Prosperity Bancshares, Inc. Reports Record Fourth Quarter 2014 Earnings

Prosperity Bancshares, Inc. Reports Record Fourth Quarter 2014 Earnings

– Fourth quarter 2014 earnings per share (diluted) increased 14.3% to $1.12 compared with the fourth quarter 2013

– Net income increased $15.257 million or 24.2% compared with the fourth quarter 2013

– Nonperforming assets remain low at 0.20% of fourth quarter average earning assets

– 2014 earnings per share (diluted) increased 18.4% to $4.32 compared with 2013

– Loans increased $1.469 billion or 18.9% compared with 2013

– Deposits increased $2.402 billion or 15.7% compared with 2013

PR Newswire

HOUSTON, Jan. 23, 2015 /PRNewswire/ — Prosperity Bancshares, Inc. (NYSE: PB), the parent company of Prosperity Bank (collectively, “Prosperity”), reported net income for the quarter ended December 31, 2014 of $78.228 million, an increase in net income of $15.257 million or 24.2%, compared with $62.971 million for the quarter ended December 31, 2013. Additionally, diluted earnings per share increased 14.3% to $1.12 per diluted common share for the quarter ended December 31, 2014 compared with $0.98 per diluted common share for the same period in 2013. Prosperity also reported net income for the year ended December 31, 2014 of $297.441 million or $4.32 per diluted common share, an increase of 34.3% from 2013 net income of $221.398 million and up 18.4% from 2013 diluted earnings per common share of $3.65.

“Prosperity continues to show strong fundamental results and is proud to announce another record year of earnings. Earnings per diluted share for the fourth quarter of 2014 increased 14.3% compared with the fourth quarter of 2013 and earnings per diluted share for the full year 2014 increased 18.4% compared with the full year 2013. We continue to show strong organic loan growth. Excluding loans acquired in acquisitions during the last five quarters and new production at the acquired banking centers since the respective acquisition dates, loans at December 31, 2014 grew $549.523 million or 8.9% compared with December 31, 2013 and increased $148.230 million or 2.2% (9.0% annualized) on a linked quarter basis. While we saw loans decrease at the acquired banks, it is not unusual for Prosperity to move out certain loans that do not necessarily fit our risk appetite. We also saw strong organic deposit growth. Excluding deposits assumed in acquisitions and new deposits generated at the acquired banking centers since the respective acquisition dates, deposits at December 31, 2014 grew $461.751 million or 3.5% compared with December 31, 2013 and increased $507.535 million or 3.9% (15.6% annualized) on a linked quarter basis,” said David Zalman, Prosperity’s Chairman and Chief Executive Officer.

“Although our fundamentals are strong, our stock price has languished recently. We believe the stock price decline is due to investor sentiment regarding the decrease in crude oil prices. We have reviewed our energy credits and have not seen any negative effects in the loan portfolio to date, although we expect it may take 6 to 9 months to feel the impact of lower oil prices. Our management team has been in banking since the 1980’s and is familiar lending to the energy industry and in Texas and Oklahoma,” continued Zalman.

Texas and Oklahoma currently have low unemployment numbers and more diverse employment opportunities than they have in the past. While we expect growth in jobs will be impacted by lower oil prices, we believe that the Texas and Oklahoma economies are in a better position to weather such an impact,” added Zalman.

“I would like to thank all of our associates, directors and customers for all their help and support in making our company the success it is,” concluded Zalman.

Prosperity’s management uses certain non−GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity and the tangible equity to tangible assets ratio. As a result of acquisitions, and thus purchase accounting adjustments, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its allowance for credit losses to total loans (excluding acquired loans accounted for under FASB Accounting Standards Codification (“ASC”) Topics 310-20, “Receivables-Nonrefundable Fees and Other Costs” and 310-30, “ReceivablesLoans and Debt Securities Acquired with Deteriorated Credit Quality“). Prosperity has included in this Earnings Release information related to these non-GAAP financial measures for the applicable periods presented. 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.

Results of operations for the three months ended December 31, 2014

For the three months ended December 31, 2014, net income was $78.228 million compared with $62.971 million for the same period in 2013. Net income per diluted common share was $1.12 for the three months ended December 31, 2014 compared with $0.98 for the same period in 2013. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended December 31, 2014 were 1.48%, 9.70% and 23.87%, respectively. Prosperity’s efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 40.78% for the three months ended December 31, 2014.

Net interest income before provision for credit losses for the quarter ended December 31, 2014, increased 22.2% to $177.751 million compared with $145.469 million during the same period in 2013. The increase was primarily due to a 19.4% increase in average interest-earning assets for the same period. Linked quarter net interest income before provision for credit losses increased $2.094 million or 1.2% to $177.751 million compared with $175.657 million during the three months ended September 30, 2014. This increase was primarily due to a credit to interest expense of $2.428 million. More specifically, during the fourth quarter, Prosperity finalized the fair value adjustments for certificates of deposit acquired from F&M Bancorporation Inc. and its wholly-owned subsidiary, The F&M Bank & Trust Company (collectively, “F&M”), and FVNB Corp. and its wholly-owned subsidiary, First Victoria National Bank (collectively, “FVNB”), and recorded the total 2014 premium amortization for the acquired banks in the fourth quarter. The net interest margin on a tax equivalent basis increased to 3.89% for the three months ended December 31, 2014, compared with 3.82% for the same period in 2013 and 3.85% for the three months ended September 30, 2014. Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis decreased on a linked quarter basis from 3.26% for the quarter ended September 30, 2014 to 3.25% for the quarter ended December 31, 2014.

Noninterest income increased $4.948 million or 19.7% to $30.106 million for the three months ended December 31, 2014, compared with $25.158 million for the same period in 2013. This increase was primarily due to an increase in service charges and credit, debit and ATM card income as a result of the additional accounts acquired from F&M and FVNB. Additionally, trust and brokerage income increased as a result of the additional products and services acquired through the acquisition of FVNB in the fourth quarter 2013. On a linked quarter basis, noninterest income decreased $55 thousand or 0.2% compared with the quarter ended September 30, 2014.

Noninterest expense increased $16.170 million or 23.6% to $84.762 million for the three months ended December 31, 2014, compared with $68.592 million for the same period in 2013. This increase was primarily due to increased salary and benefits expense and additional operational expenses associated with the acquisitions of FVNB and F&M. On a linked quarter basis, noninterest expense decreased $748 thousand or 0.9%, compared with the quarter ended September 30, 2014.

Loans at December 31, 2014 were $9.244 billion, an increase of $1.469 billion or 18.9%, compared with $7.775 billion at December 31, 2013, primarily due to the acquisition of F&M. Linked quarter loans decreased $124.705 million or 1.3% from $9.369 billion at September 30, 2014.

Deposits at December 31, 2014 were $17.693 billion, an increase of $2.402 billion or 15.7% compared with $15.291 billion at December 31, 2013, primarily due to the acquisition of F&M. Linked quarter deposits increased $679.131 million or 4.0% from $17.014 billion at September 30, 2014.

Average loans increased $2.087 billion or 28.8% to $9.325 billion for the quarter ended December 31, 2014, compared with $7.238 billion for the same period in 2013. On a linked quarter basis, average loans decreased $55.918 million or 0.6% from $9.381 billion for the quarter ended September 30, 2014. Average deposits increased $2.927 billion or 20.6% to $17.118 billion for the quarter ended December 31, 2014, compared with $14.191 billion for the same period of 2013. On a linked quarter basis, average deposits increased $40.983 million or 0.2% from $17.077 billion for the quarter ended September 30, 2014.

