New: Introducing the Finviz Crypto Map

Learn More

PROSPERITY BANCSHARES, INC. REPORTS SECOND QUARTER 2025 EARNINGS

By PR Newswire | July 23, 2025, 6:30 AM
  • Second quarter earnings per share (diluted) of $1.42, an increase of 21.4% compared to second quarter 2024
  • Second quarter net income increased 21.1% to $135.2 million compared to second quarter 2024
  • Second quarter net interest margin increased 24 basis points to 3.18% compared to second quarter 2024
  • Loans increased $219.8 million during second quarter 2025
  • Noninterest-bearing deposits of $9.4 billion, representing 34.3% of total deposits
  • Allowance for credit losses on loans and on off-balance sheet credit exposure of $383.7 million and allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program, of 1.66%(1)
  • Nonperforming assets remain low at 0.33% of second quarter average interest-earning assets
  • Return (annualized) on second quarter average assets of 1.41% and average tangible common equity of 13.44%(1)
  • Announced the signing of a definitive merger agreement with American Bank Holding Corporation headquartered in Corpus Christi, Texas

HOUSTON, July 23, 2025 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB) ("Prosperity Bancshares"), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income of $135.2 million for the quarter ended June 30, 2025 compared with $111.6 million for the same period in 2024. Net income per diluted common share was $1.42 for the quarter ended June 30, 2025 compared with $1.17 for the same period in 2024. The annualized return on second quarter average assets was 1.41%. Additionally, loans increased $219.8 million during the second quarter of 2025. Nonperforming assets remain low at 0.33% of second quarter average interest-earning assets.

"I am excited to share that our bank continues to grow, with double digit increases in net income and earnings per share compared with the second quarter of 2024. Our net interest margin also improved to 3.28%, a 24 basis point increase compared with the second quarter of 2024 as our interest-bearing assets continue to reprice. Loans grew $219.8 million during the second quarter of 2025, and we continue to see cautious enthusiasm from our customers. As mentioned in my previous comments, these are the results we expected, and these tailwinds should continue to be positive over the next 12 and 24 months," said David Zalman, Prosperity's Senior Chairman and Chief Executive Officer.

"I am proud to announce that we entered into a definitive agreement with American Bank Holding Company in Corpus Christi to merge. We have followed American Bank closely for more than two decades and have tremendous respect for the bank and for the people that have contributed to its success. Our banks have a complementary footprint, and we are familiar with and remain committed to the communities that American Bank serves, including with both financial products and community support. This combination will strengthen our presence and operations in South Texas and surrounding areas and enhances our presence in Central Texas, including in San Antonio, a highly desirable, high growth area," stated Zalman.

"Texas and Oklahoma continue to shine as more people and companies move to the states because of the business-friendly political structure and no state income tax. Texas was recently rated as the second-best state for business in 2025 by CNBC," continued Zalman.

"Thank you to our customers, shareholders and associates that make all of this possible," concluded Zalman.

Results of Operations for the Three Months Ended June 30, 2025

Net income was $135.2 million(2) for the three months ended June 30, 2025 compared with $111.6 million(3) for the same period in 2024, an increase of $23.6 million or 21.1%. Net income per diluted common share was $1.42 for the three months ended June 30, 2025 compared with $1.17 for the same period in 2024, an increase of 21.4%. The changes were primarily due to an increase in net interest income, a decrease in merger related provision and expenses and lower regulatory assessments and FDIC insurance, partially offset by a decrease in net gain on sale or write-up of securities. On a linked quarter basis, net income was $135.2 million(2) for the three months ended June 30, 2025 compared with $130.2 million(4) for the three months ended March 31, 2025, an increase of $4.9 million or 3.8%. Net income per diluted common share was $1.42 for the three months ended June 30, 2025 compared with $1.37 for the three months ended March 31, 2025. The change was primarily due to an increase in net interest income and a decrease in salaries and benefits. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended June 30, 2025 were 1.41%, 7.13% and 13.44%(1), respectively. Prosperity's efficiency ratio (excluding net gains and losses on the sale, write-down or write-up of assets and securities) was 44.80%(1) for the three months ended June 30, 2025.

Net interest income before provision for credit losses was $267.7 million for the three months ended June 30, 2025 compared with $258.8 million for the same period in 2024, an increase of $8.9 million or 3.5%. 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 rates on loans, a decrease in the average balances on investment securities and a decrease in the average balances and average rates on federal funds sold and other earning assets. Net interest income before provision for credit losses increased $2.3 million to $267.7 million for the three months ended June 30, 2025 compared with $265.4 million for the three months ended March 31, 2025.

The net interest margin on a tax equivalent basis was 3.18% for the three months ended June 30, 2025 compared with 2.94% for the same period in 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 rates on loans and a decrease in the average balances on investment securities. The net interest margin on a tax equivalent basis was 3.18% for the three months ended June 30, 2025 compared with 3.14% for the three months ended March 31, 2025.

Noninterest income was $43.0 million for the three months ended June 30, 2025 compared with $46.0 million for the same period in 2024, a decrease of $3.0 million or 6.6%. The change was primarily due to a decrease in net gain on sale or write-down of securities, partially offset by an increase in other noninterest income, increase in service charges on deposit accounts and a higher net gain on sale or write-down of assets. Noninterest income was $43.0 million for the three months ended June 30, 2025 compared with $41.3 million for the three months ended March 31, 2025, an increase of $1.7 million or 4.1%.

Noninterest expense was $138.6 million for the three months ended June 30, 2025 compared with $152.8 million for the same period in 2024, a decrease of $14.3 million or 9.3%. The change was primarily due to decreases in regulatory assessment and FDIC insurance, merger related expenses, salaries and benefits and other noninterest expense, which were higher in the second quarter of 2024 due to the merger of Lone Star State Bancshares, Inc. with Prosperity Bancshares and the merger of Lone Star State Bank of West Texas with Prosperity Bank, both effective on April 1, 2024 (collectively, the "Lone Star Merger"). Noninterest expense was $138.6 million for the three months ended June 30, 2025 compared with $140.3 million for the three months ended March 31, 2025, a decrease of $1.7 million or 1.2%.

Results of Operations for the Six Months Ended June 30, 2025

For the six months ended June 30, 2025, net income was $265.4 million(5) compared with $222.0 million(6) for the same period in 2024, an increase of $43.4 million or 19.5%. Net income per diluted common share was $2.79 for the six months ended June 30, 2025 compared with $2.34 for the same period in 2024, an increase of 19.2%. The changes were primarily due to an increase in net interest income, lower merger related provision and expenses, and lower regulatory assessments and FDIC insurance, partially offset by a decrease on net gain on sale or write-up of securities. Returns on average assets, average common equity and average tangible common equity for the six months ended June 30, 2025 were 1.37%, 7.03% and 13.33%(1), respectively.

Net interest income before provision for credit losses for the six months ended June 30, 2025 was $533.1 million compared with $497.0 million for the same period in 2024, an increase of $36.1 million or 7.3%. The change was primarily due to a decrease in the average balances and average rates on other borrowings, a decrease in the average rates on interest-bearing deposits and an increase in the average balances on loans, partially offset by a decrease in the average balances on investment securities.

The net interest margin on a tax equivalent basis for the six months ended June 30, 2025 was 3.16% compared with 2.87% for the same period in 2024. The change was primarily due to a decrease in the average balances and average rates on other borrowings, a decrease in the average rates on interest-bearing deposits, partially offset by a decrease in the average balances on investment securities.

Noninterest income was $84.3 million for the six months ended June 30, 2025 compared with $84.9 million for the same period in 2024, a decrease of $590 thousand or 0.7%.

Noninterest expense was $278.9 million for the six months ended June 30, 2025 compared with $288.7 million for the same period in 2024, a decrease of $9.8 million or 3.4%, primarily due to decreases in regulatory assessment and FDIC insurance, merger related expenses and other noninterest expense.

Balance Sheet Information

Prosperity had $38.417 billion in total assets at June 30, 2025 compared with $39.762 billion at June 30, 2024 and $38.765 billion at March 31, 2025.

Loans were $22.197 billion at June 30, 2025, a decrease of $123.4 million, compared with $22.321 billion at June 30, 2024. Linked quarter loans increased $219.8 million or 1.0% (4.0% annualized) from $21.978 billion at March 31, 2025.

Loans, excluding Warehouse Purchase Program loans, were $20.910 billion at June 30, 2025 compared with $21.239 billion at June 30, 2024, a decrease of $329.5 million or 1.6%, and compared with $20.920 billion at March 31, 2025, a decrease of $9.7 million.

