EX-99.1 2 pb-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

img98618419_0.jpg

 

PRESS RELEASE

For more information contact:

 

 

Prosperity Bancshares, Inc.®

Cullen Zalman

Prosperity Bank Plaza

Executive Vice President – Banking and Corporate Activities

4295 San Felipe

281.269.7199

Houston, Texas 77027

[email protected]

FOR IMMEDIATE RELEASE

PROSPERITY BANCSHARES, INC.®

REPORTS FIRST QUARTER

2025 EARNINGS

First quarter earnings per share (diluted) of $1.37, an increase of 16.1% compared to first quarter 2024
First quarter net income increased 17.9% to $130.2 million compared to first quarter 2024
First quarter net interest margin increased 35 basis points to 3.14% compared to first quarter 2024
Noninterest-bearing deposits of $9.7 billion, representing 34.5% of total deposits
Borrowings decreased $500.0 million during first quarter 2025
Allowance for credit losses on loans and on off-balance sheet credit exposure of $386.7 million and allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program, of 1.67%(1)
Nonperforming assets remain low at 0.24% of first quarter average interest-earning assets
Return (annualized) on first quarter average assets of 1.34% and average tangible common equity of 13.23%(1)
Named in Forbes’ 2025 America’s Best Banks
Ranked among “America’s Best Regional Banks” by Newsweek in 2025
Named Best Overall Bank in Texas by Money for 2025

HOUSTON, April 23, 2025. Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank® (collectively, “Prosperity”), reported net income of $130.2 million for the quarter ended March 31, 2025 compared with $110.4 million for the same period in 2024. Net income per diluted common share was $1.37 for the quarter ended March 31, 2025 compared with $1.18 for the same period in 2024. The annualized return on first quarter average assets was 1.34%. Additionally, borrowings decreased $500.0 million during the first quarter of 2025. Nonperforming assets remain low at 0.24% of first quarter average interest-earning assets.

“I am pleased to announce a 17.9% increase in net income and a 16.1% increase in earnings per share, each compared with the first quarter of 2024. As we predicted, our net interest margin continues to increase as our assets reprice higher. We expect this trend to continue over the next several years,” said David Zalman, Prosperity’s Senior Chairman and Chief Executive Officer.

 

“We and others believe that Prosperity is doing the right thing. Prosperity has been ranked as one of Forbes Best Banks since the list’s inception in 2010 and was ranked in the top 10 for 14 consecutive years. Additionally, Prosperity was named the “Best Overall Bank in Texas” by Money for 2024-2025 and was ranked among “America’s Best Regional Banks” by Newsweek in 2025,” added Zalman.

______________

(1)
Refer to the “Notes to Selected Financial Data” at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.

Page 1


“Prosperity continues to focus on long term relationships and our customers’ success while maintaining strong asset quality, solid earnings and a fair return to shareholders. Prosperity maintained a high tangible equity to tangible assets ratio of 11.2%, with tangible equity of $3.952 billion,” continued Zalman.

 

“The Texas economy continues to expand. Employment growth was solid, and sales tax revenue increased broadly according to the Federal Reserve Bank of Dallas Texas Economic Indicators dated April 3, 2025. The March 2025 Texas Business Outlook Surveys showed continued expansion in wages and benefits across all sectors,” stated Zalman.

 

“Despite the uncertainty with tariffs, our teams in Texas and Oklahoma are optimistic based on conversations with our customers about their outlook and plans. We will continue to be opportunistic, work hard, stay close to our customers and their needs and maintain a quality loan portfolio,” continued Zalman.

 

“I would like to thank our customers for their business and continued trust and our associates, directors and officers for their hard work and dedication,” concluded Zalman.

 

Results of Operations for the Three Months Ended March 31, 2025

Net income was $130.2 million(2) for the three months ended March 31, 2025 compared with $110.4 million(3) for the same period in 2024, an increase of $19.8 million or 17.9%. Net income per diluted common share was $1.37 for the three months ended March 31, 2025 compared with $1.18 for the same period in 2024, an increase of 16.1%. The changes were primarily due to an increase in net interest income, partially offset by an increase in salaries and benefits and provision for income taxes. On a linked quarter basis, net income was $130.2 million(2) for the three months ended March 31, 2025 compared with $130.1 million(4) for the three months ended December 31, 2024. Net income per diluted common share was $1.37 for the three months ended March 31, 2025 and December 31, 2024. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended March 31, 2025 were 1.34%, 6.94% and 13.23%(1), respectively. Prosperity’s efficiency ratio (excluding net gains and losses on the sale, write-down or write-up of assets and securities) was 45.71%(1) for the three months ended March 31, 2025.

Net interest income before provision for credit losses was $265.4 million for the three months ended March 31, 2025 compared with $238.2 million for the same period in 2024, an increase of $27.1 million or 11.4%. 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 a decrease in the average balances and rates on other borrowings, partially offset by a decrease in the average balances on investment securities and an increase in the average balances on interest-bearing deposits. Net interest income before provision for credit losses decreased $2.4 million or 0.9% to $265.4 million for the three months ended March 31, 2025 compared with $267.8 million for the three months ended December 31, 2024.

The net interest margin on a tax equivalent basis was 3.14% for the three months ended March 31, 2025 compared with 2.79% for the same period in 2024. 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 a decrease in the average balances and average rates on other borrowings, partially offset by a decrease in the average balances on investment securities and an increase in the average balances on interest-bearing deposits. The net interest margin on a tax equivalent basis was 3.14% for the three months ended March 31, 2025 compared with 3.05% for the three months ended December 31, 2024. The change was primarily due to a decrease in the average balances and average rates on other borrowings and a decrease in the average rates on interest-bearing deposits, partially offset by a decrease in the average balances and average rates on loans and a decrease in the average balances and average rates on federal funds sold and other earning assets.

Noninterest income was $41.3 million for the three months ended March 31, 2025 compared with $38.9 million for the same period in 2024, an increase of $2.4 million or 6.3%. The change was primarily due to increases in service charges on deposit accounts, nonsufficient funds fees and other noninterest income, partially offset by a decrease in trust income. Noninterest income was $41.3 million for the three months ended March 31, 2025 compared with $39.8 million for the three months ended December 31, 2024, an increase of $1.5 million or 3.7%.

Noninterest expense was $140.3 million for the three months ended March 31, 2025 compared with $135.8 million for the same period in 2024, an increase of $4.5 million or 3.3%, primarily due to an increase in salaries and benefits related to the merger of Lone Star State Bancshares, Inc. (“Lone Star”) with Prosperity Bancshares and the merger of Lone Star State Bank of West Texas (“Lone

______________

(2)
Includes purchase accounting adjustments of $3.2 million, net of tax, primarily comprised of loan discount accretion of $3.3 million for the three months ended March 31, 2025.
(3)
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.
(4)
Includes purchase accounting adjustments of $3.3 million, net of tax, primarily comprised of loan discount accretion of $3.6 million for the three months ended December 31, 2024.

Page 2


 

Star Bank”) with Prosperity Bank, both effective on April 1, 2024 (collectively, the “Merger”). Noninterest expense was $140.3 million for the three months ended March 31, 2025 compared with $141.5 million for the three months ended December 31, 2024, a decrease of $1.2 million or 0.9%.

Balance Sheet Information

At March 31, 2025, Prosperity had $38.765 billion in total assets, an increase of $8.2 million, compared with $38.757 billion at March 31, 2024. Linked quarter total assets decreased $802.1 million compared with $39.567 billion at December 31, 2024.

Loans were $21.978 billion at March 31, 2025, an increase of $712.3 million or 3.3%, compared with $21.265 billion at March 31, 2024, primarily due to the Merger. Linked quarter loans decreased $171.6 million from $22.149 billion at December 31, 2024.

Loans, excluding Warehouse Purchase Program loans, were $20.920 billion at March 31, 2025 compared with $20.400 billion at March 31, 2024, an increase of $519.4 million or 2.5%, and compared with $21.068 billion at December 31, 2024, a decrease of $148.6 million.

Deposits were $28.027 billion at March 31, 2025, an increase of $851.3 million or 3.1%, compared with $27.176 billion at March 31, 2024, primarily due to the Merger. Linked quarter deposits decreased $354.5 million from $28.381 billion at December 31, 2024.

