Put companies on watchlist
Prosperity Bancshares
ISIN: US7436061052
WKN: 923484
About
Company Snapshot
New: Enable Investor Alerts
Be informed about new publications
New: AI Factsheet

Corporate News meets AI! 
Content analysis and summary

Prosperity Bancshares · ISIN: US7436061052 · PR Newswire (ID: 20240724DA66790)
24 July 2024 12:30PM

PROSPERITY BANCSHARES, INC.® REPORTS SECOND QUARTER 2024 EARNINGS


  • Completed the merger of Lone Star State Bancshares, Inc. on April 1, 2024
  • Net income of $111.6 million and diluted earnings per share of $1.17 for second quarter 2024
  • Net income of $116.6 million(1) and diluted earnings per share of $1.22(1), excluding merger related provision and expenses, gain on Visa Class B-1 stock exchange net of investment securities sales and FDIC special assessment
  • Net interest margin increased 15 basis points to 2.94% during second quarter 2024
  • Loans increased $1.06 billion or 5.0% during second quarter 2024
  • Loans, excluding Warehouse Purchase Program loans, increased $839.1 million or 4.1% during second quarter 2024
  • Deposits increased $757.6 million or 2.8% during second quarter 2024
  • Noninterest-bearing deposits of $9.7 billion, representing 34.7% of total deposits
  • Allowance for credit losses on loans and on off-balance sheet credit exposure of $397.5 million and allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program, of 1.69%(1)
  • Nonperforming assets remain low at 0.25% of second quarter average interest-earning assets
  • Repurchased 671 thousand shares of common stock during second quarter 2024, and 1.2 million shares during 2024

HOUSTON, July 24, 2024 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income of $111.6 million for the quarter ended June 30, 2024 compared with $86.9 million for the same period in 2023. Net income per diluted common share was $1.17 for the quarter ended June 30, 2024 compared with $0.94 for the same period in 2023. On April 1, 2024, Lone Star State Bancshares, Inc. ("Lone Star") merged with Prosperity Bancshares and Lone Star State Bank of West Texas ("Lone Star Bank") merged with Prosperity Bank (collectively, the "LSSB Merger"). During the second quarter 2024, Prosperity incurred a merger related provision for credit losses of $9.1 million, or $0.07(1) per diluted common share, merger related expenses of $4.4 million, or $0.04(1) per diluted common share, and a Federal Deposit Insurance Corporation ("FDIC") special assessment of $3.6 million, or $0.03(1) per diluted common share, partially offset by a net gain of $10.7 million, or $0.09(1) per diluted common share as a result of the exchange and conversion of Visa Class B-1 stock and the sale of investment securities. Excluding these charges and the net gain, earnings per diluted common share was $1.22(1) for the second quarter of 2024. Additionally, loans, excluding Warehouse Purchase Program loans, increased $839.1 million or 4.1% during the second quarter of 2024, primarily due to the Merger.

The annualized return on second quarter average assets was 1.12%; and the annualized return on second quarter average assets excluding merger related provision and expenses, net of tax, gain on Visa Class B-1 stock exchange net of investment securities sales, net of tax, and FDIC special assessment, net of tax, was 1.17%(1). Nonperforming assets remain low at 0.25% of second quarter average interest-earning assets.

"We want to welcome the customers and associates from Lone Star State Bank of West Texas and are excited about our partnership. As previously announced, on April 1, 2024, Prosperity completed the merger of Lone Star State Bancshares, Inc. and its wholly owned subsidiary, Lone Star Bank, headquartered in Lubbock, Texas. Lone Star Bank operated 5 banking offices in the West Texas area," said David Zalman, Prosperity's Senior Chairman and Chief Executive Officer.

"We are also pleased to report that our net interest income before provision for credit losses was $258.8 million for the three months ended June 30, 2024, compared with $238.2 million for the three months ended March 31, 2024, an increase of $20.5 million or 8.6%.  In addition, our net interest margin on a tax equivalent basis was 2.94% for the three months ended June 30, 2024, compared with 2.79% for the three months ended March 31, 2024, and 2.73% for the same period in 2023. As mentioned on prior calls, these are the results we expected, and we anticipate these tailwinds to continue to be positive for the near future," added Zalman.

"We are optimistic about the future and confident in our ability to create meaningful long-term value for our shareholders.  Over the last twelve months, we have returned $284.6 million to shareholders - $74.8 million through share repurchases and $209.8 million through cash dividends," stated Zalman.

"Texas continues to shine as more people and companies move to the state because of the business-friendly political structure and no state income tax," continued Zalman.

"Prosperity continues to focus on building core customer relationships, maintaining sound asset quality and operating the bank in an efficient manner, while investing in ever-changing technology and product distribution channels.  Thank you to all of our customers, shareholders and associates who make this possible," concluded Zalman.

Results of Operations for the Three Months Ended June 30, 2024

For the three months ended June 30, 2024, net income was $111.6 million(2) or $1.17 per diluted common share compared with $110.4 million(3) or $1.18 per diluted common share for the three months ended March 31, 2024. Net income and net income per diluted common share for the second quarter of 2024 was impacted by an increase in net interest income and a gain on Visa Class B-1 stock exchange net of investment securities sales of $10.7 million, partially offset by a merger related provision for credit losses of $9.1 million, merger related expenses of $4.4 million, a FDIC special assessment of $3.6 million and an increase in noninterest expenses related to three months of Lone Star Bank operations. For the three months ended June 30, 2024, net income was $111.6 million(2) or $1.17 per diluted common share compared with $86.9 million(4) or $0.94 per diluted common share for the same period in 2023.  Annualized returns on average assets, average common equity and average tangible common equity for the three months ended June 30, 2024 were 1.12%, 6.10% and 11.81%(1), respectively.

Excluding merger related provision and expenses, gain on Visa Class B-1 stock exchange net of investment securities sales, and FDIC special assessment, each net of tax, net income was $116.6 million(1) or $1.22(1) per diluted common share for the three months ended June 30, 2024, and annualized returns on average assets, average common equity and average tangible common equity were 1.17%(1), 6.37%(1) and 12.34%(1), respectively, for the same period. Prosperity's efficiency ratio (excluding net gains and losses on the sale, write-down or write-up of assets and securities) was 51.82%(1) for the three months ended June 30, 2024; and excluding merger related expenses and FDIC special assessment, the efficiency ratio was 49.13%(1).

Net interest income before provision for credit losses was $258.8 million for the three months ended June 30, 2024 compared with $238.2 million for the three months ended March 31, 2024, an increase of $20.5 million or 8.6%.  Net interest income before provision for credit losses increased $22.3 million or 9.4% to $258.8 million for the three months ended June 30, 2024 compared with $236.5 million for the same period in 2023. The change for both periods was primarily due to an increase in the average balances and average rates on loans, an increase in the average balances on federal funds sold and other earning assets, an increase in loan discount accretion, and a decrease in the average balances on other borrowings, partially offset by a decrease in the average balances on investment securities and an increase in the average balances and rates on interest-bearing deposits.

The net interest margin on a tax equivalent basis was 2.94% for the three months ended June 30, 2024 compared with 2.79% for the three months ended March 31, 2024 and 2.73% for the same period in 2023. The change was primarily due to an increase in the average balances and average rates on loans, an increase in the average balances on federal funds sold and other earning assets, an increase in loan discount accretion, and a decrease in the average balances on other borrowings, partially offset by a decrease in the average balances on investment securities and an increase in the average balances and rates on interest-bearing deposits. The increases in the average balances on loans and deposits were primarily due to the LSSB Merger.

Noninterest income was $46.0 million for the three months ended June 30, 2024 compared with $38.9 million for the three months ended March 31, 2024, an increase of $7.1 million or 18.4%.  Noninterest income was $46.0 million for the three months ended June 30, 2024 compared $39.7 million for the same period in 2023, an increase of $6.3 million or 15.9%. The increase for both periods was primarily due to a gain on Visa Class B-1 stock exchange net of investment securities sales, partially offset by the change in the net (loss) gain on sale or write-down of assets and a decrease in other noninterest income.

Noninterest expense was $152.8 million for the three months ended June 30, 2024 compared with $135.8 million for the three months ended March 31, 2024, an increase of $17.0 million or 12.5%, primarily due to a FDIC special assessment of $3.6 million, an increase in merger related expenses, an increase in salaries and benefits and an increase in additional expenses related to three months of Lone Star Bank operations. Noninterest expense was $152.8 million for the three months ended June 30, 2024 compared with $145.9 million for the same period in 2023, an increase of $7.0 million or 4.8%, primarily due to a FDIC special assessment of $3.6 million, an increase in salaries and benefits and an increase in additional expenses related to three months of Lone Star Bank operations, partially offset by a decrease in merger expenses.

