PR Newswire | Apr 28, 2021 06:31AM EDT

04/28 05:30 CDT

Prosperity Bancshares, Inc.(r) Reports First Quarter 2021 Earnings- First quarter earnings per share (diluted) of $1.44, an increase of 3.6% compared to the first quarter 2020- First quarter net income of $133.3 million- Deposits increased $1.403 billion or 5.1% (20.5% annualized) during the first quarter 2021- Allowance for credit losses to total loans, excluding Warehouse Purchase Program and SBA Paycheck Protection Program loans, of 1.89%(1)- Nonperforming assets remain low at 0.15% of first quarter average interest-earning assets- Return (annualized) on first quarter average assets of 1.54%- Returns (annualized) on first quarter average common equity of 8.60% and average tangible common equity of 18.43%(1)- First quarter efficiency ratio of 41.25%(1)- Prosperity Bancshares was ranked Number 2 in Forbes' 2021 America's Best Banks HOUSTON, April 28, 2021

HOUSTON, April 28, 2021 /PRNewswire/ -- Prosperity Bancshares, Inc.(r) (NYSE: PB), the parent company of Prosperity Bank(r) (collectively, "Prosperity"), reported net income for the quarter ended March 31, 2021 of $133.3 million compared with $130.8 million for the same period in 2020. Net income per diluted common share was $1.44 compared with $1.39 for the same period in 2020 and the annualized return on first quarter average assets was 1.54%. Additionally, deposits increased $1.403 billion or 5.1% (20.5% annualized) during the first quarter 2021 and nonperforming assets remain low at 0.15% of first quarter average interest-earning assets.

"With the hard work of our entire team, the combination of Prosperity and LegacyTexas has continued to bear fruit, as reflected in our positive results for the first quarter of 2021," said David Zalman, Prosperity's Senior Chairman and Chief Executive Officer.

"Prosperity Bank was ranked as the number 2 Best Bank in America for 2021 and in the Top 10 of Forbes' America's Best Banks since 2010. I want to congratulate and thank all of our customers, associates, directors and shareholders for helping us achieve this great honor," continued Zalman.

"Texas and Oklahoma both have bright futures. According to the Dallas Federal Reserve, Texas now has the fastest growing population in the nation. Further, the Dallas Federal Reserve is projecting over 6% job growth, meaning over 700,000 new jobs, in Texas for 2021 and Texas is expected to outperform most of the other states for the next three years. Companies continue to move to Texas, with HP and Oracle announcing headquarter moves and other companies, such as Tesla, announcing a major expansion into Texas. Oklahoma is also projected to have population growth for 2021 and has seen expansion of many of the large businesses operating in the state, including Boeing, American Airlines, Costco and Amazon. Consumer spending in Oklahoma is above early 2020 levels and retail job additions and new housing permits are higher than the average U.S. rate," added Zalman.

"We are carefully monitoring office building, hospitality and oil and gas loans, but continue to participate in these areas with experienced borrowers that can withstand the volatility of their industries," stated Zalman.

"I want to thank all our associates for helping create the success we have had. We have a strong team and a deep bench at Prosperity, and we will continue to work hard to improve everyone's quality of life and shareholder value," concluded Zalman.

Results of Operations for the Three Months Ended March 31, 2021

Net income was $133.3 million(2) for the three months ended March 31, 2021 compared with $130.8 million(3) for the same period in 2020, an increase of $2.5 million or 1.9%. Net income per diluted common share was $1.44 for the three months ended March 31, 2021 compared with $1.39 for the same period in 2020, an increase of 3.6%. On a linked quarter basis, net income decreased $3.8 million or 2.8% to $133.3 million(2) compared with $137.1 million(4) for the three months ended December 31, 2020. Net income per diluted common share was $1.44 for the three months ended March 31, 2021 compared with $1.48 for the three months ended December 31, 2020, a decrease of 2.7%. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended March 31, 2021 were 1.54%, 8.60% and 18.43%(1), respectively. Prosperity's efficiency ratio (excluding net gains and losses on the sale or write down of assets and taxes) was 41.25%(1) for the three months ended March 31, 2021.

Net interest income before provision for credit losses for the three months ended March 31, 2021 was $254.6 million compared with $256.0 million for the same period in 2020, a decrease of $1.4 million or 0.6%. The decrease was primarily due to a decrease in the average rate on interest-earning assets and a decrease in loan discount accretion of $12.1 million, partially offset by a decrease in the average rate on interest-bearing liabilities. On a linked quarter basis, net interest income before provision for credit losses was $254.6 million compared with $257.6 million for the three months ended December 31, 2020, a decrease of $3.1 million or 1.2%. The decrease was primarily due to a decrease in the average loan balance, partially offset by a decrease in the average rate on interest-bearing liabilities and an increase in average investment securities balance.

The net interest margin on a tax equivalent basis was 3.41% for the three months ended March 31, 2021 compared with 3.81% for the same period in 2020. The change was primarily due to an increase in lower yielding Warehouse Purchase Program and Paycheck Protection Program ("PPP") loans, a $12.1 million decrease in loan discount accretion, higher net premium amortization on securities and higher cash balances due to excess liquidity, partially offset by a decrease in the average rate on interest-bearing liabilities. On a linked quarter basis, the net interest margin on a tax equivalent basis was 3.41% for the three months ended March 31, 2021 compared with 3.49% for the three months ended December 31, 2020. This change was primarily due to a higher net premium amortization on securities and higher cash balances due to excess liquidity.

Noninterest income was $34.0 million for the three months ended March 31, 2021 compared with $34.4 million for the same period in 2020. On a linked quarter basis, noninterest income decreased $2.5 million or 6.9% to $34.0 million compared with $36.5 million for the three months ended December 31, 2020. This decrease was primarily due to decreases in nonsufficient funds ("NSF") fees and other noninterest income.

Noninterest expense was $119.1 million for the three months ended March 31, 2021 compared with $124.7 million for the same period in 2020, a decrease of $5.7 million or 4.5%, primarily due to decreases in data processing, other noninterest expenses and net occupancy and equipment, partially offset by an increase in salaries and benefits. On a linked quarter basis, noninterest expense decreased $1.1 million or 0.9% to $119.1 million compared with $120.2 million for the three months ended December 31, 2020. This decrease was primarily due to a decrease in other noninterest expense and a net gain on sale of other real estate, partially offset by an increase in salaries and benefits.

Balance Sheet Information

At March 31, 2021, Prosperity had $35.558 billion in total assets, an increase of $3.815 billion or 12.0% compared with $31.743 billion at March 31, 2020.

Loans at March 31, 2021 were $19.639 billion, an increase of $511.7 million or 2.7%, compared with $19.127 billion at March 31, 2020, primarily due to an increase in Warehouse Purchase Program loans. Linked quarter loans decreased $608.1 million or 3.0% from $20.247 billion at December 31, 2020, primarily due to a decrease in Warehouse Purchase Program loans. At March 31, 2021, Prosperity had $1.139 billion of PPP loans.

As part of its lending activities, Prosperity extends credit to oil and gas production and servicing companies. Oil and gas production loans are loans to companies directly involved in the exploration and/or production of oil and gas. Oil and gas servicing loans are loans to companies that provide services for oil and gas production and exploration. At March 31, 2021, oil and gas loans totaled $503.9 million (net of discount and excluding PPP loans totaling $142.6 million) or 2.6% of total loans, of which $289.4 million were production loans and $214.5 million were servicing loans, compared with total oil and gas loans of $718.7 million (net of discount) or 3.8% of total loans at March 31, 2020, of which $435.1 million were production loans and $283.6 million were servicing loans. In addition, as of March 31, 2021, Prosperity had total unfunded commitments to oil and gas companies of $248.1 million compared with total unfunded commitments to oil and gas companies of $389.5 million as of March 31, 2020. Unfunded commitments to producers include letters of credit issued in lieu of oil well plugging bonds.