The table below provides detail on the impact of loans acquired and deposits assumed in the Merger:

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

Sep 30, 2024

 

 

Jun 30, 2024

 

 

Mar 31, 2024

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

Loans acquired (including new production since acquisition date):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lone Star Bank

 

$

976,624

 

 

$

1,057,618

 

 

$

1,109,783

 

 

$

1,084,559

 

 

$

 

Prosperity Bank

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warehouse Purchase Program loans

 

 

1,057,893

 

 

 

1,080,903

 

 

 

1,228,706

 

 

 

1,081,403

 

 

 

864,924

 

All other loans

 

 

19,943,053

 

 

 

20,010,688

 

 

 

20,042,363

 

 

 

20,154,853

 

 

 

20,400,323

 

Total loans

 

$

21,977,570

 

 

$

22,149,209

 

 

$

22,380,852

 

 

$

22,320,815

 

 

$

21,265,247

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits assumed (including new deposits since acquisition date):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lone Star Bank

 

$

983,280

 

 

$

1,093,536

 

 

$

1,136,216

 

 

$

1,187,821

 

 

$

 

All other deposits

 

 

27,043,519

 

 

 

27,287,802

 

 

 

26,951,395

 

 

 

26,745,265

 

 

 

27,175,518

 

Total deposits

 

$

28,026,799

 

 

$

28,381,338

 

 

$

28,087,611

 

 

$

27,933,086

 

 

$

27,175,518

 

 

Excluding loans acquired in the Merger and new production at the acquired banking centers since April 1, 2024, loans at March 31, 2025 decreased $264.3 million compared with March 31, 2024 and decreased $90.6 million compared with December 31, 2024.

 

Excluding deposits assumed in the Merger and new deposits generated at the acquired banking centers since April 1, 2024, deposits at March 31, 2025 decreased $132.0 million compared with March 31, 2024 and decreased $244.3 million compared with December 31, 2024.

Asset Quality

Nonperforming assets totaled $81.4 million or 0.24% of quarterly average interest-earning assets at March 31, 2025 compared with $83.8 million or 0.24% of quarterly average interest-earning assets at March 31, 2024 and $81.5 million or 0.23% of quarterly average interest-earning assets at December 31, 2024.

The allowance for credit losses on loans and on off-balance sheet credit exposures was $386.7 million at March 31, 2025 compared with $366.7 million at March 31, 2024 and $389.5 million at December 31, 2024. There was no provision for credit losses for the three months ended March 31, 2025, March 31, 2024 and December 31, 2024.

The allowance for credit losses on loans was $349.1 million or 1.59% of total loans at March 31, 2025 compared with $330.2 million or 1.55% of total loans at March 31, 2024 and $351.8 million or 1.59% of total loans at December 31, 2024. Excluding Warehouse Purchase Program loans, the allowance for credit losses on loans to total loans was 1.67%(1) at March 31, 2025 compared with 1.62%(1) at March 31, 2024 and 1.67%(1) at December 31, 2024.

 

Page 3


 

Net charge-offs were $2.7 million for the three months ended March 31, 2025 compared with net charge-offs of $2.1 million for the three months ended March 31, 2024 and net charge-offs of $2.6 million for the three months ended December 31, 2024. For the first quarter of 2025, $8.3 million of reserves on resolved purchased credit deteriorated (“PCD”) loans without any related charge-offs were released to the general reserve.

Dividend

Prosperity Bancshares declared a second quarter 2025 cash dividend of $0.58 per share to be paid on July 1, 2025, to all shareholders of record as of June 13, 2025.

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 $106.7 million as of March 31, 2025.

Conference Call

Prosperity’s management team will host a conference call on Wednesday, April 23, 2025, at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity’s first quarter 2025 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 7564851.

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, Federal Deposit Insurance Corporation (“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 March 31, 2025, Prosperity Bancshares, Inc.® is a $38.765 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.

Page 4


 

Prosperity currently operates 284 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; 45 in the West Texas area including Lubbock, Midland-Odessa, Abilene, Amarillo and Wichita Falls; 15 in the Bryan/College Station area; 6 in the Central Oklahoma area; and 8 in the Tulsa, Oklahoma area.

Cautionary Notes on Forward-Looking Statements

“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity’s management on the conference call may contain, forward-looking statements within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. From time to time, oral or written forward-looking statements may also be included in other information released to the public. Such forward-looking statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as “aim,” “anticipate,” “believe,” “estimate,” “expect,” “goal,” “guidance,” “intend,” “is anticipated,” “is expected,” “is intended,” “objective,” “plan,” “projected,” “projection,” “will affect,” “will be,” “will continue,” “will decrease,” “will grow,” “will impact,” “will increase,” “will incur,” “will reduce,” “will remain,” “will result,” “would be,” variations of such words or phrases (including where the word “could,” “may,” or “would” is used rather than the word “will” in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries. These forward-looking statements may include information about Prosperity’s possible or assumed future economic performance or future results of operations, including future revenues, income, expenses, provision for credit losses, provision for taxes, effective tax rate, earnings per share and cash flows and Prosperity’s future capital expenditures and dividends, future financial condition and changes therein, including changes in Prosperity’s loan portfolio and allowance for credit losses, changes in deposits, borrowings and the investment securities portfolio, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity’s future operations, future or proposed acquisitions, the future or expected effect of acquisitions on Prosperity’s operations, results of operations, financial condition, and future economic performance, statements about the anticipated benefits of any proposed transactions, and statements about the assumptions underlying any such statement. These forward‑looking statements are not guarantees of future performance and are based on expectations and assumptions Prosperity currently believes to be valid. Because forward-looking statements relate to future results and occurrences, many of which are outside of Prosperity’s control, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. These risks and uncertainties include, but are not limited to, whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); the possibility that the anticipated benefits of an acquisition transaction are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of two companies or as a result of the strength of the economy and competitive factors generally; a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity’s securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate, interest rate and commodity price fluctuations; changes in trade policies by the United States or other countries, such as tariffs or retaliatory tariffs; and the effect, impact, potential duration or other implications of weather and climate-related events. Prosperity disclaims any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments. These and various other factors are discussed in Prosperity’s Annual Report on Form 10-K for the year ended December 31, 2024, and other reports and statements Prosperity has filed with the Securities and Exchange Commission (“SEC”). Copies of the SEC filings for Prosperity may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

Page 5


 

 

Bryan/College Station Area

 

Garland

 

Rusk

 

Mont Belvieu

 

Milwaukee

Bryan

 

Grapevine

 

Seven Points

 

Nederland

 

North University

Bryan-29th Street

 

Grapevine Main

 

Teague

 

Needville

 

Texas Tech Student Union

Bryan-East

 

Kiest

 

Tyler-Beckham

 

Rosenberg

 

 

Bryan-North

 

Lake Highlands

 

Tyler-South Broadway

 

Shadow Creek

 

Midland

Caldwell

 

McKinney

 

Tyler-University

 

Spring

 

North

College Station

 

McKinney Eldorado

 

Winnsboro

 

Tomball

 

Wadley

Hearne

 

McKinney Redbud

 

 

 

Waller

 

Wall Street

Huntsville

 

North Carrolton

 

Houston Area

 

West Columbia

 

West

Madisonville

 

Park Cities

 

Houston

 

Wharton

 

 

Navasota

 

Plano

 

Aldine

 

Winnie

 

Odessa

New Waverly

 

Plano-West

 

Alief

 

Wirt

 

Grant

Rock Prairie

 

Preston Forest

 

Bellaire

 

 

 

Kermit Highway

Southwest Parkway

 

Preston Parker

 

Beltway

 

South Texas Area -

 

Parkway

Tower Point

 

Preston Royal

 

Clear Lake

 

Corpus Christi

 

 

Wellborn Road

 

Red Oak

 

Copperfield

 

Calallen

 

San Angelo

 

 

Richardson

 

Cypress

 

Carmel

 

College Hills

Central Texas Area

 

Richardson-West

 

Downtown

 

Northwest

 

Sherwood Way

Austin

 

Rosewood Court

 

Eastex

 

Saratoga

 

 

Cedar Park

 

The Colony

 

Fairfield

 

Timbergate

 

Wichita Falls

Congress

 

Tollroad

 

First Colony

 

Water Street

 

Cattlemans

Lakeway

 

Trinity Mills

 

Fry Road

 

 

Kell

Liberty Hill

 

Turtle Creek

 

Gessner

 

Victoria

 

 

Northland

 

West 15th Plano

 

Gladebrook

 

Victoria Main

 

Other West Texas Area

Oak Hill

 

West Allen

 

Grand Parkway

 

Victoria-Navarro

 

Locations

Research Blvd

 

Westmoreland

 

Heights

 

Victoria-North

 

Big Spring

Westlake

 

Wylie

 

Highway 6 West

 

Victoria Salem

 

Big Spring - East

 

 

 

 

Little York

 

 

 

Brownfield

Other Central Texas Area

 

Fort Worth

 

Medical Center

 

Other South Texas Area

 

Brownwood

Locations

 

Haltom City

 

Memorial Drive

 

 Locations

 

Burkburnett

Bastrop

 

Hulen

 

Northside

 

Alice

 

Byers

Canyon Lake

 

Keller

 

Pasadena

 

Aransas Pass

 

Cisco

Dime Box

 

Museum Place

 

Pecan Grove

 

Beeville

 

Comanche

Dripping Springs

 

Renaissance Square

 

Pin Oak

 

Colony Creek

 

Early

Elgin

 

Roanoke

 

River Oaks

 

Cuero

 

Floydada

Flatonia

 

Stockyards

 

Sugar Land

 

Edna

 

