Prosperity Bancshares, Inc.® Reports Third Quarter 2021 Earnings
Prosperity Bancshares, Inc. (NYSE: PB) reported net income of $128.6 million for Q3 2021, a decrease from $130.1 million in Q3 2020. Net income per share fell to $1.39 from $1.40 year-over-year. Loans, excluding PPP loans, rose $217.6 million (1.3%), while deposits increased $341.4 million (1.2%). The board approved a 6.1% dividend increase to $0.52 per share. Despite low nonperforming assets at 0.11%, net interest income declined $9.5 million (3.7%) due to falling loan rates. Total assets reached $36.512 billion, up 10% year-over-year.
- Dividend increased to $0.52 per share, reflecting confidence in company's success.
- Loans, excluding PPP loans, increased by $217.6 million (1.3%).
- Deposits rose by $341.4 million (1.2%).
- Nonperforming assets at only 0.11% of average interest-earning assets.
- Total assets grew to $36.512 billion, a 10% increase year-over-year.
- Net income decreased by $1.5 million (1.1%) year-over-year.
- Net interest income fell by $9.5 million (3.7%) from Q3 2020.
- Net interest margin declined from 3.57% to 3.10% year-over-year.
- Loans decreased by $1.838 billion (8.8%) y-o-y, attributed to lower commercial real estate loans.
HOUSTON, Oct. 27, 2021 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income of
"I am pleased to report that the Board of Directors has voted to increase the fourth quarter dividend to
"Prosperity Bank was ranked by Forbes as the 2nd Best Bank in America for 2021 and has been in the Top 10 of Forbes' list since 2010," continued Zalman.
"The Texas and Oklahoma economies continue to benefit by companies relocating from states with higher taxes and more regulation. Texas is projected to increase jobs by 493,000 in 2021. This increase, combined with people moving to the state, requires additional housing and infrastructure, a driver for loans and increased business opportunities. We are seeing higher prices for most crops and higher oil prices, which should help local economies. Inflation continues to be higher than we would like, but we hope that it will moderate next year as the Federal Reserve begins tapering its asset purchases as expected. We believe there are also signs that inventories are starting to increase and supply chains are improving, although it will take some time to stabilize and return to normal," added Zalman.
"Prosperity continues to exhibit solid operating metrics in net income, return on tangible equity and return on assets, and maintain sound credit quality, with low nonperforming assets. Net interest margins have been stressed throughout the low-rate environment, however we believe this should improve if interest rates rise as projected," stated Zalman.
"We look forward to continuing to build our company through organic growth as well as mergers and acquisitions, when they make sense and are appropriately accretive to earnings. Thank you to our customers for their loyalty and business and to our associates and board members for their work and dedication," concluded Zalman.
Results of Operations for the Three Months Ended September 30, 2021
Net income was
Net interest income before provision for credit losses for the three months ended September 30, 2021 was
The net interest margin on a tax equivalent basis was
Noninterest income was
Noninterest expense was
Results of Operations for the Nine Months Ended September 30, 2021
Net income was
Net interest income before provision for credit losses for the nine months ended September 30, 2021 was
The net interest margin on a tax equivalent basis for the nine months ended September 30, 2021 was
Noninterest income was
Noninterest expense was
Balance Sheet Information
At September 30, 2021, Prosperity had
Loans at September 30, 2021 were
As part of its lending activities, Prosperity extends credit to oil and gas production and servicing companies. Oil and gas production loans are loans to companies directly involved in the exploration and/or production of oil and gas. Oil and gas servicing loans are loans to companies that provide services for oil and gas production and exploration. At September 30, 2021, oil and gas loans totaled
Additionally, Prosperity extends credit to hotels and restaurants. At September 30, 2021, loans to hotels totaled
Deposits at September 30, 2021 were
Asset Quality
Nonperforming assets totaled
The allowance for credit losses on loans was
There was no provision for credit losses for the three months ended September 30, 2021 compared with
Net charge-offs were
Net charge-offs were
Dividend
Prosperity Bancshares declared a fourth quarter cash dividend of
Stock Repurchase Program
On January 26, 2021, Prosperity Bancshares announced a stock repurchase program under which up to
COVID-19 Pandemic
Prosperity continues to monitor the latest developments regarding COVID-19. As of September 30, 2021, the states of Texas and Oklahoma have lifted their respective restrictions on all business and activities. The COVID-19 pandemic has resulted in significant economic uncertainties that have had, and could continue to have, an adverse impact on Prosperity's operating income, financial condition and cash flows. The extent to which the COVID-19 pandemic will impact Prosperity's operations and financial results during 2021 cannot be reasonably or reliably estimated at this time.
Since the implementation of the Paycheck Protection Program in 2020, Prosperity has obtained SBA approvals on approximately 18,700 loans totaling
Also, in response to the COVID-19 pandemic, Prosperity has provided relief to its loan customers through loan extensions and deferrals. Prosperity's troubled debt restructurings do not include loan modifications related to COVID-19. Beginning in mid-March of 2020, Prosperity began offering deferral and modification of principal and/or interest payments to selected borrowers on a case-by-case basis. As of September 30, 2021, Prosperity had approximately
Conference Call
Prosperity's management team will host a conference call on Wednesday, October 27, 2021 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's third quarter 2021 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383 for domestic participants, or 412-902-6506 for international participants. The participant elite entry number is 0916027.
Alternatively, individuals may listen to the live webcast of the presentation by visiting Prosperity's website at www.prosperitybankusa.com. The webcast may be accessed from Prosperity's home page by selecting "Presentations, Webcasts & Calls" from the menu on the Investor Relations link and following the instructions.
Non-GAAP Financial Measures
Prosperity's management uses certain non-GAAP financial measures to evaluate its performance. Specifically, Prosperity reviews diluted earnings per share excluding merger related expenses, net of tax, and net operating loss ("NOL") tax benefit; return on average assets excluding merger related expenses, net of tax, and NOL tax benefit; return on average common equity excluding merger related expenses, net of tax, and NOL tax benefit; return on average tangible common equity; return on average tangible common equity excluding merger related expenses, net of tax, and NOL tax benefit; tangible book value per share; the tangible equity to tangible assets ratio; allowance for credit losses to total loans excluding Warehouse Purchase Program and PPP loans; the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities; and the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities and merger related expenses, for internal planning and forecasting purposes. Prosperity believes these non-GAAP financial measures provide information useful to investors in understanding Prosperity's financial results and their presentation, together with the accompanying reconciliations, provides a more complete understanding of factors and trends affecting Prosperity's business and allows investors to view performance in a manner similar to management, the entire financial services sector, bank stock analysts and bank regulators. Further, Prosperity believes that these non-GAAP financial measures provide useful information by excluding certain items that may not be indicative of its core operating earnings and business outlook. These non-GAAP financial measures should not be considered a substitute for, nor of greater importance than, GAAP basis financial measures and results; Prosperity strongly encourages investors to review its consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names. Please refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures to the nearest respective GAAP financial measures.
Prosperity Bancshares, Inc. ®
As of September 30, 2021, Prosperity Bancshares, Inc.® is a
Prosperity currently operates 273 full-service banking locations: 65 in the Houston area, including The Woodlands; 30 in the South Texas area including Corpus Christi and Victoria; 63 in the Dallas/Fort Worth area; 22 in the East Texas area; 29 in the Central Texas area including Austin and San Antonio; 34 in the West Texas area including Lubbock, Midland-Odessa and Abilene; 16 in the Bryan/College Station area; 6 in the Central Oklahoma area; and 8 in the Tulsa, Oklahoma area.
Cautionary Notes on Forward-Looking Statements
"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity's management on the conference call may contain, forward-looking statements within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as "aim," "anticipate," "estimate," "expect," "goal," "guidance," "intend," "is anticipated," "is expected," "is intended," "objective," "plan," "projected," "projection," "will affect," "will be," "will continue," "will decrease," "will grow," "will impact," "will increase," "will incur," "will reduce," "will remain," "will result," "would be," variations of such words or phrases (including where the word "could," "may," or "would" is used rather than the word "will" in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries. These forward-looking statements may include information about Prosperity's possible or assumed future economic performance or future results of operations, including future revenues, income, expenses, provision for loan losses, provision for taxes, effective tax rate, earnings per share and cash flows and Prosperity's future capital expenditures and dividends, future financial condition and changes therein, including changes in Prosperity's loan portfolio and allowance for loan losses, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity's future operations, future or proposed acquisitions, the future or expected effect of acquisitions on Prosperity's operations, results of operations, financial condition, and future economic performance, statements about the anticipated benefits of the proposed transaction, and statements about the assumptions underlying any such statement, as well as expectations regarding the effects of the COVID-19 pandemic on Prosperity's operating income, financial condition and cash flows. These forward–looking statements are not guarantees of future performance and are subject to risks and uncertainties, many of which are outside of Prosperity's control, which may cause actual results to differ materially from those expressed or implied by the forward-looking statements. These risks and uncertainties include but are not limited to whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); the possibility that the anticipated benefits of an acquisition transaction, are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of two companies or as a result of the strength of the economy and competitive factors generally; a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity's securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate, interest rate and commodity price fluctuations; the effect, impact, potential duration or other implications of the COVID-19 pandemic; and weather. These and various other factors are discussed in Prosperity Bancshares' Annual Report on Form 10-K for the year ended December 31, 2020 and other reports and statements Prosperity Bancshares has filed with the Securities and Exchange Commission ("SEC"). Copies of the SEC filings for Prosperity Bancshares may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.
