Exhibit 99.1

c

img98618419_0.jpg

 

PRESS RELEASE

For more information contact:

 

 

Prosperity Bancshares, Inc.®

Cullen Zalman

Prosperity Bank Plaza

SEVP – 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

2026 EARNINGS

Completed the merger of Stellar Bancorp, Inc. into Prosperity Bancshares on July 1, 2026
Second quarter net interest margin increased 29 basis points to 3.47% compared to second quarter 2025
Second quarter net income of $168.6 million, and $162.7 million(1) excluding non-recurring items, an increase of 20.4% compared to second quarter 2025
Second quarter earnings per share (diluted) of $1.67, or $1.62 excluding non-recurring items, an increase of 14.1% compared to second quarter 2025
Noninterest-bearing deposits of $10.7 billion, representing 32.9% of total deposits
Allowance for credit losses on loans and on off-balance sheet credit exposure of $420.5 million and allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program loans, of 1.61%(1)
Nonperforming assets remain low at 0.34% of second quarter average interest-earning assets
Return (annualized) on second quarter average assets of 1.55%, average common equity of 8.14% and average tangible common equity of 15.48%(1)
Repurchased 200 thousand shares of common stock during second quarter 2026, and 1.0 million shares during 2026

HOUSTON, July 29, 2026. Prosperity Bancshares, Inc.® (NYSE: PB) (“Prosperity Bancshares”), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income of $168.6 million for the quarter ended June 30, 2026, compared with $135.2 million for the same period in 2025. Net income per diluted common share was $1.67 for the quarter ended June 30, 2026, compared with $1.42 for the same period in 2025. On January 1, 2026, American Bank Holding Corporation (“American”) merged into Prosperity Bancshares and American Bank, N.A. (“American Bank”) merged into Prosperity Bank (collectively, the “American Merger”), and on February 1, 2026, Southwest Bancshares, Inc. (“Southwest”) merged into Prosperity Bancshares and Texas Partners Bank (“Texas Partners”) merged into Prosperity Bank (collectively, the “Southwest Merger”). During the second quarter of 2026, Prosperity incurred a net gain of $8.2 million, or $0.06(1) per diluted common share as a result of the exchange and conversion of Visa Class B-2 stock and the sale of investment securities, partially offset by merger related expenses of $755 thousand, or $0.01(1)per diluted common share. Excluding the net gain and merger related expenses, net income was $162.7(1) million and net income per diluted common share was $1.62(1) for the second quarter of 2026. The annualized return on second quarter average assets was 1.55%. Nonperforming assets remained low at 0.34% of second quarter average interest-earning assets. Subsequent to quarter end, on July 1, 2026, Stellar Bancorp, Inc. (“Stellar”) merged into Prosperity Bancshares and Stellar Bank (“Stellar Bank”) merged into Prosperity Bank (collectively, the “Stellar Merger”).

“I am excited to announce that on July 1, 2026, Prosperity Bancshares completed the merger of Stellar and its wholly owned subsidiary Stellar Bank, headquartered in Houston, Texas. Stellar Bank operated 52 banking offices including its main office in Houston and banking offices in the Houston, Beaumont and East Texas areas and in Dallas, Texas. I am also pleased to announce that in connection with the mergers, Robert Franklin, former CEO of Stellar, and Joe Swinbank, a former Stellar director, have

______________

(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


 

joined the Prosperity Bancshares Board of Directors and that Ray Vitulli, former CEO of Stellar Bank, and Pat Parsons, a former Stellar Bank director, have joined the Prosperity Bank Board of Directors. Pat was instrumental in building Stellar Bank’s Beaumont franchise over the years,” said David Zalman, Prosperity’s Senior Chairman and Chief Executive Officer.

 

“Texas has one of the strongest and most diverse state economies in the U.S., ranking as the second largest by GDP after California and approximately the 8th largest economy in the world. Oklahoma has a smaller but stable economy, heavily influenced by oil and gas, with more modest growth. Texas continues to shine as more people and companies move to the state because of the business-friendly political structure and no state income tax,” stated Zalman.

 

“Excluding the gain on Visa Class B-2 stock exchange net of investment securities sales and merger related expenses, as noted above, net income increased 20.4% and diluted earnings per share increased 14.1% compared with the same period last year,” added Zalman.

 

“We are pleased with our growth. Giving effect to the Stellar Bank merger, our assets are over $53 billion compared with $38 billion as of June 30, 2025. This represents a 39% growth over the year. I want to thank everyone involved in our company for helping to make it the success it has become,” concluded Zalman.

Results of Operations for the Three Months Ended June 30, 2026

For the three months ended June 30, 2026, net income was $168.6 million(2) or $1.67 per diluted common share compared with $135.2 million(3)or $1.42 per diluted common share for the same period in 2025. Net income and net income per diluted common share for the second quarter of 2026 were primarily impacted by an increase in net interest income and a gain on Visa Class B-2 stock exchange net of investment securities sales of $8.2 million, partially offset by an increase in noninterest expenses related to the American and Southwest operations and an increase in provision for income taxes. On a linked quarter basis, net income was $168.6 million(2) or $1.67 per diluted common share for the three months ended June 30, 2026, compared with $116.3 million(4) or $1.16 for the three months ended March 31, 2026. The change was primarily due to an increase in net interest income, lower merger related expenses and a gain on Visa Class B-2 stock exchange net of investment securities sales of $8.2 million. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended June 30, 2026, were 1.55%, 8.14% and 15.48%(1), respectively.

Excluding the gain on Visa Class B-2 stock exchange net of investment securities sales, net of tax, and merger related expenses, net of tax, net income was $162.7(1)million and earnings per diluted common share was $1.62(1) for the three months ended June 30, 2026, and annualized returns on average assets, average common equity and average tangible common equity were 1.50%(1), 7.85%(1)and 14.93%(1), respectively. Prosperity’s efficiency ratio (excluding net gains and losses on the sale, write-down or write-up of assets and securities) was 45.99%(1) for the three months ended June 30, 2026, and excluding the merger related expenses, the efficiency ratio was 45.79%(1).

Net interest income before provision for credit losses was $330.6 million for the three months ended June 30, 2026, compared with $267.7 million for the same period in 2025, an increase of $62.8 million or 23.5%. The net interest margin on a tax equivalent basis was 3.47% for the three months ended June 30, 2026, compared with 3.18% for the same period in 2025. The changes to both measures were primarily due to the repricing of assets, a decrease in the average balance and average rate on other borrowings and the impact of the American Merger and the Southwest Merger. Net interest income before provision for credit losses increased $9.4 million or 2.9% to $330.6 million for the three months ended June 30, 2026, compared with $321.2 million for the three months ended March 31, 2026. The net interest margin on a tax equivalent basis was 3.47% for the three months ended June 30, 2026, compared with 3.51% for the three months ended March 31, 2026. The decrease was primarily due to one-time loan interest income from a nonaccrual loan in the first quarter of 2026.

Noninterest income was $60.7 million for the three months ended June 30, 2026, compared with $43.0 million for the same period in 2025, an increase of $17.7 million or 41.2%. The change was primarily due to the American Merger and the Southwest Merger and a gain on Visa Class B-2 stock exchange net of investment securities sales of $8.2 million. Noninterest income was $60.7 million for the three months ended June 30, 2026, compared with $46.5 million for the three months ended March 31, 2026, an increase of $14.2

______________

(2)
Includes purchase accounting adjustments of $4.6 million, net of tax, primarily comprised of loan discount accretion of $4.0 million, and net gain on sale or write-up of securities of $8.2 million for the three months ended June 30, 2026.
(3)
Includes purchase accounting adjustments of $2.8 million, net of tax, primarily comprised of loan discount accretion of $3.1 million for the three months ended June 30, 2025.
(4)
Includes purchase accounting adjustments of $4.8 million, net of tax, primarily comprised of loan discount accretion of $3.7 million, and merger related provision for credit losses of $42.5 million for the three months ended March 31, 2026.
(5)
Includes purchase accounting adjustments of $9.4 million, net of tax, primarily comprised of loan discount accretion of $7.8 million, merger related provision for credit losses of $43.3 million and net gain on sale or write-up of securities of $8.2 million for the six months ended June 30, 2026.
(6)
Includes purchase accounting adjustments of $6.0 million, net of tax, primarily comprised of loan discount accretion of $6.4 million for the six months ended June 30, 2025.

Page 2


 

million or 30.6%. The change was primarily due to a gain on Visa Class B-2 stock exchange net of investment securities sales of $8.2 million and an increase in other noninterest income.

Noninterest expense was $176.2 million for the three months ended June 30, 2026, compared with $138.6 million for the same period in 2025, an increase of $37.6 million. The change was primarily due to an increase in salaries and benefits and an increase in additional expenses related to three months of American and Southwest operations. Noninterest expense was $176.2 million for the three months ended June 30, 2026, compared with $217.3 million for the three months ended March 31, 2026, a decrease of $41.1 million, which was primarily due to lower merger related expenses.

Results of Operations for the Six Months Ended June 30, 2026

For the six months ended June 30, 2026, net income was $284.9 million(5) compared with $265.4 million(6) for the same period in 2025, an increase of $19.5 million or 7.3%. Net income per diluted common share was $2.84 for the six months ended June 30, 2026, compared with $2.79 for the same period in 2025, an increase of 1.8%. Net income and net income per diluted common share for the six months ended June 30, 2026, were impacted by the American Merger and the Southwest Merger, merger related expenses of $43.3 million and a gain on Visa Class B-2 stock exchange net of investment securities sales of $8.2 million. Returns on average assets, average common equity and average tangible common equity for the six months ended June 30, 2026, were 1.33%, 6.93% and 13.02%(1), respectively.

Excluding the merger related expenses, net of tax, and gain on Visa Class B-2 stock exchange net of investment securities sales, net of tax, net income was $312.5(1)million and earnings per diluted common share was $3.12(1) for the six months ended June 30, 2026, and annualized returns on average assets, average common equity and average tangible common equity were 1.46%(1), 7.60%(1)and 14.29%(1), respectively. Prosperity’s efficiency ratio (excluding net gains and losses on the sale or write-down of assets and securities) was 52.44%(1) for the six months ended June 30, 2026; and excluding merger related expenses, the efficiency ratio was 46.67%(1).

Net interest income before provision for credit losses for the six months ended June 30, 2026, was $651.7 million compared with $533.1 million for the same period in 2025, an increase of $118.6 million or 22.2%. The net interest margin on a tax equivalent basis for the six months ended June 30, 2026, was 3.49% compared with 3.16% for the same period in 2025. The changes to both measures were primarily due to the repricing of assets, the impact of the American Merger and the Southwest Merger and a decrease in the average balance and average rate on other borrowings.

Noninterest income was $107.2 million for the six months ended June 30, 2026, compared with $84.3 million for the same period in 2025, an increase of $22.9 million or 27.2%, primarily due to the American Merger and the Southwest Merger and a gain on Visa Class B-2 stock exchange net of investment securities sales of $8.2 million.

