EXHIBIT 99.1
![LOGO](https://capedge.com/proxy/8-K/0001193125-08-084288/g14335exhibit991_img.jpg)
| | |
| |
PRESS RELEASE | | For more information contact: |
| |
Prosperity Bancshares, Inc.® | | Dan Rollins |
Prosperity Bank Plaza | | President and Chief Operating Officer |
4295 San Felipe | | 281.269.7199 |
Houston, Texas 77027 | | dan.rollins@prosperitybanktx.com |
FOR IMMEDIATE RELEASE
PROSPERITY BANCSHARES, INC.®
FIRST QUARTER EARNINGS UP 13.4%
| • | | 1Q 2008 Earnings Per Share of $0.52 (diluted) |
| • | | 1Q 2008 Organic Loan Growth of 8.4% annualized |
HOUSTON, April 18, 2008. Prosperity Bancshares, Inc.® NASDAQ: (PRSP), the parent company of Prosperity Bank®, reported earnings for the quarter ended March 31, 2008. Net income for the quarter was $22.938 million or $0.52 per diluted common share, an increase in net income of $2.709 million or 13.4%, compared with $20.229 million or $0.50 per diluted common share for the same period in the prior year.
Prosperity completed its acquisition of the Houston branches of Banco Popular North America on January 10, 2008, The Bank of Navasota, N.A. on September 1, 2007 and Texas United Bancshares, Inc. on January 31, 2007. The results of operations for these acquisitions have been included in Prosperity’s consolidated financial statements since their respective purchase dates. During the first quarter, Prosperity announced the proposed acquisition of 1st Choice Bank, which has two locations in Houston.
“I am pleased to report another sound quarter of performance by our team,” said David Zalman, Prosperity’s Chairman and Chief Executive Officer. “Our strong asset quality along with our style of community banking should continue to help us build value for our shareholders.”
Page 1 of 18
Results of operations for the three months ended March 31, 2008
For the three months ended March 31, 2008, net income was $22.938 million compared with $20.229 million for the same period in 2007. Net income per diluted common share was $0.52 for the three months ended March 31, 2008 compared with $0.50 for the same period in 2007. Returns on average assets, average common equity and average tangible common equity for the three months ended March 31, 2008 were 1.43%, 8.02% and 27.28%, respectively. Prosperity’s efficiency ratio was 45.06% for the three months ended March 31, 2008.
Net interest income before provision for credit losses for the quarter ended March 31, 2008 increased 12.8% to $51.995 million compared with $46.088 million during the same period in 2007. The increase was attributable primarily to an 8.9% increase in average earning assets.
Non-interest income increased 8.6% to $12.679 million for the three months ended March 31, 2008 compared with $11.671 million for the same period in 2007. The increase was attributable primarily to deposit service charges on the increased number of deposit accounts as a result of the additional banking centers acquired in January 2007, September 2007 and January 2008. Linked quarter non-interest income decreased $569,000.
Non-interest expense increased $1.849 million or 6.8% to $29.120 million for the first quarter of 2008 compared with $27.271 million for the first quarter of 2007. The increase was attributable primarily to the increased operating costs associated with the additional banking centers acquired as a part of the acquisitions completed in January 2007, September 2007 and January 2008. Linked quarter non-interest expense decreased $10.293 million or 26.1%, which was primarily due to a $9.975 million pre-tax impairment write-down on securities in the fourth quarter of 2007.
| | | | | | | | | |
Balance Sheet Data (at period end) | | Mar 31, 2008 | | Dec 31, 2007 | | Mar 31, 2007 |
(In Thousands) | | (Unaudited) | | (Unaudited) | | (Unaudited) |
| | | |
Loans: | | | | | | | | | |
Acquired with Texas United Bancshares | | $ | 934,959 | | $ | 959,949 | | $ | 1,091,475 |
Acquired with The Bank of Navasota | | | 24,339 | | | 27,641 | | | 0 |
Acquired with Banco Popular Houston Branches | | | 1,629 | | | 0 | | | 0 |
All other | | | 2,200,700 | | | 2,155,381 | | | 2,156,233 |
| | | | | | | | | |
Total Loans | | $ | 3,161,627 | | $ | 3,142,971 | | $ | 3,247,708 |
| | | | | | | | | |
Deposits: | | | | | | | | | |
Assumed with Texas United Bancshares | | $ | 1,137,085 | | $ | 1,154,486 | | $ | 1,284,945 |
Assumed with The Bank of Navasota | | | 59,212 | | | 61,447 | | | 0 |
Assumed with Banco Popular Houston Branches | | | 117,873 | | | 0 | | | 0 |
All other | | | 3,634,548 | | | 3,750,474 | | | 3,643,295 |
| | | | | | | | | |
Total Deposits | | $ | 4,948,718 | | $ | 4,966,407 | | $ | 4,928,240 |
| | | | | | | | | |
Loans at March 31, 2008 were $3.162 billion, a decrease of $86.1 million, or 2.7%, compared with $3.248 billion at March 31, 2007. Linked quarter loan growth increased 0.6% or $18.656 million, with loans increasing from $3.143 billion at December 31, 2007 to $3.162 billion at March 31, 2008. As reflected in the table above, linked quarter loan growth for the first quarter of 2008 was impacted
Page 2 of 18
by the loans acquired as a part of the acquisitions of Texas United, Navasota and the Banco Popular Houston branches. Excluding the loans acquired as a part of those acquisitions, linked quarter loans increased 2.1%, or 8.4% on an annualized basis.
Deposits at March 31, 2008 were $4.949 billion, an increase of $20.5 million or 0.4%, compared with $4.928 billion at March 31, 2007. Linked quarter deposits decreased 0.4% from $4.966 billion at December 31, 2007. As reflected in the table above, linked quarter deposits for the first quarter of 2008 were impacted by the deposits assumed as a part of the acquisitions of Texas United, Navasota and the Banco Popular Houston branches. Excluding deposits assumed as a part of those acquisitions, linked quarter deposit decreased 3.1%.
Average loans increased 9.3% or $267.145 million to $3.143 billion for the quarter ended March 31, 2008 compared with $2.876 billion for the same period of 2007. Linked quarter average loans increased $6.659 million from $3.137 billion. Average deposits increased 8.9% to $4.938 billion for the quarter ended March 31, 2008 compared with $4.536 billion for the same period of 2007. Linked quarter average deposits increased $152.815 million from $4.785 billion.
The provision for credit losses was $1.167 million for the three months ended March 31, 2008, $245,000 for the three months ended March 31, 2007 and $120,000 for the three months ended December 31, 2007. In making its evaluation of the adequacy of the allowance for credit losses, management considers factors such as historical loan loss experience, industry diversification of the Company’s commercial loan portfolio, the amount of nonperforming assets and related collateral, the volume, growth and composition of the Company’s loan portfolio, current economic changes that may affect the borrower’s ability to pay and the value of collateral, the evaluation of the Company’s loan portfolio through its internal loan review process and other relevant factors.