______________ | |
(1) | Refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure. |
(2) | Includes purchase accounting adjustments of |
(3) | Includes purchase accounting adjustments of |
(4) | Includes purchase accounting adjustments of |
(5) | Includes purchase accounting adjustments of |
(6) | Includes purchase accounting adjustments of |
Bryan/College Station Area | Garland | Mount Vernon | Liberty | North University | ||||
Bryan | Grapevine | Palestine | Magnolia | Texas Tech Student Union | ||||
Bryan-29th Street | Grapevine Main | Rusk | Magnolia Parkway | |||||
Bryan-East | Kiest | Seven Points | Mont Belvieu | Midland | ||||
Bryan-North | Lake Highlands | Teague | Nederland | Wadley | ||||
Caldwell | McKinney | Tyler-Beckham | Needville | Wall Street | ||||
College Station | McKinney Eldorado | Tyler-South Broadway | Rosenberg | |||||
Crescent Point | McKinney Redbud | Tyler-University | Shadow Creek | Odessa | ||||
Hearne | North Carrolton | Winnsboro | Spring | Grandview | ||||
Huntsville | Oak Cliff | Tomball | Grant | |||||
Madisonville | Park Cities | Houston Area | Waller | Kermit Highway | ||||
Navasota | Plano | Houston | West Columbia | Parkway | ||||
New Waverly | Plano-West | Aldine | Wharton | |||||
Rock Prairie | Preston Forest | Alief | Winnie | Other West Texas Area | ||||
Southwest Parkway | Preston Parker | Bellaire | Wirt | Locations | ||||
Tower Point | Preston Royal | Beltway | Big Spring | |||||
Wellborn Road | Red Oak | Clear Lake | South Texas Area - | Brownfield | ||||
Richardson | Copperfield | Corpus Christi | Brownwood | |||||
Central Texas Area | Richardson-West | Cypress | Calallen | Cisco | ||||
Austin | Rosewood Court | Downtown | Carmel | Comanche | ||||
Allandale | The Colony | Eastex | Northwest | Early | ||||
Cedar Park | Tollroad | Fairfield | Saratoga | Floydada | ||||
Congress | Trinity Mills | First Colony | Timbergate | Gorman | ||||
Lakeway | Turtle Creek | Fry Road | Water Street | Levelland | ||||
Liberty Hill | West 15th Plano | Gessner | Littlefield | |||||
Northland | West Allen | Gladebrook | Victoria | Merkel | ||||
Oak Hill | Westmoreland | Grand Parkway | Victoria Main | Plainview | ||||
Research Blvd | Wylie | Heights | Victoria-Navarro | San Angelo | ||||
Westlake | Highway 6 West | Victoria-North | Slaton | |||||
Fort Worth | Little York | Victoria Salem | Snyder | |||||
Other Central Texas Area | Haltom City | Medical Center | ||||||
Locations | Hulen | Memorial Drive | Other South Texas Area | Oklahoma | ||||
Bastrop | Keller | Northside | Locations | Central Oklahoma Area | ||||
Canyon Lake | Museum Place | Pasadena | Alice | Oklahoma City | ||||
Dime Box | Renaissance Square | Pecan Grove | Aransas Pass | 23rd Street | ||||
Dripping Springs | Roanoke | Pin Oak | Beeville | Expressway | ||||
Elgin | Stockyards | River Oaks | Colony Creek | I-240 | ||||
Flatonia | Sugar Land | Cuero | Memorial | |||||
Georgetown | Other Dallas/Fort Worth Area | SW Medical Center | Edna | |||||
Gruene | Locations | Tanglewood | Goliad | Other Central Oklahoma Area | ||||
Kingsland | Arlington | The Plaza | Gonzales | Locations | ||||
La Grange | Azle | Uptown | Hallettsville | Edmond | ||||
Lexington | Ennis | Waugh Drive | Kingsville | Norman | ||||
New Braunfels | Gainesville | Westheimer | Mathis | |||||
Pleasanton | Glen Rose | West University | Padre Island | Tulsa Area | ||||
Round Rock | Granbury | Woodcreek | Palacios | Tulsa | ||||
San Antonio | Grand Prairie | Port Lavaca | Garnett | |||||
Schulenburg | Jacksboro | Katy | Portland | Harvard | ||||
Seguin | Mesquite | Cinco Ranch | Rockport | Memorial | ||||
Smithville | Muenster | Katy-Spring Green | Sinton | Sheridan | ||||
Thorndale | Runaway Bay | Taft | S. Harvard | |||||
Weimar | Sanger | The Woodlands | Yoakum | Utica Tower | ||||
Waxahachie | The Woodlands-College Park | Yorktown | Yale | |||||
Dallas/Fort Worth Area | Weatherford | The Woodlands-I-45 | ||||||
Dallas | The Woodlands-Research Forest | West Texas Area | Other Tulsa Area Locations | |||||
14th Street Plano | East Texas Area | Abilene | Owasso | |||||
Abrams Centre | Athens | Other Houston Area | Antilley Road | |||||
Addison | Blooming Grove | Locations | Barrow Street | |||||
Allen | Canton | Angleton | Cypress Street | |||||
Balch Springs | Carthage | Bay City | Judge Ely | |||||
Camp Wisdom | Corsicana | Beaumont | Mockingbird | |||||
Carrollton | Crockett | Cleveland | ||||||
Cedar Hill | Eustace | East Bernard | Lubbock | |||||
Coppell | Gilmer | El Campo | 4th Street | |||||
East Plano | Grapeland | Dayton | 66th Street | |||||
Euless | Gun Barrel City | Galveston | 82nd Street | |||||
Frisco | Jacksonville | Groves | 86th Street | |||||
Frisco Warren | Kerens | Hempstead | 98th Street | |||||
Frisco-West | Longview | Hitchcock | Avenue Q |
Prosperity Bancshares, Inc.® | ||||||||||||||||||||
Financial Highlights (Unaudited) | ||||||||||||||||||||
(In thousands) | ||||||||||||||||||||
Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | ||||||||||||||||
Balance Sheet Data (at period end) | ||||||||||||||||||||
Loans held for sale | $ | 10,197 | $ | 9,080 | $ | 20,991 | $ | 46,777 | $ | 51,694 | ||||||||||
Loans held for investment | 16,949,486 | 17,147,146 | 17,345,506 | 17,357,788 | 18,013,333 | |||||||||||||||
Loans held for investment - Warehouse Purchase Program | 1,998,049 | 2,095,559 | 2,272,389 | 2,842,379 | 2,730,614 | |||||||||||||||
Total loans | 18,957,732 | 19,251,785 | 19,638,886 | 20,246,944 | 20,795,641 | |||||||||||||||
Investment securities(A) | 12,629,368 | 11,918,691 | 10,088,002 | 8,542,820 | 7,431,495 | |||||||||||||||
Federal funds sold | 237 | 281 | 8,986 | 553 | 56,469 | |||||||||||||||
Allowance for credit losses | (287,187) | (302,884) | (307,210) | (316,068) | (323,635) | |||||||||||||||
Cash and due from banks | 1,055,386 | 1,059,879 | 1,947,235 | 1,342,996 | 1,031,193 | |||||||||||||||
Goodwill | 3,231,636 | 3,231,636 | 3,231,636 | 3,231,636 | 3,231,692 | |||||||||||||||
Core deposit intangibles, net | 64,539 | 67,417 | 70,304 | 73,235 | 76,478 | |||||||||||||||
Other real estate owned | 150 | 144 | 462 | 10,593 | 11,548 | |||||||||||||||
Fixed assets, net | 322,799 | 324,502 | 326,970 | 323,572 | 325,994 | |||||||||||||||
Other assets | 537,459 | 548,473 | 553,147 | 602,994 | 560,724 | |||||||||||||||
Total assets | $ | 36,512,119 | $ | 36,099,924 | $ | 35,558,418 | $ | 34,059,275 | $ | 33,197,599 | ||||||||||
Noninterest-bearing deposits | $ | 10,326,489 | $ | 10,099,149 | $ | 9,820,445 | $ | 9,151,233 | $ | 8,998,328 | ||||||||||
Interest-bearing deposits | 19,125,163 | 19,011,092 | 18,942,660 | 18,209,259 | 17,460,878 | |||||||||||||||
Total deposits | 29,451,652 | 29,110,241 | 28,763,105 | 27,360,492 | 26,459,206 | |||||||||||||||
Other borrowings | — | — | — | — | 2,570 | |||||||||||||||
Securities sold under repurchase agreements | 440,969 | 433,069 | 377,106 | 389,583 | 380,274 | |||||||||||||||
Subordinated notes | — | — | — | — | 125,146 | |||||||||||||||
Allowance for credit losses on off-balance sheet credit exposures | 29,947 | 29,947 | 29,947 | 29,947 | 29,947 | |||||||||||||||
Other liabilities | 244,110 | 216,330 | 166,414 | 148,584 | 165,579 | |||||||||||||||
Total liabilities | 30,166,678 | 29,789,587 | 29,336,572 | 27,928,606 | 27,162,722 | |||||||||||||||
Shareholders' equity(B) | 6,345,441 | 6,310,337 | 6,221,846 | 6,130,669 | 6,034,877 | |||||||||||||||
Total liabilities and equity | $ | 36,512,119 | $ | 36,099,924 | $ | 35,558,418 | $ | 34,059,275 | $ | 33,197,599 |
(A) Includes |
(B) Includes |
Prosperity Bancshares, Inc.® | ||||||||||||||||||||||||||||