Additionally, Prosperity extends credit to hotels and restaurants. At March 31, 2021, loans to hotels totaled $401.2 million (excluding PPP loans totaling $13.1 million) or 2.0% of total loans, and loans to restaurants totaled $208.7 million (excluding PPP loans totaling $125.2 million) or 1.1% of total loans.

Deposits at March 31, 2021 were $28.763 billion, an increase of $4.937 billion or 20.7%, compared with $23.826 billion at March 31, 2020. Linked quarter deposits increased $1.403 billion or 5.1% (20.5% annualized) from $27.360 billion at December 31, 2020.

Asset Quality

Nonperforming assets totaled $44.2 million or 0.15% of quarterly average interest-earning assets at March 31, 2021, compared with $67.2 million or 0.25% of quarterly average interest-earning assets at March 31, 2020, and $59.6 million or 0.20% of quarterly average interest-earning assets at December 31, 2020.

The allowance for credit losses on loans was $307.2 million or 1.56% of total loans at March 31, 2021 compared to $316.1 million or 1.56% of total loans at December 31, 2020 and $327.2 million or 1.71% of total loans at March 31, 2020. The allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program and PPP loans, was 1.89%(1) at March 31, 2021 compared with 1.92%(1) at December 31, 2020 and 1.88%(1) at March 31, 2020.

There was no provision for credit losses for the three months ended March 31, 2021, December 31, 2020 and March 31, 2020.

Net charge-offs were $8.9 million for the three months ended March 31, 2021 compared with net charge-offs of $801 thousand for the three months ended March 31, 2020 and net charge-offs of $7.6 million for the three months ended December 31, 2020. Net charge-offs for the first quarter of 2021 included $7.1 million related to resolved PCD loans, which had specific reserves that were allocated to the charge-offs. Further, an additional $4.2 million of specific reserves on resolved PCD loans without any related charge-offs was released to the general reserve.

Dividend

Prosperity Bancshares declared a second quarter cash dividend of $0.49 per share to be paid on July 1, 2021 to all shareholders of record as of June 15, 2021.

COVID-19 Pandemic

In December 2019, a novel strain of coronavirus disease ("COVID-19") was first reported in Wuhan, Hubei Province, China. On March 11, 2020, the World Health Organization declared COVID-19 a pandemic. On March 13, 2020, the U.S. President announced a national emergency relating to the pandemic, which has since been extended. On April 5, 2021, the Governor of Texas further extended the proclamation certifying that COVID-19 poses an imminent threat of disaster in the state and declaring a state of disaster for all counties in Texas while lifting restrictions on all businesses and activities in the state. On April 11, 2021, the Governor of Oklahoma further extended the executive order that declared an emergency caused by the impending threat of COVID-19 to the people of Oklahoma while lifting restrictions on all businesses and activities in the state. Prosperity Bank (the "Bank") continues to monitor the latest developments regarding COVID-19. The COVID-19 pandemic has resulted in significant economic uncertainties that have had, and could continue to have, an adverse impact on Prosperity's operating income, financial condition and cash flows. The extent to which the COVID-19 pandemic will impact Prosperity's operations and financial results during 2021 cannot be reasonably or reliably estimated at this time.

The health and safety of the Bank's associates, customers, and communities are of utmost importance; and Prosperity has taken additional measures in an effort to ensure this safety, including restricting nonessential employee travel, expanding remote access availability, distancing work stations, professional cleaning of its facilities, and signs and distancing reminders for customers in the banking centers. Further, Prosperity remains committed to providing uninterrupted and reliable banking service and has business continuity plans and protocols in place to ensure critical operations are able to continue without disruption.

In response to the COVID-19 pandemic, on March 27, 2020 the President of the United States signed the Coronavirus Aid, Relief, and Economic Security Act (the "CARES Act") into law. The CARES Act provides assistance for American workers, families and small businesses. The Paycheck Protection Program, established by the CARES Act and implemented by the Small Business Administration ("SBA") with support from the Department of the Treasury, provides small businesses with funds to pay payroll costs including benefits. Funds can also be used to pay interest on mortgages, rent, and utilities and are 100% guaranteed by the SBA. On June 5, 2020, the President signed the Paycheck Protection Program Flexibility Act of 2020 ("PPP Flexibility Act"), which modified the covered expense period from eight weeks to 24 weeks, extended the maturity date of the loans out to five years and gave greater flexibility to employers having difficulty hiring workers. PPP loans originated prior to June 5, 2020, have a two-year term and earn interest at 1%. PPP loans originated on and after June 5, 2020, have a minimum five-year term, which can be extended for up to five additional years if the lender and borrower both agree. On December 27, 2020, the Consolidated Appropriations Act of 2021 ("CAA") was signed into law, which extended certain provisions of the CARES Act, provided additional funding and contained new relief provisions. The CAA extended the PPP application period to March 31, 2021 and permits eligible companies to obtain a second PPP loan ("second draw") under terms specified in the CAA, with a maximum amount of $2.0 million and limit of one second draw loan. Second draw PPP borrowers are eligible for loan forgiveness on the same terms as the first draw PPP borrowers. Lenders that were permitted to approve first draw PPP loans are permitted to approve second draw loans. Additionally, the Bank is entitled to a per loan processing fee based on a tiered schedule ranging from 5% to 1% of the loan balance for the first draw PPP loans and the CAA established pre-determined fees for processing and servicing the second draw PPP loans. On March 11, 2021, the American Rescue Plan Act of 2021 was signed into law, which added an additional $7.25 billion in PPP funding. On March 30, 2021, the PPP Extension Act of 2021 was signed into law, which extended the PPP application filing deadline from March 31, 2021 to May 31, 2021 and extended the authorization of loans to June 30, 2021. Since the implementation of the PPP in 2020, Prosperity has obtained SBA approvals on approximately 18,500 loans totaling $1.980 billion and, as of March 31, 2021, had an outstanding balance of 9,621 loans totaling $1.139 billion after remittance.

Also, in response to the COVID-19 pandemic, Prosperity has provided relief to its loan customers through loan extensions and deferrals. Under the CARES Act and the CAA, banks may elect to deem that loan modifications do not result in troubled debt restructurings if they are (1) related to COVID-19; (2) executed on a loan that was not more than 30 days past due as of December 31, 2019; and (3) executed between March 1, 2020, and the earlier of (A) 60 days after the date of termination of the COVID-19 national emergency declaration by the President of the United States or (B) January 1, 2022. Additionally, other short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief are not troubled debt restructurings under Accounting Standards Codification ("ASC") Subtopic 310-40 and federal banking agencies' interagency guidance. These modifications include modifications such as principal and interest payment deferrals, temporary interest only payment terms, fee waivers, extensions of repayment terms, or delays in payment that are insignificant. Borrowers considered current are those that are less than 30 days past due on their contractual payments at the time a modification program is implemented. Prosperity's troubled debt restructurings do not include loan modifications related to COVID-19. Beginning in mid-March of 2020, Prosperity began offering deferral and modification of principal and/or interest payments to selected borrowers on a case-by-case basis. As of March 31, 2021, Prosperity had approximately $316.7 million in outstanding loans subject to deferral and modification agreements.

Conference Call

Prosperity's management team will host a conference call on Wednesday, April 28, 2021 at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's first quarter 2021 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383 for domestic participants, or 412-902-6506 for international participants. The participant elite entry number is 1669484.

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 home page by selecting "Presentations, Webcast & Calls" from the menu on the Investor Relations link and following the instructions.