Non-performing assets totaled $17.554 million or 0.33% of average earning assets at March 31, 2008 compared with $4.314 million or 0.09% of average earning assets at March 31, 2007 and $15.390 million or 0.30% of average earnings assets at December 31, 2007. At March 31, 2008, the allowance for credit losses was 1.01% of total loans, compared with 1.12% at March 31, 2007.
Conference Call
Prosperity’s management team will host a conference call on Friday, April 18, 2008 at 10:30 a.m. Eastern Daylight Savings Time (9:30 a.m. Central Daylight Savings Time) to discuss Prosperity’s first quarter earnings. Individuals and investment professionals may participate in the call by dialing 1-800-894-5910, the reference code is PBTX.
Alternatively, individuals may listen to the live webcast of the presentation by visiting Prosperity’s website atwww.prosperitybanktx.com. The webcast may be accessed directly from Prosperity’s Investor Relations page by clicking on the “1st Quarter Results and Webcast” link.
Page 3 of 18
Pending Acquisition of 1st Choice Bancorp, Inc.
On February 7, 2008, Prosperity announced that it had entered into a definitive agreement to acquire 1st Choice Bancorp, Inc. and its wholly-owned subsidiary, 1st Choice Bank. 1st Choice Bancorp, Inc. operates two (2) banking offices in Houston, Texas, with one location in South Houston and another in the Heights area, which will be consolidated with Prosperity’s Heights location and remain in 1st Choice’s Heights banking office. As of March 31, 2008, 1st Choice Bancorp reported total assets of approximately $313.9 million, loans of approximately $198.9 million, deposits of approximately $285.1 million and stockholders’ equity of approximately $27.5 million.
Acquisition of Banco Popular’s Houston Branches
On January 10, 2008, Prosperity Bank® completed its previously announced acquisition of six (6) Houston retail bank branches from Banco Popular North America. The branches had an aggregate of approximately $125 million in combined deposits. All six (6) locations are now operating as full service banking centers of Prosperity Bank®.
Acquisition of The Bank of Navasota, N.A.
On September 1, 2007, Prosperity completed its previously announced acquisition of The Bank of Navasota, N.A. Navasota is located between Hempstead and College Station and bridges the gap between Prosperity’s banking centers in northwest Houston, including Hempstead, and its five locations in Bryan-College Station. The Bank of Navasota operated one (1) banking office in Navasota, Grimes County, Texas, which became a full service banking center of Prosperity Bank. As of August 31, 2007, The Bank of Navasota reported total assets of approximately $73.4 million, loans of approximately $33.0 million, deposits of approximately $63.8 million and shareholders’ equity of approximately $9.1 million.
In connection with the acquisition, Prosperity issued 251,454 shares of its common stock and paid approximately $8.625 million in cash for all outstanding shares of The Bank of Navasota.
Prosperity Bancshares, Inc.®
Prosperity Bancshares, Inc.®, a $6.5 billion Houston, Texas based regional financial holding company is the parent company of Prosperity Bank®. Operating under a community banking philosophy, Prosperity seeks 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 atwww.prosperitybanktx.com, Retail Brokerage Services, MasterMoney Debit Cards, and 24 hour voice response banking. Prosperity currently operates one hundred thirty (130) full service banking locations and one (1) loan production office; forty-six (46) in the Houston CMSA; thirty-three (33) in the South Texas area including Corpus Christi and Victoria; twenty-six (26) in the Dallas/Fort Worth metroplex; two (2) in the East Texas area; twenty-three (23) in the Central Texas area including Austin and Bryan/College Station and one (1) loan production office in San Antonio.
Page 4 of 18
Prosperity Bank®operates the following full service banking centers:
| | | | | | |
Central Texas | | Cedar Hill | | Cypress | | South Texas Area - |
Area - | | Central Expressway | | Downtown | | |
| | Frisco | | Fairfield | | Corpus Christi - |
Austin - | | Frisco - West | | Gessner | | Airline |
Allandale | | Kiest | | Gladebrook | | Carmel |
Cedar Park | | Preston Road | | Harrisburg | | Everhart |
Congress | | Red Oak | | Heights | | Northwest |
183 | | The Colony | | Highway 6 West | | Saratoga |
Lakeway | | Turtle Creek | | Hillcroft | | Woodlawn |
Liberty Hill | | Westmoreland | | Holcombe | | Water Street |
Oak Hill | | | | Little York | | |
Research Blvd | | Fort Worth - | | Long Point | | Other South Texas |
Round Rock | | Haltom City | | Medical Center | | Locations - |
| | Keller | | Memorial Drive | | Alice |
Bryan/College | | Roanoke | | Pecan Grove | | Aransas Pass |
Station - | | Stockyards | | River Oaks | | Bay City |
Bryan | | | | Sugar Land | | Beeville |
Bryan- East | | Other Dallas/Fort | | SW Medical Center | | Cuero |
Bryan- North | | Worth Locations - | | Tanglewood | | East Bernard |
College Station | | Azle | | Uptown | | Edna |
Wellborn Road | | Blooming Grove | | Waugh Drive | | El Campo |
Navasota | | Corsicana | | Westheimer | | Goliad |
| | Ennis | | Woodcreek | | Gonzales |
Other Central | | Gainesville | | | | Hallettsville |
Texas Locations - | | Mesquite | | Other Houston | | Kingsville |
Caldwell | | Muenster | | Area | | Mathis |
Dime Box | | Sanger | | Locations - | | Palacios |
Flatonia | | Waxahachie | | Angleton | | Pleasanton |
La Grange | | | | Cinco Ranch | | Port Aransas |
Lexington | | East Texas Area - | | Cleveland | | Port Lavaca |
New Braunfels | | Crockett | | Dayton | | Portland |
Schulenburg | | Grapeland | | Galveston | | Rockport |
Weimar | | | | Hempstead | | Seguin |
| | | | Hitchcock | | Sinton |
| | | | Katy | | Victoria |
| | Houston Area - | | Liberty | | Victoria - North |
Dallas/Fort Worth | | | | Magnolia | | Wharton |
Area - | | Houston - | | Mont Belvieu | | Yoakum |
| | Aldine | | Needville | | Yorktown |
Dallas - | | Bellaire | | Sweeny | | |
Abrams Centre | | CityWest | | Tomball | | |
Balch Springs | | Clear Lake | | Waller | | |
Camp Wisdom | | Copperfield | | West Columbia | | |
| | | | Winnie | | |
| | | | Wirt | | |
Page 5 of 18
In connection with the proposed acquisition of 1st Choice Bancorp, Inc., Prosperity has filed with the Securities and Exchange Commission a registration statement on Form S-4 to register the shares of Prosperity’s common stock to be issued to the shareholders of 1st Choice Bancorp. The registration statement includes a proxy statement/prospectus which will be sent to the shareholders of 1st Choice Bancorp seeking their approval of the proposed transaction.
