Attachment: 8-K


pb-ex991_6.htm

Exhibit 99.1

 


 

PRESS RELEASE

For more information contact:

 

 

Prosperity Bancshares, Inc.®

Cullen Zalman

Prosperity Bank Plaza

Senior Vice President – Banking and Corporate Activities

4295 San Felipe

281.269.7199

Houston, Texas 77027

cullen.zalman@prosperitybankusa.com

FOR IMMEDIATE RELEASE

PROSPERITY BANCSHARES, INC.®

REPORTS SECOND QUARTER

2021 EARNINGS

 

 

Second quarter earnings per share (diluted) of $1.41

 

Second quarter net income of $130.6 million

 

Loans, excluding Warehouse Purchase Program and SBA Paycheck Protection Program loans, increased $148.8 million or 0.9% (3.7% annualized) during the second quarter 2021

 

Deposits increased $347.1 million or 1.2% (4.8% annualized) during the second quarter 2021

 

Allowance for credit losses to total loans, excluding Warehouse Purchase Program and SBA Paycheck Protection Program loans, of 1.85%(1)

 

Nonperforming assets remain low at 0.11% of second quarter average interest-earning assets

 

Return (annualized) on second quarter average assets of 1.45%

 

Returns (annualized) on second quarter average common equity of 8.31% and average tangible common equity of 17.49%(1)

 

Second quarter efficiency ratio of 40.96%(1)

HOUSTON, July 28, 2021. Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income of $130.6 million for the quarter ended June 30, 2021 compared with $130.9 million for the same period in 2020. Net income per diluted common share was $1.41 for the quarter ended June 30, 2021, unchanged from the same period in 2020, and the annualized return on second quarter average assets was 1.45%. The second quarter of 2020 includes a tax benefit for net operating losses (“NOL”) of $20.1 million, or $0.22(1) per diluted common share, as a result of the enactment of the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”). Additionally, loans, excluding Warehouse Purchase Program and SBA Paycheck Protection Program (“PPP”) loans, increased $148.8 million or 0.9% (3.7% annualized) and deposits increased $347.1 million or 1.2% (4.8% annualized) during the second quarter of 2021. Nonperforming assets remain low at 0.11% of second quarter average interest-earning assets.  

 

“For the second quarter of 2021, Prosperity had strong earnings, core loan growth, deposit growth, continued sound asset quality, impressive cost controls, a return on average tangible common equity of 17.49% and remains well reserved,” said David Zalman, Prosperity’s Senior Chairman and Chief Executive Officer.  

 

“Unemployment rates continue to decrease and GDP growth continues at a high level, as forecasted last year with the re-opening of the economy. We are seeing increased oil and gas prices as well as increased farm commodity prices, both of which are positive for the Texas and Oklahoma economies. Further, businesses and individuals continue to move to Texas for lower tax rates and a better quality of life,” continued Zalman.

 

______________

(1)

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

Page 1 of 17


 

 

“We believe that Prosperity is well positioned to grow along with the Texas and Oklahoma economies. For 2021, Prosperity Bank was ranked the 2nd Best Bank in America by Forbes and has been ranked in the Top 10 of Forbes America’s Best Banks since 2010. We have a deep bench of associates with a passion to help Prosperity and our customers succeed,” concluded Zalman.

 

Results of Operations for the Three Months Ended June 30, 2021

Net income was $130.6 million(2) for the three months ended June 30, 2021 compared with $130.9 million(3) for the same period in 2020, a decrease of $290 thousand or 0.2%. Net income per diluted common share was $1.41 for the three months ended June 30, 2021 and 2020. Net income for the second quarter of 2020 includes a tax benefit for NOL of $20.1 million and merger related expenses of $7.5 million. Net income was $130.6 million(2) for the three months ended June 30, 2021 compared with $133.3 million(4) for the three months ended March 31, 2021, a decrease of $2.7 million or 2.0%. The change was primarily due to a decrease in PPP fee income and a decrease in loan discount accretion of $4.1 million, partially offset by an increase in securities income. Net income per diluted common share was $1.41 for the three months ended June 30, 2021 compared with $1.44 for the three months ended March 31, 2021, a decrease of 2.1%. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended June 30, 2021 were 1.45%, 8.31% and 17.49%(1), respectively. Prosperity’s efficiency ratio (excluding net gains and losses on the sale or write down of assets and taxes) was 40.96%(1) for the three months ended June 30, 2021.

Net interest income before provision for credit losses for the three months ended June 30, 2021 was $245.4 million compared with $259.0 million for the same period in 2020, a decrease of $13.6 million or 5.2%. The decrease was primarily due to a decrease in the average loan balance and average rate on loans and a decrease in loan discount accretion of $12.1 million, partially offset by a decrease in the average rate on interest-bearing liabilities. On a linked quarter basis, net interest income before provision for credit losses was $245.4 million compared with $254.6 million for the three months ended March 31, 2021, a decrease of $9.2 million or 3.6%. The decrease was primarily due to a decrease in the average rate on loans and a decrease in loan discount accretion of $4.1 million, partially offset by a decrease in the average rate on interest-bearing liabilities and an increase in average investment securities balance.

The net interest margin on a tax equivalent basis was 3.11% for the three months ended June 30, 2021 compared with 3.69% for the same period in 2020. The change was primarily due to a decrease in the average loan balance and average rate on loans, an increase in lower yielding securities, a decrease in loan discount accretion of $12.1 million and higher cash balances due to excess liquidity, partially offset by a decrease in the average rate on interest-bearing liabilities. On a linked quarter basis, the net interest margin on a tax equivalent basis was 3.11% for the three months ended June 30, 2021 compared with 3.41% for the three months ended March 31, 2021. The change was primarily due to a lower average yield on loans, a $4.1 million decrease in loan discount accretion and higher net premium amortization on securities, partially offset by a decrease in the average rate on interest-bearing liabilities.

Noninterest income was $35.6 million for the three months ended June 30, 2021 compared with $25.7 million for the same period in 2020, an increase of $9.9 million or 38.5%. This increase was primarily due to an increase in credit card, debit card and ATM card income, an increase in mortgage income, lower loss on write-down of assets and an increase in other noninterest income. On a linked quarter basis, noninterest income increased $1.5 million or 4.6% to $35.6 million compared with $34.0 million for the three months ended March 31, 2021. This increase was primarily due to an increase in other noninterest income.

Noninterest expense was $115.2 million for the three months ended June 30, 2021 compared with $134.4 million for the same period in 2020, a decrease of $19.2 million or 14.3%, primarily due to decreases in merger related expenses, salaries and benefits and data processing as a result of efficiencies gained following the LegacyTexas Bank system conversion during the second quarter of 2020, partially offset by gains on sale of other real estate. On a linked quarter basis, noninterest expense decreased $3.9 million or 3.3% to $115.2 million compared with $119.1 million for the three months ended March 31, 2021. This decrease was primarily due to a decrease in salaries and benefits.

______________

(2)

Includes purchase accounting adjustments of $9.8 million, net of tax, primarily comprised of loan discount accretion of $12.2 million for the three months ended June 30, 2021.

(3)

Includes purchase accounting adjustments of $20.4 million, net of tax, primarily comprised of loan discount accretion of $24.3 million, and merger related expenses of $7.5 million for the three months ended June 30, 2020.

(4)

Includes purchase accounting adjustments of $13.2 million, net of tax, primarily comprised of loan discount accretion of $16.3 million for the three months ended March 31, 2021.

(5)

Includes purchase accounting adjustments of $23.0 million, net of tax, primarily comprised of loan discount accretion of $28.5 million for the six months ended June 30, 2021.

(6)

Includes purchase accounting adjustments of $44.6 million, net of tax, primarily comprised of loan discount accretion of $52.7 million, and merger related expenses of $8.0 million for the six months ended June 30, 2020.

Page 2 of 17


Results of Operations for the Six Months Ended June 30, 2021

Net income was $263.9 million(5) for the six months ended June 30, 2021 compared with $261.7 million(6) for the same period in 2020, an increase of $2.2 million or 0.8%. Net income per diluted common share was $2.84 for the six months ended June 30, 2021 compared with $2.80 for the same period in 2020, an increase of 1.4%. Annualized returns on average assets, average common equity and average tangible common equity for the six months ended June 30, 2021 were 1.49%, 8.46% and 17.95%(1), respectively. Prosperity’s efficiency ratio (excluding net gains and losses on the sale or write down of assets and taxes) was 41.11%(1) for the six months ended June 30, 2021.

Net interest income before provision for credit losses for the six months ended June 30, 2021 was $500.0 million compared with $515.0 million for the prior year, a decrease of $15.0 million or 2.9%. The decrease was primarily due to a decrease in the average rate on interest-earning assets and a decrease in loan discount accretion of $24.2 million, partially offset by a decrease in the average rate on interest-bearing liabilities.

The net interest margin on a tax equivalent basis for the six months ended June 30, 2021 was 3.26% compared with 3.75% for the same period in 2020. The change was primarily due to an increase in lower yielding loans, a decrease in loan discount accretion of $24.2 million, higher net premium amortization on securities and higher cash balances due to excess liquidity, partially offset by a decrease in the average rate on interest-bearing liabilities.

Noninterest income was $69.6 million for the six months ended June 30, 2021 compared with $60.1 million for the same period in 2020, an increase of $9.5 million or 15.8%. This increase was primarily due to an increase in credit card, debit card and ATM card income, an increase in mortgage income, lower net loss on write-downs of assets and an increase in other noninterest income, partially offset by a decrease in nonsufficient funds (“NSF”) fees.

Noninterest expense was $234.3 million for the six months ended June 30, 2021 compared with $259.1 million for the same period in 2020, a decrease of $24.8 million or 9.6%. The change was primarily due to decreases in merger related expenses, data processing, net occupancy and equipment and other noninterest expense as a result of efficiencies gained following the LegacyTexas Bank system conversion during the second quarter of 2020, partially offset by a gain on sale of other real estate.

Balance Sheet Information

At June 30, 2021, Prosperity had $36.100 billion in total assets, an increase of $3.133 billion or 9.5% compared with $32.967 billion at June 30, 2020.

Loans at June 30, 2021 were $19.252 billion, a decrease of $1.773 billion or 8.4%, compared with $21.025 billion at June 30, 2020, primarily due to a decrease in commercial real estate, PPP and Warehouse Purchase Program loans. Linked quarter loans decreased $387.1 million or 2.0% from $19.639 billion at March 31, 2021, primarily due to a $359.1 million decrease in PPP loans. At June 30, 2021, the Company had $780.0 million of PPP loans compared to $1.392 billion of PPP loans at June 30, 2020 and $1.139 billion of PPP loans at March 31, 2021.  Linked quarter loans, excluding Warehouse Purchase Program and PPP loans, increased $148.8 million or 0.9% (3.7% annualized) from $16.227 billion at March 31, 2021.