Non-GAAP Financial Measures

Prosperity's management uses certain non-GAAP financial measures to evaluate its performance. Specifically, Prosperity reviews diluted earnings per share excluding merger related expenses, net of tax, and net operating loss ("NOL") tax benefit; return on average assets excluding merger related expenses, net of tax, and NOL tax benefit; return on average common equity excluding merger related expenses, net of tax, and NOL tax benefit; return on average tangible common equity; return on average tangible common equity excluding merger related expenses, net of tax, and NOL tax benefit; tangible book value per share; the tangible equity to tangible assets ratio; allowance for credit losses to total loans excluding Warehouse Purchase Program and PPP loans; the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities; and the efficiency ratio, excluding net gains and losses on the sale or write down of assets and securities and merger related expenses, for internal planning and forecasting purposes. 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. (r)

As of March 31, 2021, Prosperity Bancshares, Inc.(r) is a $35.558 billionHouston, 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.

As of March 31, 2021, Prosperity operated 275 full-service banking locations: 65 in the Houston area, including The Woodlands; 30 in the South Texas area including Corpus Christi and Victoria; 65 in the Dallas/Fort Worth area; 22 in the East Texas area; 29 in the Central Texas area including Austin and San Antonio; 34 in the West Texas area including Lubbock, Midland-Odessa and Abilene; 16 in the Bryan/College Station area; 6 in the Central Oklahoma area; 8 in the Tulsa, Oklahoma area.

Cautionary Notes on Forward-Looking Statements

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity's management on the conference call may contain, forward-looking statements within the meaning of the federal securities laws, including Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as "aim," "anticipate," "estimate," "expect," "goal," "guidance," "intend," "is anticipated," "is expected," "is intended," "objective," "plan," "projected," "projection," "will affect," "will be," "will continue," "will decrease," "will grow," "will impact," "will increase," "will incur," "will reduce," "will remain," "will result," "would be," variations of such words or phrases (including where the word "could," "may," or "would" is used rather than the word "will" in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and are based on current expectations, assumptions, estimates and projections about Prosperity Bancshares and its subsidiaries. These forward-looking statements may include information about Prosperity's possible or assumed future economic performance or future results of operations, including future revenues, income, expenses, provision for loan losses, provision for taxes, effective tax rate, earnings per share and cash flows and Prosperity's future capital expenditures and dividends, future financial condition and changes therein, including changes in Prosperity's loan portfolio and allowance for loan losses, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity's future operations, future or proposed acquisitions, the future or expected effect of acquisitions on Prosperity's operations, results of operations, financial condition, and future economic performance, statements about the anticipated benefits of the proposed transaction, and statements about the assumptions underlying any such statement, as well as expectations regarding the effects of the COVID-19 pandemic on Prosperity's operating income, financial condition and cash flows. These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties, many of which are outside of Prosperity's control, which may cause actual results to differ materially from those expressed or implied by the forward-looking statements. These risks and uncertainties include but are not limited to whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks, including LegacyTexas Financial Group and LegacyTexas Bank (collectively "LegacyTexas"); continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); the possibility that the anticipated benefits of an acquisition transaction, including the LegacyTexas transaction, are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of two companies or as a result of the strength of the economy and competitive factors generally; a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity's securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate, interest rate and commodity price fluctuations; the effect, impact potential duration or other implications of the COVID-19 pandemic; and weather. These and various other factors are discussed in Prosperity Bancshares' Annual Report on Form 10-K for the year ended December 31, 2020 and other reports and statements Prosperity Bancshares has filed with the Securities and Exchange Commission ("SEC"). Copies of the SEC filings for Prosperity Bancshares may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

Bryan/College Station Area Frisco-West Kerens Hempstead 98^th Street

Bryan Garland Longview Hitchcock Avenue Q

Bryan-29^th Street Grapevine Mount Vernon Liberty North University

Bryan-East Grapevine Main Palestine Magnolia Texas Tech Student Union

Bryan-North Kiest Rusk Magnolia Parkway

Caldwell Lake Highlands Seven Points Mont Belvieu Midland

College Station McKinney Teague Nederland Wadley

Crescent Point McKinney Eldorado Tyler-Beckham Needville Wall Street

Hearne McKinney Redbud Tyler-South Broadway Rosenberg

Huntsville North Carrolton Tyler-University Shadow Creek Odessa

Madisonville Oak Cliff Winnsboro Spring Grandview

Navasota Park Cities Tomball Grant

New Waverly Plano Houston Area Waller Kermit Highway

Rock Prairie Plano-West Houston West Columbia Parkway

Southwest Parkway Preston Forest Aldine Wharton

Tower Point Preston Parker Alief Winnie Other West Texas Area

Wellborn Road Preston Royal Bellaire Wirt Locations

Red Oak Beltway Big Spring

Central Texas Area Richardson Clear Lake South Texas Area - Brownfield

Austin Richardson-West Copperfield Corpus Christi Brownwood

Allandale Rosewood Court Cypress Calallen Cisco

Cedar Park The Colony Downtown Carmel Comanche

Congress Tollroad Eastex Northwest Early

Lakeway Trinity Mills Fairfield Saratoga Floydada

Liberty Hill Turtle Creek First Colony Timbergate Gorman

Northland West 15th Plano Fry Road Water Street Levelland

Oak Hill West Allen Gessner Littlefield

Research Blvd Westmoreland Gladebrook Victoria Merkel

Westlake Wylie Grand Parkway Victoria Main Plainview

Heights Victoria-Navarro San Angelo

Other Central Texas Area Fort Worth Highway 6 West Victoria-North Slaton

Locations Haltom City Little York Victoria Salem Snyder

Bastrop Hulen Medical Center

Canyon Lake Keller Memorial Drive Other South Texas Area Oklahoma

Dime Box Museum Place Northside Locations Central Oklahoma Area

Dripping Springs Renaissance Square Pasadena Alice Oklahoma City

Elgin Roanoke Pecan Grove Aransas Pass 23^rd Street

Flatonia Stockyards Pin Oak Beeville Expressway

Georgetown River Oaks Colony Creek I-240

Gruene Other Dallas/Fort Worth Area Sugar Land Cuero Memorial

Kingsland Locations SW Medical Center Edna

La Grange Arlington Tanglewood Goliad Other Central Oklahoma Area

Lexington Azle The Plaza Gonzales Locations

New Braunfels Ennis Uptown Hallettsville Edmond

Pleasanton Flower Mound Waugh Drive Kingsville Norman

Round Rock Gainesville Westheimer Mathis

San Antonio Glen Rose West University Padre Island Tulsa Area

Schulenburg Granbury Woodcreek Palacios Tulsa

Seguin Grand Prairie Port Lavaca Garnett

Smithville Jacksboro Katy Portland Harvard

Thorndale Mesquite Cinco Ranch Rockport Memorial

Weimar Muenster Katy-Spring Green Sinton Sheridan

Runaway Bay Taft S. Harvard

Dallas/Fort Worth Area Sanger The Woodlands Yoakum Utica Tower

Dallas Waxahachie The Woodlands-College Park Yorktown Yale

14th Street Plano Weatherford The Woodlands-I-45

Abrams Centre The Woodlands-Research Forest West Texas Area Other Tulsa Area Locations

Addison East Texas Area Abilene Owasso

Allen Athens Other Houston Area Antilley Road

Balch Springs Blooming Grove Locations Barrow Street

Camp Wisdom Canton Angleton Cypress Street

Carrollton Carthage Bay City Judge Ely

Cedar Hill Corsicana Beaumont Mockingbird

Coppell Crockett Cleveland

East Plano Eustace East Bernard Lubbock

Euless Gilmer El Campo 4th Street

Frisco Grapeland Dayton 66th Street

Frisco Gaylord Gun Barrel City Galveston 82nd Street

Frisco Warren Jacksonville Groves 86th Street

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

Includes purchase accounting adjustments of $13.2 million, net of tax,(2) primarily comprised of loan discount accretion of $16.3 million for the three months ended March 31, 2021.

