Prosperity Bancshares, Inc.NYSE: PB

Prosperity Bancshares, Inc.® reports second quarter 2025 earnings

· Issued by Prosperity Bancshares, Inc. via PR Newswire
  • Second quarter earnings per share (diluted) of $1.42, an increase of 21.4% compared to second quarter 2024

  • Second quarter net income increased 21.1% to $135.2 million compared to second quarter 2024

  • Second quarter net interest margin increased 24 basis points to 3.18% compared to second quarter 2024

  • Loans increased $219.8 million during second quarter 2025

  • Noninterest-bearing deposits of $9.4 billion, representing 34.3% of total deposits

  • Allowance for credit losses on loans and on off-balance sheet credit exposure of $383.7 million and allowance for credit losses on loans to total loans, excluding Warehouse Purchase Program, of 1.66%(1)

  • Nonperforming assets remain low at 0.33% of second quarter average interest-earning assets

  • Return (annualized) on second quarter average assets of 1.41% and average tangible common equity of 13.44%(1)

  • Announced the signing of a definitive merger agreement with American Bank Holding Corporation headquartered in Corpus Christi, Texas

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

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

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

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

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

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

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

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

The net interest margin on a tax equivalent basis was 3.18% for the three months ended June 30, 2025 compared with 2.94% for the same period in 2024. The change was primarily due to a decrease in the average balances and average rates on other borrowings and a decrease in the average rates on interest-bearing deposits, partially offset by a decrease in the average rates on loans and a decrease in the average balances on investment securities. The net interest margin on a tax equivalent basis was 3.18% for the three months ended June 30, 2025 compared with 3.14% for the three months ended March 31, 2025.

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

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

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

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

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

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

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

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

Balance Sheet Information

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

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

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

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

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

Balance Sheet Data (at period end)

(In thousands)

Jun 30, 2025

Mar 31, 2025

Dec 31, 2024

Sep 30, 2024

Jun 30, 2024

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Loans acquired (including new production since acquisition date):

Lone Star Bank

$

905,610

$

976,624

$

1,057,618

$

1,109,783

$

1,084,559

Prosperity Bank

Warehouse Purchase Program loans

1,287,440

1,057,893

1,080,903

1,228,706

1,081,403

All other loans

20,004,338

19,943,053

20,010,688

20,042,363

20,154,853

Total loans

$

22,197,388

$

21,977,570

$

22,149,209

$

22,380,852

$

22,320,815

Deposits assumed (including new deposits since acquisition date):

Lone Star Bank

$

940,726

$

983,280

$

1,093,536

$

1,136,216

$

1,187,821

All other deposits

26,532,685

27,043,519

27,287,802

26,951,395

26,745,265

Total deposits

$

27,473,411

$

28,026,799

$

28,381,338

$

28,087,611

$

27,933,086

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

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

Asset Quality

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

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

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

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

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

Dividend

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

Agreement to Acquire American Bank Holding Corporation

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

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

Conference Call

Prosperity's management team will host a conference call on Wednesday, July 23, 2025, at 11:30 a.m. Eastern Time (10:30 a.m. Central Time) to discuss Prosperity's second quarter 2025 earnings. Individuals and investment professionals may participate in the call by dialing 877-883-0383 for domestic participants, or 412-902-6506 for international participants. The participant elite entry number is 9928869.

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

Non-GAAP Financial Measures

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

Prosperity Bancshares, Inc. ®

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

Prosperity currently operates 283 full-service banking locations: 62 in the Houston area, including The Woodlands; 33 in the South Texas area including Corpus Christi and Victoria; 61 in the Dallas/Fort Worth area; 22 in the East Texas area; 31 in the Central Texas area including Austin and San Antonio; 45 in the West Texas area including Lubbock, Midland-Odessa, Abilene, Amarillo and Wichita Falls; 15 in the Bryan/College Station area; 6 in the Central Oklahoma area; and 8 in the Tulsa, Oklahoma area.

Cautionary Notes on Forward-Looking Statements

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This release contains statements regarding the proposed transaction between Prosperity and American; future financial and operating results; benefits and synergies of the transaction; future opportunities for Prosperity; the issuance of common stock of Prosperity contemplated by the Merger Agreement; the expected filing by Prosperity with the Securities and Exchange Commission (the "SEC") of a registration statement on Form S-4 (the "Registration Statement") and a prospectus of Prosperity and a proxy statement of American to be included therein (the "Proxy Statement/Prospectus"); the expected timing of the closing of the proposed transaction; the ability of the parties to complete the proposed transaction considering the various closing conditions and any other statements about future expectations that constitute forward-looking statements within the meaning of the federal securities laws, including the meaning of the Private Securities Litigation Reform Act of 1995, as amended, Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended. From time to time, oral or written forward-looking statements may also be included in other information released to the public. Such forward-looking statements are typically, but not exclusively, identified by the use in the statements of words or phrases such as "aim," "anticipate," "believe," "estimate," "expect," "goal," "guidance," "intend," "is anticipated," "is expected," "is intended," "objective," "plan," "projected," "projection," "will affect," "will be," "will continue," "will decrease," "will grow," "will impact," "will increase," "will incur," "will reduce," "will remain," "will result," "would be," variations of such words or phrases (including where the word "could," "may," or "would" is used rather than the word "will" in a phrase) and similar words and phrases indicating that the statement addresses some future result, occurrence, plan or objective. Forward-looking statements include all statements other than statements of historical fact, including forecasts or trends, and are based on current expectations, assumptions, estimates, and projections about Prosperity and its subsidiaries or related to the proposed transaction and are subject to significant risks and uncertainties that could cause actual results to differ materially from the results expressed in such statements. 

