New: Instantly spot drawdowns, dips, insider moves, and breakout themes across Maps and Screener.

Learn More

PROSPERITY BANCSHARES, INC. REPORTS FOURTH QUARTER 2025 EARNINGS

By PR Newswire | January 28, 2026, 6:45 AM
  • Announced the signing of a definitive merger agreement to acquire Stellar Bancorp, Inc., headquartered in Houston, Texas
  • Net income of $139.9 million and earnings per share (diluted) of $1.49 for fourth quarter 2025
  • Net income of $542.8 million, increased 13.2%, and earnings per share (diluted) of $5.72, increased 13.3%, for the year ended December 31, 2025 compared with the same period 2024
  • Fourth quarter net interest margin increased 25 basis points to 3.30% compared to 3.05% for fourth quarter 2024
  • Deposits increased $700.4 million during fourth quarter 2025, or 10.1% annualized
  • Allowance for credit losses on loans and on off-balance sheet credit exposure of $371.4 million and allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program, of 1.63%(1)
  • Nonperforming assets remain low at 0.46% of fourth quarter average interest-earning assets
  • Return (annualized) on fourth quarter average assets of 1.49% and average tangible common equity of 13.61%(1)
  • Completed the acquisition of American Bank Holding Corporation on January 1, 2026
  • Received all necessary regulatory and shareholder approvals for the pending acquisition of Southwest Bancshares, Inc., San Antonio, Texas
  • Repurchased 2.0 million shares of common stock for $137.2 million during fourth quarter 2025, and 2.3 million shares of common stock for $157.1 million during 2025
  • Approved 2026 Stock Repurchase Program covering up to 5% of outstanding common stock

HOUSTON, Jan. 28, 2026 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB) ("Prosperity Bancshares"), the parent company of Prosperity Bank® (collectively, "Prosperity"), reported net income of $139.9 million for the quarter ended December 31, 2025, compared with $130.1 million for the same period in 2024. Net income per diluted common share was $1.49 for the quarter ended December 31, 2025, compared with $1.37 for the same period in 2024. The annualized return on fourth quarter average assets was 1.49%. Additionally, deposits increased $700.4 million during the fourth quarter of 2025. Nonperforming assets remain low at 0.46% of fourth quarter average interest-earning assets. On January 1, 2026, American Bank Holding Corporation ("American") merged with Prosperity Bancshares and American Bank, N.A. ("American Bank") merged with Prosperity Bank (collectively, the "Prosperity/American Merger").

"I am excited to announce that on January 1, 2026, Prosperity completed the merger with our new partner American and its wholly owned subsidiary American Bank, headquartered in Corpus Christi, Texas. In connection with that transaction, we are pleased that Patt Wallace, the daughter of one of the founding families of the bank, and Steve Rafaelle, the CEO of American Bank, have joined our Bank Board of Directors," said David Zalman, Prosperity's Senior Chairman and Chief Executive Officer.

"We have also received all regulatory and shareholder approvals for the merger with Southwest Bancshares, the parent company of Texas Partners Bank and expect the transaction will be effective on February 1, 2026. In connection with the Southwest deal, we are pleased that Gene Dawson, Interim Chairman of Southwest Bancshares and Chairman of the nationally recognized Pape-Dawson engineering firm will be joining our Bank Board of Directors. To further add to our San Antonio presence, Charlie Amato has joined our Bank Board of Directors. In addition to his successful business, Charlie previously served as a board member of Federal Reserve Board of Dallas, San Antonio Branch, a Regent of the Texas State University System and is an investor in the San Antonio Spurs," continued Zalman.

"When Prosperity went public in 1998, we were a small community bank in rural Texas with less than $500 million in assets. For 27 years, we have remained disciplined and focused on the same strategy. Delivering shareholder value by prioritizing low-cost core deposits, operational efficiency, sound credit quality, and growth via opportunistic M&A," added Zalman.

"This morning's announcement that Prosperity is acquiring Stellar Bancorp is consistent with that strategy and this transaction marks an important milestone for the company. Our combined Houston bank deposit rank increases from number 9 to number 5, making us the largest Texas-based bank in the market and 2nd largest by bank deposits in the state," stated Zalman.

"Importantly, Stellar Bancorp is a well-run bank with similar credit discipline and an envious noninterest-bearing deposit mix. It has scarcity value, a quality balance sheet and earnings power. As a result, we view the transaction as a low-risk combination that significantly enhances our Texas footprint," concluded Zalman.

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

Net income was $139.9 million(2) for the three months ended December 31, 2025, compared with $130.1 million(3) for the same period in 2024, an increase of $9.8 million or 7.6%. Net income per diluted common share was $1.49 for the three months ended December 31, 2025, compared with $1.37 for the same period in 2024, an increase of 8.8%. The changes were primarily due to an increase in net interest income and a decrease in Federal Deposit Insurance Corporation ("FDIC") special assessment, partially offset by an increase in provision for income taxes. On a linked quarter basis, net income was $139.9 million(2) for the three months ended December 31, 2025, compared with $137.6 million(4) for the three months ended September 30, 2025, an increase of $2.4 million or 1.7%. Net income per diluted common share was $1.49 for the three months ended December 31, 2025, compared with $1.45 for the three months ended September 30, 2025, an increase of 2.8%. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended December 31, 2025, were 1.49%, 7.30% and 13.61%(1), respectively. Prosperity's efficiency ratio (excluding net gains and losses on the sale, write-down or write-up of assets and securities) was 43.66%(1) for the three months ended December 31, 2025.

Net interest income before provision for credit losses was $275.0 million for the three months ended December 31, 2025, compared with $267.8 million for the same period in 2024, an increase of $7.2 million or 2.7%. The net interest margin on a tax equivalent basis was 3.30% for the three months ended December 31, 2025, compared with 3.05% for the same period in 2024. The changes to both measures were primarily due to a decrease in the average balances and average rates on other borrowings and a decrease in the average rates on interest-bearing deposits, partially offset by a decrease in the average balances and average rates on loans and federal funds sold and other earning assets. Net interest income before provision for credit losses increased $1.5 million to $275.0 million for the three months ended December 31, 2025, compared with $273.4 million for the three months ended September 30, 2025. The net interest margin on a tax equivalent basis was 3.30% for the three months ended December 31, 2025, compared with 3.24% for the three months ended September 30, 2025. The changes to both measures were primarily due to a decrease in the average balances and average rates on other borrowings, partially offset by a decrease in the average balances and average rates on loans and federal funds sold and other earning assets.

Noninterest income was $42.8 million for the three months ended December 31, 2025, compared with $39.8 million for the same period in 2024, an increase of $2.9 million, primarily due to increases in other noninterest income and service charges on deposit accounts. Noninterest income was $42.8 million for the three months ended December 31, 2025, compared with $41.2 million for the three months ended September 30, 2025, an increase of $1.5 million.

Noninterest expense was $138.7 million for the three months ended December 31, 2025, compared with $141.5 million for the same period in 2024, a decrease of $2.8 million, primarily due to a reversal of the 2024 FDIC special assessment, partially offset by a change in the net loss on sale or write-down of other real estate and an excise tax expense due to stock repurchases. Noninterest expense was $138.7 million for the three months ended December 31, 2025, and $138.6 million for the three months ended September 30, 2025.

Results of Operations for the Year Ended December 31, 2025

For the year ended December 31, 2025, net income was $542.8 million(5) compared with $479.4 million(6) for the same period in 2024, an increase of $63.5 million or 13.2%. Net income per diluted common share was $5.72 for the year ended December 31, 2025, compared with $5.05 for the same period in 2024, an increase of 13.3%. 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 in net gain on sale or write-up of securities. Returns on average assets, average common equity and average tangible common equity for the year ended December 31, 2025, were 1.42%, 7.14% and 13.43%(1), respectively.

Net interest income before provision for credit losses for the year ended December 31, 2025, was $1.081 billion compared with $1.026 billion for the same period in 2024, an increase of $55.0 million or 5.4%. The net interest margin on a tax equivalent basis for the year ended December 31, 2025, was 3.22% compared with 2.93% for the same period in 2024. The changes to both measures were primarily due to a decrease in the average balances and average rates on other borrowings and a decrease in the average rates on interest-bearing deposits, partially offset by a decrease in the average balances and average rates on federal funds sold and other earning assets, a decrease in the average balances on investment securities, a decrease in the average rates on loans and a decrease in loan discount accretion of $5.1 million.

Noninterest income was $168.3 million for the year ended December 31, 2025, compared with $165.8 million for the same period in 2024, an increase of $2.5 million, primarily due to increases in other noninterest income and service charges on deposit accounts, partially offset by a decrease in net gain on sale or write-up of securities. 