Financial Highlights (Unaudited) | ||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||
Three Months Ended | Year-to-Date | |||||||||||||||||||||||||||
Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Sep 30, 2021 | Sep 30, 2020 | ||||||||||||||||||||||
Income Statement Data | ||||||||||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||||
Loans | $ | 213,821 | $ | 216,803 | $ | 233,075 | $ | 241,625 | $ | 244,255 | $ | 663,699 | $ | 734,270 | ||||||||||||||
Securities(C) | 46,217 | 43,708 | 38,677 | 36,721 | 38,033 | 128,602 | 130,091 | |||||||||||||||||||||
Federal funds sold and other earning assets | 302 | 340 | 351 | 301 | 144 | 993 | 902 | |||||||||||||||||||||
Total interest income | 260,340 | 260,851 | 272,103 | 278,647 | 282,432 | 793,294 | 865,263 | |||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||||
Deposits | 11,578 | 15,288 | 17,362 | 19,757 | 22,458 | 44,228 | 82,745 | |||||||||||||||||||||
Other borrowings | — | — | — | 33 | 52 | — | 3,517 | |||||||||||||||||||||
Securities sold under repurchase agreements | 195 | 164 | 159 | 224 | 309 | 518 | 1,403 | |||||||||||||||||||||
Subordinated notes and trust preferred | — | — | — | 999 | 1,500 | — | 4,499 | |||||||||||||||||||||
Total interest expense | 11,773 | 15,452 | 17,521 | 21,013 | 24,319 | 44,746 | 92,164 | |||||||||||||||||||||
Net interest income | 248,567 | 245,399 | 254,582 | 257,634 | 258,113 | 748,548 | 773,099 | |||||||||||||||||||||
Provision for credit losses | — | — | — | — | 10,000 | — | 20,000 | |||||||||||||||||||||
Net interest income after provision for credit losses | 248,567 | 245,399 | 254,582 | 257,634 | 248,113 | 748,548 | 753,099 | |||||||||||||||||||||
Noninterest income: | ||||||||||||||||||||||||||||
Nonsufficient funds (NSF) fees | 7,962 | 6,560 | 6,687 | 8,051 | 7,156 | 21,209 | 22,244 | |||||||||||||||||||||
Credit card, debit card and ATM card income | 8,837 | 8,918 | 8,031 | 8,193 | 8,315 | 25,786 | 23,052 | |||||||||||||||||||||
Service charges on deposit accounts | 6,115 | 6,062 | 5,978 | 6,046 | 5,920 | 18,155 | 17,814 | |||||||||||||||||||||
Trust income | 2,467 | 2,276 | 2,837 | 2,192 | 2,502 | 7,580 | 7,406 | |||||||||||||||||||||
Mortgage income | 1,396 | 2,914 | 3,307 | 3,989 | 2,958 | 7,617 | 6,788 | |||||||||||||||||||||
Brokerage income | 861 | 795 | 711 | 642 | 628 | 2,367 | 1,862 | |||||||||||||||||||||
Bank owned life insurance income | 1,325 | 1,294 | 1,292 | 1,252 | 1,449 | 3,911 | 4,502 | |||||||||||||||||||||
Net gain (loss) on sale or write-down of assets | 255 | (244) | (79) | (675) | (528) | (68) | (4,858) | |||||||||||||||||||||
Other noninterest income | 5,427 | 6,981 | 5,244 | 6,857 | 6,524 | 17,652 | 16,177 | |||||||||||||||||||||
Total noninterest income | 34,645 | 35,556 | 34,008 | 36,547 | 34,924 | 104,209 | 94,987 | |||||||||||||||||||||
Noninterest expense: | ||||||||||||||||||||||||||||
Salaries and benefits | 78,412 | 75,611 | 80,037 | 77,809 | 75,068 | 234,060 | 231,459 | |||||||||||||||||||||
Net occupancy and equipment | 8,165 | 8,046 | 7,833 | 8,223 | 8,644 | 24,044 | 26,814 | |||||||||||||||||||||
Credit and debit card, data processing and software amortization | 9,103 | 8,718 | 8,233 | 8,442 | 8,776 | 26,054 | 31,887 | |||||||||||||||||||||
Regulatory assessments and FDIC insurance | 2,497 | 2,670 | 2,670 | 2,670 | 2,512 | 7,837 | 7,191 | |||||||||||||||||||||
Core deposit intangibles amortization | 2,878 | 2,887 | 2,931 | 3,243 | 3,270 | 8,696 | 9,926 | |||||||||||||||||||||
Depreciation | 4,524 | 4,513 | 4,540 | 4,261 | 4,605 | 13,577 | 13,971 | |||||||||||||||||||||
Communications | 3,013 | 2,982 | 2,899 | 2,931 | 3,027 | 8,894 | 9,546 | |||||||||||||||||||||
Other real estate expense | 30 | 198 | 244 | 279 | 258 | 472 | 344 | |||||||||||||||||||||
Net loss (gain) on sale or write-down of other real estate | 4 | (1,839) | (887) | (195) | (137) | (2,722) | (263) | |||||||||||||||||||||
Merger related expenses | — | — | — | — | — | — | 8,018 | |||||||||||||||||||||
Other noninterest expense | 11,189 | 11,405 | 10,576 | 12,542 | 11,896 | 33,170 | 38,135 | |||||||||||||||||||||
Total noninterest expense | 119,815 | 115,191 | 119,076 | 120,205 | 117,919 | 354,082 | 377,028 | |||||||||||||||||||||
Income before income taxes | 163,397 | 165,764 | 169,514 | 173,976 | 165,118 | 498,675 | 471,058 | |||||||||||||||||||||
Provision for income taxes | 34,807 | 35,153 | 36,205 | 36,885 | 35,054 | 106,165 | 79,245 | |||||||||||||||||||||
Net income available to common shareholders | $ | 128,590 | $ | 130,611 | $ | 133,309 | $ | 137,091 | $ | 130,064 | $ | 392,510 | $ | 391,813 |
(C) Interest income on securities was reduced by net premium amortization of |
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, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Sep 30, 2021 | Sep 30, 2020 | |||||||||||||||||||||||
Profitability | |||||||||||||||||||||||||||||
Net income (D) (E) | $ | 128,590 | $ | 130,611 | $ | 133,309 | $ | 137,091 | $ | 130,064 | $ | 392,510 | $ | 391,813 | |||||||||||||||
Basic earnings per share | $ | 1.39 | $ | 1.41 | $ | 1.44 | $ | 1.48 | $ | 1.40 | $ | 4.23 | $ | 4.20 | |||||||||||||||
Diluted earnings per share | $ | 1.39 | $ | 1.41 | $ | 1.44 | $ | 1.48 | $ | 1.40 | $ | 4.23 | $ | 4.20 | |||||||||||||||
Return on average assets (F) | 1.42 | % | 1.45 | % | 1.54 | % | 1.63 | % | 1.58 | % | 1.47 | % | 1.62 | % | (J) | ||||||||||||||
Return on average common equity (F) | 8.07 | % | 8.31 | % | 8.60 | % | 8.98 | % | 8.64 | % | 8.32 | % | 8.78 | % | (J) | ||||||||||||||
Return on average tangible common equity (F) (G) | 16.72 | % | 17.49 | % | 18.43 | % | 19.57 | % | 19.19 | % | 17.53 | % | 19.77 | % | (J) | ||||||||||||||
Tax equivalent net interest margin (D) (E) (H) | 3.10 | % | 3.11 | % | 3.41 | % | 3.49 | % | 3.57 | % | 3.20 | % | 3.69 | % | |||||||||||||||
Efficiency ratio (G) (I) | 42.34 | % | 40.96 | % | 41.25 | % | 40.77 | % | 40.17 | % | 41.52 | % | 43.19 | % | (K) | ||||||||||||||
Liquidity and Capital Ratios | |||||||||||||||||||||||||||||
Equity to assets | 17.38 | % | 17.48 | % | 17.50 | % | 18.00 | % | 18.18 | % | 17.38 | % | 18.18 | % | |||||||||||||||
Common equity tier 1 capital | 14.84 | % | 15.26 | % | 14.60 | % | 13.74 | % | 13.17 | % | 14.84 | % | 13.17 | % | |||||||||||||||
Tier 1 risk-based capital | 14.84 | % | 15.26 | % | 14.60 | % | 13.74 | % | 13.17 | % | 14.84 | % | 13.17 | % | |||||||||||||||
Total risk-based capital | 15.20 | % | 15.71 | % | 15.07 | % | 14.23 | % | 14.28 | % | 15.20 | % | 14.28 | % | |||||||||||||||
Tier 1 leverage capital | 9.55 | % | 9.50 | % | 9.68 | % | 9.67 | % | 9.57 | % | 9.55 | % | 9.57 | % | |||||||||||||||
Period end tangible equity to period end tangible assets (G) | 9.18 | % | 9.18 | % | 9.05 | % | 9.19 | % | 9.12 | % | 9.18 | % | 9.12 | % | |||||||||||||||
Other Data | |||||||||||||||||||||||||||||
Weighted-average shares used in computing earnings per common share | |||||||||||||||||||||||||||||
Basic | 92,683 | 92,935 | 92,854 | 92,559 | 92,656 | 92,823 | 93,226 | ||||||||||||||||||||||
Diluted | 92,683 | 92,935 | 92,854 | 92,559 | 92,656 | 92,823 | 93,226 | ||||||||||||||||||||||
Period end shares outstanding | 92,160 | 92,935 | 92,929 | 92,571 | 92,562 | 92,160 | 92,562 | ||||||||||||||||||||||
Cash dividends paid per common share | $ | 0.49 | $ | 0.49 | $ | 0.49 | $ | 0.49 | $ | 0.46 | $ | 1.47 | $ | 1.38 | |||||||||||||||
Book value per common share | $ | 68.85 | $ | 67.90 | $ | 66.95 | $ | 66.23 | $ | 65.20 | $ | 68.85 | $ | 65.20 | |||||||||||||||