Deposits were $27.473 billion at June 30, 2025, a decrease of $459.7 million or 1.6%, compared with $27.933 billion at June 30, 2024. Linked quarter deposits decreased $553.4 million or 2.0% from $28.027 billion at March 31, 2025, primarily due to a decrease in public fund deposits and business deposits. Prosperity generally experiences seasonality with its public fund deposits, as public fund customers use the tax dollars they receive in December and January throughout the year, resulting in lower deposit balances in the second and third quarters of the year.

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

Balance Sheet Data (at period end)































(In thousands)



































Jun 30, 2025





Mar 31, 2025





Dec 31, 2024





Sep 30, 2024





Jun 30, 2024







(Unaudited)





(Unaudited)





(Unaudited)





(Unaudited)





(Unaudited)



Loans acquired (including new production since acquisition date):































Lone Star Bank



$

905,610





$

976,624





$

1,057,618





$

1,109,783





$

1,084,559



Prosperity Bank































Warehouse Purchase Program loans





1,287,440







1,057,893







1,080,903







1,228,706







1,081,403



All other loans





20,004,338







19,943,053







20,010,688







20,042,363







20,154,853



Total loans



$

22,197,388





$

21,977,570





$

22,149,209





$

22,380,852





$

22,320,815



































Deposits assumed (including new deposits since acquisition date):































Lone Star Bank



$

940,726





$

983,280





$

1,093,536





$

1,136,216





$

1,187,821



All other deposits





26,532,685







27,043,519







27,287,802







26,951,395







26,745,265



Total deposits



$

27,473,411





$

28,026,799





$

28,381,338





$

28,087,611





$

27,933,086



Excluding loans acquired in the Lone Star Merger and new production at the acquired banking centers since April 1, 2024, loans at June 30, 2025 increased $55.5 million compared with June 30, 2024 and increased $290.8 million compared with March 31, 2025.

Excluding deposits assumed in the Lone Star Merger and new deposits generated at the acquired banking centers since April 1, 2024, deposits at June 30, 2025 decreased by $212.6 million compared with June 30, 2024 and decreased by $510.8 million compared with March 31, 2025.

Asset Quality

Nonperforming assets totaled $110.5 million or 0.33% of quarterly average interest-earning assets at June 30, 2025 compared with $89.6 million or 0.25% of quarterly average interest-earning assets at June 30, 2024 and $81.4 million or 0.24% of quarterly average interest-earning assets at March 31, 2025.

The allowance for credit losses on loans and off-balance sheet credit exposures was $383.7 million at June 30, 2025 compared with $397.5 million at June 30, 2024 and $386.7 million at March 31, 2025. There was no provision for credit losses for the three and six months ended June 30, 2025 compared to $9.1 million provision for credit losses for the three and six months ended June 30, 2024.

The allowance for credit losses on loans was $346.1 million or 1.56% of total loans at June 30, 2025 compared with $359.9 million or 1.61% of total loans at June 30, 2024 and $349.1 million or 1.59% of total loans at March 31, 2025. Excluding Warehouse Purchase Program loans, the allowance for credit losses on loans to total loans was 1.66%(1) at June 30, 2025 compared with 1.69%(1) at June 30, 2024 and 1.67%(1) at March 31, 2025.

Net charge-offs were $3.0 million for the three months ended June 30, 2025 compared with net charge-offs of $4.4 million for the three months ended June 30, 2024 and net charge-offs of $2.7 million for the three months ended March 31, 2025. For the second quarter of 2025, $2.1 million of reserves on resolved purchased credit deteriorated ("PCD") loans without any related charge-offs were released to the general reserve.

Net charge-offs were $5.7 million for the six months ended June 30, 2025 compared with net charge-offs of $6.5 million for the six months ended June 30, 2024. For the six months ended June 30, 2025, $10.4 million of reserves on resolved PCD loans without any related charge-offs were released to the general reserve.

Dividend

Prosperity Bancshares declared a third quarter 2025 cash dividend of $0.58 per share to be paid on October 1, 2025, to all shareholders of record as of September 15, 2025.

Agreement to Acquire American Bank Holding Corporation

On July 18, 2025, Prosperity Bancshares and American Bank Holding Corporation ("American") jointly announced the signing of a definitive merger agreement (the "Merger Agreement") whereby American, a Texas corporation and bank holding company of American Bank, N.A. ("American Bank"), will merge with and into Prosperity Bancshares and American Bank will merge with and into Prosperity Bank. American Bank operates 18 banking offices and 2 loan production offices in South and Central Texas including its main office in Corpus Christi, and banking offices in San Antonio, Austin, Victoria and the greater Corpus Christi area including Port Aransas and Rockport and a loan production office in Houston, Texas. As of March 31, 2025, American, on a consolidated basis, reported total assets of $2.517 billion, total loans of $1.752 billion and total deposits of $2.270 billion.

Under the terms and subject to the conditions of the merger agreement, Prosperity Bancshares will issue 4,439,981 shares of Prosperity Bancshares common stock for all outstanding shares of American common stock, subject to certain potential adjustments. Based on Prosperity Bancshares' closing price of $72.40 on July 16, 2025, the total consideration was valued at approximately $321.5 million. The transaction is subject to customary closing conditions, including the receipt of required regulatory approvals and approval of the shareholders of American. The transaction is expected to close during the fourth quarter of 2025 or the first quarter of 2026.

Conference Call

Prosperity's management team will host a conference call on Wednesday, July 23, 2025, at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's second 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 9928869.

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 June 30, 2025, Prosperity Bancshares, Inc.® is a $38.417 billion Houston, Texas based regional financial holding company providing personal banking services and investments to consumers and businesses throughout Texas and Oklahoma. Founded in 1983, Prosperity believes in a community banking philosophy, taking care of customers, businesses and communities in the areas it serves by providing financial solutions to simplify everyday financial needs. In addition to offering traditional deposit and loan products, Prosperity offers digital banking solutions, credit and debit cards, mortgage services, retail brokerage services, trust and wealth management, and treasury management.

Prosperity currently operates 283 full-service banking locations: 62 in the Houston area, including The Woodlands; 33 in the South Texas area including Corpus Christi and Victoria; 61 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.

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

Cautionary Notes on Forward-Looking Statements

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This release contains statements regarding the proposed transaction between Prosperity and American; future financial and operating results; benefits and synergies of the transaction; future opportunities for Prosperity; the issuance of common stock of Prosperity contemplated by the Merger Agreement; the expected filing by Prosperity with the Securities and Exchange Commission (the "SEC") of a registration statement on Form S-4 (the "Registration Statement") and a prospectus of Prosperity and a proxy statement of American to be included therein (the "Proxy Statement/Prospectus"); the expected timing of the closing of the proposed transaction; the ability of the parties to complete the proposed transaction considering the various closing conditions and any other statements about future expectations that constitute forward-looking statements within the meaning of the federal securities laws, including the meaning of the Private Securities Litigation Reform Act of 1995, as amended, Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), 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 and its subsidiaries or related to the proposed transaction and are subject to significant risks and uncertainties that could cause actual results to differ materially from the results expressed in such statements. 

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 each of the 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. Many possible events or factors could adversely affect the future financial results and performance of Prosperity, American or the combined company and could cause those results or performance to differ materially from those expressed in or implied by the forward-looking statements.  Such risks and uncertainties include, among others: (1) the risk that the cost savings and synergies from the transaction may not be fully realized or may take longer than anticipated to be realized, (2) disruption to Prosperity's business and to American's business as a result of the announcement and pendency of the transaction, (3) the risk that the integration of American's business and operations into Prosperity, will be materially delayed or will be more costly or difficult than expected, or that Prosperity is otherwise unable to successfully integrate American's business into its own, including as a result of unexpected factors or events, (4) the failure to obtain the necessary approval by the shareholders of American, (5) the ability by each of Prosperity and American to obtain required governmental approvals of the transaction on the timeline expected, or at all, and the risk that such approvals may result in the imposition of conditions that could adversely affect Prosperity after the closing of the transaction or adversely affect the expected benefits of the transaction, (6) reputational risk and the reaction of each company's customers, suppliers, employees or other business partners to the transaction, (7) the failure of the closing conditions in the Merger Agreement to be satisfied, or any unexpected delay in closing the transaction or the occurrence of any event, change or other circumstances that could give rise to the termination of the Merger Agreement, (8) the dilution caused by the issuance of additional shares of Prosperity's common stock in the transaction, (9) the possibility that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events, (10) the outcome of any legal or regulatory proceedings that may be currently pending or later instituted against Prosperity before or after the transaction, or against American, (11) diversion of management's attention from ongoing business operations and (12) general competitive, economic, political and market conditions and other factors that may affect future results of Prosperity and American. 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, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K, in each case filed with the SEC, and other reports and statements Prosperity has filed with the SEC. Copies of the SEC filings for Prosperity may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

Additional Information about the Transaction and Where to Find It

Prosperity intends to file with the SEC a Registration Statement on Form S-4 to register the shares of Prosperity common stock to be issued to the shareholders of American in connection with the proposed transaction.  The Registration Statement will include a Proxy Statement/Prospectus which will be sent to the shareholders of American in connection with the proposed transaction.

INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT ON FORM S-4, THE PROXY STATEMENT/PROSPECTUS INCLUDED WITHIN THE REGISTRATION STATEMENT ON FORM S-4 AND ANY OTHER RELEVANT DOCUMENTS TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION OR INCORPORATED BY REFERENCE INTO THE PROXY/STATEMENT PROSPECTUS, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THESE DOCUMENTS, CAREFULLY AND IN THEIR ENTIRETY, WHEN THEY ARE AVAILABLE, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT PROSPERITY, AMERICAN AND THE PROPOSED TRANSACTION.

Investors and security holders may obtain free copies of these documents through the website maintained by the SEC at http://www.sec.gov.  You will also be able to obtain these documents, when they are filed, free of charge, from Prosperity at http://www.prosperitybankusa.com.  Copies of the Proxy Statement/Prospectus can also be obtained, when it becomes 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, (281) 269-7199 or to American Bank Holding Corporation, 800 North Shoreline Boulevard, Corpus Christi, Texas 78401, Attn:  Stephen Raffaele, (512) 306-5550.

No Offer or Solicitation

This communication is for informational purposes only and is not intended to and does not constitute an offer to subscribe for, buy or sell, or the solicitation of an offer to subscribe for, buy or sell, or an invitation to subscribe for, buy or sell any securities or a solicitation of any vote or approval in any jurisdiction, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in which such offer, invitation, sale or solicitation would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction.  No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act, and otherwise in accordance with applicable law.

____________________

(1)

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

(2)

Includes purchase accounting adjustments of $2.8 million, net of tax, primarily comprised of loan discount accretion of $3.1 million for the three months ended June 30, 2025.

(3)

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

(4)

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.

(5)

Includes purchase accounting adjustments of $6.0 million, net of tax, primarily comprised of loan discount accretion of $6.4 million for the six months ended June 30, 2025.

(6)

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

 

Bryan/College Station Area



Grapevine



Seven Points



Shadow Creek



North University

Bryan



Grapevine Main



Teague



Spring



Texas Tech Student Union

Bryan-29th Street



Kiest



Tyler-Beckham



Tomball





Bryan-East



Lake Highlands



Tyler-South Broadway



Waller



Midland

Bryan-North



McKinney



Tyler-University



West Columbia



North

Caldwell



McKinney Eldorado



Winnsboro



Wharton



Wadley

College Station



McKinney Redbud







Winnie



Wall Street

Hearne



North Carrolton



Houston Area



Wirt



West

Huntsville



Park Cities



Houston









Madisonville



Plano



Aldine



South Texas Area -



Odessa

Navasota



Plano-West



Alief



Corpus Christi



Grant

New Waverly



Preston Forest



Bellaire



Calallen



Kermit Highway

Rock Prairie



Preston Parker



Beltway



Carmel



Parkway

Southwest Parkway



Preston Royal



Clear Lake



Northwest





Tower Point



Red Oak



Copperfield



Saratoga



San Angelo

Wellborn Road



Richardson



Cypress



Timbergate



College Hills





Richardson-West



Downtown



Water Street



Sherwood Way

Central Texas Area



Rosewood Court



Eastex









Austin



The Colony



Fairfield



Victoria



Wichita Falls

Cedar Park



Tollroad



First Colony



Victoria Main



Cattlemans

Congress



Trinity Mills



Fry Road



Victoria-Navarro



Kell

Lakeway



Turtle Creek



Gessner



Victoria-North





Liberty Hill



West 15th Plano



Gladebrook



Victoria Salem



Other West Texas Area

Northland



West Allen



Grand Parkway







Locations

Oak Hill



Westmoreland



Heights



Other South Texas Area



Big Spring

Research Blvd



Wylie



Highway 6 West



 Locations



Big Spring - East

Westlake







Little York



Alice



Brownfield





Fort Worth



Medical Center



Aransas Pass



Brownwood

Other Central Texas Area



Haltom City



Memorial Drive



Bay City



Burkburnett

Locations



Hulen



Northside



Beeville



Byers

Bastrop



Keller



Pasadena



Colony Creek



Cisco

Canyon Lake



Museum Place



Pecan Grove



Cuero



Comanche

Dime Box



Renaissance Square



Pin Oak



East Bernard



Early

Dripping Springs



Roanoke



River Oaks



Edna



Floydada

Elgin



Stockyards



Sugar Land



El Campo



Gorman

Flatonia







SW Medical Center



Goliad



Henrietta

Fredericksburg



Other Dallas/Fort Worth Area



Tanglewood



Gonzales



Levelland

Georgetown



Locations



The Plaza



Hallettsville



Littlefield

Gruene



Arlington



Uptown



Kingsville



Merkel

Horseshoe Bay



Azle



Waugh Drive



Mathis



Plainview

Kingsland



Ennis



Westheimer



Padre Island



Slaton

La Grange



Gainesville



West University



Palacios



Snyder

Lexington



Glen Rose



Woodcreek



Port Lavaca





Marble Falls



Granbury







Portland



Oklahoma

New Braunfels



Grand Prairie



Katy



Rockport



Central Oklahoma Area

Pleasanton



Jacksboro



Cinco Ranch



Sinton



Oklahoma City

Round Rock



Mesquite



Katy-Spring Green



Taft



23rd Street

San Antonio



Muenster







Yoakum



Expressway

Schulenburg



Runaway Bay



The Woodlands



Yorktown



I-240

Seguin



Sanger



The Woodlands-College Park







Memorial

Smithville



Waxahachie



The Woodlands-I-45



West Texas Area





Thorndale



Weatherford



The Woodlands-Research Forest



Abilene



Other Central Oklahoma Area

Weimar











Antilley Road



 Locations





East Texas Area



Other Houston Area



Barrow Street



Edmond

Dallas/Fort Worth Area



Athens



Locations



Cypress Street



Norman

Dallas



Blooming Grove



Angleton



Judge Ely





14th Street Plano



Canton



Beaumont



Mockingbird



Tulsa Area

Abrams Centre



Carthage



Cleveland







Tulsa

Addison



Corsicana



Dayton



Amarillo



Garnett

Allen



Crockett



Galveston



Hillside



Harvard

Balch Springs



Eustace



Groves



Soncy



Memorial

Camp Wisdom



Gilmer



Hempstead







Sheridan

Carrollton



Grapeland



Hitchcock



Lubbock



S. Harvard

Cedar Hill



Gun Barrel City



Liberty



4th Street



Utica Tower

Coppell



Jacksonville



Magnolia



66th Street



Yale

East Plano



Kerens



Magnolia Parkway



82nd Street





Frisco



Longview



Mont Belvieu



86th Street



Other Tulsa Area Locations

Frisco Warren



Mount Vernon



Nederland



98th Street



Owasso

Frisco-West



Palestine



Needville



Avenue Q





Garland



Rusk



Rosenberg



Milwaukee





 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)







Jun 30, 2025





Mar 31, 2025





Dec 31, 2024





Sep 30, 2024





Jun 30, 2024



Balance Sheet Data (at period end)































Loans held for sale



$

6,004





$

9,764





$

10,690





$

6,113





$

9,951



Loans held for investment





20,903,944







20,909,913







21,057,616







21,146,033







21,229,461



Loans held for investment - Warehouse Purchase

Program





1,287,440







1,057,893







1,080,903







1,228,706







1,081,403



Total loans





22,197,388







21,977,570







22,149,209







22,380,852







22,320,815



































Investment securities(A)





10,608,104







10,792,731







11,094,424







11,300,756







11,702,139



Federal funds sold





197







221







292







208







234



Allowance for credit losses on loans





(346,084)







(349,101)







(351,805)







(354,397)







(359,852)