Results of operations for the year ended December 31, 2014

For the year ended December 31, 2014, net income was $297.441 million compared with $221.398 million for the same period in 2013. Net income per diluted common share was $4.32 for the year ended December 31, 2014, compared with $3.65 for the same period in 2013. Returns on average assets, average common equity and average tangible common equity for the year ended December 31, 2014 were 1.44%, 9.66%, and 24.24%, respectively. Prosperity’s efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 41.81% for the year ended December 31, 2014.

Net interest income before provision for credit losses for the year ended December 31, 2014 increased $172.328 million or 34.5% to $671.154 million compared with $498.826 million during the same period in 2013. The increase was primarily due to a 25.9% increase in average interest-earning assets over the same period. The net interest margin on a tax equivalent basis for the year ended December 31, 2014 increased to 3.80%, compared with 3.58% for the same period in 2013. Excluding purchase accounting adjustments, the net interest margin on a tax equivalent basis increased to 3.29% for the year ended December 31, 2014 from 3.20% for the same period in 2013.

Noninterest income increased $27.445 million or 28.8% to $122.872 million for the year ended December 31, 2014 compared with $95.427 million for the same period in 2013. This increase was primarily due to the effects of the additional accounts acquired in the acquisitions of FVNB and F&M completed in 2013 and 2014. Trust and brokerage income increased as a result of the additional products and services acquired through the FVNB acquisition. In addition, gain on the sale of assets increased $4.671 million during the year ended December 31, 2014 compared with the same period in 2013. This increase was primarily due to a $2.224 million gain that was recorded during the first quarter of 2014 on the sale of the agent bank credit card and agent bank merchant processing business of Bankers Credit Card Services, Inc., a subsidiary acquired as part of the acquisition of Coppermark Bancshares, Inc. and its wholly-owned subsidiary, Coppermark Bank.

Noninterest expense increased $82.806 million or 33.5% to $330.002 million for the year ended December 31, 2014 compared with $247.196 million for the same period in 2013. This increase was primarily due to additional operational expenses associated with the acquisitions of FVNB and F&M. Additionally, total noninterest expense for the year ended December 31, 2014 included one-time pre-tax merger expenses of $3.114 million related to the F&M and FVNB acquisitions compared with one-time pre-tax merger expenses of $3.203 million for the year ended December 31, 2013 related to prior acquisitions.

Average loans increased $2.785 billion or 44.9% to $8.988 billion for the year ended December 31, 2014, compared with $6.203 billion for the same period in 2013. Average deposits increased $3.926 billion or 30.8% to $16.690 billion for the year ended December 31, 2014, compared with $12.764 billion for the same period in 2013.

The table below provides detail on loans acquired and deposits assumed in the acquisitions of FVNB and F&M completed on November 1, 2013 and April 1, 2014, respectively:

Balance Sheet Data (at period end)

(In thousands)

Dec 31, 2014

Sep 30, 2014

Jun 30, 2014

Mar 31, 2014

Dec 31, 2013

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Loans acquired (including new production since respective acquisition dates):

FVNB

$ 1,283,179

$ 1,329,537

$ 1,424,395

$ 1,509,927

$ 1,588,238

F&M

1,224,498

1,451,075

1,502,836

All other loans

6,736,506

6,588,276

6,380,931

6,242,473

6,186,983

Total loans

$ 9,244,183

$ 9,368,888

$ 9,308,162

$ 7,752,400

$ 7,775,221

Deposits assumed (including new deposits since respective acquisition dates):

FVNB

$ 2,116,322

$ 2,102,722

$ 2,105,120

$ 2,164,824

$ 2,239,415

F&M

2,063,229

1,905,233

2,090,468

All other deposits

13,513,607

13,006,072

13,085,467

13,295,233

13,051,856

Total deposits

$ 17,693,158

$ 17,014,027

$ 17,281,055

$ 15,460,057

$ 15,291,271

As reflected in the table above, loan and deposit growth was impacted by the acquisitions of FVNB and F&M. Excluding loans acquired in these acquisitions and new production at the acquired banking centers since the respective acquisition dates, loans at December 31, 2014 grew $549.523 million or 8.9% compared with December 31, 2013 and increased $148.230 million or 2.2% (9.0% annualized) on a linked quarter basis. Excluding deposits assumed in these acquisitions and new deposits generated at the acquired banking centers since the respective acquisition dates, deposits at December 31, 2014 grew $461.751 million or 3.5% compared with December 31, 2013 and increased $507.535 million or 3.9% (15.6% annualized) on a linked quarter basis.

At December 31, 2014, Prosperity had $21.508 billion in total assets, $9.244 billion in loans and $17.693 billion in deposits. Assets, loans and deposits at December 31, 2014 increased by 15.4%, 18.9% and 15.7%, respectively, compared with their respective levels at December 31, 2013.

Asset Quality

Nonperforming assets totaled $36.919 million or 0.20% of quarterly average earning assets at December 31, 2014, compared with $22.504 million or 0.15% of quarterly average earning assets at December 31, 2013, and $50.082 million or 0.27% of quarterly average earning assets at September 30, 2014. The allowance for credit losses was 0.87% of total loans at December 31, 2014 and 2013, and 0.83% of total loans at September 30, 2014. Excluding loans acquired that are accounted for under ASC Topics 310-20 and 310-30, the allowance for credit losses was 1.14% of remaining loans as of December 31, 2014, compared with 1.25% at December 31, 2013 and 1.14% at September 30, 2014. Refer to the “Notes to Selected Financial Data” at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure.

The provision for credit losses was $6.350 million for the three months ended December 31, 2014 compared with $7.865 million for the three months ended December 31, 2013 and $5.000 million for the three months ended September 30, 2014. The provision for credit losses was $18.275 million for the year ended December 31, 2014 compared with $17.240 million for the year ended December 31, 2013.

Net charge offs were $3.201 million for the three months ended December 31, 2014, primarily due to one acquired loan made to a company that filed bankruptcy and subsequently sold the collateral, compared with $496 thousand for the three months ended December 31, 2013 and $653 thousand for the three months ended September 30, 2014. Net charge offs were $4.795 million for the year ended December 31, 2014 compared with $2.522 million for the year ended December 31, 2013.

Conference Call

Prosperity’s management team will host a conference call on Friday, January 23, 2015 at 10:30 a.m. Eastern Time (9:30 a.m. Central Time) to discuss Prosperity’s fourth quarter 2014 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383. The elite entry number is 6646422.

Alternatively, individuals may listen to the live webcast of the presentation by visiting Prosperity’s website at http://www.prosperitybankusa.com. The webcast may be accessed directly from Prosperity’s home page by clicking the “Investor Relations” tab and then the “Presentations & Calls” link.

Redemption of Outstanding Trust Preferred Securities (“TRUPS”)

As of December 31, 2014, all of the $167.531 million of outstanding TRUPS of Prosperity Bancshares, Inc. (“Bancshares”) were counted as Tier 1 capital. Under the new Basel III capital regulations, 75% of TRUPS will be eliminated from Tier 1 capital beginning on March 31, 2015 and fully eliminated by the end of 2016. Although the TRUPS are includable as Tier 2 capital, Bancshares redeemed one issue of TRUPS in early January 2015 and intends to redeem the remaining 11 issues of TRUPS by the end of the first quarter of 2015. Bancshares notified the Federal Reserve of its redemption intent and timing, and the Federal Reserve had no objections to these redemptions. Bancshares intends to fund the redemption of the TRUPS through dividends from Prosperity Bank.