Includes purchase accounting adjustments of $24.1 million, net of tax,(3) primarily comprised of loan discount accretion of $28.5 million, and merger related expenses of $544 thousand for the three months ended March 31, 2020.

Includes purchase accounting adjustments of $13.3 million, net of tax,(4) primarily comprised of loan discount accretion of $16.1 million for the three months ended December 31, 2020.

Prosperity Bancshares, Inc.^(r)

Financial Highlights (Unaudited)

(In thousands)

Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020

Balance Sheet Data (at period end)

Loans held for sale $ 20,991 $ 46,777 $ 51,694 $ 39,516 $ 65,035

Loans held for investment 17,345,506 17,357,788 18,013,333 18,428,474 17,348,398

Loans held for investment - Warehouse Purchase Program 2,272,389 2,842,379 2,730,614 2,557,183 1,713,762

Total loans 19,638,886 20,246,944 20,795,641 21,025,173 19,127,195

Investment securities^(A) 10,088,002 8,542,820 7,431,495 7,717,586 8,295,495

Federal funds sold 8,986 553 56,469 568 676

Allowance for credit losses (307,210) (316,068) (323,635) (324,205) (327,206)

Cash and due from banks 1,947,235 1,342,996 1,031,193 332,873 381,458

Goodwill 3,231,636 3,231,636 3,231,692 3,231,964 3,223,144

Core deposit intangibles, net 70,304 73,235 76,478 79,748 83,041

Other real estate owned 462 10,593 11,548 6,160 5,452

Fixed assets, net 326,970 323,572 325,994 324,975 327,293

Other assets 553,147 602,994 560,724 571,807 626,951

Total assets $ 35,558,418 $ 34,059,275 $ 33,197,599 $ 32,966,649 $ 31,743,499

Noninterest-bearing deposits $ 9,820,445 $ 9,151,233 $ 8,998,328 $ 9,040,257 $ 7,461,323

Interest-bearing deposits 18,942,660 18,209,259 17,460,878 17,112,431 16,365,034

Total deposits 28,763,105 27,360,492 26,459,206 26,152,688 23,826,357

Other borrowings - - 2,570 103,131 1,338,429

Securities sold under repurchase agreements 377,106 389,583 380,274 365,335 344,695

Subordinated notes - - 125,146 125,365 125,585

Allowance for credit losses on off-balance sheet credit exposures 29,947 29,947 29,947 29,947 29,947

Other liabilities 166,414 148,584 165,579 242,061 222,912

Total liabilities 29,336,572 27,928,606 27,162,722 27,018,527 25,887,925

Shareholders' equity^(B) 6,221,846 6,130,669 6,034,877 5,948,122 5,855,574

Total liabilities and equity $ 35,558,418 $ 34,059,275 $ 33,197,599 $ 32,966,649 $ 31,743,499

Includes $970, $974, $(442), $(1,767) and $(3,421) in unrealized gains(A) (losses) on available for sale securities for the quarterly periods ended March 31, 2021, December 31, 2020, September 30, 2020, June 30, 2020 and March 31, 2020, respectively.

Includes $766, $770, $(349), $(1,396) and $(2,703) in after-tax unrealized(B) gains (losses) on available for sale securities for the quarterly periods ended March 31, 2021, December 31, 2020, September 30, 2020, June 30, 2020 and March 31, 2020, respectively.

Prosperity Bancshares, Inc.^(r)

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020

Income Statement Data

Interest income:

Loans $ 233,075 $ 241,625 $ 244,255 $ 242,772 $ 247,243

Securities^(C) 38,677 36,721 38,033 43,776 48,282

Federal funds sold and other earning assets 351 301 144 45 713

Total interest income 272,103 278,647 282,432 286,593 296,238

Interest expense:

Deposits 17,362 19,757 22,458 25,269 35,018

Other borrowings - 33 52 533 2,932

Securities sold under repurchase agreements 159 224 309 337 757

Subordinated notes and trust preferred - 999 1,500 1,499 1,500

Total interest expense 17,521 21,013 24,319 27,638 40,207

Net interest income 254,582 257,634 258,113 258,955 256,031

Provision for credit losses - - 10,000 10,000 -

Net interest income after provision for credit losses 254,582 257,634 248,113 248,955 256,031

Noninterest income:

Nonsufficient funds (NSF) fees 6,687 8,051 7,156 5,645 9,443

Credit card, debit card and ATM card income 8,031 8,193 8,315 7,263 7,474

Service charges on deposit accounts 5,978 6,046 5,920 5,790 6,104

Trust income 2,837 2,192 2,502 2,242 2,662

Mortgage income 3,307 3,989 2,958 1,820 2,010

Brokerage income 711 642 628 584 650

Bank owned life insurance income 1,292 1,252 1,449 1,508 1,545

Net (loss) on sale or write-down of assets (79) (675) (528) (3,945) (385)

Other noninterest income 5,244 6,857 6,524 4,768 4,885

Total noninterest income 34,008 36,547 34,924 25,675 34,388

Noninterest expense:

Salaries and benefits 80,037 77,809 75,068 79,109 77,282

Net occupancy and equipment 7,833 8,223 8,644 9,190 8,980

Credit and debit card, data processing and software amortization 8,233 8,442 8,776 11,690 11,421

Regulatory assessments and FDIC insurance 2,670 2,670 2,512 2,601 2,078

Core deposit intangibles amortization 2,931 3,243 3,270 3,293 3,363

Depreciation 4,540 4,261 4,605 4,598 4,768

Communications 2,899 2,931 3,027 3,324 3,195

Other real estate expense 244 279 258 40 46

Net (gain) loss on sale or write-down of other real estate (887) (195) (137) 4 (130)

Merger related expenses - - - 7,474 544

Other noninterest expense 10,576 12,542 11,896 13,045 13,194

Total noninterest expense 119,076 120,205 117,919 134,368 124,741

Income before income taxes 169,514 173,976 165,118 140,262 165,678

Provision for income taxes 36,205 36,885 35,054 9,361 34,830

Net income available to common shareholders $ 133,309 $ 137,091 $ 130,064 $ 130,901 $ 130,848

Interest income on securities was reduced by net premium amortization of(C) $12,844, $11,509, $10,089, $9,224 and $8,005 for the three-month periods ended March 31, 2021, December 31, 2020, September 30, 2020, June 30, 2020 and March 31, 2020, respectively.