Gorman

Fredericksburg

 

 

 

SW Medical Center

 

Goliad

 

Henrietta

Georgetown

 

Other Dallas/Fort Worth Area

 

Tanglewood

 

Gonzales

 

Levelland

Gruene

 

Locations

 

The Plaza

 

Hallettsville

 

Littlefield

Horseshoe Bay

 

Arlington

 

Uptown

 

Kingsville

 

Merkel

Kingsland

 

Azle

 

Waugh Drive

 

Mathis

 

Plainview

La Grange

 

Ennis

 

Westheimer

 

Padre Island

 

Slaton

Lexington

 

Gainesville

 

West University

 

Palacios

 

Snyder

Marble Falls

 

Glen Rose

 

Woodcreek

 

Port Lavaca

 

 

New Braunfels

 

Granbury

 

 

 

Portland

 

Oklahoma

Pleasanton

 

Grand Prairie

 

Katy

 

Rockport

 

Central Oklahoma Area

Round Rock

 

Jacksboro

 

Cinco Ranch

 

Sinton

 

Oklahoma City

San Antonio

 

Mesquite

 

Katy-Spring Green

 

Taft

 

23rd Street

Schulenburg

 

Muenster

 

 

 

Yoakum

 

Expressway

Seguin

 

Runaway Bay

 

The Woodlands

 

Yorktown

 

I-240

Smithville

 

Sanger

 

The Woodlands-College Park

 

 

 

Memorial

Thorndale

 

Waxahachie

 

The Woodlands-I-45

 

West Texas Area

 

 

Weimar

 

Weatherford

 

The Woodlands-Research Forest

 

Abilene

 

Other Central Oklahoma Area

 

 

 

 

 

 

Antilley Road

 

 Locations

Dallas/Fort Worth Area

 

East Texas Area

 

Other Houston Area

 

Barrow Street

 

Edmond

Dallas

 

Athens

 

Locations

 

Cypress Street

 

Norman

14th Street Plano

 

Blooming Grove

 

Angleton

 

Judge Ely

 

 

Abrams Centre

 

Canton

 

Bay City

 

Mockingbird

 

Tulsa Area

Addison

 

Carthage

 

Beaumont

 

 

 

Tulsa

Allen

 

Corsicana

 

Cleveland

 

Amarillo

 

Garnett

Balch Springs

 

Crockett

 

East Bernard

 

Hillside

 

Harvard

Camp Wisdom

 

Eustace

 

El Campo

 

Soncy

 

Memorial

Carrollton

 

Gilmer

 

Dayton

 

 

 

Sheridan

Cedar Hill

 

Grapeland

 

Galveston

 

Lubbock

 

S. Harvard

Coppell

 

Gun Barrel City

 

Groves

 

4th Street

 

Utica Tower

East Plano

 

Jacksonville

 

Hempstead

 

66th Street

 

Yale

Euless

 

Kerens

 

Hitchcock

 

82nd Street

 

 

Frisco

 

Longview

 

Liberty

 

86th Street

 

Other Tulsa Area Locations

Frisco Warren

 

Mount Vernon

 

Magnolia

 

98th Street

 

Owasso

Frisco-West

 

Palestine

 

Magnolia Parkway

 

Avenue Q

 

 

 

 

- - -

Page 6


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

Sep 30, 2024

 

 

Jun 30, 2024

 

 

Mar 31, 2024

 

Balance Sheet Data (at period end)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

9,764

 

 

$

10,690

 

 

$

6,113

 

 

$

9,951

 

 

$

6,380

 

Loans held for investment

 

 

20,909,913

 

 

 

21,057,616

 

 

 

21,146,033

 

 

 

21,229,461

 

 

 

20,393,943

 

Loans held for investment - Warehouse Purchase Program

 

 

1,057,893

 

 

 

1,080,903

 

 

 

1,228,706

 

 

 

1,081,403

 

 

 

864,924

 

Total loans

 

 

21,977,570

 

 

 

22,149,209

 

 

 

22,380,852

 

 

 

22,320,815

 

 

 

21,265,247

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities(A)

 

 

10,792,731

 

 

 

11,094,424

 

 

 

11,300,756

 

 

 

11,702,139

 

 

 

12,301,138

 

Federal funds sold

 

 

221

 

 

 

292

 

 

 

208

 

 

 

234

 

 

 

250

 

Allowance for credit losses on loans

 

 

(349,101

)

 

 

(351,805

)

 

 

(354,397

)

 

 

(359,852

)

 

 

(330,219

)

Cash and due from banks

 

 

1,694,637

 

 

 

1,972,175

 

 

 

2,209,863

 

 

 

1,507,604

 

 

 

1,086,444

 

Goodwill

 

 

3,503,127

 

 

 

3,503,129

 

 

 

3,504,388

 

 

 

3,504,107

 

 

 

3,396,402

 

Core deposit intangibles, net

 

 

62,406

 

 

 

66,047

 

 

 

70,178

 

 

 

74,324

 

 

 

60,757

 

Other real estate owned

 

 

8,012

 

 

 

5,701

 

 

 

5,757

 

 

 

4,960

 

 

 

2,204

 

Fixed assets, net

 

 

373,273

 

 

 

371,238

 

 

 

373,812

 

 

 

377,394

 

 

 

372,333

 

Other assets

 

 

701,799

 

 

 

756,328

 

 

 

623,903

 

 

 

630,569

 

 

 

601,964

 

Total assets

 

$

38,764,675

 

 

$

39,566,738

 

 

$

40,115,320

 

 

$

39,762,294

 

 

$

38,756,520

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

9,675,915

 

 

$

9,798,438

 

 

$

9,811,361

 

 

$

9,706,505

 

 

$

9,526,535

 

Interest-bearing deposits

 

 

18,350,884

 

 

 

18,582,900

 

 

 

18,276,250

 

 

 

18,226,581

 

 

 

17,648,983

 

Total deposits

 

 

28,026,799

 

 

 

28,381,338

 

 

 

28,087,611

 

 

 

27,933,086

 

 

 

27,175,518

 

Other borrowings

 

 

2,700,000

 

 

 

3,200,000

 

 

 

3,900,000

 

 

 

3,900,000

 

 

 

3,900,000

 

Securities sold under repurchase agreements

 

 

216,086

 

 

 

221,913

 

 

 

228,896

 

 

 

233,689

 

 

 

261,671

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

37,646

 

 

 

37,646

 

 

 

37,646

 

 

 

37,646

 

 

 

36,503

 

Other liabilities

 

 

267,083

 

 

 

287,346

 

 

 

499,918

 

 

 

374,429

 

 

 

278,284

 

Total liabilities

 

 

31,247,614

 

 

 

32,128,243

 

 

 

32,754,071

 

 

 

32,478,850

 

 

 

31,651,976

 

Shareholders' equity(B)

 

 

7,517,061

 

 

 

7,438,495

 

 

 

7,361,249

 

 

 

7,283,444

 

 

 

7,104,544

 

Total liabilities and equity

 

$

38,764,675

 

 

$

39,566,738

 

 

$

40,115,320

 

 

$

39,762,294

 

 

$

38,756,520

 

 

(A) Includes $(1,374), $(2,056), $(1,070), $(2,007) and $(2,954) in unrealized losses on available for sale securities for the quarterly periods ended March 31, 2025, December 31, 2024, September 30, 2024, June 30, 2024 and March 31, 2024, respectively.

(B) Includes $(1,085), $(1,624), $(845), $(1,586) and $(2,333) in after-tax unrealized losses on available for sale securities for the quarterly periods ended March 31, 2025, December 31, 2024, September 30, 2024, June 30, 2024 and March 31, 2024, respectively.