WE URGE INVESTORS AND SECURITY HOLDERS TO READ THE REGISTRATION STATEMENT ON FORM S-4 AND THE PROXY STATEMENT/PROSPECTUS INCLUDED WITHIN THE REGISTRATION STATEMENT ON FORM S-4 AND ANY OTHER RELEVANT DOCUMENTS TO BE FILED WITH THE SECURITIES AND EXCHANGE COMMISSION IN CONNECTION WITH THE PROPOSED TRANSACTION, BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT PROSPERITY, 1ST CHOICE BANCORP AND THE PROPOSED TRANSACTION.
Investors and security holders may obtain free copies of these documents through the website maintained by the Securities and Exchange Commission at http://www.sec.gov. Documents filed with the SEC by Prosperity will be available free of charge by directing a request by telephone or mail to Prosperity Bancshares, Inc., Prosperity Bank Plaza, 4295 San Felipe, Houston, Texas 77027 Attn: Investor Relations. Prosperity’s telephone number is (281) 269-7199.
“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by our 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 Bancshares®, 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, that 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; weather; and the stock price volatility associated with “small-cap” companies. These and various other factors are discussed in our most recent Annual Report on Form 10-K and other reports and statements we have filed with the SEC.
Copies of the SEC filings for Prosperity Bancshares’s®may be downloaded from the Internet at no charge fromwww.prosperitybanktx.com.
- - -
Page 6 of 18
Prosperity Bancshares, Inc.®
Financial Highlights
(Dollars and share amounts in thousands, except per share data)
| | | | | | | | | | | | | |
| | Three Months Ended |
| | Mar 31, 2008 | | Dec 31, 2007 | | | Sept 30, 2007 | | June 30, 2007 |
Selected Earnings and Per Share Data | | (Unaudited) | | (Unaudited) | | | (Unaudited) | | (Unaudited) |
| | | | | | | | | | | | | |
Total interest income | | $ | 84,465 | | $ | 85,441 | | | $ | 88,004 | | $ | 87,300 |
Total interest expense | | | 32,470 | | | 33,807 | | | | 36,635 | | | 35,956 |
| | | | | | | | | | | | | |
Net interest income | | | 51,995 | | | 51,634 | | | | 51,369 | | | 51,344 |
Provision for credit losses | | | 1,167 | | | 120 | | | | 75 | | | 320 |
| | | | | | | | | | | | | |
Net interest income after provision for credit losses | | | 50,828 | | | 51,514 | | | | 51,294 | | | 51,024 |
Total non-interest income | | | 12,679 | | | 13,248 | | | | 14,159 | | | 13,845 |
Total non-interest expense | | | 29,120 | | | 39,413 | | | | 30,087 | | | 30,072 |
| | | | | | | | | | | | | |
Net income before taxes | | | 34,387 | | | 25,349 | | | | 35,366 | | | 34,797 |
Federal income taxes | | | 11,449 | | | 8,268 | | | | 11,518 | | | 11,804 |
| | | | | | | | | | | | | |
Net income | | $ | 22,938 | | $ | 17,081 | (A) | | $ | 23,848 | | $ | 22,993 |
| | | | | | | | | | | | | |
Basic earnings per share(B) | | $ | 0.52 | | $ | 0.39 | (A) | | $ | 0.54 | | $ | 0.53 |
Diluted earnings per share(B) | | $ | 0.52 | | $ | 0.38 | (A) | | $ | 0.54 | | $ | 0.52 |
Period end shares outstanding | | | 44,279 | | | 44,151 | | | | 44,110 | | | 43,811 |
Weighted average shares outstanding (basic) | | | 44,188 | | | 44,133 | | | | 43,910 | | | 43,796 |
Weighted average shares outstanding (diluted) | | | 44,328 | | | 44,420 | | | | 44,254 | | | 44,216 |
(A) Earnings for the three months ended December 31, 2007 includes a $10.0 million pre-tax, or $6.5 million after-tax, impairment charge on write-down of securities, which resulted in a $0.14 decrease in basic earnings per share to $0.39 per share and a $0.15 decrease in diluted earnings per share to $0.38 per share.
(B) Earnings per share in each quarter is computed individually using the weighted average number of shares outstanding during that quarter while earnings per share for the full fiscal year period is computed using the weighted average number of shares outstanding during the year. Thus, the sum for the quarters does not necessarily equal the full fiscal year period earnings per share.
Page 7 of 18
Prosperity Bancshares, Inc.®
Financial Highlights
(Dollars in thousands)
| | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | Mar 31, 2008 | | | Mar 31, 2007 | | | Dec 31, 2007 | | | Dec 31, 2006 | |
Balance Sheet Averages | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
| | | | |
Total loans | | $ | 3,143,174 | | | $ | 2,876,029 | | | $ | 3,136,515 | | | $ | 2,203,459 | |
Investment securities | | | 1,977,510 | | | | 1,873,905 | | | | 1,801,443 | | | | 1,576,469 | |
Federal funds sold and other temporary investments | | | 131,601 | | | | 71,451 | | | | 111,059 | | | | 83,966 | |
| | | | | | | | | | | | | | | | |
Total earning assets | | | 5,252,285 | | | | 4,821,385 | | | | 5,049,017 | | | | 3,863,894 | |
Allowance for credit losses | | | (31,948 | ) | | | (32,131 | ) | | | (34,595 | ) | | | (24,034 | ) |
Cash and due from banks | | | 145,693 | | | | 131,998 | | | | 141,696 | | | | 90,942 | |
Goodwill | | | 762,406 | | | | 646,820 | | | | 746,427 | | | | 425,072 | |
Core Deposit Intangibles (CDI) | | | 44,790 | | | | 22,906 | | | | 47,372 | | | | 23,652 | |
Other real estate | | | 11,422 | | | | 752 | | | | 5,622 | | | | 125 | |
Fixed assets, net | | | 123,534 | | | | 99,147 | | | | 120,720 | | | | 63,618 | |
Other assets | | | 110,969 | | | | 105,335 | | | | 106,099 | | | | 64,019 | |
| | | | | | | | | | | | | | | | |
Total assets | | $ | 6,419,151 | | | $ | 5,796,212 | | | $ | 6,182,358 | | | $ | 4,507,288 | |
| | | | | | | | | | | | | | | | |
| | | | |
Non-interest bearing deposits | | $ | 1,155,210 | | | $ | 1,035,294 | | | $ | 1,182,179 | | | $ | 822,458 | |
Interest bearing deposits | | | 3,782,709 | | | | 3,500,810 | | | | 3,602,925 | | | | 2,813,906 | |
| | | | | | | | | | | | | | | | |
Total deposits | | | 4,937,919 | | | | 4,536,104 | | | | 4,785,104 | | | | 3,636,364 | |
Securities sold under repurchase agreements | | | 66,074 | | | | 59,236 | | | | 66,538 | | | | 47,361 | |
Federal funds purchased and other borrowings | | | 96,978 | | | | 110,703 | | | | 41,106 | | | | 31,044 | |
Junior subordinated debentures | | | 112,885 | | | | 130,413 | | | | 112,885 | | | | 100,519 | |
Other liabilities | | | 61,745 | | | | 31,050 | | | | 54,839 | | | | 33,420 | |
Shareholders’ equity(C) | | | 1,143,550 | | | | 928,706 | | | | 1,121,886 | | | | 658,580 | |
| | | | | | | | | | | | | | | | |
Total liabilities and equity | | $ | 6,419,151 | | | $ | 5,796,212 | | | $ | 6,182,358 | | | $ | 4,507,288 | |
| | | | | | | | | | | | | | | | |
(C) Includes ($1,330), ($2,573), ($2,287) and ($3,545) in after tax unrealized (losses) on available for sale securities for the three month periods ending March 31, 2008, March 31, 2007, December 31, 2007 and December 31, 2006, respectively.