Prosperity Bancshares, Inc.^ (r)

Financial Highlights (Unaudited)

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

Three Months Ended

Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020

Profitability

Net income ^(D) (E) $ 133,309 $ 137,091 $ 130,064 $ 130,901 $ 130,848

Basic earnings per share $ 1.44 $ 1.48 $ 1.40 $ 1.41 $ 1.39

Diluted earnings per share $ 1.44 $ 1.48 $ 1.40 $ 1.41 $ 1.39

Return on average assets ^(F) 1.54 % 1.63 % 1.58 % 1.61 % ^(J) 1.67 % ^(J)

Return on average common equity ^(F) 8.60 % 8.98 % 8.64 % 8.84 % ^(J) 8.86 % ^(J)

Return on average tangible common equity ^(F)^ ^(G) 18.43 % 19.57 % 19.19 % 19.98 % ^(J) 20.16 % ^(J)

Tax equivalent net interest margin ^(D) (E)^ ^(H) 3.41 % 3.49 % 3.57 % 3.69 % 3.81 %

Efficiency ratio ^(G) (I) 41.25 % 40.77 % 40.17 % 46.56 % ^(K) 42.90 % ^(K)

Liquidity and Capital Ratios

Equity to assets 17.50 % 18.00 % 18.18 % 18.04 % 18.45 %

Common equity tier 1 capital 14.60 % 13.74 % 13.17 % 12.29 % 12.27 %

Tier 1 risk-based capital 14.60 % 13.74 % 13.17 % 12.29 % 12.27 %

Total risk-based capital 15.07 % 14.23 % 14.28 % 13.36 % 12.81 %

Tier 1 leverage capital 9.68 % 9.67 % 9.57 % 9.41 % 9.49 %

Period end tangible equity to period end tangible assets ^(G) 9.05 % 9.19 % 9.12 % 8.89 % 8.96 %

Other Data

Weighted-average shares used in computing earnings per common share

Basic 92,854 92,559 92,656 92,658 94,371

Diluted 92,854 92,559 92,656 92,658 94,371

Period end shares outstanding 92,929 92,571 92,562 92,660 92,652

Cash dividends paid per common share $ 0.49 $ 0.49 $ 0.46 $ 0.46 $ 0.46

Book value per common share $ 66.95 $ 66.23 $ 65.20 $ 64.19 $ 63.20

Tangible book value per common share ^(G) $ 31.42 $ 30.53 $ 29.46 $ 28.45 $ 27.52

Common Stock Market Price

High $ 83.02 $ 70.38 $ 60.63 $ 72.95 $ 75.22

Low $ 66.45 $ 50.43 $ 48.80 $ 43.68 $ 42.02

Period end closing price $ 76.16 $ 69.36 $ 51.83 $ 59.38 $ 48.25

Employees - FTE (excluding overtime) 3,724 3,756 3,716 3,793 3,801

Number of banking centers 275 275 275 275 285

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

Three Months Ended

Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020

Loan discount accretion

ASC 310-20 $13,314 $13,514 $16,729 $17,999 $22,463

ASC 310-30 $3,027 $2,545 $5,805 $6,267 $6,019

Securities net amortization $111 $66 $116 $203 $194

Time deposits amortization $507 $790 $1,240 $1,793 $2,270

Using effective tax rate of 21.4%, 21.2%, 21.2%, 6.7% and 21.0% for the(E) three-month periods ended March 31, 2021, December 31, 2020, September 30, 2020, June 30, 2020 and March 31, 2020, respectively. Net income for the second quarter of 2020 includes a tax benefit for NOL due to the CARES Act.

(F) Interim periods annualized.

Refer to the "Notes to Selected Financial Data" at the end of this Earnings(G) 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.

Calculated by dividing total noninterest expense, excluding credit loss(I) provisions, by net interest income plus noninterest income, excluding net gains and losses on the sale or write down of assets and securities. Additionally, taxes are not part of this calculation.

For calculations of the annualized returns on average assets, average common equity and average tangible common equity excluding merger related(J) expenses, net of tax, and NOL tax benefit, 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.

For calculations of the efficiency ratio excluding merger related expenses,(K) 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.

Prosperity Bancshares, Inc.^(r)

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS Three Months Ended

Mar 31, 2021 Dec 31, 2020 Mar 31, 2020

Interest Interest Interest Average Average Average Average Earned/ Average Earned/ Average Earned/ Yield/ ^(L) Yield/ ^(L) Yield/ ^(L) Balance Interest Balance Interest Balance Interest Rate Rate Rate Paid Paid Paid

Interest-earning assets:

Loans held for sale $ 33,327 $ 238 2.90% $ 42,856 $ 348 3.23% $ 66,917 $ 623 3.80%

Loans held for investment 17,279,066 213,978 5.02% 17,700,756 220,357 4.95% 17,263,098 236,517 5.51%

Loans held for investment - Warehouse Purchase Program 2,369,601 18,859 3.23% 2,603,455 20,920 3.20% 1,120,324 10,094 3.62%

Total Loans 19,681,994 233,075 4.80% 20,347,067 241,625 4.72% 18,450,339 247,243 5.39%

Investment securities 9,148,841 38,677 1.71% ^(M) 8,001,679 36,721 1.83% ^(M) 8,434,196 48,282 2.30% ^(M)

Federal funds sold and other earning assets 1,506,645 351 0.09% 1,094,487 301 0.11% 223,631 713 1.28%

Total interest-earning assets 30,337,480 272,103 3.64% 29,443,233 278,647 3.76% 27,108,166 296,238 4.40%

Allowance for credit losses (315,590) (322,138) (328,005)

Noninterest-earning assets 4,522,470 4,569,811 4,577,251

Total assets $ 34,544,360 $ 33,690,906 $ 31,357,412

Interest-bearing liabilities:

Interest-bearing demand deposits $ 6,112,469 $ 5,943 0.39% $ 5,545,298 $ 5,301 0.38% $ 4,990,386 $ 7,096 0.57%

Savings and money market deposits 9,420,064 5,753 0.25% 9,170,179 6,985 0.30% 7,965,440 14,122 0.71%

Certificates and other time deposits 3,031,621 5,666 0.76% 3,047,475 7,471 0.98% 3,404,748 13,800 1.63%

Other borrowings - - - 2,435 33 5.39% 832,961 2,932 1.42%

Securities sold under repurchase agreements 376,662 159 0.17% 376,779 224 0.24% 366,615 757 0.83%

Subordinated notes and trust preferred - - - 81,570 999 4.87% 125,694 1,500 4.80%

Total interest-bearing liabilities 18,940,816 17,521 0.38% ^(N) 18,223,736 21,013 0.46% ^(N) 17,685,834 40,207 0.91% ^(N)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits 9,206,791 9,103,742 7,491,798

Allowance for credit losses on off-balance sheet credit exposures 29,947 29,947 13,009

Other liabilities 169,138 224,907 262,523

Total liabilities 28,346,692 27,582,332 25,453,164

Shareholders' equity 6,197,668 6,108,574 5,904,248

Total liabilities and shareholders' equity $ 34,544,360 $ 33,690,906 $ 31,357,412

Net interest income and margin $ 254,582 3.40% $ 257,634 3.48% $ 256,031 3.80%

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment 635 664 723

Net interest income and margin (tax equivalent basis) $ 255,217 3.41% $ 258,298 3.49% $ 256,754 3.81%

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

Yield on securities was impacted by net premium amortization of $12,844,(M) $11,509 and $8,005 for the three-month periods ended March 31, 2021, December 31, 2020 and March 31, 2020, respectively.

Total cost of funds, including noninterest bearing deposits, was 0.25%,(N) 0.31% and 0.64% for the three-month periods ended March 31, 2021, December 31, 2020 and March 31, 2020, respectively.