Results of Operations for the Six Months Ended June 30, 2024

For the six months ended June 30, 2024, net income was $222.0 million(5) or $2.34 per diluted common share compared with $211.6 million(6) or $2.30 per diluted common share for the same period in 2023. Net income and net income per diluted common share for the six months ended June 30, 2024 was impacted by an increase in net interest income, a gain on Visa Class B-1 stock exchange net of investment securities sales of $11.0 million, lower merger related provision for credit losses and a decrease in merger related expenses, partially offset by a FDIC special assessment of $3.6 million and an increase in noninterest expenses related to three months of Lone Star Bank operations. Returns on average assets, average common equity and average tangible common equity for the six months ended June 30, 2024 were 1.13%, 6.15% and 11.93%(1), respectively.

Excluding merger related provision and expenses, gain on Visa Class B-1 stock exchange net of investment securities sales, and FDIC special assessment, each net of tax, net income was $226.8 million(1) or $2.39(1) per diluted common share for the six months ended June 30, 2024 and annualized returns on average assets, average common equity and average tangible common equity for the same period were 1.15%(1), 6.28%(1) and 12.19%(1), respectively. Prosperity's efficiency ratio (excluding net gains and losses on the sale or write-down of assets and securities) was 50.49%(1) for the six months ended June 30, 2024; and excluding merger related expenses and FDIC special assessment, the efficiency ratio was 49.10%(1).

Net interest income before provision for credit losses for the six months ended June 30, 2024 was $497.0 million compared with $479.9 million for the same period in 2023, an increase of $17.1 million or 3.6%. The change was primarily due to an increase in the average balances and average rates on loans, an increase in the average balances on federal funds sold and other earning assets and an increase in loan discount accretion, partially offset by a decrease in the average balances on investment securities and an increase in the average balances and rates on interest-bearing deposits.

The net interest margin on a tax equivalent basis for the six months ended June 30, 2024 was 2.87% compared with 2.83% for the same period in 2023. The change was primarily due to an increase in the average balances and average rates on loans and an increase in the average balances on federal funds sold and other earning assets and an increase in loan discount accretion, partially offset by an increase in the average balances and rates on interest-bearing deposits. The increases in the average balances on loans and deposits were primarily due to the LSSB Merger.

Noninterest income was $84.9 million for the six months ended June 30, 2024 compared with $78.0 million for the same period in 2023, an increase of $6.9 million or 8.9%, primarily due to a gain on Visa Class B-1 stock exchange net of investment securities sales and an increase in trust income, partially offset by the change in the net (loss) gain on sale or write-down of assets and a decrease in other noninterest income.

Noninterest expense was $288.7 million for the six months ended June 30, 2024 compared with $268.9 million for the same period in 2023, an increase of $19.8 million or 7.4%, primarily due to a FDIC special assessment of $3.6 million, an increase in salaries and benefits and an increase in additional expenses related to three months of Lone Star Bank operations, partially offset by a decrease in merger expenses.

Balance Sheet Information

At June 30, 2024, Prosperity had $39.762 billion in total assets, a decrease of $142.8 million or 0.4%, compared with $39.905 billion at June 30, 2023. Linked quarter total assets increased by $1.006 billion or 2.6% compared with $38.757 billion at March 31, 2024, primarily due to the LSSB Merger. 

Loans were $22.321 billion at June 30, 2024, an increase of $666.9 million or 3.1%, compared with $21.654 billion at June 30, 2023. Linked quarter loans increased $1.056 billion or 5.0% from $21.265 billion at March 31, 2024. Loans increased primarily due to the LSSB Merger. Loans, excluding Warehouse Purchase Program loans, were $21.239 billion at June 30, 2024 compared with $20.505 billion at June 30, 2023, an increase of $734.3 million or 3.6%, and compared with $20.400 billion at March 31, 2024, an increase of $839.1 million or 4.1%.

Deposits were $27.933 billion at June 30, 2024, an increase of $552.2 million or 2.0%, compared with $27.381 billion at June 30, 2023. Linked quarter deposits increased $757.6 million or 2.8% from $27.176 billion at March 31, 2024. The increases were primarily due to the LSSB Merger.

The table below provides detail on the impact of loans acquired and deposits assumed in the FirstCapital Bank and Lone Star Bank mergers completed on May 1, 2023 and April 1, 2024, respectively:

Balance Sheet Data (at period end)































(In thousands)



































Jun 30, 2024





Mar 31, 2024





Dec 31, 2023





Sep 30, 2023





Jun 30, 2023







(Unaudited)





(Unaudited)





(Unaudited)





(Unaudited)





(Unaudited)



Loans acquired (including new production since acquisition date):































FirstCapital Bank



$

1,209,936





$

1,302,582





$

1,376,356





$

1,494,378





$

1,590,137



Lone Star Bank





1,084,559



























Prosperity Bank































Warehouse Purchase Program loans





1,081,403







864,924







822,245







912,327







1,148,883



All other loans





18,944,917







19,097,741







18,981,937







19,026,008







18,914,926



Total loans



$

22,320,815





$

21,265,247





$

21,180,538





$

21,432,713





$

21,653,946



































Deposits assumed (including new deposits since acquisition date):































FirstCapital Bank



$

1,317,130





$

1,449,166





$

1,517,217





$

1,625,691





$

1,481,831



Lone Star Bank





1,187,821



























All other deposits





25,428,135







25,726,352







25,662,592







25,687,109







25,899,055



Total deposits



$

27,933,086





$

27,175,518





$

27,179,809





$

27,312,800





$

27,380,886



 

As reflected in the table above, loan and deposit growth was impacted by the FirstCapital Bank and Lone Star Bank mergers.

Excluding loans acquired in these acquisitions and new production at the acquired banking centers since the respective acquisition dates, loans at June 30, 2024 decreased $37.5 million compared with June 30, 2023 and increased $63.7 million compared with March 31, 2024. Excluding loans acquired in these acquisitions and new production at the acquired banking centers since the respective acquisition dates and Warehouse Purchase Program loans, loans at June 30, 2024 increased $30.0 million compared with June 30, 2023 and decreased $152.8 million compared with March 31, 2024.

Excluding deposits assumed in these acquisitions and new deposits generated at the acquired banking centers since the respective acquisition dates, deposits at June 30, 2024 decreased by $470.9 million or 1.8% compared with June 30, 2023 and decreased by $298.2 million or 1.2% compared with March 31, 2024.

Asset Quality

Nonperforming assets totaled $89.6 million or 0.25% of quarterly average interest-earning assets at June 30, 2024 compared with $83.8 million or 0.24% of quarterly average interest-earning assets at March 31, 2024 and $62.7 million or 0.18% of quarterly average interest-earning assets at June 30, 2023, with a significant portion of the balance for each period attributable to acquired loans.

The allowance for credit losses on loans and off-balance sheet credit exposures was $397.5 million at June 30, 2024 compared with $381.7 million at June 30, 2023 and $366.7 million at March 31, 2024. The provision for credit losses was $9.1 million for the six months ended June 30, 2024 compared with an $18.5 million provision for credit losses for the six months ended June 30, 2023 and no provision for credit losses for the three months ended March 31, 2024 and 2023. As a result of the loans acquired in the LSSB Merger, the second quarter of 2024 included a $7.9 million provision for credit losses on loans and a $1.2 million provision for credit losses on off-balance sheet credit exposures. 

The allowance for credit losses on loans was $359.9 million or 1.61% of total loans at June 30, 2024 compared with $345.2 million or 1.59% of total loans at June 30, 2023 and $330.2 million or 1.55% of total loans at March 31, 2024. Excluding Warehouse Purchase Program loans, the allowance for credit losses on loans to total loans was 1.69%(1) at June 30, 2024 compared with 1.68%(1) at June 30, 2023 and 1.62%(1) at March 31, 2024.

Net charge-offs were $4.4 million for the three months ended June 30, 2024 compared with net charge-offs of $2.1 million for the three months ended March 31, 2024 and net charge-offs of $16.1 million for the three months ended June 30, 2023. Net charge-offs for the second quarter of 2024 included $878 thousand related to resolved purchased credit deteriorated ("PCD") loans, which had specific reserves that were allocated to the charge-offs. Additionally, reserves on PCD loans increased by $26.1 million due to Day One accounting for PCD loans at the time of the LSSB Merger. Further, $4.8 million of reserves on resolved PCD loans without any related charge-offs was released to the general reserve.

Net charge-offs were $6.5 million for the six months ended June 30, 2024 compared with $15.5 million for the six months ended June 30, 2023. Net charge-offs for the six months ended June 30, 2024 included $1.9 million related to resolved PCD loans, which had specific reserves that were allocated to the charge-offs. Additionally, reserves on PCD loans increased by $26.1 million due to Day One accounting for PCD loans at the time of the LSSB Merger. Further, $8.9 million of reserves on resolved PCD loans was released to the general reserve.

Visa Class B-1 Stock Exchange

During the second quarter 2024, Prosperity tendered all of its shares of Visa, Inc. ("Visa") Class B-1 common stock in exchange for a combination of Visa Class B-2 common stock and Visa Class C common stock, pursuant to the terms and subject to the conditions of the public offering of Visa to exchange its Class B-1 common stock for a combination of shares of its Class B-2 common stock and Class C common stock, which expired on May 3, 2024. Prosperity recorded an unrealized gain of $20.6 million during the second quarter 2024 based on the conversion privilege of the Class C common stock and the closing price of Visa Class A common stock.  In the exchange, Prosperity received 48,492 shares of Class B-2 stock, recorded at zero cost basis, and 19,245 shares of Class C common stock and subsequently sold 6,415 shares of Class C stock.  Prosperity intends to sell all remaining shares of Class C stock as permitted by the exchange agreement.