Noninterest expense was $393.5 million for the six months ended June 30, 2026, compared with $278.9 million for the same period in 2025, an increase of $114.6 million, primarily due to an increase in merger related expenses of $43.3 million, an increase in salaries and benefits and an increase in additional expenses related to six months of American operations and five months of Southwest operations.

Balance Sheet Information

Prosperity had $43.873 billion in total assets at June 30, 2026, an increase of $5.455 billion or 14.2%, compared with $38.417 billion at June 30, 2025, primarily due to the American Merger and the Southwest Merger. Linked quarter total assets increased by $253.3 million compared with $43.619 billion at March 31, 2026.

Loans were $25.028 billion at June 30, 2026, an increase of $2.831 billion or 12.8% from $22.197 billion at June 30, 2025. Linked quarter loans decreased $260.0 million from $25.288 billion at March 31, 2026. Loans, excluding Warehouse Purchase Program loans, were $23.738 billion at June 30, 2026, compared with $20.910 billion at June 30, 2025, an increase of $2.828 billion or 13.5%, and compared with $23.855 billion at March 31, 2026, a decrease of $117.0 million.

Deposits were $32.600 billion at June 30, 2026, an increase of $5.126 billion or 18.7% from $27.473 billion at June 30, 2025, primarily due to the American Merger and the Southwest Merger. Linked quarter deposits decreased $33.1 million from $32.633 billion at March 31, 2026.

Asset Quality

Nonperforming assets totaled $130.6 million or 0.34% of quarterly average interest-earning assets at June 30, 2026, compared with $110.5 million or 0.33% of quarterly average interest-earning assets at June 30, 2025 and $122.1 million or 0.33% of quarterly average interest-earning assets at March 31, 2026.

Page 3


 

The allowance for credit losses on loans and off-balance sheet credit exposures was $420.5 million at June 30, 2026, compared with $383.7 million at June 30, 2025 and $421.5 million at March 31, 2026. There was no provision for credit losses for the three months and six months ended June 30, 2026 and 2025.

The allowance for credit losses on loans was $382.8 million or 1.53% of total loans at June 30, 2026, compared with $346.1 million or 1.56% of total loans at June 30, 2025 and $383.8 million or 1.52% of total loans at March 31, 2026. The allowance for credit losses on loans increased during the six months ended June 30, 2026 due to the American Merger and the Southwest Merger, of which $47.5 million was attributable to the American Merger and $45.1 million was attributable to the Southwest Merger. Excluding Warehouse Purchase Program loans, the allowance for credit losses on loans to total loans was 1.61%(1) at June 30, 2026, compared with 1.66%(1) at June 30, 2025 and 1.61%(1) at March 31, 2026.

 

Net charge-offs were $2.2 million for the three months ended June 30, 2026, compared with net charge-offs of $3.0 million for the three months ended June 30, 2025 and $41.3 million for the three months ended March 31, 2026. Net charge-offs for the three months ended June 30, 2026, included $962 thousand related to resolved purchased credit deteriorated (“PCD”) loans, which had specific reserves that were allocated to the charge-offs. For the three months ended June 30, 2026, $10.3 million of reserves on resolved PCD loans without any related charge-offs were released to the general reserve.

Net charge-offs were $43.5 million for the six months ended June 30, 2026, compared with net charge-offs of $5.7 million for the six months ended June 30, 2025. Net charge-offs for the six months ended June 30, 2026, included a $39.2 million increase in net charge-offs for commercial and industrial loans. Additionally, due to the American Merger and the Southwest Merger, reserves increased by Day One accounting for PCD loans of $53.3 million and Day One accounting for purchased seasoned loans (“PSLs”) of $39.3 million. Further, $12.3 million of reserves on resolved PCD loans without any related charge-offs were released to the general reserve.

Visa Class B-2 Stock Exchange

During the second quarter 2026, Prosperity tendered all of its shares of Visa, Inc. (“Visa”) Class B-2 common stock in exchange for a combination of Visa Class B-3 common stock and Visa Class C common stock, pursuant to the terms and subject to the conditions of Visa’s public exchange offer, which expired on May 8, 2026. Prosperity recorded an unrealized gain of $12.2 million during the second quarter 2026 based on the conversion privilege of the Class C common stock and the closing price of Visa Class A common stock. In the exchange, Prosperity received 24,246 shares of Class B-3 stock, recorded at zero cost basis, and 9,137 shares of Class C common stock and subsequently sold 3,045 shares of Class C stock. Prosperity intends to sell all remaining shares of Class C stock as permitted by the exchange agreement.

Dividend

Prosperity Bancshares declared a third quarter 2026 cash dividend of $0.60 per share to be paid on October 1, 2026, to all shareholders of record as of September 15, 2026.

Stock Repurchase Program

On January 26, 2026, Prosperity Bancshares announced a stock repurchase program under which up to 5%, or approximately 4.87 million shares, of its outstanding common stock may be acquired over a one-year period expiring on January 26, 2027, at the discretion of management. Under its 2026 stock repurchase program, Prosperity Bancshares repurchased approximately 200 thousand shares of its common stock at an average weighted price of $68.34 per share for a total of $13.7 million during the three months ended June 30, 2026, and approximately 1.04 million shares of its common stock at an average weighted price of $68.19 per share for a total of $70.8 million during the six months ended June 30, 2026.

Acquisition of Stellar Bancorp, Inc.

On July 1, 2026, Prosperity Bancshares completed the merger of Stellar and its wholly owned subsidiary Stellar Bank, headquartered in Houston, Texas. Stellar Bank operated 52 banking offices including its main office in Houston and banking offices in the Houston, Beaumont and East Texas areas and in Dallas, Texas. As of June 30, 2026, Stellar, on a consolidated basis, reported total assets of $10.413 billion, total loans of $7.510 billion and total deposits of $8.716 billion.

Pursuant to the terms of the definitive agreement, Prosperity Bancshares issued 19,371,499 shares of its common stock plus approximately $578.66 million in cash for each outstanding share of Stellar common stock.

Page 4


 

Acquisition of Southwest Bancshares, Inc.

On February 1, 2026, Prosperity completed the acquisition of Southwest and its wholly owned subsidiary Texas Partners, headquartered in San Antonio, Texas. Texas Partners operated 11 banking offices in Central Texas including its main office in San Antonio, and banking offices in the San Antonio area, Austin and the Hill Country.

Pursuant to the terms of the definitive agreement, Prosperity Bancshares issued 4,094,974 shares of its common stock for all outstanding shares of Southwest common stock. This resulted in goodwill of $134.9 million as of June 30, 2026, which does not include all the subsequent fair value adjustments that have not yet been finalized. Additionally, Prosperity recognized $33.8 million of core deposit intangibles as of June 30, 2026.

Acquisition of American Bank Holding Corporation

On January 1, 2026, Prosperity completed the acquisition of American and its wholly owned subsidiary American Bank, headquartered in Corpus Christi, Texas. American Bank operated 18 banking offices and two loan production offices in South and Central Texas including its main office in Corpus Christi, and banking offices in San Antonio, Austin, Victoria and the greater Corpus Christi area including Port Aransas and Rockport and a loan production office in Houston, Texas.

Pursuant to the terms of the definitive agreement, Prosperity Bancshares issued 4,439,938 shares of its common stock for all outstanding shares of American common stock. This resulted in goodwill of $185.9 million as of June 30, 2026, which does not include all the subsequent fair value adjustments that have not yet been finalized. Additionally, Prosperity recognized $31.1 million of core deposit intangibles as of June 30, 2026.

Conference Call

Prosperity’s management team will host a conference call on Wednesday, July 29, 2026, at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity’s second quarter 2026 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 9578428.

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

Non-GAAP Financial Measures

Prosperity’s management uses certain non-GAAP financial measures to evaluate its performance. Specifically, for internal planning and forecasting purposes, Prosperity reviews each of diluted earnings per share, return on average assets, return on average common equity, and return on average tangible common equity, in each case excluding merger related expenses, net of tax, FDIC special assessment, net of tax and net gain on the sale or write-up of securities; return on average tangible common equity; tangible book value per share; the tangible equity to tangible assets ratio; allowance for credit losses to total loans excluding Warehouse Purchase Program loans; the efficiency ratio, excluding net gains and losses on the sale and securities, write-down or write-up of assets; and the efficiency ratio, excluding net gains and losses on the sale, write-down or write-up of assets and securities, merger related expenses, and FDIC special assessment. 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, provide a more complete understanding of factors and trends affecting Prosperity’s business and allow 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, 2026, Prosperity Bancshares, Inc.® is a $43.873 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,

Page 5


 

Prosperity offers digital banking solutions, credit and debit cards, mortgage services, retail brokerage services, trust and wealth management, and treasury management.

Prosperity currently operates 363 full-service banking locations: 62 in the Houston area, including The Woodlands; 36 in the South Texas area including Corpus Christi and Victoria; 61 in the Dallas/Fort Worth area; 21 in the East Texas area; 28 in the Central Texas area including Austin and San Antonio; 45 in the West Texas area including Lubbock, Midland-Odessa, Abilene, Amarillo and Wichita Falls; 15 in the Bryan/College Station area, 6 in the Central Oklahoma area; 8 in the Tulsa, Oklahoma area; 18 in the Central, South Texas and San Antonio areas doing business as American Bank; 11 in the San Antonio area doing business as Texas Partners Bank and 52 in Houston, Beaumont, Dallas and the East Texas areas doing business as Stellar Bank.