Cash and due from banks





1,304,993







1,694,637







1,972,175







2,209,863







1,507,604



Goodwill





3,503,127







3,503,127







3,503,129







3,504,388







3,504,107



Core deposit intangibles, net





58,796







62,406







66,047







70,178







74,324



Other real estate owned





7,874







8,012







5,701







5,757







4,960



Fixed assets, net





374,602







373,273







371,238







373,812







377,394



Other assets





708,355







701,799







756,328







623,903







630,569



Total assets



$

38,417,352





$

38,764,675





$

39,566,738





$

40,115,320





$

39,762,294



































Noninterest-bearing deposits



$

9,426,657





$

9,675,915





$

9,798,438





$

9,811,361





$

9,706,505



Interest-bearing deposits





18,046,754







18,350,884







18,582,900







18,276,250







18,226,581



Total deposits





27,473,411







28,026,799







28,381,338







28,087,611







27,933,086



Other borrowings





2,900,000







2,700,000







3,200,000







3,900,000







3,900,000



Securities sold under repurchase agreements





183,572







216,086







221,913







228,896







233,689



Allowance for credit losses on off-balance sheet credit

exposures





37,646







37,646







37,646







37,646







37,646



Other liabilities





222,987







267,083







287,346







499,918







374,429



Total liabilities





30,817,616







31,247,614







32,128,243







32,754,071







32,478,850



Shareholders' equity(B)





7,599,736







7,517,061







7,438,495







7,361,249







7,283,444



Total liabilities and equity



$

38,417,352





$

38,764,675





$

39,566,738





$

40,115,320





$

39,762,294







(A)

Includes $(1,657), $(1,374), $(2,056), $(1,070) and $(2,007) in unrealized losses on available for sale securities for the quarterly periods ended June 30, 2025, March 31, 2025, December 31, 2024, September 30, 2024 and June 30, 2024, respectively.

(B)

Includes $(1,309), $(1,085), $(1,624), $(845) and $(1,586) in after-tax unrealized losses on available for sale securities for the quarterly periods ended June 30, 2025, March 31, 2025, December 31, 2024, September 30, 2024 and June 30, 2024, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)







Three Months Ended





Year-to-Date







Jun 30,

2025





Mar 31,

2025





Dec 31,

2024





Sep 30,

2024





Jun 30,

2024





Jun 30,

2025





Jun 30,

2024



Income Statement Data











































Interest income:











































Loans



$

325,490





$

319,023





$

333,055





$

337,451





$

336,428





$

644,513





$

642,656



Securities(C)





57,836







57,886







58,260







59,617







62,428







115,722







128,849



Federal funds sold and other earning assets





9,438







15,896







19,630







20,835







14,095







25,334







23,360



Total interest income





392,764







392,805







410,945







417,903







412,951







785,569







794,865















































Interest expense:











































Deposits





93,790







95,597







102,050







107,758







106,124







189,387







198,816



Other borrowings





30,101







30,492







39,620







46,792







46,282







60,593







95,228



Securities sold under repurchase agreements





1,151







1,334







1,501







1,662







1,759







2,485







3,791



Total interest expense





125,042







127,423







143,171







156,212







154,165







252,465







297,835



Net interest income





267,722







265,382







267,774







261,691







258,786







533,104







497,030



Provision for credit losses





























9,066













9,066



Net interest income after provision for credit losses





267,722







265,382







267,774







261,691







249,720







533,104







487,964















































Noninterest income:











































Nonsufficient funds (NSF) fees





8,885







9,147







9,960







9,016







8,153







18,032







16,441



Credit card, debit card and ATM card income





9,761







8,739







9,443







9,620







9,384







18,500







18,245



Service charges on deposit accounts





7,645







7,408







6,992







6,664







6,436







15,053







12,842



Trust income





3,859







3,601







3,514







3,479







3,601







7,460







7,757



Mortgage income





965







1,009







779







962







745







1,974







1,355



Brokerage income





1,225







1,262







1,063







1,258







1,186







2,487







2,421



Bank owned life insurance income





1,985







2,115







2,020







2,028







1,885







4,100







3,932



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





1,414







(235)







584







3,178







(903)







1,179







(938)



Net gain on sale or write-up of securities























224







10,723













11,021



Other noninterest income





7,243







8,255







5,482







4,670







4,793







15,498







11,797



Total noninterest income





42,982







41,301







39,837







41,099







46,003







84,283







84,873















































Noninterest expense:











































Salaries and benefits





87,296







89,476







88,631







88,367







89,584







176,772







175,355



Net occupancy and equipment





9,168







9,146







8,957







9,291







8,915







18,314







17,538



Credit and debit card, data processing and software

amortization





12,056







11,422







12,342







11,985







11,998







23,478







22,973



Regulatory assessments and FDIC insurance





5,508







5,789







5,789







5,726







10,317







11,297







15,855



Core deposit intangibles amortization





3,610







3,641







4,131







4,146







4,156







7,251







7,393



Depreciation





4,779







4,774







4,791







4,741







4,836







9,553







9,522



Communications





3,507







3,473







3,450







3,360







3,485







6,980







6,887



Other real estate expense





204







140







255







12







69







344







256



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





(222)







(30)







(610)







(97)







31







(252)







(107)



Merger related expenses























63







4,381













4,381



Other noninterest expense





12,659







12,470







13,809







12,744







15,070







25,129







28,637



Total noninterest expense





138,565







140,301







141,545







140,338







152,842







278,866







288,690



Income before income taxes





172,139







166,382







166,066







162,452







142,881







338,521







284,147



Provision for income taxes





36,984







36,157







35,990







35,170







31,279







73,141







62,119



Net income available to common shareholders



$

135,155





$

130,225





$

130,076





$

127,282





$

111,602





$

265,380





$

222,028







(C)

Interest income on securities was reduced by net premium amortization of $4,926, $5,027, $5,609, $5,574 and $5,831 for the three months ended June 30, 2025, March 31, 2025, December 31, 2024, September 30, 2024 and June 30, 2024, respectively, and $9,953 and $11,653 for the six months ended June 30, 2025 and 2024, respectively.

 

Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

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







Three Months Ended





Year-to-Date







Jun 30,

2025





Mar 31,

2025





Dec 31,

2024





Sep 30,

2024





Jun 30,

2024





Jun 30,

2025





Jun 30,

2024















































Profitability











































Net income (D) (E)



$

135,155





$

130,225





$

130,076





$

127,282





$

111,602





$

265,380





$

222,028















































Basic earnings per share



$

1.42





$

1.37





$

1.37





$

1.34





$

1.17





$

2.79





$

2.34



Diluted earnings per share



$

1.42





$

1.37





$

1.37





$

1.34





$

1.17





$

2.79





$

2.34















































Return on average assets (F)(J)





1.41

%





1.34

%





1.31

%





1.28

%





1.12

%





1.37

%





1.13

%

Return on average common equity (F)(J)





7.13

%





6.94

%





7.00

%





6.93

%





6.10

%





7.03

%





6.15

%

Return on average tangible common

equity (F) (G)(J)





13.44

%





13.23

%





13.50

%





13.50

%





11.81

%





13.33

%





11.93

%

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





3.18

%





3.14

%





3.05

%





2.95

%





2.94

%





3.16

%





2.87

%

Efficiency ratio (G) (I)(K)





44.80

%





45.71

%





46.10

%





46.87

%





51.82

%





45.26

%





50.49

%













































Liquidity and Capital Ratios











































Equity to assets





19.78

%





19.39

%





18.80

%





18.35

%





18.32

%





19.78

%





18.32

%

Common equity tier 1 capital





17.10

%





16.92

%





16.42

%





15.84

%





15.42

%





17.10

%





15.42

%

Tier 1 risk-based capital





17.10

%





16.92

%





16.42

%





15.84

%





15.42

%





17.10

%





15.42

%

Total risk-based capital





18.35

%





18.17

%





17.67

%





17.09

%





16.67

%





18.35

%





16.67

%

Tier 1 leverage capital





11.62

%





11.20

%





10.82

%





10.52

%





10.29

%





11.62

%





10.29

%

Period end tangible equity to period end

tangible assets (G)





11.58

%





11.23

%





10.75

%





10.36

%





10.24

%





11.58

%





10.24

%













































Other Data











































Weighted-average shares used in computing

earnings per common share











































Basic





95,277







95,266







95,264







95,261







95,765







95,271







94,735



Diluted





95,277







95,266







95,264







95,261







95,765







95,271







94,735



Period end shares outstanding





95,277







95,258







95,275







95,261







95,262







95,277







95,262



Cash dividends paid per common share



$

0.58





$

0.58





$

0.58





$

0.56





$

0.56





$

1.16





$

1.12



Book value per common share



$

79.76





$

78.91





$

78.07





$

77.27





$

76.46





$

79.76





$

76.46



Tangible book value per common share (G)