Tangible book value per common share (G) | $ | 33.09 | $ | 32.40 | $ | 31.42 | $ | 30.53 | $ | 29.46 | $ | 33.09 | $ | 29.46 | |||||||||||||||
Common Stock Market Price | |||||||||||||||||||||||||||||
High | $ | 72.97 | $ | 78.06 | $ | 83.02 | $ | 70.38 | $ | 60.63 | $ | 83.02 | $ | 75.22 | |||||||||||||||
Low | $ | 64.40 | $ | 69.83 | $ | 66.45 | $ | 50.43 | $ | 48.80 | $ | 64.40 | $ | 42.02 | |||||||||||||||
Period end closing price | $ | 71.13 | $ | 71.80 | $ | 76.16 | $ | 69.36 | $ | 51.83 | $ | 71.13 | $ | 51.83 | |||||||||||||||
Employees – FTE (excluding overtime) | 3,625 | 3,724 | 3,724 | 3,756 | 3,716 | 3,625 | 3,716 | ||||||||||||||||||||||
Number of banking centers | 273 | 274 | 275 | 275 | 275 | 273 | 275 |
(D) Includes purchase accounting adjustments for the periods presented as follows: | |||||||||||||
Three Months Ended | Year-to-Date | ||||||||||||
Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Sep 30, 2021 | Sep 30, 2020 | |||||||
Loan discount accretion | |||||||||||||
ASC 310-20 | |||||||||||||
ASC 310-30 | |||||||||||||
Securities net amortization | |||||||||||||
Time deposits amortization |
(E) Using effective tax rate of |
(F) Interim periods annualized. |
(G) Refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure. |
(H) Net interest margin for all periods presented is based on average balances on an actual 365-day or 366-day basis. |
(I) Calculated by dividing total noninterest expense, excluding credit loss provisions, by net interest income plus noninterest income, excluding net gains and losses on the sale or write down of assets and securities. Additionally, taxes are not part of this calculation. |
(J) For calculations of the annualized returns on average assets, average common equity and average tangible common equity excluding merger related expenses, net of tax, and NOL tax benefit, refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure. |
(K) For calculations of the efficiency ratio excluding merger related expenses, net of tax, refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure. |
Prosperity Bancshares, Inc.® | |||||||||||||||||||||||||||||||||||||
Financial Highlights (Unaudited) | |||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||||
YIELD ANALYSIS | Three Months Ended | ||||||||||||||||||||||||||||||||||||
Sep 30, 2021 | Jun 30, 2021 | Sep 30, 2020 | |||||||||||||||||||||||||||||||||||
Average Balance | Interest Earned/ Interest Paid | Average Yield/ Rate | (L) | Average Balance | Interest Earned/ Interest Paid | Average Yield/ Rate | (L) | Average Balance | Interest Earned/ Interest Paid | Average Yield/ Rate | (L) | ||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||||||
Loans held for sale | $ | 11,714 | $ | 91 | $ | 13,716 | $ | 109 | $ | 50,606 | $ | 420 | |||||||||||||||||||||||||
Loans held for investment | 17,102,998 | 199,019 | 17,305,259 | 200,817 | 18,267,559 | 225,596 | |||||||||||||||||||||||||||||||
Loans held for investment - Warehouse Purchase Program | 1,836,252 | 14,711 | 1,984,305 | 15,877 | 2,279,461 | 18,239 | |||||||||||||||||||||||||||||||
Total Loans | 18,950,964 | 213,821 | 19,303,280 | 216,803 | 20,597,626 | 244,255 | |||||||||||||||||||||||||||||||
Investment securities | 12,184,964 | 46,217 | (M) | 11,180,948 | 43,708 | (M) | 7,603,762 | 38,033 | (M) | ||||||||||||||||||||||||||||
Federal funds sold and other earning assets | 734,787 | 302 | 1,221,993 | 340 | 618,228 | 144 | |||||||||||||||||||||||||||||||
Total interest-earning assets | 31,870,715 | 260,340 | 31,706,221 | 260,851 | 28,819,616 | 282,432 | |||||||||||||||||||||||||||||||
Allowance for credit losses | (301,011) | (306,059) | (321,424) | ||||||||||||||||||||||||||||||||||
Noninterest-earning assets | 4,728,965 | 4,695,860 | 4,482,646 | ||||||||||||||||||||||||||||||||||
Total assets | $ | 36,298,669 | $ | 36,096,022 | $ | 32,980,838 | |||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||||
Interest-bearing demand deposits | $ | 6,089,678 | $ | 3,614 | $ | 6,281,068 | $ | 5,471 | $ | 5,221,722 | $ | 5,028 | |||||||||||||||||||||||||
Savings and money market deposits | 9,944,664 | 4,522 | 9,872,624 | 5,490 | 8,937,751 | 7,833 | |||||||||||||||||||||||||||||||
Certificates and other time deposits | 2,897,123 | 3,442 | 2,980,186 | 4,327 | 3,103,290 | 9,597 | |||||||||||||||||||||||||||||||
Other borrowings | — | — | — | — | — | — | 13,898 | 52 | |||||||||||||||||||||||||||||
Securities sold under repurchase agreements | 448,338 | 195 | 383,975 | 164 | 378,888 | 309 | |||||||||||||||||||||||||||||||
Subordinated notes | — | — | — | — | — | — | 125,256 | 1,500 | |||||||||||||||||||||||||||||
Total interest-bearing liabilities | 19,379,803 | 11,773 | (N) | 19,517,853 | 15,452 | (N) | 17,780,805 | 24,319 | (N) | ||||||||||||||||||||||||||||
Noninterest-bearing liabilities: | |||||||||||||||||||||||||||||||||||||
Noninterest-bearing demand deposits | 10,286,062 | 10,062,085 | 8,980,814 | ||||||||||||||||||||||||||||||||||
Allowance for credit losses on off-balance sheet credit exposures | 29,947 | 29,947 | 29,947 | ||||||||||||||||||||||||||||||||||
Other liabilities | 229,502 | 198,748 | 167,532 | ||||||||||||||||||||||||||||||||||
Total liabilities | 29,925,314 | 29,808,633 | 26,959,098 | ||||||||||||||||||||||||||||||||||
Shareholders' equity | 6,373,355 | 6,287,389 | 6,021,740 | ||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 36,298,669 | $ | 36,096,022 | $ | 32,980,838 | |||||||||||||||||||||||||||||||
Net interest income and margin | $ | 248,567 | $ | 245,399 | $ | 258,113 | |||||||||||||||||||||||||||||||
Non-GAAP to GAAP reconciliation: | |||||||||||||||||||||||||||||||||||||
Tax equivalent adjustment | 551 | 586 | 658 | ||||||||||||||||||||||||||||||||||
Net interest income and margin (tax equivalent basis) | $ | 249,118 | $ | 245,985 | $ | 258,771 |
(L) Annualized and based on an actual 365-day or 366-day basis. |
(M) Yield on securities was impacted by net premium amortization of |
(N) Total cost of funds, including noninterest bearing deposits, was |
Prosperity Bancshares, Inc.® | |||||||||||||||||||||||||
Financial Highlights (Unaudited) | |||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||
YIELD ANALYSIS | Year-to-Date | ||||||||||||||||||||||||
Sep 30, 2021 | Sep 30, 2020 | ||||||||||||||||||||||||
Average Balance | Interest Earned/ Interest Paid | Average Yield/ Rate | (O) | Average Balance | Interest Earned/ Interest Paid | Average Yield/ Rate | (O) | ||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||
Loans held for sale | $ | 19,507 | $ | 439 | $ | 60,256 | $ | 1,575 | |||||||||||||||||
Loans held for investment | 17,228,462 | 613,813 | 17,890,010 | 690,175 | |||||||||||||||||||||
Loans held for investment - Warehouse Purchase Program | 2,061,432 | 49,447 | 1,749,568 | 42,520 | |||||||||||||||||||||
Total loans | 19,309,401 | 663,699 | 19,699,834 | 734,270 | |||||||||||||||||||||
Investment securities | 10,849,373 | 128,602 | (P) | 8,029,097 | 130,091 | (P) | |||||||||||||||||||
Federal funds sold and other earning assets | 1,151,647 | 993 | 339,229 | 902 | |||||||||||||||||||||
Total interest-earning assets | 31,310,421 | 793,294 | 28,068,160 | 865,263 | |||||||||||||||||||||
Allowance for credit losses | (307,500) | (325,036) | |||||||||||||||||||||||
Noninterest-earning assets | 4,644,874 | 4,540,440 | |||||||||||||||||||||||
Total assets | $ | 35,647,795 | $ | 32,283,564 | |||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||
Interest-bearing demand deposits | $ | 6,160,988 | $ | 15,028 | $ | 5,054,320 | $ | 16,745 | |||||||||||||||||
Savings and money market deposits | 9,747,706 | 15,765 | 8,481,852 | 30,700 | |||||||||||||||||||||
