the three months ended September 30, 2023; and excluding merger related expenses, the efficiency ratio was 48.35%(1).
Net interest income before provision for credit losses was $239.5 million for the three months ended September 30, 2023 compared with $236.5 million for the three months ended June 30, 2023, an increase of $3.1 million or 1.3%. Net interest income before provision for credit losses decreased $21.2 million or 8.1% to $239.5 million for the three months ended September 30, 2023 compared with $260.7 million for the same period in 2022. The change was primarily due to an increase in the average balances and average rates on borrowings and an increase in the average rates on interest-bearing deposits, partially offset by an increase in the average balances and average rates on loans.
The net interest margin on a tax equivalent basis was 2.72% for the three months ended September 30, 2023 compared with 2.73% for the three months ended June 30, 2023. The net interest margin on a tax equivalent basis was 2.72% for the three months ended September 30, 2023 compared with 3.11% for the same period in 2022. The change was primarily due to an increase in the average balances and average rates on borrowings and an increase in the average rates on interest-bearing deposits, partially offset by an increase in the average balances and average rates on loans held for investment.
Noninterest income was $38.7 million for the three months ended September 30, 2023 compared with $39.7 million for the three months ended June 30, 2023, a decrease of $945 thousand or 2.4%. Noninterest income increased $4.1 million or 11.7% to $38.7 million for the three months ended September 30, 2023 compared with $34.7 million for the same period in 2022, primarily due to increases in other noninterest income, bank owned life insurance income, mortgage income and debit card fee income.
Noninterest expense was $135.7 million for the three months ended September 30, 2023 compared with $145.9 million for the three months ended June 30, 2023, a decrease of $10.2 million or 7.0% . The change was primarily due to the decrease in merger related expenses. Noninterest expense increased $13.4 million or 11.0% to $135.7 million for the three months ended September 30, 2023 compared with $122.2 million for the same period in 2022. The change was primarily due to the Merger.
Results of Operations for the Nine Months Ended September 30, 2023
Net income was $323.8 million(5) for the nine months ended September 30, 2023 compared with $386.6 million(6) for the same period in 2022. The change was primarily due to lower net interest income, merger related provision for credit losses of $18.5 million and merger related expenses of $14.9 million. Net income per diluted common share was $3.50 for the nine months ended September 30, 2023 compared with $4.22 for the same period in 2022, and was also impacted by merger related provision and expenses. Annualized returns on average assets, average common equity and average tangible common equity for the nine months ended September 30, 2023 were 1.11%, 6.25% and 12.17%(1), respectively. Excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax, annualized returns on average assets, average common equity and average tangible common equity for the nine months ended September 30, 2023 were 1.20%(1), 6.76%(1) and 13.16%(1), respectively. Prosperity's efficiency ratio (excluding net gains and losses on the sale or write down of assets and securities) was 48.50%(1) for the nine months ended September 30, 2023. Excluding merger related expenses, the efficiency ratio was 46.72% (1).
Net interest income before provision for credit losses for the nine months ended September 30, 2023 was $719.5 million compared with $749.1 million for the same period in 2022, a decrease of $29.6 million or 4.0%. The change was primarily due to an increase in the average balances and average rates on other borrowings and an increase in the average rates on interest-bearing deposits, partially offset by increases in the average balances and average rates on loans held for investment and an increase in average rates on investment securities.
The net interest margin on a tax equivalent basis for the nine months ended September 30, 2023 was 2.79% compared with 2.99% for the same period in 2022. The change was primarily due to an increase in the average balances and average rates on other borrowings and an increase in average rates on interest-bearing deposits, partially offset by an increase in the average balances and average rates on loans held for investment and an increase in average rates on investment securities.
Noninterest income was $116.7 million for the nine months ended September 30, 2023 compared with $107.4 million for the same period in 2022, an increase of $9.3 million or 8.7%, primarily due to the Merger.
Noninterest expense was $404.5 million for the nine months ended September 30, 2023 compared with $364.9 million for the same period in 2022, an increase of $39.6 million or 10.8%, primarily due to the Merger.
Balance Sheet Information
At September 30, 2023, Prosperity had $39.296 billion in total assets, an increase of $1.452 billion or 3.8%, compared with $37.844 billion at September 30, 2022.
Loans were $21.433 billion at September 30, 2023, a decrease of $221.2 million or 1.0% from $21.654 billion at June 30, 2023. Loans increased $2.926 billion or 15.8% compared with $18.506 billion at September 30, 2022. Loans, excluding Warehouse Purchase Program loans, were $20.520 billion at September 30, 2023 compared to $20.505 billion at June 30, 2023, an increase of $15.3 million, and compared to $17.584 billion at September 30, 2022, an increase of $2.937 billion or 16.7%.
Deposits were $27.313 billion at September 30, 2023, a decrease of $68.1 million or 0.2% compared with $27.381 billion at June 30, 2023. Deposits, excluding public funds deposits, were $24.945 billion at September 30, 2023 compared to $24.685 billion at June 30, 2023, an increase of $259.9 million. Deposits decreased $1.987 billion or 6.8%, compared with $29.300 billion at September 30, 2022, primarily due to a decrease in business deposits and public fund deposits, partially offset by an increase in Merger acquired deposits.
The table below provides detail on the impact of loans acquired and deposits assumed in the Merger.
Balance Sheet Data (at period end) |
||||||||||||||||||||
(In thousands) |
||||||||||||||||||||
Sep 30, 2023 |
Jun 30, 2023 |
Mar 31, 2023 |
Dec 31, 2022 |
Sep 30, 2022 |
||||||||||||||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
||||||||||||||||
Loans acquired (including new production since |
||||||||||||||||||||
FirstCapital Bank |
$ |
1,494,378 |
$ |
1,590,137 |
$ |
— |
$ |
— |
$ |
— |
||||||||||
Prosperity - Warehouse Purchase Program loans |
912,327 |
1,148,883 |
799,115 |
740,620 |
922,764 |
|||||||||||||||
Prosperity - All other loans |
19,026,008 |
18,914,926 |
18,535,244 |
18,099,207 |
17,583,524 |
|||||||||||||||
Total loans |
$ |
21,432,713 |
$ |
21,653,946 |
$ |
19,334,359 |
$ |
18,839,827 |
$ |
18,506,288 |
||||||||||
Deposits assumed (including new deposits since |
||||||||||||||||||||
FirstCapital Bank |
$ |
1,625,691 |
$ |
1,481,831 |
$ |
— |
$ |
— |
$ |
— |
||||||||||
All other deposits |
25,687,109 |
25,899,055 |
27,004,236 |
28,533,531 |
29,300,095 |
|||||||||||||||
Total deposits |
$ |
27,312,800 |
$ |
27,380,886 |
$ |
27,004,236 |
$ |
28,533,531 |
$ |
29,300,095 |
||||||||||
Excluding loans acquired in the Merger and new production by the acquired lending operations since May 1, 2023, loans at September 30, 2023 decreased $125.5 million or 0.6% compared with June 30, 2023 and grew $1.432 billion or 7.7% compared with September 30, 2022. Excluding loans acquired in the Merger and new production by the acquired lending operations since May 1, 2023 and Warehouse Purchase Program loans, loans at September 30, 2023 grew $111.1 million or 0.6% (2.3% annualized) compared with June 30, 2023 and $1.442 billion or 8.2% compared with September 30, 2022.
Excluding deposits assumed in the Merger and new deposits generated at the acquired banking centers since May 1, 2023, deposits at September 30, 2023 decreased by $211.9 million or 0.8% compared with June 30, 2023 and decreased by $3.613 billion or 12.3% compared with September 30, 2022.
Asset Quality
Nonperforming assets totaled $69.5 million or 0.20% of quarterly average interest-earning assets at September 30, 2023 compared with $62.7 million or 0.18% of quarterly average interest-earning assets at June 30, 2023 and $19.9 million or 0.06% of quarterly average interest-earning assets at September 30, 2022. The increase during 2023 was primarily due to the Merger and an increase in other real estate.
The allowance for credit losses on loans and off-balance sheet credit exposures was $388.0 million at September 30, 2023 compared with $312.1 million at September 30, 2022 and $381.7 million at June 30, 2023. There was no provision for credit losses for the three months ended September 30, 2023 and a provision for credit losses of $18.5 million for the nine months ended September 30, 2023 compared to no provision for credit losses for the three and nine months ended September 30, 2022. As a result of the loans acquired in the Merger, the nine months ended September 30, 2023 included a $12.0 million provision for credit losses on loans and a $6.5 million provision for credit losses on off-balance sheet credit exposures.
The allowance for credit losses on loans was $351.5 million or 1.64% of total loans at September 30, 2023 compared with $282.2 million or 1.52% of total loans at September 30, 2022 and $345.2 million or 1.59% of total loans at June 30, 2023. Excluding Warehouse Purchase Program loans, the allowance for credit losses on loans to total loans was 1.71%(1) at September 30, 2023 compared with 1.60%(1) at September 30, 2022 and 1.68%(1) at June 30, 2023.
Net charge-offs were $3.4 million for the three months ended September 30, 2023 compared with net charge-offs of $16.1 million for the three months ended June 30, 2023 and net charge-offs of $1.8 million for the three months ended September 30, 2022. Net charge-offs for the third quarter of 2023 included $298 thousand related to resolved purchased credit deteriorated ("PCD") loans. Additionally, reserves on PCD loans increased by $9.7 million due to revised Day One accounting for PCD loans at the time of the Merger. Further, $12.5 million of reserves on resolved PCD loans was released to the general reserve.
Net charge-offs were $18.9 million for the nine months ended September 30, 2023 compared with $4.2 million for the nine months ended September 30, 2022. Net charge-offs for the nine months ended September 30, 2023 included $15.0 million related to one commercial real estate loan obtained in a previous merger. Additionally, reserves on PCD loans increased by $76.8 million due to the Merger and $16.2 million of reserves on resolved PCD loans was released to the general reserve.
Dividend
Prosperity Bancshares declared a fourth quarter 2023 cash dividend of $0.56 per share to be paid on January 2, 2024, to all shareholders of record as of December 15, 2023, an increase of $0.01 per share, or 1.82%, from the prior quarter.
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 zero shares of its common stock during the three months ended September 30, 2023, and approximately 1.21 million shares of its common stock at an average weighted price of $59.88 per share during the nine months ended September 30, 2023.
Redemption of Outstanding Subordinated Notes
On September 18, 2023, $3.1 million in subordinated notes assumed in the Merger were redeemed. The redemption was funded by dividends from Prosperity Bank.
Merger of First Bancshares of Texas, Inc.
On May 1, 2023, Prosperity completed the merger of First Bancshares and its wholly owned subsidiary FirstCapital Bank, headquartered in Midland, Texas. FirstCapital Bank operated 16 full-service banking offices in six different markets in West, North and Central Texas areas, including its main office in Midland, and banking offices in Midland, Lubbock, Amarillo, Wichita Falls, Burkburnett, Byers, Henrietta, Dallas, Horseshoe Bay, Marble Falls and Fredericksburg, Texas.