Cautionary Notes on Forward-Looking Statements

“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity’s management on the conference call may contain, forward-looking statements within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. From time to time, oral or written forward-looking statements may also be included in other information released to the public. Such forward-looking statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as “aim,” “anticipate,” “believe,” “estimate,” “expect,” “goal,” “guidance,” “intend,” “is anticipated,” “is expected,” “is intended,” “objective,” “plan,” “projected,” “projection,” “will affect,” “will be,” “will continue,” “will decrease,” “will grow,” “will impact,” “will increase,” “will incur,” “will reduce,” “will remain,” “will result,” “would be,” variations of such words or phrases (including where the word “could,” “may,” or “would” is used rather than the word “will” in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries. These forward-looking statements may include information about Prosperity’s possible or assumed future economic performance or future results of operations, including future revenues, income, expenses, provision for credit 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 credit losses, changes in deposits, borrowings and the investment securities portfolio, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity’s future operations, future or proposed acquisitions, 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 any proposed transactions, and statements about the assumptions underlying any such statement. These forward‑looking statements are not guarantees of future performance and are based on expectations and assumptions Prosperity currently believes to be valid. Because forward-looking statements relate to future results and occurrences, many of which are outside of Prosperity’s control, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. These risks and uncertainties include, but are not limited to, whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); the possibility that the anticipated benefits of an acquisition transaction 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; changes in trade policies by the United States or other countries, such as tariffs or retaliatory tariffs; and the effect, impact, potential duration or other implications of weather and climate-related events. Prosperity disclaims any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments. These and various other factors are discussed in Prosperity’s Annual Report on Form 10-K for the year ended December 31, 2025, and other reports and statements Prosperity has filed with the Securities and Exchange Commission (“SEC”). Copies of the SEC filings for Prosperity may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

Page 6


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

 

Jun 30, 2025

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

18,656

 

 

$

21,925

 

 

$

14,155

 

 

$

11,297

 

 

$

6,004

 

Loans held for investment

 

 

23,719,186

 

 

 

23,832,909

 

 

 

20,486,415

 

 

 

20,738,294

 

 

 

20,903,944

 

Loans held for investment - Warehouse Purchase Program

 

 

1,290,156

 

 

 

1,433,152

 

 

 

1,304,798

 

 

 

1,278,178

 

 

 

1,287,440

 

Total loans

 

 

25,027,998

 

 

 

25,287,986

 

 

 

21,805,368

 

 

 

22,027,769

 

 

 

22,197,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities(A)

 

 

12,339,080

 

 

 

11,951,591

 

 

 

10,613,425

 

 

 

10,232,462

 

 

 

10,608,104

 

Federal funds sold

 

 

194

 

 

 

209

 

 

 

217

 

 

 

210

 

 

 

197

 

Allowance for credit losses on loans

 

 

(382,841

)

 

 

(383,840

)

 

 

(333,742

)

 

 

(339,626

)

 

 

(346,084

)

Cash and due from banks

 

 

1,683,062

 

 

 

1,547,967

 

 

 

1,747,511

 

 

 

1,766,115

 

 

 

1,304,993

 

Goodwill

 

 

3,823,920

 

 

 

3,822,283

 

 

 

3,503,127

 

 

 

3,503,127

 

 

 

3,503,127

 

Core deposit intangibles, net

 

 

105,582

 

 

 

111,243

 

 

 

51,605

 

 

 

55,194

 

 

 

58,796

 

Other real estate owned

 

 

11,296

 

 

 

13,257

 

 

 

13,296

 

 

 

13,750

 

 

 

7,874

 

Fixed assets, net

 

 

428,478

 

 

 

429,775

 

 

 

383,449

 

 

 

378,776

 

 

 

374,602

 

Other assets

 

 

835,742

 

 

 

838,712

 

 

 

679,169

 

 

 

692,692

 

 

 

708,355

 

Total assets

 

$

43,872,511

 

 

$

43,619,183

 

 

$

38,463,425

 

 

$

38,330,469

 

 

$

38,417,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

10,739,937

 

 

$

10,580,920

 

 

$

9,467,911

 

 

$

9,522,028

 

 

$

9,426,657

 

Interest-bearing deposits

 

 

21,859,750

 

 

 

22,051,836

 

 

 

19,014,573

 

 

 

18,260,066

 

 

 

18,046,754

 

Total deposits

 

 

32,599,687

 

 

 

32,632,756

 

 

 

28,482,484

 

 

 

27,782,094

 

 

 

27,473,411

 

Other borrowings

 

 

2,400,000

 

 

 

2,200,000

 

 

 

1,950,000

 

 

 

2,400,000

 

 

 

2,900,000

 

Securities sold under repurchase agreements

 

 

199,576

 

 

 

176,099

 

 

 

201,216

 

 

 

185,797

 

 

 

183,572

 

Subordinated notes and junior subordinated debentures

 

 

70,000

 

 

 

76,186

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

37,646

 

 

 

37,646

 

 

 

37,646

 

 

 

37,646

 

 

 

37,646

 

Other liabilities

 

 

260,343

 

 

 

288,645

 

 

 

175,939

 

 

 

259,994

 

 

 

222,987

 

Total liabilities

 

 

35,567,252

 

 

 

35,411,332

 

 

 

30,847,285

 

 

 

30,665,531

 

 

 

30,817,616

 

Shareholders' equity(B)

 

 

8,305,259

 

 

 

8,207,851

 

 

 

7,616,140

 

 

 

7,664,938

 

 

 

7,599,736

 

Total liabilities and equity

 

$

43,872,511

 

 

$

43,619,183

 

 

$

38,463,425

 

 

$

38,330,469

 

 

$

38,417,352

 

 

(A) Includes ($319), $44, ($375), ($1,987) and ($1,657) in unrealized losses on available for sale securities for the quarterly periods ended June 30, 2026, March 31, 2026, December 31, 2025, September 30, 2025, and June 30, 2025, respectively.

(B) Includes ($251), $35, ($296), ($1,570) and ($1,309) in after-tax unrealized losses on available for sale securities for the quarterly periods ended June 30, 2026, March 31, 2026, December 31, 2025, September 30, 2025, and June 30, 2025, respectively.

Page 7


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30,
2026

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Jun 30,
2025

 

 

Jun 30,
2026

 

 

Jun 30,
2025

 

Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

369,574

 

 

$

361,756

 

 

$

321,516

 

 

$

329,445

 

 

$

325,490

 

 

$

731,330

 

 

$

644,513

 

Securities(C)

 

 

81,200

 

 

 

70,531

 

 

 

56,767

 

 

 

58,207

 

 

 

57,836

 

 

 

151,731

 

 

 

115,722

 

Federal funds sold and other earning assets

 

 

8,719

 

 

 

9,488

 

 

 

8,364

 

 

 

10,455

 

 

 

9,438

 

 

 

18,207

 

 

 

25,334

 

Total interest income

 

 

459,493

 

 

 

441,775

 

 

 

386,647

 

 

 

398,107

 

 

 

392,764

 

 

 

901,268

 

 

 

785,569

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

107,084

 

 

 

104,237

 

 

 

94,625

 

 

 

95,965

 

 

 

93,790

 

 

 

211,321

 

 

 

189,387

 

Other borrowings

 

 

20,094

 

 

 

14,783

 

 

 

16,028

 

 

 

27,613

 

 

 

30,101

 

 

 

34,877

 

 

 

60,593

 

Securities sold under repurchase agreements

 

 

1,019

 

 

 

902

 

 

 

1,041

 

 

 

1,094

 

 

 

1,151

 

 

 

1,921

 

 

 

2,485

 

Subordinated notes and junior subordinated debentures

 

 

746

 

 

 

703

 

 

 

 

 

 

 

 

 

 

 

 

1,449

 

 

 

 

Total interest expense

 

 

128,943

 

 

 

120,625

 

 

 

111,694

 

 

 

124,672

 

 

 

125,042

 

 

 

249,568

 

 

 

252,465

 

Net interest income

 

 

330,550

 

 

 

321,150

 

 

 

274,953

 

 

 

273,435

 

 

 

267,722

 

 

 

651,700

 

 

 

533,104

 

Provision for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for credit losses

 

 

330,550

 

 

 

321,150

 

 

 

274,953

 

 

 

273,435

 

 

 

267,722

 

 

 

651,700

 

 

 

533,104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonsufficient funds (NSF) fees

 

 

11,349

 

 

 

10,867

 

 

 

9,715

 

 

 

9,805

 

 

 

8,885

 

 

 

22,216

 

 

 

18,032

 

Credit card, debit card and ATM card income

 

 

10,303

 

 

 

9,483

 

 

 

9,462

 

 

 

9,446

 

 

 

9,761

 

 

 

19,786

 

 

 

18,500

 

Service charges on deposit accounts

 

 

9,235

 

 

 

8,680

 

 

 

7,618

 

 

 

7,317

 

 

 

7,645

 

 

 

17,915

 

 

 

15,053

 

Trust income

 

 

4,943

 

 

 

4,922

 

 

 

3,662

 

 

 

3,526

 

 

 

3,859

 

 

 

9,865

 

 

 

7,460

 

Mortgage income

 

 

1,363

 

 

 

1,280

 

 

 

954

 

 

 

931

 

 

 

965

 

 

 

2,643

 

 

 

1,974

 

Brokerage income

 

 

1,478

 

 

 

1,568

 

 

 

1,570

 

 

 

1,328

 

 

 

1,225

 

 

 

3,046

 

 

 

2,487

 

Bank owned life insurance income

 

 

2,476

 

 

 

2,598

 

 

 

2,117

 

 

 

2,111

 

 

 

1,985

 

 

 

5,074

 

 

 

4,100

 

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

 

 

(42

)

 

 

318

 

 

 

35

 

 

 

3

 

 

 

1,414

 

 

 

276

 

 

 

1,179

 

Net gain on sale or write-up of securities

 

 

8,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,235

 

 

 

 

Other noninterest income

 

 

11,365

 

 

 

6,758

 

 

 

7,647

 

 

 

6,771

 

 

 

7,243

 

 

 

18,123

 

 

 

15,498

 

Total noninterest income

 

 

60,705

 

 

 

46,474

 

 

 

42,780

 

 

 

41,238

 

 

 

42,982

 

 

 

107,179

 

 

 

84,283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

110,965

 

 

 

109,211

 

 

 

88,384

 

 

 

87,949

 

 

 

87,296

 

 

 

220,176

 

 

 

176,772

 

Net occupancy and equipment

 

 

10,685

 

 

 

10,654

 

 

 

9,379

 

 

 

9,395

 

 

 

9,168

 

 

 

21,339

 

 

 

18,314

 

Credit and debit card, data processing and software amortization

 

 

16,121

 

 

 

18,114

 

 

 

12,621

 

 

 

12,515

 

 

 

12,056

 

 

 

34,235

 

 

 

23,478

 

Regulatory assessments and FDIC insurance

 

 

5,287

 

 

 

6,041

 

 

 

1,600

 

 

 

5,198

 

 

 

5,508

 

 

 

11,328

 

 

 

11,297

 

Core deposit intangibles amortization

 

 

5,661

 

 

 

5,259

 

 

 

3,588

 

 

 

3,602

 

 

 

3,610

 

 

 

10,920

 

 

 

7,251

 

Depreciation

 

 

5,795

 

 

 

5,548

 

 

 

5,155

 

 

 

4,966

 

 

 

4,779

 

 

 

11,343

 

 

 

9,553

 

Communications

 

 

4,271

 

 

 

3,834

 

 

 

3,528

 

 

 

3,480

 

 

 

3,507

 

 

 

8,105

 

 

 

6,980

 

Other real estate expense

 

 

350

 

 

 

341

 

 

 

219

 

 

 

314

 

 

 

204

 

 

 

691

 

 

 

344

 

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

 

 

(41

)

 

 

(41

)

 

 

109

 

 

 

(81

)

 

 

(222

)

 

 

(82

)

 

 

(252

)

Merger related expenses

 

 

755

 

 

 

42,516

 

 

 

268

 

 

 

62

 

 

 

 

 

 

43,271

 

 

 

 

Other noninterest expense

 

 

16,327

 

 

 

15,810

 

 

 

13,861

 

 

 

11,235

 

 

 

12,659

 

 

 

32,137

 

 

 

25,129

 

Total noninterest expense

 

 

176,176

 

 

 

217,287

 

 

 

138,712

 

 

 

138,635

 

 

 

138,565

 

 

 

393,463

 

 

 

278,866

 

Income before income taxes

 

 

215,079

 

 

 

150,337

 

 

 

179,021

 

 

 

176,038

 

 

 

172,139

 

 

 

365,416

 

 

 

338,521

 

Provision for income taxes

 

 

46,496

 

 

 

34,070

 

 

 

39,114

 

 

 

38,482

 

 

 

36,984

 

 

 

80,566

 

 

 

73,141

 

Net income available to common shareholders

 

$

168,583

 

 

$

116,267

 

 

$

139,907

 

 

$

137,556

 

 

$

135,155

 

 

$

284,850

 

 

$

265,380

 

 

(C) Interest income on securities was reduced by net premium amortization of $3,790, $3,829, $4,668, $2,877, and $4,926 for the three months ended June 30, 2026, March 31, 2026, December 31, 2025, September 30, 2025, and June 30, 2025, respectively, and $7,619 and $9,953 for the six months ended June 30, 2026, and 2025, respectively.