 

Page 7


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

 

 

 

Three Months Ended

 

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

Sep 30, 2024

 

 

Jun 30, 2024

 

 

Mar 31, 2024

 

Income Statement Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

319,023

 

 

$

333,055

 

 

$

337,451

 

 

$

336,428

 

 

$

306,228

 

Securities(C)

 

 

57,886

 

 

 

58,260

 

 

 

59,617

 

 

 

62,428

 

 

 

66,421

 

Federal funds sold and other earning assets

 

 

15,896

 

 

 

19,630

 

 

 

20,835

 

 

 

14,095

 

 

 

9,265

 

Total interest income

 

 

392,805

 

 

 

410,945

 

 

 

417,903

 

 

 

412,951

 

 

 

381,914

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

95,597

 

 

 

102,050

 

 

 

107,758

 

 

 

106,124

 

 

 

92,692

 

Other borrowings

 

 

30,492

 

 

 

39,620

 

 

 

46,792

 

 

 

46,282

 

 

 

48,946

 

Securities sold under repurchase agreements

 

 

1,334

 

 

 

1,501

 

 

 

1,662

 

 

 

1,759

 

 

 

2,032

 

Total interest expense

 

 

127,423

 

 

 

143,171

 

 

 

156,212

 

 

 

154,165

 

 

 

143,670

 

Net interest income

 

 

265,382

 

 

 

267,774

 

 

 

261,691

 

 

 

258,786

 

 

 

238,244

 

Provision for credit losses

 

 

 

 

 

 

 

 

 

 

 

9,066

 

 

 

 

Net interest income after provision for credit losses

 

 

265,382

 

 

 

267,774

 

 

 

261,691

 

 

 

249,720

 

 

 

238,244

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonsufficient funds (NSF) fees

 

 

9,147

 

 

 

9,960

 

 

 

9,016

 

 

 

8,153

 

 

 

8,288

 

Credit card, debit card and ATM card income

 

 

8,739

 

 

 

9,443

 

 

 

9,620

 

 

 

9,384

 

 

 

8,861

 

Service charges on deposit accounts

 

 

7,408

 

 

 

6,992

 

 

 

6,664

 

 

 

6,436

 

 

 

6,406

 

Trust income

 

 

3,601

 

 

 

3,514

 

 

 

3,479

 

 

 

3,601

 

 

 

4,156

 

Mortgage income

 

 

1,009

 

 

 

779

 

 

 

962

 

 

 

745

 

 

 

610

 

Brokerage income

 

 

1,262

 

 

 

1,063

 

 

 

1,258

 

 

 

1,186

 

 

 

1,235

 

Bank owned life insurance income

 

 

2,115

 

 

 

2,020

 

 

 

2,028

 

 

 

1,885

 

 

 

2,047

 

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

 

 

(235

)

 

 

584

 

 

 

3,178

 

 

 

(903

)

 

 

(35

)

Net gain on sale or write-up of securities

 

 

 

 

 

 

 

 

224

 

 

 

10,723

 

 

 

298

 

Other noninterest income

 

 

8,255

 

 

 

5,482

 

 

 

4,670

 

 

 

4,793

 

 

 

7,004

 

Total noninterest income

 

 

41,301

 

 

 

39,837

 

 

 

41,099

 

 

 

46,003

 

 

 

38,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

89,476

 

 

 

88,631

 

 

 

88,367

 

 

 

89,584

 

 

 

85,771

 

Net occupancy and equipment

 

 

9,146

 

 

 

8,957

 

 

 

9,291

 

 

 

8,915

 

 

 

8,623

 

Credit and debit card, data processing and software amortization

 

 

11,422

 

 

 

12,342

 

 

 

11,985

 

 

 

11,998

 

 

 

10,975

 

Regulatory assessments and FDIC insurance

 

 

5,789

 

 

 

5,789

 

 

 

5,726

 

 

 

10,317

 

 

 

5,538

 

Core deposit intangibles amortization

 

 

3,641

 

 

 

4,131

 

 

 

4,146

 

 

 

4,156

 

 

 

3,237

 

Depreciation

 

 

4,774

 

 

 

4,791

 

 

 

4,741

 

 

 

4,836

 

 

 

4,686

 

Communications

 

 

3,473

 

 

 

3,450

 

 

 

3,360

 

 

 

3,485

 

 

 

3,402

 

Other real estate expense

 

 

140

 

 

 

255

 

 

 

12

 

 

 

69

 

 

 

187

 

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

 

 

(30

)

 

 

(610

)

 

 

(97

)

 

 

31

 

 

 

(138

)

Merger related expenses

 

 

 

 

 

 

 

 

63

 

 

 

4,381

 

 

 

 

Other noninterest expense

 

 

12,470

 

 

 

13,809

 

 

 

12,744

 

 

 

15,070

 

 

 

13,567

 

Total noninterest expense

 

 

140,301

 

 

 

141,545

 

 

 

140,338

 

 

 

152,842

 

 

 

135,848

 

Income before income taxes

 

 

166,382

 

 

 

166,066

 

 

 

162,452

 

 

 

142,881

 

 

 

141,266

 

Provision for income taxes

 

 

36,157

 

 

 

35,990

 

 

 

35,170

 

 

 

31,279

 

 

 

30,840

 

Net income available to common shareholders

 

$

130,225

 

 

$

130,076

 

 

$

127,282

 

 

$

111,602

 

 

$

110,426

 

 

(C) Interest income on securities was reduced by net premium amortization of $5,027, $5,609, $5,574, $5,831 and $5,822 for the three months ended March 31, 2025, December 31, 2024, September 30, 2024, June 30, 2024 and March 31, 2024, respectively.

Page 8


 

Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

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

 

 

 

Three Months Ended

 

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

Sep 30, 2024

 

 

Jun 30, 2024

 

 

Mar 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (D) (E)

 

$

130,225

 

 

$

130,076

 

 

$

127,282

 

 

$

111,602

 

 

$

110,426

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

1.37

 

 

$

1.37

 

 

$

1.34

 

 

$

1.17

 

 

$

1.18

 

Diluted earnings per share

 

$

1.37

 

 

$

1.37

 

 

$

1.34

 

 

$

1.17

 

 

$

1.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (F) (J)

 

 

1.34

%

 

 

1.31

%

 

 

1.28

%

 

 

1.12

%

 

 

1.13

%

Return on average common equity (F) (J)

 

 

6.94

%

 

 

7.00

%

 

 

6.93

%

 

 

6.10

%

 

 

6.20

%

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

 

 

13.23

%

 

 

13.50

%

 

 

13.50

%

 

 

11.81

%

 

 

12.06

%

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

 

 

3.14

%

 

 

3.05

%

 

 

2.95

%

 

 

2.94

%

 

 

2.79

%

Efficiency ratio (G) (I) (K)

 

 

45.71

%

 

 

46.10

%

 

 

46.87

%

 

 

51.82

%

 

 

49.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidity and Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to assets

 

 

19.39

%

 

 

18.80

%

 

 

18.35

%

 

 

18.32

%

 

 

18.33

%

Common equity tier 1 capital

 

 

16.97

%

 

 

16.42

%

 

 

15.84

%

 

 

15.42

%

 

 

15.75

%

Tier 1 risk-based capital

 

 

16.97

%

 

 

16.42

%

 

 

15.84

%

 

 

15.42

%

 

 

15.75

%

Total risk-based capital

 

 

18.22

%

 

 

17.67

%

 

 

17.09

%

 

 

16.67

%

 

 

17.00

%

Tier 1 leverage capital

 

 

11.20

%

 

 

10.82

%

 

 

10.52

%

 

 

10.29

%

 

 

10.37

%

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

 

 

11.23

%

 

 

10.75

%

 

 

10.36

%

 

 

10.24

%

 

 

10.33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares used in computing earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

95,266

 

 

 

95,264

 

 

 

95,261

 

 

 

95,765

 

 

 

93,706

 

Diluted

 

 

95,266

 

 

 

95,264

 

 

 

95,261

 

 

 

95,765

 

 

 

93,706

 

Period end shares outstanding

 

 

95,258

 

 

 

95,275

 

 

 

95,261

 

 

 

95,262

 

 

 

93,525

 

Cash dividends paid per common share

 

$

0.58

 

 

$

0.58

 

 

$

0.56

 

 

$

0.56

 

 

$

0.56

 

Book value per common share

 

$

78.91

 

 

$

78.07

 

 

$

77.27

 

 

$

76.46

 

 

$

75.96

 

Tangible book value per common share (G)

 

$

41.48

 

 

$

40.61

 

 

$

39.75

 

 

$

38.89

 

 

$

39.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Market Price

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

High

 

$

82.75

 

 

$

86.76

 

 

$

74.87

 

 

$

66.18

 

 

$

68.88

 

Low

 

$

68.96

 

 

$

68.94

 

 

$

58.66

 

 

$

57.16

 

 

$

60.08

 

Period end closing price

 

$

71.37

 

 

$

75.35

 

 

$

72.07

 

 

$

61.14

 

 

$

65.78

 

Employees – FTE (excluding overtime)

 

 

3,898

 

 

 

3,916

 

 

 

3,896

 

 

 

3,902

 

 

 

3,901

 

Number of banking centers

 

 

284

 

 

 

283

 

 

 

287

 

 

 

288

 

 

 

283

 

 

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

 

Three Months Ended

 

Mar 31, 2025

 

Dec 31, 2024

 

Sep 30, 2024

 

Jun 30, 2024

 

Mar 31, 2024

Loan discount accretion

 

 

 

 

 

 

 

 

 

Non-PCD

$2,615

 

$2,761

 

$3,616

 

$4,797

 

$1,312

PCD

$677

 

$850

 

$1,212

 

$2,394

 

$548

Securities net accretion

$705

 

$528

 

$555

 

$564

 

$561

Time deposits amortization

$(9)

 

$(21)

 

$(40)

 

$4

 

$(97)

 

(E) Using effective tax rate of 21.7%, 21.7%, 21.6%, 21.9% and 21.8% for the three months ended March 31, 2025, December 31, 2024, September 30, 2024, June 30, 2024 and March 31, 2024, respectively.

(F) Interim periods annualized.

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

(H) Net interest margin for all periods presented is based on average balances on an actual 365-day or 366-day basis.