Page 8 of 18
Prosperity Bancshares, Inc.®
Financial Highlights
(Dollars in thousands)
| | | | | | | | | | | | | |
| | Three Months Ended |
| | Mar 31, 2008 | | Mar 31, 2007 | | Dec 31, 2007 | | | Dec 31, 2006 |
Income Statement Data | | (Unaudited) | | (Unaudited) | | (Unaudited) | | | (Unaudited) |
| | | | |
Interest on loans | | $ | 58,520 | | $ | 57,260 | | $ | 61,682 | | | $ | 43,741 |
Interest on securities | | | 24,783 | | | 21,708 | | | 22,446 | | | | 18,034 |
Interest on federal funds sold and other earning assets | | | 1,162 | | | 895 | | | 1,313 | | | | 1,118 |
| | | | | | | | | | | | | |
Total interest income | | | 84,465 | | | 79,863 | | | 85,441 | | | | 62,893 |
| | | | | | | | | | | | | |
Interest expense - deposits | | | 28,945 | | | 29,113 | | | 30,354 | | | | 23,455 |
Interest expense - debentures | | | 2,019 | | | 2,598 | | | 2,206 | | | | 2,095 |
Interest expense - other | | | 1,506 | | | 2,064 | | | 1,247 | | | | 937 |
| | | | | | | | | | | | | |
Total interest expense | | | 32,470 | | | 33,775 | | | 33,807 | | | | 26,487 |
| | | | | | | | | | | | | |
Net interest income(D) | | | 51,995 | | | 46,088 | | | 51,634 | | | | 36,406 |
Provision for credit losses | | | 1,167 | | | 245 | | | 120 | | | | 144 |
| | | | | | | | | | | | | |
Net interest income after provision for credit losses | | | 50,828 | | | 45,843 | | | 51,514 | | | | 36,262 |
Service charges on deposit accounts | | | 10,506 | | | 8,510 | | | 11,029 | | | | 6,769 |
Net gain on sale of assets | | | 43 | | | 14 | | | 85 | | | | 44 |
Brokered mortgage income | | | 109 | | | 132 | | | 105 | | | | 178 |
Gain on sale of held for sale loans | | | 73 | | | 604 | | | 132 | | | | 0 |
Gain on sale of securities | | | 0 | | | 0 | | | 28 | | | | 0 |
Other non-interest income | | | 1,948 | | | 2,411 | | | 1,869 | | | | 1,250 |
| | | | | | | | | | | | | |
Total non-interest income | | | 12,679 | | | 11,671 | | | 13,248 | | | | 8,241 |
| | | | | | | | | | | | | |
Salaries and benefits(E) | | | 16,130 | | | 15,302 | | | 15,747 | | | | 10,103 |
CDI amortization | | | 2,492 | | | 2,145 | | | 2,620 | | | | 1,253 |
Net occupancy and equipment | | | 2,810 | | | 2,458 | | | 2,775 | | | | 2,070 |
Depreciation | | | 1,937 | | | 1,876 | | | 1,955 | | | | 1,281 |
Impairment write-down loss on securities | | | 0 | | | 0 | | | 9,975 | | | | 0 |
Data processing and software amortization | | | 1,291 | | | 985 | | | 1,123 | | | | 884 |
Other non-interest expense | | | 4,460 | | | 4,505 | | | 5,218 | | | | 3,601 |
| | | | | | | | | | | | | |
Total non-interest expense | | | 29,120 | | | 27,271 | | | 39,413 | | | | 19,192 |
| | | | | | | | | | | | | |
Net income before taxes | | | 34,387 | | | 30,243 | | | 25,349 | | | | 25,311 |
Federal income taxes | | | 11,449 | | | 10,014 | | | 8,268 | | | | 8,709 |
| | | | | | | | | | | | | |
Net income available to common shareholders | | $ | 22,938 | | $ | 20,229 | | $ | 17,081 | (F) | | $ | 16,602 |
| | | | | | | | | | | | | |
(D) Net interest income on a tax equivalent basis would be $52,832, $46,764, $52,467 and $36,891, for the three months ended March 31, 2008, March 31, 2007, December 31, 2007 and December 31, 2006, respectively.
(E) Salaries and benefits includes stock-based compensation expense of $248, $433, $477 and $244 for the three months ended March 31, 2008, March 31, 2007, December 31, 2007 and December 31, 2006, respectively.
(F) Earnings for the three months ended December 31, 2007 includes a $6.5 million after-tax impairment charge on write-down of securities.
Page 9 of 18
Prosperity Bancshares, Inc.®
Financial Highlights
(Dollars and share amounts in thousands, except per share data)
| | | | | | | | | | | | | |
| | Three Months Ended |
| | Mar 31, 2008 | | Mar 31, 2007 | | Dec 31, 2007 | | | Dec 31, 2006 |
Common Share and Other Data | | (Unaudited) | | (Unaudited) | | (Unaudited) | | | (Unaudited) |
| | | | | | | | | | | | | |
| | | | |
Employees - FTE | | | 1,374 | | | 1,432 | | | 1,359 | | | | 908 |
Book value per share | | $ | 25.93 | | $ | 24.37 | | $ | 25.54 | | | $ | 20.26 |
Tangible book value per share | | $ | 7.58 | | $ | 6.29 | | $ | 7.42 | | | $ | 6.62 |
Period end shares outstanding | | | 44,279 | | | 43,766 | | | 44,151 | | | | 32,793 |
Weighted average shares outstanding (basic) | | | 44,188 | | | 39,813 | | | 44,133 | | | | 32,791 |
Weighted average shares outstanding (diluted) | | | 44,328 | | | 40,283 | | | 44,420 | | | | 33,199 |
Non-accrual loans | | $ | 1,332 | | $ | 1,307 | | $ | 1,035 | | | $ | 181 |
Accruing loans 90 or more days past due | | | 4,484 | | | 831 | | | 4,092 | | | | 767 |
Restructured loans | | | 0 | | | 0 | | | 0 | | | | 0 |
| | | | | | | | | | | | | |
Total non-performing loans | | | 5,816 | | | 2,138 | | | 5,127 | | | | 948 |
Repossessed assets | | | 126 | | | 37 | | | 56 | | | | 32 |
Other real estate | | | 11,612 | | | 2,139 | | | 10,207 | | | | 140 |
| | | | | | | | | | | | | |
Total non-performing assets | | $ | 17,554 | | $ | 4,314 | | $ | 15,390 | | | $ | 1,120 |
Allowance for credit losses at end of period | | $ | 32,067 | | $ | 36,341 | | $ | 32,543 | | | $ | 23,990 |
Net charge-offs | | $ | 1,643 | | $ | 635 | | $ | 3,113 | | | $ | 247 |
Basic earnings per share | | $ | 0.52 | | $ | 0.51 | | $ | 0.39 | (G) | | $ | 0.51 |
Diluted earnings per share | | $ | 0.52 | | $ | 0.50 | | $ | 0.38 | (G) | | $ | 0.50 |
(G) Earnings for the three months ended December 31, 2007 includes a $10.0 million pre-tax, or $6.5 million after-tax, impairment charge on write-down of securities, which resulted in a $0.14 decrease in basic earnings per share to $0.39 per share and a $0.15 decrease in diluted earnings per share to $0.38 per share.