These forward-looking statements may include information about Prosperity's possible or assumed future economic performance or future results of operations, including future revenues, income, expenses, provision for credit losses, provision for taxes, effective tax rate, earnings per share and cash flows and Prosperity's future capital expenditures and dividends, future financial condition and changes therein, including changes in Prosperity's loan portfolio and allowance for credit losses, changes in deposits, borrowings and the investment securities portfolio, future capital structure or changes therein, as well as the plans and objectives of management for Prosperity's future operations, future or proposed acquisitions, the future or expected effect of acquisitions on Prosperity's operations, results of operations, financial condition, and future economic performance, statements about the anticipated benefits of each of the proposed transactions, and statements about the assumptions underlying any such statement. These forward‑looking statements are not guarantees of future performance and are based on expectations and assumptions Prosperity currently believes to be valid. Because forward-looking statements relate to future results and occurrences, many of which are outside of Prosperity's control, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict.  These risks and uncertainties include, but are not limited to, whether Prosperity can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); the possibility that the anticipated benefits of an acquisition transaction are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of two companies or as a result of the strength of the economy and competitive factors generally; a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity's securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate, interest rate and commodity price fluctuations; changes in trade policies by the United States or other countries, such as tariffs or retaliatory tariffs; and the effect, impact, potential duration or other implications of weather and climate-related events. Many possible events or factors could adversely affect the future financial results and performance of Prosperity, American or the combined company and could cause those results or performance to differ materially from those expressed in or implied by the forward-looking statements.  Such risks and uncertainties include, among others: (1) the risk that the cost savings and synergies from the transaction may not be fully realized or may take longer than anticipated to be realized, (2) disruption to Prosperity's business and to American's business as a result of the announcement and pendency of the transaction, (3) the risk that the integration of American's business and operations into Prosperity, will be materially delayed or will be more costly or difficult than expected, or that Prosperity is otherwise unable to successfully integrate American's business into its own, including as a result of unexpected factors or events, (4) the failure to obtain the necessary approval by the shareholders of American, (5) the ability by each of Prosperity and American to obtain required governmental approvals of the transaction on the timeline expected, or at all, and the risk that such approvals may result in the imposition of conditions that could adversely affect Prosperity after the closing of the transaction or adversely affect the expected benefits of the transaction, (6) reputational risk and the reaction of each company's customers, suppliers, employees or other business partners to the transaction, (7) the failure of the closing conditions in the Merger Agreement to be satisfied, or any unexpected delay in closing the transaction or the occurrence of any event, change or other circumstances that could give rise to the termination of the Merger Agreement, (8) the dilution caused by the issuance of additional shares of Prosperity's common stock in the transaction, (9) the possibility that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events, (10) the outcome of any legal or regulatory proceedings that may be currently pending or later instituted against Prosperity before or after the transaction, or against American, (11) diversion of management's attention from ongoing business operations and (12) general competitive, economic, political and market conditions and other factors that may affect future results of Prosperity and American. Prosperity disclaims any obligation to update such factors or to publicly announce the results of any revisions to any of the forward-looking statements included herein to reflect future events or developments. These and various other factors are discussed in Prosperity's Annual Report on Form 10-K for the year ended December 31, 2024, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K, in each case filed with the SEC, and other reports and statements Prosperity has filed with the SEC. Copies of the SEC filings for Prosperity may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.

Additional Information about the Transaction and Where to Find It

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

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

Investors and security holders may obtain free copies of these documents through the website maintained by the SEC at http://www.sec.gov.  You will also be able to obtain these documents, when they are filed, free of charge, from Prosperity at http://www.prosperitybankusa.com.  Copies of the Proxy Statement/Prospectus can also be obtained, when it becomes available, free of charge, by directing a request by telephone or mail to Prosperity Bancshares, Inc., Prosperity Bank Plaza, 4295 San Felipe, Houston, Texas 77027 Attn:  Investor Relations, (281) 269-7199 or to American Bank Holding Corporation, 800 North Shoreline Boulevard, Corpus Christi, Texas 78401, Attn:  Stephen Raffaele, (512) 306-5550.

No Offer or Solicitation

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

____________________

(1)

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

(2)

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

(3)

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

(4)

Includes purchase accounting adjustments of $3.2 million, net of tax, primarily comprised of loan discount accretion of $3.3 million for the three months ended March 31, 2025.

(5)

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

(6)

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

Bryan/College Station Area

Grapevine

Seven Points

Shadow Creek

North University

Bryan

Grapevine Main

Teague

Spring

Texas Tech Student Union

Bryan-29th Street

Kiest

Tyler-Beckham

Tomball

Bryan-East

Lake Highlands

Tyler-South Broadway

Waller

Midland

Bryan-North

McKinney

Tyler-University

West Columbia

North

Caldwell

McKinney Eldorado

Winnsboro

Wharton

Wadley

College Station

McKinney Redbud

Winnie

Wall Street

Hearne

North Carrolton

Houston Area

Wirt

West

Huntsville

Park Cities

Houston

Madisonville

Plano

Aldine

South Texas Area -

Odessa

Navasota

Plano-West

Alief

Corpus Christi

Grant

New Waverly

Preston Forest

Bellaire

Calallen

Kermit Highway

Rock Prairie

Preston Parker

Beltway

Carmel

Parkway

Southwest Parkway

Preston Royal

Clear Lake

Northwest

Tower Point

Red Oak

Copperfield

Saratoga

San Angelo

Wellborn Road

Richardson

Cypress

Timbergate

College Hills

Richardson-West

Downtown

Water Street

Sherwood Way

Central Texas Area

Rosewood Court

Eastex

Austin

The Colony

Fairfield

Victoria

Wichita Falls

Cedar Park

Tollroad

First Colony

Victoria Main

Cattlemans

Congress

Trinity Mills

Fry Road

Victoria-Navarro

Kell

Lakeway

Turtle Creek

Gessner

Victoria-North

Liberty Hill

West 15th Plano

Gladebrook

Victoria Salem

Other West Texas Area

Northland

West Allen

Grand Parkway

Locations

Oak Hill

Westmoreland

Heights

Other South Texas Area

Big Spring

Research Blvd

Wylie

Highway 6 West

 Locations

Big Spring - East

Westlake

Little York

Alice

Brownfield

Fort Worth

Medical Center

Aransas Pass

Brownwood

Other Central Texas Area

Haltom City

Memorial Drive

Bay City

Burkburnett

Locations

Hulen

Northside

Beeville

Byers

Bastrop

Keller

Pasadena

Colony Creek

Cisco

Canyon Lake

Museum Place

Pecan Grove

Cuero

Comanche

Dime Box

Renaissance Square

Pin Oak

East Bernard

Early

Dripping Springs

Roanoke

River Oaks

Edna

Floydada

Elgin

Stockyards

Sugar Land

El Campo

Gorman

Flatonia

SW Medical Center

Goliad

Henrietta

Fredericksburg

Other Dallas/Fort Worth Area

Tanglewood

Gonzales

Levelland

Georgetown

Locations

The Plaza

Hallettsville

Littlefield

Gruene

Arlington

Uptown

Kingsville

Merkel

Horseshoe Bay

Azle

Waugh Drive

Mathis

Plainview

Kingsland

Ennis

Westheimer

Padre Island

Slaton

La Grange

Gainesville

West University

Palacios

Snyder

Lexington

Glen Rose

Woodcreek

Port Lavaca

Marble Falls

Granbury

Portland

Oklahoma

New Braunfels

Grand Prairie

Katy

Rockport

Central Oklahoma Area

Pleasanton

Jacksboro

Cinco Ranch

Sinton

Oklahoma City

Round Rock

Mesquite

Katy-Spring Green

Taft

23rd Street

San Antonio

Muenster

Yoakum

Expressway

Schulenburg

Runaway Bay

The Woodlands

Yorktown

I-240

Seguin

Sanger

The Woodlands-College Park

Memorial

Smithville

Waxahachie

The Woodlands-I-45

West Texas Area

Thorndale

Weatherford

The Woodlands-Research Forest

Abilene

Other Central Oklahoma Area

Weimar

Antilley Road

 Locations

East Texas Area

Other Houston Area

Barrow Street

Edmond

Dallas/Fort Worth Area

Athens

Locations

Cypress Street

Norman

Dallas

Blooming Grove

Angleton

Judge Ely

14th Street Plano

Canton

Beaumont

Mockingbird

Tulsa Area

Abrams Centre

Carthage

Cleveland

Tulsa

Addison

Corsicana

Dayton

Amarillo

Garnett

Allen

Crockett

Galveston

Hillside

Harvard

Balch Springs

Eustace

Groves

Soncy

Memorial

Camp Wisdom

Gilmer

Hempstead

Sheridan

Carrollton

Grapeland

Hitchcock

Lubbock

S. Harvard

Cedar Hill

Gun Barrel City

Liberty

4th Street

Utica Tower

Coppell

Jacksonville

Magnolia

66th Street

Yale

East Plano

Kerens

Magnolia Parkway

82nd Street

Frisco

Longview

Mont Belvieu

86th Street

Other Tulsa Area Locations

Frisco Warren

Mount Vernon

Nederland

98th Street

Owasso

Frisco-West

Palestine

Needville

Avenue Q

Garland

Rusk

Rosenberg

Milwaukee

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Jun 30, 2025

Mar 31, 2025

Dec 31, 2024

Sep 30, 2024

Jun 30, 2024

Balance Sheet Data (at period end)

