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 THIRD QUARTER

2026 EARNINGS

•
Completed the merger of Stellar Bancorp, Inc. into Prosperity Bancshares on July 1, 2026
•
Board approved increase in dividend of 6.67%, or $0.04, to $0.64 per share for fourth quarter 2026, representing the 23rd consecutive annual dividend increase, with a compound annual growth rate of 10.4%
•
Third quarter net interest margin increased 26 basis points to 3.73% compared to second quarter 2026 and 49 basis points compared to third quarter 2025
•
Net income of $141.5 million and diluted earnings per share of $1.18 for third quarter 2026
•
Net income of $200.8 million(1) and diluted earnings per share of $1.67(1) excluding merger related expenses and other non-recurring items for third quarter 2026
•
Loans increased $7.03 billion or 28.1% and deposits increased $8.63 billion or 26.5% during third quarter 2026
•
Noninterest-bearing deposits of $13.8 billion, representing 33.6% of total deposits
•
Allowance for credit losses on loans and on off-balance sheet credit exposure of $629.6 million and allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program loans, of 1.91%(1)
•
Nonperforming assets remain low at 0.41% of third quarter average interest-earning assets
•
Repurchased 457 thousand shares of common stock during third quarter 2026, and 1.5 million shares during 2026

HOUSTON, October 28, 2026. Prosperity Bancshares, Inc.® (NYSE: PB) (“Prosperity Bancshares”), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income of $141.5 million for the quarter ended September 30, 2026, compared with $137.6 million for the same period in 2025. Net income per diluted common share was $1.18 for the quarter ended September 30, 2026, compared with $1.45 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”). 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”). 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”, and together with the American Merger and the Southwest Merger, the “Mergers”). During the third quarter of 2026, Prosperity incurred merger related expenses of $69.7 million, or $0.46(1) per diluted common share and an out of state tax settlement of $5.0 million, or $0.04(1) per diluted common share, partially offset by a gain of $927 thousand, or $0.01(1) per diluted common share as a result of the exchange and conversion of Visa Inc. (“Visa”) Class B-2 stock. Excluding the merger related expenses, net of tax, the tax settlement, and the net gain, net of tax, net income was $200.8(1) million and net income per diluted common share was $1.67(1) for the third quarter of 2026. The annualized return on third quarter average assets was 1.06%. Nonperforming assets remained low at 0.41% of third quarter average interest-earning assets.

“I am pleased to announce that the Board of Directors approved increasing the fourth quarter 2026 dividend to $0.64 per share from the $0.60 per share that was paid in the prior four quarters, an increase of 6.7%. The increase reflects the continued confidence the Board has in our company and our markets. The compound annual growth rate in dividends declared from 2003 to 2026 was 10.4%.

______________

(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


 

We continue to share our success with our shareholders through the payment of dividends and opportunistic stock repurchases, while also continuing to grow our capital,” said David Zalman, Prosperity’s Senior Chairman and Chief Executive Officer.

“We are extremely proud of this year’s growth and would like to highlight the following results. Prosperity had $54.1 billion in total assets at September 30, 2026, an increase of $15.8 billion or 41.1% compared with $38.3 billion at September 30, 2025. Loans were $32.1 billion at September 30, 2026, an increase of $10.0 billion or 45.5% compared with $22.0 billion at September 30, 2025, and deposits were $41.2 billion at September 30, 2026, an increase of $13.4 billion or 48.4% compared with $27.8 billion at September 30, 2025,” stated Zalman.

“These increases primarily reflect our three recent mergers. We are highlighting their magnitude because they demonstrate the expertise of our associates, who have extensive experience executing acquisitions and integrating the acquired institutions. Our greater scale strengthens our competitiveness, improves efficiency, and enables technology investments that would be difficult for a smaller bank,” continued Zalman.

“We remain focused on completing the operational integration of Texas Partners Bank and Stellar Bank and delivering the outcomes we believe are possible. We are extremely excited about our future as a larger bank, including the potential growth in earnings,” added Zalman.

“The Texas and Oklahoma economies continue to expand in late 2026 despite labor supply constraints and headwinds from inflation and energy prices. Texas has a growing population of 31.7 million and continues to attract people and businesses with its business-friendly state government and lack of a state income tax. Major construction projects across Texas include new data centers, factories producing various products from chips to new drugs, and SpaceX and Tesla projects. Both states remain attractive places to live and do business,” stated Zalman.

“I want to thank our customers, associates, directors and shareholders for their hard work, loyalty and support, which have been essential to our success. Our strong fundamentals and resolve position us to continue building this great bank,” concluded Zalman.

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

For the three months ended September 30, 2026, net income was $141.5 million(2) or $1.18 per diluted common share compared with $137.6 million(3) or $1.45 per diluted common share for the same period in 2025. Net income and net income per diluted common share for the third quarter of 2026 were primarily impacted by an increase in net interest income due to the Mergers, partially offset by an increase in merger related expenses, an increase in noninterest expenses related to the Mergers and an increase in provision for income taxes due to an increase in nondeductible merger related expenses and an out of state tax settlement. The $5.0 million tax settlement resulted in a higher than normal effective tax rate of 24.4%. On a linked quarter basis, net income was $141.5 million(2) or $1.18 per diluted common share for the three months ended September 30, 2026, compared with $168.6 million(4) or $1.67 for the three months ended June 30, 2026. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended September 30, 2026, were 1.06%, 5.77% and 11.14%(1), respectively.

Excluding the merger related expenses, net of tax, the out of state tax settlement, and the gain on the Visa Class B-2 stock exchange, net of tax, net income was $200.8(1) million and earnings per diluted common share was $1.67(1) for the three months ended September 30, 2026, and annualized returns on average assets, average common equity and average tangible common equity were 1.50%(1), 8.19%(1) and 15.81%(1), respectively. Prosperity’s efficiency ratio (excluding net gains and losses on the sale, write-down or write-up of assets and securities) was 62.05%(1) for the three months ended September 30, 2026, and excluding merger related expenses, the efficiency ratio was 48.03%(1).

Net interest income before provision for credit losses was $443.0 million for the three months ended September 30, 2026, compared with $273.4 million for the same period in 2025, an increase of $169.5 million or 62.0%. The net interest margin on a tax equivalent basis was 3.73% for the three months ended September 30, 2026, compared with 3.24% for the same period in 2025. The changes to both measures were primarily due to the impact of the Mergers, the repricing of assets, and a decrease in the average balance and

______________

(2)
Includes purchase accounting adjustments of $13.1 million, net of tax, primarily comprised of loan discount accretion of $11.6 million, and merger related expenses of $69.7 million for the three months ended September 30, 2026.
(3)
Includes purchase accounting adjustments of $2.6 million, net of tax, primarily comprised of loan discount accretion of $2.9 million for the three months ended September 30, 2025.
(4)
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.
(5)
Includes purchase accounting adjustments of $22.4 million, net of tax, primarily comprised of loan discount accretion of $19.4 million, merger related expenses of $113.0 million and net gain on sale or write-up of securities of $9.2 million for the nine months ended September 30, 2026.
(6)
Includes purchase accounting adjustments of $8.5 million, net of tax, primarily comprised of loan discount accretion of $9.3 million for the nine months ended September 30, 2025.

Page 2


 

average rate on other borrowings. Net interest income before provision for credit losses increased $112.4 million or 34.0% to $443.0 million for the three months ended September 30, 2026, compared with $330.6 million for the three months ended June 30, 2026. The net interest margin on a tax equivalent basis was 3.73% for the three months ended September 30, 2026, compared with 3.47% for the three months ended June 30, 2026. The increases in both measures were primarily due to the Mergers.

Noninterest income was $52.7 million for the three months ended September 30, 2026, compared with $41.2 million for the same period in 2025, an increase of $11.5 million or 27.8%. The change was primarily due to the Mergers, partially offset by a net loss on the sale and write-down of assets. Noninterest income was $52.7 million for the three months ended September 30, 2026, compared with $60.7 million for the three months ended June 30, 2026, a decrease of $8.0 million or 13.2%. The change was primarily due to lower net gain on sale or write-up of securities and an increase in net loss on sale or write-down of assets.

Noninterest expense was $308.6 million for the three months ended September 30, 2026, compared with $138.6 million for the same period in 2025, an increase of $170.0 million. The change was primarily due to increases in merger related expenses, salaries and benefits and additional expenses related to the Mergers. Noninterest expense was $308.6 million for the three months ended September 30, 2026, compared with $176.2 million for the three months ended June 30, 2026, an increase of $132.4 million, which was primarily due to an increase in merger related expenses and an increase in additional expenses related to three months of Stellar operations.

Results of Operations for the Nine Months Ended September 30, 2026

For the nine months ended September 30, 2026, net income was $426.3 million(5) compared with $402.9 million(6) for the same period in 2025, an increase of $23.4 million or 5.8%. Net income per diluted common share was $3.99 for the nine months ended September 30, 2026, compared with $4.23 for the same period in 2025. Net income and net income per diluted common share for the nine months ended September 30, 2026, were impacted by the Mergers, merger related expenses of $113.0 million, a gain on the Visa Class B-2 stock exchange net of investment securities sales of $9.2 million and an increase in provision for income taxes due to an increase in nondeductible merger related expenses and an out of state tax settlement. Returns on average assets, average common equity and average tangible common equity for the nine months ended September 30, 2026, were 1.22%, 6.49% and 12.33%(1), respectively.

Excluding the merger related expenses, net of tax, the out of state tax settlement, and gain on the Visa Class B-2 stock exchange net of investment securities sales, net of tax, net income was $513.3(1) million and earnings per diluted common share was $4.81(1) for the nine months ended September 30, 2026, and annualized returns on average assets, average common equity and average tangible common equity were 1.47%(1), 7.82(1) and 14.84(1), respectively. Prosperity’s efficiency ratio (excluding net gains and losses on the sale or write-down of assets and securities) was 56.27%(1) for the nine months ended September 30, 2026; and excluding merger related expenses, the efficiency ratio was 47.21%(1).

Net interest income before provision for credit losses for the nine months ended September 30, 2026, was $1.095 billion compared with $806.5 million for the same period in 2025, an increase of $288.1 million or 35.7%. The net interest margin on a tax equivalent basis for the nine months ended September 30, 2026, was 3.58% compared with 3.19% for the same period in 2025. The changes to both measures were primarily due to the repricing of assets, the impact of the Mergers and a decrease in the average balance and average rate on other borrowings.