Page 10 of 18
Prosperity Bancshares, Inc.®
Financial Highlights
| | | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | Mar 31, 2008 | | | Mar 31, 2007 | | | Dec 31, 2007 | | | Dec 31, 2006 | |
Performance Ratios | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
| | | | |
Return on average assets (annualized) | | | 1.43 | % | | | 1.40 | % | | | 1.11 | %(H) | | | 1.47 | % |
Return on average common equity (annualized) | | | 8.02 | % | | | 8.71 | % | | | 6.09 | %(H) | | | 10.08 | % |
Return on average tangible common equity | | | 27.28 | % | | | 31.24 | % | | | 20.83 | %(H) | | | 31.64 | % |
Net interest margin(I) (tax equivalent) | | | 4.03 | % | | | 3.93 | % | | | 4.12 | % | | | 3.79 | % |
| | | | |
Efficiency ratio(J) | | | 45.06 | % | | | 47.23 | % | | | 45.45 | % | | | 43.03 | % |
| | | | |
Asset Quality Ratios | | | | | | | | | | | | | | | | |
| | | | |
Non-performing assets to average earning assets | | | 0.33 | % | | | 0.09 | % | | | 0.30 | % | | | 0.03 | % |
Non-performing assets to and other real estate | | | 0.55 | % | | | 0.13 | % | | | 0.49 | % | | | 0.05 | % |
Net charge-offs to average loans | | | 0.05 | % | | | 0.02 | % | | | 0.10 | % | | | 0.01 | % |
Allowance for credit losses to total loans | | | 1.01 | % | | | 1.12 | % | | | 1.04 | % | | | 1.10 | % |
| | | | |
Common Stock Market | | | | | | | | | | | | | | | | |
| | | | |
High | | $ | 31.46 | | | $ | 37.11 | | | $ | 35.07 | | | $ | 35.38 | |
| | | | |
Low | | $ | 21.96 | | | $ | 32.18 | | | $ | 28.18 | | | $ | 32.54 | |
| | | | |
Period end market price | | $ | 28.66 | | | $ | 34.74 | | | $ | 29.39 | | | $ | 34.51 | |
(H)Earnings for the three months ended December 31, 2007 includes a $6.5 million after-tax impairment charge on write-down of securities, which resulted in a 41 basis point decrease on return on average assets to 1.11%, a 231 basis point decrease on return on average equity to 6.09% and a 790 basis point decrease on return on average tangible common equity to 20.83%.
(I) Net interest margin for all periods presented is calculated on an actual/365 day basis.
(J) Calculated by dividing total non-interest expense (excluding credit loss provisions) by net interest income plus non-interest income (excluding net gains and losses on the sale of securities and assets). Additionally, taxes are not part of this calculation.
Page 11 of 18
Prosperity Bancshares, Inc.®
Financial Highlights
(Dollars in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | March 31, 2008 | | | March 31, 2007 | | | December 31, 2007 | | | December 31, 2006 | |
Balance Sheet Data (at period end) | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
| | | | | | | | |
Loan Portfolio | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | | $ | 452,635 | | | 14.3 | % | | $ | 474,127 | | | 14.6 | % | | $ | 453,644 | | | 14.5 | % | | $ | 297,677 | | | 13.7 | % |
Construction | | | 664,679 | | | 21.0 | % | | | 752,790 | | | 23.2 | % | | | 683,171 | | | 21.7 | % | | | 433,178 | | | 19.9 | % |
1-4 family residential | | | 546,765 | | | 17.3 | % | | | 519,532 | | | 16.0 | % | | | 526,338 | | | 16.7 | % | | | 376,996 | | | 17.3 | % |
Home equity | | | 94,559 | | | 3.0 | % | | | 93,348 | | | 2.9 | % | | | 93,877 | | | 3.0 | % | | | 63,427 | | | 2.9 | % |
Commercial real estate | | | 1,161,668 | | | 36.7 | % | | | 1,166,638 | | | 35.9 | % | | | 1,148,709 | | | 36.6 | % | | | 881,125 | | | 40.5 | % |
Agriculture | | | 119,346 | | | 3.8 | % | | | 109,521 | | | 3.4 | % | | | 114,019 | | | 3.6 | % | | | 57,429 | | | 2.6 | % |
Consumer | | | 121,975 | | | 3.9 | % | | | 131,752 | | | 4.0 | % | | | 123,213 | | | 3.9 | % | | | 66,675 | | | 3.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Loans | | $ | 3,161,627 | | | | | | $ | 3,247,708 | | | | | | $ | 3,142,971 | | | | | | $ | 2,176,507 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
Deposit Types | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-interest bearing DDA | | $ | 1,202,622 | | | 24.3 | % | | $ | 1,188,741 | | | 24.1 | % | | $ | 1,168,069 | | | 23.5 | % | | $ | 835,876 | | | 22.4 | % |
Interest bearing DDA | | | 769,440 | | | 15.5 | % | | | 868,481 | | | 17.6 | % | | | 1,004,761 | | | 20.2 | % | | | 736,962 | | | 19.8 | % |
Money Market | | | 1,042,744 | | | 21.1 | % | | | 1,037,960 | | | 21.1 | % | | | 970,112 | | | 19.5 | % | | | 825,510 | | | 22.2 | % |