Loans held for sale

$

6,004

$

9,764

$

10,690

$

6,113

$

9,951

Loans held for investment

20,903,944

20,909,913

21,057,616

21,146,033

21,229,461

Loans held for investment - Warehouse Purchase
Program

1,287,440

1,057,893

1,080,903

1,228,706

1,081,403

Total loans

22,197,388

21,977,570

22,149,209

22,380,852

22,320,815

Investment securities(A)

10,608,104

10,792,731

11,094,424

11,300,756

11,702,139

Federal funds sold

197

221

292

208

234

Allowance for credit losses on loans

(346,084)

(349,101)

(351,805)

(354,397)

(359,852)

Cash and due from banks

1,304,993

1,694,637

1,972,175

2,209,863

1,507,604

Goodwill

3,503,127

3,503,127

3,503,129

3,504,388

3,504,107

Core deposit intangibles, net

58,796

62,406

66,047

70,178

74,324

Other real estate owned

7,874

8,012

5,701

5,757

4,960

Fixed assets, net

374,602

373,273

371,238

373,812

377,394

Other assets

...

708,355

701,799

756,328

623,903

630,569

Total assets

$

38,417,352

$

38,764,675

$

39,566,738

$

40,115,320

$

39,762,294

Noninterest-bearing deposits

$

9,426,657

$

9,675,915

$

9,798,438

$

9,811,361

$

9,706,505

Interest-bearing deposits

18,046,754

18,350,884

18,582,900

18,276,250

18,226,581

Total deposits

27,473,411

28,026,799

28,381,338

28,087,611

27,933,086

Other borrowings

2,900,000

2,700,000

3,200,000

3,900,000

3,900,000

Securities sold under repurchase agreements

183,572

216,086

221,913

228,896

233,689

Allowance for credit losses on off-balance sheet credit
exposures

37,646

37,646

37,646

37,646

37,646

Other liabilities

222,987

267,083

287,346

499,918

374,429

Total liabilities

30,817,616

31,247,614

32,128,243

32,754,071

32,478,850

Shareholders' equity(B)

7,599,736

7,517,061

7,438,495

7,361,249

7,283,444

Total liabilities and equity

$

38,417,352

$

38,764,675

$

39,566,738

$

40,115,320

$

39,762,294

(A)

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

(B)

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

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)

Three Months Ended

Year-to-Date

Jun 30,
2025

Mar 31,
2025

Dec 31,
2024

Sep 30,
2024

Jun 30,
2024

Jun 30,
2025

Jun 30,
2024

Income Statement Data

Interest income:

Loans

$

325,490

$

319,023

$

333,055

$

337,451

$

336,428

$

644,513

$

642,656

Securities(C)

57,836

57,886

58,260

59,617

62,428

115,722

128,849

Federal funds sold and other earning assets

9,438

15,896

19,630

20,835

14,095

25,334

23,360

Total interest income

392,764

392,805

410,945

417,903

412,951

785,569

794,865

Interest expense:

Deposits

93,790

95,597

102,050

107,758

106,124

189,387

198,816

Other borrowings

30,101

30,492

39,620

46,792

46,282

60,593

95,228

Securities sold under repurchase agreements

1,151

1,334

1,501

1,662

1,759

2,485

3,791

Total interest expense

125,042

127,423

143,171

156,212

154,165

252,465

297,835

Net interest income

267,722

265,382

267,774

261,691

258,786

533,104

497,030

Provision for credit losses

—

—

—

—

9,066

—

9,066

Net interest income after provision for credit losses

267,722

265,382

267,774

261,691

249,720

533,104

487,964

Noninterest income:

Nonsufficient funds (NSF) fees

8,885

9,147

9,960

9,016

8,153

18,032

16,441

Credit card, debit card and ATM card income

9,761

8,739

9,443

9,620

9,384

18,500

18,245

Service charges on deposit accounts

7,645

7,408

6,992

6,664

6,436

15,053

12,842

Trust income

3,859

3,601

3,514

3,479

3,601

7,460

7,757

Mortgage income

965

1,009

779

962

745

1,974

1,355

Brokerage income

1,225

1,262

1,063

1,258

1,186

2,487

2,421

Bank owned life insurance income

1,985

2,115

2,020

2,028

1,885

4,100

3,932

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

1,414

(235)

584

3,178

(903)

1,179

(938)

Net gain on sale or write-up of securities

—

—

—

224

10,723

—

11,021

Other noninterest income

7,243

8,255

5,482

4,670

4,793

15,498

11,797

Total noninterest income

42,982

41,301

39,837

41,099

46,003

84,283

84,873

Noninterest expense:

Salaries and benefits

87,296

89,476

88,631

88,367

89,584

176,772

175,355

Net occupancy and equipment

9,168

9,146

8,957

9,291

8,915

18,314

17,538

Credit and debit card, data processing and software
amortization

12,056

11,422

12,342

11,985

11,998

23,478

22,973

Regulatory assessments and FDIC insurance

5,508

5,789

5,789

5,726

10,317

11,297

15,855

Core deposit intangibles amortization

3,610

3,641

4,131

4,146

4,156

7,251

7,393

Depreciation

4,779

4,774

4,791

4,741

4,836

9,553

9,522

Communications

3,507

3,473

3,450

3,360

3,485

6,980

6,887

Other real estate expense

204

140

255

12

69

344

256

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

(222)

(30)

(610)

(97)

31

(252)

(107)

Merger related expenses

—

—

—

63

4,381

—

4,381

Other noninterest expense

12,659

12,470

13,809

12,744

15,070

25,129

28,637

Total noninterest expense

138,565

140,301

141,545

140,338

152,842

278,866

288,690

Income before income taxes

172,139

166,382

166,066

162,452

142,881

338,521

284,147

Provision for income taxes

36,984

36,157

35,990

35,170

31,279

73,141

62,119

Net income available to common shareholders

$

135,155

$

130,225

$

130,076

$

127,282

$

111,602

$

265,380

$

222,028

(C)

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

Prosperity Bancshares, Inc. ®

Financial Highlights (Unaudited)

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

Three Months Ended

Year-to-Date

Jun 30,
2025

Mar 31,
2025

Dec 31,
2024

Sep 30,
2024

Jun 30,
2024

Jun 30,
2025

Jun 30,
2024

Profitability

Net income (D) (E)

$

135,155

$

130,225

$

130,076

$

127,282

$

111,602

$

265,380

$

222,028

Basic earnings per share

$

1.42

$

1.37

$

1.37

$

1.34

$

1.17

$

2.79

$

2.34

Diluted earnings per share

$

1.42

$

1.37

$

1.37

$

1.34

$

1.17

$

2.79

$

2.34

Return on average assets (F)(J)