 

As part of its lending activities, Prosperity extends credit to oil and gas production and servicing companies. Oil and gas production loans are loans to companies directly involved in the exploration and/or production of oil and gas. Oil and gas servicing loans are loans to companies that provide services for oil and gas production and exploration. At June 30, 2021, oil and gas loans totaled $501.8 million (net of discount and excluding PPP loans totaling $92.3 million) or 2.6% of total loans, of which $283.1 million were production loans and $218.7 million were servicing loans, compared with total oil and gas loans of $639.4 million (net of discount and excluding PPP loans totaling $118.6 million) or 3.0% of total loans at June 30, 2020, of which $394.4 million were production loans and $245.0 million were servicing loans. In addition, as of June 30, 2021, Prosperity had total unfunded commitments to oil and gas companies of $298.4 million compared with total unfunded commitments to oil and gas companies of $276.9 million as of June 30, 2020. Unfunded commitments to producers include letters of credit issued in lieu of oil well plugging bonds.

Additionally, Prosperity extends credit to hotels and restaurants. At June 30, 2021, loans to hotels totaled $394.2 million (excluding PPP loans totaling $10.6 million) or 2.0% of total loans, an increase of $9.4 million or 2.4%, compared with $384.8 million (excluding PPP loans totaling $8.8 million) or 1.8% of total loans at June 30, 2020.  At June 30, 2021, loans to restaurants totaled $201.9 million (excluding PPP loans totaling $92.1 million) or 1.0% of total loans, a decrease of $10.4 million or 4.9%, compared with $212.3 million (excluding PPP loans totaling $110.7 million) or 1.0% of total loans at June 30, 2020.

Deposits at June 30, 2021 were $29.110 billion, an increase of $2.958 billion or 11.3%, compared with $26.153 billion at June 30, 2020. Linked quarter deposits increased $347.1 million or 1.2% (4.8% annualized) from $28.763 billion at March 31, 2021.

Page 3 of 17


Asset Quality

Nonperforming assets totaled $33.7 million or 0.11% of quarterly average interest-earning assets at June 30, 2021, compared with $77.9 million or 0.28% of quarterly average interest-earning assets at June 30, 2020, and $44.2 million or 0.15% of quarterly average interest-earning assets at March 31, 2021.

The allowance for credit losses on loans was $302.9 million or 1.57% of total loans at June 30, 2021 compared to $307.2 million or 1.56% of total loans at March 31, 2021 and $324.2 million or 1.54% of total loans at June 30, 2020. The allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program and PPP loans, was 1.85%(1) at June 30, 2021 compared with 1.89%(1) at March 31, 2021 and 1.90%(1) at June 30, 2020.

There was no provision for credit losses for the three months ended June 30, 2021 compared with $10.0 million for the three months ended June 30, 2020 and no provision for credit losses for the three months ended March 31, 2021.  There was no provision for credit losses for the six months ended June 30, 2021 compared with $10.0 million for the six months ended June 30, 2020.

 

Net charge-offs were $4.3 million for the three months ended June 30, 2021 compared with net charge-offs of $13.0 million for the three months ended June 30, 2020 and net charge-offs of $8.9 million for the three months ended March 31, 2021. Net charge-offs for the second quarter of 2021 included $1.0 million related to resolved PCD loans. These PCD loans had specific reserves of $3.1 million, of which $1.0 million was allocated to the charge-offs and $2.1 million was moved to the general reserve. Further, an additional $1.4 million of specific reserves on resolved PCD loans without any related charge-offs was released to the general reserve.

 

Net charge-offs were $13.2 million for the six months ended June 30, 2021 compared with $13.8 million for the six months ended June 30, 2020. Net charge-offs for the six months ended June 30, 2021 included $8.2 million related to resolved PCD loans. These PCD loans had specific reserves of $9.8 million, of which $7.7 million was allocated to the charge-offs and $2.1 million was moved to the general reserve. Further, an additional $5.6 million of specific reserves on resolved PCD loans without any related charge-offs was released to the general reserve.

Dividend

Prosperity Bancshares declared a third quarter cash dividend of $0.49 per share to be paid on October 1, 2021 to all shareholders of record as of September 15, 2021.

COVID-19 Pandemic

Prosperity continues to monitor the latest developments regarding COVID-19. As of June 30, 2021, the states of Texas and Oklahoma have lifted their respective restrictions on all business and activities. The COVID-19 pandemic has resulted in significant economic uncertainties that have had, and could continue to have, an adverse impact on Prosperity’s operating income, financial condition and cash flows. The extent to which the COVID-19 pandemic will impact Prosperity’s operations and financial results during 2021 cannot be reasonably or reliably estimated at this time.

Since the implementation of the Paycheck Protection Program in 2020, Prosperity has obtained SBA approvals on approximately 18,700 loans totaling $2.036 billion and, as of June 30, 2021, had an outstanding balance of 7,770 loans totaling $780.0 million after remittance.

Also, in response to the COVID-19 pandemic, Prosperity has provided relief to its loan customers through loan extensions and deferrals. Prosperity’s troubled debt restructurings do not include loan modifications related to COVID-19. Beginning in mid-March of 2020, Prosperity began offering deferral and modification of principal and/or interest payments to selected borrowers on a case-by-case basis. As of June 30, 2021, Prosperity had approximately $210.4 million in outstanding loans subject to deferral and modification agreements.

Conference Call

Prosperity’s management team will host a conference call on Wednesday, July 28, 2021 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity’s second quarter 2021 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383 for domestic participants, or 412-902-6506 for international participants. The participant elite entry number is 4866823.

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, Webcast & Calls” from the menu on the Investor Relations link and following the instructions.

Page 4 of 17


Non-GAAP Financial Measures

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

Prosperity Bancshares, Inc. ®

As of June 30, 2021, Prosperity Bancshares, Inc.® is a $36.100 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.

As of June 30, 2021, Prosperity operated 274 full-service banking locations: 65 in the Houston area, including The Woodlands; 30 in the South Texas area including Corpus Christi and Victoria; 64 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. Forward-looking statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as “aim,” “anticipate,” “estimate,” “expect,” “goal,” “guidance,” “intend,” “is anticipated,” “is expected,” “is intended,” “objective,” “plan,” “projected,” “projection,” “will affect,” “will be,” “will continue,” “will decrease,” “will grow,” “will impact,” “will increase,” “will incur,” “will reduce,” “will remain,” “will result,” “would be,” variations of such words or phrases (including where the word “could,” “may,” or “would” is used rather than the word “will” in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries. These forward-looking statements may include information about Prosperity’s possible or assumed future economic performance or future results of operations, including future revenues, income, expenses, provision for loan losses, provision for taxes, effective tax rate, earnings per share and cash flows and Prosperity’s future capital expenditures and dividends, future financial condition and changes therein, including changes in Prosperity’s loan portfolio and allowance for loan losses, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity’s future operations, future or proposed acquisitions, the future or expected effect of acquisitions on Prosperity’s operations, results of operations, financial condition, and future economic performance, statements about the anticipated benefits of the proposed transaction, and statements about the assumptions underlying any such statement, 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 subject to risks and uncertainties, many of which are outside of Prosperity’s control, which may cause actual results to differ materially from those expressed or implied by the forward-looking statements.  These risks and uncertainties include but are not limited to whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks; 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;

Page 5 of 17


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, 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; the effect, impact, potential duration or other implications of the COVID-19 pandemic; and weather.  These and various other factors are discussed in Prosperity Bancshares’ Annual Report on Form 10-K for the year ended December 31, 2020 and other reports and statements Prosperity Bancshares has filed with the Securities and Exchange Commission (“SEC”). Copies of the SEC filings for Prosperity Bancshares may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

Page 6 of 17


 

Bryan/College Station Area

 

Garland

 

Longview

 

Hitchcock

 

Avenue Q

Bryan

 

Grapevine

 

Mount Vernon

 

Liberty

 

North University

Bryan-29th Street

 

Grapevine Main

 

Palestine

 

Magnolia

 

Texas Tech Student Union

Bryan-East

 

Kiest

 

Rusk

 

Magnolia Parkway

 

 

Bryan-North

 

Lake Highlands

 

Seven Points

 

Mont Belvieu

 

Midland

Caldwell

 

McKinney

 

Teague

 

Nederland

 

Wadley

College Station

 

McKinney Eldorado

 

Tyler-Beckham

 

Needville

 

Wall Street

Crescent Point

 

McKinney Redbud

 

Tyler-South Broadway

 

Rosenberg

 

 

Hearne

 

North Carrolton

 

Tyler-University

 

Shadow Creek

 

Odessa

Huntsville

 

Oak Cliff

 

Winnsboro

 

Spring

 

Grandview

Madisonville

 

Park Cities

 

 

 

Tomball

 

Grant

Navasota

 

Plano

 

Houston Area

 

Waller

 

Kermit Highway

New Waverly

 

Plano-West

 

Houston

 

West Columbia

 

Parkway

Rock Prairie

 

Preston Forest

 

Aldine

 

Wharton

 

 

Southwest Parkway

 

Preston Parker

 

Alief

 

Winnie

 

Other West Texas Area

Tower Point

 

Preston Royal

 

Bellaire

 

Wirt

 

Locations

Wellborn Road

 

Red Oak

 

Beltway

 

 

 

Big Spring

 

 

Richardson

 

Clear Lake

 

South Texas Area -

 

Brownfield

Central Texas Area

 

Richardson-West

 

Copperfield

 

Corpus Christi

 

Brownwood

Austin

 

Rosewood Court

 

Cypress

 

Calallen

 

Cisco

Allandale

 

The Colony

 

Downtown

 

Carmel

 

Comanche

Cedar Park

 

Tollroad

 

Eastex

 

Northwest

 

Early

Congress

 

Trinity Mills

 

Fairfield

 

Saratoga

 

Floydada

Lakeway

 

Turtle Creek

 

First Colony

 

Timbergate

 

Gorman

Liberty Hill

 

West 15th Plano

 

Fry Road

 

Water Street

 

Levelland

Northland

 

West Allen

 

Gessner

 

 

 

Littlefield

Oak Hill

 

Westmoreland

 

Gladebrook

 

Victoria

 

Merkel

Research Blvd

 

Wylie

 

Grand Parkway

 

Victoria Main

 

Plainview

Westlake

 

 

 

Heights

 

Victoria-Navarro

 

San Angelo

 

 

Fort Worth

 

Highway 6 West

 

Victoria-North

 

Slaton

Other Central Texas Area

 

Haltom City

 

Little York

 

Victoria Salem

 

Snyder

Locations

 

Hulen

 

Medical Center

 

 

 

 

Bastrop

 

Keller

 

Memorial Drive

 

Other South Texas Area

 

Oklahoma

Canyon Lake

 

Museum Place

 

Northside

 

Locations

 

Central Oklahoma Area

Dime Box

 

Renaissance Square

 

Pasadena

 

Alice

 

Oklahoma City

Dripping Springs

 

Roanoke

 

Pecan Grove

 

Aransas Pass

 

23rd Street

Elgin

 

Stockyards

 

Pin Oak

 

Beeville

 

Expressway

Flatonia

 

 

 

River Oaks

 

Colony Creek

 

I-240

Georgetown

 

Other Dallas/Fort Worth Area

 

Sugar Land

 