(I) Calculated by dividing total noninterest expense, excluding credit loss provisions, by net interest income plus noninterest income, excluding net gains and losses on the sale, 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.

Page 9


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

 

Three Months Ended

 

 

 

Mar 31, 2025

 

Dec 31, 2024

 

Mar 31, 2024

 

 

 

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

 

$

7,570

 

 

$

127

 

 

6.80%

 

$

8,571

 

 

$

144

 

 

6.68%

 

$

5,467

 

 

$

92

 

 

6.77%

 

Loans held for investment

 

 

20,959,226

 

 

 

305,068

 

 

5.90%

 

 

21,038,694

 

 

 

313,863

 

 

5.93%

 

 

20,415,316

 

 

 

292,673

 

 

5.77%

 

Loans held for investment - Warehouse Purchase Program

 

 

876,086

 

 

 

13,828

 

 

6.40%

 

 

1,137,113

 

 

 

19,048

 

 

6.66%

 

 

720,650

 

 

 

13,463

 

 

7.51%

 

Total loans

 

 

21,842,882

 

 

 

319,023

 

 

5.92%

 

 

22,184,378

 

 

 

333,055

 

 

5.97%

 

 

21,141,433

 

 

 

306,228

 

 

5.83%

 

Investment securities

 

 

11,017,400

 

 

 

57,886

 

 

2.13%

(M)

 

11,265,535

 

 

 

58,260

 

 

2.06%

(M)

 

12,693,268

 

 

 

66,421

 

 

2.10%

(M)

Federal funds sold and other earning assets

 

 

1,443,220

 

 

 

15,896

 

 

4.47%

 

 

1,628,050

 

 

 

19,630

 

 

4.80%

 

 

672,840

 

 

 

9,265

 

 

5.54%

 

Total interest-earning assets

 

 

34,303,502

 

 

 

392,805

 

 

4.64%

 

 

35,077,963

 

 

 

410,945

 

 

4.66%

 

 

34,507,541

 

 

 

381,914

 

 

4.45%

 

Allowance for credit losses on loans

 

 

(350,715

)

 

 

 

 

 

 

 

(353,560

)

 

 

 

 

 

 

 

(331,708

)

 

 

 

 

 

 

Noninterest-earning assets

 

 

5,004,291

 

 

 

 

 

 

 

 

4,902,996

 

 

 

 

 

 

 

 

4,759,697

 

 

 

 

 

 

 

Total assets

 

$

38,957,078

 

 

 

 

 

 

 

$

39,627,399

 

 

 

 

 

 

 

$

38,935,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

5,224,796

 

 

$

9,019

 

 

0.70%

 

$

4,845,174

 

 

$

8,535

 

 

0.70%

 

$

5,143,585

 

 

$

8,423

 

 

0.66%

 

Savings and money market deposits

 

 

9,007,286

 

 

 

45,645

 

 

2.06%

 

 

8,915,410

 

 

 

47,089

 

 

2.10%

 

 

8,889,077

 

 

 

47,152

 

 

2.13%

 

Certificates and other time deposits

 

 

4,426,521

 

 

 

40,933

 

 

3.75%

 

 

4,552,445

 

 

 

46,426

 

 

4.06%

 

 

3,683,815

 

 

 

37,117

 

 

4.05%

 

Other borrowings

 

 

2,776,667

 

 

 

30,492

 

 

4.45%

 

 

3,332,609

 

 

 

39,620

 

 

4.73%

 

 

4,083,132

 

 

 

48,946

 

 

4.82%

 

Securities sold under repurchase agreements

 

 

217,945

 

 

 

1,334

 

 

2.48%

 

 

231,240

 

 

 

1,501

 

 

2.58%

 

 

296,437

 

 

 

2,032

 

 

2.76%

 

Total interest-bearing liabilities

 

 

21,653,215

 

 

 

127,423

 

 

2.39%

(N)

 

21,876,878

 

 

 

143,171

 

 

2.60%

(N)

 

22,096,046

 

 

 

143,670

 

 

2.62%

(N)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

9,504,540

 

 

 

 

 

 

 

 

9,829,912

 

 

 

 

 

 

 

 

9,443,249

 

 

 

 

 

 

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

37,646

 

 

 

 

 

 

 

 

37,646

 

 

 

 

 

 

 

 

36,503

 

 

 

 

 

 

 

Other liabilities

 

 

255,876

 

 

 

 

 

 

 

 

454,298

 

 

 

 

 

 

 

 

238,480

 

 

 

 

 

 

 

Total liabilities

 

 

31,451,277

 

 

 

 

 

 

 

 

32,198,734

 

 

 

 

 

 

 

 

31,814,278

 

 

 

 

 

 

 

Shareholders' equity

 

 

7,505,801

 

 

 

 

 

 

 

 

7,428,665

 

 

 

 

 

 

 

 

7,121,252

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

38,957,078

 

 

 

 

 

 

 

$

39,627,399

 

 

 

 

 

 

 

$

38,935,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and margin

 

 

 

 

$

265,382

 

 

3.14%

 

 

 

 

$

267,774

 

 

3.04%

 

 

 

 

$

238,244

 

 

2.78%

 

Non-GAAP to GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

587

 

 

 

 

 

 

 

 

767

 

 

 

 

 

 

 

 

808

 

 

 

 

Net interest income and margin
     (tax equivalent basis)

 

 

 

 

$

265,969

 

 

3.14%

 

 

 

 

$

268,541

 

 

3.05%

 

 

 

 

$

239,052

 

 

2.79%

 

 

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

(M) Yield on securities was impacted by net premium amortization of $5,027, $5,609 and $5,822 for the three months ended March 31, 2025, December 31, 2024 and March 31, 2024, respectively.

(N) Total cost of funds, including noninterest bearing deposits, was 1.66%, 1.80% and 1.83% for the three months ended March 31, 2025, December 31, 2024 and March 31, 2024, respectively.

 

Page 10


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Three Months Ended

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

Sep 30, 2024

 

 

Jun 30, 2024

 

 

Mar 31, 2024

 

YIELD TREND (O)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

6.80

%

 

 

6.68

%

 

 

6.89

%

 

 

7.10

%

 

 

6.77

%

Loans held for investment

 

5.90

%

 

 

5.93

%

 

 

5.97

%

 

 

6.02

%

 

 

5.77

%

Loans held for investment - Warehouse Purchase Program

 

6.40

%

 

 

6.66

%

 

 

7.27

%

 

 

7.42

%

 

 

7.51

%

Total loans

 

5.92

%

 

 

5.97

%

 

 

6.04

%

 

 

6.08

%

 

 

5.83

%

Investment securities (P)

 

2.13

%

 

 

2.06

%

 

 

2.04

%

 

 

2.06

%

 

 

2.10

%

Federal funds sold and other earning assets

 

4.47

%

 

 

4.80

%

 

 

5.41

%

 

 

5.52

%

 

 

5.54

%

Total interest-earning assets

 

4.64

%

 

 

4.66

%

 

 

4.70

%

 

 

4.68

%

 

 

4.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

0.70

%

 

 

0.70

%

 

 

0.77

%

 

 

0.76

%

 

 

0.66

%

Savings and money market deposits

 

2.06

%

 

 

2.10

%

 

 

2.23

%

 

 

2.22

%

 

 

2.13

%

Certificates and other time deposits

 

3.75

%

 

 

4.06

%

 

 

4.24

%

 

 

4.27

%

 

 

4.05

%

Other borrowings

 

4.45

%

 

 

4.73

%

 

 

4.77

%

 

 

4.77

%

 

 

4.82

%

Securities sold under repurchase agreements

 

2.48

%

 

 

2.58

%

 

 

2.72

%

 

 

2.74

%

 

 

2.76

%

Total interest-bearing liabilities

 

2.39

%

 

 

2.60

%

 

 

2.78

%

 

 

2.76

%

 

 

2.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

3.14

%

 

 

3.04

%

 

 

2.94

%

 

 

2.94

%

 

 

2.78

%

Net Interest Margin (tax equivalent)

 

3.14

%

 

 

3.05

%

 

 

2.95

%

 

 

2.94

%

 

 

2.79

%

 

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

(P) Yield on securities was impacted by net premium amortization of $5,027, $5,609, $5,574, $5,831 and $5,822 for the three months ended March 31, 2025, December 31, 2024, September 30, 2024, June 30, 2024 and March 31, 2024, respectively.