Pursuant to the terms of the definitive agreement, Prosperity issued 3,583,370 shares of Prosperity common stock plus approximately $91.5 million in cash for all outstanding shares of First Bancshares. This resulted in goodwill of $164.8 million as of September 30, 2023, which was subject to subsequent fair value adjustments. During the second quarter of 2023, Prosperity completed the operational conversion of FirstCapital Bank.
Pending Merger of Lone Star State Bancshares, Inc.
On October 11, 2022, Prosperity Bancshares and Lone Star State Bancshares, Inc. ("Lone Star") jointly announced the signing of a definitive merger agreement whereby Lone Star, the parent company of Lone Star State Bank of West Texas ("Lone Star Bank") will merge with and into Prosperity. Lone Star Bank operates 5 banking offices in the West Texas area, including its main office in Lubbock, and 1 banking center in each of Brownfield, Midland, Odessa and Big Spring, Texas. As of September 30, 2023, Lone Star, on a consolidated basis, reported total assets of $1.270 billion, total loans of $1.095 billion and total deposits of $1.115 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.
Conference Call
Prosperity's management team will host a conference call on Wednesday, October 25, 2023, at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's third 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 0411202.
Alternatively, individuals may listen to the live webcast of the presentation by visiting Prosperity's website at www.prosperitybankusa.com. The webcast may be accessed from Prosperity's Investor Relations page by selecting "Presentations, Webcasts & Calls" from the menu and following the instructions.
Non-GAAP Financial Measures
Prosperity's management uses certain non-GAAP financial measures to evaluate its performance. Specifically, Prosperity reviews return on average assets excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax; return on average common equity excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax; return on average tangible common equity; return on average tangible common equity excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax; tangible book value per share; the tangible equity to tangible assets ratio; allowance for credit losses to total loans excluding Warehouse Purchase Program loans; the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities; and the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities and merger related expenses, for internal planning and forecasting purposes. Prosperity believes these non-GAAP financial measures provide information useful to investors in understanding Prosperity's financial results and their presentation, together with the accompanying reconciliations, provides a more complete understanding of factors and trends affecting Prosperity's business and allows investors to view performance in a manner similar to management, the entire financial services sector, bank stock analysts and bank regulators. Further, Prosperity believes that these non-GAAP financial measures provide useful information by excluding certain items that may not be indicative of its core operating earnings and business outlook. These non-GAAP financial measures should not be considered a substitute for, nor of greater importance than, GAAP basis financial measures and results; Prosperity strongly encourages investors to review its consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names. Please refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures to the nearest respective GAAP financial measures.
Prosperity Bancshares, Inc. ®
As of September 30, 2023, Prosperity Bancshares, Inc.® is a $39.296 billion Houston, Texas based regional financial holding company providing personal banking services and investments to consumers and businesses throughout Texas and Oklahoma. Founded in 1983, Prosperity believes in a community banking philosophy, taking care of customers, businesses and communities in the areas it serves by providing financial solutions to simplify everyday financial needs. In addition to offering traditional deposit and loan products, Prosperity offers digital banking solutions, credit and debit cards, mortgage services, retail brokerage services, trust and wealth management, and treasury management.
Prosperity currently operates 285 full-service banking locations: 65 in the Houston area, including The Woodlands; 30 in the South Texas area including Corpus Christi and Victoria; 62 in the Dallas/Fort Worth area; 22 in the East Texas area; 32 in the Central Texas area including Austin and San Antonio; 44 in the West Texas area including Lubbock, Midland-Odessa, Abilene; Amarillo and Wichita Falls; 16 in the Bryan/College Station area, 6 in the Central Oklahoma area; 8 in the Tulsa, Oklahoma area.
Cautionary Notes on Forward-Looking Statements
"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity's management on the conference call may contain, forward-looking statements within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. From time to time, oral or written forward-looking statements may also be included in other information released to the public. Such forward-looking statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as "aim," "anticipate," "believe," "estimate," "expect," "goal," "guidance," "intend," "is anticipated," "is expected," "is intended," "objective," "plan," "projected," "projection," "will affect," "will be," "will continue," "will decrease," "will grow," "will impact," "will increase," "will incur," "will reduce," "will remain," "will result," "would be," variations of such words or phrases (including where the word "could," "may," or "would" is used rather than the word "will" in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries. These forward-looking statements may include information about Prosperity's possible or assumed future economic performance or future results of operations, including future revenues, income, expenses, provision for loan losses, provision for taxes, effective tax rate, earnings per share and cash flows and Prosperity's future capital expenditures and dividends, future financial condition and changes therein, including changes in Prosperity's loan portfolio and allowance for loan losses, changes in deposits, borrowings and the investment securities portfolio, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity's future operations, future or proposed acquisitions, including the pending transaction with Lone Star, the future or expected effect of acquisitions on Prosperity's operations, results of operations, financial condition, and future economic performance, statements about the anticipated benefits of each of the proposed transactions, and statements about the assumptions underlying any such statement. These forward‑looking statements are not guarantees of future performance and are based on expectations and assumptions Prosperity currently believes to be valid. Because forward-looking statements relate to future results and occurrences, many of which are outside of Prosperity's control, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. These risks and uncertainties include, but are not limited to whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks, including Lone Star; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); the possibility that the anticipated benefits of an acquisition transaction, including the pending transaction with Lone Star, are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of two companies or as a result of the strength of the economy and competitive factors generally; a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity's securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate, interest rate and commodity price fluctuations; and the effect, impact, potential duration or other implications of weather and climate-related events. Prosperity disclaims any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments. These and various other factors are discussed in Prosperity's Annual Report on Form 10-K for the year ended December 31, 2022, and other reports and statements Prosperity has filed with the Securities and Exchange Commission ("SEC"). Copies of the SEC filings for Prosperity may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.
____________________ |
|
1. |
Refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure. |
2. |
Includes purchase accounting adjustments of $2.5 million, net of tax, primarily comprised of loan discount accretion of $2.3 million, and merger related expenses of $1.1 million for the three months ended September 30, 2023. |
3. |