Noninterest income was $159.9 million for the nine months ended September 30, 2026, compared with $125.5 million for the same period in 2025, an increase of $34.4 million or 27.4%, primarily due to the Mergers and a gain on Visa Class B-2 stock exchange net of investment securities sales of $9.2 million.

Noninterest expense was $702.1 million for the nine months ended September 30, 2026, compared with $417.5 million for the same period in 2025, an increase of $284.6 million, primarily due to an increase in merger related expenses of $113.0 million, an increase in salaries and benefits and an increase in additional expenses related to nine months of American operations, eight months of Southwest operations and three months of Stellar operations.

Balance Sheet Information

Prosperity had $54.101 billion in total assets at September 30, 2026, an increase of $15.771 billion or 41.1%, compared with $38.330 billion at September 30, 2025, primarily due to the Mergers. Linked quarter total assets increased by $10.229 billion or 23.3% compared with $43.873 billion at June 30, 2026, primarily due to the Stellar Merger.

Loans were $32.060 billion at September 30, 2026, an increase of $10.033 billion or 45.5% from $22.028 billion at September 30, 2025, primarily due to the Mergers. Linked quarter loans increased $7.032 billion or 28.1% from $25.028 billion at June 30, 2026, primarily due to the Stellar Merger. Loans, excluding Warehouse Purchase Program loans, were $30.929 billion at September 30,

Page 3


 

2026, compared with $20.750 billion at September 30, 2025, an increase of $10.179 billion or 49.1%, and compared with $23.738 billion at June 30, 2026, an increase of $7.191 billion or 30.3%.

Deposits were $41.231 billion at September 30, 2026, an increase of $13.449 billion or 48.4% from $27.782 billion at September 30, 2025, primarily due to the Mergers. Linked quarter deposits increased $8.631 billion or 26.5% from $32.600 billion at June 30, 2026, primarily due to the Stellar Merger.

Asset Quality

Nonperforming assets totaled $193.9 million or 0.41% of quarterly average interest-earning assets at September 30, 2026, compared with $119.6 million or 0.36% of quarterly average interest-earning assets at September 30, 2025 and $130.6 million or 0.34% of quarterly average interest-earning assets at June 30, 2026. The amounts at September 30, 2026 and June 30, 2026 were impacted by nonperforming assets acquired in the Mergers.

The allowance for credit losses on loans and off-balance sheet credit exposures was $629.6 million at September 30, 2026, compared with $377.3 million at September 30, 2025, and $420.5 million at June 30, 2026. There was no provision for credit losses for the three months and nine months ended September 30, 2026 and 2025.

The allowance for credit losses on loans was $592.0 million or 1.85% of total loans at September 30, 2026, compared with $339.6 million or 1.54% of total loans at September 30, 2025, and $382.8 million or 1.53% of total loans at June 30, 2026. The allowance for credit losses on loans increased during the nine months ended September 30, 2026 due to the Mergers, of which $47.5 million was attributable to the American Merger, $45.1 million was attributable to the Southwest Merger, and $213.5 million was attributable to the Stellar Merger. Excluding Warehouse Purchase Program loans, the allowance for credit losses on loans to total loans was 1.91%(1) at September 30, 2026, compared with 1.64%(1) at September 30, 2025, and 1.61%(1) at June 30, 2026.

Net charge-offs were $4.4 million for the three months ended September 30, 2026, compared with net charge-offs of $6.5 million for the three months ended September 30, 2025, and $2.2 million for the three months ended June 30, 2026. Net charge-offs for the three months ended September 30, 2026, included $1.7 million related to resolved purchased credit deteriorated (“PCD”) loans, which had specific reserves that were allocated to the charge-offs. Additionally, due to the Stellar Merger, reserves increased by Day One accounting for PCD loans of $146.1 million and Day One accounting for purchased seasoned loans (“PSLs”) of $67.4 million. For the three months ended September 30, 2026, $7.6 million of reserves on resolved PCD loans without any related charge-offs were released to the general reserve.

Net charge-offs were $47.9 million for the nine months ended September 30, 2026, compared with net charge-offs of $12.2 million for the nine months ended September 30, 2025. Net charge-offs for the nine months ended September 30, 2026, included a $37.7 million increase in net charge-offs for commercial and industrial loans. Additionally, due to the Mergers, reserves increased by Day One accounting for PCD loans of $199.5 million and Day One accounting for PSLs of $106.7 million. Further, $20.1 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 2026, Prosperity tendered all of its shares of 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. During the nine months ended September 30, 2026, Prosperity recorded a gain of $13.2 million based on the conversion privilege of the Class C common stock, the closing price of Visa Class A common stock and the subsequent sale. 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 has subsequently sold all shares of Class C stock.

Dividend

Prosperity Bancshares declared a fourth quarter 2026 cash dividend of $0.64 per share to be paid on January 4, 2027, to all shareholders of record as of December 15, 2026, an increase of $0.04 per share, or 6.67%, from the prior quarter.

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 457 thousand shares of its common stock at an average weighted price of $69.62 per share for a total of $31.8 million during the three months ended

Page 4


 

September 30, 2026, and approximately 1.5 million shares of its common stock at an average weighted price of $68.63 per share for a total of $102.6 million during the nine months ended September 30, 2026.

Acquisition of Stellar Bancorp, Inc.

On July 1, 2026, Prosperity Bancshares completed the acquisition 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 and paid approximately $578.66 million in cash for all outstanding shares of Stellar common stock. This resulted in goodwill of $898.2 million as of September 30, 2026, which does not include all the subsequent fair value adjustments that have not yet been finalized. Additionally, Prosperity recognized $184.0 million of core deposit intangibles as of September 30, 2026.

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 $141.5 million as of September 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 September 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 $185.7 million as of September 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 September 30, 2026. During the third quarter of 2026, Prosperity completed the operational integration of American Bank.

Conference Call

Prosperity’s management team will host a conference call on Wednesday, October 28, 2026, at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity’s third 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 0372441.

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, net gain on the sale or write-up of securities, net of tax, and the out of state tax settlement; 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

Page 5


 

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 September 30, 2026, Prosperity Bancshares, Inc.® is a $54.101 billion Houston, Texas based regional financial holding company providing personal banking services and investments to consumers and businesses throughout Texas and Oklahoma. Founded in 1983, Prosperity believes in a community banking philosophy, taking care of customers, businesses and communities in the areas it serves by providing financial solutions to simplify everyday financial needs. In addition to offering traditional deposit and loan products, Prosperity offers digital banking solutions, credit and debit cards, mortgage services, retail brokerage services, trust and wealth management, and treasury management.

Prosperity currently operates 352 full-service banking locations: 62 in the Houston area, including The Woodlands; 40 in the South Texas area including Corpus Christi and Victoria; 60 in the Dallas/Fort Worth area; 20 in the East Texas area; 26 in the Central Texas area including Austin; 7 in the San Antonio area; 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; 11 in the Central Texas area and San Antonio area doing business as Texas Partners Bank; and 52 in the Houston and Dallas 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

Page 6


 

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 7


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

8,402

 

 

$

18,656

 

 

$

21,925

 

 

$

14,155

 

 

$

11,297

 

Loans held for investment

 

 

30,920,119

 

 

 

23,719,186

 

 

 

23,832,909

 

 

 

20,486,415

 

 

 

20,738,294

 

Loans held for investment - Warehouse Purchase Program

 

 

1,131,888

 

 

 

1,290,156

 

 

 

1,433,152

 

 

 

1,304,798

 

 

 

1,278,178

 

Total loans

 

 

32,060,409

 

 

 

25,027,998

 

 

 

25,287,986

 

 

 

21,805,368

 

 

 

22,027,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities(A)

 

 

13,633,525

 

 

 

12,339,080

 

 

 

11,951,591

 

 

 

10,613,425

 

 

 

10,232,462

 

Federal funds sold

 

 

265

 

 

 

194

 

 

 

209

 

 

 

217

 

 

 

210

 

Allowance for credit losses on loans

 

 

(591,951

)

 

 

(382,841

)

 

 

(383,840

)

 

 

(333,742

)

 

 

(339,626

)

Cash and due from banks

 

 

2,362,504

 

 

 

1,683,062

 

 

 

1,547,967

 

 

 

1,747,511

 

 

 

1,766,115

 

Goodwill

 

 

4,728,597

 

 

 

3,823,920

 

 

 

3,822,283

 

 

 

3,503,127

 

 

 

3,503,127

 

Core deposit intangibles, net

 

 

276,974

 

 

 

105,582

 

 

 

111,243

 

 

 

51,605

 

 

 

55,194

 

Other real estate owned

 

 

22,784

 

 

 

11,296

 

 

 

13,257

 

 

 

13,296

 

 

 

13,750

 

Fixed assets, net

 

 

516,175

 

 

 

428,478

 

 

 

429,775

 

 

 

383,449

 

 

 

378,776

 

Other assets

 

 

1,091,793

 

 

 

835,742

 

 

 

838,712

 

 

 

679,169

 

 

 

692,692

 

Total assets

 

$

54,101,075

 

 

$

43,872,511

 

 

$

43,619,183

 

 

$

38,463,425

 

 

$

38,330,469

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

13,840,814

 

 

$

10,739,937

 

 

$

10,580,920

 

 

$

9,467,911

 

 

$

9,522,028

 

Interest-bearing deposits

 

 

27,389,839

 

 

 

21,859,750

 

 

 

22,051,836

 

 

 

19,014,573

 

 

 

18,260,066

 

Total deposits

 

 

41,230,653

 

 

 

32,599,687

 

 

 

32,632,756

 

 

 

28,482,484

 

 

 

27,782,094

 

Other borrowings

 

 

2,400,000

 

 

 

2,400,000

 

 

 

2,200,000

 

 

 

1,950,000

 

 

 

2,400,000

 

Securities sold under repurchase agreements

 

 

204,761

 

 

 

199,576

 

 

 

176,099

 

 

 

201,216

 

 

 

185,797

 

Subordinated notes and junior subordinated debentures

 

 

72,341

 

 

 

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

 

 

396,139

 

 

 

260,343

 

 

 

288,645

 

 

 

175,939

 

 

 

259,994

 

Total liabilities

 

 

44,341,540

 

 

 

35,567,252

 

 

 

35,411,332

 

 

 

30,847,285

 

 

 

30,665,531

 

Shareholders' equity(B)

 

 

9,759,535

 

 

 

8,305,259

 

 

 

8,207,851

 

 

 

7,616,140

 

 

 

7,664,938

 

Total liabilities and equity

 

$

54,101,075

 

 

$

43,872,511

 

 

$

43,619,183

 

 

$

38,463,425

 

 

$

38,330,469

 

 

(A) Includes ($3,174), ($319), $44, ($375) and ($1,987) in unrealized losses on available for sale securities for the quarterly periods ended September 30, 2026, June 30, 2026, March 31, 2026, December 31, 2025, and September 30, 2025, respectively.