Acquisition of F&M Bancorporation Inc.

On April 1, 2014, Prosperity completed the acquisition of F&M Bancorporation Inc. (“FMBC”) and its wholly-owned subsidiary, The F&M Bank & Trust Company (“F&M Bank”) headquartered in Tulsa, Oklahoma. F&M Bank operated 13 banking offices: 9 in Tulsa, Oklahoma and surrounding areas; 3 in Dallas, Texas; and 1 loan production office in Oklahoma City, Oklahoma. As of March 31, 2014, FMBC, on a consolidated basis, reported total assets of $2.412 billion, total loans of $1.738 billion and total deposits of $2.267 billion.

Pursuant to the terms of the acquisition agreement, Prosperity issued 3,298,022 shares of Prosperity common stock plus $34.240 million in cash for all outstanding shares of FMBC capital stock, which resulted in goodwill of $198.245 million as of December 31, 2014. Additionally, Prosperity recognized $27.140 million of core deposit intangibles as of December 31, 2014. The goodwill balance as of December 31, 2014 does not include subsequent fair value adjustments that are still being finalized.

Acquisition of FVNB Corp.

On November 1, 2013, Prosperity completed the acquisition of FVNB Corp. and its wholly-owned subsidiary, First Victoria National Bank headquartered in Victoria, Texas. First Victoria National Bank operated 33 banking offices: 4 in Victoria, Texas; 7 in the South Texas area including Corpus Christi; 6 in the Bryan/College Station area; 5 in the Central Texas area including New Braunfels; and 11 in the Houston area including The Woodlands and Huntsville. As of September 30, 2013, FVNB Corp., on a consolidated basis, reported total assets of $2.473 billion, total loans of $1.648 billion and total deposits of $2.195 billion.

Pursuant to the terms of the acquisition agreement, Prosperity issued 5,570,667 shares of Prosperity common stock plus $91.250 million in cash for all outstanding shares of FVNB Corp. capital stock, which resulted in goodwill of $327.349 million as of December 31, 2014. Additionally, Prosperity recognized $18.411 million of core deposit intangibles as of December 31, 2014.

Prosperity Bancshares, Inc.

As of December 31, 2014, Prosperity Bancshares Inc. is a $21.508 billion Houston, Texas based regional financial holding company, formed in 1983. Operating under a community banking philosophy and seeking to develop broad customer relationships based on service and convenience, Prosperity offers a variety of traditional loan and deposit products to its customers, which consist primarily of small and medium sized businesses and consumers. In addition to established banking products, Prosperity offers a complete line of services including: Internet Banking services at http://www.prosperitybankusa.com, Retail Brokerage Services, Credit Cards, MasterMoney Debit Cards, 24 hour voice response banking, Trust and Wealth Management, Mortgage Services and Mobile Banking.

Prosperity currently operates 244 full-service banking locations: 61 in the Houston area, including The Woodlands; 30 in the South Texas area including Corpus Christi and Victoria; 36 in the Dallas/Fort Worth area; 22 in the East Texas area; 30 in the Central Texas area including Austin and San Antonio; 34 in the West Texas area including Lubbock, MidlandOdessa and Abilene; 16 in the Bryan/College Station area, 6 in the Central Oklahoma area and 9 in the Tulsa, Oklahoma area.

Bryan/College Station Area –

Sachse

Sugar Land

Taft

Bryan

The Colony

SW Medical Center

Victoria

Bryan-29th Street

Turtle Creek

Tanglewood

Victoria-Navarro

Bryan-East

Westmoreland

Uptown

Victoria-North

Bryan-North

Waugh Drive

Yoakum

Caldwell

Fort Worth –

Westheimer

Yorktown

College Station

Haltom City

West University

Crescent Point

Keller

Woodcreek

West Texas Area –

Hearne

Roanoke

Abilene –

Huntsville

Stockyards

Other Houston Area

Antilley Road

Madisonville

Locations –

Barrow Street

Navasota

Other Dallas/Fort Worth

Angleton

Cypress Street

New Waverly

Locations –

Bay City

Judge Ely

Rock Prairie

Arlington

Beaumont

Mockingbird

Southwest Parkway

Azle

Cinco Ranch

Tower Point

Ennis

Cleveland

Lubbock –

Wellborn Road

Gainesville

East Bernard

4th Street

Glen Rose

El Campo

66th Street

Central Texas Area –

Granbury

Dayton

82nd Street

Austin –

Mesquite

Galveston

86th Street

183

Muenster

Groves

98th Street

Allandale

Sanger

Hempstead

Avenue Q

Cedar Park

Waxahachie

Hitchcock

North University

Congress

Weatherford

Katy

Texas Tech Student Union

Lakeway

Katy-Spring Green

Liberty Hill

East Texas Area –

Liberty

Midland –

Northland

Athens

Magnolia

Wadley

Oak Hill

Blooming Grove

Magnolia Parkway

Wall Street

Research Blvd

Canton

Mont Belvieu

Westlake

Carthage

Nederland

Odessa –

Corsicana

Needville

Grandview

Other Central Texas Locations –

Crockett

Rosenberg

Grant

Bastrop

Eustace

Shadow Creek

Kermit Highway

Canyon Lake

Gilmer

Spring

Parkway

Dime Box

Grapeland

Sweeny

Dripping Springs

Gun Barrel City

The Woodlands-I-45

Other West Texas Locations –

Elgin

Jacksonville

The Woodlands-Research Forest

Big Spring

Flatonia

Kerens

Tomball

Brownfield

Georgetown

Longview

Waller

Brownwood

Gruene

Mount Vernon

West Columbia

Cisco

Kingsland

Palestine

Wharton

Comanche

La Grange

Rusk

Winnie

Early

Lexington

Seven Points

Wirt

Floydada

New Braunfels

Teague

Gorman

Pleasanton

Tyler-Beckham

South Texas Area –

Levelland

Round Rock

Tyler-South Broadway

Corpus Christi –

Littlefield

San Antonio

Tyler-University

Airline

Merkel

Schulenburg

Winnsboro

Calallen

Plainview

Seguin

Carmel

San Angelo

Smithville

Houston Area –

Northwest

Slaton

Thorndale

Houston –

Saratoga

Snyder

Weimar

Aldine

Timbergate

Water Street

Oklahoma

Dallas/Fort Worth Area –

Bellaire

Central Oklahoma-

Dallas –

Beltway

Other South Texas

23rd Street

Abrams Centre

Clear Lake

Locations –

Edmond

Balch Springs

Copperfield

Alice

Expressway

Camp Wisdom

Cypress

Aransas Pass

I-240

Cedar Hill

Downtown

Beeville

Memorial

Dallas – Central Expressway

Eastex

Colony Creek

Norman

Forest Park

Fairfield

Cuero

Frisco

First Colony

Edna

Tulsa-

Frisco-West

Gessner

Goliad

Garnett

Kiest

Gladebrook

Gonzales

Harvard

McKinney

Heights

Hallettsville

Memorial

McKinney-Stonebridge

Highway 6 West

Kingsville

Owasso

Midway

Little York

Mathis

Sheridan

Northwest Highway

Medical Center

Padre Island

S. Harvard

Plano

Memorial Drive

Palacios

Utica Square

Preston Forest

Northside

Port Lavaca

Utica Tower

Preston Road

Pasadena

Portland

Yale

Red Oak

Pecan Grove

Rockport

River Oaks

Sinton

“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 securities laws that are based on current expectations, assumptions, estimates and projections about Prosperity and its subsidiaries. These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties, many of which are outside of Prosperity’s control, which may cause actual results to differ materially from those expressed or implied by the forward-looking statements. These risks and uncertainties include but are not limited to whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); 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 fluctuations and interest rate fluctuations; and weather. These and various other factors are discussed in Prosperity’s Annual Report on Form 10-K for the year ended December 31, 2013 and other reports and statements Prosperity has filed with the SEC. Copies of the SEC filings for Prosperity Bancshares may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

Prosperity Bancshares, Inc.