Certificates and other time deposits | 2,969,151 | 13,435 | 3,243,564 | 35,300 | |||||||||||||||||||||
Other borrowings | — | — | — | 439,018 | 3,517 | ||||||||||||||||||||
Securities sold under repurchase agreements | 403,254 | 518 | 370,225 | 1,403 | |||||||||||||||||||||
Subordinated notes | — | — | — | 125,475 | 4,499 | ||||||||||||||||||||
Total interest-bearing liabilities | 19,281,099 | 44,746 | (Q) | 17,714,454 | 92,164 | (Q) | |||||||||||||||||||
Noninterest-bearing liabilities: | |||||||||||||||||||||||||
Noninterest-bearing demand deposits | 9,855,599 | 8,354,410 | |||||||||||||||||||||||
Allowance for credit losses on off-balance sheet credit exposures | 29,947 | 24,321 | |||||||||||||||||||||||
Other liabilities | 194,347 | 239,747 | |||||||||||||||||||||||
Total liabilities | 29,360,992 | 26,332,932 | |||||||||||||||||||||||
Shareholders' equity | 6,286,803 | 5,950,632 | |||||||||||||||||||||||
Total liabilities and shareholders' equity | 35,647,795 | $ | 32,283,564 | ||||||||||||||||||||||
Net interest income and margin | $ | 748,548 | $ | 773,099 | |||||||||||||||||||||
Non-GAAP to GAAP reconciliation: | |||||||||||||||||||||||||
Tax equivalent adjustment | 1,772 | 2,071 | |||||||||||||||||||||||
Net interest income and margin (tax equivalent basis) | $ | 750,320 | $ | 775,170 |
(O) Annualized and based on an actual 365-day or 366-day basis. |
(P) Yield on securities was impacted by net premium amortization of |
(Q) Total cost of funds, including noninterest bearing deposits, was |
Prosperity Bancshares, Inc.® | |||||||||||||||||||
Financial Highlights (Unaudited) | |||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||
Three Months Ended | |||||||||||||||||||
Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | |||||||||||||||
YIELD TREND (R) | |||||||||||||||||||
Interest-Earning Assets: | |||||||||||||||||||
Loans held for sale | 3.08 | % | 3.19 | % | 2.90 | % | 3.23 | % | 3.30 | % | |||||||||
Loans held for investment | 4.62 | % | 4.65 | % | 5.02 | % | 4.95 | % | 4.91 | % | |||||||||
Loans held for investment - Warehouse Purchase Program | 3.18 | % | 3.21 | % | 3.23 | % | 3.20 | % | 3.18 | % | |||||||||
Total loans | 4.48 | % | 4.50 | % | 4.80 | % | 4.72 | % | 4.72 | % | |||||||||
Investment securities (S) | 1.50 | % | 1.57 | % | 1.71 | % | 1.83 | % | 1.99 | % | |||||||||
Federal funds sold and other earning assets | 0.16 | % | 0.11 | % | 0.09 | % | 0.11 | % | 0.09 | % | |||||||||
Total interest-earning assets | 3.24 | % | 3.30 | % | 3.64 | % | 3.76 | % | 3.90 | % | |||||||||
Interest-Bearing Liabilities: | |||||||||||||||||||
Interest-bearing demand deposits | 0.24 | % | 0.35 | % | 0.39 | % | 0.38 | % | 0.38 | % | |||||||||
Savings and money market deposits | 0.18 | % | 0.22 | % | 0.25 | % | 0.30 | % | 0.35 | % | |||||||||
Certificates and other time deposits | 0.47 | % | 0.58 | % | 0.76 | % | 0.98 | % | 1.23 | % | |||||||||
Other borrowings | — | — | — | 5.39 | % | 1.49 | % | ||||||||||||
Securities sold under repurchase agreements | 0.17 | % | 0.17 | % | 0.17 | % | 0.24 | % | 0.32 | % | |||||||||
Subordinated notes | — | — | — | 4.87 | % | 4.76 | % | ||||||||||||
Total interest-bearing liabilities | 0.24 | % | 0.32 | % | 0.38 | % | 0.46 | % | 0.54 | % | |||||||||
Net Interest Margin | 3.09 | % | 3.10 | % | 3.40 | % | 3.48 | % | 3.56 | % | |||||||||
Net Interest Margin (tax equivalent) | 3.10 | % | 3.11 | % | 3.41 | % | 3.49 | % | 3.57 | % |
(R) Annualized and based on average balances on an actual 365-day or 366-day basis. |
(S) Yield on securities was impacted by net premium amortization of |
Prosperity Bancshares, Inc.® | ||||||||||||||||||||
Financial Highlights (Unaudited) | ||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||
Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | ||||||||||||||||
Balance Sheet Averages | ||||||||||||||||||||
Loans held for sale | $ | 11,714 | $ | 13,716 | $ | 33,327 | $ | 42,856 | $ | 50,606 | ||||||||||
Loans held for investment | 17,102,998 | 17,305,259 | 17,279,066 | 17,700,756 | 18,267,559 | |||||||||||||||
Loans held for investment - Warehouse Purchase Program | 1,836,252 | 1,984,305 | 2,369,601 | 2,603,455 | 2,279,461 | |||||||||||||||
Total Loans | 18,950,964 | 19,303,280 | 19,681,994 | 20,347,067 | 20,597,626 | |||||||||||||||
Investment securities | 12,184,964 | 11,180,948 | 9,148,841 | 8,001,679 | 7,603,762 | |||||||||||||||
Federal funds sold and other earning assets | 734,787 | 1,221,993 | 1,506,645 | 1,094,487 | 618,228 | |||||||||||||||
Total interest-earning assets | 31,870,715 | 31,706,221 | 30,337,480 | 29,443,233 | 28,819,616 | |||||||||||||||
Allowance for credit losses | (301,011) | (306,059) | (315,590) | (322,138) | (321,424) | |||||||||||||||
Cash and due from banks | 570,765 | 521,737 | 308,787 | 289,579 | 267,887 | |||||||||||||||
Goodwill | 3,231,637 | 3,231,637 | 3,233,231 | 3,231,850 | 3,231,976 | |||||||||||||||
Core deposit intangibles, net | 65,955 | 68,830 | 71,763 | 74,919 | 78,269 | |||||||||||||||
Other real estate | 279 | 3,001 | 6,385 | 14,573 | 8,061 | |||||||||||||||
Fixed assets, net | 323,584 | 326,570 | 326,004 | 325,485 | 325,958 | |||||||||||||||
Other assets | 536,745 | 544,085 | 576,300 | 633,405 | 570,495 | |||||||||||||||
Total assets | $ | 36,298,669 | $ | 36,096,022 | $ | 34,544,360 | $ | 33,690,906 | $ | 32,980,838 | ||||||||||
Noninterest-bearing deposits | $ | 10,286,062 | $ | 10,062,085 | $ | 9,206,791 | $ | 9,103,742 | $ | 8,980,814 | ||||||||||
Interest-bearing demand deposits | 6,089,678 | 6,281,068 | 6,112,469 | 5,545,298 | 5,221,722 | |||||||||||||||
Savings and money market deposits | 9,944,664 | 9,872,624 | 9,420,064 | 9,170,179 | 8,937,751 | |||||||||||||||
Certificates and other time deposits | 2,897,123 | 2,980,186 | 3,031,621 | 3,047,475 | 3,103,290 | |||||||||||||||
Total deposits | 29,217,527 | 29,195,963 | 27,770,945 | 26,866,694 | 26,243,577 | |||||||||||||||
Other borrowings | — | — | — | 2,435 | 13,898 | |||||||||||||||
Securities sold under repurchase agreements | 448,338 | 383,975 | 376,662 | 376,779 | 378,888 | |||||||||||||||
Subordinated notes | — | — | — | 81,570 | 125,256 | |||||||||||||||
Allowance for credit losses on off-balance sheet credit exposures | 29,947 | 29,947 | 29,947 | 29,947 | 29,947 | |||||||||||||||
Other liabilities | 229,502 | 198,748 | 169,138 | 224,907 | 167,532 | |||||||||||||||
Shareholders' equity | 6,373,355 | 6,287,389 | 6,197,668 | 6,108,574 | 6,021,740 | |||||||||||||||
Total liabilities and equity | $ | 36,298,669 | $ | 36,096,022 | $ | 34,544,360 | $ | 33,690,906 | $ | 32,980,838 |
Prosperity Bancshares, Inc.® | |||||||||||||||||||||||||||||||||||
Financial Highlights (Unaudited) | |||||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||
Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | |||||||||||||||||||||||||||||||
Period End Balances | |||||||||||||||||||||||||||||||||||
Loan Portfolio | |||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 1,841,899 | 9.7 | % | $ | 2,021,951 | 10.5 | % | $ | 2,104,116 | 10.7 | % | $ | 2,210,003 | 10.9 | % | $ | 2,171,302 | 10.5 | % | |||||||||||||||
Warehouse purchase program | 1,998,049 | 10.6 | % | 2,095,559 | 10.9 | % | 2,272,389 | 11.6 | % | 2,842,379 | 14.0 | % | 2,730,614 | 13.1 | % | ||||||||||||||||||||
Construction, land development and other land loans | 2,269,417 | 12.0 | % | 2,147,474 | 11.2 | % | 2,031,355 | 10.4 | % | 1,956,960 | 9.7 | % | 2,081,762 | 10.0 | % | ||||||||||||||||||||
1-4 family residential | 4,709,468 | 24.8 | % | 4,531,589 | 23.5 | % | 4,310,437 | 21.9 | % | 4,253,331 | 21.0 | % | 4,189,852 | 20.1 | % | ||||||||||||||||||||