Savings | | | 239,633 | | | 4.8 | % | | | 233,505 | | | 4.7 | % | | | 223,161 | | | 4.5 | % | | | 168,677 | | | 4.5 | % |
Time < $100 | | | 819,671 | | | 16.6 | % | | | 806,295 | | | 16.4 | % | | | 791,818 | | | 16.0 | % | | | 584,360 | | | 15.7 | % |
Time > $100 | | | 874,608 | | | 17.7 | % | | | 793,258 | | | 16.1 | % | | | 808,486 | | | 16.3 | % | | | 574,293 | | | 15.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Deposits | | $ | 4,948,718 | | | | | | $ | 4,928,240 | | | | | | $ | 4,966,407 | | | | | | $ | 3,725,678 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
Loan to Deposit Ratio | | | 63.9 | % | | | | | | 65.9 | % | | | | | | 63.3 | % | | | | | | 58.4 | % | | | |
Page 12 of 18
Prosperity Bancshares, Inc.®
Financial Highlights
(Dollars in thousands)
| | | | | | | | | | | | | | | | | | | | |
| | Mar 31, 2008 | | | Dec 31, 2007 | | | Sept 30, 2007 | | | June 30, 2007 | | | Mar 31, 2007 | |
Balance Sheet Data (at period end) | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
| | | | | |
Total loans | | $ | 3,161,627 | | | $ | 3,142,971 | | | $ | 3,127,555 | | | $ | 3,181,176 | | | $ | 3,247,708 | |
Investment securities(K) | | | 2,086,382 | | | | 1,857,606 | | | | 1,804,326 | | | | 1,818,723 | | | | 1,886,294 | |
Federal funds sold and other temporary investments | | | 32,268 | | | | 193,043 | | | | 101,173 | | | | 32,243 | | | | 66,457 | |
| | | | | | | | | | | | | | | | | | | | |
Total earning assets | | | 5,280,277 | | | | 5,193,620 | | | | 5,033,054 | | | | 5,032,142 | | | | 5,200,459 | |
Allowance for credit losses | | | (32,067 | ) | | | (32,543 | ) | | | (35,536 | ) | | | (36,129 | ) | | | (36,341 | ) |
Cash and due from banks | | | 159,754 | | | | 178,247 | | | | 141,662 | | | | 153,854 | | | | 135,497 | |
Goodwill | | | 769,013 | | | | 753,909 | | | | 745,650 | | | | 736,624 | | | | 739,328 | |
Core deposit intangibles | | | 43,577 | | | | 46,069 | | | | 48,689 | | | | 49,317 | | | | 51,883 | |
Other real estate | | | 11,612 | | | | 10,207 | | | | 1,460 | | | | 3,637 | | | | 2,138 | |
Fixed assets, net | | | 123,806 | | | | 120,044 | | | | 120,794 | | | | 120,810 | | | | 118,287 | |
Other assets | | | 108,761 | | | | 102,790 | | | | 114,751 | | | | 124,659 | | | | 115,448 | |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 6,464,733 | | | $ | 6,372,343 | | | $ | 6,170,524 | | | $ | 6,184,914 | | | $ | 6,326,699 | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | |
Demand deposits | | $ | 1,202,622 | | | $ | 1,168,069 | | | $ | 1,165,089 | | | $ | 1,184,172 | | | $ | 1,188,741 | |
Interest bearing deposits | | | 3,746,096 | | | | 3,798,338 | | | | 3,618,925 | | | | 3,592,210 | | | | 3,739,499 | |
| | | | | | | | | | | | | | | | | | | | |
Total deposits | | | 4,948,718 | | | | 4,966,407 | | | | 4,784,014 | | | | 4,776,382 | | | | 4,928,240 | |
Securities sold under repurchase agreements | | | 70,942 | | | | 84,581 | | | | 79,484 | | | | 86,035 | | | | 73,916 | |
Federal funds purchased and other borrowings | | | 125,360 | | | | 31,466 | | | | 31,988 | | | | 59,499 | | | | 65,621 | |
Junior subordinated debentures | | | 112,885 | | | | 112,885 | | | | 112,885 | | | | 120,617 | | | | 145,360 | |
Other liabilities | | | 58,761 | | | | 49,573 | | | | 50,908 | | | | 60,805 | | | | 46,993 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 5,316,666 | | | | 5,244,912 | | | | 5,059,279 | | | | 5,103,338 | | | | 5,260,130 | |
Shareholders’ equity(L) | | | 1,148,067 | | | | 1,127,431 | | | | 1,111,245 | | | | 1,081,576 | | | | 1,066,569 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities and equity | | $ | 6,464,733 | | | $ | 6,372,343 | | | $ | 6,170,524 | | | $ | 6,184,914 | | | $ | 6,326,699 | |
| | | | | | | | | | | | | | | | | | | | |
(K) Includes $3,903, ($7,795), ($2,924), ($5,111) and ($2,435) in unrealized gains (losses) on available for sale securities for the quarterly periods ending March 31, 2008, December 31, 2007, September 30, 2007, June 30, 2007 and March 31, 2007, respectively.
(L) Includes $2,537, ($5,067), ($1,901), ($3,322) and ($1,583) in after tax unrealized gains (losses) on available for sale securities for the quarterly periods ending March 31, 2008, December 31, 2007, September 30, 2007, June 30, 2007 and March 31, 2007, respectively.