Financial Highlights (Unaudited)

(In thousands)

Dec 31, 2014

Sep 30, 2014

Jun 30, 2014

Mar 31, 2014

Dec 31, 2013

Balance Sheet Data

(at period end)

Total loans

$ 9,244,183

$ 9,368,888

$ 9,308,162

$ 7,752,400

$ 7,775,221

Investment securities(A)

9,045,776

8,845,909

8,851,235

8,561,337

8,224,448

Federal funds sold

569

484

3,630

382

400

Allowance for credit losses

(80,762)

(77,613)

(73,266)

(67,096)

(67,282)

Cash and due from banks

677,285

330,952

509,853

349,860

380,990

Goodwill

1,874,191

1,892,255

1,894,270

1,672,004

1,674,209

Core deposit intangibles, net

58,947

34,474

37,072

39,702

37,912

Other real estate owned

3,237

5,504

5,093

7,372

7,299

Fixed assets, net

281,549

283,011

285,751

280,812

282,925

Other assets

402,758

433,450

426,306

316,360

325,906

Total assets

$ 21,507,733

$ 21,117,314

$ 21,248,106

$ 18,913,133

$ 18,642,028

Noninterest-bearing deposits

$ 4,936,420

$ 4,968,867

$ 4,921,398

$ 4,142,042

$ 4,108,835

Interest-bearing deposits

12,756,738

12,045,160

12,359,657

11,318,015

11,182,436

Total deposits

17,693,158

17,014,027

17,281,055

15,460,057

15,291,271

Other borrowings

8,724

289,972

200,210

40,451

10,689

Securities sold under repurchase agreements

315,523

358,053

388,342

349,074

364,357

Junior subordinated debentures

167,531

167,531

167,531

124,231

124,231

Other liabilities

77,971

104,781

90,374

98,566

64,662

Total liabilities

18,262,907

17,934,364

18,127,512

16,072,379

15,855,210

Shareholders’ equity(B)

3,244,826

3,182,950

3,120,594

2,840,754

2,786,818

Total liabilities and equity

$ 21,507,733

$ 21,117,314

$ 21,248,106

$ 18,913,133

$ 18,642,028

(A)

Includes $5,737, $5,756, $6,706, $7,023 and $7,512 in unrealized gains on available for sale securities for the quarterly periods ending December 31, 2014, September 30, 2014, June 30, 2014, March 31, 2014 and December 31, 2013, respectively.

(B)

Includes $3,729, $3,741, $4,359, $4,565 and $4,883 in after-tax unrealized gains on available for sale securities for the quarterly periods ending December 31, 2014, September 30, 2014, June 30, 2014, March 31, 2014 and December 31, 2013, respectively.

Prosperity Bancshares, Inc.

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Year Ended

Dec 31, 2014

Sep 30, 2014

Jun 30, 2014

Mar 31, 2014

Dec 31, 2013

Dec 31, 2014

Dec 31, 2013

Income Statement Data

Interest income:

Loans

$ 139,396

$ 140,521

$ 138,655

$ 107,144

$ 110,575

$ 525,716

$ 376,117

Securities(C)

47,108

46,910

47,670

47,056

45,100

188,744

162,993

Federal funds sold and other earning assets

74

35

178

48

76

335

187

Total interest income

186,578

187,466

186,503

154,248

155,751

714,795

539,297

Interest expense:

Deposits

7,326

10,240

10,918

9,387

9,048

37,871

35,222

Other borrowings

200

225

189

158

224

772

1,497

Securities sold under repurchase agreements

202

245

254

237

280

938

1,201

Junior subordinated debentures

1,099

1,099

1,087

775

730

4,060

2,551

Total interest expense

8,827

11,809

12,448

10,557

10,282

43,641

40,471

Net interest income

177,751

175,657

174,055

143,691

145,469

671,154

498,826

Provision for credit losses

6,350

5,000

6,325

600

7,865

18,275

17,240

Net interest income after provision for credit losses

171,401

170,657

167,730

143,091

137,604

652,879

481,586

Noninterest income:

Nonsufficient funds (NSF) fees

9,345

9,734

9,099

8,870

9,669

37,048

35,173

Credit card, debit card and ATM card income

5,786

5,921

6,030

5,152

4,662

22,889

22,463

Service charges on deposit accounts

4,263

4,255

4,325

3,609

3,460

16,452

12,864

Trust income

2,165

2,099

2,044

1,800

1,542

8,108

4,356

Mortgage income

1,049

1,414

1,208

593

549

4,264

4,038

Brokerage income

1,455

1,743

1,401

1,269

719

5,868

1,518

Bank owned life insurance income

1,392

1,404

1,365

1,028

1,011

5,189

3,635

Net gain (loss) on sale of assets

24

23

1,301

3,310

40

4,658

(13)

Net gain (loss) on sale of other real estate

726

(30)

1,404

(60)

196

2,040

(536)

Other noninterest income

3,901

3,598

5,824

3,033

3,310

16,356

11,929

Total noninterest income

30,106

30,161

34,001

28,604

25,158

122,872

95,427

Noninterest expense:

Salaries and benefits

49,557

52,179

54,126

43,408

40,633

199,270

148,494

Net occupancy and equipment

6,620

6,801

5,996

5,339

4,893

24,756

18,934

Debit card, data processing and software amortization

4,553

4,044

4,009

3,184

3,333

15,790

11,908

Regulatory assessments and FDIC insurance

4,354

4,051

3,886

2,726

2,771

15,017

10,261

Core deposit intangibles amortization

2,667

2,598

2,630

2,045

1,594

9,940

6,145

Depreciation

3,491

3,516

3,522

3,201

3,072

13,730

10,593

Communications

2,993

2,960

2,919

2,737

2,468

11,609

9,471

Other real estate expense

363

72

188

396

176

1,019

711

Other noninterest expense

10,164

9,289

11,420

7,998

9,652

38,871

30,679

Total noninterest expense

84,762

85,510

88,696

71,034

68,592

330,002

247,196

Income before income taxes

116,745

115,308

113,035

100,661

94,170

445,749

329,817

Provision for income taxes

38,517

38,738

37,529

33,524

31,199

148,308

108,419

Net income available to common shareholders

$ 78,228

$ 76,570

$ 75,506

$ 67,137

$ 62,971

$ 297,441

$ 221,398

(C)

Interest income on securities was reduced by net premium amortization of $13,031, $13,531, $12,837, $12,280 and $12,017 for the three month periods ended December 31, 2014, September 30, 2014, June 30, 2014, March 31, 2014 and December 31, 2013, respectively, and $51,679 and $68,701 for the years ended December 31, 2014 and 2013, respectively.

Prosperity Bancshares, Inc.