(B) Includes ($2,491), ($251), $35, ($296) and ($1,570) in after-tax unrealized losses on available for sale securities for the quarterly periods ended September 30, 2026, June 30, 2026, March 31, 2026, December 31, 2025, and September 30, 2025, respectively.

Page 8


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Sep 30,
2026

 

 

Jun 30,
2026

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Sep 30,
2026

 

 

Sep 30,
2025

 

Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

495,564

 

 

$

369,574

 

 

$

361,756

 

 

$

321,516

 

 

$

329,445

 

 

$

1,226,894

 

 

$

973,958

 

Securities(C)

 

 

98,374

 

 

 

81,200

 

 

 

70,531

 

 

 

56,767

 

 

 

58,207

 

 

 

250,105

 

 

 

173,929

 

Federal funds sold and other earning assets

 

 

13,389

 

 

 

8,719

 

 

 

9,488

 

 

 

8,364

 

 

 

10,455

 

 

 

31,596

 

 

 

35,789

 

Total interest income

 

 

607,327

 

 

 

459,493

 

 

 

441,775

 

 

 

386,647

 

 

 

398,107

 

 

 

1,508,595

 

 

 

1,183,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

144,414

 

 

 

107,084

 

 

 

104,237

 

 

 

94,625

 

 

 

95,965

 

 

 

355,735

 

 

 

285,352

 

Other borrowings

 

 

17,914

 

 

 

20,094

 

 

 

14,783

 

 

 

16,028

 

 

 

27,613

 

 

 

52,791

 

 

 

88,206

 

Securities sold under repurchase agreements

 

 

1,080

 

 

 

1,019

 

 

 

902

 

 

 

1,041

 

 

 

1,094

 

 

 

3,001

 

 

 

3,579

 

Subordinated notes and junior subordinated debentures

 

 

939

 

 

 

746

 

 

 

703

 

 

 

—

 

 

 

—

 

 

 

2,388

 

 

 

—

 

Total interest expense

 

 

164,347

 

 

 

128,943

 

 

 

120,625

 

 

 

111,694

 

 

 

124,672

 

 

 

413,915

 

 

 

377,137

 

Net interest income

 

 

442,980

 

 

 

330,550

 

 

 

321,150

 

 

 

274,953

 

 

 

273,435

 

 

 

1,094,680

 

 

 

806,539

 

Provision for credit losses

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Net interest income after provision for credit losses

 

 

442,980

 

 

 

330,550

 

 

 

321,150

 

 

 

274,953

 

 

 

273,435

 

 

 

1,094,680

 

 

 

806,539

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonsufficient funds (NSF) fees

 

 

11,839

 

 

 

11,349

 

 

 

10,867

 

 

 

9,715

 

 

 

9,805

 

 

 

34,055

 

 

 

27,837

 

Credit card, debit card and ATM card income

 

 

11,173

 

 

 

10,303

 

 

 

9,483

 

 

 

9,462

 

 

 

9,446

 

 

 

30,959

 

 

 

27,946

 

Service charges on deposit accounts

 

 

10,728

 

 

 

9,235

 

 

 

8,680

 

 

 

7,618

 

 

 

7,317

 

 

 

28,643

 

 

 

22,370

 

Trust income

 

 

5,274

 

 

 

4,943

 

 

 

4,922

 

 

 

3,662

 

 

 

3,526

 

 

 

15,139

 

 

 

10,986

 

Mortgage income

 

 

989

 

 

 

1,363

 

 

 

1,280

 

 

 

954

 

 

 

931

 

 

 

3,632

 

 

 

2,905

 

Brokerage income

 

 

1,673

 

 

 

1,478

 

 

 

1,568

 

 

 

1,570

 

 

 

1,328

 

 

 

4,719

 

 

 

3,815

 

Bank owned life insurance income

 

 

3,258

 

 

 

2,476

 

 

 

2,598

 

 

 

2,117

 

 

 

2,111

 

 

 

8,332

 

 

 

6,211

 

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

 

 

(2,578

)

 

 

(42

)

 

 

318

 

 

 

35

 

 

 

3

 

 

 

(2,302

)

 

 

1,182

 

Net gain on sale or write-up of securities

 

 

927

 

 

 

8,235

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

9,162

 

 

 

—

 

Other noninterest income

 

 

9,437

 

 

 

11,365

 

 

 

6,758

 

 

 

7,647

 

 

 

6,771

 

 

 

27,560

 

 

 

22,269

 

Total noninterest income

 

 

52,720

 

 

 

60,705

 

 

 

46,474

 

 

 

42,780

 

 

 

41,238

 

 

 

159,899

 

 

 

125,521

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

145,599

 

 

 

110,965

 

 

 

109,211

 

 

 

88,384

 

 

 

87,949

 

 

 

365,775

 

 

 

264,721

 

Net occupancy and equipment

 

 

14,577

 

 

 

10,685

 

 

 

10,654

 

 

 

9,379

 

 

 

9,395

 

 

 

35,916

 

 

 

27,709

 

Credit and debit card, data processing and software amortization

 

 

23,992

 

 

 

16,121

 

 

 

18,114

 

 

 

12,621

 

 

 

12,515

 

 

 

58,227

 

 

 

35,993

 

Regulatory assessments and FDIC insurance

 

 

7,456

 

 

 

5,287

 

 

 

6,041

 

 

 

1,600

 

 

 

5,198

 

 

 

18,784

 

 

 

16,495

 

Core deposit intangibles amortization

 

 

12,601

 

 

 

5,661

 

 

 

5,259

 

 

 

3,588

 

 

 

3,602

 

 

 

23,521

 

 

 

10,853

 

Depreciation

 

 

6,992

 

 

 

5,795

 

 

 

5,548

 

 

 

5,155

 

 

 

4,966

 

 

 

18,335

 

 

 

14,519

 

Communications

 

 

4,835

 

 

 

4,271

 

 

 

3,834

 

 

 

3,528

 

 

 

3,480

 

 

 

12,940

 

 

 

10,460

 

Other real estate expense

 

 

583

 

 

 

350

 

 

 

341

 

 

 

219

 

 

 

314

 

 

 

1,274

 

 

 

658

 

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

 

 

147

 

 

 

(41

)

 

 

(41

)

 

 

109

 

 

 

(81

)

 

 

65

 

 

 

(333

)

Merger related expenses

 

 

69,744

 

 

 

755

 

 

 

42,516

 

 

 

268

 

 

 

62

 

 

 

113,015

 

 

 

62

 

Other noninterest expense

 

 

22,087

 

 

 

16,327

 

 

 

15,810

 

 

 

13,861

 

 

 

11,235

 

 

 

54,224

 

 

 

36,364

 

Total noninterest expense

 

 

308,613

 

 

 

176,176

 

 

 

217,287

 

 

 

138,712

 

 

 

138,635

 

 

 

702,076

 

 

 

417,501

 

Income before income taxes

 

 

187,087

 

 

 

215,079

 

 

 

150,337

 

 

 

179,021

 

 

 

176,038

 

 

 

552,503

 

 

 

514,559

 

Provision for income taxes

 

 

45,625

 

 

 

46,496

 

 

 

34,070

 

 

 

39,114

 

 

 

38,482

 

 

 

126,191

 

 

 

111,623

 

Net income available to common shareholders

 

$

141,462

 

 

$

168,583

 

 

$

116,267

 

 

$

139,907

 

 

$

137,556

 

 

$

426,312

 

 

$

402,936

 

 

(C) Interest income on securities was reduced by net premium amortization of $933, $3,790, $3,829, $4,668, and $2,877 for the three months ended September 30, 2026, June 30, 2026, March 31, 2026, December 31, 2025, and September 30, 2025, respectively, and $8,552 and $12,830 for the nine months ended September 30, 2026, and 2025, respectively.

Page 9


 

Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

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

 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Sep 30,
2026

 

 

Jun 30,
2026

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Sep 30,
2026

 

 

Sep 30,
2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (D) (E)

 

$

141,462

 

 

$

168,583

 

 

$

116,267

 

 

$

139,907

 

 

$

137,556

 

 

$

426,312

 

 

$

402,936

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.18

 

 

$

1.67

 

 

$

1.16

 

 

$

1.49

 

 

$

1.45

 

 

$

3.99

 

 

$

4.23

 

Diluted earnings per share

 

$

1.18

 

 

$

1.67

 

 

$

1.16

 

 

$

1.49

 

 

$

1.45

 

 

$

3.99

 

 

$

4.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (F) (J)

 

 

1.06

%

 

 

1.55

%

 

 

1.10

%

 

 

1.49

%

 

 

1.44

%

 

 

1.22

%

 

 

1.40

%

Return on average common equity (F) (J)

 

 

5.77

%

 

 

8.14

%

 

 

5.70

%

 

 

7.30

%

 

 

7.18

%

 

 

6.49

%

 

 

7.08

%

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

 

 

11.14

%

 

 

15.48

%

 

 

10.59

%

 

 

13.61

%

 

 

13.43

%

 

 

12.33

%

 

 

13.36

%

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

 

 

3.73

%

 

 

3.47

%

 

 

3.51

%

 

 

3.30

%

 

 

3.24

%

 

 

3.58

%

 

 

3.19

%

Efficiency ratio (G) (I) (K)

 

 

62.05

%

 

 

45.99

%

 

 

59.16

%

 

 

43.66

%

 

 

44.06

%

 

 

56.27

%

 

 

44.85

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

 

18.04

%

 

 

18.93

%

 

 

18.82

%

 

 

19.80

%

 

 

20.00

%

 

 

18.04

%

 

 

20.00

%

Common equity tier 1 capital

 

 

13.46

%

 

 

15.94

%

 

 

15.45

%

 

 

17.55

%

 

 

17.53

%

 

 

13.46

%

 

 

17.53

%

Tier 1 risk-based capital

 

 