Noninterest expense was $556.2 million for the year ended December 31, 2025, compared with $570.6 million for the same period in 2024, a decrease of $14.4 million, primarily due lower regulatory assessments and FDIC insurance, a reversal of the 2024 FDIC special assessment, a decrease in other noninterest expense and a decrease in merger related expenses.

Balance Sheet Information

Prosperity had $38.463 billion in total assets at December 31, 2025, compared with $38.330 billion at September 30, 2025, and $39.567 billion at December 31, 2024. The year-over-year decrease was primarily due to the reduction in borrowings by $1.250 billion from December 31, 2024 to December 31, 2025.

Loans were $21.805 billion at December 31, 2025, a decrease of $222.4 million from $22.028 billion at September 30, 2025. Loans decreased $343.8 million from $22.149 billion at December 31, 2024.

Loans, excluding Warehouse Purchase Program loans, were $20.501 billion at December 31, 2025, compared with $20.750 billion at September 30, 2025, a decrease of $249.0 million, and compared with $21.068 billion at December 31, 2024, a decrease of $567.7 million.

Deposits were $28.482 billion at December 31, 2025, an increase of $700.4 million from $27.782 billion at September 30, 2025. Deposits increased $101.1 million from $28.381 billion at December 31, 2024.

Asset Quality

Nonperforming assets totaled $150.8 million or 0.46% of quarterly average interest-earning assets at December 31, 2025, compared with $119.6 million or 0.36% of quarterly average interest-earning assets at September 30, 2025, and $81.5 million or 0.23% of quarterly average interest-earning assets at December 31, 2024.

The allowance for credit losses on loans and off-balance sheet credit exposures was $371.4 million at December 31, 2025, compared with $377.3 million at September 30, 2025, and $389.5 million at December 31, 2024. There was no provision for credit losses for the three months and year ended December 31, 2025, compared with no provision for credit losses for the three months ended December 31, 2024, and a $9.1 million provision for credit losses related to acquisitions for the year ended December 31, 2024.

The allowance for credit losses on loans was $333.7 million or 1.53% of total loans at December 31, 2025, compared with $339.6 million or 1.54% of total loans at September 30, 2025, and $351.8 million or 1.59% of total loans at December 31, 2024. Excluding Warehouse Purchase Program loans, the allowance for credit losses on loans to total loans was 1.63%(1) at December 31, 2025, compared with 1.64%(1) at September 30, 2025, and 1.67%(1) at December 31, 2024.

Net charge-offs were $5.9 million for the three months ended December 31, 2025, compared with net charge-offs of $6.5 million for the three months ended September 30, 2025, and net charge-offs of $2.6 million for the three months ended December 31, 2024. For the three months ended December 31, 2025, $3.9 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 $18.1 million for the year ended December 31, 2025, compared with net charge-offs of $14.6 million for the year ended December 31, 2024. For the year ended December 31, 2025, $18.9 million of reserves on resolved PCD loans without any related charge-offs were released to the general reserve.

Dividend

Prosperity Bancshares declared a first quarter 2026 cash dividend of $0.60 per share to be paid on April 1, 2026, to all shareholders of record as of March 13, 2026.

Stock Repurchase Program

On January 26, 2026, Prosperity Bancshares announced a stock repurchase program under which up to 5%, or approximately 4.87 million shares, of its outstanding common stock may be acquired over a one-year period expiring on January 26, 2027, at the discretion of management. Under its 2025 stock repurchase program, Prosperity Bancshares repurchased approximately 2.04 million shares of its common stock at an average weighted price of $67.10 per share during the three months ended December 31, 2025, and approximately 2.34 million shares of its common stock at an average weighted price of $67.04 per share during the year ended December 31, 2025.

Pending Acquisition of Stellar Bancorp, Inc.

On January 28, 2026, Prosperity Bancshares and Stellar Bancorp, Inc. ("Stellar") jointly announced the signing of a definitive merger agreement whereby Stellar, the parent company of Stellar Bank ("Stellar Bank") will merge with and into Prosperity Bancshares. Stellar Bank operates 52 banking offices in greater Houston and Beaumont, Texas and surrounding areas. As of December 31, 2025, Stellar, on a consolidated basis, reported total assets of $10.807 billion, total loans of $7.301 billion and total deposits of $9.021 billion.

Under the terms and subject to the conditions of the definitive agreement, Prosperity Bancshares will issue 0.3803 shares of Prosperity Bancshares common stock and $11.36 in cash for each outstanding share of Stellar common stock. Based on Prosperity Bancshares' closing price of $72.90 on January 27, 2026, the total consideration was valued at approximately $2.002 billion.

Pending Acquisition of Southwest Bancshares, Inc.

On October 1, 2025, Prosperity Bancshares and Southwest Bancshares, Inc. ("Southwest") jointly announced the signing of a definitive merger agreement (the "Prosperity/Southwest Merger Agreement") whereby Southwest, a Texas corporation and bank holding company of Texas Partners Bank ("Texas Partners"), will merge with and into Prosperity Bancshares and Texas Partners will merge with and into Prosperity Bank. Texas Partners operates 11 banking offices in Central Texas including its main office in San Antonio, and banking offices in the San Antonio area, Austin and the Hill Country. As of December 31, 2025, Southwest, on a consolidated basis, reported total assets of $2.426 billion, total loans of $1.941 billion and total deposits of $2.187 billion.

Under the terms and subject to the conditions of the Prosperity/Southwest Merger Agreement, Prosperity Bancshares will issue 4,062,520 shares of Prosperity Bancshares common stock for all outstanding shares of Southwest common stock and restricted stock awards, subject to certain potential adjustments. Southwest warrants and in-the-money Southwest stock options that are outstanding at the closing will be converted into cash payments based on the value of the merger consideration (less the applicable exercise price), as calculated pursuant to the terms of the Prosperity/Southwest Merger Agreement. Based on Prosperity Bancshares' closing price of $65.97 on September 29, 2025, the total consideration was valued at approximately $268.9 million. Prosperity has received all necessary regulatory approvals for the acquisition of Southwest, and the shareholders of Southwest approved the transaction on January 22, 2026. The transaction is expected to become effective on February 1, 2026, subject to customary closing conditions.

Acquisition of American Bank Holding Corporation

On January 1, 2026, Prosperity completed the acquisition of American and its wholly owned subsidiary American Bank, headquartered in Corpus Christi, Texas. American Bank operated 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 December 31, 2025, American, on a consolidated basis, reported total assets of $2.506 billion, total loans of $1.907 billion and total deposits of $2.271 billion.

Pursuant to the terms of the definitive agreement, Prosperity Bancshares issued 4,439,938 shares of Prosperity Bancshares common stock to the former shareholders and award holders of American in the first quarter of 2026.

Conference Call

Prosperity's management team will host a conference call on Wednesday, January 28, 2026, at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's fourth quarter 2025 earnings and the Stellar acquisition announcement. 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 0259843.

Alternatively, individuals may listen to the live webcast of the presentation by visiting Prosperity's website at www.prosperitybankusa.com. The webcast may be accessed from Prosperity's Investor Relations page by selecting "Presentations, Webcasts & Calls" from the menu and following the instructions.

Non-GAAP Financial Measures

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

Prosperity Bancshares, Inc. ®

As of December 31, 2025, Prosperity Bancshares, Inc.® is a $38.463 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 301 full-service banking locations: 62 in the Houston area, including The Woodlands; 36 in the South Texas area including Corpus Christi and Victoria; 61 in the Dallas/Fort Worth area; 22 in the East Texas area; 28 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 and 18 in the Central, South Texas and San Antonio areas currently doing business as American Bank.

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

Cautionary Notes on Forward-Looking Statements

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This press release contains, and the remarks by Prosperity's management on the conference call may contain, statements regarding the proposed transaction between Prosperity Bancshares, Inc. ("Prosperity") and Stellar Bancorp, Inc. ("Stellar"); future financial and operating results; benefits and synergies of the proposed transaction; future opportunities for Prosperity; the issuance of common stock of Prosperity contemplated by the Agreement and Plan of Merger by and between Prosperity and Stellar (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 Stellar 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, Stellar and their respective subsidiaries or related to the proposed transaction between Prosperity and Stellar 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 and Stellar's possible or assumed future economic performance or future results of operations, including future revenues, income, expenses, provision for loan losses, provision for taxes, effective tax rate, earnings per share and cash flows and Prosperity's and Stellar's future capital expenditures and dividends, future financial condition and changes therein, including changes in Prosperity's and Stellar's loan portfolio and allowance for loan losses, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity's and Stellar's future operations, future or proposed acquisitions, the future or expected effect of acquisitions on Prosperity's and Stellar's operations, results of operations, financial condition, and future economic performance, statements about the anticipated benefits of the proposed transaction, 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 and Stellar currently believe to be valid. Because forward-looking statements relate to future results and occurrences, many of which are outside of the control of Prosperity and Stellar, 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); 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, Stellar 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 proposed transaction may not be fully realized or may take longer than anticipated to be realized, (2) disruption to Prosperity's and Stellar's businesses as a result of the announcements and pendency of the proposed transaction, (3) the risk that the integration of Stellar's businesses 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 Stellar'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 Stellar, (5) the ability by Prosperity and/or Stellar to obtain required governmental approvals of the proposed 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 proposed transaction or adversely affect the expected benefits of the proposed transaction, (6) reputational risk and the reaction of each company's customers, suppliers, employees or other business partners to the proposed transaction, (7) the failure of the closing conditions in the Merger Agreement to be satisfied, or any unexpected delay in closing the proposed 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 issuances of additional shares of Prosperity's common stock in the proposed transaction, (9) the possibility that the proposed 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 proposed transaction, or against Stellar, (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 Stellar. Prosperity and Stellar disclaim 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 risks, uncertainties, assumptions, and factors are discussed in the respective Annual Reports on Form 10-K for the year ended December 31, 2024, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K, filed by Prosperity or Stellar and in other filings made by Prosperity and Stellar with the SEC from time to time.