Financial Highlights (Unaudited)

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

Three Months Ended

Year Ended

Dec 31, 2014

Sep 30, 2014

Jun 30, 2014

Mar 31, 2014

Dec 31, 2013

Dec 31, 2014

Dec 31, 2013

Profitability

Net income

$ 78,228

$ 76,570

$ 75,506

$ 67,137

$ 62,971

$ 297,441

$ 221,398

Basic earnings per share

$ 1.12

$ 1.10

$ 1.08

$ 1.01

$ 0.98

$ 4.32

$ 3.66

Diluted earnings per share

$ 1.12

$ 1.10

$ 1.08

$ 1.01

$ 0.98

$ 4.32

$ 3.65

Return on average assets(D)

1.48%

1.45%

1.42%

1.43%

1.42%

1.44%

1.36%

Return on average common equity(D)

9.70%

9.69%

9.75%

9.52%

9.53%

9.66%

9.31%

Return on average tangible common equity(D) (E)

23.87%

24.84%

24.06%

24.23%

23.97%

24.24%

22.52%

Tax equivalent net interest margin(F)

3.89%

3.85%

3.83%

3.62%

3.82%

3.80%

3.58%

Efficiency ratio(G)

40.78%

41.55%

42.90%

42.04%

40.21%

41.81%

41.60%

Liquidity and Capital Ratios

Equity to assets

15.09%

15.07%

14.69%

15.02%

14.95%

15.09%

14.95%

Tier 1 risk-based capital

13.80%

13.18%

12.50%

13.85%

13.29%

13.80%

13.29%

Total risk-based capital

14.56%

13.90%

13.18%

14.59%

14.03%

14.56%

14.03%

Tier 1 leverage capital

7.69%

7.40%

6.98%

7.30%

7.44%

7.69%

7.44%

Tangible equity to tangible assets(E)

6.70%

6.55%

6.16%

6.56%

6.35%

6.70%

6.35%

Other Data

Shares used in computed earnings per share

Basic

69,768

69,751

69,667

66,186

64,024

68,855

60,421

Diluted

69,796

69,791

69,728

66,280

64,173

68,911

60,578

Period end shares outstanding

69,780

69,756

69,744

66,261

66,048

69,780

66,048

Cash dividends paid per common share

$ 0.273

$ 0.240

$ 0.240

$ 0.240

$ 0.240

$ 0.993

$ 0.885

Book value per share

$ 46.50

$ 45.63

$ 44.74

$ 42.87

$ 42.19

$ 46.50

$ 42.19

Tangible book value per share(E)

$ 18.80

$ 18.01

$ 17.05

$ 17.04

$ 16.27

$ 18.80

$ 16.27

Common Stock Market Price

High

$ 61.15

$ 63.73

$ 67.49

$ 67.68

$ 65.49

$ 67.68

$ 65.07

Low

52.62

55.99

56.04

59.75

61.18

52.62

42.38

Period end closing price

55.36

57.17

62.60

66.15

63.39

55.36

63.39

Employees – FTE

3,096

3,057

3,199

2,888

2,995

3,096

2,995

Number of banking centers

245

245

247

236

238

245

238

(D)

Interim periods annualized.

(E)

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

(F)

Net interest margin for all periods presented is calculated on an actual 365 day basis.

(G)

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 of assets and securities. Additionally, taxes are not part of this calculation.

Prosperity Bancshares, Inc.

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Three Months Ended

Dec 31, 2014

Sep 30, 2014

Dec 31, 2013

Average Balance

Interest Earned/ Interest Paid

Average Yield/ Rate

Average Balance

Interest Earned/ Interest Paid

Average Yield/ Rate

Average Balance

Interest Earned/ Interest Paid

Average Yield/ Rate

Interest-Earning Assets:

Loans

$ 9,325,330

$ 139,396

5.93%

$ 9,381,248

$ 140,521

5.94%

$ 7,238,438

$ 110,575

6.06%

Investment securities

8,835,176

47,108

2.12%

(H)

8,836,309

46,910

2.11%

(H)

7,992,673

45,100

2.24%

(H)

Federal funds sold and other earning assets

143,705

74

0.20%

95,378

35

0.15%

103,413

76

0.29%

Total interest-earning assets

18,304,211

$ 186,578

4.04%

18,312,935

$ 187,466

4.06%

15,334,524

$ 155,751

4.03%

Allowance for credit losses

(76,948)

(73,977)

(60,170)

Noninterest-earning assets

2,883,029

2,881,762

2,502,276

Total assets

$ 21,110,292

$ 21,120,720

$ 17,776,630

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$ 3,546,825

$ 2,068

0.23%

$ 3,399,655

$ 2,089

0.24%

$ 2,963,899

$ 1,899

0.25%

Savings and money market deposits

5,442,568

3,301

0.24%

5,502,326

3,400

0.25%

4,654,044

3,049

0.26%

Certificates and other time deposits

3,083,047

1,957

0.25%

3,235,185

4,751

0.58%

2,712,699

4,100

0.60%

Other borrowings

168,167

200

0.47%

215,222

225

0.42%

210,492

224

0.42%

Securities sold under repurchase agreements

323,882

202

0.25%

389,726

245

0.25%

398,100

280

0.28%

Junior subordinated debentures

167,531

1,099

2.60%

167,531

1,099

2.60%

111,172

730

2.61%

Total interest-bearing liabilities

12,732,020

8,827

0.28%

(I)

12,909,645

11,809

0.36%

(I)

11,050,406

10,282

0.37%

(I)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

5,045,097

4,939,388

3,860,296

Other liabilities

106,222

109,287

223,394

Total liabilities

17,883,339

17,958,320

15,134,096

Shareholders’ equity

3,226,953

3,162,400

2,642,534

Total liabilities and shareholders’ equity

$ 21,110,292

$ 21,120,720

$ 17,776,630

Net interest income and margin

$ 177,751

3.85%

$ 175,657

3.81%

$ 145,469

3.76%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

1,836

1,997

2,152

Net interest income and margin (tax equivalent basis)

$ 179,587

3.89%

$ 177,654

3.85%

$ 147,621

3.82%

(H)

Yield on securities was impacted by net premium amortization of $13,031, $13,531 and $12,017 for the three month periods ended December 31, 2014, September 30, 2014 and December 31, 2013, respectively.

(I)

Total cost of funds, including noninterest bearing deposits, was 0.20%, 0.26% and 0.27% for the three months ended December 31, 2014, September 30, 2014 and December 31, 2013, respectively.

Prosperity Bancshares, Inc.

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Year Ended

2014

2013

Average Balance

Interest Earned/ Interest Paid

Average Yield/ Rate

Average Balance

Interest Earned/ Interest Paid

Average Yield/ Rate

Interest-Earning Assets:

Loans

$ 8,988,069

$525,716

5.85%

$ 6,202,897

$376,117

6.06%

Investment securities

8,723,011

188,744

2.16%

(J)

7,932,782

162,993

2.05%

(J)

Federal funds sold and other earning assets

143,754

335

0.23%

50,318

187

0.37%

Total interest-earning assets

17,854,834

$714,795

4.00%

14,185,997

$539,297

3.80%

Allowance for credit losses

(72,714)

(57,001)

Noninterest-earning assets

2,814,809

2,126,918

Total assets

$ 20,596,929

$ 16,255,914

Interest-Bearing Liabilities:

Interest-bearing demand deposits

$ 3,516,987

$ 8,561

0.24%

$ 2,651,320

$ 7,917

0.30%

Savings and money market deposits

5,355,967

13,406

0.25%

4,237,323

11,961

0.28%

Certificates and other time deposits

3,129,710

15,904

0.51%

2,530,065

15,344

0.61%

Other borrowings

144,570

772

0.53%

470,854

1,497

0.32%

Securities sold under repurchase agreements

361,025

938

0.26%

443,231

1,201

0.27%

Junior subordinated debentures

154,902

4,060

2.62%

91,584

2,551

2.79%

Total interest-bearing liabilities

12,663,161

43,641

0.34%

(K)

10,424,377

40,471

0.39%

(K)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

4,687,680

3,345,594

Other liabilities

165,764

107,709

Total liabilities

17,516,605

13,877,680

Shareholders’ equity

3,080,324

2,378,234

Total liabilities and shareholders’ equity

$ 20,596,929

$ 16,255,914

Net interest income and margin

$671,154

3.76%

$498,826

3.52%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

7,968

8,368

Net interest income and margin

(tax equivalent basis)

$679,122

3.80%

$507,194

3.58%

(J)

Yield on securities was impacted by net premium amortization of $51,679 and $68,701 for the years ended December 31, 2014 and 2013, respectively.