1.41

%

1.34

%

1.31

%

1.28

%

1.12

%

1.37

%

1.13

%

Return on average common equity (F)(J)

7.13

%

6.94

%

7.00

%

6.93

%

6.10

%

7.03

%

6.15

%

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

13.44

%

13.23

%

13.50

%

13.50

%

11.81

%

13.33

%

11.93

%

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

3.18

%

3.14

%

3.05

%

2.95

%

2.94

%

3.16

%

2.87

%

Efficiency ratio (G) (I)(K)

44.80

%

45.71

%

46.10

%

46.87

%

51.82

%

45.26

%

50.49

%

Liquidity and Capital Ratios

Equity to assets

19.78

%

19.39

%

18.80

%

18.35

%

18.32

%

19.78

%

18.32

%

Common equity tier 1 capital

17.10

%

16.92

%

16.42

%

15.84

%

15.42

%

17.10

%

15.42

%

Tier 1 risk-based capital

17.10

%

16.92

%

16.42

%

15.84

%

15.42

%

17.10

%

15.42

%

Total risk-based capital

18.35

%

18.17

%

17.67

%

17.09

%

16.67

%

18.35

%

16.67

%

Tier 1 leverage capital

11.62

%

11.20

%

10.82

%

10.52

%

10.29

%

11.62

%

10.29

%

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

11.58

%

11.23

%

10.75

%

10.36

%

10.24

%

11.58

%

10.24

%

Other Data

Weighted-average shares used in computing
earnings per common share

Basic

95,277

95,266

95,264

95,261

95,765

95,271

94,735

Diluted

95,277

95,266

95,264

95,261

95,765

95,271

94,735

Period end shares outstanding

95,277

95,258

95,275

95,261

95,262

95,277

95,262

Cash dividends paid per common share

$

0.58

$

0.58

$

0.58

$

0.56

$

0.56

$

1.16

$

1.12

Book value per common share

$

79.76

$

78.91

$

78.07

$

77.27

$

76.46

$

79.76

$

76.46

Tangible book value per common share (G)

$

42.38

$

41.48

$

40.61

$

39.75

$

38.89

$

42.38

$

38.89

Common Stock Market Price

High

$

74.56

$

82.75

$

86.76

$

74.87

$

66.18

$

82.75

$

68.88

Low

$

61.57

$

68.96

$

68.94

$

58.66

$

57.16

$

61.57

$

57.16

Period end closing price

$

70.24

$

71.37

$

75.35

$

72.07

$

61.14

$

70.24

$

61.14

Employees – FTE (excluding overtime)

3,921

3,898

3,916

3,896

3,902

3,921

3,902

Number of banking centers

283

284

283

287

288

283

288

(D)

Includes purchase accounting adjustments for the periods presented as follows:

Three Months Ended

Year-to-Date

Jun 30,

2025

Mar 31,

2025

Dec 31,

2024

Sep 30,

2024

Jun 30,

2024

Jun 30,

2025

Jun 30,

2024

Loan discount accretion

Non-PCD

$2,486

$2,615

$2,761

$3,616

$4,797

$5,101

$6,109

PCD

$638

$677

$850

$1,212

$2,394

$1,315

$2,942

Securities net accretion

$409

$705

$528

$555

$564

$1,114

$1,125

Time deposits
amortization

$(2)

$(9)

$(21)

$(40)

$4

$(11)

$(93)

(E)

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

(F)

Interim periods annualized.

(G)

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

(H)

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

(I)

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

(J)

For calculations of the annualized returns on average assets, average common equity and average tangible common equity excluding merger related provision for credit losses, net of tax, merger related expenses, net of tax, FDIC special assessment, net of tax, and net gain on sale or write-up of securities, net of tax refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure to the nearest GAAP financial measure.

(K)

For calculations of the efficiency ratio excluding merger related expenses and FDIC special assessment refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures to the nearest respective GAAP financial measures.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Three Months Ended

Jun 30, 2025

Mar 31, 2025

Jun 30, 2024

Average
Balance

Interest
Earned/
Interest
Paid

Average
Yield/
Rate

(L)

Average
Balance

Interest
Earned/
Interest
Paid

Average
Yield/
Rate

(L)

Average
Balance

Interest
Earned/
Interest
Paid

Average
Yield/
Rate

(L)

Interest-earning assets:

Loans held for sale

$

9,813

$

166

6.79 %

$

7,570

$

127

6.80 %

$

8,446

$

149

7.10 %

Loans held for investment

20,907,400

306,671

5.88 %

20,959,226

305,068

5.90 %

21,328,824

319,361

6.02 %

Loans held for investment - Warehouse
Purchase Program

1,179,307

18,653

6.34 %

876,086

13,828

6.40 %

917,026

16,918

7.42 %

Total loans

22,096,520

325,490

5.91 %

21,842,882

319,023

5.92 %

22,254,296

336,428

6.08 %

Investment securities

10,867,856

57,836

2.13 %

(M)

11,017,400

57,886

2.13 %

(M)

12,179,074

62,428

2.06 %

(M)

Federal funds sold and other earning assets

841,933

9,438

4.50 %

1,443,220

15,896

4.47 %

1,026,251

14,095

5.52 %

Total interest-earning assets

33,806,309

392,764

4.66 %

34,303,502

392,805

4.64 %

35,459,621

412,951

4.68 %

Allowance for credit losses on loans

(348,310)

(350,715)

(332,904)

Noninterest-earning assets

4,933,215

5,004,291

4,822,131

Total assets

$

38,391,214

$

38,957,078

$

39,948,848

Interest-bearing liabilities:

Interest-bearing demand deposits

$

4,807,864

$

8,859

0.74 %

$

5,224,796

$

9,019

0.70 %

$

4,839,194

$

9,133

0.76 %

Savings and money market deposits

8,944,897

45,796

2.05 %

9,007,286

45,645

2.06 %

9,084,051

50,252

2.22 %

Certificates and other time deposits

4,366,510

39,135

3.59 %

4,426,521

40,933

3.75 %

4,400,922

46,739

4.27 %

Other borrowings

2,717,583

30,101

4.44 %

2,776,667

30,492

4.45 %

3,900,000

46,282

4.77 %

Securities sold under repurchase
agreements

194,577

1,151

2.37 %

217,945

1,334

2.48 %

258,637

1,759

2.74 %

Total interest-bearing liabilities

21,031,431

125,042

2.38 %

(N)

21,653,215

127,423

2.39 %

(N)

22,482,804

154,165

2.76 %

(N)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

9,508,845

9,504,540

9,780,211

Allowance for credit losses on off-balance
sheet credit exposures

37,646

37,646

36,729

Other liabilities

227,002

255,876

327,847

Total liabilities

30,804,924

31,451,277

32,627,591

Shareholders' equity

7,586,290

7,505,801

7,321,257

Total liabilities and shareholders' equity

$

38,391,214

$

38,957,078

$

39,948,848

Net interest income and margin

$

267,722

3.18 %

$

265,382

3.14 %

$

258,786

2.94 %

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

574

587

800

Net interest income and margin
     (tax equivalent basis)

$

268,296

3.18 %

$

265,969

3.14 %

$

259,586

2.94 %

(L)