Home equity | 746,426 | 3.9 | % | 637,431 | 3.3 | % | 554,278 | 2.8 | % | 504,207 | 2.5 | % | 477,552 | 2.3 | % | ||||||||||||||||||||
Commercial real estate (includes multi-family residential) | 5,550,841 | 29.3 | % | 5,681,184 | 29.5 | % | 5,858,475 | 29.8 | % | 6,078,764 | 30.0 | % | 6,179,901 | 29.7 | % | ||||||||||||||||||||
Agriculture (includes farmland) | 631,497 | 3.3 | % | 590,135 | 3.1 | % | 571,783 | 2.9 | % | 581,352 | 2.9 | % | 598,972 | 2.9 | % | ||||||||||||||||||||
Consumer and other | 274,980 | 1.5 | % | 264,652 | 1.4 | % | 293,023 | 1.5 | % | 344,028 | 1.7 | % | 367,231 | 1.8 | % | ||||||||||||||||||||
Energy | 569,314 | 3.0 | % | 501,821 | 2.6 | % | 503,947 | 2.6 | % | 512,735 | 2.5 | % | 604,698 | 2.9 | % | ||||||||||||||||||||
Paycheck Protection Program | 365,841 | 1.9 | % | 779,989 | 4.0 | % | 1,139,083 | 5.8 | % | 963,185 | 4.8 | % | 1,393,757 | 6.7 | % | ||||||||||||||||||||
Total loans | $ | 18,957,732 | $ | 19,251,785 | $ | 19,638,886 | $ | 20,246,944 | $ | 20,795,641 | |||||||||||||||||||||||||
Deposit Types | |||||||||||||||||||||||||||||||||||
Noninterest-bearing DDA | $ | 10,326,489 | 35.0 | % | $ | 10,099,149 | 34.7 | % | $ | 9,820,445 | 34.1 | % | $ | 9,151,233 | 33.4 | % | $ | 8,998,328 | 34.0 | % | |||||||||||||||
Interest-bearing DDA | 6,088,923 | 20.7 | % | 6,185,115 | 21.2 | % | 6,158,641 | 21.4 | % | 5,899,051 | 21.6 | % | 5,297,802 | 20.0 | % | ||||||||||||||||||||
Money market | 6,864,664 | 23.3 | % | 6,706,252 | 23.0 | % | 6,714,889 | 23.4 | % | 6,381,014 | 23.3 | % | 6,324,127 | 23.9 | % | ||||||||||||||||||||
Savings | 3,293,850 | 11.2 | % | 3,160,606 | 10.9 | % | 3,083,447 | 10.7 | % | 2,863,086 | 10.5 | % | 2,772,492 | 10.5 | % | ||||||||||||||||||||
Certificates and other time deposits | 2,877,726 | 9.8 | % | 2,959,119 | 10.2 | % | 2,985,683 | 10.4 | % | 3,066,108 | 11.2 | % | 3,066,457 | 11.6 | % | ||||||||||||||||||||
Total deposits | $ | 29,451,652 | $ | 29,110,241 | $ | 28,763,105 | $ | 27,360,492 | $ | 26,459,206 | |||||||||||||||||||||||||
Loan to Deposit Ratio | 64.4 | % | 66.1 | % | 68.3 | % | 74.0 | % | 78.6 | % |
Prosperity Bancshares, Inc.® | |||||||||||||||||||||||||||||||||||
Financial Highlights (Unaudited) | |||||||||||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||||||||||
Construction Loans | |||||||||||||||||||||||||||||||||||
Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | |||||||||||||||||||||||||||||||
Single family residential construction | $ | 659,248 | 29.0 | % | $ | 624,954 | 29.1 | % | $ | 590,223 | 29.1 | % | $ | 579,761 | 29.6 | % | $ | 654,933 | 31.5 | % | |||||||||||||||
Land development | 92,623 | 4.1 | % | 97,709 | 4.6 | % | 97,267 | 4.8 | % | 103,307 | 5.3 | % | 114,937 | 5.5 | % | ||||||||||||||||||||
Raw land | 315,803 | 13.9 | % | 245,484 | 11.4 | % | 243,394 | 12.0 | % | 247,628 | 12.7 | % | 240,154 | 11.5 | % | ||||||||||||||||||||
Residential lots | 195,201 | 8.6 | % | 165,645 | 7.7 | % | 176,884 | 8.6 | % | 158,441 | 8.1 | % | 137,615 | 6.6 | % | ||||||||||||||||||||
Commercial lots | 169,189 | 7.5 | % | 153,714 | 7.2 | % | 137,512 | 6.8 | % | 114,427 | 5.8 | % | 109,569 | 5.3 | % | ||||||||||||||||||||
Commercial construction and other | 837,436 | 36.9 | % | 860,069 | 40.0 | % | 786,192 | 38.7 | % | 753,587 | 38.5 | % | 825,053 | 39.6 | % | ||||||||||||||||||||
Net unaccreted discount | (83) | (101) | (117) | (191) | (499) | ||||||||||||||||||||||||||||||
Total construction loans | $ | 2,269,417 | $ | 2,147,474 | $ | 2,031,355 | $ | 1,956,960 | $ | 2,081,762 | |||||||||||||||||||||||||
Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of September 30, 2021 | ||||||||||||||||||||||||||||
Houston | Dallas | Austin | OK City | Tulsa | Other (T) | Total | ||||||||||||||||||||||
Collateral Type | ||||||||||||||||||||||||||||
Shopping center/retail | $ | 344,431 | $ | 287,295 | $ | 43,715 | $ | 16,729 | $ | 28,842 | $ | 316,601 | $ | 1,037,613 | ||||||||||||||
Commercial and industrial buildings | 159,540 | 83,393 | 19,884 | 20,930 | 18,037 | 158,211 | 459,995 | |||||||||||||||||||||
Office buildings | 122,714 | 471,358 | 28,437 | 72,232 | 4,783 | 77,257 | 776,781 | |||||||||||||||||||||
Medical buildings | 105,696 | 23,741 | 2,617 | 23,053 | 39,699 | 65,846 | 260,652 | |||||||||||||||||||||
Apartment buildings | 259,581 | 145,045 | 37,544 | 15,854 | 35,052 | 179,293 | 672,369 | |||||||||||||||||||||
Hotel | 74,641 | 77,389 | 42,971 | 29,372 | — | 152,221 | 376,594 | |||||||||||||||||||||
Other | 75,713 | 68,519 | 18,409 | 8,442 | 3,769 | 72,250 | 247,102 | |||||||||||||||||||||
Total | $ | 1,142,316 | $ | 1,156,740 | $ | 193,577 | $ | 186,612 | $ | 130,182 | $ | 1,021,679 | $ | 3,831,106 | (U) |
Acquired Loans | ||||||||||||||||||||||||||||||||||||
Non-PCD Loans | PCD Loans | Total Acquired Loans | ||||||||||||||||||||||||||||||||||
Balance at Acquisition Date | Balance at Jun 30, 2021 | Balance at Sep 30, 2021 | Balance at Acquisition Date | Balance at Jun 30, 2021 | Balance at Sep 30, 2021 | Balance at Acquisition Date | Balance at Jun 30, 2021 | Balance at Sep 30, 2021 | ||||||||||||||||||||||||||||
Loan marks: | ||||||||||||||||||||||||||||||||||||
Acquired banks (V) | $ | 345,599 | $ | 16,535 | $ | 12,774 | $ | 320,052 | $ | 8,695 | $ | 5,569 | $ | 665,651 | $ | 25,230 | $ | 18,343 | ||||||||||||||||||
Acquired portfolio loan balances: | ||||||||||||||||||||||||||||||||||||
Acquired banks (V) | 12,286,159 | 2,913,494 | 2,585,926 | 689,573 | 144,694 | 89,833 | 12,975,732 | (W) | 3,058,188 | 2,675,759 | ||||||||||||||||||||||||||
Acquired portfolio loan balances less loan marks | $ | 11,940,560 | $ | 2,896,959 | $ | 2,573,152 | $ | 369,521 | $ | 135,999 | $ | 84,264 | $ | 12,310,081 | $ | 3,032,958 | $ | 2,657,416 |
(T) Includes other MSA and non-MSA regions. |
(U) Represents a portion of total commercial real estate loans of |
(V) Includes Bank Arlington, American State Bank, Community National Bank, First Federal Bank Texas, Coppermark Bank, First Victoria National Bank, The F&M Bank & Trust Company, Tradition Bank and LegacyTexas Bank. |
(W) Actual principal balances acquired. |
Prosperity Bancshares, Inc.® | |||||||||||||||||||||||||||
Financial Highlights (Unaudited) | |||||||||||||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||||||||
Three Months Ended | Year-to-Date | ||||||||||||||||||||||||||
Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Sep 30, 2021 | Sep 30, 2020 | |||||||||||||||||||||
Asset Quality | |||||||||||||||||||||||||||
Nonaccrual loans | $ | 35,035 | $ | 32,880 | $ | 43,025 | $ | 47,185 | $ | 57,412 | $ | 35,035 | $ | 57,412 | |||||||||||||
Accruing loans 90 or more days past due | 1,038 | 330 | 313 | 1,699 | 462 | 1,038 | 462 | ||||||||||||||||||||
Total nonperforming loans | 36,073 | 33,210 | 43,338 | 48,884 | 57,874 | 36,073 | 57,874 | ||||||||||||||||||||
Repossessed assets | 326 | 310 | 362 | 93 | 120 | 326 | 120 | ||||||||||||||||||||
Other real estate | 150 | 144 | 462 | 10,593 | 11,548 | 150 | 11,548 | ||||||||||||||||||||
Total nonperforming assets | $ | 36,549 | $ | 33,664 | $ | 44,162 | $ | 59,570 | $ | 69,542 | $ | 36,549 | $ | 69,542 | |||||||||||||
Nonperforming assets: | |||||||||||||||||||||||||||
Commercial and industrial (includes energy) | $ | 8,199 | $ | 8,613 | $ | 11,290 | $ | 16,176 | $ | 17,273 | $ | 8,199 | $ | 17,273 | |||||||||||||
Construction, land development and other land loans | 803 | 1,423 | 1,692 | 1,566 | 2,633 | 803 | 2,633 | ||||||||||||||||||||
1-4 family residential (includes home equity) | 11,117 | 11,681 | 11,920 | 25,830 | 29,953 | 11,117 | 29,953 | ||||||||||||||||||||