Dividend

Prosperity Bancshares declared a third quarter 2024 cash dividend of $0.56 per share to be paid on October 1, 2024, to all shareholders of record as of September 13, 2024.

Stock Repurchase Program

On January 16, 2024, Prosperity Bancshares announced a stock repurchase program under which up to 5%, or approximately 4.7 million shares, of its outstanding common stock may be acquired over a one-year period expiring on January 16, 2025, at the discretion of management. Under its 2024 stock repurchase program, Prosperity Bancshares repurchased approximately 671 thousand shares of its common stock at an average weighted price of $58.86 per share during the three months ended June 30, 2024 and approximately 1.2 million shares of its common stock at an average weighted price of $60.35 per share during the six months ended June 30, 2024.

Merger of Lone Star State Bancshares, Inc.

On April 1, 2024, Prosperity completed the merger of Lone Star and its wholly owned subsidiary Lone Star Bank, headquartered in Lubbock, Texas. Lone Star Bank operated 5 full-service banking offices in the West Texas area, including its main office in Lubbock, and 1 banking center in each of Brownfield, Midland, Odessa and Big Spring, Texas.

Pursuant to the terms of the definitive agreement, Prosperity issued 2,376,182 shares of Prosperity common stock plus approximately $64.1 million in cash for all outstanding shares of Lone Star in the second quarter of 2024. This resulted in goodwill of $107.7 million as of June 30, 2024, which does not include all the subsequent fair value adjustments that have not yet been finalized. Additionally, Prosperity recognized $17.7 million of core deposit intangibles as of June 30, 2024.

Merger of First Bancshares of Texas, Inc.

On May 1, 2023, Prosperity completed the merger (the "FB Merger") of First Bancshares and its wholly owned subsidiary FirstCapital Bank of Texas, N.A. ("FirstCapital Bank"), headquartered in Midland, Texas. FirstCapital Bank operated 16 full-service banking offices in six different markets in West, North and Central Texas areas, including its main office in Midland, and banking offices in Midland, Lubbock, Amarillo, Wichita Falls, Burkburnett, Byers, Henrietta, Dallas, Horseshoe Bay, Marble Falls and Fredericksburg, Texas.

Pursuant to the terms of the definitive agreement, Prosperity issued 3,583,370 shares of Prosperity common stock plus approximately $91.5 million in cash for all outstanding shares of First Bancshares. This resulted in goodwill of $164.8 million as of June 30, 2024, which was subject to all final subsequent fair value adjustments. During the second quarter of 2023, Prosperity completed the operational conversion of FirstCapital Bank.

Conference Call

Prosperity's management team will host a conference call on Wednesday, July 24, 2024, at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's second quarter 2024 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 8564977.

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

Prosperity Bancshares, Inc. ®

As of June 30, 2024, Prosperity Bancshares, Inc.® is a $39.762 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 288 full-service banking locations: 65 in the Houston area, including The Woodlands; 30 in the South Texas area including Corpus Christi and Victoria; 62 in the Dallas/Fort Worth area; 22 in the East Texas area; 31 in the Central Texas area including Austin and San Antonio; 44 in the West Texas area including Lubbock, Midland-Odessa, Abilene, Amarillo and Wichita Falls; 15 in the Bryan/College Station area; 6 in the Central Oklahoma area; 8 in the Tulsa, Oklahoma area and 5 in the West Texas area currently doing business as Lone Star Bank.

PROSPERITY BANCSHARES, INC. (PRNewsfoto/Prosperity Bancshares, Inc.)

Cautionary Notes on Forward-Looking Statements

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity's management on the conference call may contain, forward-looking statements within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. From time to time, oral or written forward-looking statements may also be included in other information released to the public.  Such forward-looking statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as "aim," "anticipate," "believe," "estimate," "expect," "goal," "guidance," "intend," "is anticipated," "is expected," "is intended," "objective," "plan," "projected," "projection," "will affect," "will be," "will continue," "will decrease," "will grow," "will impact," "will increase," "will incur," "will reduce," "will remain," "will result," "would be," variations of such words or phrases (including where the word "could," "may," or "would" is used rather than the word "will" in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries. These forward-looking statements may include information about Prosperity's possible or assumed future economic performance or future results of operations, including future revenues, income, expenses, provision for credit losses, provision for taxes, effective tax rate, earnings per share and cash flows and Prosperity's future capital expenditures and dividends, future financial condition and changes therein, including changes in Prosperity's loan portfolio and allowance for credit losses, changes in deposits, borrowings and the investment securities portfolio, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity's future operations, future or proposed acquisitions, the future or expected effect of acquisitions on Prosperity's operations, results of operations, financial condition, and future economic performance, statements about the anticipated benefits of any proposed transactions, and statements about the assumptions underlying any such statement. These forward looking statements are not guarantees of future performance and are based on expectations and assumptions Prosperity currently believes to be valid. Because forward-looking statements relate to future results and occurrences, many of which are outside of Prosperity's control, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. These risks and uncertainties include, but are not limited to, whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); the possibility that the anticipated benefits of an acquisition transaction are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of two companies or as a result of the strength of the economy and competitive factors generally; a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity's securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate, interest rate and commodity price fluctuations; 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, 2023, and other reports and statements Prosperity has filed with the Securities and Exchange Commission ("SEC"). Copies of the SEC filings for Prosperity may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

(1)

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

(2)

Includes purchase accounting adjustments of $6.1 million, net of tax, primarily comprised of loan discount accretion of $7.2 million, merger related provision for credit losses of $9.1 million, merger related expenses of $4.4 million, FDIC special assessment of $3.6 million, and net gain on sale or write-up of securities of $10.7 million for the three months ended June 30, 2024.

(3)

Includes purchase accounting adjustments of $2.4 million, net of tax, primarily comprised of loan discount accretion of $2.4 million, merger related provision for credit losses of $18.5 million and merger related expenses of $12.9 million for the three months ended June 30, 2023.

(4)

Includes purchase accounting adjustments of $2.0 million, net of tax, primarily comprised of loan discount accretion of $1.9 million for the three months ended March 31, 2024.

(5)

Includes purchase accounting adjustments of $8.1 million, net of tax, primarily comprised of loan discount accretion of $9.1 million, merger related provision for credit losses of $9.1 million, merger related expenses of $4.4 million, FDIC special assessment of $3.6 million, and net gain on sale or write-up of securities of $11.0 million for the six months ended June 30, 2024.

(6)

Includes purchase accounting adjustments of $3.1 million, net of tax, primarily comprised of loan discount accretion of $3.3 million, merger related provision for credit losses of $18.5 million and merger related expenses of $13.8 million for the six months ended June 30, 2023.

 