Page 11


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

Three Months Ended

 

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

Sep 30, 2024

 

 

Jun 30, 2024

 

 

Mar 31, 2024

 

Balance Sheet Averages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

7,570

 

 

$

8,571

 

 

$

7,913

 

 

$

8,446

 

 

$

5,467

 

Loans held for investment

 

 

20,959,226

 

 

 

21,038,694

 

 

 

21,107,139

 

 

 

21,328,824

 

 

 

20,415,316

 

Loans held for investment - Warehouse Purchase Program

 

 

876,086

 

 

 

1,137,113

 

 

 

1,114,681

 

 

 

917,026

 

 

 

720,650

 

Total loans

 

 

21,842,882

 

 

 

22,184,378

 

 

 

22,229,733

 

 

 

22,254,296

 

 

 

21,141,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

 

11,017,400

 

 

 

11,265,535

 

 

 

11,612,193

 

 

 

12,179,074

 

 

 

12,693,268

 

Federal funds sold and other earning assets

 

 

1,443,220

 

 

 

1,628,050

 

 

 

1,531,788

 

 

 

1,026,251

 

 

 

672,840

 

Total interest-earning assets

 

 

34,303,502

 

 

 

35,077,963

 

 

 

35,373,714

 

 

 

35,459,621

 

 

 

34,507,541

 

Allowance for credit losses on loans

 

 

(350,715

)

 

 

(353,560

)

 

 

(358,237

)

 

 

(332,904

)

 

 

(331,708

)

Cash and due from banks

 

 

326,066

 

 

 

317,420

 

 

 

304,911

 

 

 

295,077

 

 

 

315,612

 

Goodwill

 

 

3,503,128

 

 

 

3,505,030

 

 

 

3,504,300

 

 

 

3,482,448

 

 

 

3,396,177

 

Core deposit intangibles, net

 

 

64,293

 

 

 

68,167

 

 

 

72,330

 

 

 

59,979

 

 

 

62,482

 

Other real estate

 

 

7,105

 

 

 

6,778

 

 

 

5,339

 

 

 

3,071

 

 

 

2,319

 

Fixed assets, net

 

 

374,448

 

 

 

373,561

 

 

 

375,626

 

 

 

377,369

 

 

 

372,458

 

Other assets

 

 

729,251

 

 

 

632,040

 

 

 

611,219

 

 

 

604,187

 

 

 

610,649

 

Total assets

 

$

38,957,078

 

 

$

39,627,399

 

 

$

39,889,202

 

 

$

39,948,848

 

 

$

38,935,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

9,504,540

 

 

$

9,829,912

 

 

$

9,680,785

 

 

$

9,780,211

 

 

$

9,443,249

 

Interest-bearing demand deposits

 

 

5,224,796

 

 

 

4,845,174

 

 

 

4,774,975

 

 

 

4,839,194

 

 

 

5,143,585

 

Savings and money market deposits

 

 

9,007,286

 

 

 

8,915,410

 

 

 

8,908,315

 

 

 

9,084,051

 

 

 

8,889,077

 

Certificates and other time deposits

 

 

4,426,521

 

 

 

4,552,445

 

 

 

4,564,232

 

 

 

4,400,922

 

 

 

3,683,815

 

Total deposits

 

 

28,163,143

 

 

 

28,142,941

 

 

 

27,928,307

 

 

 

28,104,378

 

 

 

27,159,726

 

Other borrowings

 

 

2,776,667

 

 

 

3,332,609

 

 

 

3,900,000

 

 

 

3,900,000

 

 

 

4,083,132

 

Securities sold under repurchase agreements

 

 

217,945

 

 

 

231,240

 

 

 

242,813

 

 

 

258,637

 

 

 

296,437

 

Allowance for credit losses on off-balance sheet credit exposures

 

 

37,646

 

 

 

37,646

 

 

 

37,646

 

 

 

36,729

 

 

 

36,503

 

Other liabilities

 

 

255,876

 

 

 

454,298

 

 

 

433,171

 

 

 

327,847

 

 

 

238,480

 

Shareholders' equity

 

 

7,505,801

 

 

 

7,428,665

 

 

 

7,347,265

 

 

 

7,321,257

 

 

 

7,121,252

 

Total liabilities and equity

 

$

38,957,078

 

 

$

39,627,399

 

 

$

39,889,202

 

 

$

39,948,848

 

 

$

38,935,530

 

 

Page 12


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

 

 

Mar 31, 2025

 

Dec 31, 2024

 

Sep 30, 2024

 

Jun 30, 2024

 

Mar 31, 2024

Period End Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$1,915,124

8.7%

 

$1,962,111

8.8%

 

$1,970,844

8.8%

 

$2,023,531

9.1%

 

$1,932,534

9.1%

Warehouse purchase program

 

1,057,893

4.8%

 

1,080,903

4.9%

 

1,228,706

5.5%

 

1,081,403

4.8%

 

864,924

4.1%

Construction, land development and other land loans

 

2,845,082

13.0%

 

2,859,281

12.9%

 

2,814,521

12.6%

 

2,828,372

12.7%

 

2,876,588

13.5%

1-4 family residential

 

7,576,350

34.5%

 

7,581,450

34.2%

 

7,557,858

33.8%

 

7,496,485

33.6%

 

7,331,251

34.5%

Home equity

 

896,529

4.1%

 

906,139

4.1%

 

919,676

4.1%

 

930,428

4.2%

 

950,169

4.5%

Commercial real estate (includes multi-family residential)

 

5,783,410

26.3%

 

5,800,985

26.2%

 

5,869,687

26.2%

 

5,961,884

26.7%

 

5,631,460

26.5%

Agriculture (includes farmland)

 

1,013,960

4.6%

 

1,033,546

4.7%

 

1,033,224

4.6%

 

1,037,361

4.6%

 

813,092

3.8%

Consumer and other

 

378,821

1.7%

 

378,817

1.7%

 

413,548

1.8%

 

340,611

1.5%

 

326,915

1.5%

Energy

 

510,401

2.3%

 

545,977

2.5%

 

572,788

2.6%

 

620,740

2.8%

 

538,314

2.5%

Total loans

 

$21,977,570

 

 

$22,149,209

 

 

$22,380,852

 

 

$22,320,815

 

 

$21,265,247

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit Types

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing DDA

 

$9,675,915

34.5%

 

$9,798,438

34.5%

 

$9,811,361

34.9%

 

$9,706,505

34.7%

 

$9,526,535

35.1%

Interest-bearing DDA

 

4,931,769

17.6%

 

5,182,035

18.3%

 

4,800,758

17.1%

 

4,762,730

17.1%

 

4,867,247

17.9%

Money market

 

6,339,509

22.6%

 

6,229,022

21.9%

 

6,166,792

22.0%

 

6,180,769

22.1%

 

6,134,221

22.6%

Savings

 

2,703,736

9.7%

 

2,685,496

9.5%

 

2,707,982

9.6%

 

2,765,197

9.9%

 

2,830,117

10.4%

Certificates and other time deposits

 

4,375,870

15.6%

 

4,486,347

15.8%

 

4,600,718

16.4%

 

4,517,885

16.2%

 

3,817,398

14.0%

Total deposits

 

$28,026,799

 

 

$28,381,338

 

 

$28,087,611

 

 

$27,933,086

 

 

$27,175,518

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

78.4%

 

 

78.0%

 

 

79.7%

 

 

79.9%

 

 

78.3%

 

 

Page 13


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Construction Loans

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

Sep 30, 2024

 

 

Jun 30, 2024

 

 

Mar 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential construction

 

$

727,417

 

 

25.6

%

 

$

778,067

 

 

27.2

%

 

$

836,571

 

 

29.7

%

 

$

940,381

 

 

33.2

%

 

$

1,031,163

 

 

35.8

%

Land development

 

 

225,784

 

 

7.9

%

 

 

260,158

 

 

9.1

%

 

 

256,571

 

 

9.1

%

 

 

241,639

 

 

8.5

%

 

 

290,243

 

 

10.1

%

Raw land

 

 

261,918

 

 

9.2

%

 

 

278,892

 

 

9.7

%

 

 

263,411

 

 

9.4

%

 

 

291,112

 

 

10.3

%

 

 

311,265

 

 

10.8

%

Residential lots

 

 

219,115

 

 

7.7

%

 

 

209,850

 

 

7.3

%

 

 

217,920

 

 

7.7

%

 

 

222,343

 

 

7.9

%

 

 

224,901

 

 

7.8

%

Commercial lots

 

 

56,343

 

 

2.0

%

 

 

59,044

 

 

2.1

%

 

 

58,472

 

 

2.1

%

 

 

60,264

 

 

2.1

%

 

 

59,691

 

 

2.1

%

Commercial construction and other

 

 

1,355,587

 

 

47.6

%

 

 

1,274,619

 

 

44.6

%

 

 

1,183,127

 

 

42.0

%

 

 

1,074,361

 

 

38.0

%

 

 

959,687

 

 

33.4

%

Net unaccreted discount

 

 

(1,082

)

 

 

 

 

(1,349

)

 

 

 

 

(1,551

)

 

 

 

 

(1,728

)

 

 

 

 

(362

)

 

 

Total construction loans

 

$

2,845,082

 

 

 

 

$

2,859,281

 

 

 

 

$

2,814,521

 

 

 

 

$

2,828,372

 

 

 

 

$

2,876,588

 

 

 

 

 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of March 31, 2025

 

Houston

 

 

Dallas

 

 

Austin

 

 

OK City

 

 

Tulsa

 