Page 8


 

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,
2026

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Jun 30,
2025

 

 

Jun 30,
2026

 

 

Jun 30,
2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (D) (E)

 

$

168,583

 

 

$

116,267

 

 

$

139,907

 

 

$

137,556

 

 

$

135,155

 

 

$

284,850

 

 

$

265,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.67

 

 

$

1.16

 

 

$

1.49

 

 

$

1.45

 

 

$

1.42

 

 

$

2.84

 

 

$

2.79

 

Diluted earnings per share

 

$

1.67

 

 

$

1.16

 

 

$

1.49

 

 

$

1.45

 

 

$

1.42

 

 

$

2.84

 

 

$

2.79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (F) (J)

 

 

1.55

%

 

 

1.10

%

 

 

1.49

%

 

 

1.44

%

 

 

1.41

%

 

 

1.33

%

 

 

1.37

%

Return on average common equity (F) (J)

 

 

8.14

%

 

 

5.70

%

 

 

7.30

%

 

 

7.18

%

 

 

7.13

%

 

 

6.93

%

 

 

7.03

%

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

 

 

15.48

%

 

 

10.59

%

 

 

13.61

%

 

 

13.43

%

 

 

13.44

%

 

 

13.02

%

 

 

13.33

%

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

 

 

3.47

%

 

 

3.51

%

 

 

3.30

%

 

 

3.24

%

 

 

3.18

%

 

 

3.49

%

 

 

3.16

%

Efficiency ratio (G) (I) (K)

 

 

45.99

%

 

 

59.16

%

 

 

43.66

%

 

 

44.06

%

 

 

44.80

%

 

 

52.44

%

 

 

45.26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

 

18.93

%

 

 

18.82

%

 

 

19.80

%

 

 

20.00

%

 

 

19.78

%

 

 

18.93

%

 

 

19.78

%

Common equity tier 1 capital

 

 

15.94

%

 

 

15.45

%

 

 

17.55

%

 

 

17.53

%

 

 

17.10

%

 

 

15.94

%

 

 

17.10

%

Tier 1 risk-based capital

 

 

15.94

%

 

 

15.45

%

 

 

17.55

%

 

 

17.53

%

 

 

17.10

%

 

 

15.94

%

 

 

17.10

%

Total risk-based capital

 

 

17.38

%

 

 

16.63

%

 

 

18.80

%

 

 

18.78

%

 

 

18.35

%

 

 

17.38

%

 

 

18.35

%

Tier 1 leverage capital

 

 

11.12

%

 

 

11.22

%

 

 

11.93

%

 

 

11.90

%

 

 

11.62

%

 

 

11.12

%

 

 

11.62

%

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

 

 

10.96

%

 

 

10.77

%

 

 

11.63

%

 

 

11.81

%

 

 

11.58

%

 

 

10.96

%

 

 

11.58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

100,783

 

 

 

99,825

 

 

 

94,044

 

 

 

95,093

 

 

 

95,277

 

 

 

100,306

 

 

 

95,271

 

Diluted

 

 

100,783

 

 

 

99,825

 

 

 

94,044

 

 

 

95,093

 

 

 

95,277

 

 

 

100,306

 

 

 

95,271

 

Period end shares outstanding

 

 

100,646

 

 

 

100,835

 

 

 

93,058

 

 

 

94,993

 

 

 

95,277

 

 

 

100,646

 

 

 

95,277

 

Cash dividends paid per common share

 

$

0.60

 

 

$

0.60

 

 

$

0.60

 

 

$

0.58

 

 

$

0.58

 

 

$

1.20

 

 

$

1.16

 

Book value per common share

 

$

82.52

 

 

$

81.40

 

 

$

81.84

 

 

$

80.69

 

 

$

79.76

 

 

$

82.52

 

 

$

79.76

 

Tangible book value per common share (G)

 

$

43.48

 

 

$

42.39

 

 

$

43.64

 

 

$

43.23

 

 

$

42.38

 

 

$

43.48

 

 

$

42.38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Market Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

74.37

 

 

$

77.20

 

 

$

73.90

 

 

$

75.44

 

 

$

74.56

 

 

$

77.20

 

 

$

82.75

 

Low

 

$

65.90

 

 

$

63.20

 

 

$

61.07

 

 

$

64.27

 

 

$

61.57

 

 

$

63.20

 

 

$

61.57

 

Period end closing price

 

$

73.03

 

 

$

67.18

 

 

$

69.11

 

 

$

66.35

 

 

$

70.24

 

 

$

73.03

 

 

$

70.24

 

Employees – FTE (excluding overtime)

 

 

4,324

 

 

 

4,429

 

 

 

3,941

 

 

 

3,937

 

 

 

3,921

 

 

 

4,324

 

 

 

3,921

 

Number of banking centers

 

 

311

 

 

 

312

 

 

 

283

 

 

 

283

 

 

 

283

 

 

 

311

 

 

 

283

 

 

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

 

Three Months Ended

 

Year-to-Date

 

Jun 30,

2026

 

Mar 31,

2026

 

Dec 31,

2025

 

Sep 30,

2025

 

Jun 30,

2025

 

Jun 30,

2026

 

Jun 30,

2025

Loan discount accretion

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased seasoned loans (“PSLs”)

$3,104

 

$2,562

 

$2,926

 

$2,242

 

$2,486

 

$5,666

 

$5,101

PCD

$901

 

$1,186

 

$205

 

$613

 

$638

 

$2,087

 

$1,315

Securities net accretion

$1,462

 

$1,573

 

$342

 

$1,475

 

$409

 

$3,035

 

$1,114

Time deposits amortization

$(357)

 

$(699)

 

$(1)

 

$(1)

 

$(2)

 

$(1,056)

 

$(11)

(E) Using effective tax rate of 21.6%, 22.7%, 21.8%, 21.9% and 21.5% for the three months ended June 30, 2026, March 31, 2026, December 31, 2025, September 30, 2025 and June 30, 2025, respectively, and 22.0% and 21.6% for the six months ended June 30, 2026, and 2025, respectively.

(F) Interim periods annualized.

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

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

(I) Calculated by dividing total noninterest expense, excluding credit loss provisions, by net interest income plus noninterest income, excluding net gains and losses on the sale, write-down or write-up 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, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax refer to the “Notes to Selected Financial Data” at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.

(K) For calculations of the efficiency ratio excluding merger related expenses and FDIC special assessment 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.

Page 9


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

 

Three Months Ended

 

 

 

 

Jun 30, 2026

 

Mar 31, 2026

 

Jun 30, 2025

 

 

 

 

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

 

$

17,858

 

 

$

281

 

 

6.31%

 

$

15,800

 

 

$

238

 

 

6.11%

 

$

9,813

 

 

$

166

 

 

6.79%

 

 

Loans held for investment

 

 

23,750,036

 

 

 

350,967

 

 

5.93%

 

 

23,469,020

 

 

 

344,596

 

 

5.95%

 

 

20,907,400

 

 

 

306,671

 

 

5.88%

 

 

Loans held for investment - Warehouse Purchase Program

 

 

1,316,645

 

 

 

18,326

 

 

5.58%

 

 

1,207,793

 

 

 

16,922

 

 

5.68%

 

 

1,179,307

 

 

 

18,653

 

 

6.34%

 

 

Total loans

 

 

25,084,539

 

 

 

369,574

 

 

5.91%

 

 

24,692,613

 

 

 

361,756

 

 

5.94%

 

 

22,096,520

 

 

 

325,490

 

 

5.91%

 

 

Investment securities

 

 

12,258,188

 

 

 

81,200

 

 

2.66%

(M)

 

11,469,762

 

 

 

70,531

 

 

2.49%

(M)

 

10,867,856

 

 

 

57,836

 

 

2.13%

 

(M)

Federal funds sold and other earning assets

 

 

969,502

 

 

 

8,719

 

 

3.61%

 

 

1,026,015

 

 

 

9,488

 

 

3.75%

 

 

841,933

 

 

 

9,438

 

 

4.50%

 

 

Total interest-earning assets

 

 

38,312,229

 

 

 

459,493

 

 

4.81%

 

 

37,188,390

 

 

 

441,775

 

 

4.82%

 

 

33,806,309

 

 

 

392,764

 

 

4.66%

 

 

Allowance for credit losses on loans

 

 

(383,281

)

 

 

 

 

 

 

 

(330,133

)

 

 

 

 

 

 

 

(348,310

)

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

5,508,187

 

 

 

 

 

 

 

 

5,361,351

 

 

 

 

 

 

 

 

4,933,215

 

 

 

 

 

 

 

 

Total assets

 

$

43,437,135

 

 

 

 

 

 

 

$

42,219,608

 

 

 

 

 

 

 

$

38,391,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

6,135,720

 

 

$

15,093

 

 

0.99%

 

$

6,266,423

 

 

$

13,993

 

 

0.91%

 

$

4,807,864

 

 

$

8,859

 

 

0.74%

 

 

Savings and money market deposits

 

 

10,928,333

 

 

 

53,661

 

 

1.97%

 

 

10,583,184

 

 

 

50,719

 

 

1.94%

 

 

8,944,897

 

 

 

45,796

 

 

2.05%

 

 

Certificates and other time deposits

 

 

4,787,401

 

 

 

38,330

 

 

3.21%

 

 

4,830,369

 

 

 

39,525

 

 

3.32%

 

 

4,366,510

 

 

 

39,135

 

 

3.59%

 

 

Other borrowings

 

 

2,174,506

 

 

 

20,094

 

 

3.71%

 

 

1,620,556

 

 

 

14,783

 

 

3.70%

 

 

2,717,583

 

 

 

30,101

 

 

4.44%

 

 

Securities sold under repurchase agreements

 

 

194,250

 

 

 

1,019

 

 

2.10%

 

 

177,719

 

 

 

902

 

 

2.06%

 

 

194,577

 

 

 

1,151

 

 

2.37%

 

 