Bryan/College Station Area



Grapevine Main



Tyler-South Broadway



Tomball



West

Bryan



Kiest



Tyler-University



Waller





Bryan-29th Street



Lake Highlands



Winnsboro



West Columbia



Odessa

Bryan-East



McKinney







Wharton



Grandview

Bryan-North



McKinney Eldorado



Houston Area



Winnie



Grant

Caldwell



McKinney Redbud



Houston



Wirt



Kermit Highway

College Station



North Carrolton



Aldine







Parkway

Hearne



Park Cities



Alief



South Texas Area -





Huntsville



Plano



Bellaire



Corpus Christi



Wichita Falls

Madisonville



Plano-West



Beltway



Calallen



Cattlemans

Navasota



Preston Forest



Clear Lake



Carmel



Kell

New Waverly



Preston Parker



Copperfield



Northwest





Rock Prairie



Preston Royal



Cypress



Saratoga



Other West Texas Area

Southwest Parkway



Red Oak



Downtown



Timbergate



Locations

Tower Point



Richardson



Eastex



Water Street



Big Spring

Wellborn Road



Richardson-West



Fairfield







Brownfield





Rosewood Court



First Colony



Victoria



Brownwood

Central Texas Area



The Colony



Fry Road



Victoria Main



Burkburnett

Austin



Tollroad



Gessner



Victoria-Navarro



Byers

Cedar Park



Trinity Mills



Gladebrook



Victoria-North



Cisco

Congress



Turtle Creek



Grand Parkway



Victoria Salem



Comanche

Lakeway



West 15th Plano



Heights







Early

Liberty Hill



West Allen



Highway 6 West



Other South Texas Area



Floydada

Northland



Westmoreland



Little York



 Locations



Gorman

Oak Hill



Wylie



Medical Center



Alice



Henrietta

Research Blvd







Memorial Drive



Aransas Pass



Levelland

Westlake



Fort Worth



Northside



Beeville



Littlefield





Haltom City



Pasadena



Colony Creek



Merkel

Other Central Texas Area



Hulen



Pecan Grove



Cuero



Plainview

Locations



Keller



Pin Oak



Edna



San Angelo

Bastrop



Museum Place



River Oaks



Goliad



Slaton

Canyon Lake



Renaissance Square



Sugar Land



Gonzales



Snyder

Dime Box



Roanoke



SW Medical Center



Hallettsville





Dripping Springs



Stockyards



Tanglewood



Kingsville



Lone Star West Texas Area

Elgin







The Plaza



Mathis



Big Spring

Flatonia



Other Dallas/Fort Worth Area



Uptown



Padre Island



Brownfield

Fredericksburg



Locations



Waugh Drive



Palacios



Lubbock

Georgetown



Arlington



Westheimer



Port Lavaca



Midland

Gruene



Azle



West University



Portland



Odessa

Horseshoe Bay



Ennis



Woodcreek



Rockport





Kingsland



Gainesville







Sinton



Oklahoma

La Grange



Glen Rose



Katy



Taft



Central Oklahoma Area

Lexington



Granbury



Cinco Ranch



Yoakum



Oklahoma City

Marble Falls



Grand Prairie



Katy-Spring Green



Yorktown



23rd Street

New Braunfels



Jacksboro











Expressway

Pleasanton



Mesquite



The Woodlands



West Texas Area



I-240

Round Rock



Muenster



The Woodlands-College Park



Abilene



Memorial

San Antonio



Runaway Bay



The Woodlands-I-45



Antilley Road





Schulenburg



Sanger



The Woodlands-Research Forest



Barrow Street



Other Central Oklahoma Area

Seguin



Waxahachie







Cypress Street



 Locations

Smithville



Weatherford



Other Houston Area



Judge Ely



Edmond

Thorndale







Locations



Mockingbird



Norman

Weimar



East Texas Area



Angleton













Athens



Bay City



Amarillo



Tulsa Area

Dallas/Fort Worth Area



Blooming Grove



Beaumont



Hillside



Tulsa

Dallas



Canton



Cleveland



Soncy



Garnett

14th Street Plano



Carthage



East Bernard







Harvard

Abrams Centre



Corsicana



El Campo



Lubbock



Memorial

Addison



Crockett



Dayton



4th Street



Sheridan

Allen



Eustace



Galveston



66th Street



S. Harvard

Balch Springs



Gilmer



Groves



82nd Street



Utica Tower

Camp Wisdom



Grapeland



Hempstead



86th Street



Yale

Carrollton



Gun Barrel City



Hitchcock



98th Street





Cedar Hill



Jacksonville



Liberty



Avenue Q



Other Tulsa Area Locations

Coppell



Kerens



Magnolia



Milwaukee



Owasso

East Plano



Longview



Magnolia Parkway



North University





Euless



Mount Vernon



Mont Belvieu



Texas Tech Student Union





Frisco



Palestine



Nederland









Frisco Warren



Rusk



Needville



Midland





Frisco-West



Seven Points



Rosenberg



North





Garland



Teague



Shadow Creek



Wadley





Grapevine



Tyler-Beckham



Spring



Wall Street





 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)











Jun 30, 2024





Mar 31, 2024





Dec 31, 2023





Sep 30, 2023





Jun 30, 2023



Balance Sheet Data (at period end)































Loans held for sale



$

9,951





$

6,380





$

5,734





$

10,187





$

10,656



Loans held for investment





21,229,461







20,393,943







20,352,559







20,510,199







20,494,407



Loans held for investment - Warehouse Purchase Program





1,081,403







864,924







822,245







912,327







1,148,883



Total loans





22,320,815







21,265,247







21,180,538







21,432,713







21,653,946



































Investment securities(A)





11,702,139







12,301,138







12,803,896







13,192,742







13,667,319



Federal funds sold





234







250







260







234







181



Allowance for credit losses on loans





(359,852)







(330,219)







(332,362)







(351,495)







(345,209)



Cash and due from banks





1,507,604







1,086,444







458,153







512,239







396,848



Goodwill





3,504,107







3,396,402







3,396,086







3,396,459







3,383,698



Core deposit intangibles, net





74,324







60,757







63,994







67,553







71,128



Other real estate owned





4,960







2,204







1,708







9,320







3,107



Fixed assets, net





377,394







372,333







369,992







370,237







365,299



Other assets





630,569







601,964







605,612







665,682







708,814



Total assets



$

39,762,294





$

38,756,520





$

38,547,877





$

39,295,684





$

39,905,131



































Noninterest-bearing deposits



$

9,706,505





$

9,526,535





$

9,776,572





$

10,281,893





$

10,364,921



Interest-bearing deposits





18,226,581







17,648,983







17,403,237







17,030,907







17,015,965



Total deposits





27,933,086







27,175,518







27,179,809







27,312,800







27,380,886



Other borrowings





3,900,000







3,900,000







3,725,000







4,250,000







4,800,000



Securities sold under repurchase agreements





233,689







261,671







309,277







300,714







434,160



Subordinated debentures





























3,093



Allowance for credit losses on off-balance sheet credit exposures





37,646







36,503







36,503







36,503







36,503



Other liabilities





374,429







278,284







217,958







362,990







282,373



Total liabilities





32,478,850







31,651,976







31,468,547







32,263,007







32,937,015



Shareholders' equity(B)





7,283,444







7,104,544







7,079,330







7,032,677







6,968,116



Total liabilities and equity



$

39,762,294





$

38,756,520





$

38,547,877





$

39,295,684





$

39,905,131







(A)

Includes $(2,007), $(2,954), $(1,770), $(2,442) and $(3,393) in unrealized losses on available for sale securities for the quarterly periods ended June 30, 2024, March 31, 2024, December 31, 2023, September 30, 2023 and June 30, 2023, respectively.

(B)

Includes $(1,586), $(2,333), $(1,398), $(1,930) and $(2,681) in after-tax unrealized losses on available for sale securities for the quarterly periods ended June 30, 2024, March 31, 2024, December 31, 2023, September 30, 2023 and June 30, 2023, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)











Three Months Ended





Year-to-Date







Jun 30,

2024





Mar 31,

2024





Dec 31,

2023





Sep 30,

2023





Jun 30,

2023





Jun 30,

2024





Jun 30,

2023



Income Statement Data











































Interest income:











































Loans



$

336,428





$

306,228





$

306,562





$

308,678





$

286,638





$

642,656





$

533,756



Securities(C)





62,428







66,421







68,077







69,987







72,053







128,849







145,238



Federal funds sold and other earning assets





14,095







9,265







1,793







1,689







1,757







23,360







8,763



Total interest income





412,951







381,914







376,432







380,354







360,448







794,865







687,757















































Interest expense:











































Deposits





106,124







92,692







84,969







76,069







63,964







198,816







111,307



Other borrowings





46,282







48,946







52,386







62,190







57,351







95,228







91,747



Securities sold under repurchase agreements





1,759







2,032







2,094







2,533







2,674







3,791







4,777



Subordinated debentures























38





















Total interest expense





154,165







143,670







139,449







140,830







123,989







297,835







207,831



Net interest income





258,786







238,244







236,983







239,524







236,459







497,030







479,926



Provision for credit losses





9,066

























18,540







9,066







18,540



Net interest income after provision for credit losses





249,720







238,244







236,983







239,524







217,919







487,964







461,386















































Noninterest income:











































Nonsufficient funds (NSF) fees





8,153







8,288







8,365







8,719







8,512







16,441







16,607



Credit card, debit card and ATM card income





9,384







8,861







9,314







9,285







9,206







18,245







17,872



Service charges on deposit accounts





6,436







6,406







6,316







6,262







6,078







12,842







12,004



Trust income





3,601







4,156







3,360







3,326







3,358







7,757







6,583



Mortgage income





745







610







542







857







661







1,355







899



Brokerage income





1,186







1,235







1,059







1,067







1,000







2,421







2,149



Bank owned life insurance income





1,885







2,047







1,882







1,864







1,553







3,932







2,907



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





(903)







(35)







(84)







(45)







1,994







(938)







2,115



Net gain on sale or write-up of securities





10,723







298

























11,021









Other noninterest income





4,793







7,004







5,814







7,408







7,326







11,797







16,818



Total noninterest income





46,003







38,870







36,568







38,743







39,688







84,873







77,954















































Noninterest expense:











































Salaries and benefits





89,584







85,771







80,486







85,423







84,723







175,355







162,521



Net occupancy and equipment





8,915







8,623







9,093







9,464







8,935







17,538







16,960



Credit and debit card, data processing and software amortization





11,998







10,975







10,741







10,919







10,344







22,973







19,910



Regulatory assessments and FDIC insurance





10,317







5,538







24,940







5,155







5,097







15,855







10,070



Core deposit intangibles amortization





4,156







3,237







3,559







3,576







3,167







7,393







5,541



Depreciation





4,836







4,686







4,607







4,585







4,658







9,522







9,091



Communications





3,485







3,402







3,572







3,686







3,693







6,887







7,155



Other real estate expense





69







187







165







153







(464)







256







(406)



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





31







(138)







34







(734)







(33)







(107)







(46)



Merger related expenses





4,381













278







1,104







12,891







4,381







13,751



Other noninterest expense





15,070







13,567







14,696







12,326







12,859







28,637







24,323



Total noninterest expense





152,842







135,848







152,171







135,657







145,870







288,690







268,870



Income before income taxes





142,881







141,266







121,380







142,610







111,737







284,147







270,470



Provision for income taxes





31,279







30,840







25,904







30,402







24,799







62,119







58,838



Net income available to common shareholders



$

111,602





$

110,426





$

95,476





$

112,208





$

86,938





$

222,028





$

211,632







(C)

Interest income on securities was reduced by net premium amortization of $5,831, $5,822, $6,428, $6,897 and $7,131 for the three months ended June 30, 2024, March 31, 2024, December 31, 2023, September 30, 2023 and June 30, 2023, respectively and $11,653 and $14,515 for the six months ended June 30, 2024 and 2023, respectively.