Additional Information about the Transaction and Where to Find It

Prosperity intends to file with the SEC the Registration Statement on Form S-4 to register the shares of Prosperity common stock to be issued to the shareholders of Stellar in connection with the proposed transaction. The Registration Statement will include the Proxy Statement/Prospectus which will be sent to the shareholders of Stellar in connection with the proposed transaction.  This communication is not a substitute for the Registration Statement, the Proxy Statement/Prospectus or any other document that may be filed by Prosperity or Stellar with the SEC.  INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT, THE PROXY STATEMENT/PROSPECTUS 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, BECAUSE THEY CONTAIN OR WILL CONTAIN IMPORTANT INFORMATION.  Investors and security holders will be able to obtain the Registration Statement and the Proxy Statement/Prospectus (when available) and other documents that are filed with the SEC by Prosperity or Stellar, as applicable, free of charge from the SEC's website at https://www.sec.gov or through the investor relations section of Prosperity's website at https://www.prosperitybankusa.com/investor-relations/ or Stellar's website at https://ir.stellar.bank.

Participants in the Solicitation

Prosperity, Stellar and certain of their directors and executive officers and other employees may be deemed to be participants in the solicitation of proxies from Stellar's shareholders in connection with the proposed transaction. Information about the directors and executive officers of Prosperity and their ownership of Prosperity common stock is contained in the definitive proxy statement for Prosperity's 2025 annual meeting of shareholders (the "Prosperity Annual Meeting Proxy Statement"), which was filed with the SEC on March 13, 2025, including under the headings "Item 1. Election of Directors," "Corporate Governance," "Executive Compensation and Other Matters," "Item 3. Advisory Vote on Executive Compensation," and "Beneficial Ownership of Common Stock by Management of the Company and Principal Shareholders." Information about the directors and executive officers of Stellar and their ownership of Stellar common stock is contained in the definitive proxy statement for Stellar's 2025 annual meeting of shareholders (the "Stellar Annual Meeting Proxy Statement"), which was filed with the SEC on April 10, 2025, including under the headings "Proposal 1: Election of Directors," "Certain Corporate Governance Matters," "Executive Compensation and Other Matters," "Executive Compensation Payments and Awards," "Proposal 4: Advisory Vote on the Compensation of the Company's Named Executive Officers ("Say-on-Pay Resolution")," and "Beneficial Ownership of the Company's Common Stock by Management and Principal Shareholders of the Company." Additional information regarding the persons who may, under the rules of the SEC, be deemed participants in the solicitation of the shareholders of Stellar in connection with the proposed transaction, including a description of their direct or indirect interests, by security holdings or otherwise, will be included in the Proxy Statement/Prospectus relating to the proposed transaction when it is filed with the SEC. To the extent holdings of securities by potential participants (or the identity of such participants) have changed since the information printed in the Prosperity Annual Meeting Proxy Statement or the Stellar Annual Meeting Proxy Statement, such information has been or will be reflected on Statements of Change in Ownership on Forms 3 and 4 filed with the SEC, as applicable. Free copies of the Proxy Statement/Prospectus relating to the proposed transaction and free copies of the other SEC filings to which reference is made in this paragraph may be obtained from the SEC's website at https://www.sec.gov or through the investor relations section of Prosperity's website at https://www.prosperitybankusa.com/investor-relations/ or Stellar's website at https://ir.stellar.bank.

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 $2.7 million, net of tax, primarily comprised of loan discount accretion of $3.1 million for the three months ended December 31, 2025.

(3)

Includes purchase accounting adjustments of $3.3 million, net of tax, primarily comprised of loan discount accretion of $3.6 million for the three months ended December 31, 2024.

(4)

Includes purchase accounting adjustments of $3.4 million, net of tax, primarily comprised of loan discount accretion of $2.9 million for the three months ended September 30, 2025.

(5)

Includes purchase accounting adjustments of $12.1 million, net of tax, primarily comprised of loan discount accretion of $12.4 million for the year ended December 31, 2025.

(6)

Includes purchase accounting adjustments of $15.7 million, net of tax, primarily comprised of loan discount accretion of $17.5 million, merger related provision for credit losses of $9.1 million, merger related expenses of $4.5 million, FDIC special assessment of $3.6 million, and net gain on sale or write-up of securities of $11.2 million for the year ended December 31, 2024.

 