13.46

%

 

 

15.94

%

 

 

15.45

%

 

 

17.55

%

 

 

17.53

%

 

 

13.46

%

 

 

17.53

%

Total risk-based capital

 

 

14.80

%

 

 

17.38

%

 

 

16.63

%

 

 

18.80

%

 

 

18.78

%

 

 

14.80

%

 

 

18.78

%

Tier 1 leverage capital

 

 

9.85

%

 

 

11.12

%

 

 

11.22

%

 

 

11.93

%

 

 

11.90

%

 

 

9.85

%

 

 

11.90

%

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

 

 

9.68

%

 

 

10.96

%

 

 

10.77

%

 

 

11.63

%

 

 

11.81

%

 

 

9.68

%

 

 

11.81

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

119,899

 

 

 

100,783

 

 

 

99,825

 

 

 

94,044

 

 

 

95,093

 

 

 

106,909

 

 

 

95,211

 

Diluted

 

 

119,899

 

 

 

100,783

 

 

 

99,825

 

 

 

94,044

 

 

 

95,093

 

 

 

106,909

 

 

 

95,211

 

Period end shares outstanding

 

 

119,713

 

 

 

100,646

 

 

 

100,835

 

 

 

93,058

 

 

 

94,993

 

 

 

119,713

 

 

 

94,993

 

Cash dividends paid per common share

 

$

0.60

 

 

$

0.60

 

 

$

0.60

 

 

$

0.60

 

 

$

0.58

 

 

$

1.80

 

 

$

1.74

 

Book value per common share

 

$

81.52

 

 

$

82.52

 

 

$

81.40

 

 

$

81.84

 

 

$

80.69

 

 

$

81.52

 

 

$

80.69

 

Tangible book value per common share (G)

 

$

39.71

 

 

$

43.48

 

 

$

42.39

 

 

$

43.64

 

 

$

43.23

 

 

$

39.71

 

 

$

43.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Market Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

75.87

 

 

$

74.37

 

 

$

77.20

 

 

$

73.90

 

 

$

75.44

 

 

$

77.20

 

 

$

82.75

 

Low

 

$

65.88

 

 

$

65.90

 

 

$

63.20

 

 

$

61.07

 

 

$

64.27

 

 

$

63.20

 

 

$

61.57

 

Period end closing price

 

$

66.21

 

 

$

73.03

 

 

$

67.18

 

 

$

69.11

 

 

$

66.35

 

 

$

66.21

 

 

$

66.35

 

Employees – FTE (excluding overtime)

 

 

5,103

 

 

 

4,324

 

 

 

4,429

 

 

 

3,941

 

 

 

3,937

 

 

 

5,103

 

 

 

3,937

 

Number of banking centers

 

 

352

 

 

 

311

 

 

 

312

 

 

 

283

 

 

 

283

 

 

 

352

 

 

 

283

 

 

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

 

Three Months Ended

 

Year-to-Date

 

Sep 30,

2026

 

Jun 30,

2026

 

Mar 31,

2026

 

Dec 31,

2025

 

Sep 30,

2025

 

Sep 30,

2026

 

Sep 30,

2025

Loan discount accretion

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased seasoned loans (“PSLs”)

$4,997

 

$3,104

 

$2,562

 

$2,926

 

$2,242

 

$10,663

 

$7,343

PCD

$6,636

 

$901

 

$1,186

 

$205

 

$613

 

$8,723

 

$1,928

Securities net accretion

$2,306

 

$1,462

 

$1,573

 

$342

 

$1,475

 

$5,341

 

$1,509

Time deposits amortization

$(2,599)

 

$(357)

 

$(699)

 

$(1)

 

$(1)

 

$(3,655)

 

$(12)

(E) Using effective tax rate of 24.4%, 21.6%, 22.7%, 21.8% and 21.9% for the three months ended September 30, 2026, June 30, 2026, March 31, 2026, December 31, 2025 and September 30, 2025, respectively, and 22.8% and 21.7% for the nine months ended September 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 10


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

 

Three Months Ended

 

 

 

 

Sep 30, 2026

 

Jun 30, 2026

 

Sep 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

 

$

12,430

 

 

$

153

 

 

4.88%

 

$

17,858

 

 

$

281

 

 

6.31%

 

$

8,371

 

 

$

140

 

 

6.64%

 

 

Loans held for investment

 

 

31,116,337

 

 

 

477,746

 

 

6.09%

 

 

23,750,036

 

 

 

350,967

 

 

5.93%

 

 

20,851,896

 

 

 

309,949

 

 

5.90%

 

 

Loans held for investment - Warehouse Purchase Program

 

 

1,229,203

 

 

 

17,665

 

 

5.70%

 

 

1,316,645

 

 

 

18,326

 

 

5.58%

 

 

1,217,579

 

 

 

19,356

 

 

6.31%

 

 

Total loans

 

 

32,357,970

 

 

 

495,564

 

 

6.08%

 

 

25,084,539

 

 

 

369,574

 

 

5.91%

 

 

22,077,846

 

 

 

329,445

 

 

5.92%

 

 

Investment securities

 

 

13,367,427

 

 

 

98,374

 

 

2.92%

(M)

 

12,258,188

 

 

 

81,200

 

 

2.66%

(M)

 

10,530,807

 

 

 

58,207

 

 

2.19%

 

(M)

Federal funds sold and other earning assets

 

 

1,494,076

 

 

 

13,389

 

 

3.56%

 

 

969,502

 

 

 

8,719

 

 

3.61%

 

 

934,318

 

 

 

10,455

 

 

4.44%

 

 

Total interest-earning assets

 

 

47,219,473

 

 

 

607,327

 

 

5.10%

 

 

38,312,229

 

 

 

459,493

 

 

4.81%

 

 

33,542,971

 

 

 

398,107

 

 

4.71%

 

 

Allowance for credit losses on loans

 

 

(382,299

)

 

 

 

 

 

 

 

(383,281

)

 

 

 

 

 

 

 

(343,872

)

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

6,700,502

 

 

 

 

 

 

 

 

5,508,187

 

 

 

 

 

 

 

 

4,930,764

 

 

 

 

 

 

 

 

Total assets

 

$

53,537,676

 

 

 

 

 

 

 

$

43,437,135

 

 

 

 

 

 

 

$

38,129,863

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

7,985,346

 

 

$

28,277

 

 

1.40%

 

$

6,135,720

 

 

$

15,093

 

 

0.99%

 

$

4,656,452

 

 

$

8,951

 

 

0.76%

 

 

Savings and money market deposits

 

 

13,589,170

 

 

 

70,673

 

 

2.06%

 

 

10,928,333

 

 

 

53,661

 

 

1.97%

 

 

8,977,585

 

 

 

46,934

 

 

2.07%

 

 

Certificates and other time deposits

 

 

5,810,493

 

 

 

45,464

 

 

3.10%

 

 

4,787,401

 

 

 

38,330

 

 

3.21%

 

 

4,422,996

 

 

 

40,080

 

 

3.60%

 

 

Other borrowings

 

 

1,904,348

 

 

 

17,914

 

 

3.73%

 

 

2,174,506

 

 

 

20,094

 

 

3.71%

 

 

2,480,435

 

 

 

27,613

 

 

4.42%

 

 

Securities sold under repurchase agreements

 

 

204,939

 

 

 

1,080

 

 

2.09%

 

 

194,250

 

 

 

1,019

 

 

2.10%

 

 

187,462

 

 

 

1,094

 

 

2.32%

 

 

Subordinated notes and junior subordinated debentures

 

 

81,341

 

 

 

939

 

 

4.58%

 

 

70,408

 

 

 

746

 

 

4.25%

 

 

—

 

 

 

—

 

 

 

—

 

 

Total interest-bearing liabilities

 

 

29,575,637

 

 

 

164,347

 

 

2.20%

(N)

 

24,290,618

 

 

 

128,943

 

 

2.13%

(N)

 

20,724,930

 

 

 

124,672

 

 

2.39%

 

(N)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

13,778,100

 

 

 

 

 

 

 

 

10,561,142

 

 

 

 

 

 

 

 

9,451,153

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

37,646

 

 

 

 

 

 

 

 

37,646

 

 

 

 

 

 

 

 

37,646

 

 

 

 

 

 

 

 

Other liabilities

 

 

345,185

 

 

 

 

 

 

 

 

259,201

 

 

 

 

 

 

 

 

258,156

 

 

 

 

 

 

 

 

Total liabilities

 

 

43,736,568

 

 

 

 

 

 

 

 

35,148,607

 

 

 

 

 

 

 

 

30,471,885

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

9,801,108

 

 

 

 

 

 

 

 

8,288,528

 

 

 

 

 

 

 

 

7,657,978

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

53,537,676

 

 

 

 

 

 

 

$

43,437,135

 

 

 

 

 

 

 

$

38,129,863

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

$

442,980

 

 

3.72%

 

 

 

 

$

330,550

 

 

3.46%

 

 

 

 

$

273,435

 

 

3.23%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

1,167

 

 

 

 

 

 

 

 

580

 

 

 

 

 

 

 

 

807

 

 

 

 

 

Net interest income and margin
     (tax equivalent basis)

 

 

 

 

$

444,147

 

 

3.73%

 

 

 

 

$

331,130

 

 

3.47%

 

 

 

 

$

274,242

 

 

3.24%

 

 

 

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

(M) Yield on securities was impacted by net premium amortization of $933, $3,790, and $2,877 for the three months ended September 30, 2026, June 30, 2026, and September 30, 2025, respectively.

(N) Total cost of funds, including noninterest bearing deposits, was 1.50%, 1.48%, and 1.64% for the three months ended September 30, 2026, June 30, 2026, and September 30, 2025, respectively.