Cuero

 

Memorial

Gruene

 

Locations

 

SW Medical Center

 

Edna

 

 

Kingsland

 

Arlington

 

Tanglewood

 

Goliad

 

Other Central Oklahoma Area

La Grange

 

Azle

 

The Plaza

 

Gonzales

 

Locations

Lexington

 

Ennis

 

Uptown

 

Hallettsville

 

Edmond

New Braunfels

 

Flower Mound

 

Waugh Drive

 

Kingsville

 

Norman

Pleasanton

 

Gainesville

 

Westheimer

 

Mathis

 

 

Round Rock

 

Glen Rose

 

West University

 

Padre Island

 

Tulsa Area

San Antonio

 

Granbury

 

Woodcreek

 

Palacios

 

Tulsa

Schulenburg

 

Grand Prairie

 

 

 

Port Lavaca

 

Garnett

Seguin

 

Jacksboro

 

Katy

 

Portland

 

Harvard

Smithville

 

Mesquite

 

Cinco Ranch

 

Rockport

 

Memorial

Thorndale

 

Muenster

 

Katy-Spring Green

 

Sinton

 

Sheridan

Weimar

 

Runaway Bay

 

 

 

Taft

 

S. Harvard

 

 

Sanger

 

The Woodlands

 

Yoakum

 

Utica Tower

Dallas/Fort Worth Area

 

Waxahachie

 

The Woodlands-College Park

 

Yorktown

 

Yale

Dallas

 

Weatherford

 

The Woodlands-I-45

 

 

 

 

14th Street Plano

 

 

 

The Woodlands-Research Forest

 

West Texas Area

 

Other Tulsa Area Locations

Abrams Centre

 

East Texas Area

 

 

 

Abilene

 

Owasso

Addison

 

Athens

 

Other Houston Area

 

Antilley Road

 

 

Allen

 

Blooming Grove

 

Locations

 

Barrow Street

 

 

Balch Springs

 

Canton

 

Angleton

 

Cypress Street

 

 

Camp Wisdom

 

Carthage

 

Bay City

 

Judge Ely

 

 

Carrollton

 

Corsicana

 

Beaumont

 

Mockingbird

 

 

Cedar Hill

 

Crockett

 

Cleveland

 

 

 

 

Coppell

 

Eustace

 

East Bernard

 

Lubbock

 

 

East Plano

 

Gilmer

 

El Campo

 

4th Street

 

 

Euless

 

Grapeland

 

Dayton

 

66th Street

 

 

Frisco

 

Gun Barrel City

 

Galveston

 

82nd Street

 

 

Frisco Warren

 

Jacksonville

 

Groves

 

86th Street

 

 

Frisco-West

 

Kerens

 

Hempstead

 

98th Street

 

 

 

 

 - - -

Page 7 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

 

Jun 30, 2021

 

 

Mar 31, 2021

 

 

Dec 31, 2020

 

 

Sep 30, 2020

 

 

Jun 30, 2020

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

9,080

 

 

$

20,991

 

 

$

46,777

 

 

$

51,694

 

 

$

39,516

 

Loans held for investment

 

 

17,147,146

 

 

 

17,345,506

 

 

 

17,357,788

 

 

 

18,013,333

 

 

 

18,428,474

 

Loans held for investment - Warehouse Purchase Program

 

 

2,095,559

 

 

 

2,272,389

 

 

 

2,842,379

 

 

 

2,730,614

 

 

 

2,557,183

 

Total loans

 

 

19,251,785

 

 

 

19,638,886

 

 

 

20,246,944

 

 

 

20,795,641

 

 

 

21,025,173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities(A)

 

 

11,918,691

 

 

 

10,088,002

 

 

 

8,542,820

 

 

 

7,431,495

 

 

 

7,717,586

 

Federal funds sold

 

 

281

 

 

 

8,986

 

 

 

553

 

 

 

56,469

 

 

 

568

 

Allowance for credit losses

 

 

(302,884

)

 

 

(307,210

)

 

 

(316,068

)

 

 

(323,635

)

 

 

(324,205

)

Cash and due from banks

 

 

1,059,879

 

 

 

1,947,235

 

 

 

1,342,996

 

 

 

1,031,193

 

 

 

332,873

 

Goodwill

 

 

3,231,636

 

 

 

3,231,636

 

 

 

3,231,636

 

 

 

3,231,692

 

 

 

3,231,964

 

Core deposit intangibles, net

 

 

67,417

 

 

 

70,304

 

 

 

73,235

 

 

 

76,478

 

 

 

79,748

 

Other real estate owned

 

 

144

 

 

 

462

 

 

 

10,593

 

 

 

11,548

 

 

 

6,160

 

Fixed assets, net

 

 

324,502

 

 

 

326,970

 

 

 

323,572

 

 

 

325,994

 

 

 

324,975

 

Other assets

 

 

548,473

 

 

 

553,147

 

 

 

602,994

 

 

 

560,724

 

 

 

571,807

 

Total assets

 

$

36,099,924

 

 

$

35,558,418

 

 

$

34,059,275

 

 

$

33,197,599

 

 

$

32,966,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

10,099,149

 

 

$

9,820,445

 

 

$

9,151,233

 

 

$

8,998,328

 

 

$

9,040,257

 

Interest-bearing deposits

 

 

19,011,092

 

 

 

18,942,660

 

 

 

18,209,259

 

 

 

17,460,878

 

 

 

17,112,431

 

Total deposits

 

 

29,110,241

 

 

 

28,763,105

 

 

 

27,360,492

 

 

 

26,459,206

 

 

 

26,152,688

 

Other borrowings

 

 

 

 

 

 

 

 

 

 

 

2,570

 

 

 

103,131

 

Securities sold under repurchase agreements

 

 

433,069

 

 

 

377,106

 

 

 

389,583

 

 

 

380,274

 

 

 

365,335

 

Subordinated notes

 

 

 

 

 

 

 

 

 

 

 

125,146

 

 

 

125,365

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

Other liabilities

 

 

216,330

 

 

 

166,414

 

 

 

148,584

 

 

 

165,579

 

 

 

242,061

 

Total liabilities

 

 

29,789,587

 

 

 

29,336,572

 

 

 

27,928,606

 

 

 

27,162,722

 

 

 

27,018,527

 

Shareholders' equity(B)

 

 

6,310,337

 

 

 

6,221,846

 

 

 

6,130,669

 

 

 

6,034,877

 

 

 

5,948,122

 

Total liabilities and equity

 

$

36,099,924

 

 

$

35,558,418

 

 

$

34,059,275

 

 

$

33,197,599

 

 

$

32,966,649

 

 

(A) Includes $1,394, $970, $974, $(442) and $(1,767) in unrealized gains (losses) on available for sale securities for the quarterly periods ended June 30, 2021, March 31, 2021, December 31, 2020, September 30, 2020 and June 30, 2020, respectively.

(B) Includes $1,101, $766, $770, $(349) and $(1,396) in after-tax unrealized gains (losses) on available for sale securities for the quarterly periods ended June 30, 2021, March 31, 2021, December 31, 2020, September 30, 2020 and June 30, 2020, respectively.

 

Page 8 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30, 2021

 

 

Mar 31, 2021

 

 

Dec 31, 2020

 

 

Sep 30, 2020

 

 

Jun 30, 2020

 

 

Jun 30, 2021

 

 

Jun 30, 2020

 

Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

216,803

 

 

$

233,075

 

 

$

241,625

 

 

$

244,255

 

 

$

242,772

 

 

$

449,878

 

 

$

490,015

 

Securities(C)

 

 

43,708

 

 

 

38,677

 

 

 

36,721

 

 

 

38,033

 

 

 

43,776

 

 

 

82,385

 

 

 

92,058

 

Federal funds sold and other earning assets

 

 

340

 

 

 

351

 

 

 

301

 

 

 

144

 

 

 

45

 

 

 

691

 

 

 

758

 

Total interest income

 

 

260,851

 

 

 

272,103

 

 

 

278,647

 

 

 

282,432

 

 

 

286,593

 

 

 

532,954

 

 

 

582,831

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

15,288

 

 

 

17,362

 

 

 

19,757

 

 

 

22,458

 

 

 

25,269

 

 

 

32,650

 

 

 

60,287

 

Other borrowings

 

 

 

 

 

 

 

 

33

 

 

 

52

 

 

 

533

 

 

 

 

 

 

3,465

 

Securities sold under repurchase agreements

 

 

164

 

 

 

159

 

 

 

224

 

 

 

309

 

 

 

337

 

 

 

323

 

 

 

1,094

 

Subordinated notes and trust preferred

 

 

 

 

 

 

 

 

999

 

 

 

1,500

 

 

 

1,499

 

 

 

 

 

 

2,999

 

Total interest expense

 

 

15,452

 

 

 

17,521

 

 

 

21,013

 

 

 

24,319

 

 

 

27,638

 

 

 

32,973

 

 

 

67,845

 

Net interest income

 

 

245,399

 

 

 

254,582

 

 

 

257,634

 

 

 

258,113

 

 

 

258,955

 

 

 

499,981

 

 

 

514,986

 

Provision for credit losses

 

 

 

 

 

 

 

 

 

 

 

10,000

 

 

 

10,000

 

 

 

 

 

 

10,000

 

Net interest income after provision for credit losses

 

 

245,399

 

 

 

254,582

 

 

 

257,634

 

 

 

248,113

 

 

 

248,955

 

 

 

499,981

 

 

 

504,986

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonsufficient funds (NSF) fees

 

 

6,560

 

 

 

6,687

 

 

 

8,051

 

 

 

7,156

 

 

 

5,645

 

 

 

13,247

 

 

 

15,088

 

Credit card, debit card and ATM card income

 

 

8,918

 

 

 

8,031

 

 

 

8,193

 

 

 

8,315

 

 

 

7,263

 

 

 

16,949

 

 

 

14,737

 

Service charges on deposit accounts

 

 

6,062

 

 

 

5,978

 

 

 

6,046

 

 

 

5,920

 

 

 

5,790

 

 

 

12,040

 

 

 

11,894

 

Trust income

 

 

2,276

 

 

 

2,837

 

 

 

2,192

 

 

 

2,502

 

 

 

2,242

 

 

 

5,113

 

 

 

4,904

 

Mortgage income

 

 

2,914

 

 

 

3,307

 

 

 

3,989

 

 

 

2,958

 

 

 

1,820

 

 

 

6,221

 

 

 

3,830

 

Brokerage income

 

 

795

 

 

 

711

 

 

 

642

 

 

 

628

 

 

 

584

 

 

 

1,506

 

 

 

1,234

 

Bank owned life insurance income

 

 

1,294

 

 

 

1,292

 

 

 

1,252

 

 

 

1,449

 

 

 

1,508

 

 

 

2,586

 

 

 

3,053

 

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

 

 

(244

)

 

 

(79

)

 

 

(675

)

 

 

(528

)

 

 

(3,945

)

 

 

(323

)

 

 

(4,330

)

Other noninterest income

 

 

6,981

 

 

 

5,244

 

 

 

6,857

 

 

 

6,524

 

 