Bryan/College Station Area



North Carrolton



Bellaire



Timbergate



Sherwood Way

Bryan



Park Cities



Beltway



Water Street





Bryan-29th Street



Plano



Clear Lake







Wichita Falls

Bryan-East



Plano-West



Copperfield



Victoria



Cattlemans

Bryan-North



Preston Forest



Cypress



Victoria Main



Kell

Caldwell



Preston Parker



Downtown



Victoria-Navarro





College Station



Preston Royal



Eastex



Victoria-North



Other West Texas Area

Hearne



Red Oak



Fairfield



Victoria Salem



Locations

Huntsville



Richardson



First Colony







Big Spring

Madisonville



Richardson-West



Fry Road



Other South Texas Area



Big Spring - East

Navasota



Rosewood Court



Gessner



 Locations



Brownfield

New Waverly



The Colony



Gladebrook



Alice



Brownwood

Rock Prairie



Tollroad



Grand Parkway



Aransas Pass



Burkburnett

Southwest Parkway



Trinity Mills



Heights



Bay City



Byers

Tower Point



Turtle Creek



Highway 6 West



Beeville



Cisco

Wellborn Road



West 15th Plano



Little York



Colony Creek



Comanche





West Allen



Medical Center



Cuero



Early

Central Texas Area



Westmoreland



Memorial Drive



East Bernard



Floydada

Austin



Wylie



Northside



Edna



Gorman

Cedar Park







Pasadena



El Campo



Henrietta

Congress



Fort Worth



Pecan Grove



Flatonia



Levelland

Lakeway



Haltom City



Pin Oak



Goliad



Littlefield

Liberty Hill



Hulen



River Oaks



Gonzales



Merkel

Northland



Keller



Sugar Land



Hallettsville



Plainview

Oak Hill



Museum Place



SW Medical Center



Kingsville



Slaton

Research Blvd



Renaissance Square



Tanglewood



Mathis



Snyder

Westlake



Roanoke



The Plaza



Padre Island









Stockyards



Uptown



Palacios



Oklahoma

Other Central Texas Area







Waugh Drive



Port Lavaca



Central Oklahoma Area

Locations



Other Dallas/Fort Worth Area



Westheimer



Portland



Oklahoma City

Bastrop



Locations



West University



Rockport



23rd Street

Canyon Lake



Arlington



Woodcreek



Schulenburg



Expressway

Dime Box



Azle







Sinton



I-240

Dripping Springs



Ennis



Katy



Taft



Memorial

Elgin



Gainesville



Cinco Ranch



Weimar





Fredericksburg



Glen Rose



Katy-Spring Green



Yoakum



Other Central Oklahoma Area

Georgetown



Granbury







Yorktown



 Locations

Gruene



Grand Prairie



The Woodlands







Edmond

Horseshoe Bay



Jacksboro



The Woodlands-College Park



West Texas Area



Norman

Kingsland



Mesquite



The Woodlands-I-45



Abilene





La Grange



Muenster



The Woodlands-Research Forest



Antilley Road



Tulsa Area

Lexington



Runaway Bay







Barrow Street



Tulsa

Marble Falls



Sanger



Other Houston Area



Cypress Street



Garnett

New Braunfels



Waxahachie



Locations



Judge Ely



Harvard

Pleasanton



Weatherford



Angleton



Mockingbird



Memorial

Round Rock







Beaumont







Sheridan

San Antonio



East Texas Area



Cleveland



Amarillo



S. Harvard

Seguin



Athens



Dayton



Hillside



Utica Tower

Smithville



Blooming Grove



Galveston



Soncy



Yale

Thorndale



Canton



Groves













Carthage



Hempstead



Lubbock



Other Tulsa Area Locations

Dallas/Fort Worth Area



Corsicana



Hitchcock



4th Street



Owasso

Dallas



Crockett



Liberty



66th Street





14th Street Plano



Eustace



Magnolia



82nd Street



American Bank - Central Texas Area

Abrams Centre



Gilmer



Magnolia Parkway



86th Street



Austin Westlake

Addison



Grapeland



Mont Belvieu



110th Street



Concord

Allen



Gun Barrel City



Nederland



Avenue Q



Converse

Balch Springs



Jacksonville



Needville



Milwaukee



New Braunfels

Camp Wisdom



Kerens



Rosenberg



North University



San Antonio 281

Carrollton



Longview



Shadow Creek



Texas Tech Student Union



Downtown

Cedar Hill



Mount Vernon



Spring







East Central

Coppell



Palestine



Tomball



Midland



Universal City

East Plano



Rusk



Waller



North





Frisco



Seven Points



West Columbia



Wadley



American Bank - South Texas Area

Frisco Warren



Teague



Wharton



Wall Street



South

Frisco-West



Tyler-Beckham



Winnie



West



Padre Island

Garland



Tyler-South Broadway



Wirt







Shoreline

Grapevine



Tyler-University







Odessa



Port Aransas

Grapevine Main



Winnsboro



South Texas Area -



Grant



Alameda

Kiest







Corpus Christi



Kermit Highway



Bay

Lake Highlands



Houston Area



Calallen



Parkway



Saratoga

McKinney



Houston



Carmel







Rockport

McKinney Eldorado



Aldine



Northwest



San Angelo



Goliad

McKinney Redbud



Alief



Saratoga



College Hills



Victoria

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)







Dec 31, 2025





Sep 30, 2025





Jun 30, 2025





Mar 31, 2025





Dec 31, 2024



Balance Sheet Data (at period end)































Loans held for sale



$

14,155





$

11,297





$

6,004





$

9,764





$

10,690



Loans held for investment





20,486,415







20,738,294







20,903,944







20,909,913







21,057,616



Loans held for investment - Warehouse Purchase Program





1,304,798







1,278,178







1,287,440







1,057,893







1,080,903



Total loans





21,805,368







22,027,769







22,197,388







21,977,570







22,149,209



































Investment securities(A)





10,613,425







10,232,462







10,608,104







10,792,731







11,094,424



Federal funds sold





217







210







197







221







292



Allowance for credit losses on loans





(333,742)







(339,626)







(346,084)







(349,101)







(351,805)



Cash and due from banks





1,747,511







1,766,115







1,304,993







1,694,637







1,972,175



Goodwill





3,503,127







3,503,127







3,503,127







3,503,127







3,503,129



Core deposit intangibles, net





51,605







55,194







58,796







62,406







66,047



Other real estate owned





13,296







13,750







7,874







8,012







5,701



Fixed assets, net





383,449







378,776







374,602







373,273







371,238



Other assets





679,169







692,692







708,355







701,799







756,328



Total assets



$

38,463,425





$

38,330,469





$

38,417,352





$

38,764,675





$

39,566,738



































Noninterest-bearing deposits



$

9,467,911





$

9,522,028





$

9,426,657





$

9,675,915





$

9,798,438



Interest-bearing deposits





19,014,573







18,260,066







18,046,754







18,350,884







18,582,900



Total deposits





28,482,484







27,782,094







27,473,411







28,026,799







28,381,338



Other borrowings





1,950,000







2,400,000







2,900,000







2,700,000







3,200,000



Securities sold under repurchase agreements





201,216







185,797







183,572







216,086







221,913



Allowance for credit losses on off-balance sheet credit exposures





37,646







37,646







37,646







37,646







37,646



Other liabilities





175,939







259,994







222,987







267,083







287,346



Total liabilities





30,847,285







30,665,531







30,817,616







31,247,614







32,128,243



Shareholders' equity(B)





7,616,140







7,664,938







7,599,736







7,517,061







7,438,495



Total liabilities and equity



$

38,463,425





$

38,330,469





$

38,417,352





$

38,764,675





$

39,566,738







(A)

Includes ($375), ($1,987), ($1,657), ($1,374) and ($2,056) in unrealized losses on available for sale securities for the quarterly periods ended December 31, 2025, September 30, 2025, June 30, 2025, March 31, 2025, and December 31, 2024, respectively.

(B)

Includes ($296), ($1,570), ($1,309), ($1,085) and ($1,624) in after-tax unrealized losses on available for sale securities for the quarterly periods ended December 31, 2025, September 30, 2025, June 30, 2025, March 31, 2025, and December 31, 2024, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)







Three Months Ended





Year-to-Date







Dec 31,

2025





Sep 30,

2025





Jun 30,

2025





Mar 31,

2025





Dec 31,

2024





Dec 31,

2025





Dec 31,

2024



Income Statement Data











































Interest income:











































Loans



$

321,516





$

329,445





$

325,490





$

319,023





$

333,055





$

1,295,474





$

1,313,162



Securities(C)





56,767







58,207







57,836







57,886







58,260







230,696







246,726



Federal funds sold and other earning assets





8,364







10,455







9,438







15,896







19,630







44,153







63,825



Total interest income





386,647







398,107







392,764







392,805







410,945







1,570,323







1,623,713















































Interest expense:











































Deposits





94,625







95,965







93,790







95,597







102,050







379,977







408,624



Other borrowings





16,028







27,613







30,101







30,492







39,620







104,234







181,640



Securities sold under repurchase agreements





1,041







1,094







1,151







1,334







1,501







4,620







6,954



Total interest expense





111,694







124,672







125,042







127,423







143,171







488,831







597,218



Net interest income





274,953







273,435







267,722







265,382







267,774







1,081,492







1,026,495



Provision for credit losses









































9,066



Net interest income after provision for credit losses





274,953







273,435







267,722







265,382







267,774







1,081,492







1,017,429















































Noninterest income:











































Nonsufficient funds (NSF) fees





9,715







9,805







8,885







9,147







9,960







37,552







35,417



Credit card, debit card and ATM card income





9,462







9,446







9,761







8,739







9,443







37,408







37,308



Service charges on deposit accounts





7,618







7,317







7,645







7,408







6,992







29,988







26,498



Trust income





3,662







3,526







3,859







3,601







3,514







14,648







14,750



Mortgage income





954







931







965







1,009







779







3,859







3,096



Brokerage income





1,570







1,328







1,225







1,262







1,063







5,385







4,742



Bank owned life insurance income





2,117







2,111







1,985







2,115







2,020







8,328







7,980



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





35







3







1,414







(235)







584







1,217







2,824



Net gain on sale or write-up of securities









































11,245



Other noninterest income





7,647







6,771







7,243







8,255







5,482







29,916







21,949



Total noninterest income





42,780







41,238







42,982







41,301







39,837







168,301







165,809















































Noninterest expense:











































Salaries and benefits





88,384







87,949







87,296







89,476







88,631







353,105







352,353



Net occupancy and equipment





9,379







9,395







9,168







9,146







8,957







37,088







35,786



Credit and debit card, data processing and

software amortization





12,621







12,515







12,056







11,422







12,342







48,614







47,300



Regulatory assessments and FDIC insurance





1,600







5,198







5,508







5,789







5,789







18,095







27,370



Core deposit intangibles amortization





3,588







3,602







3,610







3,641







4,131







14,441







15,670



Depreciation





5,155







4,966







4,779







4,774







4,791







19,674







19,054



Communications





3,528







3,480







3,507







3,473







3,450







13,988







13,697



Other real estate expense





219







314







204







140







255







877







523



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

real estate





109







(81)







(222)







(30)







(610)







(224)







(814)



Merger related expenses





268







62

























330







4,444



Other noninterest expense





13,861







11,235







12,659







12,470







13,809







50,225







55,190



Total noninterest expense





138,712







138,635







138,565







140,301







141,545







556,213







570,573



Income before income taxes





179,021







176,038







172,139







166,382







166,066







693,580







612,665



Provision for income taxes





39,114







38,482







36,984







36,157







35,990







150,737







133,279



Net income available to common shareholders



$

139,907





$

137,556





$

135,155





$

130,225





$

130,076





$

542,843





$

479,386







(C)

Interest income on securities was reduced by net premium amortization of $4,668, $2,877, $4,926, $5,027, and $5,609 for the three months ended December 31, 2025, September 30, 2025, June 30, 2025, March 31, 2025, and December 31, 2024, respectively, and $17,498 and $22,836 for the year ended December 31, 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