(K)

Total cost of funds, including noninterest bearing deposits, was 0.25% and 0.29% for the years ended December 31, 2014 and 2013, respectively.

Prosperity Bancshares, Inc.

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Year Ended

Dec 31, 2014

Sep 30, 2014

Jun 30, 2014

Mar 31, 2014

Dec 31, 2013

Dec 31, 2014

Dec 31, 2013

Adjustment to Loan Yield (L)

Interest on loans, as reported

$ 139,396

$ 140,521

$ 138,655

$ 107,144

$ 110,575

$ 525,716

$ 376,117

Purchase accounting adjustment-loan discount accretion

(28,590)

(28,458)

(25,352)

(13,475)

(19,979)

(95,875)

(62,723)

Interest on loans without discount accretion

$ 110,806

$ 112,063

$ 113,303

$ 93,669

$ 90,596

$ 429,841

$ 313,394

Average loans

$ 9,325,330

$ 9,381,248

$ 9,468,136

$ 7,755,997

$ 7,238,438

$ 8,988,069

$ 6,202,897

Loan yield without purchase accounting adjustment

4.71%

4.74%

4.80%

4.90%

4.97%

4.78%

5.05%

Loan yield, as reported

5.93%

5.94%

5.87%

5.60%

6.06%

5.85%

6.06%

Adjustment to Securities Yield (L)

Interest on securities, as reported

$ 47,108

$ 46,910

$ 47,670

$ 47,056

$ 45,100

$ 188,744

$ 162,993

Purchase accounting adjustment-securities amortization

1,590

1,466

1,570

1,964

1,892

6,590

9,872

Interest on securities without amortization

$ 48,698

$ 48,376

$ 49,240

$ 49,020

$ 46,992

$ 195,334

$ 172,865

Average securities

$ 8,835,176

$ 8,836,309

$ 8,748,322

$ 8,466,946

$ 7,992,673

$ 8,723,011

$ 7,932,782

Securities yield without purchase accounting adjustment

2.19%

2.17%

2.26%

2.35%

2.33%

2.24%

2.18%

Securities yield, as reported

2.12%

2.11%

2.19%

2.25%

2.24%

2.16%

2.05%

Adjustment to Time Deposits Yield (L)

Interest on time deposits, as reported

$ 1,957

$ 4,751

$ 5,096

$ 4,100

$ 4,100

$ 15,904

$ 15,344

Purchase accounting adjustment-time deposit amortization

2,443

16

16

81

112

2,556

389

Interest on time deposits without amortization

$ 4,400

$ 4,767

$ 5,112

$ 4,181

$ 4,212

$ 18,460

$ 15,733

Average time deposits

$ 3,083,047

$ 3,235,185

$ 3,379,819

$ 2,816,701

$ 2,712,699

$ 3,129,710

$ 2,530,065

Time deposits yield without purchase accounting adjustment

0.57%

0.58%

0.61%

0.60%

0.62%

0.59%

0.62%

Time deposits yield, as reported

0.25%

0.58%

0.60%

0.59%

0.60%

0.51%

0.61%

Net Interest Margin (tax equivalent basis, excluding purchase accounting adjustments to yield)

3.25%

3.26%

3.31%

3.33%

3.35%

3.29%

3.20%

Net Interest Margin (tax equivalent basis), as reported

3.89%

3.85%

3.83%

3.62%

3.82%

3.80%

3.58%

Net income available to common shareholders, as reported

$ 78,228

$ 76,570

$ 75,506

$ 67,137

$ 62,971

$ 297,441

$ 221,398

Less: Purchase accounting adjustments, net of tax (M)

(19,729)

(17,935)

(15,897)

(7,731)

(12,170)

(61,284)

(35,739)

Net income available to common shareholders, adjusted

$ 58,499

$ 58,635

$ 59,609

$ 59,406

$ 50,801

$ 236,157

$ 185,659

Acquired Loans Accounted for
Under ASC 310-20

Acquired Loans Accounted for
Under ASC 310-30

Total Loans Accounted for
Under ASC 310-20 and 310-30

Balance at Acquisition Date

Balance at Sep 30, 2014

Balance at Dec 31, 2014

Balance at Acquisition Date

Balance at Sep 30, 2014

Balance at Dec 31, 2014

Balance at Acquisition Date

Balance at Sep 30, 2014

Balance at Dec 31, 2014

Loan marks:

Previously acquired banks (N)

$ 159,627

$ 59,738

$ 52,886

$ 63,547

$ 31,180

$ 26,862

$ 223,174

$ 90,918

$ 79,748

2014 acquisition (O)

65,962

44,458

36,219

68,359

59,514

45,408

134,321

103,972

81,627

Total

225,589

104,196

89,105

131,906

90,694

72,270

357,495

194,890

161,375

Acquired portfolio loan balances:

Previously acquired banks (N)

3,839,647

1,628,791

1,470,136

135,279

65,880

57,688

3,974,926

1,694,671

1,527,824

2014 acquisition (O)

1,617,287

940,532

715,975

120,567

96,120

71,724

1,737,854

1,036,652

787,699

Total

5,456,934

2,569,323

2,186,111

255,846

162,000

129,412

5,712,780

(P)

2,731,323

2,315,523

Acquired portfolio loan balances less loan marks

$ 5,231,345

$ 2,465,128

$ 2,097,006

$ 123,940

$ 71,306

$ 57,142

$ 5,355,285

$ 2,536,433

$ 2,154,148

(L)

Non-GAAP financial measure.

(M)

Using effective tax rate of 33.0%, 33.6%, 33.2%, 33.3%, and 33.1% for the three month periods ended December 31, 2014, September 30, 2014, June 30, 2014, March 31, 2014, and December 31, 2013 respectively, and 33.3% and 32.9% for the years ended December 31, 2014 and 2013, respectively.

(N)

Includes Bank of Texas, Bank Arlington, American State Bank, Community National Bank, East Texas Financial Services, Coppermark and FVNB.

(O)

F&M was acquired on April 1, 2014. During the second quarter of 2014, the acquisition of F&M added $1.738 billion in loans with related purchase accounting adjustments of $134.321 million at acquisition date.

(P)

Actual principal balances acquired.

Prosperity Bancshares, Inc.