 

4,768

 

 

 

12,225

 

 

 

9,653

 

Total noninterest income

 

 

35,556

 

 

 

34,008

 

 

 

36,547

 

 

 

34,924

 

 

 

25,675

 

 

 

69,564

 

 

 

60,063

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

75,611

 

 

 

80,037

 

 

 

77,809

 

 

 

75,068

 

 

 

79,109

 

 

 

155,648

 

 

 

156,391

 

Net occupancy and equipment

 

 

8,046

 

 

 

7,833

 

 

 

8,223

 

 

 

8,644

 

 

 

9,190

 

 

 

15,879

 

 

 

18,170

 

Credit and debit card, data processing and software amortization

 

 

8,718

 

 

 

8,233

 

 

 

8,442

 

 

 

8,776

 

 

 

11,690

 

 

 

16,951

 

 

 

23,111

 

Regulatory assessments and FDIC insurance

 

 

2,670

 

 

 

2,670

 

 

 

2,670

 

 

 

2,512

 

 

 

2,601

 

 

 

5,340

 

 

 

4,679

 

Core deposit intangibles amortization

 

 

2,887

 

 

 

2,931

 

 

 

3,243

 

 

 

3,270

 

 

 

3,293

 

 

 

5,818

 

 

 

6,656

 

Depreciation

 

 

4,513

 

 

 

4,540

 

 

 

4,261

 

 

 

4,605

 

 

 

4,598

 

 

 

9,053

 

 

 

9,366

 

Communications

 

 

2,982

 

 

 

2,899

 

 

 

2,931

 

 

 

3,027

 

 

 

3,324

 

 

 

5,881

 

 

 

6,519

 

Other real estate expense

 

 

198

 

 

 

244

 

 

 

279

 

 

 

258

 

 

 

40

 

 

 

442

 

 

 

86

 

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

 

 

(1,839

)

 

 

(887

)

 

 

(195

)

 

 

(137

)

 

 

4

 

 

 

(2,726

)

 

 

(126

)

Merger related expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,474

 

 

 

 

 

 

8,018

 

Other noninterest expense

 

 

11,405

 

 

 

10,576

 

 

 

12,542

 

 

 

11,896

 

 

 

13,045

 

 

 

21,981

 

 

 

26,239

 

Total noninterest expense

 

 

115,191

 

 

 

119,076

 

 

 

120,205

 

 

 

117,919

 

 

 

134,368

 

 

 

234,267

 

 

 

259,109

 

Income before income taxes

 

 

165,764

 

 

 

169,514

 

 

 

173,976

 

 

 

165,118

 

 

 

140,262

 

 

 

335,278

 

 

 

305,940

 

Provision for income taxes

 

 

35,153

 

 

 

36,205

 

 

 

36,885

 

 

 

35,054

 

 

 

9,361

 

 

 

71,358

 

 

 

44,191

 

Net income available to common shareholders

 

$

130,611

 

 

$

133,309

 

 

$

137,091

 

 

$

130,064

 

 

$

130,901

 

 

$

263,920

 

 

$

261,749

 

 

(C) Interest income on securities was reduced by net premium amortization of $14,436, $12,844, $11,509, $10,089 and $9,224 for the three months ended June 30, 2021, March 31, 2021, December 31, 2020, September 30, 2020 and June 30, 2020, respectively, and $27,280 and $17,229 for the six months ended June 30, 2021 and June 30, 2020, respectively.

Page 9 of 17


Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

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

 

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

 

Jun 30, 2021

 

 

Mar 31, 2021

 

 

Dec 31, 2020

 

 

Sep 30, 2020

 

 

Jun 30, 2020

 

 

Jun 30, 2021

 

 

Jun 30, 2020

 

 

Profitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (D) (E)

 

$

130,611

 

 

$

133,309

 

 

$

137,091

 

 

$

130,064

 

 

$

130,901

 

 

$

263,920

 

 

$

261,749

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.41

 

 

$

1.44

 

 

$

1.48

 

 

$

1.40

 

 

$

1.41

 

 

$

2.84

 

 

$

2.80

 

 

Diluted earnings per share

 

$

1.41

 

 

$

1.44

 

 

$

1.48

 

 

$

1.40

 

 

$

1.41

 

 

$

2.84

 

 

$

2.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (F)

 

 

1.45

%

 

 

1.54

%

 

 

1.63

%

 

 

1.58

%

 

 

1.61

%

(J)

 

1.49

%

 

 

1.64

%

(J)

Return on average common equity (F)

 

 

8.31

%

 

 

8.60

%

 

 

8.98

%

 

 

8.64

%

 

 

8.84

%

(J)

 

8.46

%

 

 

8.85

%

(J)

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

 

 

17.49

%

 

 

18.43

%

 

 

19.57

%

 

 

19.19

%

 

 

19.98

%

(J)

 

17.95

%

 

 

20.07

%

(J)

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

 

 

3.11

%

 

 

3.41

%

 

 

3.49

%

 

 

3.57

%

 

 

3.69

%

 

 

3.26

%

 

 

3.75

%

 

Efficiency ratio (G) (I)

 

 

40.96

%

 

 

41.25

%

 

 

40.77

%

 

 

40.17

%

 

 

46.56

%

(K)

 

41.11

%

 

 

44.72

%

(K)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

 

17.48

%

 

 

17.50

%

 

 

18.00

%

 

 

18.18

%

 

 

18.04

%

 

 

17.48

%

 

 

18.04

%

 

Common equity tier 1 capital

 

 

15.26

%

 

 

14.60

%

 

 

13.74

%

 

 

13.17

%

 

 

12.29

%

 

 

15.26

%

 

 

12.29

%

 

Tier 1 risk-based capital

 

 

15.26

%

 

 

14.60

%

 

 

13.74

%

 

 

13.17

%

 

 

12.29

%

 

 

15.26

%

 

 

12.29

%

 

Total risk-based capital

 

 

15.71

%

 

 

15.07

%

 

 

14.23

%

 

 

14.28

%

 

 

13.36

%

 

 

15.71

%

 

 

13.36

%

 

Tier 1 leverage capital

 

 

9.50

%

 

 

9.68

%

 

 

9.67

%

 

 

9.57

%

 

 

9.41

%

 

 

9.50

%

 

 

9.41

%

 

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

 

 

9.18

%

 

 

9.05

%

 

 

9.19

%

 

 

9.12

%

 

 

8.89

%

 

 

9.18

%

 

 

8.89

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

92,935

 

 

 

92,854

 

 

 

92,559

 

 

 

92,656

 

 

 

92,658

 

 

 

92,895

 

 

 

93,514

 

 

Diluted

 

 

92,935

 

 

 

92,854

 

 

 

92,559

 

 

 

92,656

 

 

 

92,658

 

 

 

92,895

 

 

 

93,514

 

 

Period end shares outstanding

 

 

92,935

 

 

 

92,929

 

 

 

92,571

 

 

 

92,562

 

 

 

92,660

 

 

 

92,935

 

 

 

92,660

 

 

Cash dividends paid per common share

 

$

0.49

 

 

$

0.49

 

 

$

0.49

 

 

$

0.46

 

 

$

0.46

 

 

$

0.98

 

 

$

0.92

 

 

Book value per common share

 

$

67.90

 

 

$

66.95

 

 

$

66.23

 

 

$

65.20

 

 

$

64.19

 

 

$

67.90

 

 

$

64.19

 

 

Tangible book value per common share (G)

 

$

32.40

 

 

$

31.42

 

 

$

30.53

 

 

$

29.46

 

 

$

28.45

 

 

$

32.40

 

 

$

28.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Market Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

78.06

 

 

$

83.02

 

 

$

70.38

 

 

$

60.63

 

 

$

72.95

 

 

$

83.02

 

 

$

75.22

 

 

Low

 

$

69.83

 

 

$

66.45

 

 

$

50.43

 

 

$

48.80

 

 

$

43.68

 

 

$

66.45

 

 

$

42.02

 

 

Period end closing price

 

$

71.80

 

 

$

76.16

 

 

$

69.36

 

 

$

51.83

 

 

$

59.38

 

 

$

71.80

 

 

$

59.38

 

 

Employees – FTE (excluding overtime)

 

 

3,724

 

 

 

3,724

 

 

 

3,756

 

 

 

3,716

 

 

 

3,793

 

 

 

3,724

 

 

 

3,793

 

 

Number of banking centers

 

 

274

 

 

 

275

 

 

 

275

 

 

 

275

 

 

 

275

 

 

 

274

 

 

 

275

 

 

 

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

 

Three Months Ended

 

Year-to-Date

 

Jun 30, 2021

 

Mar 31, 2021

 

Dec 31, 2020

 

Sep 30, 2020

 

Jun 30, 2020

 

Jun 30, 2021

 

Jun 30, 2020

Loan discount accretion

 

 

 

 

 

 

 

 

 

 

 

 

 

ASC 310-20

$9,731

 

$13,313

 

$13,514

 

$16,729

 

$17,999

 

$23,044

 

$40,462

ASC 310-30

$2,462

 

$3,027

 

$2,545

 

$5,805

 

$6,267

 

$5,489

 

$12,286

Securities net amortization

$171

 

$111

 

$66

 

$116

 

$203

 

$282

 

$397

Time deposits amortization

$327

 

$507

 

$790

 

$1,240

 

$1,793

 

$834

 

$4,063

 

 

(E) Using effective tax rate of 21.2%, 21.4%, 21.2%, 21.2% and 6.7% for the three months ended June 30, 2021, March 31, 2021, December 31, 2020, September 30, 2020 and June 30, 2020, respectively, and 21.3% and 14.4% for the six months ended June 30, 2021 and June 30, 2020, respectively. Net income for the second quarter of 2020 includes a tax benefit for NOL due to the CARES Act.

(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 or 366-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 expenses, net of tax, and NOL tax benefit, 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 expenses, net of tax, refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.