Includes purchase accounting adjustments of $2.4 million, net of tax, primarily comprised of loan discount accretion of $2.4 million, merger related provision for credit losses of $18.5 million and merger related expenses of $12.9 million for the three months ended June 30, 2023. |
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 $5.6 million, net of tax, primarily comprised of loan discount accretion of $5.6 million, merger related provision for credit losses of $18.5 million and merger related expenses of $14.9 million for the nine months ended September 30, 2023. |
6. |
Includes purchase accounting adjustments of $5.2 million, net of tax, primarily comprised of loan discount accretion of $6.5 million for the nine months ended September 30, 2022. |
Bryan/College Station Area |
Frisco-West |
Rusk |
Nederland |
Texas Tech Student Union |
||||
Bryan |
Garland |
Seven Points |
Needville |
|||||
Bryan-29th Street |
Grapevine |
Teague |
Rosenberg |
Midland |
||||
Bryan-East |
Grapevine Main |
Tyler-Beckham |
Shadow Creek |
North |
||||
Bryan-North |
Kiest |
Tyler-South Broadway |
Spring |
Wadley |
||||
Caldwell |
Lake Highlands |
Tyler-University |
Tomball |
Wall Street |
||||
College Station |
McKinney |
Winnsboro |
Waller |
West |
||||
Crescent Point |
McKinney Eldorado |
West Columbia |
||||||
Hearne |
McKinney Redbud |
Houston Area |
Wharton |
Odessa |
||||
Huntsville |
North Carrolton |
Houston |
Winnie |
Grandview |
||||
Madisonville |
Park Cities |
Aldine |
Wirt |
Grant |
||||
Navasota |
Plano |
Alief |
Kermit Highway |
|||||
New Waverly |
Plano-West |
Bellaire |
South Texas Area - |
Parkway |
||||
Rock Prairie |
Preston Forest |
Beltway |
Corpus Christi |
|||||
Southwest Parkway |
Preston Parker |
Clear Lake |
Calallen |
Wichita Falls |
||||
Tower Point |
Preston Royal |
Copperfield |
Carmel |
Cattlemans |
||||
Wellborn Road |
Red Oak |
Cypress |
Northwest |
Kell |
||||
Richardson |
Downtown |
Saratoga |
||||||
Central Texas Area |
Richardson-West |
Eastex |
Timbergate |
Other West Texas Area |
||||
Austin |
Rosewood Court |
Fairfield |
Water Street |
Locations |
||||
Allandale |
The Colony |
First Colony |
Big Spring |
|||||
Cedar Park |
Tollroad |
Fry Road |
Victoria |
Brownfield |
||||
Congress |
Trinity Mills |
Gessner |
Victoria Main |
Brownwood |
||||
Lakeway |
Turtle Creek |
Gladebrook |
Victoria-Navarro |
Burkburnett |
||||
Liberty Hill |
West 15th Plano |
Grand Parkway |
Victoria-North |
Byers |
||||
Northland |
West Allen |
Heights |
Victoria Salem |
Cisco |
||||
Oak Hill |
Westmoreland |
Highway 6 West |
Comanche |
|||||
Research Blvd |
Wylie |
Little York |
Other South Texas Area |
Early |
||||
Westlake |
Medical Center |
Locations |
Floydada |
|||||
Fort Worth |
Memorial Drive |
Alice |
Gorman |
|||||
Other Central Texas Area |
Haltom City |
Northside |
Aransas Pass |
Henrietta |
||||
Locations |
Hulen |
Pasadena |
Beeville |
Levelland |
||||
Bastrop |
Keller |
Pecan Grove |
Colony Creek |
Littlefield |
||||
Canyon Lake |
Museum Place |
Pin Oak |
Cuero |
Merkel |
||||
Dime Box |
Renaissance Square |
River Oaks |
Edna |
Plainview |
||||
Dripping Springs |
Roanoke |
Sugar Land |
Goliad |
San Angelo |
||||
Elgin |
Stockyards |
SW Medical Center |
Gonzales |
Slaton |
||||
Flatonia |
Tanglewood |
Hallettsville |
Snyder |
|||||
Fredericksburg |
Other Dallas/Fort Worth Area |
The Plaza |
Kingsville |
|||||
Georgetown |
Locations |
Uptown |
Mathis |
Oklahoma |
||||
Gruene |
Arlington |
Waugh Drive |
Padre Island |
Central Oklahoma Area |
||||
Horseshoe Bay |
Azle |
Westheimer |
Palacios |
Oklahoma City |
||||
Kingsland |
Ennis |
West University |
Port Lavaca |
23rd Street |
||||
La Grange |
Gainesville |
Woodcreek |
Portland |
Expressway |
||||
Lexington |
Glen Rose |
Rockport |
I-240 |
|||||
Marble Falls |
Granbury |
Katy |
Sinton |
Memorial |
||||
New Braunfels |
Grand Prairie |
Cinco Ranch |
Taft |
|||||
Pleasanton |
Jacksboro |
Katy-Spring Green |
Yoakum |
Other Central Oklahoma Area |
||||
Round Rock |
Mesquite |
Yorktown |
Locations |
|||||
San Antonio |
Muenster |
The Woodlands |
Edmond |
|||||
Schulenburg |
Runaway Bay |
The Woodlands-College Park |
West Texas Area |
Norman |
||||
Seguin |
Sanger |
The Woodlands-I-45 |
Abilene |
|||||
Smithville |
Waxahachie |
The Woodlands-Research Forest |
Antilley Road |
Tulsa Area |
||||
Thorndale |
Weatherford |
Barrow Street |
Tulsa |
|||||
Weimar |
Other Houston Area |
Cypress Street |
||||||
East Texas Area |
Locations |
Judge Ely |
Garnett |
|||||
Dallas/Fort Worth Area |
Athens |
Angleton |
Mockingbird |
Harvard |
||||
Dallas |
Blooming Grove |
Bay City |
Memorial |
|||||
14th Street Plano |
Canton |
Beaumont |
Amarillo |
Sheridan |
||||
Abrams Centre |
Carthage |
Cleveland |
Hillside |
S. Harvard |
||||
Addison |
Corsicana |
East Bernard |
Soncy |
Utica Tower |
||||
Allen |
Crockett |
El Campo |
Yale |
|||||
Balch Springs |
Eustace |
Dayton |
Lubbock |
|||||
Camp Wisdom |
Gilmer |
Galveston |
4th Street |
Other Tulsa Area Locations |
||||
Carrollton |
Grapeland |
Groves |
66th Street |
Owasso |
||||
Cedar Hill |
Gun Barrel City |
Hempstead |
82nd Street |
|||||
Coppell |
Jacksonville |
Hitchcock |
86th Street |
|||||
East Plano |
Kerens |
Liberty |
98th Street |
|||||
Euless |
Longview |
Magnolia |
Avenue Q |
|||||
Frisco |
Mount Vernon |
Magnolia Parkway |
Milwaukee |
|||||
Frisco Warren |
Palestine |
Mont Belvieu |
North University |
- - -
Prosperity Bancshares, Inc.® Financial Highlights (Unaudited) (In thousands) |
||||||||||||||||||||
Sep 30, 2023 |
Jun 30, 2023 |
Mar 31, 2023 |
Dec 31, 2022 |
Sep 30, 2022 |
||||||||||||||||
Balance Sheet Data (at period end) |
||||||||||||||||||||
Loans held for sale |
$ |
10,187 |
$ |
10,656 |
$ |
1,603 |
$ |
554 |
$ |
2,871 |
||||||||||
Loans held for investment |
20,510,199 |
20,494,407 |
18,533,641 |
18,098,653 |
17,580,653 |
|||||||||||||||
Loans held for investment - Warehouse Purchase Program |
912,327 |
1,148,883 |
799,115 |
740,620 |
922,764 |
|||||||||||||||
Total loans |
21,432,713 |
21,653,946 |
19,334,359 |
18,839,827 |
18,506,288 |
|||||||||||||||
Investment securities(A) |
13,192,742 |
13,667,319 |
14,071,545 |
14,476,005 |
14,806,487 |
|||||||||||||||
Federal funds sold |
234 |
181 |
222 |
301 |
244 |
|||||||||||||||
Allowance for credit losses on loans |
(351,495) |
(345,209) |
(282,191) |
(281,576) |
(282,179) |
|||||||||||||||
Cash and due from banks |
512,239 |
396,848 |
405,331 |
423,832 |
602,152 |
|||||||||||||||
Goodwill |
3,396,459 |
3,383,698 |
3,231,636 |
3,231,636 |
3,231,636 |
|||||||||||||||
Core deposit intangibles, net |
67,553 |
71,128 |
48,974 |
51,348 |
53,906 |
|||||||||||||||
Other real estate owned |
9,320 |
3,107 |
1,989 |
1,963 |
1,758 |
|||||||||||||||
Fixed assets, net |
370,237 |
365,299 |
345,149 |
339,453 |
337,099 |
|||||||||||||||
Other assets |
665,682 |
708,814 |
672,218 |
607,040 |
586,111 |
|||||||||||||||
Total assets |
$ |
39,295,684 |
$ |
39,905,131 |
$ |
37,829,232 |
$ |
37,689,829 |
$ |
37,843,502 |
||||||||||
Noninterest-bearing deposits |
$ |
10,281,893 |
$ |
10,364,921 |
$ |
10,108,348 |
$ |
10,915,448 |
$ |
11,154,143 |
||||||||||
Interest-bearing deposits |
17,030,907 |
17,015,965 |
16,895,888 |
17,618,083 |
18,145,952 |
|||||||||||||||
Total deposits |
27,312,800 |
27,380,886 |
27,004,236 |
28,533,531 |
29,300,095 |
|||||||||||||||
Other borrowings |
4,250,000 |
4,800,000 |
3,365,000 |
1,850,000 |
1,165,000 |
|||||||||||||||
Securities sold under repurchase agreements |
300,714 |
434,160 |
434,261 |
428,134 |
454,304 |
|||||||||||||||
Subordinated debentures |
— |
3,093 |
— |
— |
— |
|||||||||||||||
Allowance for credit losses on off-balance sheet credit |
36,503 |
36,503 |
29,947 |
29,947 |
29,947 |
|||||||||||||||
Other liabilities |
362,990 |
282,373 |
256,671 |
148,843 |
282,514 |
|||||||||||||||
Total liabilities |
32,263,007 |
32,937,015 |
31,090,115 |
30,990,455 |
31,231,860 |
|||||||||||||||
Shareholders' equity(B) |
7,032,677 |
6,968,116 |
6,739,117 |
6,699,374 |
6,611,642 |
|||||||||||||||
Total liabilities and equity |
$ |
39,295,684 |
$ |
39,905,131 |
$ |
37,829,232 |
$ |
37,689,829 |
$ |
37,843,502 |
||||||||||
(A) |
Includes $(2,442), $(3,393), $(4,399), $(4,396) and $(296) in unrealized losses on available for sale securities for the quarterly periods ended September 30, 2023, June 30, 2023, March 31, 2023, December 31, 2022 and September 30, 2022, respectively. |
(B) |
Includes $(1,930), $(2,681), $(3,476), $(3,473) and $(234) in after-tax unrealized losses on available for sale securities for the quarterly periods ended September 30, 2023, June 30, 2023, March 31, 2023, December 31, 2022 and September 30, 2022, respectively. |
Prosperity Bancshares, Inc.® Financial Highlights (Unaudited) (In thousands) |