Page 13 of 18
Prosperity Bancshares, Inc.®
Financial Highlights
(Dollars in thousands)
| | | | | | | | | | | | | | | | |
| | Three Months Ended |
| | Mar 31, 2008 | | Dec 31, 2007 | | | Sept 30, 2007 | | Jun 30, 2007 | | Mar 31, 2007 |
Income Statement Data | | (Unaudited) | | (Unaudited) | | | (Unaudited) | | (Unaudited) | | (Unaudited) |
Interest on loans | | $ | 58,520 | | $ | 61,682 | | | $ | 64,036 | | $ | 64,622 | | $ | 57,260 |
Interest on securities | | | 24,783 | | | 22,446 | | | | 23,316 | | | 21,996 | | | 21,708 |
Interest on federal funds sold and other earning assets | | | 1,162 | | | 1,313 | | | | 652 | | | 682 | | | 895 |
| | | | | | | | | | | | | | | | |
Total interest income | | | 84,465 | | | 85,441 | | | | 88,004 | | | 87,300 | | | 79,863 |
| | | | | | | | | | | | | | | | |
Interest expense- deposits | | | 28,945 | | | 30,354 | | | | 31,794 | | | 31,421 | | | 29,113 |
Interest expense- debentures | | | 2,019 | | | 2,206 | | | | 2,358 | | | 2,896 | | | 2,598 |
Interest expense- other | | | 1,506 | | | 1,247 | | | | 2,483 | | | 1,639 | | | 2,064 |
| | | | | | | | | | | | | | | | |
Total interest expense | | | 32,470 | | | 33,807 | | | | 36,635 | | | 35,956 | | | 33,775 |
| | | | | | | | | | | | | | | | |
Net interest income | | | 51,995 | | | 51,634 | | | | 51,369 | | | 51,344 | | | 46,088 |
Provision for credit losses | | | 1,167 | | | 120 | | | | 75 | | | 320 | | | 245 |
| | | | | | | | | | | | | | | | |
Net interest income after provision for credit losses | | | 50,828 | | | 51,514 | | | | 51,294 | | | 51,024 | | | 45,843 |
Service charges on deposits accounts | | | 10,506 | | | 11,029 | | | | 10,785 | | | 10,613 | | | 8,510 |
Net gain on sale of assets | | | 43 | | | 85 | | | | 640 | | | 82 | | | 14 |
Brokered mortgage income | | | 109 | | | 105 | | | | 188 | | | 254 | | | 132 |
Gain on sale of held for sale loans | | | 73 | | | 132 | | | | 269 | | | 310 | | | 604 |
Gain on sale of securities | | | 0 | | | 28 | | | | 58 | | | 0 | | | 0 |
Other non-interest income | | | 1,948 | | | 1,869 | | | | 2,219 | | | 2,586 | | | 2,411 |
| | | | | | | | | | | | | | | | |
Total non-interest income | | | 12,679 | | | 13,248 | | | | 14,159 | | | 13,845 | | | 11,671 |
| | | | | | | | | | | | | | | | |
Salaries and benefits | | | 16,130 | | | 15,747 | | | | 16,365 | | | 16,496 | | | 15,302 |
CDI amortization | | | 2,492 | | | 2,620 | | | | 2,586 | | | 2,566 | | | 2,145 |
Net occupancy and equipment | | | 2,810 | | | 2,775 | | | | 2,665 | | | 2,636 | | | 2,458 |
Depreciation | | | 1,937 | | | 1,955 | | | | 1,895 | | | 1,885 | | | 1,876 |
Impairment write-down loss on securities | | | 0 | | | 9,975 | | | | 0 | | | 0 | | | 0 |
Data processing and software amortization | | | 1,291 | | | 1,123 | | | | 1,290 | | | 1,172 | | | 985 |
Other non-interest expense | | | 4,460 | | | 5,218 | | | | 5,286 | | | 5,317 | | | 4,505 |
| | | | | | | | | | | | | | | | |
Total non-interest expense | | | 29,120 | | | 39,413 | | | | 30,087 | | | 30,072 | | | 27,271 |
| | | | | | | | | | | | | | | | |
Net income before taxes | | | 34,387 | | | 25,349 | | | | 35,366 | | | 34,797 | | | 30,243 |
Federal income taxes | | | 11,449 | | | 8,268 | | | | 11,518 | | | 11,804 | | | 10,014 |
| | | | | | | | | | | | | | | | |
Net income available to common shareholders | | $ | 22,938 | | $ | 17,081 | (M) | | $ | 23,848 | | $ | 22,993 | | $ | 20,229 |
| | | | | | | | | | | | | | | | |
(M)Earnings for the three months ended December 31, 2007 includes a $10.0 million pre-tax, or $6.5 million after-tax, impairment charge on write-down of securities.
Page 14 of 18
Prosperity Bancshares, Inc.®
Financial Highlights
| | | | | | | | | | | | | | | |
| | Three Months Ended | |
| | Mar 31, 2008 | | | Dec 31, 2007 | | | Sep 30, 2007 | | | Jun 30, 2007 | | | Mar 31, 2007 | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
Comparative Quarterly Asset Quality, Performance & Capital Ratios | | | | | | | | | | | | | | | |
Return on average assets (annualized) | | 1.43 | % | | 1.11 | %(N) | | 1.53 | % | | 1.47 | % | | 1.40 | % |
Return on average common equity (annualized) | | 8.02 | % | | 6.09 | %(N) | | 8.67 | % | | 8.54 | % | | 8.71 | % |
Return on average tangible equity (annualized) | | 27.28 | % | | 20.83 | %(N) | | 30.53 | % | | 32.04 | % | | 31.24 | % |
Net interest margin (tax equivalent) (annualized) | | 4.03 | % | | 4.12 | % | | 4.07 | % | | 4.09 | % | | 3.93 | % |
| | | | | |
Employees—FTE | | 1,374 | | | 1,359 | | | 1,369 | | | 1,408 | | | 1,432 | |
| | | | | |
Efficiency ratio | | 45.06 | % | | 45.45 | % | | 46.41 | % | | 46.19 | % | | 47.23 | % |
Non-performing assets to average earning assets | | 0.33 | % | | 0.30 | % | | 0.19 | % | | 0.22 | % | | 0.09 | % |
Non-performing assets to loans and other real estate | | 0.55 | % | | 0.49 | % | | 0.30 | % | | 0.35 | % | | 0.13 | % |
Net charge-offs to average loans | | 0.05 | % | | 0.10 | % | | 0.04 | % | | 0.02 | % | | 0.02 | % |
Allowance for credit losses to total loans | | 1.01 | % | | 1.04 | % | | 1.14 | % | | 1.14 | % | | 1.12 | % |
| | | | | |
Tier 1 risk-based capital | | 13.16 | % | | 13.13 | % | | 13.03 | % | | 12.36 | % | | 12.08 | % |
| | | | | |
Total risk-based capital | | 14.11 | % | | 14.11 | % | | 14.11 | % | | 14.18 | % | | 13.13 | % |
| | | | | |
Tier 1 leverage capital | | 7.91 | % | | 8.09 | % | | 7.83 | % | | 7.57 | % | | 8.31 | % |
| | | | | |
Tangible equity to tangible | | 5.94 | % | | 5.88 | % | | 5.89 | % | | 5.48 | % | | 4.97 | % |
| | | | | |
Equity to assets | | 17.76 | % | | 17.69 | % | | 18.01 | % | | 17.49 | % | | 16.86 | % |
(N) Earnings for the three months ended December 31, 2007 includes a $6.5 million after-tax impairment charge on write-down of securities, which resulted in a 41 basis point decrease on return on average assets to 1.11%, a 231 basis point decrease on return on average equity to 6.09% and a 790 basis point decrease on return on average tangible common equity to 20.83%.