Page 10 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

YIELD ANALYSIS

 

Three Months Ended

 

 

 

 

Jun 30, 2021

 

 

Mar 31, 2021

 

 

Jun 30, 2020

 

 

 

 

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(L)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(L)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(L)

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

13,716

 

 

$

109

 

 

3.19%

 

 

$

33,327

 

 

$

238

 

 

2.90%

 

 

$

63,338

 

 

$

523

 

 

3.32%

 

 

Loans held for investment

 

 

17,305,259

 

 

 

200,817

 

 

4.65%

 

 

 

17,279,066

 

 

 

213,978

 

 

5.02%

 

 

 

18,135,226

 

 

 

228,062

 

 

5.06%

 

 

Loans held for investment - Warehouse Purchase Program

 

 

1,984,305

 

 

 

15,877

 

 

3.21%

 

 

 

2,369,601

 

 

 

18,859

 

 

3.23%

 

 

 

1,843,097

 

 

 

14,187

 

 

3.10%

 

 

Total Loans

 

 

19,303,280

 

 

 

216,803

 

 

4.50%

 

 

 

19,681,994

 

 

 

233,075

 

 

4.80%

 

 

 

20,041,661

 

 

 

242,772

 

 

4.87%

 

 

Investment securities

 

 

11,180,948

 

 

 

43,708

 

 

1.57%

 

(M)

 

9,148,841

 

 

 

38,677

 

 

1.71%

 

(M)

 

8,054,008

 

 

 

43,776

 

 

2.19%

 

(M)

Federal funds sold and other earning assets

 

 

1,221,993

 

 

 

340

 

 

0.11%

 

 

 

1,506,645

 

 

 

351

 

 

0.09%

 

 

 

172,761

 

 

 

45

 

 

0.10%

 

 

Total interest-earning assets

 

 

31,706,221

 

 

 

260,851

 

 

3.30%

 

 

 

30,337,480

 

 

 

272,103

 

 

3.64%

 

 

 

28,268,430

 

 

 

286,593

 

 

4.08%

 

 

Allowance for credit losses

 

 

(306,059

)

 

 

 

 

 

 

 

 

 

 

(315,590

)

 

 

 

 

 

 

 

 

 

 

(325,720

)

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

4,695,860

 

 

 

 

 

 

 

 

 

 

 

4,522,470

 

 

 

 

 

 

 

 

 

 

 

4,562,016

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

36,096,022

 

 

 

 

 

 

 

 

 

 

$

34,544,360

 

 

 

 

 

 

 

 

 

 

$

32,504,726

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

6,281,068

 

 

$

5,471

 

 

0.35%

 

 

$

6,112,469

 

 

$

5,943

 

 

0.39%

 

 

$

4,949,023

 

 

$

4,621

 

 

0.38%

 

 

Savings and money market deposits

 

 

9,872,624

 

 

 

5,490

 

 

0.22%

 

 

 

9,420,064

 

 

 

5,753

 

 

0.25%

 

 

 

8,537,352

 

 

 

8,745

 

 

0.41%

 

 

Certificates and other time deposits

 

 

2,980,186

 

 

 

4,327

 

 

0.58%

 

 

 

3,031,621

 

 

 

5,666

 

 

0.76%

 

 

 

3,224,196

 

 

 

11,903

 

 

1.48%

 

 

Other borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

474,867

 

 

 

533

 

 

0.45%

 

 

Securities sold under repurchase agreements

 

 

383,975

 

 

 

164

 

 

0.17%

 

 

 

376,662

 

 

 

159

 

 

0.17%

 

 

 

365,077

 

 

 

337

 

 

0.37%

 

 

Subordinated notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

125,475

 

 

 

1,499

 

 

4.80%

 

 

Total interest-bearing liabilities

 

 

19,517,853

 

 

 

15,452

 

 

0.32%

 

(N)

 

18,940,816

 

 

 

17,521

 

 

0.38%

 

(N)

 

17,675,990

 

 

 

27,638

 

 

0.63%

 

(N)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

10,062,085

 

 

 

 

 

 

 

 

 

 

 

9,206,791

 

 

 

 

 

 

 

 

 

 

 

8,583,734

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

29,947

 

 

 

 

 

 

 

 

 

 

 

29,947

 

 

 

 

 

 

 

 

 

 

 

29,947

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

198,748

 

 

 

 

 

 

 

 

 

 

 

169,138

 

 

 

 

 

 

 

 

 

 

 

289,899

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

29,808,633

 

 

 

 

 

 

 

 

 

 

 

28,346,692

 

 

 

 

 

 

 

 

 

 

 

26,579,570

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

6,287,389

 

 

 

 

 

 

 

 

 

 

 

6,197,668

 

 

 

 

 

 

 

 

 

 

 

5,925,156

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

36,096,022

 

 

 

 

 

 

 

 

 

 

$

34,544,360

 

 

 

 

 

 

 

 

 

 

$

32,504,726

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

 

$

245,399

 

 

3.10%

 

 

 

 

 

 

$

254,582

 

 

3.40%

 

 

 

 

 

 

$

258,955

 

 

3.68%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

586

 

 

 

 

 

 

 

 

 

 

 

635

 

 

 

 

 

 

 

 

 

 

 

690

 

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

 

$

245,985

 

 

3.11%

 

 

 

 

 

 

$

255,217

 

 

3.41%

 

 

 

 

 

 

$

259,645

 

 

3.69%

 

 

 

(L) Annualized and based on an actual 365-day or 366-day basis.

(M) Yield on securities was impacted by net premium amortization of $14,436, $12,844 and $9,224 for the three months ended June 30, 2021, March 31, 2021 and June 30, 2020, respectively.

(N) Total cost of funds, including noninterest bearing deposits, was 0.21%, 0.25% and 0.42% for the three months ended June 30, 2021, March 31, 2021 and June 30, 2020, respectively.

 

 


Page 11 of 17


 

 Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

YIELD ANALYSIS

 

Year-to-Date

 

 

 

 

Jun 30, 2021

 

 

Jun 30, 2020

 

 

 

 

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(O)

Average

Balance

 

 

Interest

Earned/

Interest

Paid

 

 

Average

Yield/

Rate

 

(O)

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

23,468

 

 

$

347

 

 

2.98%

 

 

$

65,128

 

 

$

1,155

 

 

3.57%

 

 

Loans held for investment

 

 

17,292,235

 

 

 

414,795

 

 

4.84%

 

 

 

17,699,162

 

 

 

464,579

 

 

5.28%

 

 

Loans held for investment - Warehouse Purchase Program

 

 

2,175,888

 

 

 

34,736

 

 

3.22%

 

 

 

1,481,710

 

 

 

24,281

 

 

3.30%

 

 

Total loans

 

 

19,491,591

 

 

 

449,878

 

 

4.65%

 

 

 

19,246,000

 

 

 

490,015

 

 

5.12%

 

 

Investment securities

 

 

10,170,508

 

 

 

82,385

 

 

1.63%

 

(P)

 

8,244,102

 

 

 

92,058

 

 

2.25%

 

(P)

Federal funds sold and other earning assets

 

 

1,363,533

 

 

 

691

 

 

0.10%

 

 

 

198,196

 

 

 

758

 

 

0.77%

 

 

Total interest-earning assets

 

 

31,025,632

 

 

 

532,954

 

 

3.46%

 

 

 

27,688,298

 

 

 

582,831

 

 

4.23%

 

 

Allowance for credit losses(B)

 

 

(310,798

)

 

 

 

 

 

 

 

 

 

 

(326,862

)

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

4,609,640

 

 

 

 

 

 

 

 

 

 

 

4,569,631

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

35,324,474

 

 

 

 

 

 

 

 

 

 

$

31,931,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

6,197,235

 

 

$

11,414

 

 

0.37%

 

 

$

4,969,700

 

 

$

11,717

 

 

0.47%

 

 

Savings and money market deposits

 

 

9,647,594

 

 

 

11,243

 

 

0.24%

 

 

 

8,251,396

 

 

 

22,867

 

 

0.56%

 

 

Certificates and other time deposits

 

 

3,005,761

 

 

 

9,993

 

 

0.67%

 

 

 

3,314,472

 

 

 

25,703

 

 

1.56%

 

 

Other borrowings

 

 

 

 

 

 

 

 

 

 

 

653,914

 

 

 

3,465

 

 

1.07%

 

 

Securities sold under repurchase agreements

 

 

380,339

 

 

 

323

 

 

0.17%

 

 

 

365,846

 

 

 

1,094

 

 

0.60%

 

 

Subordinated notes

 

 

 

 

 

 

 

 

 

 

 

125,585

 

 

 

2,999

 

 

4.80%

 

 

Total interest-bearing liabilities

 

 

19,230,929

 

 

 

32,973

 

 

0.35%

 

(Q)

 

17,680,913

 

 

 

67,845

 

 

0.77%

 

(Q)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

9,636,800

 

 

 

 

 

 

 

 

 

 

 

8,037,767

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

29,947

 

 

 

 

 

 

 

 

 

 

 

21,478

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

184,023

 

 

 

 

 

 

 

 

 

 

 

276,211

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

29,081,699

 

 

 

 

 

 

 

 

 

 

 

26,016,369

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

6,242,775

 

 

 

 

 

 

 

 

 

 

 

5,914,698

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

 

35,324,474

 

 

 

 

 

 

 

 

 

 

$

31,931,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

 

$

499,981

 

 

3.25%

 

 

 

 

 

 

$

514,986

 

 

3.74%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

1,222

 

 

 

 

 

 

 

 

 

 

 

1,413

 

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

 

$

501,203

 

 

3.26%

 

 

 

 

 

 

$

516,399

 

 

3.75%

 

 

 

(O) Annualized and based on an actual 365-day or 366-day basis.

(P) Yield on securities was impacted by net premium amortization of $27,280 and $17,229 for the six months ended June 30, 2021 and 2020, respectively.

(Q) Total cost of funds, including noninterest bearing deposits, was 0.23% and 0.53% for the six months ended June 30, 2021 and 2020, respectively.

 

 

Page 12 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

  

Three Months Ended

 

 

Jun 30, 2021

 

 

Mar 31, 2021

 

 

Dec 31, 2020

 

 

Sep 30, 2020

 

 

Jun 30, 2020

 

YIELD TREND (R)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

3.19

%

 

 

2.90

%

 

 

3.23

%

 

 

3.30

%

 

 

3.32

%

Loans held for investment

 

4.65

%

 

 

5.02

%

 

 

4.95

%

 

 

4.91

%

 

 

5.06

%

Loans held for investment - Warehouse Purchase Program

 

3.21

%

 

 

3.23

%

 

 

3.20

%

 

 

3.18

%

 

 

3.10

%

Total loans

 

4.50

%

 

 

4.80

%

 

 

4.72

%

 

 

4.72

%

 

 

4.87

%

Investment securities (S)

 

1.57

%

 

 

1.71

%

 

 

1.83

%

 

 

1.99

%

 

 

2.19

%

Federal funds sold and other earning assets

 

0.11

%

 

 

0.09

%

 

 

0.11

%

 

 

0.09

%

 

 

0.10

%

Total interest-earning assets

 

3.30

%

 

 

3.64

%

 

 

3.76

%

 

 

3.90

%

 

 

4.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

0.35

%

 

 

0.39

%

 

 

0.38

%

 

 

0.38

%

 

 

0.38

%

Savings and money market deposits

 

0.22

%

 

 

0.25

%

 

 

0.30

%

 

 

0.35

%

 

 

0.41

%

Certificates and other time deposits

 

0.58

%

 

 

0.76

%

 

 

0.98

%

 

 

1.23

%

 

 

1.48

%

Other borrowings

 

 

 

 

 

 

 

5.39

%

 

 

1.49

%

 

 

0.45

%

Securities sold under repurchase agreements

 

0.17

%

 

 

0.17

%

 

 

0.24

%

 

 

0.32

%

 

 

0.37

%

Subordinated notes

 

 

 

 

 

 

 

4.87

%

 

 

4.76

%

 

 

4.80

%

Total interest-bearing liabilities

 

0.32

%

 

 

0.38

%

 

 

0.46

%

 

 

0.54

%

 

 

0.63

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.10

%

 

 

3.40

%

 

 

3.48

%

 

 

3.56

%

 

 

3.68

%

Net Interest Margin (tax equivalent)

 

3.11

%

 

 

3.41

%

 

 

3.49

%

 

 

3.57

%

 

 

3.69

%

 

(R) Annualized and based on average balances on an actual 365-day or 366-day basis.