 

Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

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











Three Months Ended





Year-to-Date







Jun 30, 2024





Mar 31, 2024





Dec 31, 2023





Sep 30, 2023





Jun 30, 2023





Jun 30, 2024





Jun 30, 2023















































Profitability











































Net income (D) (E)



$

111,602





$

110,426





$

95,476





$

112,208





$

86,938





$

222,028





$

211,632















































Basic earnings per share



$

1.17





$

1.18





$

1.02





$

1.20





$

0.94





$

2.34





$

2.30



Diluted earnings per share



$

1.17





$

1.18





$

1.02





$

1.20





$

0.94





$

2.34





$

2.30















































Return on average assets (F)(J)





1.12

%





1.13

%





0.98

%





1.13

%





0.89

%





1.13

%





1.09

%

Return on average common equity (F)(J)





6.10

%





6.20

%





5.39

%





6.39

%





5.01

%





6.15

%





6.18

%

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





11.81

%





12.06

%





10.54

%





12.58

%





9.67

%





11.93

%





11.97

%

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





2.94

%





2.79

%





2.75

%





2.72

%





2.73

%





2.87

%





2.83

%

Efficiency ratio (G) (I)(K)





51.82

%





49.07

%





55.61

%





48.74

%





53.21

%





50.49

%





48.38

%













































Liquidity and Capital Ratios











































Equity to assets





18.32

%





18.33

%





18.37

%





17.90

%





17.46

%





18.32

%





17.46

%

Common equity tier 1 capital





15.42

%





15.75

%





15.54

%





14.98

%





14.49

%





15.42

%





14.48

%

Tier 1 risk-based capital





15.42

%





15.75

%





15.54

%





14.98

%





14.49

%





15.42

%





14.48

%

Total risk-based capital





16.67

%





17.00

%





16.56

%





16.05

%





15.52

%





16.67

%





15.51

%

Tier 1 leverage capital





10.29

%





10.37

%





10.39

%





10.03

%





9.96

%





10.29

%





9.96

%

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





10.24

%





10.33

%





10.31

%





9.96

%





9.64

%





10.24

%





9.64

%













































Other Data











































Weighted-average shares used in computing

earnings per common share











































Basic





95,765







93,706







93,715







93,720







92,930







94,735







92,073



Diluted





95,765







93,706







93,715







93,720







92,930







94,735







92,073



Period end shares outstanding





95,262







93,525







93,722







93,717







93,721







95,262







93,721



Cash dividends paid per common share



$

0.56





$

0.56





$

0.56





$

0.55





$

0.55





$

1.12





$

1.10



Book value per common share



$

76.46





$

75.96





$

75.54





$

75.04





$

74.35





$

76.46





$

74.35



Tangible book value per common share (G)



$

38.89





$

39.00





$

38.62





$

38.08





$

37.49





$

38.89





$

37.49















































Common Stock Market Price











































High



$

66.18





$

68.88





$

68.79





$

63.65





$

63.13





$

68.88





$

78.76



Low



$

57.16





$

60.08





$

49.60





$

52.62





$

55.12





$

57.16





$

55.12



Period end closing price



$

61.14





$

65.78





$

67.73





$

54.58





$

56.48





$

61.14





$

56.48



Employees – FTE (excluding overtime)





3,902







3,901







3,850







3,853







3,710







3,902







3,710



Number of banking centers





288







283







285







285







286







288







286







(D)

Includes purchase accounting adjustments for the periods presented as follows:



Three Months Ended



Year-to-Date



Jun 30,

2024



Mar 31,

2024



Dec 31,

2023



Sep 30,

2023



Jun 30,

2023



Jun 30,

2024



Jun 30,

2023

Loan discount accretion



























Non-PCD

$4,797



$1,312



$1,543



$1,508



$1,242



$6,109



$1,774

PCD

$2,394



$548



$937



$767



$1,178



$2,942



$1,517

Securities net accretion

$564



$561



$598



$626



$426



$1,125



$424

Time deposits amortization

$4



$(97)



$(150)



$(210)



$(187)



$(93)



$(240)





(E)

Using effective tax rate of 21.9%, 21.8%, 21.3%, 21.3% and 22.2% for the three months ended June 30, 2024, March 31, 2024, December 31, 2023, September 30, 2023 and June 30, 2023, respectively, and 21.9% and 21.8% for the six months ended June 30, 2024 and 2023, 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 366-day or 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 provision for credit losses, net of tax, 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.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 











YIELD ANALYSIS



Three Months Ended









Jun 30, 2024





Mar 31, 2024





Jun 30, 2023









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



$

8,446





$

149





7.10 %





$

5,467





$

92





6.77 %





$

3,910





$

67





6.87 %





Loans held for investment





21,328,824







319,361





6.02 %







20,415,316







292,673





5.77 %







19,802,751







270,688





5.48 %





Loans held for investment - Warehouse Purchase Program





917,026







16,918





7.42 %







720,650







13,463





7.51 %







898,768







15,883





7.09 %





Total loans





22,254,296







336,428





6.08 %







21,141,433







306,228





5.83 %







20,705,429







286,638





5.55 %





Investment securities





12,179,074







62,428





2.06 %



(M)



12,693,268







66,421





2.10 %



(M)



13,976,818







72,053





2.07 %



(M)

Federal funds sold and other earning assets





1,026,251







14,095





5.52 %







672,840







9,265





5.54 %







150,300







1,757





4.69 %





Total interest-earning assets





35,459,621







412,951





4.68 %







34,507,541







381,914





4.45 %







34,832,547







360,448





4.15 %





Allowance for credit losses on loans





(332,904)



















(331,708)



















(283,594)

















Noninterest-earning assets





4,822,131



















4,759,697



















4,738,673

















Total assets



$

39,948,848

















$

38,935,530

















$

39,287,626











































































Interest-bearing liabilities:

























































Interest-bearing demand deposits



$

4,839,194





$

9,133





0.76 %





$

5,143,585





$

8,423





0.66 %





$

5,147,453





$

3,791





0.30 %





Savings and money market deposits





9,084,051







50,252





2.22 %







8,889,077







47,152





2.13 %







9,156,047







43,025





1.88 %





Certificates and other time deposits





4,400,922







46,739





4.27 %







3,683,815







37,117





4.05 %







2,652,064







17,148





2.59 %





Other borrowings





3,900,000







46,282





4.77 %







4,083,132







48,946





4.82 %







4,427,914







57,351





5.20 %





Securities sold under repurchase agreements





258,637







1,759





2.74 %







296,437







2,032





2.76 %







441,303







2,674





2.43 %





Subordinated debentures









































1,547

















Total interest-bearing liabilities





22,482,804







154,165





2.76 %



(N)



22,096,046







143,670





2.62 %



(N)



21,826,328







123,989





2.28 %



(N)



























































Noninterest-bearing liabilities:

























































Noninterest-bearing demand deposits





9,780,211



















9,443,249



















10,274,819

















Allowance for credit losses on

off-balance sheet credit exposures





36,729



















36,503



















30,022

















Other liabilities





327,847



















238,480



















220,775

















Total liabilities





32,627,591



















31,814,278



















32,351,944

















Shareholders' equity





7,321,257



















7,121,252



















6,935,682

















Total liabilities and

shareholders' equity



$

39,948,848

















$

38,935,530

















$

39,287,626











































































Net interest income and margin









$

258,786





2.94 %











$

238,244





2.78 %











$

236,459





2.72 %





Non-GAAP to GAAP reconciliation:

























































Tax equivalent adjustment











800



















808



















854











Net interest income and margin

     (tax equivalent basis)









$

259,586





2.94 %











$

239,052





2.79 %











$

237,313





2.73 %





















































































(L)

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

(M)

Yield on securities was impacted by net premium amortization of $5,831, $5,822 and $7,131 for the three months ended June 30, 2024, March 31, 2024 and June 30, 2023, respectively.