Commercial real estate (includes multi-family residential) | 15,691 | 11,266 | 16,896 | 12,315 | 16,069 | 15,691 | 16,069 | ||||||||||||||||||||
Agriculture (includes farmland) | 643 | 661 | 803 | 2,075 | 1,931 | 643 | 1,931 | ||||||||||||||||||||
Consumer and other | 96 | 20 | 1,561 | 1,608 | 1,683 | 96 | 1,683 | ||||||||||||||||||||
Total | $ | 36,549 | $ | 33,664 | $ | 44,162 | $ | 59,570 | $ | 69,542 | $ | 36,549 | $ | 69,542 | |||||||||||||
Number of loans/properties | 155 | 152 | 167 | 208 | 198 | 155 | 198 | ||||||||||||||||||||
Allowance for credit losses at end of period | $ | 287,187 | $ | 302,884 | $ | 307,210 | $ | 316,068 | $ | 323,635 | $ | 287,187 | $ | 323,635 | |||||||||||||
Net charge-offs (recoveries): | |||||||||||||||||||||||||||
Commercial and industrial (includes energy) | $ | 3,763 | $ | 3,529 | $ | 1,584 | $ | 4,085 | $ | 8,344 | $ | 8,876 | $ | 20,522 | |||||||||||||
Construction, land development and other land loans | (4) | (105) | (5) | (110) | 478 | (114) | 460 | ||||||||||||||||||||
1-4 family residential (includes home equity) | 66 | (6) | 47 | 1,982 | 252 | 107 | 308 | ||||||||||||||||||||
Commercial real estate (includes multi-family residential) | 11,180 | 517 | 6,589 | 626 | 676 | 18,286 | 595 | ||||||||||||||||||||
Agriculture (includes farmland) | (63) | (9) | 33 | (4) | (17) | (39) | (21) | ||||||||||||||||||||
Consumer and other | 755 | 400 | 610 | 988 | 837 | 1,765 | 2,508 | ||||||||||||||||||||
Total | $ | 15,697 | $ | 4,326 | $ | 8,858 | $ | 7,567 | $ | 10,570 | $ | 28,881 | $ | 24,372 | |||||||||||||
Asset Quality Ratios | |||||||||||||||||||||||||||
Nonperforming assets to average interest-earning assets | 0.11 | % | 0.11 | % | 0.15 | % | 0.20 | % | 0.24 | % | 0.12 | % | 0.25 | % | |||||||||||||
Nonperforming assets to loans and other real estate | 0.19 | % | 0.17 | % | 0.22 | % | 0.29 | % | 0.33 | % | 0.19 | % | 0.33 | % | |||||||||||||
Net charge-offs to average loans (annualized) | 0.33 | % | 0.09 | % | 0.18 | % | 0.15 | % | 0.21 | % | 0.20 | % | 0.17 | % | |||||||||||||
Allowance for credit losses to total loans | 1.51 | % | 1.57 | % | 1.56 | % | 1.56 | % | 1.56 | % | 1.51 | % | 1.56 | % | |||||||||||||
Allowance for credit losses to total loans, excluding Warehouse Purchase Program loans and | 1.73 | % | 1.85 | % | 1.89 | % | 1.92 | % | 1.94 | % | 1.73 | % | 1.94 | % |
Prosperity Bancshares, Inc.® | ||||||||||||||||||||||||||||
Notes to Selected Financial Data (Unaudited) | ||||||||||||||||||||||||||||
(Dollars and share amounts in thousands, except per share data) | ||||||||||||||||||||||||||||
NOTES TO SELECTED FINANCIAL DATA | ||||||||||||||||||||||||||||
Prosperity's management uses certain non-GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, Prosperity reviews diluted earnings per share excluding merger related expenses, net of tax, and NOL tax benefit; return on average assets excluding merger related expenses, net of tax, and NOL tax benefit; return on average common equity excluding merger related expenses, net of tax, and NOL tax benefit; return on average tangible common equity; return on average tangible common equity excluding merger related expenses, net of tax, and NOL tax benefit; tangible book value per share; the tangible equity to tangible assets ratio; allowance for credit losses to total loans excluding Warehouse Purchase Program and PPP loans; the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities; and the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities and merger related expenses, for internal planning and forecasting purposes. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP financial measures and ratios that exclude the impact of these items to evaluate its allowance for credit losses to total loans (excluding Warehouse Purchase Program loans and PPP loans). Prosperity has included information below relating to these non-GAAP financial measures for the applicable periods presented. | ||||||||||||||||||||||||||||
Three Months Ended | Year-to-Date | |||||||||||||||||||||||||||
Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Sep 30, 2021 | Sep 30, 2020 | ||||||||||||||||||||||
Reconciliation of diluted earnings per share to diluted earnings per share, excluding merger related expenses, net of tax, and NOL tax benefit: | ||||||||||||||||||||||||||||
Net income | $ | 128,590 | $ | 130,611 | $ | 133,309 | $ | 137,091 | $ | 130,064 | $ | 392,510 | $ | 391,813 | ||||||||||||||
Add: merger related expenses, net of tax(X) | — | — | — | — | — | — | 6,334 | |||||||||||||||||||||
Less: NOL tax benefit (Y) | — | — | — | — | — | — | (20,145) | |||||||||||||||||||||
Net income, excluding merger related expenses, net of tax, and NOL tax benefit (X) (Y) | $ | 128,590 | $ | 130,611 | $ | 133,309 | $ | 137,091 | $ | 130,064 | $ | 392,510 | $ | 378,002 | ||||||||||||||
Weighted average diluted shares outstanding | 92,683 | 92,935 | 92,854 | 92,559 | 92,656 | 92,823 | 93,226 | |||||||||||||||||||||
Merger related expenses per diluted share, net of tax(X) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 0.07 | ||||||||||||||
NOL tax benefit per diluted share (X) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | (0.22) | ||||||||||||||
Diluted earnings per share, excluding merger related expenses, net of tax, and NOL tax benefit (X) (Y) | $ | 1.39 | $ | 1.41 | $ | 1.44 | $ | 1.48 | $ | 1.40 | $ | 4.23 | $ | 4.05 | ||||||||||||||
Reconciliation of return on average assets to return on average assets excluding merger related expenses, net of tax, and NOL tax benefit: | ||||||||||||||||||||||||||||
Net income, excluding merger related expenses, net of tax, and NOL tax benefit (X) (Y) | $ | 128,590 | $ | 130,611 | $ | 133,309 | $ | 137,091 | $ | 130,064 | $ | 392,510 | $ | 378,002 | ||||||||||||||
Average total assets | $ | 36,298,669 | $ | 36,096,022 | $ | 34,544,360 | $ | 33,690,906 | $ | 32,980,838 | $ | 35,647,795 | $ | 32,283,564 | ||||||||||||||
Return on average assets excluding merger related expenses, net of tax, and NOL tax benefit (F) (X) (Y) | 1.42 | % | 1.45 | % | 1.54 | % | 1.63 | % | 1.58 | % | 1.47 | % | 1.56 | % | ||||||||||||||
Reconciliation of return on average common equity to return on average common equity excluding merger related expenses, | ||||||||||||||||||||||||||||
Net income, excluding merger related expenses, net of tax, and NOL tax benefit (X) (Y) | $ | 128,590 | $ | 130,611 | $ | 133,309 | $ | 137,091 | $ | 130,064 | $ | 392,510 | $ | 378,002 | ||||||||||||||
Average shareholders' equity | $ | 6,373,355 | $ | 6,287,389 | $ | 6,197,668 | $ | 6,108,574 | $ | 6,021,740 | $ | 6,286,803 | $ | 5,950,632 | ||||||||||||||
Return on average common equity excluding merger related expenses, net of tax, and NOL tax benefit (F) (X) (Y) | 8.07 | % | 8.31 | % | 8.60 | % | 8.98 | % | 8.64 | % | 8.32 | % | 8.47 | % | ||||||||||||||
Reconciliation of return on average common equity to return on average tangible common equity: | ||||||||||||||||||||||||||||
Net income | $ | 128,590 | $ | 130,611 | $ | 133,309 | $ | 137,091 | $ | 130,064 | $ | 392,510 | $ | 391,813 | ||||||||||||||
Average shareholders' equity | $ | 6,373,355 | $ | 6,287,389 | $ | 6,197,668 | $ | 6,108,574 | $ | 6,021,740 | $ | 6,286,803 | $ | 5,950,632 | ||||||||||||||
Less: Average goodwill and other intangible assets | (3,297,592) | (3,300,467) | (3,304,994) | (3,306,769) | (3,310,245) | (3,300,990) | (3,307,925) | |||||||||||||||||||||
Average tangible shareholders' equity | $ | 3,075,763 | $ | 2,986,922 | $ | 2,892,674 | $ | 2,801,805 | $ | 2,711,495 | $ | 2,985,813 | $ | 2,642,707 | ||||||||||||||