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

(M)

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

(N)

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

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

YIELD ANALYSIS

Year-to-Date

Jun 30, 2025

Jun 30, 2024

Average
Balance

Interest
Earned/
Interest
Paid

Average
Yield/
Rate

(O)

Average
Balance

Interest
Earned/
Interest
Paid

Average
Yield/
Rate

(O)

Interest-earning assets:

Loans held for sale

$

8,698

$

293

6.79 %

$

6,957

$

241

6.97 %

Loans held for investment

20,933,170

611,739

5.89 %

20,872,069

612,034

5.90 %

Loans held for investment - Warehouse
Purchase Program

1,028,534

32,481

6.37 %

818,838

30,381

7.46 %

Total loans

21,970,402

644,513

5.92 %

21,697,864

642,656

5.96 %

Investment securities

10,942,215

115,722

2.13 %

(P)

12,436,171

128,849

2.08 %

(P)

Federal funds sold and other earning assets

1,140,915

25,334

4.48 %

849,546

23,360

5.53 %

Total interest-earning assets

34,053,532

785,569

4.65 %

34,983,581

794,865

4.57 %

Allowance for credit losses on loans

(349,506)

(332,306)

Noninterest-earning assets

4,967,987

4,790,888

Total assets

$

38,672,013

$

39,442,163

Interest-bearing liabilities:

Interest-bearing demand deposits

$

5,015,178

$

17,878

0.72 %

$

4,991,390

$

17,556

0.71 %

Savings and money market deposits

8,975,919

91,441

2.05 %

8,986,565

97,404

2.18 %

Certificates and other time deposits

4,396,350

80,068

3.67 %

4,042,369

83,856

4.17 %

Other borrowings

2,746,961

60,593

4.45 %

3,991,566

95,228

4.80 %

Securities sold under repurchase agreements

206,197

2,485

2.43 %

277,537

3,791

2.75 %

Total interest-bearing liabilities

21,340,605

252,465

2.39 %

(Q)

22,289,427

297,835

2.69 %

(Q)

Noninterest-bearing liabilities:

Noninterest-bearing demand deposits

9,506,704

9,611,730

Allowance for credit losses on off-balance
sheet credit exposures

37,646

36,616

Other liabilities

240,789

283,139

Total liabilities

31,125,744

32,220,912

Shareholders' equity

7,546,269

7,221,251

Total liabilities and shareholders' equity

$

38,672,013

$

39,442,163

Net interest income and margin

$

533,104

3.16 %

$

497,030

2.86 %

Non-GAAP to GAAP reconciliation:

Tax equivalent adjustment

1,161

1,608

Net interest income and margin
     (tax equivalent basis)

$

534,265

3.16 %

$

498,638

2.87 %

(O)

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

(P)

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

(Q)

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

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Jun 30, 2025

Mar 31, 2025

Dec 31, 2024

Sep 30, 2024

Jun 30, 2024

YIELD TREND (R)

Interest-Earning Assets:

Loans held for sale

6.79

%

6.80

%

6.68

%

6.89

%

7.10

%

Loans held for investment

5.88

%

5.90

%

5.93

%

5.97

%

6.02

%

Loans held for investment - Warehouse Purchase
Program

6.34

%

6.40

%

6.66

%

7.27

%

7.42

%

Total loans

5.91

%

5.92

%

5.97

%

6.04

%

6.08

%

Investment securities (S)

2.13

%

2.13

%

2.06

%

2.04

%

2.06

%

Federal funds sold and other earning assets

4.50

%

4.47

%

4.80

%

5.41

%

5.52

%

Total interest-earning assets

4.66

%

4.64

%

4.66

%

4.70

%

4.68

%

Interest-Bearing Liabilities:

Interest-bearing demand deposits

0.74

%

0.70

%

0.70

%

0.77

%

0.76

%

Savings and money market deposits

2.05

%

2.06

%

2.10

%

2.23

%

2.22

%

Certificates and other time deposits

3.59

%

3.75

%

4.06

%

4.24

%

4.27

%

Other borrowings

4.44

%

4.45

%

4.73

%

4.77

%

4.77

%

Securities sold under repurchase agreements

2.37

%

2.48

%

2.58

%

2.72

%

2.74

%

Total interest-bearing liabilities

2.38

%

2.39

%

2.60

%

2.78

%

2.76

%

Net Interest Margin

3.18

%

3.14

%

3.04

%

2.94

%

2.94

%

Net Interest Margin (tax equivalent)

3.18

%

3.14

%

3.05

%

2.95

%

2.94

%

(R)

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

(S)

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

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Jun 30, 2025

Mar 31, 2025

Dec 31, 2024

Sep 30, 2024

Jun 30, 2024

Balance Sheet Averages

Loans held for sale

$

9,813

$

7,570

$

8,571

$

7,913

$

8,446

Loans held for investment

20,907,400

20,959,226

21,038,694

21,107,139

21,328,824

Loans held for investment - Warehouse Purchase
Program

1,179,307

876,086

1,137,113

1,114,681

917,026

Total loans

22,096,520

21,842,882

22,184,378

22,229,733

22,254,296

Investment securities

10,867,856

11,017,400

11,265,535

11,612,193

12,179,074

Federal funds sold and other earning assets

841,933

1,443,220

1,628,050

1,531,788

1,026,251

Total interest-earning assets

33,806,309

34,303,502

35,077,963

35,373,714

35,459,621

Allowance for credit losses on loans

(348,310)

(350,715)

(353,560)

(358,237)

(332,904)

Cash and due from banks

294,379

326,066

317,420

304,911

295,077

Goodwill

3,503,127

3,503,128

3,505,030

3,504,300

3,482,448

Core deposit intangibles, net

60,739

64,293

68,167

72,330

59,979

Other real estate

8,749

7,105

6,778

5,339

3,071

Fixed assets, net

374,486

374,448

373,561

375,626

377,369

Other assets

691,735

729,251

632,040

611,219

604,187

Total assets

$

38,391,214

$

38,957,078

$

39,627,399

$

39,889,202

$

39,948,848

Noninterest-bearing deposits

$

9,508,845

$

9,504,540

$

9,829,912

$

9,680,785

$

9,780,211

Interest-bearing demand deposits

4,807,864

5,224,796

4,845,174

4,774,975

4,839,194

Savings and money market deposits

8,944,897

9,007,286

8,915,410

8,908,315

9,084,051

Certificates and other time deposits

4,366,510

4,426,521

4,552,445

4,564,232

4,400,922

Total deposits

27,628,116

28,163,143

28,142,941

27,928,307

28,104,378

Other borrowings

2,717,583

2,776,667

3,332,609

3,900,000

3,900,000

Securities sold under repurchase agreements

194,577

217,945

231,240

242,813

258,637

Allowance for credit losses on off-balance sheet
credit exposures

37,646

37,646

37,646

37,646

36,729

Other liabilities

227,002

255,876

454,298

433,171

327,847

Shareholders' equity

7,586,290

7,505,801

7,428,665

7,347,265

7,321,257

Total liabilities and equity

$

38,391,214

$

38,957,078

$

39,627,399

$

39,889,202

$

39,948,848

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Jun 30, 2025

Mar 31, 2025

Dec 31, 2024

Sep 30, 2024

Jun 30, 2024

Period End Balances

Loan Portfolio

Commercial and
industrial

$

1,897,117

8.6

%

$

1,915,124

8.7

%

$

1,962,111

8.8

%

$

1,970,844

8.8

%

$

2,023,531

9.1

%

Warehouse purchase
program

1,287,440

5.8

%

1,057,893

4.8

%

1,080,903

4.9

%

1,228,706

5.5

%

1,081,403

4.8

%

Construction, land
development and other
land loans

2,873,238

12.9

%

2,845,082

13.0

%

2,859,281

12.9

%

2,814,521

12.6

%

2,828,372

12.7

%

1-4 family residential

7,530,816

33.9

%

7,576,350

34.5

%

7,581,450

34.2

%

7,557,858

33.8

%

7,496,485

33.6

%

Home equity

869,370

3.9

%

896,529

4.1

%

906,139

4.1

%

919,676

4.1

%

930,428

4.2

%

Commercial real estate
(includes multi-family
residential)