 

Other (Q)

 

 

Total

 

 

Collateral Type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shopping center/retail

$

346,908

 

 

$

267,598

 

 

$

59,782

 

 

$

15,378

 

 

$

13,316

 

 

$

329,976

 

 

$

1,032,958

 

 

Commercial and industrial buildings

 

133,345

 

 

 

108,865

 

 

 

22,286

 

 

 

34,480

 

 

 

12,650

 

 

 

280,894

 

 

 

592,520

 

 

Office buildings

 

99,324

 

 

 

218,192

 

 

 

124,542

 

 

 

46,002

 

 

 

4,435

 

 

 

88,523

 

 

 

581,018

 

 

Medical buildings

 

83,321

 

 

 

17,176

 

 

 

1,672

 

 

 

42,396

 

 

 

28,386

 

 

 

77,225

 

 

 

250,176

 

 

Apartment buildings

 

92,435

 

 

 

119,450

 

 

 

64,487

 

 

 

10,802

 

 

 

13,696

 

 

 

209,732

 

 

 

510,602

 

 

Hotel

 

109,443

 

 

 

120,154

 

 

 

30,981

 

 

 

11,408

 

 

 

 

 

 

185,995

 

 

 

457,981

 

 

Other

 

174,428

 

 

 

53,390

 

 

 

19,365

 

 

 

7,187

 

 

 

6,861

 

 

 

92,077

 

 

 

353,308

 

 

Total

$

1,039,204

 

 

$

904,825

 

 

$

323,115

 

 

$

167,653

 

 

$

79,344

 

 

$

1,264,422

 

 

$

3,778,563

 

(R)

 

 

Acquired Loans

 

Non-PCD Loans

 

 

PCD Loans

 

 

Total Acquired Loans

 

 

Balance at
Acquisition
Date

 

 

Balance at
Dec 31,
2024

 

 

Balance at
Mar 31,
2025

 

 

Balance at
Acquisition
Date

 

 

Balance at
Dec 31,
2024

 

 

Balance at
Mar 31,
2025

 

 

Balance at
Acquisition
Date

 

 

Balance at
Dec 31,
2024

 

 

Balance at
Mar 31,
2025

 

Loan marks:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (S)

$

368,247

 

 

$

14,201

 

 

$

13,536

 

 

$

327,842

 

 

$

5,931

 

 

$

5,620

 

 

$

696,089

 

 

$

20,132

 

 

$

19,156

 

Lone Star Bank (T)

 

20,378

 

 

 

13,644

 

 

 

11,714

 

 

 

4,558

 

 

 

1,459

 

 

 

1,093

 

 

 

24,936

 

 

 

15,103

 

 

 

12,807

 

Total

 

388,625

 

 

 

27,845

 

 

 

25,250

 

 

 

332,400

 

 

 

7,390

 

 

 

6,713

 

 

 

721,025

 

 

 

35,235

 

 

 

31,963

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired banks (S)

 

13,307,853

 

 

 

1,353,801

 

 

 

1,281,901

 

 

 

1,317,564

 

 

 

389,794

 

 

 

380,484

 

 

 

14,625,417

 

 

 

1,743,595

 

 

 

1,662,385

 

Lone Star Bank (T)

 

1,016,128

 

 

 

735,828

 

 

 

645,440

 

 

 

59,109

 

 

 

50,230

 

 

 

47,559

 

 

 

1,075,237

 

 

 

786,058

 

 

 

692,999

 

Total

 

14,323,981

 

 

 

2,089,629

 

 

 

1,927,341

 

 

 

1,376,673

 

 

 

440,024

 

 

 

428,043

 

 

 

15,700,654

 

 (U)

 

2,529,653

 

 

 

2,355,384

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired portfolio loan balances less loan marks

$

13,935,356

 

 

$

2,061,784

 

 

$

1,902,091

 

 

$

1,044,273

 

 

$

432,634

 

 

$

421,330

 

 

$

14,979,629

 

 

$

2,494,418

 

 

$

2,323,421

 

 

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

(R) Represents a portion of total commercial real estate loans of $5.783 billion as of March 31, 2025.

(S) Includes Bank Arlington, American State Bank, Community National Bank, First Federal Bank Texas, Coppermark Bank, First Victoria National Bank, The F&M Bank & Trust Company, Tradition Bank, LegacyTexas Bank and FirstCapital Bank.

(T) The Merger was completed on April 1, 2024 and 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.

(U) Actual principal balances acquired.

 

Page 14


 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

 

Three Months Ended

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

Sep 30, 2024

 

 

Jun 30, 2024

 

 

Mar 31, 2024

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

73,287

 

 

$

73,647

 

 

$

83,969

 

 

$

84,175

 

 

$

78,475

 

Accruing loans 90 or more days past due

 

91

 

 

 

2,189

 

 

 

20

 

 

 

322

 

 

 

3,035

 

Total nonperforming loans

 

73,378

 

 

 

75,836

 

 

 

83,989

 

 

 

84,497

 

 

 

81,510

 

Repossessed assets

 

29

 

 

 

4

 

 

 

177

 

 

 

113

 

 

 

97

 

Other real estate

 

8,012

 

 

 

5,701

 

 

 

5,757

 

 

 

4,960

 

 

 

2,204

 

Total nonperforming assets

$

81,419

 

 

$

81,541

 

 

$

89,923

 

 

$

89,570

 

 

$

83,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

8,966

 

 

$

10,080

 

 

$

13,642

 

 

$

16,340

 

 

$

10,199

 

Construction, land development and other land loans

 

1,952

 

 

 

4,481

 

 

 

4,053

 

 

 

4,895

 

 

 

15,826

 

1-4 family residential (includes home equity)

 

42,481

 

 

 

44,824

 

 

 

36,660

 

 

 

33,935

 

 

 

30,206

 

Commercial real estate (includes multi-family residential)

 

12,257

 

 

 

18,861

 

 

 

32,803

 

 

 

31,776

 

 

 

23,720

 

Agriculture (includes farmland)

 

15,725

 

 

 

3,208

 

 

 

2,686

 

 

 

2,550

 

 

 

3,714

 

Consumer and other

 

38

 

 

 

87

 

 

 

79

 

 

 

74

 

 

 

146

 

Total

$

81,419

 

 

$

81,541

 

 

$

89,923

 

 

$

89,570

 

 

$

83,811

 

Number of loans/properties

 

363

 

 

 

368

 

 

 

346

 

 

 

349

 

 

 

319

 

Allowance for credit losses on loans

$

349,101

 

 

$

351,805

 

 

$

354,397

 

 

$

359,852

 

 

$

330,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (recoveries):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial (includes energy)

$

330

 

 

$

405

 

 

$

3,309

 

 

$

2,777

 

 

$

283

 

Construction, land development and other land loans

 

(156

)

 

 

294

 

 

 

378

 

 

 

109

 

 

 

(2

)

1-4 family residential (includes home equity)

 

1,051

 

 

 

180

 

 

 

409

 

 

 

425

 

 

 

457

 

Commercial real estate (includes multi-family residential)

 

178

 

 

 

362

 

 

 

258

 

 

 

(381

)

 

 

(17

)

Agriculture (includes farmland)

 

 

 

 

5

 

 

 

(116

)

 

 

214

 

 

 

23

 

Consumer and other

 

1,301

 

 

 

1,346

 

 

 

1,217

 

 

 

1,224

 

 

 

1,399

 

Total

$

2,704

 

 

$

2,592

 

 

$

5,455

 

 

$

4,368

 

 

$

2,143

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to average interest-earning assets

 

0.24

%

 

 

0.23

%

 

 

0.25

%

 

 

0.25

%

 

 

0.24

%

Nonperforming assets to loans and other real estate

 

0.37

%

 

 

0.37

%

 

 

0.40

%

 

 

0.40

%

 

 

0.39

%

Net charge-offs to average loans (annualized)

 

0.05

%

 

 

0.05

%

 

 

0.10

%

 

 

0.08

%

 

 

0.04

%

Allowance for credit losses on loans to total loans

 

1.59

%

 

 

1.59

%

 

 

1.58

%

 

 

1.61

%

 

 

1.55

%

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

 

1.67

%

 

 

1.67

%

 

 

1.68

%

 

 

1.69

%

 

 

1.62

%

 

 

Page 15


 

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

 

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

Sep 30, 2024

 

 

Jun 30, 2024

 

 

Mar 31, 2024

 

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)

 

$

1.37

 

 

$

1.37

 

 

$

1.34

 

 

$

1.17

 

 

$

1.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

130,225

 

 

$

130,076

 

 

$

127,282

 

 

$

111,602

 

 

$

110,426

 

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

 

 

 

 

 

 

 

 

 

 

 

7,162

 

 

 

 

Merger related expenses, net of tax(V)

 

 

 

 

 

 

 

 

50

 

 

 

3,461

 

 

 

 

FDIC special assessment, net of tax(V)

 

 

 

 

 

 

 

 

 

 

 