Dec 31,

2025





Sep 30,

2025





Jun 30,

2025





Mar 31,

2025





Dec 31,

2024





Dec 31,

2025





Dec 31,

2024















































Profitability











































Net income (D) (E)



$

139,907





$

137,556





$

135,155





$

130,225





$

130,076





$

542,843





$

479,386















































Basic earnings per share



$

1.49





$

1.45





$

1.42





$

1.37





$

1.37





$

5.72





$

5.05



Diluted earnings per share



$

1.49





$

1.45





$

1.42





$

1.37





$

1.37





$

5.72





$

5.05















































Return on average assets (F) (J)





1.49

%





1.44

%





1.41

%





1.34

%





1.31

%





1.42

%





1.21

%

Return on average common equity (F) (J)





7.30

%





7.18

%





7.13

%





6.94

%





7.00

%





7.14

%





6.56

%

Return on average tangible common

equity (F) (G) (J)





13.61

%





13.43

%





13.44

%





13.23

%





13.50

%





13.43

%





12.73

%

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





3.30

%





3.24

%





3.18

%





3.14

%





3.05

%





3.22

%





2.93

%

Efficiency ratio (G) (I) (K)





43.66

%





44.06

%





44.80

%





45.71

%





46.10

%





44.55

%





48.43

%













































Liquidity and Capital Ratios











































Equity to assets





19.80

%





20.00

%





19.78

%





19.39

%





18.80

%





19.80

%





18.80

%

Common equity tier 1 capital





17.55

%





17.53

%





17.10

%





16.92

%





16.42

%





17.55

%





16.42

%

Tier 1 risk-based capital





17.55

%





17.53

%





17.10

%





16.92

%





16.42

%





17.55

%





16.42

%

Total risk-based capital





18.80

%





18.78

%





18.35

%





18.17

%





17.67

%





18.80

%





17.67

%

Tier 1 leverage capital





11.93

%





11.90

%





11.62

%





11.20

%





10.82

%





11.93

%





10.82

%

Period end tangible equity to period end

tangible assets (G)





11.63

%





11.81

%





11.58

%





11.23

%





10.75

%





11.63

%





10.75

%













































Other Data











































Weighted-average shares used in

computing earnings per common share











































Basic





94,044







95,093







95,277







95,266







95,264







94,917







95,000



Diluted





94,044







95,093







95,277







95,266







95,264







94,917







95,000



Period end shares outstanding





93,058







94,993







95,277







95,258







95,275







93,058







95,275



Cash dividends paid per common share



$

0.60





$

0.58





$

0.58





$

0.58





$

0.58





$

2.34





$

2.26



Book value per common share



$

81.84





$

80.69





$

79.76





$

78.91





$

78.07





$

81.84





$

78.07



Tangible book value per common share (G)



$

43.64





$

43.23





$

42.38





$

41.48





$

40.61





$

43.64





$

40.61















































Common Stock Market Price











































High



$

73.90





$

75.44





$

74.56





$

82.75





$

86.76





$

82.75





$

86.76



Low



$

61.07





$

64.27





$

61.57





$

68.96





$

68.94





$

61.07





$

57.16



Period end closing price



$

69.11





$

66.35





$

70.24





$

71.37





$

75.35





$

69.11





$

75.35



Employees – FTE (excluding overtime)





3,941







3,937







3,921







3,898







3,916







3,941







3,916



Number of banking centers





283







283







283







284







283







283







283







(D)

Includes purchase accounting adjustments for the periods presented as follows:







Three Months Ended



Year-to-Date



Dec 31,

2025



Sep 30,

2025



Jun 30,

2025



Mar 31,

2025



Dec 31,

2024



Dec 31,

2025



Dec 31,

2024

Loan discount accretion



























Non-PCD

$2,926



$2,242



$2,486



$2,615



$2,761



$10,269



$12,486

PCD

$205



$613



$638



$677



$850



$2,133



$5,004

Securities net accretion

$342



$1,475



$409



$705



$528



$2,931



$2,208

Time deposits amortization

$(1)



$(1)



$(2)



$(9)



$(21)



$(13)



$(154)





(E)

Using effective tax rate of 21.8%, 21.9%, 21.5%, 21.7% and 21.7% for the three months ended December 31, 2025, September 30, 2025, June 30, 2025, March 31, 2025 and December 31, 2024, respectively, and 21.7% and 21.8% for the year ended December 31, 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







Dec 31, 2025



Sep 30, 2025



Dec 31, 2024







Average

Balance





Interest

Earned/

Interest

Paid





Average

Yield/

Rate

(L)

Average

Balance





Interest

Earned/

Interest

Paid





Average

Yield/

Rate

(L)

Average

Balance





Interest

Earned/

Interest

Paid





Average

Yield/

Rate

(L)

Interest-earning assets:



















































Loans held for sale



$

11,077





$

175





6.27 %



$

8,371





$

140





6.64 %



$

8,571





$

144





6.68 %



Loans held for investment





20,603,235







302,679





5.83 %





20,851,896







309,949





5.90 %





21,038,694







313,863





5.93 %



Loans held for investment -

Warehouse Purchase Program





1,258,036







18,662





5.89 %





1,217,579







19,356





6.31 %





1,137,113







19,048





6.66 %



Total loans





21,872,348







321,516





5.83 %





22,077,846







329,445





5.92 %





22,184,378







333,055





5.97 %



Investment securities





10,378,696







56,767





2.17 %

(M)



10,530,807







58,207





2.19 %

(M)



11,265,535







58,260





2.06 %

(M)

Federal funds sold and other

earning assets





830,926







8,364





3.99 %





934,318







10,455





4.44 %





1,628,050







19,630





4.80 %



Total interest-earning assets





33,081,970







386,647





4.64 %





33,542,971







398,107





4.71 %





35,077,963







410,945





4.66 %



Allowance for credit losses on

loans





(337,892)

















(343,872)

















(353,560)















Noninterest-earning assets





4,921,850

















4,930,764

















4,902,996















Total assets



$

37,665,928















$

38,129,863















$

39,627,399



































































Interest-bearing liabilities:



















































Interest-bearing demand deposits



$

4,812,342





$

9,088





0.75 %



$

4,656,452





$

8,951





0.76 %



$

4,845,174





$

8,535





0.70 %



Savings and money market

deposits





9,054,281







44,771





1.96 %





8,977,585







46,934





2.07 %





8,915,410







47,089





2.10 %



Certificates and other time

deposits





4,519,742







40,766





3.58 %





4,422,996







40,080





3.60 %





4,552,445







46,426





4.06 %



Other borrowings





1,595,652







16,028





3.99 %





2,480,435







27,613





4.42 %





3,332,609







39,620





4.73 %



Securities sold under repurchase

agreements





185,289







1,041





2.23 %





187,462







1,094





2.32 %





231,240







1,501





2.58 %



Total interest-bearing liabilities





20,167,306







111,694





2.20 %

(N)



20,724,930







124,672





2.39 %

(N)



21,876,878







143,171





2.60 %

(N)





















































Noninterest-bearing liabilities:



















































Noninterest-bearing demand

deposits





9,543,581

















9,451,153

















9,829,912















Allowance for credit losses on

off-balance sheet credit

exposures





37,646

















37,646

















37,646















Other liabilities





248,593

















258,156

















454,298















Total liabilities





29,997,126

















30,471,885

















32,198,734















Shareholders' equity





7,668,802

















7,657,978

















7,428,665















Total liabilities and

shareholders' equity



$

37,665,928















$

38,129,863















$

39,627,399



































































Net interest income and margin









$

274,953





3.30 %









$

273,435





3.23 %









$

267,774





3.04 %



Non-GAAP to GAAP

reconciliation:



















































Tax equivalent adjustment











514

















807

















767









Net interest income and margin

     (tax equivalent basis)









$

275,467





3.30 %









$

274,242





3.24 %









$

268,541





3.05 %







(L)

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

(M)

Yield on securities was impacted by net premium amortization of $4,668, $2,877, and $5,609 for the three months ended December 31, 2025, September 30, 2025, and December 31, 2024, respectively.