||||||||||||||||||||||||||||
Three Months Ended |
Year-to-Date |
|||||||||||||||||||||||||||
Sep 30, |
Jun 30, |
Mar 31, |
Dec 31, |
Sep 30, |
Sep 30, |
Sep 30, |
||||||||||||||||||||||
Income Statement Data |
||||||||||||||||||||||||||||
Interest income: |
||||||||||||||||||||||||||||
Loans |
$ |
308,678 |
$ |
286,638 |
$ |
247,118 |
$ |
235,126 |
$ |
210,268 |
$ |
842,434 |
$ |
596,063 |
||||||||||||||
Securities(C) |
69,987 |
72,053 |
73,185 |
72,533 |
68,761 |
215,225 |
187,883 |
|||||||||||||||||||||
Federal funds sold and other earning |
1,689 |
1,757 |
7,006 |
933 |
525 |
10,452 |
2,297 |
|||||||||||||||||||||
Total interest income |
380,354 |
360,448 |
327,309 |
308,592 |
279,554 |
1,068,111 |
786,243 |
|||||||||||||||||||||
Interest expense: |
||||||||||||||||||||||||||||
Deposits |
76,069 |
63,964 |
47,343 |
36,048 |
14,669 |
187,376 |
32,064 |
|||||||||||||||||||||
Other borrowings |
62,190 |
57,351 |
34,396 |
14,682 |
3,719 |
153,937 |
4,169 |
|||||||||||||||||||||
Securities sold under repurchase |
2,533 |
2,674 |
2,103 |
1,725 |
487 |
7,310 |
916 |
|||||||||||||||||||||
Subordinated debentures |
38 |
— |
— |
— |
— |
38 |
— |
|||||||||||||||||||||
Total interest expense |
140,830 |
123,989 |
83,842 |
52,455 |
18,875 |
348,661 |
37,149 |
|||||||||||||||||||||
Net interest income |
239,524 |
236,459 |
243,467 |
256,137 |
260,679 |
719,450 |
749,094 |
|||||||||||||||||||||
Provision for credit losses |
— |
18,540 |
— |
— |
— |
18,540 |
— |
|||||||||||||||||||||
Net interest income after provision for credit |
239,524 |
217,919 |
243,467 |
256,137 |
260,679 |
700,910 |
749,094 |
|||||||||||||||||||||
Noninterest income: |
||||||||||||||||||||||||||||
Nonsufficient funds (NSF) fees |
8,719 |
8,512 |
8,095 |
8,519 |
8,887 |
25,326 |
25,495 |
|||||||||||||||||||||
Credit card, debit card and ATM card |
9,285 |
9,206 |
8,666 |
8,816 |
8,889 |
27,157 |
25,948 |
|||||||||||||||||||||
Service charges on deposit accounts |
6,262 |
6,078 |
5,926 |
5,932 |
6,222 |
18,266 |
18,798 |
|||||||||||||||||||||
Trust income |
3,326 |
3,358 |
3,225 |
3,498 |
3,174 |
9,909 |
8,752 |
|||||||||||||||||||||
Mortgage income |
857 |
661 |
238 |
102 |
340 |
1,756 |
1,297 |
|||||||||||||||||||||
Brokerage income |
1,067 |
1,000 |
1,149 |
905 |
940 |
3,216 |
2,749 |
|||||||||||||||||||||
Bank owned life insurance income |
1,864 |
1,553 |
1,354 |
1,329 |
1,214 |
4,771 |
3,790 |
|||||||||||||||||||||
Net (loss) gain on sale or write-down of |
(45) |
1,994 |
121 |
2,087 |
50 |
2,070 |
1,847 |
|||||||||||||||||||||
Other noninterest income |
7,408 |
7,326 |
9,492 |
6,536 |
4,972 |
24,226 |
18,728 |
|||||||||||||||||||||
Total noninterest income |
38,743 |
39,688 |
38,266 |
37,724 |
34,688 |
116,697 |
107,404 |
|||||||||||||||||||||
Noninterest expense: |
||||||||||||||||||||||||||||
Salaries and benefits |
85,423 |
84,723 |
77,798 |
75,353 |
79,578 |
247,944 |
239,360 |
|||||||||||||||||||||
Net occupancy and equipment |
9,464 |
8,935 |
8,025 |
8,147 |
8,412 |
26,424 |
24,299 |
|||||||||||||||||||||
Credit and debit card, data processing |
10,919 |
10,344 |
9,566 |
9,716 |
9,516 |
30,829 |
27,611 |
|||||||||||||||||||||
Regulatory assessments and FDIC |
5,155 |
5,097 |
4,973 |
2,873 |
2,807 |
15,225 |
8,508 |
|||||||||||||||||||||
Core deposit intangibles amortization |
3,576 |
3,167 |
2,374 |
2,558 |
2,577 |
9,117 |
7,778 |
|||||||||||||||||||||
Depreciation |
4,585 |
4,658 |
4,433 |
4,438 |
4,436 |
13,676 |
13,522 |
|||||||||||||||||||||
Communications |
3,686 |
3,693 |
3,462 |
3,506 |
3,374 |
10,841 |
9,499 |
|||||||||||||||||||||
Other real estate expense |
153 |
(464) |
58 |
154 |
198 |
(253) |
607 |
|||||||||||||||||||||
Net gain on sale or write-down of other |
(734) |
(33) |
(13) |
(63) |
(213) |
(780) |
(820) |
|||||||||||||||||||||
Merger related expenses |
1,104 |
12,891 |
860 |
272 |
— |
14,855 |
— |
|||||||||||||||||||||
Other noninterest expense |
12,326 |
12,859 |
11,464 |
12,290 |
11,529 |
36,649 |
34,578 |
|||||||||||||||||||||
Total noninterest expense |
135,657 |
145,870 |
123,000 |
119,244 |
122,214 |
404,527 |
364,942 |
|||||||||||||||||||||
Income before income taxes |
142,610 |
111,737 |
158,733 |
174,617 |
173,153 |
413,080 |
491,556 |
|||||||||||||||||||||
Provision for income taxes |
30,402 |
24,799 |
34,039 |
36,737 |
37,333 |
89,240 |
104,920 |
|||||||||||||||||||||
Net income available to common |
$ |
112,208 |
$ |
86,938 |
$ |
124,694 |
$ |
137,880 |
$ |
135,820 |
$ |
323,840 |
$ |
386,636 |
||||||||||||||
(C) |
Interest income on securities was reduced by net premium amortization of $6,897, $7,131, $7,384, $8,703 and $9,947 for the three months ended September 30, 2023, June 30, 2023, March 31, 2023, December 31, 2022 and September 30, 2022, respectively, and $21,412 and $34,254 for the nine months ended September 30, 2023 and 2022, respectively. |
Prosperity Bancshares, Inc. ® Financial Highlights (Unaudited) (Dollars and share amounts in thousands, except per share data and market prices) |
||||||||||||||||||||||||||||
Three Months Ended |
Year-to-Date |
|||||||||||||||||||||||||||
Sep 30, |
Jun 30, |
Mar 31, |
Dec 31, |
Sep 30, |
Sep 30, |
Sep 30, |
||||||||||||||||||||||
Profitability |
||||||||||||||||||||||||||||
Net income (D) (E) |
$ |
112,208 |
$ |
86,938 |
$ |
124,694 |
$ |
137,880 |
$ |
135,820 |
$ |
323,840 |
$ |
386,636 |
||||||||||||||
Basic earnings per share |
$ |
1.20 |
$ |
0.94 |
$ |
1.37 |
$ |
1.51 |
$ |
1.49 |
$ |
3.50 |
$ |
4.22 |
||||||||||||||
Diluted earnings per share |
$ |
1.20 |
$ |
0.94 |
$ |
1.37 |
$ |
1.51 |
$ |
1.49 |
$ |
3.50 |
$ |
4.22 |
||||||||||||||
Return on average assets (F) |
1.13 |
% |
(J) |
0.89 |
% |
(J) |
1.31 |
% |
(J) |
1.47 |
% |
(J) |
1.45 |
% |
1.11 |
% |
(J) |
1.37 |
% |
|||||||||
Return on average common equity (F) |
6.39 |
% |
(J) |
5.01 |
% |
(J) |
7.38 |
% |
(J) |
8.26 |
% |
(J) |
8.24 |
% |
6.25 |
% |
(J) |
7.88 |
% |
|||||||||
Return on average tangible common |
12.58 |
% |
(J) |
9.67 |
% |
(J) |
14.34 |
% |
(J) |
16.26 |
% |
(J) |
16.44 |
% |
12.17 |
% |
(J) |
15.83 |
% |
|||||||||
Tax equivalent net interest margin (D) |
2.72 |
% |
2.73 |
% |
2.93 |
% |
3.05 |
% |
3.11 |
% |
2.79 |
% |
2.99 |
% |
||||||||||||||
Efficiency ratio (G) (I) |
48.74 |
% |
(K) |
53.21 |
% |
(K) |
43.68 |
% |
(K) |
40.87 |
% |
(K) |
41.38 |
% |
48.50 |
% |
(K) |
42.70 |
% |
|||||||||
Liquidity and Capital Ratios |
||||||||||||||||||||||||||||
Equity to assets |
17.90 |
% |
17.46 |
% |
17.81 |
% |
17.78 |
% |
17.47 |
% |
17.90 |
% |
17.47 |
% |
||||||||||||||
Common equity tier 1 capital |
14.98 |
% |
14.49 |
% |
15.59 |
% |
15.88 |
% |
15.44 |
% |
14.98 |
% |
15.44 |
% |
||||||||||||||
Tier 1 risk-based capital |
14.98 |
% |
14.49 |
% |
15.59 |
% |
15.88 |
% |
15.44 |
% |
14.98 |
% |
15.44 |
% |
||||||||||||||
Total risk-based capital |
16.05 |
% |
15.52 |
% |
16.41 |
% |
16.51 |
% |
16.09 |
% |
16.05 |
% |
16.09 |
% |
||||||||||||||
Tier 1 leverage capital |
10.03 |
% |
9.96 |
% |
10.06 |
% |
10.16 |
% |
9.94 |
% |
10.03 |
% |
9.94 |
% |
||||||||||||||
Period end tangible equity to period |
9.96 |
% |
9.64 |
% |
10.01 |
% |
9.93 |
% |
9.62 |
% |
9.96 |
% |
9.62 |
% |
||||||||||||||
Other Data |
||||||||||||||||||||||||||||
Weighted-average shares used in |
||||||||||||||||||||||||||||
Basic |
93,720 |
92,930 |
91,207 |
91,287 |
91,209 |
92,628 |
91,710 |
|||||||||||||||||||||
Diluted |
93,720 |
92,930 |
91,207 |
91,287 |
91,209 |
92,628 |
91,710 |
|||||||||||||||||||||
Period end shares outstanding |
93,717 |
93,721 |
90,693 |
91,314 |
91,210 |
93,717 |
91,210 |
|||||||||||||||||||||
Cash dividends paid per common share |
$ |
0.55 |
$ |
0.55 |
$ |
0.55 |
$ |
0.55 |
$ |
0.52 |
$ |
1.65 |
$ |
1.56 |
||||||||||||||
Book value per common share |
$ |
75.04 |
$ |
74.35 |
$ |
74.31 |
$ |
73.37 |
$ |
72.49 |
$ |
75.04 |
$ |
72.49 |
||||||||||||||
Tangible book value per common |
$ |
38.08 |
$ |
37.49 |
$ |
38.13 |
$ |
37.41 |
$ |
36.47 |
$ |
38.08 |
$ |
36.47 |
||||||||||||||
Common Stock Market Price |
||||||||||||||||||||||||||||
High |
$ |
63.65 |
$ |
63.13 |
$ |
78.76 |
$ |
76.32 |
$ |
77.93 |
$ |
78.76 |
$ |
80.46 |
||||||||||||||
Low |
$ |
52.62 |
$ |
55.12 |
$ |
58.25 |
$ |
66.71 |
$ |
65.37 |
$ |
52.62 |
$ |
64.69 |
||||||||||||||
Period end closing price |
$ |
54.58 |
$ |
56.48 |
$ |
61.52 |
$ |
72.68 |
$ |
66.68 |
$ |
54.58 |
$ |
66.68 |
||||||||||||||
Employees – FTE (excluding |
3,853 |
3,710 |
3,651 |
3,633 |
3,592 |
3,853 |
3,592 |
|||||||||||||||||||||
Number of banking centers |
285 |
286 |
272 |
272 |
272 |
285 |
272 |
|||||||||||||||||||||
(D) Includes purchase accounting adjustments for the periods presented as follows: |
|||||||||||||
Three Months Ended |
Year-to-Date |