$

42.38





$

41.48





$

40.61





$

39.75





$

38.89





$

42.38





$

38.89















































Common Stock Market Price











































High



$

74.56





$

82.75





$

86.76





$

74.87





$

66.18





$

82.75





$

68.88



Low



$

61.57





$

68.96





$

68.94





$

58.66





$

57.16





$

61.57





$

57.16



Period end closing price



$

70.24





$

71.37





$

75.35





$

72.07





$

61.14





$

70.24





$

61.14



Employees – FTE (excluding overtime)





3,921







3,898







3,916







3,896







3,902







3,921







3,902



Number of banking centers





283







284







283







287







288







283







288







(D)

Includes purchase accounting adjustments for the periods presented as follows:







Three Months Ended



Year-to-Date



Jun 30,

2025



Mar 31,

2025



Dec 31,

2024



Sep 30,

2024



Jun 30,

2024



Jun 30,

2025



Jun 30,

2024

Loan discount accretion



























Non-PCD

$2,486



$2,615



$2,761



$3,616



$4,797



$5,101



$6,109

PCD

$638



$677



$850



$1,212



$2,394



$1,315



$2,942

Securities net accretion

$409



$705



$528



$555



$564



$1,114



$1,125

Time deposits

amortization

$(2)



$(9)



$(21)



$(40)



$4



$(11)



$(93)





(E)

Using effective tax rate of 21.5%, 21.7%, 21.7%, 21.6% and 21.9% for the three months ended June 30, 2025, March 31, 2025, December 31, 2024, September 30, 2024 and June 30, 2024, respectively, and 21.6% and 21.9% for the six months ended June 30, 2025 and 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.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)



YIELD ANALYSIS



Three Months Ended







Jun 30, 2025



Mar 31, 2025



Jun 30, 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



$

9,813





$

166





6.79 %



$

7,570





$

127





6.80 %



$

8,446





$

149





7.10 %



Loans held for investment





20,907,400







306,671





5.88 %





20,959,226







305,068





5.90 %





21,328,824







319,361





6.02 %



Loans held for investment - Warehouse

Purchase Program





1,179,307







18,653





6.34 %





876,086







13,828





6.40 %





917,026







16,918





7.42 %



Total loans





22,096,520







325,490





5.91 %





21,842,882







319,023





5.92 %





22,254,296







336,428





6.08 %



Investment securities





10,867,856







57,836





2.13 %

(M)



11,017,400







57,886





2.13 %

(M)



12,179,074







62,428





2.06 %

(M)

Federal funds sold and other earning assets





841,933







9,438





4.50 %





1,443,220







15,896





4.47 %





1,026,251







14,095





5.52 %



Total interest-earning assets





33,806,309







392,764





4.66 %





34,303,502







392,805





4.64 %





35,459,621







412,951





4.68 %



Allowance for credit losses on loans





(348,310)

















(350,715)

















(332,904)















Noninterest-earning assets





4,933,215

















5,004,291

















4,822,131















Total assets



$

38,391,214















$

38,957,078















$

39,948,848



































































Interest-bearing liabilities:



















































Interest-bearing demand deposits



$

4,807,864





$

8,859





0.74 %



$

5,224,796





$

9,019





0.70 %



$

4,839,194





$

9,133





0.76 %



Savings and money market deposits





8,944,897







45,796





2.05 %





9,007,286







45,645





2.06 %





9,084,051







50,252





2.22 %



Certificates and other time deposits





4,366,510







39,135





3.59 %





4,426,521







40,933





3.75 %





4,400,922







46,739





4.27 %



Other borrowings





2,717,583







30,101





4.44 %





2,776,667







30,492





4.45 %





3,900,000







46,282





4.77 %



Securities sold under repurchase

agreements





194,577







1,151





2.37 %





217,945







1,334





2.48 %





258,637







1,759





2.74 %



Total interest-bearing liabilities





21,031,431







125,042





2.38 %

(N)



21,653,215







127,423





2.39 %

(N)



22,482,804







154,165





2.76 %

(N)





















































Noninterest-bearing liabilities:



















































Noninterest-bearing demand deposits





9,508,845

















9,504,540

















9,780,211















Allowance for credit losses on off-balance

sheet credit exposures





37,646

















37,646

















36,729















Other liabilities





227,002

















255,876

















327,847















Total liabilities





30,804,924

















31,451,277

















32,627,591















Shareholders' equity





7,586,290

















7,505,801

















7,321,257















Total liabilities and shareholders' equity



$

38,391,214















$

38,957,078















$

39,948,848



































































Net interest income and margin









$

267,722





3.18 %









$

265,382





3.14 %









$

258,786





2.94 %



Non-GAAP to GAAP reconciliation:



















































Tax equivalent adjustment











574

















587

















800









Net interest income and margin

     (tax equivalent basis)









$

268,296





3.18 %









$

265,969





3.14 %









$

259,586





2.94 %







(L)

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

(M)

Yield on securities was impacted by net premium amortization of $4,926, $5,027 and $5,831 for the three months ended June 30, 2025, March 31, 2025 and June 30, 2024, respectively.

(N)

Total cost of funds, including noninterest bearing deposits, was 1.64%, 1.66% and 1.92% for the three months ended June 30, 2025, March 31, 2025 and June 30, 2024, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)



YIELD ANALYSIS



Year-to-Date







Jun 30, 2025



Jun 30, 2024







Average

Balance





Interest

Earned/

Interest

Paid





Average

Yield/

Rate

(O)

Average

Balance





Interest

Earned/

Interest

Paid





Average

Yield/

Rate

(O)

Interest-earning assets:



































Loans held for sale



$

8,698





$

293





6.79 %



$

6,957





$

241





6.97 %



Loans held for investment





20,933,170







611,739





5.89 %





20,872,069







612,034





5.90 %



Loans held for investment - Warehouse

Purchase Program





1,028,534







32,481





6.37 %





818,838







30,381





7.46 %



Total loans





21,970,402







644,513





5.92 %





21,697,864







642,656





5.96 %



Investment securities





10,942,215







115,722





2.13 %

(P)



12,436,171







128,849





2.08 %

(P)

Federal funds sold and other earning assets





1,140,915







25,334





4.48 %





849,546







23,360





5.53 %



Total interest-earning assets





34,053,532







785,569





4.65 %





34,983,581







794,865





4.57 %



Allowance for credit losses on loans





(349,506)

















(332,306)















Noninterest-earning assets





4,967,987

















4,790,888















Total assets



$

38,672,013















$

39,442,163



















































Interest-bearing liabilities:



































Interest-bearing demand deposits



$

5,015,178





$

17,878





0.72 %



$

4,991,390





$

17,556





0.71 %



Savings and money market deposits





8,975,919







91,441





2.05 %





8,986,565







97,404





2.18 %



Certificates and other time deposits





4,396,350







80,068





3.67 %





4,042,369







83,856





4.17 %



Other borrowings





2,746,961







60,593





4.45 %





3,991,566







95,228





4.80 %



Securities sold under repurchase agreements





206,197







2,485





2.43 %





277,537







3,791





2.75 %



Total interest-bearing liabilities





21,340,605







252,465





2.39 %

(Q)



22,289,427







297,835





2.69 %

(Q)





































Noninterest-bearing liabilities:



































Noninterest-bearing demand deposits





9,506,704

















9,611,730















Allowance for credit losses on off-balance

sheet credit exposures





37,646

















36,616















Other liabilities





240,789

















283,139















Total liabilities





31,125,744

















32,220,912















Shareholders' equity





7,546,269

















7,221,251















Total liabilities and shareholders' equity



$

38,672,013















$

39,442,163



















































Net interest income and margin









$

533,104





3.16 %









$

497,030





2.86 %



Non-GAAP to GAAP reconciliation:



































Tax equivalent adjustment











1,161

















1,608









Net interest income and margin

     (tax equivalent basis)









$

534,265





3.16 %









$

498,638





2.87 %







(O)

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

(P)

Yield on securities was impacted by net premium amortization of $9,953 and $11,653 for the six months ended June 30, 2025 and 2024, respectively.