Return on average tangible common equity (F) | 16.72 | % | 17.49 | % | 18.43 | % | 19.57 | % | 19.19 | % | 17.53 | % | 19.77 | % |
(X) Calculated assuming a federal tax rate of |
(Y) Net income for the second quarter of 2020 includes a tax benefit for NOL related to the CARES Act. |
Three Months Ended | Year-to-Date | |||||||||||||||||||||||||||
Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Sep 30, 2021 | Sep 30, 2020 | ||||||||||||||||||||||
Reconciliation of return on average common equity to return on average tangible common equity excluding merger related expenses, net of tax, and NOL tax benefit: | ||||||||||||||||||||||||||||
Net income, excluding merger related expenses, net of tax, and NOL tax benefit (X) (Y) | $ | 128,590 | $ | 130,611 | $ | 133,309 | $ | 137,091 | $ | 130,064 | $ | 392,510 | $ | 378,002 | ||||||||||||||
Average shareholders' equity | $ | 6,373,355 | $ | 6,287,389 | $ | 6,197,668 | $ | 6,108,574 | $ | 6,021,740 | $ | 6,286,803 | $ | 5,950,632 | ||||||||||||||
Less: Average goodwill and other intangible assets | (3,297,592) | (3,300,467) | (3,304,994) | (3,306,769) | (3,310,245) | (3,300,990) | (3,307,925) | |||||||||||||||||||||
Average tangible shareholders' equity | $ | 3,075,763 | $ | 2,986,922 | $ | 2,892,674 | $ | 2,801,805 | $ | 2,711,495 | $ | 2,985,813 | $ | 2,642,707 | ||||||||||||||
Return on average tangible common equity excluding merger related expenses, net of tax, and NOL tax benefit (F) (X) (Y) | 16.72 | % | 17.49 | % | 18.43 | % | 19.57 | % | 19.19 | % | 17.53 | % | 19.07 | % | ||||||||||||||
Reconciliation of book value per share to tangible book value per share: | ||||||||||||||||||||||||||||
Shareholders' equity | $ | 6,345,441 | $ | 6,310,337 | $ | 6,221,846 | $ | 6,130,669 | $ | 6,034,877 | $ | 6,345,441 | $ | 6,034,877 | ||||||||||||||
Less: Goodwill and other intangible assets | (3,296,175) | (3,299,053) | (3,301,940) | (3,304,871) | (3,308,170) | (3,296,175) | 3,308,170 | |||||||||||||||||||||
Tangible shareholders' equity | $ | 3,049,266 | $ | 3,011,284 | $ | 2,919,906 | $ | 2,825,798 | $ | 2,726,707 | $ | 3,049,266 | $ | 2,726,707 | ||||||||||||||
Period end shares outstanding | 92,160 | 92,935 | 92,929 | 92,571 | 92,562 | 92,160 | 92,562 | |||||||||||||||||||||
Tangible book value per share | $ | 33.09 | $ | 32.40 | $ | 31.42 | $ | 30.53 | $ | 29.46 | $ | 33.09 | 29.46 | |||||||||||||||
Reconciliation of equity to assets ratio to period end tangible equity to period end tangible assets ratio: | ||||||||||||||||||||||||||||
Tangible shareholders' equity | $ | 3,049,266 | $ | 3,011,284 | $ | 2,919,906 | $ | 2,825,798 | $ | 2,726,707 | $ | 3,049,266 | $ | 2,726,707 | ||||||||||||||
Total assets | $ | 36,512,119 | $ | 36,099,924 | $ | 35,558,418 | $ | 34,059,275 | $ | 33,197,599 | $ | 36,512,119 | $ | 33,197,599 | ||||||||||||||
Less: Goodwill and other intangible assets | (3,296,175) | (3,299,053) | (3,301,940) | (3,304,871) | (3,308,170) | (3,296,175) | (3,308,170) | |||||||||||||||||||||
Tangible assets | $ | 33,215,944 | $ | 32,800,871 | $ | 32,256,478 | $ | 30,754,404 | $ | 29,889,429 | $ | 33,215,944 | $ | 29,889,429 | ||||||||||||||
Period end tangible equity to period end tangible assets ratio | 9.18 | % | 9.18 | % | 9.05 | % | 9.19 | % | 9.12 | % | 9.18 | % | 9.12 | % | ||||||||||||||
Reconciliation of allowance for credit losses to total loans to allowance for credit losses to total loans, excluding Warehouse Purchase Program and Paycheck Protection Program loans: | ||||||||||||||||||||||||||||
Allowance for credit losses | $ | 287,187 | $ | 302,884 | $ | 307,210 | $ | 316,068 | $ | 323,635 | $ | 287,187 | $ | 323,635 | ||||||||||||||
Total loans | $ | 18,957,732 | $ | 19,251,785 | $ | 19,638,886 | $ | 20,246,944 | $ | 20,795,641 | $ | 18,957,732 | $ | 20,795,641 | ||||||||||||||
Less: Warehouse Purchase Program loans | (1,998,049) | (2,095,559) | (2,272,389) | (2,842,379) | (2,730,614) | (1,998,049) | (2,730,614) | |||||||||||||||||||||
Less: Paycheck Protection Program loans | (365,841) | (779,989) | (1,139,083) | (963,185) | (1,393,757) | (365,841) | (1,393,757) | |||||||||||||||||||||
Total loans less Warehouse Purchase Program and Paycheck Protection Program loans | $ | 16,593,842 | $ | 16,376,237 | $ | 16,227,414 | $ | 16,441,380 | $ | 16,671,270 | $ | 16,593,842 | $ | 16,671,270 | ||||||||||||||
Allowance for credit losses to total loans, excluding Warehouse Purchase Program and Paycheck Protection Program loans | 1.73 | % | 1.85 | % | 1.89 | % | 1.92 | % | 1.94 | % | 1.73 | % | 1.94 | % | ||||||||||||||
Reconciliation of efficiency ratio to efficiency ratio, excluding net gains and losses on the sale of assets and taxes: | ||||||||||||||||||||||||||||
Noninterest expense | $ | 119,815 | $ | 115,191 | $ | 119,076 | $ | 120,205 | $ | 117,919 | $ | 354,082 | $ | 377,028 | ||||||||||||||
Net interest income | $ | 248,567 | $ | 245,399 | $ | 254,582 | $ | 257,634 | $ | 258,113 | $ | 748,548 | $ | 773,099 | ||||||||||||||
Noninterest income | 34,645 | 35,556 | 34,008 | 36,547 | 34,924 | 104,209 | 94,987 | |||||||||||||||||||||
Less: net gain (loss) on sale or write down of assets | 255 | (244) | (79) | (675) | (528) | (68) | (4,858) | |||||||||||||||||||||
Noninterest income excluding net gains and losses on the sale or write down of assets and securities | 34,390 | 35,800 | 34,087 | 37,222 | 35,452 | 104,277 | 99,845 | |||||||||||||||||||||
Total income excluding net gains and losses on the sale or write down of assets and taxes | $ | 282,957 | $ | 281,199 | $ | 288,669 | $ | 294,856 | $ | 293,565 | $ | 852,825 | $ | 872,944 | ||||||||||||||
Efficiency ratio, excluding net gains and losses on the sale or write down of assets and taxes | 42.34 | % | 40.96 | % | 41.25 | % | 40.77 | % | 40.17 | % | 41.52 | % | 43.19 | % |
Three Months Ended | Year-to-Date | |||||||||||||||||||||||||||
Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Sep 30, 2021 | Sep 30, 2020 | ||||||||||||||||||||||
Reconciliation of efficiency ratio to efficiency ratio, | ||||||||||||||||||||||||||||
Noninterest expense | $ | 119,815 | $ | 115,191 | $ | 119,076 | $ | 120,205 | $ | 117,919 | $ | 354,082 | $ | 377,028 | ||||||||||||||
Less: merger related expenses | — | — | — | — | — | — | 8,018 | |||||||||||||||||||||
Noninterest expense excluding merger related expenses | $ | 119,815 | $ | 115,191 | $ | 119,076 | $ | 120,205 | $ | 117,919 | $ | 354,082 | $ | 369,010 | ||||||||||||||
Net interest income | $ | 248,567 | $ | 245,399 | $ | 254,582 | $ | 257,634 | $ | 258,113 | $ | 748,548 | $ | 773,099 | ||||||||||||||
Noninterest income | 34,645 | 35,556 | 34,008 | 36,547 | 34,924 | 104,209 | 94,987 | |||||||||||||||||||||
Less: net gain (loss) on sale or write down of assets | 255 | (244) | (79) | (675) | (528) | (68) | (4,858) | |||||||||||||||||||||
Noninterest income excluding net gains and losses on the sale or write down of assets and taxes | 34,390 | 35,800 | 34,087 | 37,222 | 35,452 | 104,277 | 99,845 | |||||||||||||||||||||
Total income excluding net gains and losses on the sale or write down of assets and taxes | $ | 282,957 | $ | 281,199 | $ | 288,669 | $ | 294,856 | $ | 293,565 | $ | 852,825 | $ | 872,944 | ||||||||||||||
Efficiency ratio, excluding net gains and losses on the sale or write down of assets, taxes and merger related expenses | 42.34 | % | 40.96 | % | 41.25 | % | 40.77 | % | 40.17 | % | 41.52 | % | 42.27 | % |
View original content to download multimedia:https://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-third-quarter-2021-earnings-301409414.html
SOURCE Prosperity Bancshares, Inc.