||||||||||||
Sep 30, 2023 |
Jun 30, 2023 |
Mar 31, 2023 |
Dec 31, 2022 |
Sep 30, 2022 |
Sep 30, 2023 |
Sep 30, 2022 |
|||||||
Loan discount accretion |
|||||||||||||
Non-PCD |
$1,508 |
$1,242 |
$532 |
$603 |
$912 |
$3,282 |
$5,321 |
||||||
PCD |
$767 |
$1,178 |
$339 |
$310 |
$322 |
$2,284 |
$1,167 |
||||||
Securities net accretion |
$626 |
$426 |
$(2) |
$(12) |
$(40) |
$1,050 |
$(104) |
||||||
Time deposits amortization |
$(210) |
$(187) |
$(53) |
$(59) |
$(68) |
$(450) |
$(252) |
||||||
(E) |
Using effective tax rate of 21.3%, 22.2%, 21.4%, 21.0% and 21.6% for the three months ended September 30, 2023, June 30, 2023, March 31, 2023, December 31, 2022 and September 30, 2022, respectively, and 21.6% and 21.3% for the nine months ended September 30, 2023 and 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. |
(J) |
For calculations of the annualized returns on average assets, average common equity and average tangible common equity excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax, refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure. |
(K) |
For calculations of the efficiency ratio excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax, refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure. |
Prosperity Bancshares, Inc.® Financial Highlights (Unaudited) (Dollars in thousands)
|
|||||||||||||||||||||||||||||||||||
YIELD ANALYSIS |
Three Months Ended |
||||||||||||||||||||||||||||||||||
Sep 30, 2023 |
Jun 30, 2023 |
Sep 30, 2022 |
|||||||||||||||||||||||||||||||||
Average |
Interest |
Average |
(L) |
Average |
Interest |
Average |
(L) |
Average |
Interest |
Average |
(L) |
||||||||||||||||||||||||
Interest-earning assets: |
|||||||||||||||||||||||||||||||||||
Loans held for sale |
$ |
9,832 |
$ |
162 |
6.54 % |
$ |
3,910 |
$ |
67 |
6.87 % |
$ |
4,136 |
$ |
57 |
5.47 % |
||||||||||||||||||||
Loans held for investment |
20,496,075 |
290,566 |
5.62 % |
19,802,751 |
270,688 |
5.48 % |
17,275,866 |
199,417 |
4.58 % |
||||||||||||||||||||||||||
Loans held for investment - |
972,936 |
17,950 |
7.32 % |
898,768 |
15,883 |
7.09 % |
938,589 |
10,794 |
4.56 % |
||||||||||||||||||||||||||
Total loans |
21,478,843 |
308,678 |
5.70 % |
20,705,429 |
286,638 |
5.55 % |
18,218,591 |
210,268 |
4.58 % |
||||||||||||||||||||||||||
Investment securities |
13,512,137 |
69,987 |
2.05 % |
(M) |
13,976,818 |
72,053 |
2.07 % |
(M) |
14,962,847 |
68,761 |
1.82 % |
(M) |
|||||||||||||||||||||||
Federal funds sold and other |
125,690 |
1,689 |
5.33 % |
150,300 |
1,757 |
4.69 % |
87,859 |
525 |
2.37 % |
||||||||||||||||||||||||||
Total interest-earning assets |
35,116,670 |
380,354 |
4.30 % |
34,832,547 |
360,448 |
4.15 % |
33,269,297 |
279,554 |
3.33 % |
||||||||||||||||||||||||||
Allowance for credit losses on |
(343,967) |
(283,594) |
(283,244) |
||||||||||||||||||||||||||||||||
Noninterest-earning assets |
4,829,336 |
4,738,673 |
4,480,512 |
||||||||||||||||||||||||||||||||
Total assets |
$ |
39,602,039 |
$ |
39,287,626 |
$ |
37,466,565 |
|||||||||||||||||||||||||||||
Interest-bearing liabilities: |
|||||||||||||||||||||||||||||||||||
Interest-bearing demand |
$ |
4,768,485 |
$ |
5,182 |
0.43 % |
$ |
5,147,453 |
$ |
3,791 |
0.30 % |
$ |
6,155,511 |
$ |
2,345 |
0.15 % |
||||||||||||||||||||
Savings and money market |
8,977,824 |
44,446 |
1.96 % |
9,156,047 |
43,025 |
1.88 % |
10,172,986 |
9,479 |
0.37 % |
||||||||||||||||||||||||||
Certificates and other time |
3,172,178 |
26,441 |
3.31 % |
2,652,064 |
17,148 |
2.59 % |
2,185,529 |
2,845 |
0.52 % |
||||||||||||||||||||||||||
Other borrowings |
4,671,449 |
62,190 |
5.28 % |
4,427,914 |
57,351 |
5.20 % |
577,828 |
3,719 |
2.55 % |
||||||||||||||||||||||||||
Securities sold under |
389,149 |
2,533 |
2.58 % |
441,303 |
2,674 |
2.43 % |
473,584 |
487 |
0.41 % |
||||||||||||||||||||||||||
Subordinated debentures |
2,578 |
38 |
5.85 % |
1,547 |
— |
— |
— |
— |
— |
||||||||||||||||||||||||||
Total interest-bearing |
21,981,663 |
140,830 |
2.54 % |
(N) |
21,826,328 |
123,989 |
2.28 % |
(N) |
19,565,438 |
18,875 |
0.38 % |
(N) |
|||||||||||||||||||||||
Noninterest-bearing liabilities: |
|||||||||||||||||||||||||||||||||||
Noninterest-bearing demand |
10,269,162 |
10,274,819 |
11,048,856 |
||||||||||||||||||||||||||||||||
Allowance for credit losses on |
36,504 |
30,022 |
29,947 |
||||||||||||||||||||||||||||||||
Other liabilities |
290,217 |
220,775 |
231,812 |
||||||||||||||||||||||||||||||||
Total liabilities |
32,577,546 |
32,351,944 |
30,876,053 |
||||||||||||||||||||||||||||||||
Shareholders' equity |
7,024,493 |
6,935,682 |
6,590,512 |
||||||||||||||||||||||||||||||||
Total liabilities and |
$ |
39,602,039 |
$ |
39,287,626 |
$ |
37,466,565 |
|||||||||||||||||||||||||||||
Net interest income and margin |
$ |
239,524 |
2.71 % |
$ |
236,459 |
2.72 % |
$ |
260,679 |
3.11 % |
||||||||||||||||||||||||||
Non-GAAP to GAAP |
|||||||||||||||||||||||||||||||||||
Tax equivalent adjustment |
1,000 |
854 |
458 |
||||||||||||||||||||||||||||||||
Net interest income and margin |
$ |
240,524 |
2.72 % |
$ |
237,313 |
2.73 % |
$ |
261,137 |
3.11 % |
||||||||||||||||||||||||||
(L) |
Annualized and based on an actual 365-day basis. |
(M) |
Yield on securities was impacted by net premium amortization of $6,897, $7,131 and $9,947 for the three months ended September 30, 2023, June 30, 2023 and September 30, 2022, respectively. |
(N) |
Total cost of funds, including noninterest bearing deposits, was 1.73%, 1.55% and 0.24% for the three months ended September 30, 2023, June 30, 2023 and September 30, 2022, respectively. |
Prosperity Bancshares, Inc.® Financial Highlights (Unaudited) (Dollars in thousands)
|
|||||||||||||||||||||||
YIELD ANALYSIS |
Year-to-Date |
||||||||||||||||||||||
Sep 30, 2023 |
Sep 30, 2022 |
||||||||||||||||||||||
Average |
Interest |
Average |
(O) |
Average |
Interest |
Average |
(O) |
||||||||||||||||
Interest-earning assets: |
|||||||||||||||||||||||
Loans held for sale |
$ |
5,389 |
$ |
267 |
6.62 % |
$ |
3,980 |
$ |
137 |
4.60 % |
|||||||||||||
Loans held for investment |
19,546,826 |
797,861 |
5.46 % |
16,931,422 |
564,736 |
4.46 % |
|||||||||||||||||
Loans held for investment - Warehouse Purchase Program |
831,143 |
44,306 |
7.13 % |
1,153,762 |
31,190 |
3.61 % |
|||||||||||||||||
Total loans |
20,383,358 |
842,434 |
5.53 % |
18,089,164 |
596,063 |
4.41 % |
|||||||||||||||||
Investment securities |
13,937,483 |
215,225 |
2.06 % |
(P) |
14,579,521 |
187,883 |
1.72 % |
(P) |
|||||||||||||||
Federal funds sold and other earning assets |
290,275 |
10,452 |
4.81 % |
913,923 |
2,297 |
0.34 % |
|||||||||||||||||
Total interest-earning assets |
34,611,116 |
1,068,111 |
4.13 % |
33,582,608 |
786,243 |
3.13 % |
|||||||||||||||||
Allowance for credit losses on loans |
(303,518) |
(284,486) |
|||||||||||||||||||||
Noninterest-earning assets |
4,722,064 |
4,462,318 |
|||||||||||||||||||||
Total assets |
$ |
39,029,662 |
$ |
37,760,440 |
|||||||||||||||||||
Interest-bearing liabilities: |
|||||||||||||||||||||||
Interest-bearing demand deposits |
$ |
5,260,463 |
$ |
12,765 |
0.32 % |
$ |
6,453,810 |
$ |
6,951 |
0.14 % |
|||||||||||||
Savings and money market deposits |
9,235,646 |
122,992 |
1.78 % |
10,579,351 |
17,978 |
0.23 % |
|||||||||||||||||
Certificates and other time deposits |
2,627,402 |
51,619 |
2.63 % |
2,409,251 |
7,135 |
0.40 % |
|||||||||||||||||
Other borrowings |
4,001,994 |
153,937 |
5.14 % |
232,253 |
4,169 |
2.40 % |
|||||||||||||||||
Securities sold under repurchase agreements |
419,304 |
7,310 |
2.33 % |
462,994 |
916 |
0.26 % |
|||||||||||||||||
Subordinated debentures |
1,375 |
38 |
3.69 % |
— |
— |
— |
|||||||||||||||||
Total interest-bearing liabilities |
21,546,184 |
348,661 |
2.16 % |
(Q) |
20,137,659 |
37,149 |
0.25 % |
(Q) |
|||||||||||||||
Noninterest-bearing liabilities: |
|||||||||||||||||||||||
Noninterest-bearing demand deposits |
10,310,878 |
10,848,605 |
|||||||||||||||||||||
Allowance for credit losses on off-balance sheet credit |
32,181 |
29,947 |
|||||||||||||||||||||
Other liabilities |
232,903 |
198,196 |
|||||||||||||||||||||
Total liabilities |
32,122,146 |
31,214,407 |
|||||||||||||||||||||
Shareholders' equity |
6,907,516 |
6,546,033 |
|||||||||||||||||||||
Total liabilities and shareholders' equity |
39,029,662 |
$ |
37,760,440 |
||||||||||||||||||||
Net interest income and margin |
$ |
719,450 |
2.78 % |
$ |
749,094 |
2.98 % |
|||||||||||||||||
Non-GAAP to GAAP reconciliation: |
|||||||||||||||||||||||
Tax equivalent adjustment |
2,866 |
1,375 |
|||||||||||||||||||||
Net interest income and margin (tax equivalent basis) |
$ |
722,316 |
2.79 % |
$ |
750,469 |
2.99 % |
|||||||||||||||||
(O) |
Annualized and based on an actual 365-day basis. |
(P) |