5,827,645

26.3

%

5,783,410

26.3

%

5,800,985

26.2

%

5,869,687

26.2

%

5,961,884

26.7

%

Agriculture (includes
farmland)

1,029,250

4.6

%

1,013,960

4.6

%

1,033,546

4.7

%

1,033,224

4.6

%

1,037,361

4.6

%

Consumer and other

368,747

1.7

%

378,821

1.7

%

378,817

1.7

%

413,548

1.8

%

340,611

1.5

%

Energy

513,765

2.3

%

510,401

2.3

%

545,977

2.5

%

572,788

2.6

%

620,740

2.8

%

Total loans

$

22,197,388

$

21,977,570

$

22,149,209

$

22,380,852

$

22,320,815

Deposit Types

Noninterest-bearing
DDA

$

9,426,657

34.3

%

$

9,675,915

34.5

%

$

9,798,438

34.5

%

$

9,811,361

34.9

%

$

9,706,505

34.7

%

Interest-bearing DDA

4,708,251

17.1

%

4,931,769

17.6

%

5,182,035

18.3

%

4,800,758

17.1

%

4,762,730

17.1

%

Money market

6,302,770

23.0

%

6,339,509

22.6

%

6,229,022

21.9

%

6,166,792

22.0

%

6,180,769

22.1

%

Savings

2,667,859

9.7

%

2,703,736

9.7

%

2,685,496

9.5

%

2,707,982

9.6

%

2,765,197

9.9

%

Certificates and other
time deposits

4,367,874

15.9

%

4,375,870

15.6

%

4,486,347

15.8

%

4,600,718

16.4

%

4,517,885

16.2

%

Total deposits

$

27,473,411

$

28,026,799

$

28,381,338

$

28,087,611

$

27,933,086

Loan to Deposit Ratio

80.8

%

78.4

%

78.0

%

79.7

%

79.9

%

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Construction Loans

Jun 30, 2025

Mar 31, 2025

Dec 31, 2024

Sep 30, 2024

Jun 30, 2024

Single family residential construction

$

696,569

24.2

%

$

727,417

25.6

%

$

778,067

27.2

%

$

836,571

29.7

%

$

940,381

33.2

%

Land development

227,254

7.9

%

225,784

7.9

%

260,158

9.1

%

256,571

9.1

%

241,639

8.5

%

Raw land

248,380

8.7

%

261,918

9.2

%

278,892

9.7

%

263,411

9.4

%

291,112

10.3

%

Residential lots

217,835

7.6

%

219,115

7.7

%

209,850

7.3

%

217,920

7.7

%

222,343

7.9

%

Commercial lots

55,176

1.9

%

56,343

2.0

%

59,044

2.1

%

58,472

2.1

%

60,264

2.1

%

Commercial construction and other

1,428,985

49.7

%

1,355,587

47.6

%

1,274,619

44.6

%

1,183,127

42.0

%

1,074,361

38.0

%

Net unaccreted discount

(961)

(1,082)

(1,349)

(1,551)

(1,728)

Total construction loans

$

2,873,238

$

2,845,082

$

2,859,281

$

2,814,521

$

2,828,372

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

Houston

Dallas

Austin

OK City

Tulsa

Other (T)

Total

Collateral Type

Shopping center/retail

$

332,171

$

249,400

$

59,338

$

15,472

$

13,024

$

330,419

$

999,824

Commercial and industrial buildings

133,239

105,706

22,278

33,130

12,339

274,479

581,171

Office buildings

114,815

269,275

130,691

45,270

4,330

86,538

650,919

Medical buildings

82,882

16,788

1,657

42,053

27,437

71,247

242,064

Apartment buildings

122,871

128,913

64,053

10,615

13,530

208,395

548,377

Hotel

108,149

117,048

30,555

13,625

—

180,617

449,994

Other

174,929

58,816

20,314

6,182

6,973

97,515

364,729

Total

$

1,069,056

$

945,946

$

328,886

$

166,347

$

77,633

$

1,249,210

$

3,837,078

(U)

Acquired Loans

Non-PCD Loans

PCD Loans

Total Acquired Loans

Balance at
Acquisition
Date

Balance at
Mar 31,
2025

Balance at
Jun 30,
2025

Balance at
Acquisition
Date

Balance at
Mar 31,
2025

Balance at
Jun 30,
2025

Balance at
Acquisition
Date

Balance at
Mar 31,
2025

Balance at
Jun 30,
2025

Loan marks:

Acquired banks (V)

$

368,247

$

13,536

$

12,813

$

327,842

$

5,620

$

5,237

$

696,089

$

19,156

$

18,050

Lone Star Bank (W)

20,378

11,714

9,953

4,558

1,093

838

24,936

12,807

10,791

Total

388,625

25,250

22,766

332,400

6,713

6,075

721,025

31,963

28,841

Acquired portfolio loan
balances:

Acquired banks (V)

13,307,853

1,281,901

1,223,988

1,317,564

380,484

342,617

14,625,417

1,662,385

1,566,605

Lone Star Bank (W)

1,016,128

645,440

562,614

59,109

47,559

44,526

1,075,237

692,999

607,140

Total

14,323,981

1,927,341

1,786,602

1,376,673

428,043

387,143

15,700,654

 (X)

2,355,384

2,173,745

Acquired portfolio loan
balances less loan marks

$

13,935,356

$

1,902,091

$

1,763,836

$

1,044,273

$

421,330

$

381,068

$

14,979,629

$

2,323,421

$

2,144,904

(T)

Includes other MSA and non-MSA regions.

(U)

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

(V)

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

(W)

The Merger was completed on April 1, 2024 and resulted in the addition of $1.075 billion in loans with related purchase accounting adjustments of $24.9 million at acquisition date, which were subject to subsequent fair value adjustments.

(X)

Actual principal balances acquired.