Page 11


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

 

Year-to-Date

 

 

 

 

Sep 30, 2026

 

Sep 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

 

$

15,350

 

 

$

672

 

 

5.85%

 

$

8,588

 

 

$

433

 

 

6.74%

 

 

Loans held for investment

 

 

26,140,234

 

 

 

1,173,309

 

 

6.00%

 

 

20,905,781

 

 

 

921,688

 

 

5.89%

 

 

Loans held for investment - Warehouse Purchase Program

 

 

1,251,301

 

 

 

52,913

 

 

5.65%

 

 

1,092,241

 

 

 

51,837

 

 

6.35%

 

 

Total loans

 

 

27,406,885

 

 

 

1,226,894

 

 

5.99%

 

 

22,006,610

 

 

 

973,958

 

 

5.92%

 

 

Investment securities

 

 

12,372,077

 

 

 

250,105

 

 

2.70%

(P)

 

10,803,572

 

 

 

173,929

 

 

2.15%

 

(P)

Federal funds sold and other earning assets

 

 

1,163,922

 

 

 

31,596

 

 

3.63%

 

 

1,071,293

 

 

 

35,789

 

 

4.47%

 

 

Total interest-earning assets

 

 

40,942,884

 

 

 

1,508,595

 

 

4.93%

 

 

33,881,475

 

 

 

1,183,676

 

 

4.67%

 

 

Allowance for credit losses on loans

 

 

(366,422

)

 

 

 

 

 

 

 

(347,607

)

 

 

 

 

 

 

 

Noninterest-earning assets

 

 

5,862,157

 

 

 

 

 

 

 

 

4,955,209

 

 

 

 

 

 

 

 

Total assets

 

$

46,438,619

 

 

 

 

 

 

 

$

38,489,077

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

6,801,192

 

 

$

57,363

 

 

1.13%

 

$

4,894,289

 

 

$

26,829

 

 

0.73%

 

 

Savings and money market deposits

 

 

11,711,777

 

 

 

175,053

 

 

2.00%

 

 

8,976,481

 

 

 

138,375

 

 

2.06%

 

 

Certificates and other time deposits

 

 

5,146,332

 

 

 

123,319

 

 

3.20%

 

 

4,405,329

 

 

 

120,148

 

 

3.65%

 

 

Other borrowings

 

 

1,900,842

 

 

 

52,791

 

 

3.71%

 

 

2,657,143

 

 

 

88,206

 

 

4.44%

 

 

Securities sold under repurchase agreements

 

 

192,403

 

 

 

3,001

 

 

2.09%

 

 

199,883

 

 

 

3,579

 

 

2.39%

 

 

Subordinated notes and junior subordinated debentures

 

 

71,872

 

 

 

2,388

 

 

4.44%

 

 

—

 

 

 

—

 

 

 

—

 

 

Total interest-bearing liabilities

 

 

25,824,418

 

 

 

413,915

 

 

2.14%

(Q)

 

21,133,125

 

 

 

377,137

 

 

2.39%

 

(Q)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

11,546,649

 

 

 

 

 

 

 

 

9,487,984

 

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

37,786

 

 

 

 

 

 

 

 

37,646

 

 

 

 

 

 

 

 

Other liabilities

 

 

272,509

 

 

 

 

 

 

 

 

246,408

 

 

 

 

 

 

 

 

Total liabilities

 

 

37,681,362

 

 

 

 

 

 

 

 

30,905,163

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

8,757,257

 

 

 

 

 

 

 

 

7,583,914

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

46,438,619

 

 

 

 

 

 

 

$

38,489,077

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

$

1,094,680

 

 

3.57%

 

 

 

 

$

806,539

 

 

3.18%

 

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

2,323

 

 

 

 

 

 

 

 

1,671

 

 

 

 

 

Net interest income and margin (tax equivalent basis)

 

 

 

 

$

1,097,003

 

 

3.58%

 

 

 

 

$

808,210

 

 

3.19%

 

 

 

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

(P) Yield on securities was impacted by net premium amortization of $8,552 and $12,830 for the nine months ended September 30, 2026, and 2025, respectively.

(Q) Total cost of funds, including noninterest bearing deposits, was 1.48% and 1.65% for the nine months ended September 30, 2026, and 2025, respectively.

 

Page 12


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Three Months Ended

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

YIELD TREND (R)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

4.88

%

 

 

6.31

%

 

 

6.11

%

 

 

6.27

%

 

 

6.64

%

Loans held for investment

 

6.09

%

 

 

5.93

%

 

 

5.95

%

 

 

5.83

%

 

 

5.90

%

Loans held for investment - Warehouse Purchase Program

 

5.70

%

 

 

5.58

%

 

 

5.68

%

 

 

5.89

%

 

 

6.31

%

Total loans

 

6.08

%

 

 

5.91

%

 

 

5.94

%

 

 

5.83

%

 

 

5.92

%

Investment securities (S)

 

2.92

%

 

 

2.66

%

 

 

2.49

%

 

 

2.17

%

 

 

2.19

%

Federal funds sold and other earning assets

 

3.56

%

 

 

3.61

%

 

 

3.75

%

 

 

3.99

%

 

 

4.44

%

Total interest-earning assets

 

5.10

%

 

 

4.81

%

 

 

4.82

%

 

 

4.64

%

 

 

4.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

1.40

%

 

 

0.99

%

 

 

0.91

%

 

 

0.75

%

 

 

0.76

%

Savings and money market deposits

 

2.06

%

 

 

1.97

%

 

 

1.94

%

 

 

1.96

%

 

 

2.07

%

Certificates and other time deposits

 

3.10

%

 

 

3.21

%

 

 

3.32

%

 

 

3.58

%

 

 

3.60

%

Other borrowings

 

3.73

%

 

 

3.71

%

 

 

3.70

%

 

 

3.99

%

 

 

4.42

%

Securities sold under repurchase agreements

 

2.09

%

 

 

2.10

%

 

 

2.06

%

 

 

2.23

%

 

 

2.32

%

Subordinated notes and junior subordinated debentures

 

4.58

%

 

 

4.25

%

 

 

4.48

%

 

 

—

 

 

 

—

 

Total interest-bearing liabilities

 

2.20

%

 

 

2.13

%

 

 

2.08

%

 

 

2.20

%

 

 

2.39

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.72

%

 

 

3.46

%

 

 

3.50

%

 

 

3.30

%

 

 

3.23

%

Net Interest Margin (tax equivalent)

 

3.73

%

 

 

3.47

%

 

 

3.51

%

 

 

3.30

%

 

 

3.24

%

 

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

(S) Yield on securities was impacted by net premium amortization of $933, $3,790, $3,829, $4,668, and $2,877 for the three months ended September 30, 2026, June 30, 2026, March 31, 2026, December 31, 2025, and September 30, 2025, respectively.

Page 13


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Three Months Ended

 

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

Balance Sheet Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

12,430

 

 

$

17,858

 

 

$

15,800

 

 

$

11,077

 

 

$

8,371

 

Loans held for investment

 

 

31,116,337

 

 

 

23,750,036

 

 

 

23,469,020

 

 

 

20,603,235

 

 

 

20,851,896

 

Loans held for investment - Warehouse Purchase Program

 

 

1,229,203

 

 

 

1,316,645

 

 

 

1,207,793

 

 

 

1,258,036

 

 

 

1,217,579

 

Total loans

 

 

32,357,970

 

 

 

25,084,539

 

 

 

24,692,613

 

 

 

21,872,348

 

 

 

22,077,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

13,367,427

 

 

 

12,258,188

 

 

 

11,469,762

 

 

 

10,378,696

 

 

 

10,530,807

 

Federal funds sold and other earning assets

 

 

1,494,076

 

 

 

969,502

 

 

 

1,026,015

 

 

 

830,926

 

 

 

934,318

 

Total interest-earning assets

 

 

47,219,473

 

 

 

38,312,229

 

 

 

37,188,390

 

 

 

33,081,970

 

 

 

33,542,971

 

Allowance for credit losses on loans

 

 

(382,299

)

 

 

(383,281

)

 

 

(330,133

)

 

 

(337,892

)

 

 

(343,872

)

Cash and due from banks

 

 

350,030

 

 

 

315,132

 

 

 

391,668

 

 

 

311,541

 

 

 

291,809

 

Goodwill

 

 

4,618,369

 

 

 

3,822,507

 

 

 

3,718,640

 

 

 

3,503,127

 

 

 

3,503,127

 

Core deposit intangibles, net

 

 

102,794

 

 

 

108,589

 

 

 

50,089

 

 

 

53,553

 

 

 

56,956

 

Other real estate

 

 

25,244

 

 

 

13,278

 

 

 

14,690

 

 

 

14,004

 

 

 

11,533

 

Fixed assets, net

 

 

509,065

 

 

 

430,575

 

 

 

423,530

 

 

 

380,254

 

 

 

377,680

 

Other assets

 

 

1,095,000

 

 

 

818,106

 

 

 

762,734

 

 

 

659,371

 

 

 

689,659

 

Total assets

 

$

53,537,676

 

 

$

43,437,135

 

 

$

42,219,608

 

 

$

37,665,928

 

 

$

38,129,863

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

13,778,100

 

 

$

10,561,142

 

 

$

10,260,022

 

 

$

9,543,581

 

 

$

9,451,153

 

Interest-bearing demand deposits

 

 

7,985,346

 

 

 

6,135,720

 

 

 

6,266,423

 

 

 

4,812,342

 

 

 

4,656,452

 

Savings and money market deposits

 

 

13,589,170

 

 

 

10,928,333

 

 

 

10,583,184

 

 

 

9,054,281

 

 

 

8,977,585

 

Certificates and other time deposits

 

 

5,810,493

 

 

 

4,787,401

 

 

 

4,830,369

 

 

 

4,519,742

 

 

 

4,422,996

 

Total deposits

 

 

41,163,109

 

 

 

32,412,596

 

 

 

31,939,998

 

 

 

27,929,946

 

 

 

27,508,186

 

Other borrowings

 

 

1,904,348

 

 

 

2,174,506

 

 

 

1,620,556

 

 

 

1,595,652

 

 

 

2,480,435

 

Securities sold under repurchase agreements

 

 

204,939

 

 

 

194,250

 

 

 

177,719

 

 

 

185,289

 

 

 

187,462

 

Subordinated notes and junior subordinated debentures

 

 

81,341

 

 

 

70,408

 

 

 

63,673

 

 

 

—

 

 

 

—

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

37,646

 

 

 

37,646

 

 

 

38,070

 

 

 

37,646

 

 

 

37,646

 

Other liabilities

 

 

345,185

 

 

 

259,201

 

 

 

218,810

 

 

 

248,593

 

 

 

258,156

 

Shareholders' equity

 

 

9,801,108

 

 

 

8,288,528

 

 

 

8,160,782

 

 

 

7,668,802

 

 

 

7,657,978

 

Total liabilities and equity

 

$

53,537,676

 

 

$

43,437,135

 

 

$

42,219,608

 

 

$

37,665,928

 

 

$

38,129,863

 

 

Page 14


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

Period End Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,159,677

 