Yield on securities was impacted by net premium amortization of $21,412 and $34,254 for the nine months ended September 30, 2023 and 2022, respectively. |
(Q) |
Total cost of funds, including noninterest bearing deposits, was 1.46% and 0.16% for the nine months ended September 30, 2023 and 2022, respectively. |
Prosperity Bancshares, Inc.® Financial Highlights (Unaudited) (Dollars in thousands) |
|||||||||||||||||||
Three Months Ended |
|||||||||||||||||||
Sep 30, 2023 |
Jun 30, 2023 |
Mar 31, 2023 |
Dec 31, 2022 |
Sep 30, 2022 |
|||||||||||||||
YIELD TREND (R) |
|||||||||||||||||||
Interest-Earning Assets: |
|||||||||||||||||||
Loans held for sale |
6.54 |
% |
6.87 |
% |
6.58 |
% |
6.09 |
% |
5.47 |
% |
|||||||||
Loans held for investment |
5.62 |
% |
5.48 |
% |
5.24 |
% |
4.98 |
% |
4.58 |
% |
|||||||||
Loans held for investment - Warehouse |
7.32 |
% |
7.09 |
% |
6.88 |
% |
6.02 |
% |
4.56 |
% |
|||||||||
Total loans |
5.70 |
% |
5.55 |
% |
5.29 |
% |
5.02 |
% |
4.58 |
% |
|||||||||
Investment securities (S) |
2.05 |
% |
2.07 |
% |
2.07 |
% |
1.96 |
% |
1.82 |
% |
|||||||||
Federal funds sold and other earning assets |
5.33 |
% |
4.69 |
% |
4.74 |
% |
3.63 |
% |
2.37 |
% |
|||||||||
Total interest-earning assets |
4.30 |
% |
4.15 |
% |
3.92 |
% |
3.67 |
% |
3.33 |
% |
|||||||||
Interest-Bearing Liabilities: |
|||||||||||||||||||
Interest-bearing demand deposits |
0.43 |
% |
0.30 |
% |
0.26 |
% |
0.22 |
% |
0.15 |
% |
|||||||||
Savings and money market deposits |
1.96 |
% |
1.88 |
% |
1.50 |
% |
1.13 |
% |
0.37 |
% |
|||||||||
Certificates and other time deposits |
3.31 |
% |
2.59 |
% |
1.59 |
% |
0.94 |
% |
0.52 |
% |
|||||||||
Other borrowings |
5.28 |
% |
5.20 |
% |
4.83 |
% |
3.97 |
% |
2.55 |
% |
|||||||||
Securities sold under repurchase agreements |
2.58 |
% |
2.43 |
% |
1.99 |
% |
1.55 |
% |
0.41 |
% |
|||||||||
Subordinated debentures |
5.85 |
% |
— |
— |
— |
— |
|||||||||||||
Total interest-bearing liabilities |
2.54 |
% |
2.28 |
% |
1.63 |
% |
1.06 |
% |
0.38 |
% |
|||||||||
Net Interest Margin |
2.71 |
% |
2.72 |
% |
2.92 |
% |
3.04 |
% |
3.11 |
% |
|||||||||
Net Interest Margin (tax equivalent) |
2.72 |
% |
2.73 |
% |
2.93 |
% |
3.05 |
% |
3.11 |
% |
|||||||||
(R) |
Annualized and based on average balances on an actual 365-day basis. |
(S) |
Yield on securities was impacted by net premium amortization of $6,897, $7,131, $7,384, $8,703 and $9,947 for the three months ended September 30, 2023, June 30, 2023, March 31, 2023, December 31, 2022 and September 30, 2022, respectively. |
Prosperity Bancshares, Inc.® Financial Highlights (Unaudited) (Dollars in thousands) |
||||||||||||||||||||
Three Months Ended |
||||||||||||||||||||
Sep 30, 2023 |
Jun 30, 2023 |
Mar 31, 2023 |
Dec 31, 2022 |
Sep 30, 2022 |
||||||||||||||||
Balance Sheet Averages |
||||||||||||||||||||
Loans held for sale |
$ |
9,832 |
$ |
3,910 |
$ |
2,343 |
$ |
1,758 |
$ |
4,136 |
||||||||||
Loans held for investment |
20,496,075 |
19,802,751 |
18,317,712 |
17,818,769 |
17,275,866 |
|||||||||||||||
Loans held for investment - Warehouse Purchase |
972,936 |
898,768 |
617,822 |
747,007 |
938,589 |
|||||||||||||||
Total Loans |
21,478,843 |
20,705,429 |
18,937,877 |
18,567,534 |
18,218,591 |
|||||||||||||||
Investment securities |
13,512,137 |
13,976,818 |
14,332,509 |
14,715,516 |
14,962,847 |
|||||||||||||||
Federal funds sold and other earning assets |
125,690 |
150,300 |
600,048 |
101,986 |
87,859 |
|||||||||||||||
Total interest-earning assets |
35,116,670 |
34,832,547 |
33,870,434 |
33,385,036 |
33,269,297 |
|||||||||||||||
Allowance for credit losses on loans |
(343,967) |
(283,594) |
(282,316) |
(282,546) |
(283,244) |
|||||||||||||||
Cash and due from banks |
301,201 |
281,593 |
319,960 |
306,235 |
302,479 |
|||||||||||||||
Goodwill |
3,387,293 |
3,291,659 |
3,231,637 |
3,231,637 |
3,231,637 |
|||||||||||||||
Core deposit intangibles, net |
69,551 |
48,616 |
50,208 |
52,591 |
55,158 |
|||||||||||||||
Other real estate |
6,301 |
2,712 |
2,083 |
2,075 |
1,652 |
|||||||||||||||
Fixed assets, net |
367,814 |
357,593 |
342,380 |
338,572 |
336,657 |
|||||||||||||||
Other assets |
697,176 |
756,500 |
643,467 |
584,302 |
552,929 |
|||||||||||||||
Total assets |
$ |
39,602,039 |
$ |
39,287,626 |
$ |
38,177,853 |
$ |
37,617,902 |
$ |
37,466,565 |
||||||||||
Noninterest-bearing deposits |
$ |
10,269,162 |
$ |
10,274,819 |
$ |
10,389,980 |
$ |
11,064,714 |
$ |
11,048,856 |
||||||||||
Interest-bearing demand deposits |
4,768,485 |
5,147,453 |
5,877,641 |
5,843,672 |
6,155,511 |
|||||||||||||||
Savings and money market deposits |
8,977,824 |
9,156,047 |
9,579,679 |
9,805,024 |
10,172,986 |
|||||||||||||||
Certificates and other time deposits |
3,172,178 |
2,652,064 |
2,045,580 |
2,066,085 |
2,185,529 |
|||||||||||||||
Total deposits |
27,187,649 |
27,230,383 |
27,892,880 |
28,779,495 |
29,562,882 |
|||||||||||||||
Other borrowings |
4,671,449 |
4,427,914 |
2,887,011 |
1,465,533 |
577,828 |
|||||||||||||||
Securities sold under repurchase agreements |
389,149 |
441,303 |
427,887 |
441,405 |
473,584 |
|||||||||||||||
Subordinated debentures |
2,578 |
1,547 |
— |
— |
— |
|||||||||||||||
Allowance for credit losses on off-balance sheet |
36,504 |
30,022 |
29,947 |
29,947 |
29,947 |
|||||||||||||||
Other liabilities |
290,217 |
220,775 |
180,685 |
224,512 |
231,812 |
|||||||||||||||
Shareholders' equity |
7,024,493 |
6,935,682 |
6,759,443 |
6,677,010 |
6,590,512 |
|||||||||||||||
Total liabilities and equity |
$ |
39,602,039 |
$ |
39,287,626 |
$ |
38,177,853 |
$ |
37,617,902 |
$ |
37,466,565 |
||||||||||
Prosperity Bancshares, Inc.® Financial Highlights (Unaudited) (Dollars in thousands) |
|||||||||||||||
Sep 30, 2023 |
Jun 30, 2023 |
Mar 31, 2023 |
Dec 31, 2022 |
Sep 30, 2022 |
|||||||||||
Period End Balances |
|||||||||||||||
Loan Portfolio |
|||||||||||||||
Commercial and industrial |
$2,153,391 |
10.1 % |
$2,245,620 |
10.5 % |
$2,074,078 |
10.7 % |
$2,165,263 |
11.6 % |
$2,197,033 |
11.9 % |
|||||
Warehouse purchase program |
912,327 |
4.3 % |
1,148,883 |
5.3 % |
799,115 |
4.1 % |
740,620 |
3.9 % |
922,764 |
5.0 % |
|||||
Construction, land development and other land loans |
3,200,479 |
14.9 % |
3,215,016 |
14.8 % |
2,899,980 |
15.0 % |
2,805,438 |
14.9 % |
2,659,552 |
14.4 % |
|||||
1-4 family residential |
7,032,593 |
32.8 % |
6,780,813 |
31.3 % |
6,055,532 |
31.3 % |
5,774,814 |
30.6 % |
5,447,993 |
29.4 % |
|||||
Home equity |
969,498 |
4.5 % |
977,070 |
4.5 % |
959,124 |
5.0 % |
966,410 |
5.1 % |
943,197 |
5.1 % |
|||||
Commercial real estate (includes multi-family |
5,606,837 |
26.2 % |
5,676,526 |
26.2 % |
5,133,693 |
26.6 % |
4,986,211 |
26.5 % |
4,966,243 |
26.8 % |
|||||
Agriculture (includes farmland) |
801,933 |
3.7 % |
804,376 |
3.7 % |
721,395 |
3.7 % |
688,033 |
3.6 % |
670,603 |
3.6 % |
|||||
Consumer and other |
306,018 |
1.4 % |
305,207 |
1.4 % |
288,300 |
1.5 % |
283,559 |
1.5 % |
288,834 |
1.6 % |
|||||
Energy |
449,637 |
2.1 % |
500,435 |
2.3 % |
403,142 |
2.1 % |
429,479 |
2.3 % |
410,069 |
2.2 % |
|||||
Total loans |
$21,432,713 |
$21,653,946 |
$19,334,359 |
$18,839,827 |
$18,506,288 |
||||||||||
Deposit Types |
|||||||||||||||
Noninterest-bearing DDA |
$10,281,893 |
37.6 % |
$10,364,921 |
37.9 % |
$10,108,348 |
37.4 % |
$10,915,448 |
38.2 % |
$11,154,143 |
38.1 % |
|||||
Interest-bearing DDA |
4,797,259 |
17.6 % |
4,953,090 |
18.1 % |
5,332,086 |
19.8 % |
5,986,203 |
21.0 % |
6,027,157 |
20.6 % |
|||||
Money market |
5,892,505 |
21.6 % |
5,904,160 |
21.5 % |
6,021,449 |
22.3 % |
6,164,025 |
21.6 % |
6,438,787 |
22.0 % |
|||||
Savings |
3,005,936 |
11.0 % |
3,179,351 |
11.6 % |
3,304,482 |
12.2 % |
3,471,970 |
12.2 % |
3,563,776 |
12.1 % |
|||||
Certificates and other time deposits |
3,335,207 |
12.2 % |
2,979,364 |
10.9 % |
2,237,871 |
8.3 % |
1,995,885 |
7.0 % |
2,116,232 |
7.2 % |
|||||
Total deposits |
$27,312,800 |
$27,380,886 |
$27,004,236 |
$28,533,531 |
$29,300,095 |
||||||||||
Loan to Deposit Ratio |
78.5 % |
79.1 % |
71.6 % |
66.0 % |
63.2 % |
||||||||||
Prosperity Bancshares, Inc.® Financial Highlights (Unaudited) (Dollars in thousands) |
|||||||||||||||||||||||||||||||||||
Construction Loans |
|||||||||||||||||||||||||||||||||||
Sep 30, 2023 |
Jun 30, 2023 |
Mar 31, 2023 |
Dec 31, 2022 |
Sep 30, 2022 |
|||||||||||||||||||||||||||||||
Single family residential |
$ |
1,157,016 |
36.1 |
% |
$ |
1,244,631 |
38.7 |
% |
$ |
1,179,883 |
40.7 |
% |
$ |
1,097,176 |
39.1 |
% |
$ |
1,004,000 |
37.8 |
% |
|||||||||||||||
Land development |
359,518 |
11.2 |
% |
310,199 |
9.7 |
% |
222,511 |
7.7 |
% |
181,747 |
6.5 |
% |
145,303 |
5.5 |
% |
||||||||||||||||||||
Raw land |
340,659 |
10.7 |
% |
359,228 |
11.2 |
% |
326,168 |
11.2 |
% |
332,603 |
11.9 |
% |
343,066 |
12.9 |