Prosperity Bancshares, Inc.^(r)

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020

YIELD TREND ^(O)

Interest-Earning Assets:

Loans held for sale 2.90 % 3.23 % 3.30 % 3.32 % 3.80 %

Loans held for investment 5.02 % 4.95 % 4.91 % 5.06 % 5.51 %

Loans held for investment - Warehouse Purchase Program 3.23 % 3.20 % 3.18 % 3.10 % 3.62 %

Total loans 4.80 % 4.72 % 4.72 % 4.87 % 5.39 %

Investment securities ^(P) 1.71 % 1.83 % 1.99 % 2.19 % 2.30 %

Federal funds sold and other earning assets 0.09 % 0.11 % 0.09 % 0.10 % 1.28 %

Total interest-earning assets 3.64 % 3.76 % 3.90 % 4.08 % 4.40 %

Interest-Bearing Liabilities:

Interest-bearing demand deposits 0.39 % 0.38 % 0.38 % 0.38 % 0.57 %

Savings and money market deposits 0.25 % 0.30 % 0.35 % 0.41 % 0.71 %

Certificates and other time deposits 0.76 % 0.98 % 1.23 % 1.48 % 1.63 %

Other borrowings - 5.39 % 1.49 % 0.45 % 1.42 %

Securities sold under repurchase agreements 0.17 % 0.24 % 0.32 % 0.37 % 0.83 %

Subordinated notes and trust preferred - 4.87 % 4.76 % 4.80 % 4.80 %

Total interest-bearing liabilities 0.38 % 0.46 % 0.54 % 0.63 % 0.91 %

Net Interest Margin 3.40 % 3.48 % 3.56 % 3.68 % 3.80 %

Net Interest Margin (tax equivalent) 3.41 % 3.49 % 3.57 % 3.69 % 3.81 %

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

Yield on securities was impacted by net premium amortization of $12,844,(P) $11,509, $10,089, $9,224 and $8,005 for the three-month periods ended March 31, 2021, December 31, 2020, September 30, 2020, June 30, 2020 and March 31, 2020, respectively.

Prosperity Bancshares, Inc.^(r)

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020

Balance Sheet Averages

Loans held for sale $ 33,327 $ 42,856 $ 50,606 $ 63,338 $ 66,917

Loans held for investment 17,279,066 17,700,756 18,267,559 18,135,226 17,263,098

Loans held for investment - Warehouse Purchase Program 2,369,601 2,603,455 2,279,461 1,843,097 1,120,324

Total Loans 19,681,994 20,347,067 20,597,626 20,041,661 18,450,339

Investment securities 9,148,841 8,001,679 7,603,762 8,054,008 8,434,196

Federal funds sold and other earning assets 1,506,645 1,094,487 618,228 172,761 223,631

Total interest-earning assets 30,337,480 29,443,233 28,819,616 28,268,430 27,108,166

Allowance for credit losses (315,590) (322,138) (321,424) (325,720) (328,005)

Cash and due from banks 308,787 289,579 267,887 247,426 321,832

Goodwill 3,233,231 3,231,850 3,231,976 3,223,469 3,223,633

Core deposit intangibles, net 71,763 74,919 78,269 81,539 84,865

Other real estate 6,385 14,573 8,061 5,666 5,837

Fixed assets, net 326,004 325,485 325,958 327,811 325,337

Other assets 576,300 633,405 570,495 676,105 615,747

Total assets $ 34,544,360 $ 33,690,906 $ 32,980,838 $ 32,504,726 $ 31,357,412

Noninterest-bearing deposits $ 9,206,791 $ 9,103,742 $ 8,980,814 $ 8,583,734 $ 7,491,798

Interest-bearing demand deposits 6,112,469 5,545,298 5,221,722 4,949,023 4,990,376

Savings and money market deposits 9,420,064 9,170,179 8,937,751 8,537,352 7,965,440

Certificates and other time deposits 3,031,621 3,047,475 3,103,290 3,224,196 3,404,748

Total deposits 27,770,945 26,866,694 26,243,577 25,294,305 23,852,362

Other borrowings - 2,435 13,898 474,867 832,961

Securities sold under repurchase agreements 376,662 376,779 378,888 365,077 366,615

Subordinated notes and trust preferred - 81,570 125,256 125,475 125,694

Allowance for credit losses on off-balance sheet credit exposures 29,947 29,947 29,947 29,947 13,009

Other liabilities 169,138 224,907 167,532 289,899 262,523

Shareholders' equity 6,197,668 6,108,574 6,021,740 5,925,156 5,904,248

Total liabilities and equity $ 34,544,360 $ 33,690,906 $ 32,980,838 $ 32,504,726 $ 31,357,412

Prosperity Bancshares, Inc.^(r)

Financial Highlights (Unaudited)

(Dollars in thousands)

Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020

Period End Balances

Loan Portfolio

Commercial and industrial $ 2,104,116 10.7 % $ 2,210,003 10.9 % $ 2,171,302 10.5 % $ 2,214,742 10.5 % $ 2,500,110 13.1 %

Warehouse purchase program 2,272,389 11.6 % 2,842,379 14.0 % 2,730,614 13.1 % 2,557,183 12.2 % 1,713,762 9.0 %

Construction, land development and other land loans 2,031,355 10.4 % 1,956,960 9.7 % 2,081,762 10.0 % 2,033,037 9.7 % 2,051,021 10.7 %

1-4 family residential 4,310,437 21.9 % 4,253,331 21.0 % 4,189,852 20.1 % 4,184,972 19.9 % 3,993,138 20.9 %

Home equity 554,278 2.8 % 504,207 2.5 % 477,552 2.3 % 437,098 2.1 % 516,003 2.6 %

Commercial real estate (includes multi-family residential) 5,858,475 29.8 % 6,078,764 30.0 % 6,179,901 29.7 % 6,550,086 31.2 % 6,576,213 34.4 %

Agriculture (includes farmland) 571,783 2.9 % 581,352 2.9 % 598,972 2.9 % 612,694 2.9 % 635,295 3.3 %

Consumer and other 293,023 1.5 % 344,028 1.7 % 367,231 1.8 % 403,462 1.9 % 423,000 2.2 %

Energy 503,947 2.6 % 512,735 2.5 % 604,698 2.9 % 639,402 3.0 % 718,653 3.8 %

Paycheck Protection Program 1,139,083 5.8 % 963,185 4.8 % 1,393,757 6.7 % 1,392,497 6.6 % - -

Total loans $ 19,638,886 $ 20,246,944 $ 20,795,641 $ 21,025,173 $ 19,127,195

Deposit Types

Noninterest-bearing DDA $ 9,820,445 34.1 % $ 9,151,233 33.4 % $ 8,998,328 34.0 % $ 9,040,257 34.6 % $ 7,461,323 31.3 %

Interest-bearing DDA 6,158,641 21.4 % 5,899,051 21.6 % 5,297,802 20.0 % 5,130,495 19.6 % 4,980,090 20.9 %

Money market 6,714,889 23.4 % 6,381,014 23.3 % 6,324,127 23.9 % 6,148,206 23.5 % 5,341,525 22.4 %

Savings 3,083,447 10.7 % 2,863,086 10.5 % 2,772,492 10.5 % 2,722,718 10.4 % 2,716,247 11.4 %

Certificates and other time deposits 2,985,683 10.4 % 3,066,108 11.2 % 3,066,457 11.6 % 3,111,012 11.9 % 3,327,172 14.0 %

Total deposits $ 28,763,105 $ 27,360,492 $ 26,459,206 $ 26,152,688 $ 23,826,357

Loan to Deposit Ratio 68.3 % 74.0 % 78.6 % 80.4 % 80.3 %

Prosperity Bancshares, Inc.^(r)

Financial Highlights (Unaudited)

(Dollars in thousands)

Construction Loans

Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020

Single family residential construction $ 590,223 29.1 % $ 579,761 29.6 % $ 654,933 31.5 % $ 710,401 34.9 % $ 655,191 31.9 %

Land development 97,267 4.8 % 103,307 5.3 % 114,937 5.5 % 114,748 5.6 % 110,853 5.4 %

Raw land 243,394 12.0 % 247,628 12.7 % 240,154 11.5 % 274,159 13.5 % 265,943 12.9 %

Residential lots 176,884 8.6 % 158,441 8.1 % 137,615 6.6 % 144,765 7.1 % 136,861 6.7 %

Commercial lots 137,512 6.8 % 114,427 5.8 % 109,569 5.3 % 103,267 5.1 % 106,036 5.2 %

Commercial construction and other 786,192 38.7 % 753,587 38.5 % 825,053 39.6 % 687,618 33.8 % 778,731 37.9 %