Subordinated notes and junior subordinated debentures

 

 

70,408

 

 

 

746

 

 

4.25%

 

 

63,673

 

 

 

703

 

 

4.48%

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

 

24,290,618

 

 

 

128,943

 

 

2.13%

(N)

 

23,541,924

 

 

 

120,625

 

 

2.08%

(N)

 

21,031,431

 

 

 

125,042

 

 

2.38%

 

(N)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

10,561,142

 

 

 

 

 

 

 

 

10,260,022

 

 

 

 

 

 

 

 

9,508,845

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

37,646

 

 

 

 

 

 

 

 

38,070

 

 

 

 

 

 

 

 

37,646

 

 

 

 

 

 

 

 

Other liabilities

 

 

259,201

 

 

 

 

 

 

 

 

218,810

 

 

 

 

 

 

 

 

227,002

 

 

 

 

 

 

 

 

Total liabilities

 

 

35,148,607

 

 

 

 

 

 

 

 

34,058,826

 

 

 

 

 

 

 

 

30,804,924

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

8,288,528

 

 

 

 

 

 

 

 

8,160,782

 

 

 

 

 

 

 

 

7,586,290

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

43,437,135

 

 

 

 

 

 

 

$

42,219,608

 

 

 

 

 

 

 

$

38,391,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

$

330,550

 

 

3.46%

 

 

 

 

$

321,150

 

 

3.50%

 

 

 

 

$

267,722

 

 

3.18%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

580

 

 

 

 

 

 

 

 

575

 

 

 

 

 

 

 

 

574

 

 

 

 

 

Net interest income and margin
     (tax equivalent basis)

 

 

 

 

$

331,130

 

 

3.47%

 

 

 

 

$

321,725

 

 

3.51%

 

 

 

 

$

268,296

 

 

3.18%

 

 

 

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

(M) Yield on securities was impacted by net premium amortization of $3,790, $3,829, and $4,926 for the three months ended June 30, 2026, March 31, 2026, and June 30, 2025, respectively.

(N) Total cost of funds, including noninterest bearing deposits, was 1.48%, 1.45%, and 1.64% for the three months ended June 30, 2026, March 31, 2026, and June 30, 2025, respectively.

Page 10


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

 

Year-to-Date

 

 

 

 

Jun 30, 2026

 

Jun 30, 2025

 

 

 

 

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

 

$

16,834

 

 

$

519

 

 

6.22%

 

$

8,698

 

 

$

293

 

 

6.79%

 

 

Loans held for investment

 

 

23,610,945

 

 

 

695,563

 

 

5.94%

 

 

20,933,170

 

 

 

611,739

 

 

5.89%

 

 

Loans held for investment - Warehouse Purchase Program

 

 

1,262,533

 

 

 

35,248

 

 

5.63%

 

 

1,028,534

 

 

 

32,481

 

 

6.37%

 

 

Total loans

 

 

24,890,312

 

 

 

731,330

 

 

5.93%

 

 

21,970,402

 

 

 

644,513

 

 

5.92%

 

 

Investment securities

 

 

11,866,153

 

 

 

151,731

 

 

2.58%

(P)

 

10,942,215

 

 

 

115,722

 

 

2.13%

 

(P)

Federal funds sold and other earning assets

 

 

996,109

 

 

 

18,207

 

 

3.69%

 

 

1,140,915

 

 

 

25,334

 

 

4.48%

 

 

Total interest-earning assets

 

 

37,752,574

 

 

 

901,268

 

 

4.81%

 

 

34,053,532

 

 

 

785,569

 

 

4.65%

 

 

Allowance for credit losses on loans

 

 

(356,855

)

 

 

 

 

 

 

 

(349,506

)

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

5,435,129

 

 

 

 

 

 

 

 

4,967,987

 

 

 

 

 

 

 

 

Total assets

 

$

42,830,848

 

 

 

 

 

 

 

$

38,672,013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

6,199,301

 

 

$

29,086

 

 

0.95%

 

$

5,015,178

 

 

$

17,878

 

 

0.72%

 

 

Savings and money market deposits

 

 

10,757,523

 

 

 

104,380

 

 

1.96%

 

 

8,975,919

 

 

 

91,441

 

 

2.05%

 

 

Certificates and other time deposits

 

 

4,808,748

 

 

 

77,855

 

 

3.26%

 

 

4,396,350

 

 

 

80,068

 

 

3.67%

 

 

Other borrowings

 

 

1,899,061

 

 

 

34,877

 

 

3.70%

 

 

2,746,961

 

 

 

60,593

 

 

4.45%

 

 

Securities sold under repurchase agreements

 

 

186,030

 

 

 

1,921

 

 

2.08%

 

 

206,197

 

 

 

2,485

 

 

2.43%

 

 

Subordinated notes and junior subordinated debentures

 

 

67,059

 

 

 

1,449

 

 

4.36%

 

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

 

23,917,722

 

 

 

249,568

 

 

2.10%

(Q)

 

21,340,605

 

 

 

252,465

 

 

2.39%

 

(Q)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

10,412,431

 

 

 

 

 

 

 

 

9,506,704

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

37,857

 

 

 

 

 

 

 

 

37,646

 

 

 

 

 

 

 

 

Other liabilities

 

 

238,470

 

 

 

 

 

 

 

 

240,789

 

 

 

 

 

 

 

 

Total liabilities

 

 

34,606,480

 

 

 

 

 

 

 

 

31,125,744

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

8,224,368

 

 

 

 

 

 

 

 

7,546,269

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

42,830,848

 

 

 

 

 

 

 

$

38,672,013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

$

651,700

 

 

3.48%

 

 

 

 

$

533,104

 

 

3.16%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

1,155

 

 

 

 

 

 

 

 

1,161

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

$

652,855

 

 

3.49%

 

 

 

 

$

534,265

 

 

3.16%

 

 

 

(O) Based on an actual 365-day basis.

(P) Yield on securities was impacted by net premium amortization of $7,619 and $9,953 for the six months ended June 30, 2026, and 2025, respectively.

(Q) Total cost of funds, including noninterest bearing deposits, was 1.47% and 1.65% for the six months ended June 30, 2026, and 2025, respectively.

 

Page 11


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Three Months Ended

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

 

Jun 30, 2025

 

YIELD TREND (R)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

6.31

%

 

 

6.11

%

 

 

6.27

%

 

 

6.64

%

 

 

6.79

%

Loans held for investment

 

5.93

%

 

 

5.95

%

 

 

5.83

%

 

 

5.90

%

 

 

5.88

%

Loans held for investment - Warehouse Purchase Program

 

5.58

%

 

 

5.68

%

 

 

5.89

%

 

 

6.31

%

 

 

6.34

%

Total loans

 

5.91

%

 

 

5.94

%

 

 

5.83

%

 

 

5.92

%

 

 

5.91

%

Investment securities (S)

 

2.66

%

 

 

2.49

%

 

 

2.17

%

 

 

2.19

%

 

 

2.13

%

Federal funds sold and other earning assets

 

3.61

%

 

 

3.75

%

 

 

3.99

%

 

 

4.44

%

 

 

4.50

%

Total interest-earning assets

 

4.81

%

 

 

4.82

%

 

 

4.64

%

 

 

4.71

%

 

 

4.66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

0.99

%

 

 

0.91

%

 

 

0.75

%

 

 

0.76

%

 

 

0.74

%

Savings and money market deposits

 

1.97

%

 

 

1.94

%

 

 

1.96

%

 

 

2.07

%

 

 

2.05

%

Certificates and other time deposits

 

3.21

%

 

 

3.32

%

 

 

3.58

%

 

 

3.60

%

 

 

3.59

%

Other borrowings

 

3.71

%

 

 

3.70

%

 

 

3.99

%

 

 

4.42

%

 

 

4.44

%

Securities sold under repurchase agreements

 

2.10

%

 

 

2.06

%

 

 

2.23

%

 

 

2.32

%

 

 

2.37

%

Subordinated notes and junior subordinated debentures

 

4.25

%

 

 

4.48

%

 

 

 

 

 

 

 

 

 

Total interest-bearing liabilities

 

2.13

%

 

 

2.08

%

 

 

2.20

%

 

 

2.39

%

 

 

2.38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.46

%

 

 

3.50

%

 

 

3.30

%

 

 

3.23

%

 

 

3.18

%

Net Interest Margin (tax equivalent)

 

3.47

%

 

 

3.51

%

 

 

3.30

%

 

 

3.24

%

 

 

3.18

%

 

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

(S) Yield on securities was impacted by net premium amortization of $3,790, $3,829, $4,668, $2,877, and $4,926 for the three months ended June 30, 2026, March 31, 2026, December 31, 2025, September 30, 2025, and June 30, 2025, respectively.

Page 12


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Three Months Ended

 

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

 

Jun 30, 2025

 

Balance Sheet Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

17,858

 

 

$

15,800

 

 

$

11,077

 

 

$

8,371

 

 

$

9,813

 

Loans held for investment

 

 

23,750,036

 

 

 

23,469,020

 

 

 

20,603,235

 

 

 

20,851,896

 

 

 

20,907,400

 

Loans held for investment - Warehouse Purchase Program

 

 

1,316,645

 

 

 

1,207,793

 

 

 

1,258,036

 

 

 

1,217,579

 

 

 

1,179,307

 

Total loans

 

 

25,084,539

 

 

 

24,692,613

 

 

 

21,872,348

 

 

 

22,077,846

 

 

 

22,096,520

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

12,258,188

 

 

 

11,469,762

 

 

 

10,378,696

 

 

 

10,530,807

 

 

 

10,867,856

 

Federal funds sold and other earning assets

 

 

969,502

 

 

 

1,026,015

 

 

 

830,926

 

 

 

934,318

 

 

 

841,933

 

Total interest-earning assets

 

 

38,312,229

 

 

 

37,188,390

 

 

 

33,081,970

 

 

 

33,542,971

 

 

 

33,806,309

 

Allowance for credit losses on loans

 

 

(383,281

)

 

 

(330,133

)

 

 

(337,892

)

 

 

(343,872

)

 

 

(348,310

)

Cash and due from banks

 

 

315,132

 

 

 

391,668

 

 

 

311,541

 

 

 

291,809

 

 

 

294,379

 

Goodwill

 

 

3,822,507

 

 

 

3,718,640

 

 

 

3,503,127

 

 

 

3,503,127

 

 

 

3,503,127

 

Core deposit intangibles, net

 

 

108,589

 

 

 

50,089

 

 

 

53,553

 

 

 

56,956

 

 

 

60,739

 

Other real estate

 

 

13,278

 

 

 

14,690

 

 

 

14,004

 

 

 

11,533

 

 

 

8,749

 

Fixed assets, net

 

 

430,575

 

 

 

423,530

 

 

 

380,254

 

 

 

377,680

 

 

 

374,486

 

Other assets

 

 

818,106

 

 

 

762,734

 

 

 

659,371

 

 

 

689,659

 

 

 

691,735

 