(N)

Total cost of funds, including noninterest bearing deposits, was 1.92%, 1.83% and 1.55% for the three months ended June 30, 2024, March 31, 2024 and June 30, 2023, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 











YIELD ANALYSIS



Year-to-Date









Jun 30, 2024





Jun 30, 2023









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



$

6,957





$

241





6.97 %





$

3,131





$

105





6.76 %





Loans held for investment





20,872,069







612,034





5.90 %







19,064,334







507,294





5.37 %





Loans held for investment - Warehouse Purchase Program





818,838







30,381





7.46 %







759,071







26,357





7.00 %





Total loans





21,697,864







642,656





5.96 %







19,826,536







533,756





5.43 %





Investment securities





12,436,171







128,849





2.08 %



(P)



14,153,681







145,238





2.07 %



(P)

Federal funds sold and other earning assets





849,546







23,360





5.53 %







373,931







8,763





4.73 %





Total interest-earning assets





34,983,581







794,865





4.57 %







34,354,148







687,757





4.04 %





Allowance for credit losses on loans





(332,306)



















(282,959)

















Noninterest-earning assets





4,790,888



















4,667,547

















Total assets



$

39,442,163

















$

38,738,736

























































Interest-bearing liabilities:







































Interest-bearing demand deposits



$

4,991,390





$

17,556





0.71 %





$

5,510,530





$

7,583





0.28 %





Savings and money market deposits





8,986,565







97,404





2.18 %







9,366,694







78,546





1.69 %





Certificates and other time deposits





4,042,369







83,856





4.17 %







2,350,498







25,178





2.16 %





Other borrowings





3,991,566







95,228





4.80 %







3,661,719







91,747





5.05 %





Securities sold under repurchase agreements





277,537







3,791





2.75 %







434,632







4,777





2.22 %





Subordinated debentures























774

















Total interest-bearing liabilities





22,289,427







297,835





2.69 %



(Q)



21,324,847







207,831





1.97 %



(Q)









































Noninterest-bearing liabilities:







































Noninterest-bearing demand deposits





9,611,730



















10,332,082

















Allowance for credit losses on off-balance sheet credit exposures





36,616



















29,985

















Other liabilities





283,139



















203,769

















Total liabilities





32,220,912



















31,890,683

















Shareholders' equity





7,221,251



















6,848,053

















Total liabilities and shareholders' equity



$

39,442,163

















$

38,738,736

























































Net interest income and margin









$

497,030





2.86 %











$

479,926





2.82 %





Non-GAAP to GAAP reconciliation:







































Tax equivalent adjustment











1,608



















1,687











Net interest income and margin (tax equivalent basis)









$

498,638





2.87 %











$

481,613





2.83 %





























































(O)

Based on an actual 366-day or 365-day basis.

(P)

Yield on securities was impacted by net premium amortization of $11,653 and $14,515 for the six months ended June 30, 2024 and 2023, respectively.

(Q)

Total cost of funds, including noninterest bearing deposits, was 1.88% and 1.32% for the six months ended June 30, 2024 and 2023, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)









Three Months Ended





Jun 30, 2024





Mar 31, 2024





Dec 31, 2023





Sep 30, 2023





Jun 30, 2023



YIELD TREND (R)



























































Interest-Earning Assets:





























Loans held for sale



7.10

%





6.77

%





7.47

%





6.54

%





6.87

%

Loans held for investment



6.02

%





5.77

%





5.68

%





5.62

%





5.48

%

Loans held for investment - Warehouse

Purchase Program



7.42

%





7.51

%





7.46

%





7.32

%





7.09

%

Total loans



6.08

%





5.83

%





5.75

%





5.70

%





5.55

%

Investment securities (S)



2.06

%





2.10

%





2.07

%





2.05

%





2.07

%

Federal funds sold and other earning assets



5.52

%





5.54

%





5.68

%





5.33

%





4.69

%

Total interest-earning assets



4.68

%





4.45

%





4.35

%





4.30

%





4.15

%































Interest-Bearing Liabilities:





























Interest-bearing demand deposits



0.76

%





0.66

%





0.56

%





0.43

%





0.30

%

Savings and money market deposits



2.22

%





2.13

%





2.03

%





1.96

%





1.88

%

Certificates and other time deposits



4.27

%





4.05

%





3.80

%





3.31

%





2.59

%

Other borrowings



4.77

%





4.82

%





5.16

%





5.28

%





5.20

%

Securities sold under repurchase agreements



2.74

%





2.76

%





2.77

%





2.58

%





2.43

%

Subordinated debentures





















5.85

%







Total interest-bearing liabilities



2.76

%





2.62

%





2.58

%





2.54

%





2.28

%































Net Interest Margin



2.94

%





2.78

%





2.74

%





2.71

%





2.72

%

Net Interest Margin (tax equivalent)



2.94

%





2.79

%





2.75

%





2.72

%





2.73

%





(R)

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

(S)

Yield on securities was impacted by net premium amortization of $5,831, $5,822, $6,428, $6,897 and $7,131 for the three months ended June 30, 2024, March 31, 2024, December 31, 2023, September 30, 2023 and June 30, 2023, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)











Three Months Ended







Jun 30, 2024





Mar 31, 2024





Dec 31, 2023





Sep 30, 2023





Jun 30, 2023



Balance Sheet Averages































Loans held for sale



$

8,446





$

5,467





$

9,828





$

9,832





$

3,910



Loans held for investment





21,328,824







20,415,316







20,370,915







20,496,075







19,802,751



Loans held for investment - Warehouse Purchase Program





917,026







720,650







770,481







972,936







898,768



Total loans





22,254,296







21,141,433







21,151,224







21,478,843







20,705,429



































Investment securities





12,179,074







12,693,268







13,074,243







13,512,137







13,976,818



Federal funds sold and other earning assets





1,026,251







672,840







125,295







125,690







150,300



Total interest-earning assets





35,459,621







34,507,541







34,350,762







35,116,670







34,832,547



Allowance for credit losses on loans





(332,904)







(331,708)







(346,493)







(343,967)







(283,594)



Cash and due from banks





295,077







315,612







302,864







301,201







281,593



Goodwill





3,482,448







3,396,177







3,396,224







3,387,293







3,291,659



Core deposit intangibles, net





59,979







62,482







65,986







69,551







48,616



Other real estate





3,071







2,319







4,781







6,301







2,712



Fixed assets, net





377,369







372,458







370,900







367,814







357,593



Other assets





604,187







610,649







670,187







697,176







756,500



Total assets



$

39,948,848





$

38,935,530





$

38,815,211





$

39,602,039





$

39,287,626



































Noninterest-bearing deposits



$

9,780,211





$

9,443,249





$

9,960,240





$

10,269,162





$

10,274,819



Interest-bearing demand deposits





4,839,194







5,143,585







4,822,698







4,768,485







5,147,453



Savings and money market deposits





9,084,051







8,889,077







8,815,892







8,977,824







9,156,047



Certificates and other time deposits





4,400,922







3,683,815







3,442,115







3,172,178







2,652,064



Total deposits





28,104,378







27,159,726







27,040,945







27,187,649







27,230,383



Other borrowings





3,900,000







4,083,132







4,028,263







4,671,449







4,427,914



Securities sold under repurchase agreements





258,637







296,437







300,317







389,149







441,303



Subordinated debentures























2,578







1,547



Allowance for credit losses on off-balance sheet credit exposures





36,729







36,503







36,503







36,504







30,022



Other liabilities





327,847







238,480







323,344







290,217







220,775



Shareholders' equity





7,321,257







7,121,252







7,085,839







7,024,493







6,935,682



Total liabilities and equity



$

39,948,848





$

38,935,530





$

38,815,211





$

39,602,039





$

39,287,626



 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)







Jun 30, 2024



Mar 31, 2024



Dec 31, 2023



Sep 30, 2023



Jun 30, 2023

Period End Balances































































Loan Portfolio































Commercial and industrial



$2,023,531

9.1 %



$1,932,534

9.1 %



$1,936,717

9.2 %



$2,153,391

10.1 %



$2,245,620

10.5 %

Warehouse purchase program



1,081,403

4.8 %



864,924

4.1 %



822,245

3.9 %



912,327

4.3 %



1,148,883

5.3 %

Construction, land development and other land loans



2,828,372

12.7 %



2,876,588

13.5 %



3,076,591

14.5 %



3,200,479

14.9 %



3,215,016

14.8 %

1-4 family residential



7,496,485

33.6 %



7,331,251

34.5 %



7,207,226

34.0 %



7,032,593

32.8 %



6,780,813

31.3 %

Home equity



930,428

4.2 %



950,169

4.5 %



960,852

4.5 %



969,498

4.5 %



977,070

4.5 %

Commercial real estate (includes multi-family residential)



5,961,884

26.7 %



5,631,460

26.5 %



5,662,948

26.7 %



5,606,837

26.2 %



5,676,526

26.2 %

Agriculture (includes farmland)