Net unaccreted discount (117) (191) (499) (1,921) (2,594)

Total construction loans $ 2,031,355 $ 1,956,960 $ 2,081,762 $ 2,033,037 $ 2,051,021

Non-Owner Occupied Commercial Real Estate Loans by Metropolitan StatisticalArea (MSA) as of March 31, 2021

Houston Dallas Austin OK City Tulsa Other ^(Q) Total

Collateral Type

Shopping center/retail $ 379,908 $ 300,615 $ 52,933 $ 20,114 $ 31,387 $ 292,494 $ 1,077,451

Commercial and industrial buildings 163,816 91,356 19,499 20,448 18,256 174,502 487,877

Office buildings 166,801 496,162 35,465 74,682 5,000 77,391 855,501

Medical buildings 36,347 29,333 2,660 24,011 24,004 58,362 174,717

Apartment buildings 330,576 357,804 24,347 14,388 8,835 169,704 905,654

Hotel 69,280 72,206 43,581 28,996 - 132,810 346,873

Other 80,641 58,865 27,713 8,154 3,865 62,117 241,355

Total $ 1,227,369 $ 1,406,341 $ 206,198 $ 190,793 $ 91,347 $ 967,380 $ 4,089,428 ^(R)

Acquired Loans

Non-PCD Loans PCD Loans Total Acquired Loans

Balance at Balance at Balance at Balance at Balance at Balance at Balance at Balance at Balance at Acquisition Acquisition Acquisition Dec 31, 2020 Mar 31, 2021 Dec 31, 2020 Mar 31, 2021 Dec 31, 2020 Mar 31, 2021 Date Date Date

Loan marks:

Acquired banks ^(S) $ 229,080 $ 5,973 $ 5,225 $ 142,128 $ - $ - $ 371,208 $ 5,973 $ 5,225

LegacyTexas merger^(T) 116,519 33,614 21,060 177,924 14,216 11,157 294,443 47,830 32,217

Total 345,599 39,587 26,285 320,052 14,216 ^(V) 11,157 665,651 53,803 37,442

Acquired portfolio loan balances:

Acquired banks ^(S) 5,690,998 266,036 229,040 275,221 3,523 3,306 5,966,219 269,559 232,346

LegacyTexas merger^(T) 6,595,161 3,603,169 3,110,630 414,352 192,108 159,885 7,009,513 3,795,277 3,270,515

Total 12,286,159 3,869,205 3,339,670 689,573 195,631 163,191 12,975,732 ^(U) 4,064,836 3,502,861

Acquired portfolio loan balances less loan marks $ 11,940,560 $ 3,829,618 $ 3,313,385 $ 369,521 $ 181,415 $ 152,034 $ 12,310,081 $ 4,011,033 $ 3,465,419

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

(R) Represents a portion of total commercial real estate loans of $5.858 billion as of March 31, 2021.

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

The merger of LegacyTexas Financial Group, Inc. ("LegacyTexas") into(T) Prosperity Bancshares, Inc. and LegacyTexas Bank into Prosperity Bank was completed on November 1, 2019. During the fourth quarter of 2019, LegacyTexas added $7.010 billion in loans with related purchase accounting adjustments of $294.4 million at acquisition date.

(U) Actual principal balances acquired.

(V) ASU 2016-13 became effective for Prosperity on January 1, 2020.

Prosperity Bancshares, Inc.^(r)

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020

Asset Quality

Nonaccrual loans $ 43,025 $ 47,185 $ 57,412 $ 62,904 $ 58,194

Accruing loans 90 or more days past due 313 1,699 462 8,691 3,255

Total nonperforming loans 43,338 48,884 57,874 71,595 61,449

Repossessed assets 362 93 120 187 278

Other real estate 462 10,593 11,548 6,160 5,452

Total nonperforming assets $ 44,162 $ 59,570 $ 69,542 $ 77,942 $ 67,179

Nonperforming assets:

Commercial and industrial (includes energy) $ 11,290 $ 16,176 $ 17,273 $ 15,238 $ 15,987

Construction, land development and other land loans 1,692 1,566 2,633 10,530 1,125

1-4 family residential (includes home equity) 11,920 25,830 29,953 29,812 28,996

Commercial real estate (includes multi-family residential) 16,896 12,315 16,069 20,748 20,155

Agriculture (includes farmland) 803 2,075 1,931 1,501 896

Consumer and other 1,561 1,608 1,683 113 20

Total $ 44,162 $ 59,570 $ 69,542 $ 77,942 $ 67,179

Number of loans/properties 167 208 198 213 198

Allowance for credit losses at end of period $ 307,210 $ 316,068 $ 323,635 $ 324,205 $ 327,206

Net charge-offs (recoveries):

Commercial and industrial (includes energy) $ 1,584 $ 4,085 $ 8,344 $ 12,206 $ (28)

Construction, land development and other land loans (5) (110) 478 (6) (12)

1-4 family residential (includes home equity) 47 1,982 252 51 5

Commercial real estate (includes multi-family residential) 6,589 626 676 - (81)

Agriculture (includes farmland) 33 (4) (17) (3) (1)

Consumer and other 610 988 837 753 918

Total $ 8,858 $ 7,567 $ 10,570 $ 13,001 $ 801

Asset Quality Ratios

Nonperforming assets to average interest-earning assets 0.15 % 0.20 % 0.24 % 0.28 % 0.25 %

Nonperforming assets to loans and other real estate 0.22 % 0.29 % 0.33 % 0.37 % 0.35 %

Net charge-offs to average loans (annualized) 0.18 % 0.15 % 0.21 % 0.26 % 0.02 %

Allowance for credit losses to total loans 1.56 % 1.56 % 1.56 % 1.54 % 1.71 %

Allowance for credit losses to total loans, excluding Warehouse 1.89 % 1.92 % 1.94 % 1.90 % 1.88 % Purchase Program loans and Paycheck Protection Program loans ^(G)

Prosperity Bancshares, Inc.^(r)

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 accountingprinciples) financial measures to evaluate its performance. Specifically,Prosperity reviews diluted earnings per share excluding merger relatedexpenses, net of tax, and NOL tax benefit; return on average assets excludingmerger related expenses, net of tax, and NOL tax benefit; return on averagecommon equity excluding merger related expenses, net of tax, and NOL taxbenefit; return on average tangible common equity; return on average tangiblecommon equity excluding merger related expenses, net of tax, and NOL taxbenefit; tangible book value per share; the tangible equity to tangible assetsratio; allowance for credit losses to total loans excluding Warehouse PurchaseProgram and PPP loans; the efficiency ratio, excluding net gains and losses onthe sale or write down of assets and securities; and the efficiency ratio,excluding net gains and losses on the sale or write down of assets andsecurities and merger related expenses, for internal planning and forecastingpurposes. In addition, due to the application of purchase accounting,Prosperity uses certain non-GAAP financial measures and ratios that exclude theimpact of these items to evaluate its allowance for credit losses to totalloans (excluding Warehouse Purchase Program loans and PPP loans). Prosperityhas included information below relating to these non-GAAP financial measuresfor the applicable periods presented.