 

13.0

%

 

$

2,805,904

 

 

11.2

%

 

$

2,759,190

 

 

10.9

%

 

$

1,864,337

 

 

8.6

%

 

$

1,879,282

 

 

8.5

%

Warehouse purchase program

 

 

1,131,888

 

 

3.5

%

 

 

1,290,156

 

 

5.1

%

 

 

1,433,152

 

 

5.7

%

 

 

1,304,798

 

 

6.0

%

 

 

1,278,178

 

 

5.8

%

Construction, land development and other land loans

 

 

4,251,633

 

 

13.3

%

 

 

3,143,607

 

 

12.6

%

 

 

3,253,389

 

 

12.9

%

 

 

2,741,455

 

 

12.6

%

 

 

2,865,279

 

 

13.0

%

1-4 family residential

 

 

8,845,384

 

 

27.6

%

 

 

7,777,079

 

 

31.1

%

 

 

7,876,021

 

 

31.1

%

 

 

7,430,929

 

 

34.1

%

 

 

7,461,900

 

 

33.9

%

Home equity

 

 

776,566

 

 

2.4

%

 

 

827,696

 

 

3.3

%

 

 

846,739

 

 

3.3

%

 

 

843,708

 

 

3.8

%

 

 

848,740

 

 

3.9

%

Commercial real estate (includes multi-family residential)

 

 

10,700,208

 

 

33.4

%

 

 

7,220,978

 

 

28.9

%

 

 

7,126,212

 

 

28.2

%

 

 

5,776,397

 

 

26.5

%

 

 

5,796,937

 

 

26.3

%

Agriculture (includes farmland)

 

 

1,133,443

 

 

3.5

%

 

 

1,066,122

 

 

4.3

%

 

 

1,064,540

 

 

4.2

%

 

 

1,027,904

 

 

4.7

%

 

 

1,019,589

 

 

4.6

%

Consumer and other

 

 

455,087

 

 

1.4

%

 

 

412,268

 

 

1.6

%

 

 

406,680

 

 

1.6

%

 

 

376,241

 

 

1.7

%

 

 

366,027

 

 

1.7

%

Energy

 

 

606,523

 

 

1.9

%

 

 

484,188

 

 

1.9

%

 

 

522,063

 

 

2.1

%

 

 

439,599

 

 

2.0

%

 

 

511,837

 

 

2.3

%

Total loans

 

$

32,060,409

 

 

 

 

$

25,027,998

 

 

 

 

$

25,287,986

 

 

 

 

$

21,805,368

 

 

 

 

$

22,027,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Types

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

$

13,840,814

 

 

33.6

%

 

$

10,739,937

 

 

32.9

%

 

$

10,580,920

 

 

32.4

%

 

$

9,467,911

 

 

33.2

%

 

$

9,522,028

 

 

34.3

%

Interest-bearing DDA

 

 

8,110,958

 

 

19.7

%

 

 

6,133,954

 

 

18.8

%

 

 

6,345,797

 

 

19.5

%

 

 

5,365,795

 

 

18.8

%

 

 

4,766,146

 

 

17.2

%

Money market

 

 

10,612,648

 

 

25.7

%

 

 

8,248,194

 

 

25.3

%

 

 

8,163,557

 

 

25.0

%

 

 

6,538,213

 

 

23.0

%

 

 

6,402,591

 

 

23.0

%

Savings

 

 

2,887,489

 

 

7.0

%

 

 

2,700,522

 

 

8.3

%

 

 

2,743,732

 

 

8.4

%

 

 

2,592,873

 

 

9.1

%

 

 

2,616,196

 

 

9.4

%

Certificates and other time deposits

 

 

5,778,744

 

 

14.0

%

 

 

4,777,080

 

 

14.7

%

 

 

4,798,750

 

 

14.7

%

 

 

4,517,692

 

 

15.9

%

 

 

4,475,133

 

 

16.1

%

Total deposits

 

$

41,230,653

 

 

 

 

$

32,599,687

 

 

 

 

$

32,632,756

 

 

 

 

$

28,482,484

 

 

 

 

$

27,782,094

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

 

77.8

%

 

 

 

 

76.8

%

 

 

 

 

77.5

%

 

 

 

 

76.6

%

 

 

 

 

79.3

%

 

 

 

Page 15


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Construction Loans

 

 

Sep 30, 2026

 

 

Jun 30, 2026

 

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Sep 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential construction

 

$

870,105

 

 

20.4

%

 

$

689,081

 

 

21.9

%

 

$

690,393

 

 

21.2

%

 

$

613,288

 

 

22.4

%

 

$

665,194

 

 

23.2

%

Land development

 

 

403,706

 

 

9.5

%

 

 

359,067

 

 

11.4

%

 

 

407,811

 

 

12.5

%

 

 

252,650

 

 

9.2

%

 

 

248,616

 

 

8.7

%

Raw land

 

 

400,134

 

 

9.4

%

 

 

227,614

 

 

7.3

%

 

 

276,693

 

 

8.5

%

 

 

220,169

 

 

8.0

%

 

 

230,021

 

 

8.0

%

Residential lots

 

 

287,831

 

 

6.8

%

 

 

224,650

 

 

7.1

%

 

 

249,071

 

 

7.7

%

 

 

199,709

 

 

7.3

%

 

 

203,396

 

 

7.1

%

Commercial lots

 

 

208,192

 

 

4.9

%

 

 

61,423

 

 

2.0

%

 

 

61,691

 

 

1.9

%

 

 

59,683

 

 

2.2

%

 

 

59,853

 

 

2.1

%

Commercial construction and other

 

 

2,086,482

 

 

49.0

%

 

 

1,581,569

 

 

50.3

%

 

 

1,567,640

 

 

48.2

%

 

 

1,396,850

 

 

50.9

%

 

 

1,459,255

 

 

50.9

%

Net unaccreted premium (discount)

 

 

(4,817

)

 

 

 

 

203

 

 

 

 

 

90

 

 

 

 

 

(894

)

 

 

 

 

(1,056

)

 

 

Total construction loans

 

$

4,251,633

 

 

 

 

$

3,143,607

 

 

 

 

$

3,253,389

 

 

 

 

$

2,741,455

 

 

 

 

$

2,865,279

 

 

 

 

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

 

Houston

 

 

Dallas

 

 

Austin

 

 

OK City

 

 

Tulsa

 

 

Other (T)

 

 

Total

 

 

Collateral Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center/retail

$

798,451

 

 

$

236,251

 

 

$

69,681

 

 

$

74,187

 

 

$

5,201

 

 

$

379,401

 

 

$

1,563,172

 

 

Commercial and industrial buildings

 

280,884

 

 

 

127,572

 

 

 

30,739

 

 

 

27,404

 

 

 

10,833

 

 

 

310,180

 

 

 

787,612

 

 

Office buildings

 

447,756

 

 

 

309,867

 

 

 

100,841

 

 

 

43,529

 

 

 

3,692

 

 

 

126,662

 

 

 

1,032,347

 

 

Medical buildings

 

86,613

 

 

 

59,372

 

 

 

29,257

 

 

 

41,359

 

 

 

23,893

 

 

 

62,088

 

 

 

302,582

 

 

Apartment buildings

 

356,564

 

 

 

230,724

 

 

 

151,978

 

 

 

10,080

 

 

 

10,997

 

 

 

335,493

 

 

 

1,095,836

 

 

Hotel

 

146,860

 

 

 

152,055

 

 

 

39,039

 

 

 

15,247

 

 

 

—

 

 

 

249,124

 

 

 

602,325

 

 

Other

 

321,809

 

 

 

64,922

 

 

 

147,352

 

 

 

4,261

 

 

 

5,716

 

 

 

430,430

 

 

 

974,490

 

 

Total

$

2,438,937

 

 

$

1,180,763

 

 

$

568,887

 

 

$

216,067

 

 

$

60,332

 

 

$

1,893,378

 

 

$

6,358,364

 

(U)

 

Acquired Loans

 

PSLs

 

 

PCD Loans

 

 

Total Acquired Loans

 

 

Balance at
Acquisition
Date

 

 

Balance at
Jun 30,
2026

 

 

Balance at
Sep 30,
2026

 

 

Balance at
Acquisition
Date

 

 

Balance at
Jun 30,
2026

 

 

Balance at
Sep 30,
2026

 

 

Balance at
Acquisition
Date

 

 

Balance at
Jun 30,
2026

 

 

Balance at
Sep 30,
2026

 

Loan marks:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (V)

$

388,625

 

 

$

13,140

 

 

$

11,830

 

 

$

332,400

 

 

$

4,577

 

 

$

4,168

 

 

$

721,025

 

 

$

17,717

 

 

$

15,998

 

American Bank (W)

 

15,473

 

 

 

16,443

 

 

 

17,082

 

 

 

1,923

 

 

 

1,067

 

 

 

589

 

 

 

17,396

 

 

 

17,510

 

 

 

17,671

 

Texas Partners Bank (X)

 

38,467

 

 

 

36,199

 

 

 

34,043

 

 

 

2,328

 

 

 

1,800

 

 

 

1,667

 

 

 

40,795

 

 

 

37,999

 

 

 

35,710

 

Stellar Bank (Y)

 

57,318

 

 

 

—

 

 

 

55,132

 

 

 

27,424

 

 

 

—

 

 

 

21,808

 

 

 

84,742

 

 

 

—

 

 

 

76,940

 

Total

 

499,883

 

 

 

65,782

 

 

 

118,087

 

 

 

364,075

 

 

 

7,444

 

 

 

28,232

 

 

 

863,958

 

 

 

73,226

 

 

 

146,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (V)

 

14,323,981

 

 

 

1,216,873

 

 

 

1,107,752

 

 

 

1,376,673

 

 

 

239,094

 

 

 

220,826

 

 

 

15,700,654

 

 

 

1,455,967

 

 

 

1,328,578

 

American Bank (W)

 

1,810,982

 

 

 

1,591,292

 

 

 

1,334,236

 

 

 

93,300

 

 

 

75,647

 

 

 

73,933

 

 

 

1,904,282

 

 

 

1,666,939

 

 

 

1,408,169

 

Texas Partners Bank (X)

 

1,864,565

 

 

 

1,591,029

 

 

 

1,440,053

 

 

 

76,199

 

 

 

68,004

 

 

 

66,525

 

 

 

1,940,764

 

 

 

1,659,033

 

 

 

1,506,578

 

Stellar Bank (Y)

 

7,022,287

 

 

 

—

 

 

 

6,366,665

 

 

 

541,214

 

 

 

—

 

 

 

523,683

 

 

 

7,563,501

 

 

 

—

 

 

 

6,890,348

 

Total

 

25,021,815

 

 

 

4,399,194

 

 

 

10,248,706

 

 

 

2,087,386

 

 

 

382,745

 

 

 

884,967

 

 

 

27,109,201

 

 (Z)

 

4,781,939

 

 

 

11,133,673

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances with loan marks

$

24,521,932

 

 

$

4,231,106

 

 

$

10,130,619

 

 

$

1,723,311

 

 

$

375,301

 

 

$

856,735

 

 

$

26,245,243

 

 

$

4,606,407

 

 

$

10,987,354

 

 

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

(U) Represents a portion of total commercial real estate loans of $10.7 billion as of September 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) The Stellar Merger was completed on July 1, 2026. The Stellar Merger resulted in the addition of $7.564 billion in loans with related purchase accounting adjustments of $84.7 million at acquisition date.