2,807

 

 

 

 

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

 

 

 

 

 

 

 

 

(177

)

 

 

(8,472

)

 

 

(235

)

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(V):

 

$

130,225

 

 

$

130,076

 

 

$

127,155

 

 

$

116,560

 

 

$

110,191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding

 

 

95,266

 

 

 

95,264

 

 

 

95,261

 

 

 

95,765

 

 

 

93,706

 

Merger related provision for credit losses, net of tax, per diluted common share(V)

 

$

 

 

$

 

 

$

 

 

$

0.07

 

 

$

 

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

 

$

 

 

$

 

 

$

 

 

$

0.04

 

 

$

 

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

 

$

 

 

$

 

 

$

 

 

$

0.03

 

 

$

 

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

 

$

 

 

$

 

 

$

 

 

$

(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:(V)

 

$

1.37

 

 

$

1.37

 

 

$

1.34

 

 

$

1.22

 

 

$

1.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

 

1.34

%

 

 

1.31

%

 

 

1.28

%

 

 

1.12

%

 

 

1.13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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(V):

 

$

130,225

 

 

$

130,076

 

 

$

127,155

 

 

$

116,560

 

 

$

110,191

 

Average total assets

 

$

38,957,078

 

 

$

39,627,399

 

 

$

39,889,202

 

 

$

39,948,848

 

 

$

38,935,530

 

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) (V)

 

 

1.34

%

 

 

1.31

%

 

 

1.28

%

 

 

1.17

%

 

 

1.13

%

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

Page 16


 

 

 

Three Months Ended

 

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

Sep 30, 2024

 

 

Jun 30, 2024

 

 

Mar 31, 2024

 

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)

 

 

6.94

%

 

 

7.00

%

 

 

6.93

%

 

 

6.10

%

 

 

6.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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(V):

 

$

130,225

 

 

$

130,076

 

 

$

127,155

 

 

$

116,560

 

 

$

110,191

 

Average shareholders' equity

 

$

7,505,801

 

 

$

7,428,665

 

 

$

7,347,265

 

 

$

7,321,257

 

 

$

7,121,252

 

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) (V)

 

 

6.94

%

 

 

7.00

%

 

 

6.92

%

 

 

6.37

%

 

 

6.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

130,225

 

 

$

130,076

 

 

$

127,282

 

 

$

111,602

 

 

$

110,426

 

Average shareholders' equity

 

$

7,505,801

 

 

$

7,428,665

 

 

$

7,347,265

 

 

$

7,321,257

 

 

$

7,121,252

 

Less: Average goodwill and other intangible assets

 

 

(3,567,421

)

 

 

(3,573,197

)

 

 

(3,576,630

)

 

 

(3,542,427

)

 

 

(3,458,659

)

Average tangible shareholders’ equity

 

$

3,938,380

 

 

$

3,855,468

 

 

$

3,770,635

 

 

$

3,778,830

 

 

$

3,662,593

 

Return on average tangible common equity (F)

 

 

13.23

%

 

 

13.50

%

 

 

13.50

%

 

 

11.81

%

 

 

12.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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(V):

 

$

130,225

 

 

$

130,076

 

 

$

127,155

 

 

$

116,560

 

 

$

110,191

 

Average shareholders' equity

 

$

7,505,801

 

 

$

7,428,665

 

 

$

7,347,265

 

 

$

7,321,257

 

 

$

7,121,252

 

Less: Average goodwill and other intangible assets

 

 

(3,567,421

)

 

 

(3,573,197

)

 

 

(3,576,630

)

 

 

(3,542,427

)

 

 

(3,458,659

)

Average tangible shareholders’ equity

 

$

3,938,380

 

 

$

3,855,468

 

 

$

3,770,635

 

 

$

3,778,830

 

 

$

3,662,593

 

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) (V)

 

 

13.23

%

 

 

13.50

%

 

 

13.49

%

 

 

12.34

%

 

 

12.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

$

7,517,061

 

 

$

7,438,495

 

 

$

7,361,249

 

 

$

7,283,444

 

 

$

7,104,544

 

Less: Goodwill and other intangible assets

 

 

(3,565,533

)

 

 

(3,569,176

)

 

 

(3,574,566

)

 

 

(3,578,431

)

 

 

(3,457,159

)

Tangible shareholders’ equity

 

$

3,951,528

 

 

$

3,869,319

 

 

$

3,786,683

 

 

$

3,705,013

 

 

$

3,647,385

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period end shares outstanding

 

 

95,258

 

 

 

95,275

 

 

 

95,261

 

 

 

95,262

 

 

 

93,525

 

Tangible book value per share

 

$

41.48

 

 

$

40.61

 

 

$

39.75

 

 

$

38.89

 

 

$

39.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible shareholders’ equity

 

$

3,951,528

 

 

$

3,869,319

 

 

$

3,786,683

 

 

$

3,705,013

 

 

$

3,647,385

 

Total assets

 

$

38,764,675

 

 

$

39,566,738

 

 

$

40,115,320

 

 

$

39,762,294

 

 

$

38,756,520

 

Less: Goodwill and other intangible assets

 

 

(3,565,533

)

 

 

(3,569,176

)

 

 

(3,574,566

)

 

 

(3,578,431

)

 

 

(3,457,159

)

Tangible assets

 

$

35,199,142

 

 

$

35,997,562

 

 

$

36,540,754

 

 

$

36,183,863

 

 

$

35,299,361

 

Period end tangible equity to period end tangible assets ratio

 

 

11.23

%

 

 

10.75

%

 

 

10.36

%

 

 

10.24

%

 

 

10.33

%

 

 

 

 

Page 17


 

 

 

Three Months Ended

 

 

 

Mar 31, 2025

 

 

Dec 31, 2024

 

 

Sep 30, 2024

 

 

Jun 30, 2024

 

 

Mar 31, 2024

 

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

 

$

349,101

 

 

$

351,805

 

 

$

354,397

 

 

$

359,852

 

 

$

330,219

 

Total loans

 

$

21,977,570

 

 

$

22,149,209

 

 

$

22,380,852

 

 

$

22,320,815

 

 

$

21,265,247

 

Less: Warehouse Purchase Program loans

 

 

(1,057,893

)

 

 

(1,080,903

)

 

 

(1,228,706

)

 

 

(1,081,403

)

 

 

(864,924

)

Total loans less Warehouse Purchase Program

 

$

20,919,677

 

 

$

21,068,306

 

 

$

21,152,146

 

 

$

21,239,412

 

 

$

20,400,323

 

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

 

 

1.67

%

 

 

1.67

%

 

 

1.68

%

 

 

1.69

%

 

 

1.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

140,301

 

 

$

141,545

 

 

$

140,338

 

 

$

152,842

 

 

$

135,848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

265,382

 

 

$

267,774

 

 

$

261,691

 

 

$

258,786

 

 

$

238,244

 

Noninterest income

 

 

41,301

 

 

 

39,837

 

 

 

41,099

 

 

 

46,003

 

 

 

38,870

 

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

 

 

(235

)

 

 

584

 

 

 

3,178

 

 

 

(903

)

 

 

(35

)

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

 

 

 

 

 

 

 

 

224

 

 

 

10,723

 

 

 

298

 

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

 

 

41,536

 

 

 

39,253

 

 

 

37,697

 

 

 

36,183

 

 

 

38,607

 

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

 

$

306,918

 

 

$

307,027

 

 

$

299,388

 

 

$

294,969

 

 

$

276,851

 

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

 

 

45.71

%

 

 

46.10

%

 

 

46.87

%

 

 

51.82

%

 

 

49.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

140,301

 

 

$

141,545

 

 

$

140,338

 

 

$

152,842

 

 

$

135,848

 

Less: merger related expenses

 

 

 

 

 

 

 

 

63

 

 

 

4,381

 

 

 

 

Less: FDIC special assessment

 

 

 

 

 

 

 

 

 

 

 

3,554

 

 

 

 

Noninterest expense excluding merger related expenses and FDIC special assessment

 

$

140,301

 

 

$

141,545

 

 

$

140,275

 

 

$

144,907

 

 

$

135,848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

265,382

 

 

$

267,774

 

 

$

261,691

 

 

$

258,786

 

 

$

238,244

 

Noninterest income

 

 

41,301

 

 

 

39,837

 

 

 

41,099

 

 

 

46,003

 

 

 

38,870

 

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

 

 

(235

)

 

 

584

 

 

 

3,178

 

 

 

(903

)

 

 

(35

)

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

 

 

 

 

 

 

 

 

224

 

 

 

10,723

 

 

 

298

 

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

 

 

41,536

 

 

 

39,253

 

 

 

37,697

 

 

 

36,183

 

 

 

38,607

 

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

 

$

306,918

 

 

$

307,027

 

 

$

299,388

 

 

$

294,969

 

 

$

276,851

 

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

 

 

45.71

%

 

 

46.10

%

 

 

46.85

%

 

 

49.13

%

 

 

49.07

%

 

Page 18