(N)

Total cost of funds, including noninterest bearing deposits, was 1.49%, 1.64% and 1.80% for the three months ended December 31, 2025, September 30, 2025, and December 31, 2024, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)



YIELD ANALYSIS



Year-to-Date







Dec 31, 2025



Dec 31, 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



$

9,215





$

608





6.60 %



$

7,603





$

522





6.87 %



Loans held for investment





20,829,523







1,224,368





5.88 %





20,973,042







1,242,836





5.93 %



Loans held for investment - Warehouse Purchase

Program





1,134,031







70,498





6.22 %





973,206







69,804





7.17 %



Total loans





21,972,769







1,295,474





5.90 %





21,953,851







1,313,162





5.98 %



Investment securities





10,696,480







230,696





2.16 %

(P)



11,934,793







246,726





2.07 %

(P)

Federal funds sold and other earning assets





1,010,707







44,153





4.37 %





1,216,728







63,825





5.25 %



Total interest-earning assets





33,679,956







1,570,323





4.66 %





35,105,372







1,623,713





4.63 %



Allowance for credit losses on loans





(345,158)

















(344,167)















Noninterest-earning assets





4,946,200

















4,839,630















Total assets



$

38,280,998















$

39,600,835



















































Interest-bearing liabilities:



































Interest-bearing demand deposits



$

4,873,634





$

35,917





0.74 %



$

4,900,189





$

35,342





0.72 %



Savings and money market deposits





8,996,090







183,146





2.04 %





8,949,010







194,317





2.17 %



Certificates and other time deposits





4,434,168







160,914





3.63 %





4,301,763







178,965





4.16 %



Other borrowings





2,389,589







104,234





4.36 %





3,802,910







181,640





4.78 %



Securities sold under repurchase agreements





196,205







4,620





2.35 %





257,171







6,954





2.70 %



Total interest-bearing liabilities





20,889,686







488,831





2.34 %

(Q)



22,211,043







597,218





2.69 %

(Q)





































Noninterest-bearing liabilities:



































Noninterest-bearing demand deposits





9,501,997

















9,683,980















Allowance for credit losses on off-balance sheet credit

exposures





37,646

















37,134















Other liabilities





246,359

















363,607















Total liabilities





30,675,688

















32,295,764















Shareholders' equity





7,605,310

















7,305,071















Total liabilities and shareholders' equity



$

38,280,998















$

39,600,835



















































Net interest income and margin









$

1,081,492





3.21 %









$

1,026,495





2.92 %



Non-GAAP to GAAP reconciliation:



































Tax equivalent adjustment











2,185

















3,183









Net interest income and margin (tax equivalent basis)









$

1,083,677





3.22 %









$

1,029,678





2.93 %







(O)

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

(P)

Yield on securities was impacted by net premium amortization of $17,498 and $22,836 for the year ended December 31, 2025, and 2024, respectively.

(Q)

Total cost of funds, including noninterest bearing deposits, was 1.61% and 1.87% for the year ended December 31, 2025, and 2024, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)





Three Months Ended





Dec 31, 2025





Sep 30, 2025





Jun 30, 2025





Mar 31, 2025





Dec 31, 2024



YIELD TREND (R)



























































Interest-Earning Assets:





























Loans held for sale



6.27

%





6.64

%





6.79

%





6.80

%





6.68

%

Loans held for investment



5.83

%





5.90

%





5.88

%





5.90

%





5.93

%

Loans held for investment - Warehouse

Purchase Program



5.89

%





6.31

%





6.34

%





6.40

%





6.66

%

Total loans



5.83

%





5.92

%





5.91

%





5.92

%





5.97

%

Investment securities (S)



2.17

%





2.19

%





2.13

%





2.13

%





2.06

%

Federal funds sold and other earning assets



3.99

%





4.44

%





4.50

%





4.47

%





4.80

%

Total interest-earning assets



4.64

%





4.71

%





4.66

%





4.64

%





4.66

%































Interest-Bearing Liabilities:





























Interest-bearing demand deposits



0.75

%





0.76

%





0.74

%





0.70

%





0.70

%

Savings and money market deposits



1.96

%





2.07

%





2.05

%





2.06

%





2.10

%

Certificates and other time deposits



3.58

%





3.60

%





3.59

%





3.75

%





4.06

%

Other borrowings



3.99

%





4.42

%





4.44

%





4.45

%





4.73

%

Securities sold under repurchase agreements



2.23

%





2.32

%





2.37

%





2.48

%





2.58

%

Total interest-bearing liabilities



2.20

%





2.39

%





2.38

%





2.39

%





2.60

%































Net Interest Margin



3.30

%





3.23

%





3.18

%





3.14

%





3.04

%

Net Interest Margin (tax equivalent)



3.30

%





3.24

%





3.18

%





3.14

%





3.05

%





(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 $4,668, $2,877, $4,926, $5,027 and $5,609 for the three months ended December 31, 2025, September 30, 2025, June 30, 2025, March 31, 2025, and December 31, 2024, respectively.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)







Three Months Ended







Dec 31, 2025





Sep 30, 2025





Jun 30, 2025





Mar 31, 2025





Dec 31, 2024



Balance Sheet Averages































Loans held for sale



$

11,077





$

8,371





$

9,813





$

7,570





$

8,571



Loans held for investment





20,603,235







20,851,896







20,907,400







20,959,226







21,038,694



Loans held for investment - Warehouse Purchase

Program





1,258,036







1,217,579







1,179,307







876,086







1,137,113



Total loans





21,872,348







22,077,846







22,096,520







21,842,882







22,184,378



































Investment securities





10,378,696







10,530,807







10,867,856







11,017,400







11,265,535



Federal funds sold and other earning assets





830,926







934,318







841,933







1,443,220







1,628,050



Total interest-earning assets





33,081,970







33,542,971







33,806,309







34,303,502







35,077,963



Allowance for credit losses on loans





(337,892)







(343,872)







(348,310)







(350,715)







(353,560)



Cash and due from banks





311,541







291,809







294,379







326,066







317,420



Goodwill





3,503,127







3,503,127







3,503,127







3,503,128







3,505,030



Core deposit intangibles, net





53,553







56,956







60,739







64,293







68,167



Other real estate





14,004







11,533







8,749







7,105







6,778



Fixed assets, net





380,254







377,680







374,486







374,448







373,561



Other assets





659,371







689,659







691,735







729,251







632,040



Total assets



$

37,665,928





$

38,129,863





$

38,391,214





$

38,957,078





$

39,627,399



































Noninterest-bearing deposits



$

9,543,581





$

9,451,153





$

9,508,845





$

9,504,540





$

9,829,912



Interest-bearing demand deposits





4,812,342







4,656,452







4,807,864







5,224,796







4,845,174



Savings and money market deposits





9,054,281







8,977,585







8,944,897







9,007,286







8,915,410



Certificates and other time deposits





4,519,742







4,422,996







4,366,510







4,426,521







4,552,445



Total deposits





27,929,946







27,508,186







27,628,116







28,163,143







28,142,941



Other borrowings





1,595,652







2,480,435







2,717,583







2,776,667







3,332,609



Securities sold under repurchase agreements





185,289







187,462







194,577







217,945







231,240



Allowance for credit losses on off-balance sheet

credit exposures





37,646







37,646







37,646







37,646







37,646



Other liabilities





248,593







258,156







227,002







255,876







454,298



Shareholders' equity





7,668,802







7,657,978







7,586,290







7,505,801







7,428,665



Total liabilities and equity



$

37,665,928





$

38,129,863





$

38,391,214





$

38,957,078





$

39,627,399



 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)







Dec 31, 2025





Sep 30, 2025





Jun 30, 2025





Mar 31, 2025





Dec 31, 2024



Period End Balances







































































































Loan Portfolio



















































Commercial and

industrial



$

1,864,337





8.6

%



$

1,879,282





8.5

%



$

1,897,117





8.6

%



$

1,915,124





8.7

%



$

1,962,111





8.8

%

Warehouse purchase

program





1,304,798





6.0

%





1,278,178





5.8

%





1,287,440





5.8

%





1,057,893





4.8

%





1,080,903





4.9

%

Construction, land

development and other

land loans





2,741,455





12.6

%





2,865,279





13.0

%





2,873,238





12.9

%





2,845,082





13.0

%





2,859,281





12.9

%

1-4 family residential





7,430,929





34.1

%





7,461,900





33.9

%





7,530,816





33.9

%





7,576,350





34.5

%





7,581,450





34.2

%

Home equity





843,708





3.8

%





848,740





3.9

%





869,370





3.9

%





896,529





4.1

%





906,139





4.1

%

Commercial real estate

(includes multi-family

residential)





5,776,397





26.5

%





5,796,937





26.3

%





5,827,645





26.3

%





5,783,410





26.3

%





5,800,985





26.2

%

Agriculture (includes

farmland)