(Z) Actual principal balances acquired.

 

Page 16


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Three Months Ended

 

 

Year-to-Date

 

 

Sep 30,
2026

 

 

Jun 30,
2026

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Sep 30,
2026

 

 

Sep 30,
2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

170,251

 

 

$

116,911

 

 

$

106,473

 

 

$

137,217

 

 

$

105,529

 

 

$

170,251

 

 

$

105,529

 

Accruing loans 90 or more days past due

 

780

 

 

 

2,360

 

 

 

2,241

 

 

 

317

 

 

 

268

 

 

 

780

 

 

 

268

 

Total nonperforming loans

 

171,031

 

 

 

119,271

 

 

 

108,714

 

 

 

137,534

 

 

 

105,797

 

 

 

171,031

 

 

 

105,797

 

Repossessed assets

 

57

 

 

 

9

 

 

 

136

 

 

 

12

 

 

 

16

 

 

 

57

 

 

 

16

 

Other real estate

 

22,784

 

 

 

11,296

 

 

 

13,257

 

 

 

13,296

 

 

 

13,750

 

 

 

22,784

 

 

 

13,750

 

Total nonperforming assets

$

193,872

 

 

$

130,576

 

 

$

122,107

 

 

$

150,842

 

 

$

119,563

 

 

$

193,872

 

 

$

119,563

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

35,840

 

 

$

22,115

 

 

$

17,495

 

 

$

57,237

 

 

$

27,880

 

 

$

35,840

 

 

$

27,880

 

Construction, land development and other land loans

 

8,228

 

 

 

3,781

 

 

 

2,054

 

 

 

2,183

 

 

 

583

 

 

 

8,228

 

 

 

583

 

1-4 family residential (includes home equity)

 

84,341

 

 

 

64,394

 

 

 

63,168

 

 

 

60,296

 

 

 

57,241

 

 

 

84,341

 

 

 

57,241

 

Commercial real estate (includes multi-family residential)

 

49,874

 

 

 

19,597

 

 

 

17,880

 

 

 

9,215

 

 

 

11,471

 

 

 

49,874

 

 

 

11,471

 

Agriculture (includes farmland)

 

12,729

 

 

 

15,590

 

 

 

16,259

 

 

 

16,713

 

 

 

17,080

 

 

 

12,729

 

 

 

17,080

 

Consumer and other

 

2,860

 

 

 

5,099

 

 

 

5,251

 

 

 

5,198

 

 

 

5,308

 

 

 

2,860

 

 

 

5,308

 

Total

$

193,872

 

 

$

130,576

 

 

$

122,107

 

 

$

150,842

 

 

$

119,563

 

 

$

193,872

 

 

$

119,563

 

Number of loans/properties

 

709

 

 

 

499

 

 

 

484

 

 

 

449

 

 

 

424

 

 

 

709

 

 

 

424

 

Allowance for credit losses on loans

$

591,951

 

 

$

382,841

 

 

$

383,840

 

 

$

333,742

 

 

$

339,626

 

 

$

591,951

 

 

$

339,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

1,848

 

 

$

1,386

 

 

$

39,225

 

 

$

5,388

 

 

$

3,341

 

 

$

42,459

 

 

$

4,715

 

Construction, land development and other land loans

 

(1

)

 

 

50

 

 

 

—

 

 

 

(154

)

 

 

34

 

 

 

49

 

 

 

(125

)

1-4 family residential (includes home equity)

 

308

 

 

 

314

 

 

 

862

 

 

 

175

 

 

 

853

 

 

 

1,484

 

 

 

2,246

 

Commercial real estate (includes multi-family residential)

 

1,004

 

 

 

(1,064

)

 

 

(121

)

 

 

(665

)

 

 

1,015

 

 

 

(181

)

 

 

1,248

 

Agriculture (includes farmland)

 

(51

)

 

 

28

 

 

 

52

 

 

 

(5

)

 

 

(40

)

 

 

29

 

 

 

(54

)

Consumer and other

 

1,329

 

 

 

1,469

 

 

 

1,291

 

 

 

1,145

 

 

 

1,255

 

 

 

4,089

 

 

 

4,149

 

Total

$

4,437

 

 

$

2,183

 

 

$

41,309

 

 

$

5,884

 

 

$

6,458

 

 

$

47,929

 

 

$

12,179

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to average interest-earning assets

 

0.41

%

 

 

0.34

%

 

 

0.33

%

 

 

0.46

%

 

 

0.36

%

 

 

0.47

%

 

 

0.35

%

Nonperforming assets to loans and other real estate

 

0.60

%

 

 

0.52

%

 

 

0.48

%

 

 

0.69

%

 

 

0.54

%

 

 

0.60

%

 

 

0.54

%

Net charge-offs to average loans (annualized)

 

0.05

%

 

 

0.03

%

 

 

0.67

%

 

 

0.11

%

 

 

0.12

%

 

 

0.23

%

 

 

0.07

%

Allowance for credit losses on loans to total loans

 

1.85

%

 

 

1.53

%

 

 

1.52

%

 

 

1.53

%

 

 

1.54

%

 

 

1.85

%

 

 

1.54

%

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

 

1.91

%

 

 

1.61

%

 

 

1.61

%

 

 

1.63

%

 

 

1.64

%

 

 

1.91

%

 

 

1.64

%

 

 

Page 17


 

Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

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

NOTES TO SELECTED FINANCIAL DATA

Prosperity’s management uses certain non-GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, 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, net gain on sale or write-up of securities, net of tax, and the out of state tax settlement; 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

 

 

 

Sep 30,
2026

 

 

Jun 30,
2026

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Sep 30,
2026

 

 

Sep 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, and out of state tax settlement:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share (unadjusted)

 

$

1.18

 

 

$

1.67

 

 

$

1.16

 

 

$

1.49

 

 

$

1.45

 

 

$

3.99

 

 

$

4.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

141,462

 

 

$

168,583

 

 

$

116,267

 

 

$

139,907

 

 

$

137,556

 

 

$

426,312

 

 

$

402,936

 

Merger related expenses, net of tax(AA)

 

 

55,098

 

 

 

596

 

 

 

33,588

 

 

 

212

 

 

 

49

 

 

 

89,282

 

 

 

49

 

FDIC special assessment, net of tax(AA)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(2,807

)

 

 

—

 

 

 

—

 

 

 

—

 

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

 

 

(732

)

 

 

(6,506

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(7,238

)

 

 

—

 

Out of state tax settlement

 

 

4,965

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

4,965

 

 

 

—

 

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(AA) and out of state tax settlement

 

$

200,793

 

 

$

162,673

 

 

$

149,855

 

 

$

137,312

 

 

$

137,605

 

 

$

513,321

 

 

$

402,985

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

 

119,899

 

 

 

100,783

 

 

 

99,825

 

 

 

94,044

 

 

 

95,093

 

 

 

106,909

 

 

 

95,211

 

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

 

$

0.46

 

 

$

0.01

 

 

$

0.34

 

 

$

—

 

 

$

—

 

 

$

0.84

 

 

$

—

 

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

 

$

—

 

 

$

—

 

 

$

—

 

 

$

(0.03

)

 

$

—

 

 

$

—

 

 

$

—

 

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

 

$

(0.01

)

 

$

(0.06

)

 

$

—

 

 

$

—

 

 

$

—

 

 

$

(0.06

)

 

$

—

 

Out of state tax settlement, per diluted common share

 

$

0.04

 

 

$

—

 

 

$

—

 

 

$

—

 

 

$

—

 

 

$

0.04

 

 

$

—

 

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(AA) and out of state tax settlement

 

$

1.67

 

 

$

1.62

 

 

$

1.50

 

 

$

1.46

 

 

$

1.45

 

 

$

4.81

 

 

$

4.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of effective income tax rate to effective income tax rate excluding out of state tax settlement:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective income tax rate (unadjusted)

 

 

24.4

%

 

 

21.6

%

 

 

22.7

%

 

 

21.8

%

 

 

21.9

%

 

 

22.8

%

 

 

21.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

187,087

 

 

$

215,079

 

 

$

150,337

 

 

$

179,021

 

 

$

176,038

 

 

$

552,503

 

 

$

514,559

 

Provision for income taxes

 

 

45,625

 

 

 

46,496

 

 

 

34,070

 

 

 

39,114

 

 

 

38,482

 

 

 

126,191

 

 

 

111,623

 

Out of state tax settlement

 

 

4,965

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

4,965

 

 

 

-

 

Provision for income taxes excluding out of state tax settlement

 

$

40,660

 

 

$

46,496

 

 

$

34,070

 

 

$

39,114

 

 

$

38,482

 

 

$

121,226

 

 

$

111,623

 

Effective income tax rate excluding out of state tax settlement

 

 

21.7

%

 

 

21.6

%

 

 

22.7

%

 

 

21.8

%

 

 

21.9

%

 

 

21.9

%

 

 

21.7

%

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

Page 18


 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Sep 30,
2026

 

 

Jun 30,
2026

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Sep 30,
2026

 

 

Sep 30,
2025

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (unadjusted)

 

 

1.06

%

 

 

1.55

%

 

 

1.10

%

 

 

1.49

%

 

 

1.44

%

 

 

1.22

%

 

 

1.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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(AA) and out of state tax settlement

 

$

200,793

 

 

$

162,673

 

 

$

149,855

 