1,037,361

4.6 %



813,092

3.8 %



816,043

3.9 %



801,933

3.7 %



804,376

3.7 %

Consumer and other



340,611

1.5 %



326,915

1.5 %



329,593

1.6 %



306,018

1.4 %



305,207

1.4 %

Energy



620,740

2.8 %



538,314

2.5 %



368,323

1.7 %



449,637

2.1 %



500,435

2.3 %

Total loans



$22,320,815





$21,265,247





$21,180,538





$21,432,713





$21,653,946



































Deposit Types































Noninterest-bearing DDA



$9,706,505

34.7 %



$9,526,535

35.1 %



$9,776,572

36.0 %



$10,281,893

37.6 %



$10,364,921

37.9 %

Interest-bearing DDA



4,762,730

17.1 %



4,867,247

17.9 %



5,115,945

18.8 %



4,797,259

17.6 %



4,953,090

18.1 %

Money market



6,180,769

22.1 %



6,134,221

22.6 %



5,859,701

21.6 %



5,892,505

21.6 %



5,904,160

21.5 %

Savings



2,765,197

9.9 %



2,830,117

10.4 %



2,881,397

10.6 %



3,005,936

11.0 %



3,179,351

11.6 %

Certificates and other time deposits



4,517,885

16.2 %



3,817,398

14.0 %



3,546,194

13.0 %



3,335,207

12.2 %



2,979,364

10.9 %

Total deposits



$27,933,086





$27,175,518





$27,179,809





$27,312,800





$27,380,886



































Loan to Deposit Ratio



79.9 %





78.3 %





77.9 %





78.5 %





79.1 %



 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)







Construction Loans











Jun 30, 2024





Mar 31, 2024





Dec 31, 2023





Sep 30, 2023





Jun 30, 2023























































Single family residential construction



$

940,381





33.2

%



$

1,031,163





35.8

%



$

1,088,636





35.4

%



$

1,157,016





36.1

%



$

1,244,631





38.7

%

Land development





241,639





8.5

%





290,243





10.1

%





367,849





12.0

%





359,518





11.2

%





310,199





9.7

%

Raw land





291,112





10.3

%





311,265





10.8

%





328,365





10.7

%





340,659





10.7

%





359,228





11.2

%

Residential lots





222,343





7.9

%





224,901





7.8

%





222,591





7.2

%





216,659





6.8

%





216,706





6.7

%

Commercial lots





60,264





2.1

%





59,691





2.1

%





155,415





5.0

%





154,425





4.8

%





158,278





4.9

%

Commercial construction and other





1,074,361





38.0

%





959,687





33.4

%





914,436





29.7

%





973,022





30.4

%





927,025





28.8

%

Net unaccreted discount





(1,728)











(362)











(701)











(820)











(1,051)







Total construction loans



$

2,828,372









$

2,876,588









$

3,076,591









$

3,200,479









$

3,215,016







 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of June 30, 2024













Houston





Dallas





Austin





OK City





Tulsa





Other (T)





Total





Collateral Type











































Shopping center/retail

$

348,870





$

280,071





$

58,647





$

15,289





$

13,897





$

280,447





$

997,221





Commercial and industrial buildings



137,531







110,561







27,016







35,320







17,520







210,784







538,732





Office buildings



94,784







218,221







87,915







47,777







3,746







91,537







543,980





Medical buildings



80,149







17,847







1,712







43,383







31,092







61,423







235,606





Apartment buildings



141,505







127,928







17,749







14,169







15,120







197,712







514,183





Hotel



108,891







99,805







32,910







17,775













161,340







420,721





Other



176,995







57,368







36,284







8,118







1,593







82,988







363,346





Total

$

1,088,725





$

911,801





$

262,233





$

181,831





$

82,968





$

1,086,231





$

3,613,789



(U)

 

Acquired Loans









Non-PCD Loans





PCD Loans





Total Acquired Loans





Balance at

Acquisition

Date





Balance at

Mar 31,

2024





Balance at

Jun 30,

2024





Balance at

Acquisition

Date





Balance at

Mar 31,

2024





Balance at

Jun 30,

2024





Balance at

Acquisition

Date





Balance at

Mar 31,

2024





Balance at

Jun 30,

2024



Loan marks:





















































Acquired banks (V)

$

345,599





$

245





$

(920)





$

320,052





$

2,503





$

2,412





$

665,651





$

2,748





$

1,492



FirstCapital Bank (W)



22,648







18,436







17,210







7,790







4,858







4,305







30,438







23,294







21,515



Lone Star Bank (X)



20,378













17,960







4,558













2,790







24,936













20,750



Total



388,625







18,681







34,250







332,400







7,361







9,507







721,025







26,042







43,757

























































Acquired portfolio loan balances:





















































Acquired banks (V)



12,286,159







977,286







875,474







689,573







56,982







57,417







12,975,732







1,034,268







932,891



FirstCapital Bank (W)



1,021,694







699,277







652,527







627,991







438,092







395,743







1,649,685







1,137,369







1,048,270



Lone Star Bank (X)



1,016,128













919,865







59,109













59,075







1,075,237













978,940



Total



14,323,981







1,676,563







2,447,866







1,376,673







495,074







512,235







15,700,654



 (Y)



2,171,637







2,960,101

























































Acquired portfolio loan

balances less loan marks

$

13,935,356





$

1,657,882





$

2,413,616





$

1,044,273





$

487,713





$

502,728





$

14,979,629





$

2,145,595





$

2,916,344







(T)

Includes other MSA and non-MSA regions.

(U)

Represents a portion of total commercial real estate loans of $5.962 billion as of June 30, 2024.

(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)

The FB Merger was completed on May 1, 2023. The FB Merger resulted in the addition of $1.650 billion in loans with related purchase accounting adjustments of $30.4 million at acquisition date, which were subject to subsequent fair value adjustments.

(X)

The LSSB Merger was completed on April 1, 2024. The LSSB Merger resulted in the addition of $1.075 billion in loans with related purchase    accounting adjustments of $24.9 million at acquisition date, which were subject to subsequent fair value adjustments.

(Y)

Actual principal balances acquired.

  

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)









Three Months Ended





Year-to-Date





Jun 30, 2024





Mar 31, 2024





Dec 31, 2023





Sep 30, 2023





Jun 30, 2023





Jun 30, 2024





Jun 30, 2023



Asset Quality









































Nonaccrual loans

$

84,175





$

78,475





$

68,688





$

59,729





$

57,723





$

84,175





$

57,723



Accruing loans 90 or more days past due



322







3,035







2,195







397







1,744







322







1,744



Total nonperforming loans



84,497







81,510







70,883







60,126







59,467







84,497







59,467



Repossessed assets



113







97







76







35







153







113







153



Other real estate



4,960







2,204







1,708







9,320







3,107







4,960







3,107



Total nonperforming assets

$

89,570





$

83,811





$

72,667





$

69,481





$

62,727





$

89,570





$

62,727













































Nonperforming assets:









































Commercial and industrial (includes energy)

$

16,340





$

10,199





$

8,957





$

22,219





$

24,027





$

16,340





$

24,027



Construction, land development and other land loans



4,895







15,826







17,343







8,684







4,245







4,895







4,245



1-4 family residential (includes home equity)



33,935







30,206







26,096







23,708







19,609







33,935







19,609



Commercial real estate (includes multi-family residential)



31,776







23,720







18,775







13,341







13,504







31,776







13,504



Agriculture (includes farmland)



2,550







3,714







1,460







1,511







1,284







2,550







1,284



Consumer and other



74







146







36







18







58







74







58



Total

$

89,570





$

83,811





$

72,667





$

69,481





$

62,727





$

89,570





$

62,727



Number of loans/properties



349







319







292







260







241







349







241



Allowance for credit losses on loans

$

359,852





$

330,219





$

332,362





$

351,495





$

345,209





$

359,852





$

345,209













































Net charge-offs (recoveries):









































Commercial and industrial (includes energy)

$

2,777





$

283





$

16,123





$

1,594





$

160





$

3,060





$

(1,312)



Construction, land development and other land loans



109







(2)







(5)







(5)







50







107







37



1-4 family residential (includes home equity)



425







457







20







(78)







(70)







882







(210)



Commercial real estate (includes multi-family residential)



(381)







(17)







1,590







570







14,957







(398)







14,956



Agriculture (includes farmland)



214







23



















(78)







237







(84)



Consumer and other



1,224







1,399







1,405







1,327







1,046







2,623







2,063



Total

$

4,368





$

2,143





$

19,133





$

3,408





$

16,065





$

6,511





$

15,450













































Asset Quality Ratios









































Nonperforming assets to average interest-earning assets



0.25

%





0.24

%





0.21

%





0.20

%





0.18

%





0.26

%





0.18

%

Nonperforming assets to loans and other real estate



0.40

%





0.39

%





0.34

%





0.32

%





0.29

%





0.40

%





0.29

%

Net charge-offs to average loans (annualized)



0.08

%





0.04

%





0.36

%





0.06

%





0.31

%





0.06

%





0.16

%

Allowance for credit losses on loans to total loans



1.61

%





1.55

%





1.57

%





1.64

%





1.59

%





1.61

%





1.59

%

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



1.69

%





1.62

%





1.63

%





1.71

%





1.68

%





1.69

%





1.68

%

 