(Q)

Total cost of funds, including noninterest bearing deposits, was 1.65% and 1.88% for the six months ended June 30, 2025 and 2024, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)





Three Months Ended





Jun 30, 2025





Mar 31, 2025





Dec 31, 2024





Sep 30, 2024





Jun 30, 2024



YIELD TREND (R)



























































Interest-Earning Assets:





























Loans held for sale



6.79

%





6.80

%





6.68

%





6.89

%





7.10

%

Loans held for investment



5.88

%





5.90

%





5.93

%





5.97

%





6.02

%

Loans held for investment - Warehouse Purchase

Program



6.34

%





6.40

%





6.66

%





7.27

%





7.42

%

Total loans



5.91

%





5.92

%





5.97

%





6.04

%





6.08

%

Investment securities (S)



2.13

%





2.13

%





2.06

%





2.04

%





2.06

%

Federal funds sold and other earning assets



4.50

%





4.47

%





4.80

%





5.41

%





5.52

%

Total interest-earning assets



4.66

%





4.64

%





4.66

%





4.70

%





4.68

%































Interest-Bearing Liabilities:





























Interest-bearing demand deposits



0.74

%





0.70

%





0.70

%





0.77

%





0.76

%

Savings and money market deposits



2.05

%





2.06

%





2.10

%





2.23

%





2.22

%

Certificates and other time deposits



3.59

%





3.75

%





4.06

%





4.24

%





4.27

%

Other borrowings



4.44

%





4.45

%





4.73

%





4.77

%





4.77

%

Securities sold under repurchase agreements



2.37

%





2.48

%





2.58

%





2.72

%





2.74

%

Total interest-bearing liabilities



2.38

%





2.39

%





2.60

%





2.78

%





2.76

%































Net Interest Margin



3.18

%





3.14

%





3.04

%





2.94

%





2.94

%

Net Interest Margin (tax equivalent)



3.18

%





3.14

%





3.05

%





2.95

%





2.94

%





(R)

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

(S)

Yield on securities was impacted by net premium amortization of $4,926, $5,027, $5,609, $5,574 and $5,831 for the three months ended June 30, 2025, March 31, 2025, December 31, 2024, September 30, 2024 and June 30, 2024, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)







Three Months Ended







Jun 30, 2025





Mar 31, 2025





Dec 31, 2024





Sep 30, 2024





Jun 30, 2024



Balance Sheet Averages































Loans held for sale



$

9,813





$

7,570





$

8,571





$

7,913





$

8,446



Loans held for investment





20,907,400







20,959,226







21,038,694







21,107,139







21,328,824



Loans held for investment - Warehouse Purchase

Program





1,179,307







876,086







1,137,113







1,114,681







917,026



Total loans





22,096,520







21,842,882







22,184,378







22,229,733







22,254,296



































Investment securities





10,867,856







11,017,400







11,265,535







11,612,193







12,179,074



Federal funds sold and other earning assets





841,933







1,443,220







1,628,050







1,531,788







1,026,251



Total interest-earning assets





33,806,309







34,303,502







35,077,963







35,373,714







35,459,621



Allowance for credit losses on loans





(348,310)







(350,715)







(353,560)







(358,237)







(332,904)



Cash and due from banks





294,379







326,066







317,420







304,911







295,077



Goodwill





3,503,127







3,503,128







3,505,030







3,504,300







3,482,448



Core deposit intangibles, net





60,739







64,293







68,167







72,330







59,979



Other real estate





8,749







7,105







6,778







5,339







3,071



Fixed assets, net





374,486







374,448







373,561







375,626







377,369



Other assets





691,735







729,251







632,040







611,219







604,187



Total assets



$

38,391,214





$

38,957,078





$

39,627,399





$

39,889,202





$

39,948,848



































Noninterest-bearing deposits



$

9,508,845





$

9,504,540





$

9,829,912





$

9,680,785





$

9,780,211



Interest-bearing demand deposits





4,807,864







5,224,796







4,845,174







4,774,975







4,839,194



Savings and money market deposits





8,944,897







9,007,286







8,915,410







8,908,315







9,084,051



Certificates and other time deposits





4,366,510







4,426,521







4,552,445







4,564,232







4,400,922



Total deposits





27,628,116







28,163,143







28,142,941







27,928,307







28,104,378



Other borrowings





2,717,583







2,776,667







3,332,609







3,900,000







3,900,000



Securities sold under repurchase agreements





194,577







217,945







231,240







242,813







258,637



Allowance for credit losses on off-balance sheet

credit exposures





37,646







37,646







37,646







37,646







36,729



Other liabilities





227,002







255,876







454,298







433,171







327,847



Shareholders' equity





7,586,290







7,505,801







7,428,665







7,347,265







7,321,257



Total liabilities and equity



$

38,391,214





$

38,957,078





$

39,627,399





$

39,889,202





$

39,948,848



 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)







Jun 30, 2025





Mar 31, 2025





Dec 31, 2024





Sep 30, 2024





Jun 30, 2024



Period End Balances







































































































Loan Portfolio



















































Commercial and

industrial



$

1,897,117





8.6

%



$

1,915,124





8.7

%



$

1,962,111





8.8

%



$

1,970,844





8.8

%



$

2,023,531





9.1

%

Warehouse purchase

program





1,287,440





5.8

%





1,057,893





4.8

%





1,080,903





4.9

%





1,228,706





5.5

%





1,081,403





4.8

%

Construction, land

development and other

land loans





2,873,238





12.9

%





2,845,082





13.0

%





2,859,281





12.9

%





2,814,521





12.6

%





2,828,372





12.7

%

1-4 family residential





7,530,816





33.9

%





7,576,350





34.5

%





7,581,450





34.2

%





7,557,858





33.8

%





7,496,485





33.6

%

Home equity





869,370





3.9

%





896,529





4.1

%





906,139





4.1

%





919,676





4.1

%





930,428





4.2

%

Commercial real estate

(includes multi-family

residential)





5,827,645





26.3

%





5,783,410





26.3

%





5,800,985





26.2

%





5,869,687





26.2

%





5,961,884





26.7

%

Agriculture (includes

farmland)





1,029,250





4.6

%





1,013,960





4.6

%





1,033,546





4.7

%





1,033,224





4.6

%





1,037,361





4.6

%

Consumer and other





368,747





1.7

%





378,821





1.7

%





378,817





1.7

%





413,548





1.8

%





340,611





1.5

%

Energy





513,765





2.3

%





510,401





2.3

%





545,977





2.5

%





572,788





2.6

%





620,740





2.8

%

Total loans



$

22,197,388









$

21,977,570









$

22,149,209









$

22,380,852









$

22,320,815



























































Deposit Types



















































Noninterest-bearing

DDA



$

9,426,657





34.3

%



$

9,675,915





34.5

%



$

9,798,438





34.5

%



$

9,811,361





34.9

%



$

9,706,505





34.7

%

Interest-bearing DDA





4,708,251





17.1

%





4,931,769





17.6

%





5,182,035





18.3

%





4,800,758





17.1

%





4,762,730





17.1

%

Money market





6,302,770





23.0

%





6,339,509





22.6

%





6,229,022





21.9

%





6,166,792





22.0

%





6,180,769





22.1

%

Savings





2,667,859





9.7

%





2,703,736





9.7

%





2,685,496





9.5

%





2,707,982





9.6

%





2,765,197





9.9

%

Certificates and other

time deposits





4,367,874





15.9

%





4,375,870





15.6

%





4,486,347





15.8

%





4,600,718





16.4

%





4,517,885





16.2

%

Total deposits



$

27,473,411









$

28,026,799









$

28,381,338









$

28,087,611









$

27,933,086



























































Loan to Deposit Ratio





80.8

%









78.4

%









78.0

%









79.7

%









79.9

%





 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Construction Loans







Jun 30, 2025





Mar 31, 2025





Dec 31, 2024





Sep 30, 2024





Jun 30, 2024























































Single family residential construction



$

696,569





24.2

%



$

727,417





25.6

%



$

778,067





27.2

%



$

836,571





29.7

%



$

940,381





33.2

%

Land development





227,254





7.9

%





225,784





7.9

%





260,158





9.1

%





256,571





9.1

%





241,639





8.5

%

Raw land





248,380





8.7

%





261,918





9.2

%





278,892





9.7

%





263,411





9.4

%





291,112





10.3

%

Residential lots





217,835





7.6

%





219,115





7.7

%





209,850





7.3

%





217,920





7.7

%





222,343





7.9

%

Commercial lots





55,176





1.9

%





56,343





2.0

%





59,044





2.1

%





58,472





2.1

%





60,264





2.1

%

Commercial construction and other





1,428,985





49.7

%





1,355,587





47.6

%





1,274,619





44.6

%





1,183,127





42.0

%





1,074,361





38.0

%

Net unaccreted discount





(961)