(S) Yield on securities was impacted by net premium amortization of $14,436, $12,844, $11,509, $10,089 and $9,224 for the three months ended June 30, 2021, March 31, 2021, December 31, 2020, September 30, 2020 and June 30, 2020, respectively.

Page 13 of 17


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

 

Three Months Ended

 

 

 

Jun 30, 2021

 

 

Mar 31, 2021

 

 

Dec 31, 2020

 

 

Sep 30, 2020

 

 

Jun 30, 2020

 

Balance Sheet Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

13,716

 

 

$

33,327

 

 

$

42,856

 

 

$

50,606

 

 

$

63,338

 

Loans held for investment

 

 

17,305,259

 

 

 

17,279,066

 

 

 

17,700,756

 

 

 

18,267,559

 

 

 

18,135,226

 

Loans held for investment - Warehouse Purchase Program

 

 

1,984,305

 

 

 

2,369,601

 

 

 

2,603,455

 

 

 

2,279,461

 

 

 

1,843,097

 

Total Loans

 

 

19,303,280

 

 

 

19,681,994

 

 

 

20,347,067

 

 

 

20,597,626

 

 

 

20,041,661

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

11,180,948

 

 

 

9,148,841

 

 

 

8,001,679

 

 

 

7,603,762

 

 

 

8,054,008

 

Federal funds sold and other earning assets

 

 

1,221,993

 

 

 

1,506,645

 

 

 

1,094,487

 

 

 

618,228

 

 

 

172,761

 

Total interest-earning assets

 

 

31,706,221

 

 

 

30,337,480

 

 

 

29,443,233

 

 

 

28,819,616

 

 

 

28,268,430

 

Allowance for credit losses

 

 

(306,059

)

 

 

(315,590

)

 

 

(322,138

)

 

 

(321,424

)

 

 

(325,720

)

Cash and due from banks

 

 

521,737

 

 

 

308,787

 

 

 

289,579

 

 

 

267,887

 

 

 

247,426

 

Goodwill

 

 

3,231,637

 

 

 

3,233,231

 

 

 

3,231,850

 

 

 

3,231,976

 

 

 

3,223,469

 

Core deposit intangibles, net

 

 

68,830

 

 

 

71,763

 

 

 

74,919

 

 

 

78,269

 

 

 

81,539

 

Other real estate

 

 

3,001

 

 

 

6,385

 

 

 

14,573

 

 

 

8,061

 

 

 

5,666

 

Fixed assets, net

 

 

326,570

 

 

 

326,004

 

 

 

325,485

 

 

 

325,958

 

 

 

327,811

 

Other assets

 

 

544,085

 

 

 

576,300

 

 

 

633,405

 

 

 

570,495

 

 

 

676,105

 

Total assets

 

$

36,096,022

 

 

$

34,544,360

 

 

$

33,690,906

 

 

$

32,980,838

 

 

$

32,504,726

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

10,062,085

 

 

$

9,206,791

 

 

$

9,103,742

 

 

$

8,980,814

 

 

$

8,583,734

 

Interest-bearing demand deposits

 

 

6,281,068

 

 

 

6,112,469

 

 

 

5,545,298

 

 

 

5,221,722

 

 

 

4,949,023

 

Savings and money market deposits

 

 

9,872,624

 

 

 

9,420,064

 

 

 

9,170,179

 

 

 

8,937,751

 

 

 

8,537,352

 

Certificates and other time deposits

 

 

2,980,186

 

 

 

3,031,621

 

 

 

3,047,475

 

 

 

3,103,290

 

 

 

3,224,196

 

Total deposits

 

 

29,195,963

 

 

 

27,770,945

 

 

 

26,866,694

 

 

 

26,243,577

 

 

 

25,294,305

 

Other borrowings

 

 

 

 

 

 

 

 

2,435

 

 

 

13,898

 

 

 

474,867

 

Securities sold under repurchase agreements

 

 

383,975

 

 

 

376,662

 

 

 

376,779

 

 

 

378,888

 

 

 

365,077

 

Subordinated notes

 

 

 

 

 

 

 

 

81,570

 

 

 

125,256

 

 

 

125,475

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

 

 

29,947

 

Other liabilities

 

 

198,748

 

 

 

169,138

 

 

 

224,907

 

 

 

167,532

 

 

 

289,899

 

Shareholders' equity

 

 

6,287,389

 

 

 

6,197,668

 

 

 

6,108,574

 

 

 

6,021,740

 

 

 

5,925,156

 

Total liabilities and equity

 

$

36,096,022

 

 

$

34,544,360

 

 

$

33,690,906

 

 

$

32,980,838

 

 

$

32,504,726

 

 

Page 14 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

Jun 30, 2021

 

 

Mar 31, 2021

 

 

Dec 31, 2020

 

 

Sep 30, 2020

 

 

Jun 30, 2020

 

Period End Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,021,951

 

 

10.5

%

 

$

2,104,116

 

 

10.7

%

 

$

2,210,003

 

 

10.9

%

 

$

2,171,302

 

 

10.5

%

 

$

2,214,742

 

 

10.5

%

Warehouse purchase program

 

 

2,095,559

 

 

10.9

%

 

 

2,272,389

 

 

11.6

%

 

 

2,842,379

 

 

14.0

%

 

 

2,730,614

 

 

13.1

%

 

 

2,557,183

 

 

12.2

%

Construction, land development and other land loans

 

 

2,147,474

 

 

11.2

%

 

 

2,031,355

 

 

10.4

%

 

 

1,956,960

 

 

9.7

%

 

 

2,081,762

 

 

10.0

%

 

 

2,033,037

 

 

9.7

%

1-4 family residential

 

 

4,531,589

 

 

23.5

%

 

 

4,310,437

 

 

21.9

%

 

 

4,253,331

 

 

21.0

%

 

 

4,189,852

 

 

20.1

%

 

 

4,184,972

 

 

19.9

%

Home equity

 

 

637,431

 

 

3.3

%

 

 

554,278

 

 

2.8

%

 

 

504,207

 

 

2.5

%

 

 

477,552

 

 

2.3

%

 

 

437,098

 

 

2.1

%

Commercial real estate (includes multi-family residential)

 

 

5,681,184

 

 

29.5

%

 

 

5,858,475

 

 

29.8

%

 

 

6,078,764

 

 

30.0

%

 

 

6,179,901

 

 

29.7

%

 

 

6,550,086

 

 

31.2

%

Agriculture (includes farmland)

 

 

590,135

 

 

3.1

%

 

 

571,783

 

 

2.9

%

 

 

581,352

 

 

2.9

%

 

 

598,972

 

 

2.9

%

 

 

612,694

 

 

2.9

%

Consumer and other

 

 

264,652

 

 

1.4

%

 

 

293,023

 

 

1.5

%

 

 

344,028

 

 

1.7

%

 

 

367,231

 

 

1.8

%

 

 

403,462

 

 

1.9

%

Energy

 

 

501,821

 

 

2.6

%

 

 

503,947

 

 

2.6

%

 

 

512,735

 

 

2.5

%

 

 

604,698

 

 

2.9

%

 

 

639,402

 

 

3.0

%

Paycheck Protection Program

 

 

779,989

 

 

4.0

%

 

 

1,139,083

 

 

5.8

%

 

 

963,185

 

 

4.8

%

 

 

1,393,757

 

 

6.7

%

 

 

1,392,497

 

 

6.6

%

Total loans

 

$

19,251,785

 

 

 

 

 

$

19,638,886

 

 

 

 

 

$

20,246,944

 

 

 

 

 

$

20,795,641

 

 

 

 

 

$

21,025,173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Types

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

$

10,099,149

 

 

34.7

%

 

$

9,820,445

 

 

34.1

%

 

$

9,151,233

 

 

33.4

%

 

$

8,998,328

 

 

34.0

%

 

$

9,040,257

 

 

34.6

%

Interest-bearing DDA

 

 

6,185,115

 

 

21.2

%

 

 

6,158,641

 

 

21.4

%

 

 

5,899,051

 

 

21.6

%

 

 

5,297,802

 

 

20.0

%

 

 

5,130,495

 

 

19.6

%

Money market

 

 

6,706,252

 

 

23.0

%

 

 

6,714,889

 

 

23.4

%

 

 

6,381,014

 

 

23.3

%

 

 

6,324,127

 

 

23.9

%

 

 

6,148,206

 

 

23.5

%

Savings

 

 

3,160,606

 

 

10.9

%

 

 

3,083,447

 

 

10.7

%

 

 

2,863,086

 

 

10.5

%

 

 

2,772,492

 

 

10.5

%

 

 

2,722,718

 

 

10.4

%

Certificates and other time deposits

 

 

2,959,119

 

 

10.2

%

 

 

2,985,683

 

 

10.4

%

 

 

3,066,108

 

 

11.2

%

 

 

3,066,457

 

 

11.6

%

 

 

3,111,012

 

 

11.9

%

Total deposits

 

$

29,110,241

 

 

 

 

 

$

28,763,105

 

 

 

 

 

$

27,360,492

 

 

 

 

 

$

26,459,206

 

 

 

 

 

$

26,152,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

 

66.1

%

 

 

 

 

 

68.3

%

 

 

 

 

 

74.0

%

 

 

 

 

 

78.6

%

 

 

 

 

 

80.4

%

 

 

 

Page 15 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Construction Loans

 

 

Jun 30, 2021

 

 

Mar 31, 2021

 

 

Dec 31, 2020

 

 

Sep 30, 2020

 

 

Jun 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential construction

 

$

624,954

 

 

29.1

%

 

$

590,223

 

 

29.1

%

 

$

579,761

 

 

29.6

%

 

$

654,933

 

 

31.5

%

 

$

710,401

 

 

34.9

%

Land development

 

 

97,709

 

 

4.6

%

 

 

97,267

 

 

4.8

%

 

 

103,307

 

 

5.3

%

 

 

114,937

 

 

5.5

%

 

 

114,748

 

 

5.6

%

Raw land

 

 

245,484

 

 

11.4

%

 

 

243,394

 

 

12.0

%

 

 

247,628

 

 

12.7

%

 

 

240,154

 

 

11.5

%

 

 

274,159

 

 

13.5

%

Residential lots

 

 

165,645

 

 

7.7

%

 

 

176,884

 

 

8.6

%

 

 

158,441

 

 

8.1

%

 

 

137,615

 

 

6.6

%

 

 

144,765

 

 

7.1

%

Commercial lots

 

 

153,714

 

 

7.2

%

 

 

137,512

 

 

6.8

%

 

 

114,427

 

 

5.8

%

 

 

109,569

 

 

5.3

%

 

 

103,267

 

 

5.1

%

Commercial construction and other

 

 

860,069

 

 

40.0

%

 

 

786,192

 

 

38.7

%

 

 

753,587

 

 

38.5

%

 

 

825,053

 