% |
||||||||||||||||||||
Residential lots |
216,659 |
6.8 |
% |
216,706 |
6.7 |
% |
226,600 |
7.8 |
% |
243,942 |
8.7 |
% |
237,714 |
8.9 |
% |
||||||||||||||||||||
Commercial lots |
154,425 |
4.8 |
% |
158,278 |
4.9 |
% |
167,151 |
5.8 |
% |
177,378 |
6.3 |
% |
181,679 |
6.8 |
% |
||||||||||||||||||||
Commercial construction and |
973,022 |
30.4 |
% |
927,025 |
28.8 |
% |
777,678 |
26.8 |
% |
772,606 |
27.5 |
% |
747,803 |
28.1 |
% |
||||||||||||||||||||
Net unaccreted discount |
(820) |
(1,051) |
(11) |
(14) |
(13) |
||||||||||||||||||||||||||||||
Total construction loans |
$ |
3,200,479 |
$ |
3,215,016 |
$ |
2,899,980 |
$ |
2,805,438 |
$ |
2,659,552 |
|||||||||||||||||||||||||
Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of September 30, 2023 |
||||||||||||||||||||||||||||
Houston |
Dallas |
Austin |
OK City |
Tulsa |
Other (T) |
Total |
||||||||||||||||||||||
Collateral Type |
||||||||||||||||||||||||||||
Shopping center/retail |
$ |
361,709 |
$ |
292,848 |
$ |
58,698 |
$ |
15,726 |
$ |
18,395 |
$ |
308,878 |
$ |
1,056,254 |
||||||||||||||
Commercial and industrial |
167,443 |
107,883 |
28,842 |
31,577 |
18,603 |
277,084 |
631,432 |
|||||||||||||||||||||
Office buildings |
84,275 |
225,240 |
27,842 |
50,338 |
4,025 |
99,204 |
490,924 |
|||||||||||||||||||||
Medical buildings |
76,022 |
17,303 |
1,797 |
44,259 |
34,377 |
53,835 |
227,593 |
|||||||||||||||||||||
Apartment buildings |
140,523 |
128,758 |
17,143 |
13,649 |
8,436 |
165,892 |
474,401 |
|||||||||||||||||||||
Hotel |
113,176 |
87,973 |
36,371 |
18,535 |
— |
169,185 |
425,240 |
|||||||||||||||||||||
Other |
89,175 |
68,161 |
43,088 |
9,104 |
1,737 |
78,827 |
290,092 |
|||||||||||||||||||||
Total |
$ |
1,032,323 |
$ |
928,166 |
$ |
213,781 |
$ |
183,188 |
$ |
85,573 |
$ |
1,152,905 |
$ |
3,595,936 |
(U) |
|||||||||||||
Acquired Loans |
|||||||||||||||||||||||||||||||||||
Non-PCD Loans |
PCD Loans |
Total Acquired Loans |
|||||||||||||||||||||||||||||||||
Balance at |
Balance at |
Balance at |
Balance at |
Balance at |
Balance at |
Balance at |
Balance at |
Balance at |
|||||||||||||||||||||||||||
Loan marks: |
|||||||||||||||||||||||||||||||||||
Acquired banks (V) |
$ |
345,599 |
$ |
1,208 |
$ |
871 |
$ |
320,052 |
$ |
2,776 |
$ |
2,685 |
$ |
665,651 |
$ |
3,984 |
$ |
3,556 |
|||||||||||||||||
FirstCapital Bank (W) |
22,648 |
21,844 |
20,672 |
7,790 |
7,334 |
6,658 |
30,438 |
29,178 |
27,330 |
||||||||||||||||||||||||||
Total |
368,247 |
23,052 |
21,543 |
327,842 |
10,110 |
9,343 |
696,089 |
33,162 |
30,886 |
||||||||||||||||||||||||||
Acquired portfolio loan |
|||||||||||||||||||||||||||||||||||
Acquired banks (V) |
12,286,159 |
1,174,855 |
1,104,770 |
689,573 |
61,484 |
62,053 |
12,975,731 |
1,236,339 |
1,166,823 |
||||||||||||||||||||||||||
FirstCapital Bank (W) |
1,021,694 |
953,646 |
855,052 |
627,991 |
599,865 |
558,271 |
1,649,685 |
1,553,511 |
1,413,323 |
||||||||||||||||||||||||||
Total |
13,307,853 |
2,128,501 |
1,959,822 |
1,317,564 |
661,349 |
620,324 |
14,625,416 |
(X) |
2,789,850 |
2,580,146 |
|||||||||||||||||||||||||
Acquired portfolio loan |
$ |
12,939,606 |
$ |
2,105,449 |
$ |
1,938,279 |
$ |
989,722 |
$ |
651,239 |
$ |
610,981 |
$ |
13,929,327 |
$ |
2,756,688 |
$ |
2,549,260 |
|||||||||||||||||
(T) |
Includes other MSA and non-MSA regions. |
(U) |
Represents a portion of total commercial real estate loans of $5.607 billion as of September 30, 2023. |
(V) |
Includes Bank Arlington, American State Bank, Community National Bank, First Federal Bank Texas, Coppermark Bank, First Victoria National Bank, The F&M Bank & Trust Company, Tradition Bank and LegacyTexas Bank. |
(W) |
FirstCapital Bank merger was completed on May 1, 2023. The Merger resulted in the addition of $1.650 billion in loans with related purchase accounting adjustments of $30.4 million at acquisition date, which were subject to subsequent fair value adjustments. |
(X) |
Actual principal balances acquired. |
Prosperity Bancshares, Inc.® Financial Highlights (Unaudited) (Dollars in thousands) |
|||||||||||||||||||||||||||
Three Months Ended |
Year-to-Date |
||||||||||||||||||||||||||
Sep 30, |
Jun 30, |
Mar 31, |
Dec 31, |
Sep 30, |
Sep 30, |
Sep 30, |
|||||||||||||||||||||
Asset Quality |
|||||||||||||||||||||||||||
Nonaccrual loans |
$ |
59,729 |
$ |
57,723 |
$ |
22,496 |
$ |
19,614 |
$ |
17,729 |
$ |
59,729 |
$ |
17,729 |
|||||||||||||
Accruing loans 90 or more days past due |
397 |
1,744 |
- |
5,917 |
378 |
397 |
378 |
||||||||||||||||||||
Total nonperforming loans |
60,126 |
59,467 |
22,496 |
25,531 |
18,107 |
60,126 |
18,107 |
||||||||||||||||||||
Repossessed assets |
35 |
153 |
— |
— |
13 |
35 |
13 |
||||||||||||||||||||
Other real estate |
9,320 |
3,107 |
1,989 |
1,963 |
1,758 |
9,320 |
1,758 |
||||||||||||||||||||
Total nonperforming assets |
$ |
69,481 |
$ |
62,727 |
$ |
24,485 |
$ |
27,494 |
$ |
19,878 |
$ |
69,481 |
$ |
19,878 |
|||||||||||||
Nonperforming assets: |
|||||||||||||||||||||||||||
Commercial and industrial (includes energy) |
$ |
22,219 |
$ |
24,027 |
$ |
2,832 |
$ |
3,921 |
$ |
2,376 |
$ |
22,219 |
$ |
2,376 |
|||||||||||||
Construction, land development and other |
8,684 |
4,245 |
3,210 |
6,166 |
1,712 |
8,684 |
1,712 |
||||||||||||||||||||
1-4 family residential (includes home equity) |
23,708 |
19,609 |
16,951 |
15,326 |
13,986 |
23,708 |
13,986 |
||||||||||||||||||||
Commercial real estate (includes multi- |
13,341 |
13,504 |
1,051 |
1,649 |
1,364 |
13,341 |
1,364 |
||||||||||||||||||||
Agriculture (includes farmland) |
1,511 |
1,284 |
432 |
421 |
434 |
1,511 |
434 |
||||||||||||||||||||
Consumer and other |
18 |
58 |
9 |
11 |
6 |
18 |
6 |
||||||||||||||||||||
Total |
$ |
69,481 |
$ |
62,727 |
$ |
24,485 |
$ |
27,494 |
$ |
19,878 |
$ |
69,481 |
$ |
19,878 |
|||||||||||||
Number of loans/properties |
260 |
241 |
190 |
170 |
150 |
260 |
150 |
||||||||||||||||||||
Allowance for credit losses on loans |
$ |
351,495 |
$ |
345,209 |
$ |
282,191 |
$ |
281,576 |
$ |
282,179 |
$ |
351,495 |
$ |
282,179 |
|||||||||||||
Net charge-offs (recoveries): |
|||||||||||||||||||||||||||
Commercial and industrial (includes energy) |
$ |
1,594 |
$ |
160 |
$ |
(1,472) |
$ |
(643) |
$ |
(15) |
$ |
282 |
$ |
(198) |
|||||||||||||
Construction, land development and other land |
(5) |
50 |
(13) |
(5) |
(4) |
32 |
421 |
||||||||||||||||||||
1-4 family residential (includes home equity) |
(78) |
(70) |
(140) |
(55) |
(202) |
(288) |
(147) |
||||||||||||||||||||
Commercial real estate (includes multi- |
570 |
14,957 |
(1) |
74 |
757 |
15,526 |
786 |
||||||||||||||||||||
Agriculture (includes farmland) |
— |
(78) |
(6) |
(14) |
119 |
(84) |
7 |
||||||||||||||||||||
Consumer and other |
1,327 |
1,046 |
1,017 |
1,246 |
1,125 |
3,390 |
3,332 |
||||||||||||||||||||
Total |
$ |
3,408 |
$ |
16,065 |
$ |
(615) |
$ |
603 |
$ |
1,780 |
$ |
18,858 |
$ |
4,201 |
|||||||||||||
Asset Quality Ratios |
|||||||||||||||||||||||||||
Nonperforming assets to average interest- |
0.20 |
% |
0.18 |
% |
0.07 |
% |
0.08 |
% |
0.06 |
% |
0.20 |
% |
0.06 |
% |
|||||||||||||
Nonperforming assets to loans and other real |
0.32 |
% |
0.29 |
% |
0.13 |
% |
0.15 |
% |
0.11 |
% |
0.32 |
% |
0.11 |
% |
|||||||||||||
Net charge-offs to average loans (annualized) |
0.06 |
% |
0.31 |
% |
-0.01 |
% |
0.01 |
% |
0.04 |
% |
0.12 |
% |
0.03 |
% |
|||||||||||||
Allowance for credit losses on loans to total |
1.64 |
% |
1.59 |
% |
1.46 |
% |
1.49 |
% |
1.52 |
% |
1.64 |
% |
1.52 |
% |
|||||||||||||
Allowance for credit losses on loans to total |
1.71 |
% |
1.68 |
% |
1.52 |
% |
1.56 |
% |
1.60 |
% |
1.71 |
% |
1.61 |
% |
|||||||||||||
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 assets excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax; return on average common equity excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax; return on average tangible common equity; return on average tangible common equity excluding merger related provision for credit losses, net of tax, and merger related expenses, net of tax; tangible book value per share; the tangible equity to tangible assets ratio; allowance for credit losses to total loans excluding Warehouse Purchase Program loans; the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities; and the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities and merger related expenses, for internal planning and forecasting purposes. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP financial measures and ratios that exclude the impact of these items to evaluate its allowance for credit losses to total loans (excluding Warehouse Purchase Program loans). Prosperity has included information below relating to these non-GAAP financial measures for the applicable periods presented.