(1,082)











(1,349)











(1,551)











(1,728)







Total construction loans



$

2,873,238









$

2,845,082









$

2,859,281









$

2,814,521









$

2,828,372







 

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan Statistical Area (MSA) as of June 30, 2025





Houston





Dallas





Austin





OK City





Tulsa





Other (T)





Total





Collateral Type











































Shopping center/retail

$

332,171





$

249,400





$

59,338





$

15,472





$

13,024





$

330,419





$

999,824





Commercial and industrial buildings



133,239







105,706







22,278







33,130







12,339







274,479







581,171





Office buildings



114,815







269,275







130,691







45,270







4,330







86,538







650,919





Medical buildings



82,882







16,788







1,657







42,053







27,437







71,247







242,064





Apartment buildings



122,871







128,913







64,053







10,615







13,530







208,395







548,377





Hotel



108,149







117,048







30,555







13,625













180,617







449,994





Other



174,929







58,816







20,314







6,182







6,973







97,515







364,729





Total

$

1,069,056





$

945,946





$

328,886





$

166,347





$

77,633





$

1,249,210





$

3,837,078



(U)

 

Acquired Loans





Non-PCD Loans





PCD Loans





Total Acquired Loans





Balance at

Acquisition

Date





Balance at

Mar 31,

2025





Balance at

Jun 30,

2025





Balance at

Acquisition

Date





Balance at

Mar 31,

2025





Balance at

Jun 30,

2025





Balance at

Acquisition

Date





Balance at

Mar 31,

2025





Balance at

Jun 30,

2025



Loan marks:





















































Acquired banks (V)

$

368,247





$

13,536





$

12,813





$

327,842





$

5,620





$

5,237





$

696,089





$

19,156





$

18,050



Lone Star Bank (W)



20,378







11,714







9,953







4,558







1,093







838







24,936







12,807







10,791



Total



388,625







25,250







22,766







332,400







6,713







6,075







721,025







31,963







28,841

























































Acquired portfolio loan

balances:





















































Acquired banks (V)



13,307,853







1,281,901







1,223,988







1,317,564







380,484







342,617







14,625,417







1,662,385







1,566,605



Lone Star Bank (W)



1,016,128







645,440







562,614







59,109







47,559







44,526







1,075,237







692,999







607,140



Total



14,323,981







1,927,341







1,786,602







1,376,673







428,043







387,143







15,700,654



 (X)



2,355,384







2,173,745

























































Acquired portfolio loan

balances less loan marks

$

13,935,356





$

1,902,091





$

1,763,836





$

1,044,273





$

421,330





$

381,068





$

14,979,629





$

2,323,421





$

2,144,904







(T)

Includes other MSA and non-MSA regions.

(U)

Represents a portion of total commercial real estate loans of $5.828 billion as of June 30, 2025.

(V)

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

(W)

The 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.

(X)

Actual principal balances acquired.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)





Three Months Ended





Year-to-Date





Jun 30,

2025





Mar 31,

2025





Dec 31,

2024





Sep 30,

2024





Jun 30,

2024





Jun 30,

2025





Jun 30,

2024



Asset Quality









































Nonaccrual loans

$

102,031





$

73,287





$

73,647





$

83,969





$

84,175





$

102,031





$

84,175



Accruing loans 90 or more days past due



576







91







2,189







20







322







576







322



Total nonperforming loans



102,607







73,378







75,836







83,989







84,497







102,607







84,497



Repossessed assets



6







29







4







177







113







6







113



Other real estate



7,874







8,012







5,701







5,757







4,960







7,874







4,960



Total nonperforming assets

$

110,487





$

81,419





$

81,541





$

89,923





$

89,570





$

110,487





$

89,570













































Nonperforming assets:









































Commercial and industrial (includes energy)

$

27,680





$

8,966





$

10,080





$

13,642





$

16,340





$

27,680





$

16,340



Construction, land development and other land

loans



1,859







1,952







4,481







4,053







4,895







1,859







4,895



1-4 family residential (includes home equity)



50,501







42,481







44,824







36,660







33,935







50,501







33,935



Commercial real estate (includes multi-family

residential)



12,865







12,257







18,861







32,803







31,776







12,865







31,776



Agriculture (includes farmland)



17,547







15,725







3,208







2,686







2,550







17,547







2,550



Consumer and other



35







38







87







79







74







35







74



Total

$

110,487





$

81,419





$

81,541





$

89,923





$

89,570





$

110,487





$

89,570



Number of loans/properties



392







363







368







346







349







392







349



Allowance for credit losses on loans

$

346,084





$

349,101





$

351,805





$

354,397





$

359,852





$

346,084





$

359,852













































Net charge-offs (recoveries):









































Commercial and industrial (includes energy)

$

1,044





$

330





$

405





$

3,309





$

2,777





$

1,374





$

3,060



Construction, land development and other land

loans



(3)







(156)







294







378







109







(159)







107



1-4 family residential (includes home equity)



342







1,051







180







409







425







1,393







882



Commercial real estate (includes multi-family

residential)



55







178







362







258







(381)







233







(398)



Agriculture (includes farmland)



(14)













5







(116)







214







(14)







237



Consumer and other



1,593







1,301







1,346







1,217







1,224







2,894







2,623



Total

$

3,017





$

2,704





$

2,592





$

5,455





$

4,368





$

5,721





$

6,511













































Asset Quality Ratios









































Nonperforming assets to average interest-earning

assets



0.33

%





0.24

%





0.23

%





0.25

%





0.25

%





0.32

%





0.26

%

Nonperforming assets to loans and other real

estate



0.50

%





0.37

%





0.37

%





0.40

%





0.40

%





0.50

%





0.40

%

Net charge-offs to average loans (annualized)



0.05

%





0.05

%





0.05

%





0.10

%





0.08

%





0.05

%





0.06

%

Allowance for credit losses on loans to total loans



1.56

%





1.59

%





1.59

%





1.58

%





1.61

%





1.56

%





1.61

%

Allowance for credit losses on loans to total

loans, excluding Warehouse Purchase Program

loans (G)



1.66

%





1.67

%





1.67

%





1.68

%





1.69

%





1.66

%





1.69

%

Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

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

NOTES TO SELECTED FINANCIAL DATA

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





Three Months Ended





Year-to-Date







Jun 30,

2025





Mar 31,

2025





Dec 31,

2024





Sep 30,

2024





Jun 30,

2024





Jun 30,

2025





Jun 30,

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)



$

1.42





$

1.37





$

1.37





$

1.34





$

1.17





$

2.79





$

2.34















































Net income



$

135,155





$

130,225





$

130,076





$

127,282





$

111,602





$

265,380





$

222,028



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





























7,162













7,162



Merger related expenses, net of tax(Z)























50







3,461













3,461



FDIC special assessment, net of tax(Z)





























2,807













2,807



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























(177)







(8,472)













(8,707)



Net income excluding merger related provision for credit

losses, net of tax, merger related expenses, net of tax, FDIC

special assessment, net of tax, and net gain on sale or write-up

of securities, net of tax(Z):



$

135,155





$

130,225





$

130,076





$

127,155





$

116,560





$

265,380





$

226,751















































Weighted average diluted shares outstanding





95,277







95,266







95,264







95,261







95,765







95,271







94,735



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

diluted common share(Z)



$





$





$





$





$

0.07





$





$

0.07



Merger related expenses, net of tax, per diluted common

share(Z)



$





$





$





$





$

0.04





$





$

0.04



FDIC special assessment, net of tax, per diluted common

share(Z)



$





$





$





$





$

0.03





$





$

0.03



Net gain on sale or write-up of securities, net of tax, per

diluted common share(Z)



$





$





$





$





$

(0.09)





$





$

(0.09)



Diluted earnings per share excluding merger related provision

for credit losses, net of tax, merger related expenses, net of

tax, FDIC special assessment, net of tax, and net gain on sale

or write-up of securities, net of tax:(Z)



$

1.42





$

1.37





$

1.37





$

1.34





$

1.22





$

2.79





$

2.39















































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)





1.41

%





1.34

%





1.31

%





1.28

%





1.12

%





1.37

%





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(Z):