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





Three Months Ended





Year-to-Date







Jun 30,

2024





Mar 31,

2024





Dec 31,

2023





Sep 30,

2023





Jun 30,

2023





Jun 30,

2024





Jun 30,

2023



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











































Diluted earnings per share (unadjusted)



$

1.17





$

1.18





$

1.02





$

1.20





$

0.94





$

2.34





$

2.30















































Net income



$

111,602





$

110,426





$

95,476





$

112,208





$

86,938





$

222,028





$

211,632



Merger related provision for credit losses, net of tax(Z)





7,162

























14,647







7,162







14,647



Merger related expenses, net of tax(Z)





3,461













220







872







10,184







3,461







10,863



FDIC special assessment, net of tax(Z)





2,807













15,736



















2,807









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





(8,472)







(235)

























(8,707)









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



$

116,560





$

110,191





$

111,432





$

113,080





$

111,769





$

226,751





$

237,142















































Weighted average diluted shares outstanding





95,765







93,706







93,715







93,720







92,930







94,735







92,073



Merger related provision for credit losses, net of tax, per diluted

common share(Z)



$

0.07





$





$





$





$

0.16





$

0.07





$

0.16



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



$

0.04





$





$





$

0.01





$

0.11





$

0.04







0.12



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



$

0.03





$





$

0.17





$





$





$

0.03





$



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



$

(0.09)





$





$





$





$





$

(0.09)





$



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



$

1.22





$

1.18





$

1.19





$

1.21





$

1.21





$

2.39





$

2.58















































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











































Return on average assets (unadjusted)





1.12

%





1.13

%





0.98

%





1.13

%





0.89

%





1.13

%





1.09

%













































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



$

116,560





$

110,191





$

111,432





$

113,080





$

111,769





$

226,751





$

237,142



Average total assets



$

39,948,848





$

38,935,530





$

38,815,211





$

39,602,039





$

39,287,626





$

39,442,163





$

38,738,736



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





1.17

%





1.13

%





1.15

%





1.14

%





1.14

%





1.15

%





1.22

%



























































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





















































Three Months Ended





Year-to-Date







Jun 30,

2024





Mar 31,

2024





Dec 31,

2023





Sep 30,

2023





Jun 30,

2023





Jun 30,

2024





Jun 30,

2023



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











































Return on average common equity (unadjusted)





6.10

%





6.20

%





5.39

%





6.39

%





5.01

%





6.15

%





6.18

%













































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



$

116,560





$

110,191





$

111,432





$

113,080





$

111,769





$

226,751





$

237,142



Average shareholders' equity



$

7,321,257





$

7,121,252





$

7,085,839





$

7,024,493





$

6,935,682





$

7,221,251





$

6,848,053



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





6.37

%





6.19

%





6.29

%





6.44

%





6.45

%





6.28

%





6.93

%













































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











































Net income



$

111,602





$

110,426





$

95,476





$

112,208





$

86,938





$

222,028





$

211,632



Average shareholders' equity



$

7,321,257





$

7,121,252





$

7,085,839





$

7,024,493





$

6,935,682





$

7,221,251





$

6,848,053



Less: Average goodwill and other intangible assets





(3,542,427)







(3,458,659)







(3,462,210)







(3,456,844)







(3,340,275)







(3,500,542)







(3,311,222)



Average tangible shareholders' equity



$

3,778,830





$

3,662,593





$

3,623,629





$

3,567,649





$

3,595,407





$

3,720,709





$

3,536,831



Return on average tangible common equity (F)





11.81

%





12.06

%





10.54

%





12.58

%





9.67

%





11.93

%





11.97

%













































Reconciliation of return on average common equity to return on average tangible common equity excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, and FDIC special assessment, net of tax:











































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



$

116,560





$

110,191





$

111,432





$

113,080





$

111,769





$

226,751





$

237,142



Average shareholders' equity



$

7,321,257





$

7,121,252





$

7,085,839





$

7,024,493





$

6,935,682





$

7,221,251





$

6,848,053



Less: Average goodwill and other intangible assets





(3,542,427)







(3,458,659)







(3,462,210)







(3,456,844)







(3,340,275)







(3,500,542)







(3,311,222)



Average tangible shareholders' equity



$

3,778,830





$

3,662,593





$

3,623,629





$

3,567,649





$

3,595,407





$

3,720,709





$

3,536,831



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





12.34

%





12.03

%





12.30

%





12.68

%





12.43

%





12.19

%





13.41

%













































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











































Shareholders' equity



$

7,283,444





$

7,104,544





$

7,079,330





$

7,032,677





$

6,968,116





$

7,283,444





$

6,968,116



Less: Goodwill and other intangible assets





(3,578,431)







(3,457,159)







(3,460,080)







(3,464,012)







(3,454,826)







(3,578,431)







(3,454,826)



Tangible shareholders' equity



$

3,705,013





$

3,647,385





$

3,619,250





$

3,568,665





$

3,513,290





$

3,705,013





$

3,513,290















































Period end shares outstanding





95,262







93,525







93,722







93,717







93,721







95,262







93,721



Tangible book value per share



$

38.89





$

39.00





$

38.62





$

38.08





$

37.49





$

38.89





$

37.49















































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











































Tangible shareholders' equity



$

3,705,013





$

3,647,385





$

3,619,250





$

3,568,665





$

3,513,290





$

3,705,013





$

3,513,290



Total assets



$

39,762,294





$

38,756,520





$

38,547,877





$

39,295,684





$

39,905,131





$

39,762,294





$

39,905,131



Less: Goodwill and other intangible assets





(3,578,431)







(3,457,159)







(3,460,080)







(3,464,012)







(3,454,826)







(3,578,431)







(3,454,826)



Tangible assets



$

36,183,863





$

35,299,361





$

35,087,797





$

35,831,672





$

36,450,305





$

36,183,863





$

36,450,305



Period end tangible equity to period end tangible assets ratio





10.24

%





10.33

%





10.31

%





9.96

%





9.64

%





10.24

%





9.64

%









Three Months Ended





Year-to-Date







Jun 30,

2024





Mar 31,

2024





Dec 31,

2023





Sep 30,

2023





Jun 30,

2023





Jun 30,

2024





Jun 30,

2023



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



$

359,852





$

330,219





$

332,362





$

351,495





$

345,209





$

359,852





$

345,209



Total loans



$

22,320,815





$

21,265,247





$

21,180,538





$

21,432,713





$

21,653,946





$

22,320,815





$

21,653,946



Less: Warehouse Purchase Program loans





(1,081,403)







(864,924)







(822,245)







(912,327)







(1,148,883)







(1,081,403)







(1,148,883)



Total loans less Warehouse Purchase Program



$

21,239,412





$

20,400,323





$

20,358,293





$

20,520,386





$

20,505,063





$

21,239,412





$

20,505,063



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





1.69

%





1.62

%





1.63

%





1.71

%





1.68

%





1.69

%





1.68

%













































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











































Noninterest expense



$

152,842





$

135,848





$

152,171





$

135,657





$

145,870





$

288,690





$

268,870















































Net interest income



$

258,786





$

238,244





$

236,983





$

239,524





$

236,459





$

497,030





$

479,926



Noninterest income





46,003







38,870







36,568







38,743







39,688







84,873







77,954



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





(903)







(35)







(84)







(45)







1,994







(938)







2,115



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





10,723







298

























11,021









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





36,183







38,607







36,652







38,788







37,694







74,790







75,839



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



$

294,969





$

276,851





$

273,635





$

278,312





$

274,153





$

571,820





$

555,765



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





51.82

%





49.07

%





55.61

%





48.74

%





53.21

%





50.49

%





48.38

%













































Reconciliation of efficiency ratio to 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:











































Noninterest expense



$

152,842





$

135,848





$

152,171





$

135,657





$

145,870





$

288,690





$

268,870



Less: merger related expenses





4,381













278







1,104







12,891







4,381







13,751



Less: FDIC special assessment





3,554













19,919



















3,554









Noninterest expense excluding merger related expenses and FDIC

special assessment



$

144,907





$

135,848





$

131,974





$

134,553





$

132,979





$

280,755





$

255,119















































Net interest income



$

258,786





$

238,244





$

236,983





$

239,524





$

236,459





$

497,030





$

479,926



Noninterest income





46,003







38,870







36,568







38,743







39,688







84,873







77,954



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





(903)







(35)







(84)







(45)







1,994







(938)







2,115



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





10,723







298

























11,021









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





36,183







38,607







36,652







38,788







37,694







74,790







75,839



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



$

294,969





$

276,851





$

273,635





$

278,312





$

274,153





$

571,820





$

555,765



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





49.13

%





49.07

%





48.23

%





48.35

%





48.51

%





49.10

%





45.90

%

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-second-quarter-2024-earnings-302204771.html

SOURCE Prosperity Bancshares, Inc.

Visual performance / price development - Prosperity Bancshares
Smart analysis and research tools can be found here.
This publication was provided by our content partner PR Newswire
PR Newswire
via PR Newswire - Newsfeed
Cision ©2024
PR Newswire
Contact:
300 S Riverside Plaza, Chicago, Illinois, USA
+001 (0) 888-776-0942