Three Months Ended |
Year-to-Date |
|||||||||||||||||||||||||||
Sep 30, |
Jun 30, |
Mar 31, |
Dec 31, |
Sep 30, |
Sep 30, |
Sep 30, |
||||||||||||||||||||||
Reconciliation of return on average assets to return on |
||||||||||||||||||||||||||||
Return on average assets (unadjusted) |
1.13 % |
0.89 % |
1.31 % |
1.47 % |
1.45 % |
1.11 % |
1.37 % |
|||||||||||||||||||||
Net income |
$ |
112,208 |
$ |
86,938 |
$ |
124,694 |
$ |
137,880 |
$ |
135,820 |
$ |
323,840 |
$ |
386,636 |
||||||||||||||
Merger related provision for credit losses, net of |
— |
14,647 |
— |
— |
— |
14,647 |
— |
|||||||||||||||||||||
Merger related expenses, net of tax(Y) |
872 |
10,184 |
679 |
215 |
— |
11,735 |
— |
|||||||||||||||||||||
Net income excluding merger related provision for |
$ |
113,080 |
$ |
111,769 |
$ |
125,373 |
$ |
138,095 |
$ |
135,820 |
$ |
350,222 |
$ |
386,636 |
||||||||||||||
Average total assets |
$ |
39,602,039 |
$ |
39,287,626 |
$ |
38,177,853 |
$ |
37,617,902 |
$ |
37,466,565 |
$ |
39,029,662 |
$ |
37,760,440 |
||||||||||||||
Return on average assets excluding merger related |
1.14 |
% |
1.14 |
% |
1.31 |
% |
1.47 |
% |
1.45 |
% |
1.20 |
% |
1.37 |
% |
||||||||||||||
Reconciliation of return on average common equity |
||||||||||||||||||||||||||||
Return on average common equity (unadjusted) |
6.39 |
% |
5.01 |
% |
7.38 |
% |
8.26 |
% |
8.24 |
% |
6.25 |
% |
7.88 |
% |
||||||||||||||
Net income, excluding merger related provision for |
$ |
113,080 |
$ |
111,769 |
$ |
125,373 |
$ |
138,095 |
$ |
135,820 |
$ |
350,222 |
$ |
386,636 |
||||||||||||||
Average shareholders' equity |
$ |
7,024,493 |
$ |
6,935,682 |
$ |
6,759,443 |
$ |
6,677,010 |
$ |
6,590,512 |
$ |
6,907,516 |
$ |
6,546,033 |
||||||||||||||
Return on average common equity excluding merger |
6.44 |
% |
6.45 |
% |
7.42 |
% |
8.27 |
% |
8.24 |
% |
6.76 |
% |
7.88 |
% |
||||||||||||||
Reconciliation of return on average common equity |
||||||||||||||||||||||||||||
Net income |
$ |
112,208 |
$ |
86,938 |
$ |
124,694 |
$ |
137,880 |
$ |
135,820 |
$ |
323,840 |
$ |
386,636 |
||||||||||||||
Average shareholders' equity |
$ |
7,024,493 |
$ |
6,935,682 |
$ |
6,759,443 |
$ |
6,677,010 |
$ |
6,590,512 |
$ |
6,907,516 |
$ |
6,546,033 |
||||||||||||||
Less: Average goodwill and other intangible assets |
(3,456,844) |
(3,340,275) |
(3,281,845) |
(3,284,228) |
(3,286,795) |
(3,360,296) |
(3,289,362) |
|||||||||||||||||||||
Average tangible shareholders' equity |
$ |
3,567,649 |
$ |
3,595,407 |
$ |
3,477,598 |
$ |
3,392,782 |
$ |
3,303,717 |
$ |
3,547,220 |
$ |
3,256,671 |
||||||||||||||
Return on average tangible common equity (F) |
12.58 |
% |
9.67 |
% |
14.34 |
% |
16.26 |
% |
16.44 |
% |
12.17 |
% |
15.83 |
% |
||||||||||||||
(Y) Calculated assuming a federal tax rate of 21.0%. |
||||||||||||||||||||||||||||
Three Months Ended |
Year-to-Date |
|||||||||||||||||||||||||||
Sep 30, |
Jun 30, |
Mar 31, |
Dec 31, |
Sep 30, |
Sep 30, |
Sep 30, |
||||||||||||||||||||||
Reconciliation of return on average common equity |
||||||||||||||||||||||||||||
Net income, excluding merger related provision for |
$ |
113,080 |
$ |
111,769 |
$ |
125,373 |
$ |
138,095 |
$ |
135,820 |
$ |
350,222 |
$ |
386,636 |
||||||||||||||
Average shareholders' equity |
$ |
7,024,493 |
$ |
6,935,682 |
$ |
6,759,443 |
$ |
6,677,010 |
$ |
6,590,512 |
$ |
6,907,516 |
$ |
6,546,033 |
||||||||||||||
Less: Average goodwill and other intangible assets |
(3,456,844) |
(3,340,275) |
(3,281,845) |
(3,284,228) |
(3,286,795) |
(3,360,296) |
(3,289,362) |
|||||||||||||||||||||
Average tangible shareholders' equity |
$ |
3,567,649 |
$ |
3,595,407 |
$ |
3,477,598 |
$ |
3,392,782 |
$ |
3,303,717 |
$ |
3,547,220 |
$ |
3,256,671 |
||||||||||||||
Return on average tangible common equity excluding |
12.68 |
% |
12.43 |
% |
14.42 |
% |
16.28 |
% |
16.44 |
% |
13.16 |
% |
15.83 |
% |
||||||||||||||
Reconciliation of book value per share to tangible |
||||||||||||||||||||||||||||
Shareholders' equity |
$ |
7,032,677 |
$ |
6,968,116 |
$ |
6,739,117 |
$ |
6,699,374 |
$ |
6,611,642 |
$ |
7,032,677 |
$ |
6,611,642 |
||||||||||||||
Less: Goodwill and other intangible assets |
(3,464,012) |
(3,454,826) |
(3,280,610) |
(3,282,984) |
(3,285,542) |
(3,464,012) |
(3,285,541) |
|||||||||||||||||||||
Tangible shareholders' equity |
$ |
3,568,665 |
$ |
3,513,290 |
$ |
3,458,507 |
$ |
3,416,390 |
$ |
3,326,100 |
$ |
3,568,665 |
$ |
3,326,101 |
||||||||||||||
Period end shares outstanding |
93,717 |
93,721 |
90,693 |
91,314 |
91,210 |
93,717 |
91,210 |
|||||||||||||||||||||
Tangible book value per share |
$ |
38.08 |
$ |
37.49 |
$ |
38.13 |
$ |
37.41 |
$ |
36.47 |
$ |
38.08 |
$ |
36.47 |
||||||||||||||
Reconciliation of equity to assets ratio to period end |
||||||||||||||||||||||||||||
Tangible shareholders' equity |
$ |
3,568,665 |
$ |
3,513,290 |
$ |
3,458,507 |
$ |
3,416,390 |
$ |
3,326,100 |
$ |
3,568,665 |
$ |
3,326,101 |
||||||||||||||
Total assets |
$ |
39,295,684 |
$ |
39,905,131 |
$ |
37,829,232 |
$ |
37,689,829 |
$ |
37,843,502 |
$ |
39,295,684 |
$ |
37,843,502 |
||||||||||||||
Less: Goodwill and other intangible assets |
(3,464,012) |
(3,454,826) |
(3,280,610) |
(3,282,984) |
(3,285,542) |
(3,464,012) |
(3,285,541) |
|||||||||||||||||||||
Tangible assets |
$ |
35,831,672 |
$ |
36,450,305 |
$ |
34,548,622 |
$ |
34,406,845 |
$ |
34,557,960 |
$ |
35,831,672 |
$ |
34,557,961 |
||||||||||||||
Period end tangible equity to period end tangible assets |
9.96 |
% |
9.64 |
% |
10.01 |
% |
9.93 |
% |
9.62 |
% |
9.96 |
% |
9.62 |
% |
||||||||||||||
Reconciliation of allowance for credit losses to total |
||||||||||||||||||||||||||||
Allowance for credit losses on loans |
$ |
351,495 |
$ |
345,209 |
$ |
282,191 |
$ |
281,576 |
$ |
282,179 |
$ |
351,495 |
$ |
282,179 |
||||||||||||||
Total loans |
$ |
21,432,713 |
$ |
21,653,946 |
$ |
19,334,359 |
$ |
18,839,827 |
$ |
18,506,288 |
$ |
21,432,713 |
$ |
18,506,288 |
||||||||||||||
Less: Warehouse Purchase Program loans |
(912,327) |
(1,148,883) |
(799,115) |
(740,620) |
(922,764) |
(912,327) |
(922,764) |
|||||||||||||||||||||
Total loans less Warehouse Purchase Program |
$ |
20,520,386 |
$ |
20,505,063 |
$ |
18,535,244 |
$ |
18,099,207 |
$ |
17,583,524 |
$ |
20,520,386 |
$ |
17,583,524 |
||||||||||||||
Allowance for credit losses on loans to total loans |
1.71 |
% |
1.68 |
% |
1.52 |
% |
1.56 |
% |
1.60 |
% |
1.71 |
% |
1.60 |
% |
||||||||||||||
Reconciliation of efficiency ratio to efficiency ratio |
||||||||||||||||||||||||||||
Noninterest expense |
$ |
135,657 |
$ |
145,870 |
$ |
123,000 |
$ |
119,244 |
$ |
122,214 |
$ |
404,527 |
$ |
364,942 |
||||||||||||||
Net interest income |
$ |
239,524 |
$ |
236,459 |
$ |
243,467 |
$ |
256,137 |
$ |
260,679 |
$ |
719,450 |
$ |
749,094 |
||||||||||||||
Noninterest income |
38,743 |
39,688 |
38,266 |
37,724 |
34,688 |
116,697 |
107,404 |
|||||||||||||||||||||
Less: net (loss) gain on sale or write down of assets |
(45) |
1,994 |
121 |
2,087 |
50 |
2,070 |
1,847 |
|||||||||||||||||||||
Noninterest income excluding net gains and losses on |
38,788 |
37,694 |
38,145 |
35,637 |
34,638 |
114,627 |
105,557 |
|||||||||||||||||||||
Total income excluding net gains and losses on the |
$ |
278,312 |
$ |
274,153 |
$ |
281,612 |
$ |
291,774 |
$ |
295,317 |
$ |
834,077 |
$ |
854,651 |
||||||||||||||
Efficiency ratio, excluding net gains and losses on the |
48.74 |
% |
53.21 |
% |
43.68 |
% |
40.87 |
% |
41.38 |
% |
48.50 |
% |
42.70 |
% |
||||||||||||||
Three Months Ended |
Year-to-Date |
|||||||||||||||||||||||||||
Sep 30, |
Jun 30, |
Mar 31, |
Dec 31, |
Sep 30, |
Sep 30, |
Sep 30, |
||||||||||||||||||||||
Reconciliation of efficiency ratio to efficiency ratio, |
||||||||||||||||||||||||||||
Noninterest expense |
$ |
135,657 |
$ |
145,870 |
$ |
123,000 |
$ |
119,244 |
$ |
122,214 |
$ |
404,527 |
$ |
364,942 |
||||||||||||||
Less: merger related expenses |
1,104 |
12,891 |
860 |
272 |
— |
14,855 |
— |
|||||||||||||||||||||
Noninterest expense excluding merger related expenses |
$ |
134,553 |
$ |
132,979 |
$ |
122,140 |
$ |
118,972 |
$ |
122,214 |
$ |
389,672 |
$ |
364,942 |
||||||||||||||
Net interest income |
$ |
239,524 |
$ |
236,459 |
$ |
243,467 |
$ |
256,137 |
$ |
260,679 |
$ |
719,450 |
$ |
749,094 |
||||||||||||||
Noninterest income |
38,743 |
39,688 |
38,266 |
37,724 |
34,688 |
116,697 |
107,404 |
|||||||||||||||||||||
Less: net (loss) gain on sale or write down of assets |
(45) |
1,994 |
121 |
2,087 |
50 |
2,070 |
1,847 |
|||||||||||||||||||||
Noninterest income excluding net gains and losses on |
38,788 |
37,694 |
38,145 |
35,637 |
34,638 |
114,627 |
105,557 |
|||||||||||||||||||||
Total income excluding net gains and losses on the |
$ |
278,312 |
$ |
274,153 |
$ |
281,612 |
$ |
291,774 |
$ |
295,317 |
$ |
834,077 |
$ |
854,651 |
||||||||||||||
Efficiency ratio, excluding net gains and losses on the |
48.35 |
% |
48.51 |
% |
43.37 |
% |
40.78 |
% |
41.38 |
% |
46.72 |
% |
42.70 |
% |
||||||||||||||
SOURCE Prosperity Bancshares, Inc.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article