$

135,155





$

130,225





$

130,076





$

127,155





$

116,560





$

265,380





$

226,751



Average total assets



$

38,391,214





$

38,957,078





$

39,627,399





$

39,889,202





$

39,948,848





$

38,672,013





$

39,442,163



Return on average assets excluding merger related provision

for credit losses, net of tax, merger related expenses, net of

tax, FDIC special assessment, net of tax, and net gain on sale

or write-up of securities, net of tax (F) (Z)





1.41

%





1.34

%





1.31

%





1.28

%





1.17

%





1.37

%





1.15

%



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







Three Months Ended





Year-to-Date







Jun 30,

2025





Mar 31,

2025





Dec 31,

2024





Sep 30,

2024





Jun 30,

2024





Jun 30,

2025





Jun 30,

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)





7.13

%





6.94

%





7.00

%





6.93

%





6.10

%





7.03

%





6.15

%













































Net income excluding merger related provision for credit

losses, net of tax, merger related expenses, net of tax, FDIC

special assessment, net of tax, and net gain on sale or write-up

of securities, net of tax(Z):



$

135,155





$

130,225





$

130,076





$

127,155





$

116,560





$

265,380





$

226,751



Average shareholders' equity



$

7,586,290





$

7,505,801





$

7,428,665





$

7,347,265





$

7,321,257





$

7,546,269





$

7,221,251



Return on average common equity excluding merger related

provision for credit losses, net of tax, merger related expenses,

net of tax, FDIC special assessment, net of tax, and net gain on

sale or write-up of securities, net of tax (F) (Z)





7.13

%





6.94

%





7.00

%





6.92

%





6.37

%





7.03

%





6.28

%













































Reconciliation of return on average common equity to

return on average tangible common equity:











































Net income



$

135,155





$

130,225





$

130,076





$

127,282





$

111,602





$

265,380





$

222,028



Average shareholders' equity



$

7,586,290





$

7,505,801





$

7,428,665





$

7,347,265





$

7,321,257





$

7,546,269





$

7,221,251



Less: Average goodwill and other intangible assets





(3,563,866)







(3,567,421)







(3,573,197)







(3,576,630)







(3,542,427)







(3,565,634)







(3,500,542)



Average tangible shareholders' equity



$

4,022,424





$

3,938,380





$

3,855,468





$

3,770,635





$

3,778,830





$

3,980,635





$

3,720,709



Return on average tangible common equity (F)





13.44

%





13.23

%





13.50

%





13.50

%





11.81

%





13.33

%





11.93

%













































Reconciliation of return on average common equity to

return on average tangible common equity excluding

merger related provision for credit losses, net of tax,

merger related expenses, net of tax, and FDIC special

assessment, net of tax:











































Net income excluding merger related provision for credit

losses, net of tax, merger related expenses, net of tax, FDIC

special assessment, net of tax, and net gain on sale or write-up

of securities, net of tax(Z):



$

135,155





$

130,225





$

130,076





$

127,155





$

116,560





$

265,380





$

226,751



Average shareholders' equity



$

7,586,290





$

7,505,801





$

7,428,665





$

7,347,265





$

7,321,257





$

7,546,269





$

7,221,251



Less: Average goodwill and other intangible assets





(3,563,866)







(3,567,421)







(3,573,197)







(3,576,630)







(3,542,427)







(3,565,634)







(3,500,542)



Average tangible shareholders' equity



$

4,022,424





$

3,938,380





$

3,855,468





$

3,770,635





$

3,778,830





$

3,980,635





$

3,720,709



Return on average tangible common equity excluding merger

related provision for credit losses, net of tax, merger related

expenses, net of tax, FDIC special assessment, net of tax, and

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





13.44

%





13.23

%





13.50

%





13.49

%





12.34

%





13.33

%





12.19

%













































Reconciliation of book value per share to tangible book

value per share:











































Shareholders' equity



$

7,599,736





$

7,517,061





$

7,438,495





$

7,361,249





$

7,283,444





$

7,599,736





$

7,283,444



Less: Goodwill and other intangible assets





(3,561,923)







(3,565,533)







(3,569,176)







(3,574,566)







(3,578,431)







(3,561,923)







(3,578,431)



Tangible shareholders' equity



$

4,037,813





$

3,951,528





$

3,869,319





$

3,786,683





$

3,705,013





$

4,037,813





$

3,705,013















































Period end shares outstanding





95,277







95,258







95,275







95,261







95,262







95,277







95,262



Tangible book value per share



$

42.38





$

41.48





$

40.61





$

39.75





$

38.89





$

42.38





$

38.89















































Reconciliation of equity to assets ratio to period end

tangible equity to period end tangible assets ratio:











































Tangible shareholders' equity



$

4,037,813





$

3,951,528





$

3,869,319





$

3,786,683





$

3,705,013





$

4,037,813





$

3,705,013



Total assets



$

38,417,352





$

38,764,675





$

39,566,738





$

40,115,320





$

39,762,294





$

38,417,352





$

39,762,294



Less: Goodwill and other intangible assets





(3,561,923)







(3,565,533)







(3,569,176)







(3,574,566)







(3,578,431)







(3,561,923)







(3,578,431)



Tangible assets



$

34,855,429





$

35,199,142





$

35,997,562





$

36,540,754





$

36,183,863





$

34,855,429





$

36,183,863



Period end tangible equity to period end tangible assets ratio





11.58

%





11.23

%





10.75

%





10.36

%





10.24

%





11.58

%





10.24

%







Three Months Ended





Year-to-Date







Jun 30,

2025





Mar 31,

2025





Dec 31,

2024





Sep 30,

2024





Jun 30,

2024





Jun 30,

2025





Jun 30,

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



$

346,084





$

349,101





$

351,805





$

354,397





$

359,852





$

346,084





$

359,852



Total loans



$

22,197,388





$

21,977,570





$

22,149,209





$

22,380,852





$

22,320,815





$

22,197,388





$

22,320,815



Less: Warehouse Purchase Program loans





(1,287,440)







(1,057,893)







(1,080,903)







(1,228,706)







(1,081,403)







(1,287,440)







(1,081,403)



Total loans less Warehouse Purchase Program



$

20,909,948





$

20,919,677





$

21,068,306





$

21,152,146





$

21,239,412





$

20,909,948





$

21,239,412



Allowance for credit losses on loans to total loans excluding

Warehouse Purchase Program





1.66

%





1.67

%





1.67

%





1.68

%





1.69

%





1.66

%





1.69

%













































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



$

138,565





$

140,301





$

141,545





$

140,338





$

152,842





$

278,866





$

288,690















































Net interest income



$

267,722





$

265,382





$

267,774





$

261,691





$

258,786





$

533,104





$

497,030



Noninterest income





42,982







41,301







39,837







41,099







46,003







84,283







84,873



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





1,414







(235)







584







3,178







(903)







1,179







(938)



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























224







10,723













11,021



Noninterest income excluding net gains and losses on the sale,

write-down or write-up of assets and securities





41,568







41,536







39,253







37,697







36,183







83,104







74,790



Total income excluding net gains and losses on the sale,

write-down or write-up of assets and securities



$

309,290





$

306,918





$

307,027





$

299,388





$

294,969





$

616,208





$

571,820



Efficiency ratio, excluding net gains and losses on the sale,

write-down or write-up of assets and securities





44.80

%





45.71

%





46.10

%





46.87

%





51.82

%





45.26

%





50.49

%













































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



$

138,565





$

140,301





$

141,545





$

140,338





$

152,842





$

278,866





$

288,690



Less: merger related expenses























63







4,381













4,381



Less: FDIC special assessment





























3,554













3,554



Noninterest expense excluding merger related expenses and

FDIC special assessment



$

138,565





$

140,301





$

141,545





$

140,275





$

144,907





$

278,866





$

280,755















































Net interest income



$

267,722





$

265,382





$

267,774





$

261,691





$

258,786





$

533,104





$

497,030



Noninterest income





42,982







41,301







39,837







41,099







46,003







84,283







84,873



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





1,414







(235)







584







3,178







(903)







1,179







(938)



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























224







10,723













11,021



Noninterest income excluding net gains and losses on the sale,

write-down or write-up of assets and securities





41,568







41,536







39,253







37,697







36,183







83,104







74,790



Total income excluding net gains and losses on the sale,

write-down or write-up of assets and securities



$

309,290





$

306,918





$

307,027





$

299,388





$

294,969





$

616,208





$

571,820



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





44.80

%





45.71

%





46.10

%





46.85

%





49.13

%





45.26

%





49.10

%

 

View original content to download multimedia:https://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-second-quarter-2025-earnings-302511658.html

SOURCE Prosperity Bancshares, Inc.

Mentioned In This Article

Latest News