Page 15 of 18
Prosperity Bancshares, Inc.®
Supplemental Financial Data (Unaudited)
(Dollars in thousands)
| | | | | | | | | | |
| | Three Months Ended Mar 31, 2008 | |
YIELD ANALYSIS | | Average Balance | | | Interest Earned / Interest Paid | | Average Yield/ Rate | |
Interest Earning Assets: | | | | | | | | | | |
Loans | | $ | 3,143,174 | | | $ | 58,520 | | 7.47 | % |
Investment securities | | | 1,977,510 | | | | 24,783 | | 5.01 | % |
Federal funds sold and other temporary investments | | | 131,601 | | | | 1,162 | | 3.54 | % |
| | | | | | | | | | |
Total interest earning assets | | | 5,252,285 | | | $ | 84,465 | | 6.45 | % |
| | | | | | | | | | |
Allowance for credit losses | | | (31,948 | ) | | | | | | |
Non-interest earning assets | | | 1,198,814 | | | | | | | |
| | | | | | | | | | |
Total assets debentures | | $ | 6,419,151 | | | | | | | |
| | | | | | | | | | |
Interest Bearing Liabilities: | | | | | | | | | | |
Interest bearing demand deposits | | $ | 869,728 | | | $ | 3,121 | | 1.44 | % |
Savings and money market deposits | | | 1,252,346 | | | | 7,414 | | 2.37 | % |
Certificates and other time deposits | | | 1,660,635 | | | | 18,410 | | 4.45 | % |
Securities sold under repurchase agreements | | | 66,074 | | | | 604 | | 3.67 | % |
Federal funds purchased and other borrowings | | | 96,978 | | | | 902 | | 3.73 | % |
Junior subordinated debentures | | | 112,885 | | | | 2,019 | | 7.17 | % |
| | | | | | | | | | |
Total interest bearing liabilities | | | 4,058,646 | | | $ | 32,470 | | 3.21 | % |
| | | | | | | | | | |
Non-interest bearing liabilities: | | | | | | | | | | |
Non-interest bearing demand deposits | | | 1,155,210 | | | | | | | |
Other liabilities | | | 61,745 | | | | | | | |
| | | | | | | | | | |
Total liabilities | | | 5,275,601 | | | | | | | |
Shareholders’ equity | | | 1,143,550 | | | | | | | |
| | | | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 6,419,151 | | | | | | | |
| | | | | | | | | | |
| | | |
Net Interest Income & Margin | | | | | | $ | 51,995 | | 3.97 | % |
| | | | | | | | | | |
| | | |
Net Interest Income & Margin (tax equivalent) | | | | | | $ | 52,832 | | 4.03 | % |
| | | | | | | | | | |
Page 16 of 18
Prosperity Bancshares, Inc.®
Supplemental Financial Data (Unaudited)
(Dollars in thousands)
| | | | | | | | | | |
| | Three Months Ended Mar 31, 2007 | |
YIELD ANALYSIS | | Average Balance | | | Interest Earned / Interest Paid | | Average Yield/Rate | |
Interest Earning Assets: | | | | | | | | | | |
Loans | | $ | 2,876,029 | | | $ | 57,260 | | 8.07 | % |
Investment securities | | | 1,873,905 | | | | 21,708 | | 4.63 | % |
Federal funds sold and other temporary investments | | | 71,451 | | | | 895 | | 5.08 | % |
| | | | | | | | | | |
Total interest earning assets | | | 4,821,385 | | | $ | 79,863 | | 6.72 | % |
| | | | | | | | | | |
Allowance for credit losses | | | (32,131 | ) | | | | | | |
Non-interest earning assets | | | 1,006,958 | | | | | | | |
| | | | | | | | | | |
Total assets repurchase agreements | | $ | 5,796,212 | | | | | | | |
| | | | | | | | | | |
Interest Bearing Liabilities: | | | | | | | | | | |
Interest bearing demand deposits | | $ | 860,328 | | | $ | 4,730 | | 2.23 | % |
Savings and money market deposits | | | 1,178,241 | | | | 8,267 | | 2.85 | % |
Certificates and other time deposits | | | 1,462,241 | | | | 16,116 | | 4.47 | % |
Securities sold under repurchase agreements | | | 59,236 | | | | 602 | | 4.12 | % |
Federal funds purchased and other borrowings | | | 110,703 | | | | 1,462 | | 5.36 | % |
Junior subordinated debentures | | | 130,413 | | | | 2,598 | | 8.08 | % |
| | | | | | | | | | |
Total interest bearing liabilities | | | 3,801,162 | | | $ | 33,775 | | 3.60 | % |
| | | | | | | | | | |
Non-interest bearing liabilities: | | | | | | | | | | |
Non-interest bearing demand deposits | | | 1,035,294 | | | | | | | |
Other liabilities | | | 31,050 | | | | | | | |
| | | | | | | | | | |
Total liabilities | | | 4,867,506 | | | | | | | |
Shareholders’ equity | | | 928,706 | | | | | | | |
| | | | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 5,796,212 | | | | | | | |
| | | | | | | | | | |
Net Interest Income & Margin | | | | | | $ | 46,088 | | 3.88 | % |
| | | | | | | | | | |
Net Interest Income & Margin (tax equivalent) | | | | | | $ | 46,764 | | 3.93 | % |
| | | | | | | | | | |
Page 17 of 18
Prosperity Bancshares, Inc.®
Supplemental Financial Data (Unaudited)
(Dollars in thousands)
| | | | | | | | | | |
| | Three Months Ended Dec 31, 2007 | |
YIELD ANALYSIS | | Average Balance | | | Interest Earned / Interest Paid | | Average Yield/Rate | |
Interest Earning Assets: | | | | | | | | | | |
Loans | | $ | 3,136,515 | | | $ | 61,682 | | 7.80 | % |
Investment securities | | | 1,801,443 | | | | 22,446 | | 4.98 | % |
Federal funds sold and other temporary investments | | | 111,059 | | | | 1,313 | | 4.69 | % |
| | | | | | | | | | |
Total interest earning assets | | | 5,049,017 | | | $ | 85,441 | | 6.71 | % |
| | | | | | | | | | |
Allowance for credit losses | | | (34,595 | ) | | | | | | |
Non-interest earning assets | | | 1,167,936 | | | | | | | |
| | | | | | | | | | |
Total assets | | $ | 6,182,358 | | | | | | | |
| | | | | | | | | | |
| | | |
Interest Bearing Liabilities: | | | | | | | | | | |
Interest bearing demand deposits | | $ | 826,751 | | | $ | 3,510 | | 1.68 | % |
Savings and money market deposits | | | 1,189,161 | | | | 8,289 | | 2.77 | % |
Certificates and other time deposits | | | 1,587,013 | | | | 18,555 | | 4.64 | % |
Securities sold under repurchase agreements | | | 66,538 | | | | 707 | | 4.22 | % |
Federal funds purchased and other borrowings | | | 41,106 | | | | 540 | | 5.21 | % |
Junior subordinated debentures | | | 112,885 | | | | 2,206 | | 7.75 | % |
| | | | | | | | | | |
Total interest bearing liabilities | | | 3,823,454 | | | $ | 33,807 | | 3.51 | % |
| | | | | | | | | | |
Non-interest bearing liabilities: | | | | | | | | | | |
Non-interest bearing demand deposits | | | 1,182,179 | | | | | | | |
Other liabilities | | | 54,839 | | | | | | | |
| | | | | | | | | | |
Total liabilities | | | 5,060,472 | | | | | | | |
Shareholders’ equity | | | 1,121,886 | | | | | | | |
| | | | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 6,182,358 | | | | | | | |
| | | | | | | | | | |
| | | |
Net Interest Income & Margin | | | | | | $ | 51,634 | | 4.06 | % |
| | | | | | | | | | |
| | | |
Net Interest Income & Margin (tax equivalent) | | | | | | $ | 52,467 | | 4.12 | % |
| | | | | | | | | | |
---
Page 18 of 18