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Dec 31, 2014

Sep 30, 2014

Jun 30, 2014

Mar 31, 2014

Dec 31, 2013

YIELD TREND

Interest-Earning Assets:

Loans

5.93%

5.94%

5.87%

5.60%

6.06%

Investment securities (Q)

2.12%

2.11%

2.19%

2.25%

2.24%

Federal funds sold and other earning assets

0.20%

0.15%

0.30%

0.19%

0.29%

Total interest-earning assets

4.04%

4.06%

4.05%

3.83%

4.03%

Interest-Bearing Liabilities:

Interest-bearing demand deposits

0.23%

0.24%

0.26%

0.24%

0.25%

Savings and money market deposits

0.24%

0.25%

0.26%

0.26%

0.26%

Certificates and other time deposits

0.25%

0.58%

0.60%

0.59%

0.60%

Other borrowings

0.47%

0.42%

0.54%

1.23%

0.42%

Securities sold under repurchase agreements

0.25%

0.25%

0.27%

0.28%

0.28%

Junior subordinated debentures

2.60%

2.60%

2.60%

2.53%

2.61%

Total interest-bearing liabilities

0.28%

0.36%

0.38%

0.36%

0.37%

Net Interest Margin

3.85%

3.81%

3.78%

3.57%

3.76%

Net Interest Margin (tax equivalent)

3.89%

3.85%

3.83%

3.62%

3.82%

(Q)

Yield on securities was impacted by net premium amortization of $13,031, $13,531, $12,837, $12,280, and $12,017 for the three month periods ended December 31, 2014, September 30, 2014, June 30, 2014, March 31, 2014, and December 31, 2013, respectively.

Prosperity Bancshares, Inc.

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Dec 31, 2014

Sep 30, 2014

Jun 30, 2014

Mar 31, 2014

Dec 31, 2013

Balance Sheet Averages

Total loans

$ 9,325,330

$ 9,381,248

$ 9,468,136

$ 7,755,997

$ 7,238,438

Investment securities

8,835,176

8,836,309

8,748,322

8,466,946

7,992,673

Federal funds sold and

other earning assets

143,705

95,378

234,302

101,700

103,413

Total interest-earning assets

18,304,211

18,312,935

18,450,760

16,324,643

15,334,524

Allowance for credit losses

(76,948)

(73,977)

(72,587)

(67,222)

(60,170)

Cash and due from banks

273,503

267,389

284,432

255,297

232,666

Goodwill

1,883,654

1,893,667

1,803,534

1,673,216

1,560,905

Core deposit intangibles, net

43,157

35,753

38,469

38,754

30,641

Other real estate

4,843

5,405

8,562

7,885

7,254

Fixed assets, net

282,827

285,039

292,075

282,411

251,688

Other assets

395,045

394,509

512,303

293,330

419,122

Total assets

$ 21,110,292

$ 21,120,720

$ 21,317,548

$ 18,808,314

$ 17,776,630

Noninterest-bearing deposits

$ 5,045,097

$ 4,939,388

$ 4,735,575

$ 4,018,094

$ 3,860,296

Interest-bearing demand deposits

3,546,825

3,399,655

3,568,475

3,554,366

2,963,899

Savings and money market deposits

5,442,568

5,502,326

5,479,978

4,992,442

4,654,044

Certificates and other time deposits

3,083,047

3,235,185

3,379,819

2,816,701

2,712,699

Total deposits

17,117,537

17,076,554

17,163,847

15,381,603

14,190,938

Other borrowings

168,167

215,222

140,906

51,932

210,492

Securities sold under repurchase agreements

323,882

389,726

382,692

347,747

398,100

Junior subordinated debentures

167,531

167,531

167,531

124,231

111,172

Other liabilities

106,222

109,287

365,169

82,288

223,394

Shareholders’ equity

3,226,953

3,162,400

3,097,403

2,820,513

2,642,534

Total liabilities and equity

$ 21,110,292

$ 21,120,720

$ 21,317,548

$ 18,808,314

$ 17,776,630

Prosperity Bancshares, Inc.

Financial Highlights (Unaudited)

(Dollars in thousands)

Dec 31, 2014

Sep 30, 2014

Jun 30, 2014

Mar 31, 2014

Dec 31, 2013

Period End Balances

Loan Portfolio

Commercial and other

$ 1,952,945

21.1%

$ 2,058,217

22.0%

$ 2,139,983

23.0%

$ 1,312,405

16.9%

$ 1,322,975

17.0%

Construction

1,026,475

11.1%

1,041,300

11.1%

1,005,099

10.8%

888,985

11.5%

865,511

11.1%

1-4 family residential

2,250,251

24.4%

2,210,141

23.6%

2,153,801

23.1%

1,906,480

24.7%

1,870,365

24.2%

Home equity

271,930

2.9%

269,850

2.9%

267,759

2.9%

263,966

3.4%

261,355

3.4%

Commercial real estate

3,030,340

32.8%

3,091,090

33.1%

3,027,945

32.6%

2,709,386

34.9%

2,753,797

35.3%

Agriculture (includes farmland)

551,646

6.0%

534,672

5.7%

542,360

5.8%

512,857

6.6%

531,258

6.8%

Consumer

160,596

1.7%

163,618

1.7%

171,215

1.8%

158,321

2.0%

169,960

2.2%

Total loans

$ 9,244,183

$ 9,368,888

$ 9,308,162

$ 7,752,400

$ 7,775,221

Deposit Types

Noninterest-bearing DDA

$ 4,936,420

27.9%

$ 4,968,867

29.2%

$ 4,921,398

28.5%

$ 4,142,042

26.9%

$ 4,108,835

26.9%

Interest-bearing DDA

4,260,038

24.1%

3,359,606

19.7%

3,467,826

20.1%

3,446,375

22.3%

3,470,316

22.7%

Money market

3,680,711

20.8%

3,788,358

22.3%

3,861,339

22.3%

3,468,016

22.4%

3,320,062

21.7%

Savings

1,784,889

10.1%

1,728,676

10.2%

1,707,645

9.9%

1,630,395

10.5%

1,571,504

10.3%

Certificates and other time deposits

3,031,100

17.1%

3,168,520

18.6%

3,322,847

19.2%

2,773,229

17.9%

2,820,554

18.4%

Total deposits

$ 17,693,158

$ 17,014,027

$ 17,281,055

$ 15,460,057

$ 15,291,271

Loan to Deposit Ratio

52.2%

55.1%

53.9%

50.1%

50.8%

Construction Loans

Single family residential construction

$ 329,797

32.0%

$ 317,307

30.3%

$ 316,579

31.2%

$ 292,137

32.6%

$ 271,491

30.9%

Land development

84,051

8.2%

89,553

8.5%

88,947

8.8%

73,974

8.2%

83,820

9.6%

Raw land

106,058

10.3%

83,013

7.9%

62,731

6.2%

55,384

6.2%

48,996

5.6%

Residential lots

148,763

14.4%

154,027

14.7%

138,769

13.7%

118,733

13.2%

122,449

14.0%

Commercial lots

89,565

8.7%

86,991

8.3%

93,200

9.2%

99,300

11.1%

103,878

11.9%

Commercial construction and other

272,723

26.5%

317,355

30.3%

312,870

30.9%

257,942

28.7%

244,124

28.0%

Net unaccreted discount

(4,482)

(6,946)

(7,997)

(8,485)

(9,247)

Total construction loans

$ 1,026,475

$ 1,041,300

$ 1,005,099

$ 888,985

$ 865,511

Prosperity Bancshares, Inc.