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)

Three Months Ended

Year-to-Date

Jun 30,
2025

Mar 31,
2025

Dec 31,
2024

Sep 30,
2024

Jun 30,
2024

Jun 30,
2025

Jun 30,
2024

Asset Quality

Nonaccrual loans

$

102,031

$

73,287

$

73,647

$

83,969

$

84,175

$

102,031

$

84,175

Accruing loans 90 or more days past due

576

91

2,189

20

322

576

322

Total nonperforming loans

102,607

73,378

75,836

83,989

84,497

102,607

84,497

Repossessed assets

6

29

4

177

113

6

113

Other real estate

7,874

8,012

5,701

5,757

4,960

7,874

4,960

Total nonperforming assets

$

110,487

$

81,419

$

81,541

$

89,923

$

89,570

$

110,487

$

89,570

Nonperforming assets:

Commercial and industrial (includes energy)

$

27,680

$

8,966

$

10,080

$

13,642

$

16,340

$

27,680

$

16,340

Construction, land development and other land
loans

1,859

1,952

4,481

4,053

4,895

1,859

4,895

1-4 family residential (includes home equity)

50,501

42,481

44,824

36,660

33,935

50,501

33,935

Commercial real estate (includes multi-family
residential)

12,865

12,257

18,861

32,803

31,776

12,865

31,776

Agriculture (includes farmland)

17,547

15,725

3,208

2,686

2,550

17,547

2,550

Consumer and other

35

38

87

79

74

35

74

Total

$

110,487

$

81,419

$

81,541

$

89,923

$

89,570

$

110,487

$

89,570

Number of loans/properties

392

363

368

346

349

392

349

Allowance for credit losses on loans

$

346,084

$

349,101

$

351,805

$

354,397

$

359,852

$

346,084

$

359,852

Net charge-offs (recoveries):

Commercial and industrial (includes energy)

$

1,044

$

330

$

405

$

3,309

$

2,777

$

1,374

$

3,060

Construction, land development and other land
loans

(3)

(156)

294

378

109

(159)

107

1-4 family residential (includes home equity)

342

1,051

180

409

425

1,393

882

Commercial real estate (includes multi-family
residential)

55

178

362

258

(381)

233

(398)

Agriculture (includes farmland)

(14)

—

5

(116)

214

(14)

237

Consumer and other

1,593

1,301

1,346

1,217

1,224

2,894

2,623

Total

$

3,017

$

2,704

$

2,592

$

5,455

$

4,368

$

5,721

$

6,511

Asset Quality Ratios

Nonperforming assets to average interest-earning
assets

0.33

%

0.24

%

0.23

%

0.25

%

0.25

%

0.32

%

0.26

%

Nonperforming assets to loans and other real
estate

0.50

%

0.37

%

0.37

%

0.40

%

0.40

%

0.50

%

0.40

%

Net charge-offs to average loans (annualized)

0.05

%

0.05

%

0.05

%

0.10

%

0.08

%

0.05

%

0.06

%

Allowance for credit losses on loans to total loans

1.56

%

1.59

%

1.59

%

1.58

%

1.61

%

1.56

%

1.61

%

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

1.66

%

1.67

%

1.67

%

1.68

%

1.69

%

1.66

%

1.69

%

Prosperity Bancshares, Inc.®
Notes to Selected Financial Data (Unaudited)
(Dollars and share amounts in thousands, except per share data)

NOTES TO SELECTED FINANCIAL DATA

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

Three Months Ended

Year-to-Date

Jun 30,
2025

Mar 31,
2025

Dec 31,
2024

Sep 30,
2024

Jun 30,
2024

Jun 30,
2025

Jun 30,
2024

Reconciliation of diluted earnings per share to diluted
earnings per share excluding merger related provision for
credit losses, net of tax, merger related expenses, net of tax,
FDIC special assessment, net of tax, and net gain on sale or
write-up of securities, net of tax:

Diluted earnings per share (unadjusted)

$

1.42

$

1.37

$

1.37

$

1.34

$

1.17

$

2.79

$

2.34

Net income

$

135,155

$

130,225

$

130,076

$

127,282

$

111,602

$

265,380

$

222,028

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

—

—

—

—

7,162

—

7,162

Merger related expenses, net of tax(Z)

—

—

—

50

3,461

—

3,461

FDIC special assessment, net of tax(Z)

—

—

—

—

2,807

—

2,807

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

—

—

—

(177)

(8,472)

—

(8,707)

Net income excluding merger related provision for credit
losses, net of tax, merger related expenses, net of tax, FDIC
special assessment, net of tax, and net gain on sale or write-up
of securities, net of tax(Z):

$

135,155

$

130,225

$

130,076

$

127,155

$

116,560

$

265,380

$

226,751

Weighted average diluted shares outstanding

95,277

95,266

95,264

95,261

95,765

95,271

94,735

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

$

—

$

—

$

—

$

—

$

0.07

$

—

$

0.07

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

$

—

$

—

$

—

$

—

$

0.04

$

—

$

0.04

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

$

—

$

—

$

—

$

—

$

0.03

$

—

$

0.03

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

$

—

$

—

$

—

$

—

$

(0.09)

$

—

$

(0.09)

Diluted earnings per share excluding merger related provision
for credit losses, net of tax, merger related expenses, net of
tax, FDIC special assessment, net of tax, and net gain on sale
or write-up of securities, net of tax:(Z)

$

1.42

$

1.37

$

1.37

$

1.34

$

1.22

$

2.79

$

2.39

Reconciliation of return on average assets to return on
average assets excluding merger related provision for
credit losses, net of tax, merger related expenses, net of tax,
FDIC special assessment, net of tax, and net gain on sale or
write-up of securities, net of tax:

Return on average assets (unadjusted)

1.41

%

1.34

%

1.31

%

1.28

%

1.12

%

1.37

%

1.13

%

Net income excluding merger related provision for credit
losses, net of tax, merger related expenses, net of tax, FDIC
special assessment, net of tax, and net gain on sale or write-up
of securities, net of tax(Z):

$

135,155

$

130,225

$

130,076

$

127,155

$

116,560

$

265,380

$

226,751

Average total assets

$

38,391,214

$

38,957,078

$

39,627,399

$

39,889,202

$

39,948,848

$

38,672,013

$

39,442,163

Return on average assets excluding merger related provision
for credit losses, net of tax, merger related expenses, net of
tax, FDIC special assessment, net of tax, and net gain on sale
or write-up of securities, net of tax (F) (Z)

1.41

%

1.34

%

1.31

%

1.28

%

1.17

%

1.37

%

1.15

%

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

Three Months Ended

Year-to-Date

Jun 30,
2025

Mar 31,
2025

Dec 31,
2024

Sep 30,
2024

Jun 30,
2024

Jun 30,
2025

Jun 30,
2024

Reconciliation of return on average common equity to
return on average common equity excluding merger
related provision for credit losses, net of tax, merger
related expenses, net of tax, FDIC special assessment, net
of tax, and net gain on sale or write-up of securities, net of
tax:

Return on average common equity (unadjusted)

7.13

%

6.94

%

7.00

%

6.93

%

6.10

%

7.03

%

6.15

%

Net income excluding merger related provision for credit
losses, net of tax, merger related expenses, net of tax, FDIC
special assessment, net of tax, and net gain on sale or write-up
of securities, net of tax(Z):

$

135,155

$

130,225

$

130,076

$

127,155

$

116,560

$

265,380

$

226,751

Average shareholders' equity

$

7,586,290

$

7,505,801

$

7,428,665

$

7,347,265

$

7,321,257

$

7,546,269

$

7,221,251

Return on average common equity excluding merger related
provision for credit losses, net of tax, merger related expenses,
net of tax, FDIC special assessment, net of tax, and net gain on
sale or write-up of securities, net of tax (F) (Z)