Three Months Ended

Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020

Reconciliation of diluted earnings per share to diluted earnings per share, excluding merger related expenses,net of tax, and NOL tax benefit:

Net income $ 133,309 $ 137,091 $ 130,064 $ 130,901 $ 130,848

Add: merger related expenses, net of tax^(W) - - - 5,904 430

Less: NOL tax benefit ^(X) - - - (20,145) -

Net income, excluding merger related expenses, net of tax, and NOL tax benefit $ 133,309 $ 137,091 $ 130,064 $ 116,660 $ 131,278^(W) (X)

Weighted average diluted shares outstanding 92,854 92,559 92,656 92,658 94,371

Merger related expenses per diluted share, net of tax^(W) $ - $ - $ - $ 0.06 $ -

NOL tax benefit per diluted share ^(W) $ - $ - $ - $ (0.22) $ -

Diluted earnings per share, excluding merger related expenses, net of tax, $ 1.44 $ 1.48 $ 1.40 $ 1.25 $ 1.39 and NOL tax benefit ^(W) (X)

Reconciliation of return on average assets to return on average assets excluding merger related expenses, net of tax, and NOL tax benefit:

Net income, excluding merger related expenses, net of tax, $ 133,309 $ 137,091 $ 130,064 $ 116,660 $ 131,278 and NOL tax benefit ^(W) (X)

Average total assets $ 34,544,360 $ 33,690,906 $ 32,980,838 $ 32,504,726 $ 31,357,412

Return on average assets excluding merger related expenses, net of tax, 1.54 % 1.63 % 1.58 % 1.44 % 1.67 % and NOL tax benefit^ (F) (W) (X)

Reconciliation of return on average common equity to return on average common equity excluding merger related expenses, net of tax, and NOL tax benefit:

Net income, excluding merger related expenses, net of tax, and NOL tax benefit $ 133,309 $ 137,091 $ 130,064 $ 116,660 $ 131,278^(W) (X)

Average shareholders' equity $ 6,197,668 $ 6,108,574 $ 6,021,740 $ 5,925,156 $ 5,904,248

Return on average common equity excluding merger related expenses, 8.60 % 8.98 % 8.64 % 7.88 % 8.89 % net of tax, and NOL tax benefit ^(F) (W) (X)

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

Net income $ 133,309 $ 137,091 $ 130,064 $ 130,901 $ 130,848

Average shareholders' equity $ 6,197,668 $ 6,108,574 $ 6,021,740 $ 5,925,156 $ 5,904,248

Less: Average goodwill and other intangible assets (3,304,994) (3,306,769) (3,310,245) (3,305,008) (3,308,498)

Average tangible shareholders' equity $ 2,892,674 $ 2,801,805 $ 2,711,495 $ 2,620,148 $ 2,595,750

Return on average tangible common equity ^(F) 18.43 % 19.57 % 19.19 % 19.98 % 20.16 %

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

(X) Net income for the second quarter of 2020 includes a tax benefit for NOL related to the CARES Act.

Three Months Ended

Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020

Reconciliation of return on average common equity to return on average tangible common equity excluding merger related expenses, net of tax, and NOL tax benefit:

Net income, excluding merger related expenses, net of tax, and NOL tax benefit^ $ 133,309 $ 137,091 $ 130,064 $ 116,660 $ 131,278(W) (X)

Average shareholders' equity $ 6,197,668 $ 6,108,574 $ 6,021,740 $ 5,925,156 $ 5,904,248

Less: Average goodwill and other intangible assets (3,304,994) (3,306,769) (3,310,245) (3,305,008) (3,308,498)

Average tangible shareholders' equity $ 2,892,674 $ 2,801,805 $ 2,711,495 $ 2,620,148 $ 2,595,750

Return on average tangible common equity excluding merger related 18.43 % 19.57 % 19.19 % 17.81 % 20.23 % expenses, net of tax, and NOL tax benefit ^(F) (W) (X)

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

Shareholders' equity $ 6,221,846 $ 6,130,669 $ 6,034,877 $ 5,948,122 $ 5,855,574

Less: Goodwill and other intangible assets (3,301,940) (3,304,871) (3,308,170) (3,311,712) (3,306,185)

Tangible shareholders' equity $ 2,919,906 $ 2,825,798 $ 2,726,707 $ 2,636,410 $ 2,549,389

Period end shares outstanding 92,929 92,571 92,562 92,660 92,652

Tangible book value per share $ 31.42 $ 30.53 $ 29.46 $ 28.45 $ 27.52

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

Tangible shareholders' equity $ 2,919,906 $ 2,825,798 $ 2,726,707 $ 2,636,410 $ 2,549,389

Total assets $ 35,558,418 $ 34,059,275 $ 33,197,599 $ 32,966,649 $ 31,743,499

Less: Goodwill and other intangible assets (3,301,940) (3,304,871) (3,308,170) (3,311,712) (3,306,185)

Tangible assets $ 32,256,478 $ 30,754,404 $ 29,889,429 $ 29,654,937 $ 28,437,314

Period end tangible equity to period end tangible assets ratio 9.05 % 9.19 % 9.12 % 8.89 % 8.96 %

Reconciliation of allowance for credit losses to total loans to allowance for credit losses to total loans, excludingWarehouse Purchase Program and Paycheck Protection Program loans:

Allowance for credit losses $ 307,210 $ 316,068 $ 323,635 $ 324,205 $ 327,206

Total loans $ 19,638,886 $ 20,246,944 $ 20,795,641 $ 21,025,173 $ 19,127,195

Less: Warehouse Purchase Program loans (2,272,389) (2,842,379) (2,730,614) (2,557,183) (1,713,762)

Less: Paycheck Protection Program loans (1,139,083) (963,185) (1,393,757) (1,392,497) -

Total loans less Warehouse Purchase Program and Paycheck $ 16,227,414 $ 16,441,380 $ 16,671,270 $ 17,075,493 $ 17,413,433 Protection Program loans

Allowance for credit losses to total loans, excluding Warehouse Purchase 1.89 % 1.92 % 1.94 % 1.90 % 1.88 % Program and Paycheck Protection Program loans

Reconciliation of efficiency ratio to efficiency ratio, excluding netgains and losses on the sale of assets and taxes:

Noninterest expense $ 119,076 $ 120,205 $ 117,919 $ 134,368 $ 124,741

Net interest income $ 254,582 $ 257,634 $ 258,113 $ 258,955 $ 256,031

Noninterest income 34,008 36,547 34,924 25,675 34,388

Less: net loss on sale or write down of assets (79) (675) (528) (3,945) (385)

Noninterest income excluding net gains and losses on the sale or write 34,087 37,222 35,452 29,620 34,773down of assets and securities

Total income excluding net gains and losses on the sale or write $ 288,669 $ 294,856 $ 293,565 $ 288,575 $ 290,804 down of assets and taxes

Efficiency ratio, excluding net gains and losses on the sale or write 41.25 % 40.77 % 40.17 % 46.56 % 42.90 % down of assets and taxes

Three Months Ended

Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020

Reconciliation of efficiency ratio to efficiency ratio, excluding net gains and losses on the sale of assets, taxes and merger related expenses:

Noninterest expense $ 119,076 $ 120,205 $ 117,919 $ 134,368 $ 124,741

Less: merger related expenses - - - 7,474 544

Noninterest expense excluding merger related expenses $ 119,076 $ 120,205 $ 117,919 $ 126,894 $ 124,197

Net interest income $ 254,582 $ 257,634 $ 258,113 $ 258,955 $ 256,031

Noninterest income 34,008 36,547 34,924 25,675 34,388

Less: net loss on sale or write down of assets (79) (675) (528) (3,945) (385)

Noninterest income excluding net gains and losses on the sale or write 34,087 37,222 35,452 29,620 34,773down of assets and taxes

Total income excluding net gains and losses on the sale or write $ 288,669 $ 294,856 $ 293,565 $ 288,575 $ 290,804down of assets and taxes

Efficiency ratio, excluding net gains and losses on the sale or write 41.25 % 40.77 % 40.17 % 43.97 % 42.71 % down of assets, taxes and merger related expenses

View original content to download multimedia: http://www.prnewswire.com/news-releases/prosperity-bancshares-inc-reports-first-quarter-2021-earnings-301278593.html

SOURCE Prosperity Bancshares, Inc.