1,027,904





4.7

%





1,019,589





4.6

%





1,029,250





4.6

%





1,013,960





4.6

%





1,033,546





4.7

%

Consumer and other





376,241





1.7

%





366,027





1.7

%





368,747





1.7

%





378,821





1.7

%





378,817





1.7

%

Energy





439,599





2.0

%





511,837





2.3

%





513,765





2.3

%





510,401





2.3

%





545,977





2.5

%

Total loans



$

21,805,368









$

22,027,769









$

22,197,388









$

21,977,570









$

22,149,209



























































Deposit Types



















































Noninterest-bearing

DDA



$

9,467,911





33.2

%



$

9,522,028





34.3

%



$

9,426,657





34.3

%



$

9,675,915





34.5

%



$

9,798,438





34.5

%

Interest-bearing DDA





5,365,795





18.8

%





4,766,146





17.2

%





4,708,251





17.1

%





4,931,769





17.6

%





5,182,035





18.3

%

Money market





6,538,213





23.0

%





6,402,591





23.0

%





6,302,770





23.0

%





6,339,509





22.6

%





6,229,022





21.9

%

Savings





2,592,873





9.1

%





2,616,196





9.4

%





2,667,859





9.7

%





2,703,736





9.7

%





2,685,496





9.5

%

Certificates and other

time deposits





4,517,692





15.9

%





4,475,133





16.1

%





4,367,874





15.9

%





4,375,870





15.6

%





4,486,347





15.8

%

Total deposits



$

28,482,484









$

27,782,094









$

27,473,411









$

28,026,799









$

28,381,338



























































Loan to Deposit Ratio





76.6

%









79.3

%









80.8

%









78.4

%









78.0

%





 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)



Construction Loans



































































Dec 31, 2025





Sep 30, 2025





Jun 30, 2025





Mar 31, 2025





Dec 31, 2024























































Single family residential

construction



$

613,288





22.4

%



$

665,194





23.2

%



$

696,569





24.2

%



$

727,417





25.6

%



$

778,067





27.2

%

Land development





252,650





9.2

%





248,616





8.7

%





227,254





7.9

%





225,784





7.9

%





260,158





9.1

%

Raw land





220,169





8.0

%





230,021





8.0

%





248,380





8.7

%





261,918





9.2

%





278,892





9.7

%

Residential lots





199,709





7.3

%





203,396





7.1

%





217,835





7.6

%





219,115





7.7

%





209,850





7.3

%

Commercial lots





59,683





2.2

%





59,853





2.1

%





55,176





1.9

%





56,343





2.0

%





59,044





2.1

%

Commercial construction and other





1,396,850





50.9

%





1,459,255





50.9

%





1,428,985





49.7

%





1,355,587





47.6

%





1,274,619





44.6

%

Net unaccreted discount





(894)











(1,056)











(961)











(1,082)











(1,349)







Total construction loans



$

2,741,455









$

2,865,279









$

2,873,238









$

2,845,082









$

2,859,281







 

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





Houston





Dallas





Austin





OK City





Tulsa





Other (T)





Total





Collateral Type











































Shopping center/retail

$

235,413





$

232,707





$

56,771





$

15,277





$

10,103





$

324,838





$

875,109





Commercial and industrial

buildings



178,079







99,941







21,201







32,892







11,709







250,095







593,917





Office buildings



105,380







275,630







67,950







43,406







4,115







97,139







593,620





Medical buildings



105,572







16,583







1,626







42,405







26,358







64,697







257,241





Apartment buildings



163,772







125,836







115,077







10,914







12,734







213,785







642,118





Hotel



111,368







128,965







29,744







13,055













163,981







447,113





Other



175,802







63,257







83,831







5,568







6,767







77,319







412,544





Total

$

1,075,386





$

942,919





$

376,200





$

163,517





$

71,786





$

1,191,854





$

3,821,662



(U)

 

Acquired Loans





Non-PCD Loans





PCD Loans





Total Acquired Loans





Balance at

Acquisition

Date





Balance at

Sep 30,

2025





Balance at

Dec 31,

2025





Balance at

Acquisition

Date





Balance at

Sep 30,

2025





Balance at

Dec 31,

2025





Balance at

Acquisition

Date





Balance at

Sep 30,

2025





Balance at

Dec 31,

2025



Loan marks:





















































Acquired banks (V)

$

388,625





$

20,406





$

17,479





$

332,400





$

5,472





$

5,267





$

721,025





$

25,878





$

22,746

























































Acquired portfolio

loan balances:





















































Acquired banks (V)



14,323,981







1,609,115







1,498,731







1,376,673







350,644







300,010







15,700,654



 (W)



1,959,759







1,798,741

























































Acquired portfolio

loan balances less

loan marks

$

13,935,356





$

1,588,709





$

1,481,252





$

1,044,273





$

345,172





$

294,743





$

14,979,629





$

1,933,881





$

1,775,995







(T)

Includes other MSA and non-MSA regions.

(U)

Represents a portion of total commercial real estate loans of $5.776 billion as of December 31, 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, LegacyTexas Bank, FirstCapital Bank and Lone Star Bank.

(W)

Actual principal balances acquired.

 

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)





Three Months Ended





Year-to-Date





Dec 31,

2025





Sep 30,

2025





Jun 30,

2025





Mar 31,

2025





Dec 31,

2024





Dec 31,

2025





Dec 31,

2024



Asset Quality









































Nonaccrual loans

$

137,217





$

105,529





$

102,031





$

73,287





$

73,647





$

137,217





$

73,647



Accruing loans 90 or more days past due



317







268







576







91







2,189







317







2,189



Total nonperforming loans



137,534







105,797







102,607







73,378







75,836







137,534







75,836



Repossessed assets



12







16







6







29







4







12







4



Other real estate



13,296







13,750







7,874







8,012







5,701







13,296







5,701



Total nonperforming assets

$

150,842





$

119,563





$

110,487





$

81,419





$

81,541





$

150,842





$

81,541













































Nonperforming assets:









































Commercial and industrial (includes energy)

$

57,237





$

27,880





$

27,680





$

8,966





$

10,080





$

57,237





$

10,080



Construction, land development and other

land loans



2,183







583







1,859







1,952







4,481







2,183







4,481



1-4 family residential (includes home

equity)



60,296







57,241







50,501







42,481







44,824







60,296







44,824



Commercial real estate (includes multi-

family residential)



9,215







11,471







12,865







12,257







18,861







9,215







18,861



Agriculture (includes farmland)



16,713







17,080







17,547







15,725







3,208







16,713







3,208



Consumer and other



5,198







5,308







35







38







87







5,198







87



Total

$

150,842





$

119,563





$

110,487





$

81,419





$

81,541





$

150,842





$

81,541



Number of loans/properties



449







424







392







363







368







449







368



Allowance for credit losses on loans

$

333,742





$

339,626





$

346,084





$

349,101





$

351,805





$

333,742





$

351,805













































Net charge-offs (recoveries):









































Commercial and industrial (includes

energy)

$

5,388





$

3,341





$

1,044





$

330





$

405





$

10,103





$

6,774



Construction, land development and other

land loans



(154)







34







(3)







(156)







294







(279)







779



1-4 family residential (includes home

equity)



175







853







342







1,051







180







2,421







1,471



Commercial real estate (includes multi-

family residential)



(665)







1,015







55







178







362







583







222



Agriculture (includes farmland)



(5)







(40)







(14)













5







(59)







126



Consumer and other



1,145







1,255







1,593







1,301







1,346







5,294







5,186



Total

$

5,884





$

6,458





$

3,017





$

2,704





$

2,592





$

18,063





$

14,558













































Asset Quality Ratios









































Nonperforming assets to average interest-

earning assets



0.46

%





0.36

%





0.33

%





0.24

%





0.23

%





0.45

%





0.23

%

Nonperforming assets to loans and other real

estate



0.69

%





0.54

%





0.50

%





0.37

%





0.37

%





0.69

%





0.37

%

Net charge-offs to average loans (annualized)



0.11

%





0.12

%





0.05

%





0.05

%





0.05

%





0.08

%





0.07

%

Allowance for credit losses on loans to total

loans



1.53

%





1.54

%





1.56

%





1.59

%





1.59

%





1.53

%





1.59

%

Allowance for credit losses on loans to total

loans, excluding Warehouse Purchase Program

loans (G)



1.63

%





1.64

%





1.66

%





1.67

%





1.67

%





1.63

%





1.67

%

 

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







Dec 31,

2025





Sep 30,

2025





Jun 30,

2025





Mar 31,

2025





Dec 31,

2024





Dec 31,

2025





Dec 31,

2024



Reconciliation of diluted earnings per share to

diluted earnings per share excluding merger

related provision for credit losses, net of tax,

merger related expenses, net of tax, FDIC special

assessment, net of tax, and net gain on sale or

write-up of securities, net of tax:











































Diluted earnings per share (unadjusted)



$

1.49





$

1.45





$

1.42





$

1.37





$

1.37





$

5.72





$

5.05















































Net income



$

139,907





$

137,556





$

135,155





$

130,225





$

130,076





$

542,843





$

479,386



Merger related provision for credit losses, net of

tax(X)









































7,162



Merger related expenses, net of tax(X)





212







49

























261







3,511



FDIC special assessment, net of tax(X)





(2,807)































(2,807)







2,807



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

tax(X)









































(8,884)



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(X):