Total assets

 

$

43,437,135

 

 

$

42,219,608

 

 

$

37,665,928

 

 

$

38,129,863

 

 

$

38,391,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

10,561,142

 

 

$

10,260,022

 

 

$

9,543,581

 

 

$

9,451,153

 

 

$

9,508,845

 

Interest-bearing demand deposits

 

 

6,135,720

 

 

 

6,266,423

 

 

 

4,812,342

 

 

 

4,656,452

 

 

 

4,807,864

 

Savings and money market deposits

 

 

10,928,333

 

 

 

10,583,184

 

 

 

9,054,281

 

 

 

8,977,585

 

 

 

8,944,897

 

Certificates and other time deposits

 

 

4,787,401

 

 

 

4,830,369

 

 

 

4,519,742

 

 

 

4,422,996

 

 

 

4,366,510

 

Total deposits

 

 

32,412,596

 

 

 

31,939,998

 

 

 

27,929,946

 

 

 

27,508,186

 

 

 

27,628,116

 

Other borrowings

 

 

2,174,506

 

 

 

1,620,556

 

 

 

1,595,652

 

 

 

2,480,435

 

 

 

2,717,583

 

Securities sold under repurchase agreements

 

 

194,250

 

 

 

177,719

 

 

 

185,289

 

 

 

187,462

 

 

 

194,577

 

Subordinated notes and junior subordinated debentures

 

 

70,408

 

 

 

63,673

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

37,646

 

 

 

38,070

 

 

 

37,646

 

 

 

37,646

 

 

 

37,646

 

Other liabilities

 

 

259,201

 

 

 

218,810

 

 

 

248,593

 

 

 

258,156

 

 

 

227,002

 

Shareholders' equity

 

 

8,288,528

 

 

 

8,160,782

 

 

 

7,668,802

 

 

 

7,657,978

 

 

 

7,586,290

 

Total liabilities and equity

 

$

43,437,135

 

 

$

42,219,608

 

 

$

37,665,928

 

 

$

38,129,863

 

 

$

38,391,214

 

 

Page 13


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

 

Jun 30, 2025

 

Period End Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,805,904

 

 

11.2

%

 

$

2,759,190

 

 

10.9

%

 

$

1,864,337

 

 

8.6

%

 

$

1,879,282

 

 

8.5

%

 

$

1,897,117

 

 

8.6

%

Warehouse purchase program

 

 

1,290,156

 

 

5.1

%

 

 

1,433,152

 

 

5.7

%

 

 

1,304,798

 

 

6.0

%

 

 

1,278,178

 

 

5.8

%

 

 

1,287,440

 

 

5.8

%

Construction, land development and other land loans

 

 

3,143,607

 

 

12.6

%

 

 

3,253,389

 

 

12.9

%

 

 

2,741,455

 

 

12.6

%

 

 

2,865,279

 

 

13.0

%

 

 

2,873,238

 

 

12.9

%

1-4 family residential

 

 

7,777,079

 

 

31.1

%

 

 

7,876,021

 

 

31.1

%

 

 

7,430,929

 

 

34.1

%

 

 

7,461,900

 

 

33.9

%

 

 

7,530,816

 

 

33.9

%

Home equity

 

 

827,696

 

 

3.3

%

 

 

846,739

 

 

3.3

%

 

 

843,708

 

 

3.8

%

 

 

848,740

 

 

3.9

%

 

 

869,370

 

 

3.9

%

Commercial real estate (includes multi-family residential)

 

 

7,220,978

 

 

28.9

%

 

 

7,126,212

 

 

28.2

%

 

 

5,776,397

 

 

26.5

%

 

 

5,796,937

 

 

26.3

%

 

 

5,827,645

 

 

26.3

%

Agriculture (includes farmland)

 

 

1,066,122

 

 

4.3

%

 

 

1,064,540

 

 

4.2

%

 

 

1,027,904

 

 

4.7

%

 

 

1,019,589

 

 

4.6

%

 

 

1,029,250

 

 

4.6

%

Consumer and other

 

 

412,268

 

 

1.6

%

 

 

406,680

 

 

1.6

%

 

 

376,241

 

 

1.7

%

 

 

366,027

 

 

1.7

%

 

 

368,747

 

 

1.7

%

Energy

 

 

484,188

 

 

1.9

%

 

 

522,063

 

 

2.1

%

 

 

439,599

 

 

2.0

%

 

 

511,837

 

 

2.3

%

 

 

513,765

 

 

2.3

%

Total loans

 

$

25,027,998

 

 

 

 

$

25,287,986

 

 

 

 

$

21,805,368

 

 

 

 

$

22,027,769

 

 

 

 

$

22,197,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Types

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

$

10,739,937

 

 

32.9

%

 

$

10,580,920

 

 

32.4

%

 

$

9,467,911

 

 

33.2

%

 

$

9,522,028

 

 

34.3

%

 

$

9,426,657

 

 

34.3

%

Interest-bearing DDA

 

 

6,133,954

 

 

18.8

%

 

 

6,345,797

 

 

19.5

%

 

 

5,365,795

 

 

18.8

%

 

 

4,766,146

 

 

17.2

%

 

 

4,708,251

 

 

17.1

%

Money market

 

 

8,248,194

 

 

25.3

%

 

 

8,163,557

 

 

25.0

%

 

 

6,538,213

 

 

23.0

%

 

 

6,402,591

 

 

23.0

%

 

 

6,302,770

 

 

23.0

%

Savings

 

 

2,700,522

 

 

8.3

%

 

 

2,743,732

 

 

8.4

%

 

 

2,592,873

 

 

9.1

%

 

 

2,616,196

 

 

9.4

%

 

 

2,667,859

 

 

9.7

%

Certificates and other time deposits

 

 

4,777,080

 

 

14.7

%

 

 

4,798,750

 

 

14.7

%

 

 

4,517,692

 

 

15.9

%

 

 

4,475,133

 

 

16.1

%

 

 

4,367,874

 

 

15.9

%

Total deposits

 

$

32,599,687

 

 

 

 

$

32,632,756

 

 

 

 

$

28,482,484

 

 

 

 

$

27,782,094

 

 

 

 

$

27,473,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

 

76.8

%

 

 

 

 

77.5

%

 

 

 

 

76.6

%

 

 

 

 

79.3

%

 

 

 

 

80.8

%

 

 

 

Page 14


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Construction Loans

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

 

Jun 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential construction

 

$

689,081

 

 

21.9

%

 

$

690,393

 

 

21.2

%

 

$

613,288

 

 

22.4

%

 

$

665,194

 

 

23.2

%

 

$

696,569

 

 

24.2

%

Land development

 

 

359,067

 

 

11.4

%

 

 

407,811

 

 

12.5

%

 

 

252,650

 

 

9.2

%

 

 

248,616

 

 

8.7

%

 

 

227,254

 

 

7.9

%

Raw land

 

 

227,614

 

 

7.3

%

 

 

276,693

 

 

8.5

%

 

 

220,169

 

 

8.0

%

 

 

230,021

 

 

8.0

%

 

 

248,380

 

 

8.7

%

Residential lots

 

 

224,650

 

 

7.1

%

 

 

249,071

 

 

7.7

%

 

 

199,709

 

 

7.3

%

 

 

203,396

 

 

7.1

%

 

 

217,835

 

 

7.6

%

Commercial lots

 

 

61,423

 

 

2.0

%

 

 

61,691

 

 

1.9

%

 

 

59,683

 

 

2.2

%

 

 

59,853

 

 

2.1

%

 

 

55,176

 

 

1.9

%

Commercial construction and other

 

 

1,581,569

 

 

50.3

%

 

 

1,567,640

 

 

48.2

%

 

 

1,396,850

 

 

50.9

%

 

 

1,459,255

 

 

50.9

%

 

 

1,428,985

 

 

49.7

%

Net unaccreted premium (discount)

 

 

203

 

 

 

 

 

90

 

 

 

 

 

(894

)

 

 

 

 

(1,056

)

 

 

 

 

(961

)

 

 

Total construction loans

 

$

3,143,607

 

 

 

 

$

3,253,389

 

 

 

 

$

2,741,455

 

 

 

 

$

2,865,279

 

 

 

 

$

2,873,238

 

 

 

 

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of June 30, 2026

 

Houston

 

 

Dallas

 

 

Austin

 

 

OK City

 

 

Tulsa

 

 

Other (T)

 

 

Total

 

 

Collateral Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center/retail

$

266,513

 

 

$

207,360

 

 

$

67,619

 

 

$

76,541

 

 

$

4,831

 

 

$

343,777

 

 

$

966,641

 

 

Commercial and industrial buildings

 

213,733

 

 

 

114,459

 

 

 

33,894

 

 

 

28,656

 

 

 

11,056

 

 

 

305,583

 

 

 

707,381

 

 

Office buildings

 

134,384

 

 

 

278,033

 

 

 

77,949

 

 

 

42,894

 

 

 

3,805

 

 

 

111,395

 

 

 

648,460

 

 

Medical buildings

 

111,580

 

 

 

56,722

 

 

 

25,804

 

 

 

41,667

 

 

 

28,826

 

 

 

65,432

 

 

 

330,031

 

 

Apartment buildings

 

136,295

 

 

 

67,268

 

 

 

143,477

 

 

 

10,048

 

 

 

12,385

 

 

 

222,261

 

 

 

591,734

 

 

Hotel

 

108,606

 

 

 

116,419

 

 

 

36,165

 

 

 

15,573

 

 

 

 

 

 

252,301

 

 

 

529,064

 

 

Other

 

196,829

 

 

 

68,955

 

 

 

153,008

 

 

 

4,297

 

 

 

5,781

 

 

 

426,209

 

 

 

855,079

 

 

Total

$

1,167,940

 

 

$

909,216

 

 

$

537,916

 

 

$

219,676

 

 

$

66,684

 

 

$

1,726,958

 

 

$

4,628,390

 

(U)

 

 

Acquired Loans

 

PSLs

 

 

PCD Loans

 

 

Total Acquired Loans

 

 

Balance at
Acquisition
Date

 

 

Balance at
Mar 31,
2026

 

 

Balance at
Jun 30,
2026

 

 

Balance at
Acquisition
Date

 

 

Balance at
Mar 31,
2026

 

 

Balance at
Jun 30,
2026

 

 

Balance at
Acquisition
Date

 

 

Balance at
Mar 31,
2026

 

 

Balance at
Jun 30,
2026

 

Loan marks:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (V)

$

388,625

 

 

$

15,064

 

 

$

15,986

 

 

$

332,400

 

 

$

5,053

 

 

$

4,483

 

 

$

721,025

 

 

$

20,117

 

 

$

20,469

 

American Bank (W)

 

15,473

 

 

 

15,902

 

 

 

16,443

 

 

 

1,923

 

 

 

1,297

 

 

 

1,067

 

 

 

17,396

 

 

 

17,199

 

 

 

17,510

 

Texas Partners Bank (X)

 