 

$

137,312

 

 

$

137,605

 

 

$

513,321

 

 

$

402,985

 

Average total assets

 

$

53,537,676

 

 

$

43,437,135

 

 

$

42,219,608

 

 

$

37,665,928

 

 

$

38,129,863

 

 

$

46,438,619

 

 

$

38,489,077

 

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

 

 

1.50

%

 

 

1.50

%

 

 

1.42

%

 

 

1.46

%

 

 

1.44

%

 

 

1.47

%

 

 

1.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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, net gain on sale or write-up of securities, net of tax, and out of state tax settlement:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average common equity (unadjusted)

 

 

5.77

%

 

 

8.14

%

 

 

5.70

%

 

 

7.30

%

 

 

7.18

%

 

 

6.49

%

 

 

7.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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(AA) and out of state tax settlement

 

$

200,793

 

 

$

162,673

 

 

$

149,855

 

 

$

137,312

 

 

$

137,605

 

 

$

513,321

 

 

$

402,985

 

Average shareholders' equity

 

$

9,801,108

 

 

$

8,288,528

 

 

$

8,160,782

 

 

$

7,668,802

 

 

$

7,657,978

 

 

$

8,757,257

 

 

$

7,583,914

 

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

 

 

8.19

%

 

 

7.85

%

 

 

7.35

%

 

 

7.16

%

 

 

7.19

%

 

 

7.82

%

 

 

7.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

141,462

 

 

$

168,583

 

 

$

116,267

 

 

$

139,907

 

 

$

137,556

 

 

$

426,312

 

 

$

402,936

 

Average shareholders’ equity

 

$

9,801,108

 

 

$

8,288,528

 

 

$

8,160,782

 

 

$

7,668,802

 

 

$

7,657,978

 

 

$

8,757,257

 

 

$

7,583,914

 

Less: Average goodwill and other intangible assets

 

 

(4,721,163

)

 

 

(3,931,096

)

 

 

(3,768,729

)

 

 

(3,556,680

)

 

 

(3,560,083

)

 

 

(4,146,343

)

 

 

(3,563,763

)

Average tangible shareholders’ equity

 

$

5,079,945

 

 

$

4,357,432

 

 

$

4,392,053

 

 

$

4,112,122

 

 

$

4,097,895

 

 

$

4,610,914

 

 

$

4,020,151

 

Return on average tangible common equity (F)

 

 

11.14

%

 

 

15.48

%

 

 

10.59

%

 

 

13.61

%

 

 

13.43

%

 

 

12.33

%

 

 

13.36

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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, net gain on sale or write-up of securities, net of tax(AA), and out of state tax settlement:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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(AA) and out of state tax settlement

 

$

200,793

 

 

$

162,673

 

 

$

149,855

 

 

$

137,312

 

 

$

137,605

 

 

$

513,321

 

 

$

402,985

 

Average shareholders’ equity

 

$

9,801,108

 

 

$

8,288,528

 

 

$

8,160,782

 

 

$

7,668,802

 

 

$

7,657,978

 

 

$

8,757,257

 

 

$

7,583,914

 

Less: Average goodwill and other intangible assets

 

 

(4,721,163

)

 

 

(3,931,096

)

 

 

(3,768,729

)

 

 

(3,556,680

)

 

 

(3,560,083

)

 

 

(4,146,343

)

 

 

(3,563,763

)

Average tangible shareholders’ equity

 

$

5,079,945

 

 

$

4,357,432

 

 

$

4,392,053

 

 

$

4,112,122

 

 

$

4,097,895

 

 

$

4,610,914

 

 

$

4,020,151

 

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

 

 

15.81

%

 

 

14.93

%

 

 

13.65

%

 

 

13.36

%

 

 

13.43

%

 

 

14.84

%

 

 

13.37

%

 

Page 19


 

 

 

Three Months Ended

 

 

Year-to-Date

 

 

 

Sep 30,
2026

 

 

Jun 30,
2026

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Sep 30,
2026

 

 

Sep 30,
2025

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

9,759,535

 

 

$

8,305,259

 

 

$

8,207,851

 

 

$

7,616,140

 

 

$

7,664,938

 

 

$

9,759,535

 

 

$

7,664,938

 

Less: Goodwill and other intangible assets

 

 

(5,005,571

)

 

 

(3,929,502

)

 

 

(3,933,526

)

 

 

(3,554,732

)

 

 

(3,558,321

)

 

 

(5,005,571

)

 

 

(3,558,321

)

Tangible shareholders’ equity

 

$

4,753,964

 

 

$

4,375,757

 

 

$

4,274,325

 

 

$

4,061,408

 

 

$

4,106,617

 

 

$

4,753,964

 

 

$

4,106,617

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end shares outstanding

 

 

119,713

 

 

 

100,646

 

 

 

100,835

 

 

 

93,058

 

 

 

94,993

 

 

 

119,713

 

 

 

94,993

 

Tangible book value per share

 

$

39.71

 

 

$

43.48

 

 

$

42.39

 

 

$

43.64

 

 

$

43.23

 

 

$

39.71

 

 

$

43.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity

 

$

4,753,964

 

 

$

4,375,757

 

 

$

4,274,325

 

 

$

4,061,408

 

 

$

4,106,617

 

 

$

4,753,964

 

 

$

4,106,617

 

Total assets

 

$

54,101,075

 

 

$

43,872,511

 

 

$

43,619,183

 

 

$

38,463,425

 

 

$

38,330,469

 

 

$

54,101,075

 

 

$

38,330,469

 

Less: Goodwill and other intangible assets

 

 

(5,005,571

)

 

 

(3,929,502

)

 

 

(3,933,526

)

 

 

(3,554,732

)

 

 

(3,558,321

)

 

 

(5,005,571

)

 

 

(3,558,321

)

Tangible assets

 

$

49,095,504

 

 

$

39,943,009

 

 

$

39,685,657

 

 

$

34,908,693

 

 

$

34,772,148

 

 

$

49,095,504

 

 

$

34,772,148

 

Period end tangible equity to period end tangible assets ratio

 

 

9.68

%

 

 

10.96

%

 

 

10.77

%

 

 

11.63

%

 

 

11.81

%

 

 

9.68

%

 

 

11.81

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

591,951

 

 

$

382,841

 

 

$

383,840

 

 

$

333,742

 

 

$

339,626

 

 

$

591,951

 

 

$

339,626

 

Total loans

 

$

32,060,409

 

 

$

25,027,998

 

 

$

25,287,986

 

 

$

21,805,368

 

 

$

22,027,769

 

 

$

32,060,409

 

 

$

22,027,769

 

Less: Warehouse Purchase Program loans

 

 

(1,131,888

)

 

 

(1,290,156

)

 

 

(1,433,152

)

 

 

(1,304,798

)

 

 

(1,278,178

)

 

 

(1,131,888

)

 

 

(1,278,178

)

Total loans less Warehouse Purchase Program

 

$

30,928,521

 

 

$

23,737,842

 

 

$

23,854,834

 

 

$

20,500,570

 

 

$

20,749,591

 

 

$

30,928,521

 

 

$

20,749,591

 

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

 

 

1.91

%

 

 

1.61

%

 

 

1.61

%

 

 

1.63

%

 

 

1.64

%

 

 

1.91

%

 

 

1.64

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

308,613

 

 

$

176,176

 

 

$

217,287

 

 

$

138,712

 

 

$

138,635

 

 

$

702,076

 

 

$

417,501

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

442,980

 

 

$

330,550

 

 

$

321,150

 

 

$

274,953

 

 

$

273,435

 

 

$

1,094,680

 

 

$

806,539

 

Noninterest income

 

 

52,720

 

 

 

60,705

 

 

 

46,474

 

 

 

42,780

 

 

 

41,238

 

 

 

159,899

 

 

 

125,521

 

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

 

 

(2,578

)

 

 

(42

)

 

 

318

 

 

 

35

 

 

 

3

 

 

 

(2,302

)

 

 

1,182

 

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

 

 

927

 

 

 

8,235

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

9,162

 

 

 

—

 

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

 

 

54,371

 

 

 

52,512

 

 

 

46,156

 

 

 

42,745

 

 

 

41,235

 

 

 

153,039

 

 

 

124,339

 

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

 

$

497,351

 

 

$

383,062

 

 

$

367,306

 

 

$

317,698

 

 

$

314,670

 

 

$

1,247,719

 

 

$

930,878

 

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

 

 

62.05

%

 

 

45.99

%

 

 

59.16

%

 

 

43.66

%

 

 

44.06

%

 

 

56.27

%

 

 

44.85

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

308,613

 

 

$

176,176

 

 

$

217,287

 

 

$

138,712

 

 

$

138,635

 

 

$

702,076

 

 

$

417,501

 

Less: merger related expenses

 

 

69,744

 

 

 

755

 

 

 

42,516

 

 

 

268

 

 

 

62

 

 

 

113,015

 

 

 

62

 

Less: FDIC special assessment

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(3,554

)

 

 

—

 

 

 

—

 

 

 

—

 

Noninterest expense excluding merger related expenses and FDIC special assessment

 

$

238,869

 

 

$

175,421

 

 

$

174,771

 

 

$

141,998

 

 

$

138,573

 

 

$

589,061

 

 

$

417,439

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

442,980

 

 

$

330,550

 

 

$

321,150

 

 

$

274,953

 

 

$

273,435

 

 

$

1,094,680

 

 

$

806,539

 

Noninterest income

 

 

52,720

 

 

 

60,705

 

 

 

46,474

 

 

 

42,780

 

 

 

41,238

 

 

 

159,899

 

 

 

125,521

 

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

 

 

(2,578

)

 

 

(42

)

 

 

318

 

 

 

35

 

 

 

3

 

 

 

(2,302

)

 

 

1,182

 

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

 

 

927

 

 

 

8,235

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

9,162

 

 

 

—

 

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

 

 

54,371

 

 

 

52,512

 

 

 

46,156

 

 

 

42,745

 

 

 

41,235

 

 

 

153,039

 

 

 

124,339

 

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

 

$

497,351

 

 

$

383,062

 

 

$

367,306

 

 

$

317,698

 

 

$

314,670

 

 

$

1,247,719

 

 

$

930,878

 

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

 

 

48.03

%

 

 

45.79

%

 

 

47.58

%

 

 

44.70

%

 

 

44.04

%

 

 

47.21

%

 

 

44.84

%

 

Page 20