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Year-to-Date

Dec 31, 2014

Sep 30, 2014

Jun 30, 2014

Mar 31, 2014

Dec 31, 2013

Dec 31, 2014

Dec 31, 2013

Asset Quality

Nonaccrual loans

$ 31,422

$ 26,804

$ 23,082

$ 7,714

$ 10,231

$ 31,422

$ 10,231

Accruing loans 90 or more days past due

2,193

17,753

335

3,519

4,947

2,193

4,947

Total nonperforming loans

33,615

44,557

23,417

11,233

15,178

33,615

15,178

Repossessed assets

67

21

11

91

27

67

27

Other real estate

3,237

5,504

5,093

7,372

7,299

3,237

7,299

Total nonperforming assets

$ 36,919

$ 50,082

$ 28,521

$ 18,696

$ 22,504

$ 36,919

$ 22,504

Nonperforming assets:

Commercial and industrial

$ 21,418

$ 26,172

$ 14,434

$ 4,748

$ 3,153

$ 21,418

$ 3,153

Construction, land development and other land loans

1,893

5,998

2,449

4,053

4,558

1,893

4,558

1-4 family residential (including home equity)

5,232

7,559

6,909

5,435

6,279

5,232

6,279

Commercial real estate (including multi-family residential)

6,695

9,686

3,970

4,196

8,033

6,695

8,033

Agriculture (including farmland)

473

182

140

104

279

473

279

Consumer and other

1,208

485

619

160

202

1,208

202

Total

$ 36,919

$ 50,082

$ 28,521

$ 18,696

$ 22,504

$ 36,919

$ 22,504

Number of loans/properties

169

194

179

164

203

169

203

Allowance for credit losses at end of period

$ 80,762

$ 77,613

$ 73,266

$ 67,096

$ 67,282

$ 80,762

$ 67,282

Net charge-offs:

Commercial and industrial

$ 318

$ 17

$ (64)

$ 81

$ 7

$ 352

$ 333

Construction, land development and other land loans

(1)

(28)

115

(17)

(12)

69

26

1-4 family residential (including home equity)

420

70

406

131

21

1,027

173

Commercial real estate (including multi-family residential)

1,732

(6)

5

60

(311)

1,791

(38)

Agriculture (including farmland)

(13)

(53)

(843)

(81)

(85)

(990)

(66)

Consumer and other

745

653

536

612

876

2,546

2,094

Total

$ 3,201

$ 653

$ 155

$ 786

$ 496

$ 4,795

$ 2,522

Asset Quality Ratios

Nonperforming assets to

average earning assets

0.20%

0.27%

0.15%

0.11%

0.15%

0.21%

0.16%

Nonperforming assets to loans

and other real estate

0.40%

0.53%

0.31%

0.24%

0.29%

0.40%

0.29%

Net charge-offs to

average loans (annualized)

0.14%

0.03%

0.01%

0.04%

0.03%

0.05%

0.04%

Allowance for credit losses to

total loans

0.87%

0.83%

0.79%

0.87%

0.87%

0.87%

0.87%

Allowance for credit losses to total loans

(excluding acquired loans accounted for

under ASC Topics 310-20 and 310-30) (E)

1.14%

1.14%

1.15%

1.18%

1.25%

1.14%

1.25%

Prosperity Bancshares, Inc.
Notes to Selected Financial Data (Unaudited)
(Dollars and share amounts in thousands, except per share data)

Consolidated Financial Highlights

NOTES TO SELECTED FINANCIAL DATA

Prosperity’s management uses certain non−GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity and the tangible equity to tangible assets ratio for internal planning and forecasting purposes. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20 and 310-30). Prosperity has included in this Earnings Release information relating to these non-GAAP financial measures for the applicable periods presented. Prosperity believes these non-GAAP financial measures provide information useful to investors in understanding Prosperity’s financial results and Prosperity believes that its presentation, together with the accompanying reconciliations, provides a 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 measures provide useful information by excluding certain items that may not be indicative of its core operating earnings and business outlook. These non-GAAP measures should not be considered a substitute for GAAP basis measures and results and 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.

Three Months Ended

Year Ended

Dec 31, 2014

Sep 30, 2014

Jun 30, 2014

Mar 31, 2014

Dec 31, 2013

Dec 31, 2014

Dec 31, 2013

Return on average tangible common equity:

Net income

$ 78,228

$ 76,570

$ 75,506

$ 67,137

$ 62,971

$ 297,441

$ 221,398

Average shareholders’ equity

$ 3,226,953

$ 3,162,400

$ 3,097,403

$ 2,820,513

$ 2,642,534

$ 3,080,324

$ 2,378,234

Less: Average goodwill and other intangible assets

(1,926,811)

(1,929,420)

(1,842,003)

(1,711,970)

(1,591,546)

(1,853,350)

(1,395,323)

Average tangible shareholders’ equity

$ 1,300,142

$ 1,232,980

$ 1,255,400

$ 1,108,543

$ 1,050,988

$ 1,226,974

$ 982,911

Return on average tangible common equity:

23.87%

24.84%

24.06%

24.23%

23.97%

24.24%

22.52%

Tangible book value per share:

Shareholders’ equity

$ 3,244,826

$ 3,182,950

$ 3,120,594

$ 2,840,754

$ 2,786,818

$ 3,244,826

$ 2,786,818

Less: Goodwill and other intangible assets

(1,933,138)

(1,926,729)

(1,931,342)

(1,711,706)

(1,712,121)

(1,933,138)

(1,712,121)

Tangible shareholders’ equity

$ 1,311,688

$ 1,256,221

$ 1,189,252

$ 1,129,048

$ 1,074,697

$ 1,311,688

$ 1,074,697

Period end shares outstanding

69,780

69,756

69,744

66,261

66,048

69,780

66,048

Tangible book value per share:

$ 18.80

$ 18.01

$ 17.05

$ 17.04

$ 16.27

$ 18.80

$ 16.27

Tangible equity to tangible assets ratio:

Tangible shareholders’ equity

$ 1,311,688

$ 1,256,221

$ 1,189,252

$ 1,129,048

$ 1,074,697

$ 1,311,688

$ 1,074,697

Total assets

$ 21,507,733

$ 21,117,314

$ 21,248,106

$ 18,913,133

$ 18,642,028

$ 21,507,733

$ 18,642,028

Less: Goodwill and other intangible assets

(1,933,138)

(1,926,729)

(1,931,342)

(1,711,706)

(1,712,121)

(1,933,138)

(1,712,121)

Tangible assets

$ 19,574,595

$ 19,190,585

$ 19,316,764

$ 17,201,427

$ 16,929,907

$ 19,574,595

$ 16,929,907

Tangible equity to tangible assets ratio:

6.70%

6.55%

6.16%

6.56%

6.35%

6.70%

6.35%

Prosperity Bancshares, Inc.

Notes to Selected Financial Data (Unaudited)

(Dollars in thousands)

Three Months Ended

Year Ended

Dec 31, 2014

Sep 30, 2014

Jun 30, 2014

Mar 31, 2014

Dec 31, 2013

Dec 31, 2014

Dec 31, 2013

Allowance for credit losses to total loans, excluding acquired loans:

Allowance for credit losses

$ 80,762

$ 77,613

$ 73,266

$ 67,096

$ 67,282

$ 80,762

$ 67,282

Total loans

$ 9,244,183

$ 9,368,888

$ 9,308,162

$ 7,752,400

$ 7,775,221

$ 9,244,183

$ 7,775,221

Less: Fair value of acquired loans (acquired portfolio loan balances less loan marks)

$ 2,154,148

$ 2,536,433

$ 2,948,999

$ 2,086,744

$ 2,412,660

$ 2,154,148

$ 2,412,660

Total loans less acquired loans

$ 7,090,035

$ 6,832,455

$ 6,359,163

$ 5,665,656

$ 5,362,561

$ 7,090,035

$ 5,362,561

Allowance for credit losses to total loans, excluding acquired loans (non-GAAP basis)

1.14%

1.14%

1.15%

1.18%

1.25%

1.14%

1.25%

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-record-fourth-quarter-2014-earnings-300024773.html

SOURCE Prosperity Bancshares, Inc.

Be the first to comment

Leave a Reply