$

137,312





$

137,605





$

135,155





$

130,225





$

130,076





$

540,297





$

483,982















































Weighted average diluted shares outstanding





94,044







95,093







95,277







95,266







95,264







94,917







95,000



Merger related provision for credit losses, net of tax,

per diluted common share(X)



$





$





$





$





$





$





$

0.08



Merger related expenses, net of tax, per diluted

common share(X)



$





$





$





$





$





$





$

0.04



FDIC special assessment, net of tax, per diluted

common share(X)



$

(0.03)





$





$





$





$





$

(0.03)





$

0.03



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

per diluted common

share(X)



$





$





$





$





$





$





$

(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:(X)



$

1.46





$

1.45





$

1.42





$

1.37





$

1.37





$

5.69





$

5.11















































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)





1.49

%





1.44

%





1.41

%





1.34

%





1.31

%





1.42

%





1.21

%













































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(X):



$

137,312





$

137,605





$

135,155





$

130,225





$

130,076





$

540,297





$

483,982



Average total assets



$

37,665,928





$

38,129,863





$

38,391,214





$

38,957,078





$

39,627,399





$

38,280,998





$

39,600,835



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) (X)





1.46

%





1.44

%





1.41

%





1.34

%





1.31

%





1.41

%





1.22

%



























































(X)

Calculated assuming a federal tax rate of 21.0%.













































































Three Months Ended





Year-to-Date









Dec 31,

2025





Sep 30,

2025





Jun 30,

2025





Mar 31,

2025





Dec 31,

2024





Dec 31,

2025





Dec 31,

2024





Reconciliation of return on average common

equity to return on average common equity

excluding merger related provision for credit

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

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

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













































Return on average common equity (unadjusted)





7.30

%





7.18

%





7.13

%





6.94

%





7.00

%





7.14

%





6.56

%

















































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(X):



$

137,312





$

137,605





$

135,155





$

130,225





$

130,076





$

540,297





$

483,982





Average shareholders' equity



$

7,668,802





$

7,657,978





$

7,586,290





$

7,505,801





$

7,428,665





$

7,605,310





$

7,305,071





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) (X)





7.16

%





7.19

%





7.13

%





6.94

%





7.00

%





7.10

%





6.63

%

















































Reconciliation of return on average common

equity to return on average tangible common

equity:













































Net income



$

139,907





$

137,556





$

135,155





$

130,225





$

130,076





$

542,843





$

479,386





Average shareholders' equity



$

7,668,802





$

7,657,978





$

7,586,290





$

7,505,801





$

7,428,665





$

7,605,310





$

7,305,071





Less: Average goodwill and other intangible assets





(3,556,680)







(3,560,083)







(3,563,866)







(3,567,421)







(3,573,197)







(3,561,978)







(3,537,930)





Average tangible shareholders' equity



$

4,112,122





$

4,097,895





$

4,022,424





$

3,938,380





$

3,855,468





$

4,043,332





$

3,767,141





Return on average tangible common equity (F)





13.61

%





13.43

%





13.44

%





13.23

%





13.50

%





13.43

%





12.73

%

















































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(X):



$

137,312





$

137,605





$

135,155





$

130,225





$

130,076





$

540,297





$

483,982





Average shareholders' equity



$

7,668,802





$

7,657,978





$

7,586,290





$

7,505,801





$

7,428,665





$

7,605,310





$

7,305,071





Less: Average goodwill and other intangible assets





(3,556,680)







(3,560,083)







(3,563,866)







(3,567,421)







(3,573,197)







(3,561,978)







(3,537,930)





Average tangible shareholders' equity



$

4,112,122





$

4,097,895





$

4,022,424





$

3,938,380





$

3,855,468





$

4,043,332





$

3,767,141





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) (X)





13.36

%





13.43

%





13.44

%





13.23

%





13.50

%





13.36

%





12.85

%

















































Reconciliation of book value per share to tangible

book value per share:













































Shareholders' equity



$

7,616,140





$

7,664,938





$

7,599,736





$

7,517,061





$

7,438,495





$

7,616,140





$

7,438,495





Less: Goodwill and other intangible assets





(3,554,732)







(3,558,321)







(3,561,923)







(3,565,533)







(3,569,176)







(3,554,732)







(3,569,176)





Tangible shareholders' equity



$

4,061,408





$

4,106,617





$

4,037,813





$

3,951,528





$

3,869,319





$

4,061,408





$

3,869,319



















































Period end shares outstanding





93,058







94,993







95,277







95,258







95,275







93,058







95,275





Tangible book value per share



$

43.64





$

43.23





$

42.38





$

41.48





$

40.61





$

43.64





$

40.61





































Three Months Ended





Year-to-Date







Dec 31,

2025





Sep 30,

2025





Jun 30,

2025





Mar 31,

2025





Dec 31,

2024





Dec 31,

2025





Dec 31,

2024



Reconciliation of equity to assets ratio to period

end tangible equity to period end tangible assets

ratio:











































Tangible shareholders' equity



$

4,061,408





$

4,106,617





$

4,037,813





$

3,951,528





$

3,869,319





$

4,061,408





$

3,869,319



Total assets



$

38,463,425





$

38,330,469





$

38,417,352





$

38,764,675





$

39,566,738





$

38,463,425





$

39,566,738



Less: Goodwill and other intangible assets





(3,554,732)







(3,558,321)







(3,561,923)







(3,565,533)







(3,569,176)







(3,554,732)







(3,569,176)



Tangible assets



$

34,908,693





$

34,772,148





$

34,855,429





$

35,199,142





$

35,997,562





$

34,908,693





$

35,997,562



Period end tangible equity to period end tangible

assets ratio





11.63

%





11.81

%





11.58

%





11.23

%





10.75

%





11.63

%





10.75

%













































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



$

333,742





$

339,626





$

346,084





$

349,101





$

351,805





$

333,742





$

351,805



Total loans



$

21,805,368





$

22,027,769





$

22,197,388





$

21,977,570





$

22,149,209





$

21,805,368





$

22,149,209



Less: Warehouse Purchase Program loans





(1,304,798)







(1,278,178)







(1,287,440)







(1,057,893)







(1,080,903)







(1,304,798)







(1,080,903)



Total loans less Warehouse Purchase Program



$

20,500,570





$

20,749,591





$

20,909,948





$

20,919,677





$

21,068,306





$

20,500,570





$

21,068,306



Allowance for credit losses on loans to total loans

excluding Warehouse Purchase Program





1.63

%





1.64

%





1.66

%





1.67

%





1.67

%





1.63

%





1.67

%













































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



$

138,712





$

138,635





$

138,565





$

140,301





$

141,545





$

556,213





$

570,573















































Net interest income



$

274,953





$

273,435





$

267,722





$

265,382





$

267,774





$

1,081,492





$

1,026,495



Noninterest income





42,780







41,238







42,982







41,301







39,837







168,301







165,809



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

assets





35







3







1,414







(235)







584







1,217







2,824



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









































11,245



Noninterest income excluding net gains and losses

on the sale, write-down or write-up of assets and

securities





42,745







41,235







41,568







41,536







39,253







167,084







151,740



Total income excluding net gains and losses on

the sale, write-down or write-up of assets and

securities



$

317,698





$

314,670





$

309,290





$

306,918





$

307,027





$

1,248,576





$

1,178,235



Efficiency ratio, excluding net gains and losses on

the sale, write-down or write-up of assets and

securities





43.66

%





44.06

%





44.80

%





45.71

%





46.10

%





44.55

%





48.43

%













































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



$

138,712





$

138,635





$

138,565





$

140,301





$

141,545





$

556,213





$

570,573



Less: merger related expenses





268







62

























330







4,444



Less: FDIC special assessment





(3,554)































(3,554)







3,554



Noninterest expense excluding merger related

expenses and FDIC special assessment



$

141,998





$

138,573





$

138,565





$

140,301





$

141,545





$

559,437





$

562,575















































Net interest income



$

274,953





$

273,435





$

267,722





$

265,382





$

267,774





$

1,081,492





$

1,026,495



Noninterest income





42,780







41,238







42,982







41,301







39,837







168,301







165,809



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

assets





35







3







1,414







(235)







584







1,217







2,824



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









































11,245



Noninterest income excluding net gains and losses

on the sale, write-down or write-up of assets and

securities





42,745







41,235







41,568







41,536







39,253







167,084







151,740



Total income excluding net gains and losses on

the sale, write-down or write-up of assets and

securities



$

317,698





$

314,670





$

309,290





$

306,918





$

307,027





$

1,248,576





$

1,178,235



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





44.70

%





44.04

%





44.80

%





45.71

%





46.10

%





44.81

%





47.75

%

 

Cision
View original content to download multimedia:https://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-fourth-quarter-2025-earnings-302672463.html

SOURCE Prosperity Bancshares, Inc.

Mentioned In This Article

Latest News