 

39.6

%

 

 

687,618

 

 

33.8

%

Net unaccreted discount

 

 

(101

)

 

 

 

 

 

(117

)

 

 

 

 

 

(191

)

 

 

 

 

 

(499

)

 

 

 

 

 

(1,921

)

 

 

 

Total construction loans

 

$

2,147,474

 

 

 

 

 

$

2,031,355

 

 

 

 

 

$

1,956,960

 

 

 

 

 

$

2,081,762

 

 

 

 

 

$

2,033,037

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of June 30, 2021

  

Houston

 

 

Dallas

 

 

Austin

 

 

OK City

 

 

Tulsa

 

 

Other (T)

 

 

Total

 

 

Collateral Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center/retail

$

380,117

 

 

$

270,891

 

 

$

52,981

 

 

$

19,350

 

 

$

29,253

 

 

$

297,645

 

 

$

1,050,237

 

 

Commercial and industrial buildings

 

157,719

 

 

 

89,284

 

 

 

20,485

 

 

 

20,970

 

 

 

17,691

 

 

 

172,869

 

 

 

479,018

 

 

Office buildings

 

158,722

 

 

 

494,963

 

 

 

30,440

 

 

 

73,335

 

 

 

4,912

 

 

 

72,207

 

 

 

834,579

 

 

Medical buildings

 

105,852

 

 

 

25,139

 

 

 

2,639

 

 

 

23,839

 

 

 

39,217

 

 

 

78,944

 

 

 

275,630

 

 

Apartment buildings

 

246,330

 

 

 

257,044

 

 

 

24,080

 

 

 

14,993

 

 

 

35,917

 

 

 

162,749

 

 

 

741,113

 

 

Hotel

 

79,503

 

 

 

70,388

 

 

 

43,372

 

 

 

28,996

 

 

 

 

 

 

131,253

 

 

 

353,512

 

 

Other

 

76,469

 

 

 

62,065

 

 

 

24,118

 

 

 

8,211

 

 

 

3,560

 

 

 

65,570

 

 

 

239,993

 

 

Total

$

1,204,712

 

 

$

1,269,774

 

 

$

198,115

 

 

$

189,694

 

 

$

130,550

 

 

$

981,237

 

 

$

3,974,082

 

(U)

 

 

Acquired Loans

 

 

Non-PCD Loans

 

 

PCD Loans

 

 

Total Acquired Loans

 

 

 

Balance at

Acquisition

Date

 

 

Balance at

Mar 31, 2021

 

 

Balance at

Jun 30, 2021

 

 

Balance at

Acquisition

Date

 

 

Balance at

Mar 31, 2021

 

 

Balance at

Jun 30, 2021

 

 

Balance at

Acquisition

Date

 

 

Balance at

Mar 31, 2021

 

 

Balance at

Jun 30, 2021

 

Loan marks:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (V)

 

$

345,599

 

 

$

26,285

 

 

$

16,535

 

 

$

320,052

 

 

$

11,157

 

 

$

8,695

 

 

$

665,651

 

 

$

37,442

 

 

$

25,230

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (V)

 

 

12,286,159

 

 

 

3,339,670

 

 

 

2,913,494

 

 

 

689,573

 

 

 

163,191

 

 

 

144,694

 

 

 

12,975,732

 

(W)

 

3,502,861

 

 

 

3,058,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances less loan marks

 

$

11,940,560

 

 

$

3,313,385

 

 

$

2,896,959

 

 

$

369,521

 

 

$

152,034

 

 

$

135,999

 

 

$

12,310,081

 

 

$

3,465,419

 

 

$

3,032,958

 

 

 

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

(U) Represents a portion of total commercial real estate loans of $5.681 billion as of June 30, 2021.

(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) Actual principal balances acquired.

 

 

Page 16 of 17


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

  

 

Three Months Ended

 

 

Year-to-Date

 

 

Jun 30, 2021

 

 

Mar 31, 2021

 

 

Dec 31, 2020

 

 

Sep 30, 2020

 

 

Jun 30, 2020

 

 

Jun 30, 2021

 

 

Jun 30, 2020

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

32,880

 

 

$

43,025

 

 

$

47,185

 

 

$

57,412

 

 

$

62,904

 

 

$

32,880

 

 

$

62,904

 

Accruing loans 90 or more days past due

 

330

 

 

 

313

 

 

 

1,699

 

 

 

462

 

 

 

8,691

 

 

 

330

 

 

 

8,691

 

Total nonperforming loans

 

33,210

 

 

 

43,338

 

 

 

48,884

 

 

 

57,874

 

 

 

71,595

 

 

 

33,210

 

 

 

71,595

 

Repossessed assets

 

310

 

 

 

362

 

 

 

93

 

 

 

120

 

 

 

187

 

 

 

310

 

 

 

187

 

Other real estate

 

144

 

 

 

462

 

 

 

10,593

 

 

 

11,548

 

 

 

6,160

 

 

 

144

 

 

 

6,160

 

Total nonperforming assets

$

33,664

 

 

$

44,162

 

 

$

59,570

 

 

$

69,542

 

 

$

77,942

 

 

$

33,664

 

 

$

77,942

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

8,613

 

 

$

11,290

 

 

$

16,176

 

 

$

17,273

 

 

$

15,238

 

 

$

8,613

 

 

$

15,238

 

Construction, land development and other land loans

 

1,423

 

 

 

1,692

 

 

 

1,566

 

 

 

2,633

 

 

 

10,530

 

 

 

1,423

 

 

 

10,530

 

1-4 family residential (includes home equity)

 

11,681

 

 

 

11,920

 

 

 

25,830

 

 

 

29,953

 

 

 

29,812

 

 

 

11,681

 

 

 

29,812

 

Commercial real estate (includes multi-family residential)

 

11,266

 

 

 

16,896

 

 

 

12,315

 

 

 

16,069

 

 

 

20,748

 

 

 

11,266

 

 

 

20,748

 

Agriculture (includes farmland)

 

661

 

 

 

803

 

 

 

2,075

 

 

 

1,931

 

 

 

1,501

 

 

 

661

 

 

 

1,501

 

Consumer and other

 

20

 

 

 

1,561

 

 

 

1,608

 

 

 

1,683

 

 

 

113

 

 

 

20

 

 

 

113

 

Total

$

33,664

 

 

$

44,162

 

 

$

59,570

 

 

$

69,542

 

 

$

77,942

 

 

$

33,664

 

 

$

77,942

 

Number of loans/properties

 

152

 

 

 

167

 

 

 

208

 

 

 

198

 

 

 

213

 

 

 

152

 

 

 

213

 

Allowance for credit losses at end of period

$

302,884

 

 

$

307,210

 

 

$

316,068

 

 

$

323,635

 

 

$

324,205

 

 

$

302,884

 

 

$

324,205

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

3,529

 

 

$

1,584

 

 

$

4,085

 

 

$

8,344

 

 

$

12,206

 

 

$

5,113

 

 

$

12,178

 

Construction, land development and other land loans

 

(105

)

 

 

(5

)

 

 

(110

)

 

 

478

 

 

 

(6

)

 

 

(110

)

 

 

(18

)

1-4 family residential (includes home equity)

 

(6

)

 

 

47

 

 

 

1,982

 

 

 

252

 

 

 

51

 

 

 

41

 

 

 

56

 

Commercial real estate (includes multi-family residential)

 

517

 

 

 

6,589

 

 

 

626

 

 

 

676

 

 

 

 

 

 

7,106

 

 

 

(81

)

Agriculture (includes farmland)

 

(9

)

 

 

33

 

 

 

(4

)

 

 

(17

)

 

 

(3

)

 

 

24

 

 

 

(4

)

Consumer and other

 

400

 

 

 

610

 

 

 

988

 

 

 

837

 

 

 

753

 

 

 

1,010

 

 

 

1,671

 

Total

$

4,326

 

 

$

8,858

 

 

$

7,567

 

 

$

10,570

 

 

$

13,001

 

 

$

13,184

 

 

$

13,802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to average interest-earning assets

 

0.11

%

 

 

0.15

%

 

 

0.20

%

 

 

0.24

%

 

 

0.28

%

 

 

0.11

%

 

 

0.28

%

Nonperforming assets to loans and other real estate

 

0.17

%

 

 

0.22

%

 

 

0.29

%

 

 

0.33

%

 

 

0.37

%

 

 

0.17

%

 

 

0.37

%

Net charge-offs to average loans (annualized)

 

0.09

%

 

 

0.18

%

 

 

0.15

%

 

 

0.21

%

 

 

0.26

%

 

 

0.14

%

 

 

0.14

%

Allowance for credit losses to total loans

 

1.57

%

 

 

1.56

%

 

 

1.56

%

 

 

1.56

%

 

 

1.54

%

 

 

1.57

%

 

 

1.54

%

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

 

1.85

%

 

 

1.89

%

 

 

1.92

%

 

 

1.94

%

 

 

1.90

%

 

 

1.85

%

 

 

1.90

%

 

 

Page 17 of 17


 

Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

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

NOTES TO SELECTED FINANCIAL DATA

Prosperity’s management uses certain non-GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, Prosperity reviews diluted earnings per share excluding merger related expenses, net of tax, and NOL tax benefit; return on average assets excluding merger related expenses, net of tax, and NOL tax benefit; return on average common equity excluding merger related expenses, net of tax, and NOL tax benefit; return on average tangible common equity; return on average tangible common equity excluding merger related expenses, net of tax, and NOL tax benefit; tangible book value per share; the tangible equity to tangible assets ratio; allowance for credit losses to total loans excluding Warehouse Purchase Program and PPP 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 and PPP loans). Prosperity has included information below relating to these non-GAAP financial measures for the applicable periods presented.