7.13

%

6.94

%

7.00

%

6.92

%

6.37

%

7.03

%

6.28

%

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

Net income

$

135,155

$

130,225

$

130,076

$

127,282

$

111,602

$

265,380

$

222,028

Average shareholders' equity

$

7,586,290

$

7,505,801

$

7,428,665

$

7,347,265

$

7,321,257

$

7,546,269

$

7,221,251

Less: Average goodwill and other intangible assets

(3,563,866)

(3,567,421)

(3,573,197)

(3,576,630)

(3,542,427)

(3,565,634)

(3,500,542)

Average tangible shareholders' equity

$

4,022,424

$

3,938,380

$

3,855,468

$

3,770,635

$

3,778,830

$

3,980,635

$

3,720,709

Return on average tangible common equity (F)

13.44

%

13.23

%

13.50

%

13.50

%

11.81

%

13.33

%

11.93

%

Reconciliation of return on average common equity to
return on average tangible common equity excluding
merger related provision for credit losses, net of tax,
merger related expenses, net of tax, and FDIC special
assessment, net of tax:

Net income excluding merger related provision for credit
losses, net of tax, merger related expenses, net of tax, FDIC
special assessment, net of tax, and net gain on sale or write-up
of securities, net of tax(Z):

$

135,155

$

130,225

$

130,076

$

127,155

$

116,560

$

265,380

$

226,751

Average shareholders' equity

$

7,586,290

$

7,505,801

$

7,428,665

$

7,347,265

$

7,321,257

$

7,546,269

$

7,221,251

Less: Average goodwill and other intangible assets

(3,563,866)

(3,567,421)

(3,573,197)

(3,576,630)

(3,542,427)

(3,565,634)

(3,500,542)

Average tangible shareholders' equity

$

4,022,424

$

3,938,380

$

3,855,468

$

3,770,635

$

3,778,830

$

3,980,635

$

3,720,709

Return on average tangible common equity excluding merger
related provision for credit losses, net of tax, merger related
expenses, net of tax, FDIC special assessment, net of tax, and
net gain on sale or write-up of securities, net of tax (F) (Z)

13.44

%

13.23

%

13.50

%

13.49

%

12.34

%

13.33

%

12.19

%

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

Shareholders' equity

$

7,599,736

$

7,517,061

$

7,438,495

$

7,361,249

$

7,283,444

$

7,599,736

$

7,283,444

Less: Goodwill and other intangible assets

(3,561,923)

(3,565,533)

(3,569,176)

(3,574,566)

(3,578,431)

(3,561,923)

(3,578,431)

Tangible shareholders' equity

$

4,037,813

$

3,951,528

$

3,869,319

$

3,786,683

$

3,705,013

$

4,037,813

$

3,705,013

Period end shares outstanding

95,277

95,258

95,275

95,261

95,262

95,277

95,262

Tangible book value per share

$

42.38

$

41.48

$

40.61

$

39.75

$

38.89

$

42.38

$

38.89

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

Tangible shareholders' equity

$

4,037,813

$

3,951,528

$

3,869,319

$

3,786,683

$

3,705,013

$

4,037,813

$

3,705,013

Total assets

$

38,417,352

$

38,764,675

$

39,566,738

$

40,115,320

$

39,762,294

$

38,417,352

$

39,762,294

Less: Goodwill and other intangible assets

(3,561,923)

(3,565,533)

(3,569,176)

(3,574,566)

(3,578,431)

(3,561,923)

(3,578,431)

Tangible assets

$

34,855,429

$

35,199,142

$

35,997,562

$

36,540,754

$

36,183,863

$

34,855,429

$

36,183,863

Period end tangible equity to period end tangible assets ratio

11.58

%

11.23

%

10.75

%

10.36

%

10.24

%

11.58

%

10.24

%

Three Months Ended

Year-to-Date

Jun 30,
2025

Mar 31,
2025

Dec 31,
2024

Sep 30,
2024

Jun 30,
2024

Jun 30,
2025

Jun 30,
2024

Reconciliation of allowance for credit losses to total loans
to allowance for credit losses on loans to total loans
excluding Warehouse Purchase Program:

Allowance for credit losses on loans

$

346,084

$

349,101

$

351,805

$

354,397

$

359,852

$

346,084

$

359,852

Total loans

$

22,197,388

$

21,977,570

$

22,149,209

$

22,380,852

$

22,320,815

$

22,197,388

$

22,320,815

Less: Warehouse Purchase Program loans

(1,287,440)

(1,057,893)

(1,080,903)

(1,228,706)

(1,081,403)

(1,287,440)

(1,081,403)

Total loans less Warehouse Purchase Program

$

20,909,948

$

20,919,677

$

21,068,306

$

21,152,146

$

21,239,412

$

20,909,948

$

21,239,412

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

1.66

%

1.67

%

1.67

%

1.68

%

1.69

%

1.66

%

1.69

%

Reconciliation of efficiency ratio to efficiency ratio
 excluding net gains and losses on the sale, write-down or
write-up of assets and securities:

Noninterest expense

$

138,565

$

140,301

$

141,545

$

140,338

$

152,842

$

278,866

$

288,690

Net interest income

$

267,722

$

265,382

$

267,774

$

261,691

$

258,786

$

533,104

$

497,030

Noninterest income

42,982

41,301

39,837

41,099

46,003

84,283

84,873

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

1,414

(235)

584

3,178

(903)

1,179

(938)

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

—

—

—

224

10,723

—

11,021

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

41,568

41,536

39,253

37,697

36,183

83,104

74,790

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

$

309,290

$

306,918

$

307,027

$

299,388

$

294,969

$

616,208

$

571,820

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

44.80

%

45.71

%

46.10

%

46.87

%

51.82

%

45.26

%

50.49

%

Reconciliation of efficiency ratio to efficiency ratio,
excluding net gains and losses on the sale, write-down or
write-up of assets and securities, merger related expenses
and FDIC special assessment:

Noninterest expense

$

138,565

$

140,301

$

141,545

$

140,338

$

152,842

$

278,866

$

288,690

Less: merger related expenses

—

—

—

63

4,381

—

4,381

Less: FDIC special assessment

—

—

—

—

3,554

—

3,554

Noninterest expense excluding merger related expenses and
FDIC special assessment

$

138,565

$

140,301

$

141,545

$

140,275

$

144,907

$

278,866

$

280,755

Net interest income

$

267,722

$

265,382

$

267,774

$

261,691

$

258,786

$

533,104

$

497,030

Noninterest income

42,982

41,301

39,837

41,099

46,003

84,283

84,873

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

1,414

(235)

584

3,178

(903)

1,179

(938)

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

—

—

—

224

10,723

—

11,021

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

41,568

41,536

39,253

37,697

36,183

83,104

74,790

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

$

309,290

$

306,918

$

307,027

$

299,388

$

294,969

$

616,208

$

571,820

Efficiency ratio, excluding net gains and losses on the sale,
write-down or write-up of assets and securities, merger related
expenses and FDIC special assessment

44.80

%

45.71

%

46.10

%

46.85

%

49.13

%

45.26

%

49.10

%

Cision

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

SOURCE Prosperity Bancshares, Inc.

View original source (PR Newswire)Company analysis