38,467

 

 

 

37,626

 

 

 

36,199

 

 

 

2,328

 

 

 

2,090

 

 

 

1,894

 

 

 

40,795

 

 

 

39,716

 

 

 

38,093

 

Total

 

442,565

 

 

 

68,592

 

 

 

68,628

 

 

 

336,651

 

 

 

8,440

 

 

$

7,444

 

 

 

779,216

 

 

 

77,032

 

 

 

76,072

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (V)

 

14,323,981

 

 

 

1,331,556

 

 

 

1,219,719

 

 

 

1,376,673

 

 

 

293,365

 

 

 

239,094

 

 

 

15,700,654

 

 

 

1,624,921

 

 

 

1,458,813

 

American Bank (W)

 

1,810,982

 

 

 

1,684,101

 

 

 

1,488,985

 

 

 

93,300

 

 

 

89,055

 

 

 

75,647

 

 

 

1,904,282

 

 

 

1,773,156

 

 

 

1,564,632

 

Texas Partners Bank (X)

 

1,864,565

 

 

 

1,769,908

 

 

 

1,591,030

 

 

 

76,199

 

 

 

70,248

 

 

 

68,004

 

 

 

1,940,764

 

 

 

1,840,156

 

 

 

1,659,034

 

Total

 

17,999,528

 

 

 

4,785,565

 

 

 

4,299,734

 

 

 

1,546,172

 

 

 

452,668

 

 

 

382,745

 

 

 

19,545,700

 

 (Y)

 

5,238,233

 

 

 

4,682,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances with loan marks

$

17,556,963

 

 

$

4,716,973

 

 

$

4,231,106

 

 

$

1,209,521

 

 

$

444,228

 

 

$

375,301

 

 

$

18,766,484

 

 

$

5,161,201

 

 

$

4,606,407

 

 

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

(U) Represents a portion of total commercial real estate loans of $7.221 billion as of June 30, 2026.

(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, LegacyTexas Bank, FirstCapital Bank and Lone Star State Bank of West Texas.

(W) The American Merger was completed on January 1, 2026. The American Merger resulted in the addition of $1.904 billion in loans with related purchase accounting adjustments of $17.4 million at acquisition date.

(X) The Southwest Merger was completed on February 1, 2026. The Southwest Merger resulted in the addition of $1.941 billion in loans with related purchase accounting adjustments of $40.8 million at acquisition date.

(Y) Actual principal balances acquired.

 

Page 15


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Three Months Ended

 

 

Year-to-Date

 

 

Jun 30,
2026

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Jun 30,
2025

 

 

Jun 30,
2026

 

 

Jun 30,
2025

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

116,911

 

 

$

106,473

 

 

$

137,217

 

 

$

105,529

 

 

$

102,031

 

 

$

116,911

 

 

$

102,031

 

Accruing loans 90 or more days past due

 

2,360

 

 

 

2,241

 

 

 

317

 

 

 

268

 

 

 

576

 

 

 

2,360

 

 

 

576

 

Total nonperforming loans

 

119,271

 

 

 

108,714

 

 

 

137,534

 

 

 

105,797

 

 

 

102,607

 

 

 

119,271

 

 

 

102,607

 

Repossessed assets

 

9

 

 

 

136

 

 

 

12

 

 

 

16

 

 

 

6

 

 

 

9

 

 

 

6

 

Other real estate

 

11,296

 

 

 

13,257

 

 

 

13,296

 

 

 

13,750

 

 

 

7,874

 

 

 

11,296

 

 

 

7,874

 

Total nonperforming assets

$

130,576

 

 

$

122,107

 

 

$

150,842

 

 

$

119,563

 

 

$

110,487

 

 

$

130,576

 

 

$

110,487

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

22,115

 

 

$

17,495

 

 

$

57,237

 

 

$

27,880

 

 

$

27,680

 

 

$

22,115

 

 

$

27,680

 

Construction, land development and other land loans

 

3,781

 

 

 

2,054

 

 

 

2,183

 

 

 

583

 

 

 

1,859

 

 

 

3,781

 

 

 

1,859

 

1-4 family residential (includes home equity)

 

64,394

 

 

 

63,168

 

 

 

60,296

 

 

 

57,241

 

 

 

50,501

 

 

 

64,394

 

 

 

50,501

 

Commercial real estate (includes multi-family residential)

 

19,597

 

 

 

17,880

 

 

 

9,215

 

 

 

11,471

 

 

 

12,865

 

 

 

19,597

 

 

 

12,865

 

Agriculture (includes farmland)

 

15,590

 

 

 

16,259

 

 

 

16,713

 

 

 

17,080

 

 

 

17,547

 

 

 

15,590

 

 

 

17,547

 

Consumer and other

 

5,099

 

 

 

5,251

 

 

 

5,198

 

 

 

5,308

 

 

 

35

 

 

 

5,099

 

 

 

35

 

Total

$

130,576

 

 

$

122,107

 

 

$

150,842

 

 

$

119,563

 

 

$

110,487

 

 

$

130,576

 

 

$

110,487

 

Number of loans/properties

 

499

 

 

 

484

 

 

 

449

 

 

 

424

 

 

 

392

 

 

 

499

 

 

 

392

 

Allowance for credit losses on loans

$

382,841

 

 

$

383,840

 

 

$

333,742

 

 

$

339,626

 

 

$

346,084

 

 

$

382,841

 

 

$

346,084

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

1,386

 

 

$

39,225

 

 

$

5,388

 

 

$

3,341

 

 

$

1,044

 

 

$

40,611

 

 

$

1,374

 

Construction, land development and other land loans

 

50

 

 

 

 

 

 

(154

)

 

 

34

 

 

 

(3

)

 

 

50

 

 

 

(159

)

1-4 family residential (includes home equity)

 

314

 

 

 

862

 

 

 

175

 

 

 

853

 

 

 

342

 

 

 

1,176

 

 

 

1,393

 

Commercial real estate (includes multi-family residential)

 

(1,064

)

 

 

(121

)

 

 

(665

)

 

 

1,015

 

 

 

55

 

 

 

(1,185

)

 

 

233

 

Agriculture (includes farmland)

 

28

 

 

 

52

 

 

 

(5

)

 

 

(40

)

 

 

(14

)

 

 

80

 

 

 

(14

)

Consumer and other

 

1,469

 

 

 

1,291

 

 

 

1,145

 

 

 

1,255

 

 

 

1,593

 

 

 

2,760

 

 

 

2,894

 

Total

$

2,183

 

 

$

41,309

 

 

$

5,884

 

 

$

6,458

 

 

$

3,017

 

 

$

43,492

 

 

$

5,721

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to average interest-earning assets

 

0.34

%

 

 

0.33

%

 

 

0.46

%

 

 

0.36

%

 

 

0.33

%

 

 

0.35

%

 

 

0.32

%

Nonperforming assets to loans and other real estate

 

0.52

%

 

 

0.48

%

 

 

0.69

%

 

 

0.54

%

 

 

0.50

%

 

 

0.52

%

 

 

0.50

%

Net charge-offs to average loans (annualized)

 

0.03

%

 

 

0.67

%

 

 

0.11

%

 

 

0.12

%

 

 

0.05

%

 

 

0.35

%

 

 

0.05

%

Allowance for credit losses on loans to total loans

 

1.53

%

 

 

1.52

%

 

 

1.53

%

 

 

1.54

%

 

 

1.56

%

 

 

1.53

%

 

 

1.56

%

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

 

1.61

%

 

 

1.61

%

 

 

1.63

%

 

 

1.64

%

 

 

1.66

%

 

 

1.61

%

 

 

1.66

%

 

 

Page 16


 

Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

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

NOTES TO SELECTED FINANCIAL DATA

Prosperity’s management uses certain non-GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, for internal planning and forecasting purposes, Prosperity reviews each of diluted earnings per share, return on average assets, return on average common equity, and return on average tangible common equity, in each case excluding merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax; return on average tangible common equity; tangible book value per share; the tangible equity to tangible assets ratio; allowance for credit losses to total loans excluding Warehouse Purchase Program loans; the efficiency ratio, excluding net gains and losses on the sale, write-down or write-up of assets and securities; and the efficiency ratio, excluding net gains and losses on the sale, write-down or write-up of assets and securities, merger related expenses and FDIC special assessment. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP financial measures and ratios that exclude the impact of these items to evaluate its allowance for credit losses to total loans (excluding Warehouse Purchase Program loans). Prosperity has included information below relating to these non-GAAP financial measures for the applicable periods presented.

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30,
2026

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Jun 30,
2025

 

 

Jun 30,
2026

 

 

Jun 30,
2025

 

Reconciliation of diluted earnings per share to diluted earnings per share excluding merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (unadjusted)

 

$

1.67

 

 

$

1.16

 

 

$

1.49

 

 

$

1.45

 

 

$

1.42

 

 

$

2.84

 

 

$

2.79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

168,583

 

 

$

116,267

 

 

$

139,907

 

 

$

137,556

 

 

$

135,155

 

 

$

284,850

 

 

$

265,380

 

Merger related expenses, net of tax(Z)

 

 

596

 

 

 

33,588

 

 

 

212

 

 

 

49

 

 

 

 

 

 

34,184

 

 

 

 

FDIC special assessment, net of tax(Z)

 

 

 

 

 

 

 

 

(2,807

)

 

 

 

 

 

 

 

 

 

 

 

 

Net gain on sale or write-up of securities, net of tax(Z)

 

 

(6,506

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,506

)

 

 

 

Net income excluding merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax(Z):

 

$

162,673

 

 

$

149,855

 

 

$

137,312

 

 

$

137,605

 

 

$

135,155

 

 

$

312,528

 

 

$

265,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

 

100,783

 

 

 

99,825

 

 

 

94,044

 

 

 

95,093

 

 

 

95,277

 

 

 

100,306

 

 

 

95,271

 

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

 

$

0.01

 

 

$

0.34

 

 

$

 

 

$

 

 

$

 

 

$

0.34

 

 

$

 

FDIC special assessment, net of tax, per diluted common share(Z)

 

$

 

 

$

 

 

$

(0.03

)

 

$

 

 

$

 

 

$

 

 

$

 

Net gain on sale or write-up of securities, net of tax, per diluted common share(Z)

 

$

(0.06

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(0.06

)

 

$

 

Diluted earnings per share excluding merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax:(Z)

 

$

1.62

 

 

$

1.50

 

 

$

1.46

 

 

$

1.45

 

 

$

1.42

 

 

$

3.12

 

 

$

2.79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of return on average assets to return on average assets excluding merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (unadjusted)

 

 

1.55

%

 

 

1.10

%

 

 

1.49

%

 

 

1.44

%

 

 

1.41

%

 

 

1.33

%

 

 

1.37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income excluding merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax(Z):

 

$

162,673

 

 

$

149,855

 

 

$

137,312

 

 

$

137,605

 

 

$

135,155

 

 

$

312,528

 

 

$

265,380

 

Average total assets

 

$

43,437,135

 

 

$

42,219,608

 

 

$

37,665,928

 

 

$

38,129,863

 

 

$

38,391,214

 

 

$

42,830,848

 

 

$

38,672,013

 

Return on average assets excluding merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax (F) (Z)

 

 

1.50

%

 

 

1.42

%

 

 

1.46

%

 

 

1.44

%

 

 

1.41

%

 

 

1.46

%

 

 

1.37

%

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

Page 17


 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30,
2026

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Jun 30,
2025

 

 

Jun 30,
2026

 

 

Jun 30,
2025

 

Reconciliation of return on average common equity to return on average common equity excluding merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average common equity (unadjusted)

 

 

8.14

%

 

 

5.70

%

 

 

7.30

%

 

 

7.18

%

 

 

7.13

%

 

 

6.93

%

 

 

7.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income excluding merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax(Z):

 

$

162,673

 

 

$

149,855

 

 

$

137,312

 

 

$

137,605

 

 

$

135,155

 

 

$

312,528

 

 

$

265,380

 

Average shareholders' equity

 

$

8,288,528

 

 

$

8,160,782

 

 

$

7,668,802

 

 

$

7,657,978

 

 

$

7,586,290

 

 

$

8,224,368

 

 

$

7,546,269

 

Return on average common equity excluding merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax(F) (Z)

 

 

7.85

%

 

 

7.35

%

 

 

7.16

%

 

 

7.19

%

 

 

7.13

%

 

 

7.60

%

 

 

7.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

168,583

 

 

$

116,267

 

 

$

139,907

 

 

$

137,556

 

 

$

135,155

 

 

$

284,850

 

 

$

265,380

 

Average shareholders' equity

 

$

8,288,528

 

 

$

8,160,782

 

 

$

7,668,802

 

 

$

7,657,978

 

 

$

7,586,290

 

 

$

8,224,368

 

 

$

7,546,269

 

Less: Average goodwill and other intangible assets

 

 

(3,931,096

)

 

 

(3,768,729

)

 

 

(3,556,680

)

 

 

(3,560,083

)

 

 

(3,563,866

)

 

 

(3,850,361

)

 

 

(3,565,634

)

Average tangible shareholders’ equity

 

$

4,357,432

 

 

$

4,392,053

 

 

$

4,112,122

 

 

$

4,097,895

 

 

$

4,022,424

 

 

$

4,374,007

 

 

$

3,980,635

 

Return on average tangible common equity (F)

 

 

15.48

%

 

 

10.59

%

 

 

13.61

%

 

 

13.43

%

 

 

13.44

%

 

 

13.02

%

 

 

13.33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of return on average common equity to return on average tangible common equity excluding merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax(Z):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income excluding merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax(Z):

 

$

162,673

 

 

$

149,855

 

 

$

137,312

 

 

$

137,605

 

 

$

135,155

 

 

$

312,528

 

 

$

265,380

 

Average shareholders' equity

 

$

8,288,528

 

 

$

8,160,782

 

 

$

7,668,802

 

 

$

7,657,978

 

 

$

7,586,290

 

 

$

8,224,368

 

 

$

7,546,269

 

Less: Average goodwill and other intangible assets

 

 

(3,931,096

)

 

 

(3,768,729

)

 

 

(3,556,680

)

 

 

(3,560,083

)

 

 

(3,563,866

)

 

 

(3,850,361

)

 

 

(3,565,634

)

Average tangible shareholders’ equity

 

$

4,357,432

 

 

$

4,392,053

 

 

$

4,112,122

 

 

$

4,097,895

 

 

$

4,022,424

 

 

$

4,374,007

 

 

$

3,980,635

 

Return on average tangible common equity excluding merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax (F) (Z)

 

 

14.93

%

 

 

13.65

%

 

 

13.36

%

 

 

13.43

%

 

 

13.44

%

 

 

14.29

%

 

 

13.33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

8,305,259

 

 

$

8,207,851

 

 

$

7,616,140

 

 

$

7,664,938

 

 

$

7,599,736

 

 

$

8,305,259

 

 

$

7,599,736

 

Less: Goodwill and other intangible assets

 

 

(3,929,502

)

 

 

(3,933,526

)

 

 

(3,554,732

)

 

 

(3,558,321

)

 

 

(3,561,923

)

 

 

(3,929,502

)

 

 

(3,561,923

)

Tangible shareholders’ equity

 

$

4,375,757

 

 

$

4,274,325

 

 

$

4,061,408

 

 

$

4,106,617

 

 

$

4,037,813

 

 

$

4,375,757

 

 

$

4,037,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end shares outstanding

 

 

100,646

 

 

 

100,835

 

 

 

93,058

 

 

 

94,993

 

 

 

95,277

 

 

 

100,646

 

 

 

95,277

 

Tangible book value per share

 

$

43.48

 

 

$

42.39

 

 

$

43.64

 

 

$

43.23

 

 

$

42.38

 

 

$

43.48

 

 

$

42.38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity

 

$

4,375,757

 

 

$

4,274,325

 

 

$

4,061,408

 

 

$

4,106,617

 

 

$

4,037,813

 

 

$

4,375,757

 

 

$

4,037,813

 

Total assets

 

$

43,872,511

 

 

$

43,619,183

 

 

$

38,463,425

 

 

$

38,330,469

 

 

$

38,417,352

 

 

$

43,872,511

 

 

$

38,417,352

 

Less: Goodwill and other intangible assets

 

 

(3,929,502

)

 

 

(3,933,526

)

 

 

(3,554,732

)

 

 

(3,558,321

)

 

 

(3,561,923

)

 

 

(3,929,502

)

 

 

(3,561,923

)

Tangible assets

 

$

39,943,009

 

 

$

39,685,657

 

 

$

34,908,693

 

 

$

34,772,148

 

 

$

34,855,429

 

 

$

39,943,009

 

 

$

34,855,429

 

Period end tangible equity to period end tangible assets ratio

 

 

10.96

%

 

 

10.77

%

 

 

11.63

%

 

 

11.81

%

 

 

11.58

%

 

 

10.96

%

 

 

11.58

%

 

Page 18


 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Jun 30,
2026

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Jun 30,
2025

 

 

Jun 30,
2026

 

 

Jun 30,
2025

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans

 

$

382,841

 

 

$

383,840

 

 

$

333,742

 

 

$

339,626

 

 

$

346,084

 

 

$

382,841

 

 

$

346,084

 

Total loans

 

$

25,027,998

 

 

$

25,287,986

 

 

$

21,805,368

 

 

$

22,027,769

 

 

$

22,197,388

 

 

$

25,027,998

 

 

$

22,197,388

 

Less: Warehouse Purchase Program loans

 

 

(1,290,156

)

 

 

(1,433,152

)

 

 

(1,304,798

)

 

 

(1,278,178

)

 

 

(1,287,440

)

 

 

(1,290,156

)

 

 

(1,287,440

)

Total loans less Warehouse Purchase Program

 

$

23,737,842

 

 

$

23,854,834

 

 

$

20,500,570

 

 

$

20,749,591

 

 

$

20,909,948

 

 

$

23,737,842

 

 

$

20,909,948

 

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

 

 

1.61

%

 

 

1.61

%

 

 

1.63

%

 

 

1.64

%

 

 

1.66

%

 

 

1.61

%

 

 

1.66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

176,176

 

 

$

217,287

 

 

$

138,712

 

 

$

138,635

 

 

$

138,565

 

 

$

393,463

 

 

$

278,866

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

330,550

 

 

$

321,150

 

 

$

274,953

 

 

$

273,435

 

 

$

267,722

 

 

$

651,700

 

 

$

533,104

 

Noninterest income

 

 

60,705

 

 

 

46,474

 

 

 

42,780

 

 

 

41,238

 

 

 

42,982

 

 

 

107,179

 

 

 

84,283

 

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

 

 

(42

)

 

 

318

 

 

 

35

 

 

 

3

 

 

 

1,414

 

 

 

276

 

 

 

1,179

 

Less: net gain on sale or write-up of securities

 

 

8,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,235

 

 

 

 

Noninterest income excluding net gains and losses on the sale, write-down or write-up of assets

 

 

52,512

 

 

 

46,156

 

 

 

42,745

 

 

 

41,235

 

 

 

41,568

 

 

 

98,668

 

 

 

83,104

 

Total income excluding net gains and losses on the sale, write-down or write-up of assets

 

$

383,062

 

 

$

367,306

 

 

$

317,698

 

 

$

314,670

 

 

$

309,290

 

 

$

750,368

 

 

$

616,208

 

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

 

 

45.99

%

 

 

59.16

%

 

 

43.66

%

 

 

44.06

%

 

 

44.80

%

 

 

52.44

%

 

 

45.26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of efficiency ratio to efficiency ratio, excluding net gains and losses on the sale, write-down or write-up of assets, merger related expenses and FDIC special assessment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

176,176

 

 

$

217,287

 

 

$

138,712

 

 

$

138,635

 

 

$

138,565

 

 

$

393,463

 

 

$

278,866

 

Less: merger related expenses

 

 

755

 

 

 

42,516

 

 

 

268

 

 

 

62

 

 

 

 

 

 

43,271

 

 

 

 

Less: FDIC special assessment

 

 

 

 

 

 

 

 

(3,554

)

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense excluding merger related expenses and FDIC special assessment

 

$

175,421

 

 

$

174,771

 

 

$

141,998

 

 

$

138,573

 

 

$

138,565

 

 

$

350,192

 

 

$

278,866

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

330,550

 

 

$

321,150

 

 

$

274,953

 

 

$

273,435

 

 

$

267,722

 

 

$

651,700

 

 

$

533,104

 

Noninterest income

 

 

60,705

 

 

 

46,474

 

 

 

42,780

 

 

 

41,238

 

 

 

42,982

 

 

 

107,179

 

 

 

84,283

 

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

 

 

(42

)

 

 

318

 

 

 

35

 

 

 

3

 

 

 

1,414

 

 

 

276

 

 

 

1,179

 

Less: net gain on sale or write-up of securities

 

 

8,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,235

 

 

 

 

Noninterest income excluding net gains and losses on the sale, write-down or write-up of assets

 

 

52,512

 

 

 

46,156

 

 

 

42,745

 

 

 

41,235

 

 

 

41,568

 

 

 

98,668

 

 

 

83,104

 

Total income excluding net gains and losses on the sale, write-down or write-up of assets

 

$

383,062

 

 

$

367,306

 

 

$

317,698

 

 

$

314,670

 

 

$

309,290

 

 

$

750,368

 

 

$

616,208

 

Efficiency ratio, excluding net gains and losses on the sale, write-down or write-up of assets, merger related expenses and FDIC special assessment

 

 

45.79

%

 

 

47.58

%

 

 

44.70

%

 

 

44.04

%

 

 

44.80

%

 

 

46.67

%

 

 

45.26

%

 

Page 19