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30, 2021

 

 

Mar 31, 2021

 

 

Dec 31, 2020

 

 

Sep 30, 2020

 

 

Jun 30, 2020

 

 

Jun 30, 2021

 

 

Jun 30, 2020

 

Reconciliation of diluted earnings per share to diluted earnings per share, excluding merger related expenses, net of tax, and NOL tax benefit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

130,611

 

 

$

133,309

 

 

$

137,091

 

 

$

130,064

 

 

$

130,901

 

 

$

263,920

 

 

$

261,749

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,904

 

 

 

 

 

 

6,334

 

Less: NOL tax benefit (Y)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(20,145

)

 

 

 

 

 

(20,145

)

Net income, excluding merger related expenses, net of tax, and NOL tax benefit (X) (Y)

 

$

130,611

 

 

$

133,309

 

 

$

137,091

 

 

$

130,064

 

 

$

116,660

 

 

$

263,920

 

 

$

247,938

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

 

92,935

 

 

 

92,854

 

 

 

92,559

 

 

 

92,656

 

 

 

92,658

 

 

 

92,895

 

 

 

93,514

 

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

 

$

 

 

$

 

 

$

 

 

$

 

 

$

0.06

 

 

$

 

 

$

0.07

 

NOL tax benefit per diluted share (X)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(0.22

)

 

$

 

 

$

(0.22

)

Diluted earnings per share, excluding merger related expenses, net of tax, and NOL tax benefit (X) (Y)

 

$

1.41

 

 

$

1.44

 

 

$

1.48

 

 

$

1.40

 

 

$

1.25

 

 

$

2.84

 

 

$

2.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, excluding merger related expenses, net of tax, and NOL tax benefit (X) (Y)

 

$

130,611

 

 

$

133,309

 

 

$

137,091

 

 

$

130,064

 

 

$

116,660

 

 

$

263,920

 

 

$

247,938

 

Average total assets

 

$

36,096,022

 

 

$

34,544,360

 

 

$

33,690,906

 

 

$

32,980,838

 

 

$

32,504,726

 

 

$

35,324,474

 

 

$

31,931,067

 

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

 

 

1.45

%

 

 

1.54

%

 

 

1.63

%

 

 

1.58

%

 

 

1.44

%

 

 

1.49

%

 

 

1.55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, excluding merger related expenses, net of tax, and NOL tax benefit (X) (Y)

 

$

130,611

 

 

$

133,309

 

 

$

137,091

 

 

$

130,064

 

 

$

116,660

 

 

$

263,920

 

 

$

247,938

 

Average shareholders' equity

 

$

6,287,389

 

 

$

6,197,668

 

 

$

6,108,574

 

 

$

6,021,740

 

 

$

5,925,156

 

 

$

6,242,775

 

 

$

5,914,698

 

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

 

 

8.31

%

 

 

8.60

%

 

 

8.98

%

 

 

8.64

%

 

 

7.88

%

 

 

8.46

%

 

 

8.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

130,611

 

 

$

133,309

 

 

$

137,091

 

 

$

130,064

 

 

$

130,901

 

 

$

263,920

 

 

$

261,749

 

Average shareholders' equity

 

$

6,287,389

 

 

$

6,197,668

 

 

$

6,108,574

 

 

$

6,021,740

 

 

$

5,925,156

 

 

$

6,242,775

 

 

$

5,914,698

 

Less: Average goodwill and other intangible assets

 

 

(3,300,467

)

 

 

(3,304,994

)

 

 

(3,306,769

)

 

 

(3,310,245

)

 

 

(3,305,008

)

 

 

(3,302,718

)

 

 

(3,306,753

)

Average tangible shareholders’ equity

 

$

2,986,922

 

 

$

2,892,674

 

 

$

2,801,805

 

 

$

2,711,495

 

 

$

2,620,148

 

 

$

2,940,057

 

 

$

2,607,945

 

Return on average tangible common equity (F)

 

 

17.49

%

 

 

18.43

%

 

 

19.57

%

 

 

19.19

%

 

 

19.98

%

 

 

17.95

%

 

 

20.07

%

 

 

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

(Y) Net income for the second quarter of 2020 includes a tax benefit for NOL due to the CARES Act.

 

Page 18 of 17


 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30, 2021

 

 

Mar 31, 2021

 

 

Dec 31, 2020

 

 

Sep 30, 2020

 

 

Jun 30, 2020

 

 

Jun 30, 2021

 

 

Jun 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, excluding merger related expenses, net of tax, and NOL tax benefit (X) (Y)

 

$

130,611

 

 

$

133,309

 

 

$

137,091

 

 

$

130,064

 

 

$

116,660

 

 

$

263,920

 

 

$

247,938

 

Average shareholders' equity

 

$

6,287,389

 

 

$

6,197,668

 

 

$

6,108,574

 

 

$

6,021,740

 

 

$

5,925,156

 

 

$

6,242,775

 

 

$

5,914,698

 

Less: Average goodwill and other intangible assets

 

 

(3,300,467

)

 

 

(3,304,994

)

 

 

(3,306,769

)

 

 

(3,310,245

)

 

 

(3,305,008

)

 

 

(3,302,718

)

 

 

(3,306,753

)

Average tangible shareholders’ equity

 

$

2,986,922

 

 

$

2,892,674

 

 

$

2,801,805

 

 

$

2,711,495

 

 

$

2,620,148

 

 

$

2,940,057

 

 

$

2,607,945

 

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

 

 

17.49

%

 

 

18.43

%

 

 

19.57

%

 

 

19.19

%

 

 

17.81

%

 

 

17.95

%

 

 

19.01

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

6,310,337

 

 

$

6,221,846

 

 

$

6,130,669

 

 

$

6,034,877

 

 

$

5,948,122

 

 

$

6,310,337

 

 

$

5,948,122

 

Less: Goodwill and other intangible assets

 

 

(3,299,053

)

 

 

(3,301,940

)

 

 

(3,304,871

)

 

 

(3,308,170

)

 

 

(3,311,712

)

 

 

(3,299,053

)

 

 

(3,311,712

)

Tangible shareholders’ equity

 

$

3,011,284

 

 

$

2,919,906

 

 

$

2,825,798

 

 

$

2,726,707

 

 

$

2,636,410

 

 

$

3,011,284

 

 

$

2,636,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end shares outstanding

 

 

92,935

 

 

 

92,929

 

 

 

92,571

 

 

 

92,562

 

 

 

92,660

 

 

 

92,935

 

 

 

92,660

 

Tangible book value per share

 

$

32.40

 

 

$

31.42

 

 

$

30.53

 

 

$

29.46

 

 

$

28.45

 

 

$

32.40

 

 

 

28.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity

 

$

3,011,284

 

 

$

2,919,906

 

 

$

2,825,798

 

 

$

2,726,707

 

 

$

2,636,410

 

 

$

3,011,284

 

 

$

2,636,410

 

Total assets

 

$

36,099,924

 

 

$

35,558,418

 

 

$

34,059,275

 

 

$

33,197,599

 

 

$

32,966,649

 

 

$

36,099,924

 

 

$

32,966,649

 

Less: Goodwill and other intangible assets

 

 

(3,299,053

)

 

 

(3,301,940

)

 

 

(3,304,871

)

 

 

(3,308,170

)

 

 

(3,311,712

)

 

 

(3,299,053

)

 

 

(3,311,712

)

Tangible assets

 

$

32,800,871

 

 

$

32,256,478

 

 

$

30,754,404

 

 

$

29,889,429

 

 

$

29,654,937

 

 

$

32,800,871

 

 

$

29,654,937

 

Period end tangible equity to period end tangible assets ratio

 

 

9.18

%

 

 

9.05

%

 

 

9.19

%

 

 

9.12

%

 

 

8.89

%

 

 

9.18

%

 

 

8.89

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

$

302,884

 

 

$

307,210

 

 

$

316,068

 

 

$

323,635

 

 

$

324,205

 

 

$

302,884

 

 

$

324,205

 

Total loans

 

$

19,251,785

 

 

$

19,638,886

 

 

$

20,246,944

 

 

$

20,795,641

 

 

$

21,025,173

 

 

$

19,251,785

 

 

$

21,025,173

 

Less: Warehouse Purchase Program loans

 

 

(2,095,559

)

 

 

(2,272,389

)

 

 

(2,842,379

)

 

 

(2,730,614

)

 

 

(2,557,183

)

 

 

(2,095,559

)

 

 

2,557,183

 

Less: Paycheck Protection Program loans

 

 

(779,989

)

 

 

(1,139,083

)

 

 

(963,185

)

 

 

(1,393,757

)

 

 

(1,392,497

)

 

 

(779,989

)

 

 

1,392,497

 

Total loans less Warehouse Purchase Program and Paycheck Protection Program loans

 

$

16,376,237

 

 

$

16,227,414

 

 

$

16,441,380

 

 

$

16,671,270

 

 

$

17,075,493

 

 

$

16,376,237

 

 

$

17,075,493

 

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

 

 

1.85

%

 

 

1.89

%

 

 

1.92

%

 

 

1.94

%

 

 

1.90

%

 

 

1.85

%

 

 

1.90

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

115,191

 

 

$

119,076

 

 

$

120,205

 

 

$

117,919

 

 

$

134,368

 

 

$

234,267

 

 

$

259,109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

245,399

 

 

$

254,582

 

 

$

257,634

 

 

$

258,113

 

 

$

258,955

 

 

$

499,981

 

 

$

514,986

 

Noninterest income

 

 

35,556

 

 

 

34,008

 

 

 

36,547

 

 

 

34,924

 

 

 

25,675

 

 

 

69,564

 

 

 

60,063

 

Less: net loss on sale or write down of assets

 

 

(244

)

 

 

(79

)

 

 

(675

)

 

 

(528

)

 

 

(3,945

)

 

 

(323

)

 

 

(4,330

)

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

 

 

35,800

 

 

 

34,087

 

 

 

37,222

 

 

 

35,452

 

 

 

29,620

 

 

 

69,887

 

 

 

64,393

 

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

 

$

281,199

 

 

$

288,669

 

 

$

294,856

 

 

$

293,565

 

 

$

288,575

 

 

$

569,868

 

 

$

579,379

 

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

 

 

40.96

%

 

 

41.25

%

 

 

40.77

%

 

 

40.17

%

 

 

46.56

%

 

 

41.11

%

 

 

44.72

%

 

 

 

 

 

Page 19 of 17


 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30, 2021

 

 

Mar 31, 2021

 

 

Dec 31, 2020

 

 

Sep 30, 2020

 

 

Jun 30, 2020

 

 

Jun 30, 2021

 

 

Jun 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

115,191

 

 

$

119,076

 

 

$

120,205

 

 

$

117,919

 

 

$

134,368

 

 

$

234,267

 

 

$

259,109

 

Less: merger related expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,474

 

 

 

 

 

 

8,018

 

Noninterest expense excluding merger related expenses

 

$

115,191

 

 

$

119,076

 

 

$

120,205

 

 

$

117,919

 

 

$

126,894

 

 

$

234,267

 

 

$

251,091

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

245,399

 

 

$

254,582

 

 

$

257,634

 

 

$

258,113

 

 

$

258,955

 

 

$

499,981

 

 

$

514,986

 

Noninterest income

 

 

35,556

 

 

 

34,008

 

 

 

36,547

 

 

 

34,924

 

 

 

25,675

 

 

 

69,564

 

 

 

60,063

 

Less: net loss on sale or write down of assets

 

 

(244

)

 

 

(79

)

 

 

(675

)

 

 

(528

)

 

 

(3,945

)

 

 

(323

)

 

 

(4,330

)

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

 

 

35,800

 

 

 

34,087

 

 

 

37,222

 

 

 

35,452

 

 

 

29,620

 

 

 

69,887

 

 

 

64,393

 

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

 

$

281,199

 

 

$

288,669

 

 

$

294,856

 

 

$

293,565

 

 

$

288,575

 

 

$

569,868

 

 

$

579,379

 

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

 

 

40.96

%

 

 

41.25

%

 

 

40.77

%

 

 

40.17

%

 

 

43.97

%

 

 

41.11

%

 

 

43.34

%

 

 

 

Page 20 of 17


pb-20210728.xsd
Attachment: XBRL TAXONOMY EXTENSION SCHEMA


pb-20210728_lab.xml
Attachment: XBRL TAXONOMY EXTENSION LABEL LINKBASE


pb-20210728_pre.xml
Attachment: XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE