Filed by Prosperity Bancshares, Inc.

Pursuant to Rule 425 under the Securities Act of 1933

Subject Companies: FVNB Corp.

Commission File No. 333-190517

F&M Bancorporation Inc.

Commission File No. 1-35388

Prosperity Bancshares, Inc.® Reports Strong Third Quarter 2013 Earnings



- Third quarter 2013 earnings per share (diluted) increased 11.0% to $0.91 compared with the third quarter 2012

- Net income increased $9.102 million or 19.7% compared with the third quarter 2012

- Announced the pending acquisitions of First Victoria National Bank headquartered in Victoria, Texas and The F&M Bank & Trust Company headquartered in Tulsa, Oklahoma

- Nonperforming assets remain low at 0.09% of third quarter average earning assets

- Deposits increased $1.501 billion or 13.7% compared with the third quarter 2012

- Loans increased $1.103 billion or 21.7% compared with the third quarter 2012

- Organic loan growth of 2.5% (10.0% annualized) on a linked quarter basis

- Dividend increased 11.6% to $0.96 annually from $0.86 annually

HOUSTON, Oct. 23, 2013 /PRNewswire/ -- Prosperity Bancshares, Inc.® (NYSE: PB), the parent company of Prosperity Bank®, reported net income for the quarter ended September 30, 2013, of $55.278 million or $0.91 per diluted common share, an increase in net income of $9.102 million or 19.7%, compared with $46.176 million, and an increase in diluted earnings per share of 11.0%, compared with $0.82 per diluted common share for the same period in 2012.

"I am once again pleased to announce record earnings of $55.278 million for the third quarter of 2013, as well as record earnings per diluted share of $0.91, representing an 11.0% increase over the same period last year. During the last year, our bank has experienced significant growth, with total assets increasing $2.342 billion, or 17.1%, compared with the same quarter last year," said David Zalman, Prosperity's Chairman and Chief Executive Officer.

"During the past quarter, we announced the signing of definitive merger agreements with FVNB Corp. and its wholly-owned subsidiary First Victoria National Bank headquartered in Victoria, Texas and with F&M Bancorporation Inc. and its wholly- owned subsidiary The F&M Bank & Trust Company headquartered in Tulsa, Oklahoma," continued Zalman. Combined, these banks have approximately $4.943 billion in total assets as of September 30, 2013.

"We are proud to announce that we increased our annual dividend again this year 11.6% to $0.96 annually. We have increased our dividend every year since 1999. We are also pleased with our organic loan growth of 2.5% (10.0% annualized) on a linked quarter basis. We continue to see that customers are investing more in their businesses by taking out more loans and using their deposits on hand to grow their business," added Zalman.

"I would like to congratulate our team of associates and board members on another successful quarter and thank them for their ongoing hard work, insight and dedication. We would also like to express appreciation to our customers for their continued loyalty to the bank," concluded Zalman.

Prosperity's management uses certain non−GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity and the tangible equity to tangible assets ratio. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20 and 310-30). Prosperity has included in this Earnings Release information relating to these non-GAAP financial measures for the applicable periods presented. 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.

Results of operations for the three months ended September 30, 2013

For the three months ended September 30, 2013, net income was $55.278 million compared with $46.176 million for the same period in 2012. Net income per diluted common share was $0.91 for the three months ended September 30, 2013 compared with $0.82 for the same period in 2012. Annualized returns on average assets, average common equity and average tangible common equity for the three months ended September 30, 2013 were 1.37%, 9.31% and 22.14%, respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 41.59% for the three months ended September 30, 2013.

Net interest income before provision for credit losses for the quarter ended September 30, 2013, increased 18.4% to $126.533 million compared with $106.893 million during the same period in 2012. The increase was primarily due to a 15.3% increase in average interest-earning assets for the same period. Linked quarter net interest income before provision for credit losses increased 6.6% or $7.791 million to $126.533 million compared with $118.742 million during the three months ended June 30, 2013. The net interest margin on a tax equivalent basis increased to 3.59% for the three months ended September 30, 2013, compared with 3.52% for the same period in 2012 and 3.43% for the three months ended June 30, 2013.

Noninterest income decreased $2.274 million or 9.5% to $21.554 million for the three months ended September 30, 2013, compared with $23.828 million for the same period in 2012. The decrease was primarily due to a decrease in debit card income as a result of a Durbin Amendment that became effective on July 1, 2013. This Federal Reserve rule is applicable to financial institutions that have assets of $10 billion or more and imposes limits on the amount of interchange, or swipe, fees that can be collected. On a linked quarter basis, noninterest income decreased 14.7% or $3.720 million.

Noninterest expense increased $1.295 million or 2.1% to $61.537 million for the three months ended September 30, 2013, compared with $60.242 million for the same period in 2012. The increase is primarily due to additional noninterest expenses associated with the acquisition of Coppermark Bancshares, Inc. ("Coppermark Bank") on April 1, 2013. On a linked quarter basis, noninterest expense increased 0.4% or $237 thousand due to one-time pre-tax merger expenses of $308 thousand primarily related to the Coppermark Bank and First Victoria National Bank ("FVNB") acquisitions.

Average loans increased 19.4% or $1.004 billion to $6.173 billion for the quarter ended September 30, 2013, compared with $5.169 billion for the same period in 2012. On a linked quarter basis, average loans increased 1.0% (4.0% annualized) or $58.796 million from $6.115 billion at June 30, 2013. Average deposits increased 14.6% to $12.432 billion for the quarter ended September 30, 2013, compared with $10.846 billion for the same period of 2012.

Loans at September 30, 2013 were $6.183 billion, an increase of $1.103 billion or 21.7%, compared with $5.079 billion at September 30, 2012. On a linked quarter basis, loans increased $10.106 million or 0.2% (0.7% annualized) from $6.172 billion at June 30, 2013. Deposits at September 30, 2013 were $12.456 billion, an increase of $1.501 billion or 13.7% compared with $10.955 billion at September 30, 2012.

Results of operations for the nine months ended September 30, 2013

For the nine months ended September 30, 2013, net income was $158.427 million compared with $119.635 million for the same period in 2012. Net income per diluted common share was $2.67 for the nine months ended September 30, 2013 compared with $2.37 for the same period in 2012. Returns on average assets, average common equity and average tangible common equity, each on an annualized basis, for the nine months ended September 30, 2013 were 1.35%, 9.29%, and 22.21%, respectively. Prosperity's efficiency ratio (excluding credit loss provisions, net gains and losses on the sale of assets and securities and taxes) was 42.16% for the nine months ended September 30, 2013.

Net interest income before provision for credit losses for the nine months ended September 30, 2013 increased $80.952 million or 29.7% to $353.357 million compared with $272.405 million during the same period in 2012. The increase was attributable primarily to a 33.3% increase in average earning assets over the same period.

Noninterest income increased $18.840 million or 36.6% to $70.269 million for the nine months ended September 30, 2013 compared with $51.429 million for the same period in 2012. The increase was primarily due to increased NSF fees and service charges and the additional products and services acquired through the acquisition of American State Bank ("ASB") on July 1, 2012. The increase in fees and service charges was mainly the result of the additional accounts acquired in the acquisitions consummated in 2012 and 2013.

Noninterest expense increased $37.115 million or 26.2% to $178.604 million for the nine months ended September 30, 2013 compared with $141.489 million for the same period in 2012. This increase was primarily attributable to the increase in salaries and benefits as a result of the completion of four acquisitions over the past year. Additionally, total noninterest expense for the nine months ended September 30, 2013 included one-time pre-tax merger expenses of $1.170 million.

Average loans increased 36.0% or $1.550 billion to $5.854 billion for the nine months ended September 30, 2013, compared with $4.304 billion for the same period in 2012. Average deposits increased 33.0% to $12.294 billion for the nine months ended September 30, 2013, compared with $9.242 billion for the same period in 2012.

The table below provides detail on loans acquired and deposits assumed in the ASB, Community National Bank ("Community National"), East Texas Financial Services and Coppermark Bank transactions completed on July 1, 2012, October 1, 2012, January 1, 2013 and April 1, 2013, respectively:

Balance Sheet Data (at period end)

(In thousands)


Sep 30, 2013


Jun 30, 2013


Mar 31, 2013


Dec 31, 2012


Sep 30, 2012


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)











Loans acquired (including new production since respective acquisition dates):










   ASB

$               961,746


$                   967,732


$             974,223


$          1,068,077


$          1,131,005

  Community National

62,673


61,722


61,966


63,940


-

   East Texas Financial Services

104,403


111,626


117,863


-


-

  Coppermark Bank

688,656


772,965


-


-


-

All other

4,365,111


4,258,438


4,108,972


4,047,923


3,948,098

Total loans

$            6,182,589


$                6,172,483


$          5,263,024


$          5,179,940


$          5,079,103





















Deposits assumed (including new deposits since respective acquisition dates):










   ASB

$            2,370,287


$                2,367,198


$          2,461,485


$          2,510,855


$          2,518,178

   Community National

154,378


156,210


156,274


160,404


-

   East Texas Financial Services

90,649


88,289


98,359


-


-

  Coppermark Bank

1,073,567


1,087,137


-


-


-

All other

8,766,918


8,809,816


8,997,349


8,970,585


8,436,419

Total deposits

$          12,455,799


$              12,508,650


$        11,713,467


$        11,641,844


$        10,954,597

As reflected in the table above, loan and deposit growth was impacted by the acquisitions of ASB, Community National, East Texas Financial Services and Coppermark Bank. Excluding loans acquired in these acquisitions and new production at the acquired banking centers since the respective acquisition dates, loans at September 30, 2013 grew 10.6% compared with September 30, 2012 and 2.5% (10.0% annualized) on a linked quarter basis. Excluding deposits assumed in these acquisitions and new deposits generated at the acquired banking centers since the respective acquisition dates, deposits at September 30, 2013 grew 3.9% compared with September 30, 2012 and decreased 0.5% on a linked quarter basis.

At September 30, 2013, Prosperity had $16.054 billion in total assets, $6.183 billion in loans and $12.456 billion in deposits. Assets, loans and deposits at September 30, 2013 increased by 17.1%, 21.7% and 13.7%, respectively, compared with their respective levels at September 30, 2012.

Asset Quality

Nonperforming assets totaled $12.687 million or 0.09% of quarterly average earning assets at September 30, 2013, compared with $14.051 million or 0.11% of quarterly average earning assets at September 30, 2012, and $14.864 million or 0.11% of quarterly average earning assets at June 30, 2013. The allowance for credit losses was 0.97% of total loans at September 30, 2013, 1.00% of total loans at September 30, 2012 and 0.91% of total loans at June 30, 2013. Excluding loans acquired that are accounted for under ASC Topics 310-20 and 310-30, the allowance for credit losses was 1.20% and 1.18% of remaining loans as of September 30, 2013 and June 30, 2013, respectively. Refer to the "Notes to Selected Financial Data" at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure.

The provision for credit losses was $4.025 million for the three months ended September 30, 2013 compared with $2.550 million for the three months ended June 30, 2013 and $1.800 million for the three months ended September 30, 2012. Net charge offs were $288 thousand for the three months ended September 30, 2013 compared with $1.423 million for the three months ended June 30, 2013 and $1.255 million for the three months ended September 30, 2012.

Conference Call

Prosperity's management team will host a conference call on Wednesday, October 23, 2013 at 10:30 a.m. Eastern Daylight Time (9:30 a.m. Central Daylight Time) to discuss Prosperity's third quarter 2013 earnings. Individuals and investment professionals may participate in the call by dialing 866-952-1906, the reference code is PBUS.

Alternatively, individuals may listen to the live webcast of the presentation by visiting Prosperity's website at http://www.prosperitybankusa.com. The webcast may be accessed directly from Prosperity's home page by clicking the "About Us" tab and then the "Presentations & Calls" link.

Dividend

Prosperity Bancshares, Inc. declared a fourth quarter cash dividend of $0.240, an increase of 11.6% over the third quarter dividend of $0.215, to be paid on January 2, 2014 to all shareholders of record as of December 16, 2013.

Pending Acquisition of F&M Bancorporation

On August 29, 2013, Prosperity announced the signing of a definitive merger agreement with F&M Bancorporation Inc. ("FMBC") and its wholly-owned subsidiary The F&M Bank & Trust Company ("F&M Bank") headquartered in Tulsa, Oklahoma. F&M Bank operates 13 banking offices; 10 in Tulsa, Oklahoma and surrounding areas and 3 in Dallas, Texas. As of September 30, 2013, FMBC on a consolidated basis, reported total assets of $2.470 billion, total loans of $1.882 billion and total deposits of $2.257 billion.

Under the terms of the definitive agreement, Prosperity will issue approximately 3,298,246 shares of Prosperity common stock plus $47.000 million in cash for all outstanding shares of FMBC capital stock, subject to certain conditions and potential adjustments. The transaction is subject to customary closing conditions, including the receipt of customary regulatory approvals and approval by FMBC's shareholders.

Pending Acquisition of FVNB Corp.

On July 1, 2013, Prosperity announced the signing of a definitive merger agreement with FVNB Corp. and its wholly-owned subsidiary First Victoria National Bank (collectively referred to as "FVNB") headquartered in Victoria, Texas. First Victoria National Bank operates 34 banking offices; 4 in Victoria, Texas; 7 in the South Texas area including Corpus Christi; 6 in the Bryan/College Station area; 5 in the Central Texas area including New Braunfels; and 12 in the Houston area including The Woodlands and Huntsville. As of September 30, 2013, FVNB, on a consolidated basis, reported total assets of $2.473 billion, total loans of $1.648 billion and total deposits of $2.195 billion.

Under the terms of the definitive agreement, Prosperity will issue approximately 5,570,818 shares of Prosperity common stock plus $91.250 million in cash for all outstanding shares of FVNB Corp. capital stock, subject to certain conditions and potential adjustments. The transaction is subject to customary closing conditions. Prosperity Bank has received approval of the transaction from the FDIC and Texas Department of Banking and FVNB Corp.'s shareholders have approved the merger agreement and merger. Prosperity expects the merger to be consummated in the fourth quarter of 2013.

Acquisition of Coppermark Bancshares, Inc.

On April 1, 2013, Prosperity completed the previously announced acquisition of Coppermark Bancshares, Inc. and its wholly-owned subsidiary, Coppermark Bank ("Coppermark") headquartered in Oklahoma City, Oklahoma. Coppermark operated nine (9) full-service banking offices; six (6) in Oklahoma City, Oklahoma and surrounding areas and three (3) in the Dallas, Texas area. As of March 31, 2013, Coppermark reported, on a consolidated basis, total assets of $1.2 billion, total loans of $847.6 million and total deposits of $1.1 billion.

Pursuant to the terms of the acquisition agreement, Prosperity issued 3,258,718 shares of Prosperity common stock plus $60.0 million in cash for all outstanding shares of Coppermark Bancshares capital stock, which resulted in a premium of $91.7 million.

Acquisition of East Texas Financial Services, Inc.

On January 1, 2013, Prosperity completed the previously announced acquisition of East Texas Financial Services, Inc. (OTC BB: FFBT) and its wholly-owned subsidiary, First Federal Bank Texas ("Firstbank"). Firstbank operated four (4) banking offices in the Tyler MSA, including three locations in Tyler, Texas and one location in Gilmer, Texas. As of December 31, 2012, East Texas Financial Services reported, on a consolidated basis, total assets of $165.0 million, total loans of $129.3 million and total deposits of $112.3 million.

Pursuant to the terms of the acquisition agreement, Prosperity issued 530,940 shares of Prosperity common stock for all outstanding shares of East Texas Financial Services capital stock, which resulted in a premium of $7.0 million.

Acquisition of Community National Bank

On October 1, 2012, Prosperity completed the previously announced acquisition of Community National Bank, Bellaire, Texas. Community National operated one (1) banking office in Bellaire, Texas, in the Houston Metropolitan Area. As of September 30, 2012, Community National reported total assets of $183.0 million, total loans of $68.0 million and total deposits of $164.6 million.

Pursuant to the terms of the acquisition agreement, Prosperity issued 372,282 shares of Prosperity common stock plus $11.4 million in cash for all outstanding shares of Community National capital stock, which resulted in a premium of $10.6 million.

Acquisition of American State Financial Corporation

On July 1, 2012, Prosperity completed the previously announced acquisition of American State Financial Corporation and its wholly-owned subsidiary American State Bank. American State Bank operated thirty-seven (37) full-service banking offices in eighteen (18) counties across West Texas. As of June 30, 2012, ASB, on a consolidated basis, reported total assets of $3.2 billion, total loans of $1.2 billion and total deposits of $2.5 billion.

Pursuant to the terms of the acquisition agreement, Prosperity issued 8,524,835 shares of Prosperity common stock plus $178.5 million in cash for all outstanding shares of American State Financial Corporation capital stock, which resulted in a premium of $240.4 million.

Prosperity Bancshares, Inc. ®

Prosperity Bancshares Inc. ® is a $16.054 billion Houston, Texas based regional financial holding company, formed in 1983. Operating under a community banking philosophy and seeking to develop broad customer relationships based on service and convenience, Prosperity offers a variety of traditional loan and deposit products to its customers, which consist primarily of small and medium sized businesses and consumers. In addition to established banking products, Prosperity offers a complete line of services including: Internet Banking services at http://www.prosperitybankusa.com, Retail Brokerage Services, MasterMoney Debit Cards, 24 hour voice response banking, Trust and Wealth Management; and Mobile Banking. Prosperity currently operates 218 full-service banking locations; 57 in the Houston area; 20 in the South Texas area including Corpus Christi and Victoria; 35 in the Dallas/Fort Worth area; 22 in the East Texas area; 34 in the Central Texas area including Austin and San Antonio; 34 in the West Texas area including Lubbock, Midland-Odessa and Abilene; 10 in the Bryan/College Station area and 6 in the Central Oklahoma area.

Bryan/College Station Area -

Midway

First Colony

Goliad


Plano

Gessner

Kingsville

Bryan

Preston Forest

Gladebrook

Mathis

Bryan-East

Preston Road

Heights

Padre Island

Bryan-North

Red Oak

Highway 6 West

Palacios

Caldwell

Sachse

Hillcroft

Port Lavaca

College Station

The Colony

Little York

Portland

Greens Prairie

Turtle Creek

Medical Center

Rockport

Madisonville

Westmoreland

Memorial Drive

Sinton

Navasota


Northside

Victoria

Rock Prairie

Fort Worth -

Pasadena

Victoria-North

Wellborn Road

Haltom City

Pecan Grove



Keller

River Oaks

West Texas Area -

Central Texas Area -

Roanoke

Royal Oaks



Stockyards

Sugar Land

Abilene -

Austin -


SW Medical Center

Antilley Road

183

Other Dallas/Fort Worth Locations -

Tanglewood

Barrow Street

Allandale

Arlington

Uptown

Cypress Street

Cedar Park

Azle

Waugh Drive

Judge Ely

Congress

Ennis

West University

Mockingbird

Lakeway

Gainesville

Woodcreek


Liberty Hill

Glen Rose


Lubbock -

Northland

Granbury


4th Street

Oak Hill

Mesquite

Other Houston Area Locations -

66th Street

Parmer Lane

Muenster

Angleton

82nd Street

Research Blvd

Sanger

Bay City

86th Street

Westlake

Waxahachie

Beaumont

98th Street


Weatherford

Cinco Ranch

Avenue Q

Other Central Texas Locations -


Cleveland

North University

Bastrop

East Texas Area -

East Bernard

Texas Tech Student Union

Cuero


El Campo


Dime Box

Athens

Dayton

Midland -

Dripping Springs

Blooming Grove

Galveston

Wadley

Elgin

Canton

Groves

Wall Street

Flatonia

Carthage

Hempstead


Georgetown

Corsicana

Hitchcock

Odessa -

Gonzales

Crockett

Katy

Grandview

Hallettsville

Eustace

Liberty

Grant

Kingsland

Gilmer

Magnolia

Kermit Highway

La Grange

Grapeland

Mont Belvieu

Parkway

Lexington

Gun Barrel City

Nederland


New Braunfels

Jacksonville

Needville

Other West Texas Locations -

Pleasanton

Kerens

Shadow Creek

Big Spring

Round Rock

Longview

Sweeny

Brownfield

San Antonio

Mount Vernon

Tomball

Brownwood

Schulenburg

Palestine

Waller

Cisco

Seguin

Rusk

West Columbia

Comanche

Smithville

Seven Points

Wharton

Early

Thorndale

Teague

Winnie

Floydada

Weimar

Tyler-Beckham

Wirt

Gorman

Yoakum

Tyler-South Broadway


Levelland

Yorktown

Tyler-University

South Texas Area -

Littlefield


Winnsboro


Merkel

Dallas/Fort Worth Area -


Corpus Christi -

Plainview


Houston Area -

Airline

San Angelo

Dallas -


Carmel

Slaton

Abrams Centre

Houston -

Northwest

Snyder

Balch Springs

Aldine

Saratoga


Camp Wisdom

Allen Parkway

Water Street

Oklahoma

Cedar Hill

Bellaire


23rd Street

Dallas – Central Expressway

Beltway

Other South Texas Locations -

Edmond

Frisco

Clear Lake

Alice

Expressway

Frisco-West

Copperfield

Aransas Pass

I-240

Independence

Cypress

Beeville

Memorial

Kiest

Downtown

Edna

Norman

McKinney

Eastex



McKinney-Stonebridge

Fairfield



In connection with the proposed merger of FVNB Corp. into Prosperity Bancshares, Prosperity Bancshares has filed with the Securities and Exchange Commission a registration statement on Form S-4 to register the shares of Prosperity's common stock to be issued to the shareholders of FVNB Corp. The registration statement includes a proxy statement/prospectus which has been sent to the shareholders of FVNB Corp. seeking their approval of the proposed transaction.

WE URGE INVESTORS AND SECURITY HOLDERS 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 FILED WITH THE SECURITIES AND EXCHANGE COMMISSION IN CONNECTION WITH THE PROPOSED TRANSACTION BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT PROSPERITY, FVNB CORP. AND THE PROPOSED TRANSACTION.

In connection with the proposed merger of F&M Bancorporation Inc. into Prosperity Bancshares, Prosperity Bancshares will file with the Securities and Exchange Commission a registration statement on Form S-4 to register the shares of Prosperity's common stock to be issued to the shareholders of F&M Bancorporation. The registration statement will include a proxy statement/prospectus which will be sent to the shareholders of F&M Bancorporation seeking their approval of the proposed transaction.

WE URGE INVESTORS AND SECURITY HOLDERS 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 SECURITIES AND EXCHANGE COMMISSION IN CONNECTION WITH THE PROPOSED TRANSACTION BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT PROSPERITY, F&M BANCORPORATION INC. AND THE PROPOSED TRANSACTION.

Investors and security holders may obtain free copies of these documents through the website maintained by the Securities and Exchange Commission at http://www.sec.gov. Documents filed with the SEC by Prosperity will be available free of charge by directing a request by telephone or mail to Prosperity Bancshares, Inc., Prosperity Bank Plaza, 4295 San Felipe, Houston, Texas 77027 Attn: Investor Relations. Prosperity's telephone number is (281) 269-7199.

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Prosperity's management on the conference call may contain, forward-looking statements within the meaning of the securities laws that are based on current expectations, assumptions, estimates and projections about Prosperity and its subsidiaries. These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties, many of which are outside of Prosperity's control, 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; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Prosperity's securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate fluctuations and interest rate fluctuations; and weather. These and various other factors are discussed in Prosperity's Annual Report on Form 10-K for the year ended December 31, 2012 and other reports and statements Prosperity has filed with the SEC. Copies of the SEC filings for Prosperity Bancshares® may be downloaded from the Internet at no charge from http://www.prosperitybankusa.com.


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)












 Sep 30, 2013 


 Jun 30, 2013 


 Mar 31, 2013 


 Dec 31, 2012 


 Sep 30, 2012 

Balance Sheet Data










 (at period end)








Total loans

$              6,182,589


$              6,172,483


$              5,263,024


$         5,179,940


$            5,079,103

Investment securities(A)

7,771,345


8,017,884


7,985,811


7,442,065


6,799,513

Federal funds sold 

1,121


606


835


352


302

Allowance for credit losses

(59,913)


(56,176)


(55,049)


(52,564)


(50,927)

Cash and due from banks

269,987


250,542


180,577


325,952


207,650

Goodwill

1,351,782


1,350,834


1,235,743


1,217,162


1,200,098

Core deposit intangibles

25,233


26,688


26,514


26,159


28,092

Other real estate

7,432


10,244


9,913


7,234


8,846

Fixed assets, net

232,240


227,455


206,829


205,268


201,445

Other assets

272,463


270,158


227,117


232,005


237,997

Total assets

$            16,054,279


$            16,270,718


$            15,081,314


$       14,583,573


$          13,712,119











Demand deposits

$              3,368,357


$              3,283,082


$              2,995,828


$         3,016,205


$            2,827,748

Interest bearing deposits

9,087,442


9,225,568


8,717,639


8,625,639


8,126,849

Total deposits

12,455,799


12,508,650


11,713,467


11,641,844


10,954,597

Securities sold under repurchase agreements










431,969


481,170


470,241


454,502


443,856

Federal funds purchased and other borrowings










605,951


781,215


576,768


256,753


112,017

Junior subordinated debentures

85,055


85,055


85,055


85,055


85,055

Other liabilities

86,393


69,346


86,328


56,030


78,418

Total liabilities

13,665,167


13,925,436


12,931,859


12,494,184


11,673,943

Shareholders' equity(B)

2,389,112


2,345,282


2,149,455


2,089,389


2,038,176

Total liabilities and equity

$            16,054,279


$            16,270,718


$            15,081,314


$       14,583,573


$          13,712,119





















(A) Includes $8,588, $9,724, $12,054, $13,824 and $16,991, in unrealized gains on available for sale securities for the quarterly periods ending September 30, 2013, June 30, 2013, March 31, 2013, December 31, 2012 and September 30, 2012,  respectively.

(B) Includes $5,582, $6,321, $7,835, $8,986 and $11,044, in after-tax unrealized gains on available for sale securities for the quarterly periods ending September 30, 2013, June 30, 2013, March 31, 2013, December 31, 2012 and September 30, 2012, respectively.


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)
















Three Months Ended


Year-to-Date


Sep 30, 2013


Jun 30, 2013


Mar 31, 2013


Dec 31, 2012


Sep 30, 2012


Sep 30, 2013


Sep 30, 2012















Income Statement Data














Interest income:














Loans

$         94,236


$         89,842


$         81,464


$         82,727


$         80,587


$       265,542


$       188,597

Securities(C)

41,961


39,384


36,548


34,956


37,025


117,893


113,418

Federal funds sold and other earning assets

16


76


19


36


21


111


108

   Total interest income

136,213


129,302


118,031


117,719


117,633


383,546


302,123















Interest expense:














Deposits

8,314


9,170


8,690


8,217


9,395


26,174


26,269

Junior subordinated debentures

610


606


605


631


651


1,821


1,962

Securities sold under repurchase agreements

317


312


292


294


315


921


411

Other borrowings

439


472


362


276


379


1,273


1,076

   Total interest expense

9,680


10,560


9,949


9,418


10,740


30,189


29,718

Net interest income

126,533


118,742


108,082


108,301


106,893


353,357


272,405

Provision for credit losses

4,025


2,550


2,800


3,550


1,800


9,375


2,550

Net interest income after provision for credit losses

122,508


116,192


105,282


104,751


105,093


343,982


269,855















Noninterest income:














Nonsufficient funds (NSF) fees

8,649


8,346


8,509


9,292


9,265


25,504


19,050

Debit card and ATM card income

4,307


7,007


6,487


6,683


6,246


17,801


14,374

Service charges on deposit accounts

3,169


3,304


2,931


2,877


3,362


9,404


9,006

Trust income

901


896


1,017


915


831


2,814


831

Mortgage income

931


1,567


991


1,120


1,437


3,489


1,350

Bank owned life insurance income

916


932


776


1,242


736


2,624


1,430

Net gain (loss) on sale of assets

126


(180)


1


(244)


(50)


(53)


13

Net (loss) gain on sale of other real estate

(864)


237


(105)


(113)


(597)


(732)


(344)

Other noninterest income

3,419


3,165


2,834


2,334


2,598


9,418


5,719

   Total noninterest income

21,554


25,274


23,441


24,106


23,828


70,269


51,429















Noninterest expense:














Salaries and benefits

37,135


37,517


33,209


31,980


36,701


107,861


83,525

Core deposit intangibles amortization

1,455


1,341


1,755


1,932


2,007


4,551


5,297

Net occupancy and equipment

5,094


4,669


4,278


4,812


4,614


14,041


11,663

Depreciation

2,679


2,464


2,378


2,491


2,369


7,521


6,432

Debit card, data processing and software amortization

2,756


3,249


2,570


3,106


2,901


8,575


6,339

Regulatory assessments and FDIC insurance

2,516


2,579


2,395


2,365


2,107


7,490


5,314

Communications (includes telephone, courier and postage)

2,397


2,410


2,196


2,381


2,226


7,003


5,777

Other real estate expense

75


237


223


465


271


535


2,619

Other non-interest expense

7,430


6,834


6,763


7,436


7,046


21,027


14,523

   Total noninterest expense

61,537


61,300


55,767


56,968


60,242


178,604


141,489

Net income before taxes

82,525


80,166


72,956


71,889


68,679


235,647


179,795

Federal income taxes

27,247


26,322


23,651


23,623


22,503


77,220


60,160

Net income available to common shareholders

$         55,278


$         53,844


$         49,305


$         48,266


$         46,176


$       158,427


$       119,635





























(C) Interest income on securities was reduced by net premium amortization of $15,136, $18,838, $22,710, $23,992 and $21,423 for the three month periods ended September 30, 2013, June 30, 2013, March 31, 2013, December 31, 2012 and September 30, 2012, respectively, and $56,685 and $42,897 for the nine month periods ended September 30, 2013 and 2012, 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


Sep 30, 2013


Jun 30, 2013


Mar 31, 2013


Dec 31, 2012


Sep 30, 2012


Sep 30, 2013


Sep 30, 2012















Profitability














Net income

$         55,278


$          53,844


$         49,305


$         48,266


$         46,176


$       158,427


$       119,635















Basic earnings per share

$             0.92


$              0.89


$             0.87


$             0.86


$             0.83


$             2.68


$             2.38

Diluted earnings per share

$             0.91


$              0.89


$             0.86


$             0.85


$             0.82


$             2.67


$             2.37















Return on average assets(D) 

1.37%


1.33%


1.33%


1.36%


1.32%


1.35%


1.35%

Return on average common equity(D) 

9.31%


9.27%


9.23%


9.28%


9.10%


9.29%


9.08%

Return on average tangible common equity(D) (E)

22.14%


22.32%


22.30%


22.92%


21.59%


22.21%


21.80%

Tax equivalent net interest margin(F)

3.59%


3.43%


3.42%


3.53%


3.52%


3.48%


3.56%

Efficiency ratio(G)

41.59%


42.51%


42.40%


42.95%


46.07%


42.16%


43.69%















Liquidity and Capital Ratios














Equity to assets

14.88%


14.41%


14.25%


14.33%


14.86%


14.88%


14.86%

Tier 1 risk-based capital

14.74%


14.15%


14.77%


14.40%


14.43%


14.74%


14.43%

Total risk-based capital

15.55%


14.91%


15.61%


15.22%


15.26%


15.55%


15.26%

Tier 1 leverage capital

7.37%


7.07%


7.10%


7.10%


6.92%


7.37%


6.92%

Tangible equity to tangible assets(E)

6.90%


6.50%


6.42%


6.34%


6.49%


6.90%


6.49%















Other Data














Shares used in computed earnings per share














Basic

60,344


60,250


56,988


56,427


55,958


59,207


50,239

Diluted

60,504


60,394


57,134


56,554


56,093


59,362


50,393

Period end shares outstanding

60,383


60,315


57,014


56,447


56,058


60,383


56,058

Cash dividends paid per common share

$         0.2150


$          0.2150


$         0.2150


$         0.2150


$         0.1950


$         0.6450


$         0.4100

Book value per share

$           39.57


$            38.88


$           37.70


$           37.02


$           36.36


$           39.57


$           36.36

Tangible book value per share(E)

$           16.76


$            16.05


$           15.56


$           14.99


$           14.45


$           16.76


$           14.45















Common Stock Market Price














High

$           61.99


$            52.38


$           47.56


$           43.54


$           45.40


$           61.99


$           47.66

Low

51.85


44.33


42.38


38.56


38.90


42.38


38.90

Period end market price

61.84


51.79


47.39


42.00


42.62


61.84


42.62

Employees – FTE

2,454


2,496


2,304


2,266


2,260


2,454


2,260

Number of banking centers

218


219


224


217


213


218


213





























(D) Interim periods annualized.

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

(F) Net interest margin for all periods presented is calculated on an actual 365 day basis or 366 day basis.

(G) 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 of assets and securities.  Additionally, taxes are not part of this calculation. 


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)


YIELD ANALYSIS 

Three Months Ended



Sep 30, 2013


Jun 30, 2013


Sep 30, 2012



Average Balance


Interest Earned/ Interest Paid


Average Yield/ Rate


Average Balance


Interest Earned/ Interest Paid


Average Yield/ Rate


Average Balance


Interest Earned/ Interest Paid


Average Yield/ Rate





















Interest-Earning Assets: 



















Loans

$     6,173,394


$    94,236


6.06%


$     6,114,598


$        89,842


5.89%


$     5,169,101


$    80,587


6.20%


Investment securities

8,015,221


41,961


2.08%

(H)

7,964,157


39,384


1.98%

(H)

7,106,871


37,025


2.08%

(H)

Federal funds sold and other earning assets



















27,451


16


0.22%


35,113


76


0.87%


53,111


21


0.16%


  Total interest earning assets 

14,216,066


$  136,213


3.80%


14,113,868


$      129,302


3.67%


12,329,083


$  117,633


3.80%


Allowance for credit losses 

(56,765)






(57,754)






(53,944)






Noninterest-earning assets 

2,034,968






2,114,816






1,730,120






  Total assets

$   16,194,269






$   16,170,930






$   14,005,259

























Interest-Bearing Liabilities: 



















Interest-bearing demand deposits

$     2,400,555


$      1,708


0.28%


$     2,580,750


$          2,100


0.33%


$     2,181,928


$      2,273


0.41%


Savings and money market deposits

4,233,911


2,911


0.27%


4,261,466


3,172


0.30%


3,516,601


2,987


0.34%


Certificates and other time deposits 

2,489,848


3,695


0.59%


2,543,895


3,898


0.61%


2,387,279


4,135


0.69%


Securities sold under repurchase     agreements 

455,276


317


0.28%


471,430


312


0.27%


438,410


315


0.29%


Federal funds purchased and other  borrowings 

772,083


439


0.23%


541,034


472


0.35%


512,739


379


0.29%


Junior subordinated debentures 

85,055


610


2.85%


85,055


606


2.86%


85,055


651


3.04%


  Total interest-bearing liabilities 

10,436,728


9,680


0.37%

(I)

10,483,630


10,560


0.40%

(I)

9,122,012


10,740


0.47%

(I)




















Noninterest-bearing liabilities: 



















Noninterest-bearing demand deposits

3,308,158






3,295,211






2,760,405






Other liabilities 

73,571






69,741






92,873






  Total liabilities

13,818,457






13,848,582






11,975,290






Shareholders' equity 

2,375,812






2,322,348






2,029,969






  Total liabilities and shareholders' equity 

$   16,194,269






$   16,170,930






$   14,005,259

























Net interest income and margin 



$  126,533


3.53%




$      118,742


3.37%




$  106,893


3.45%





















Non-GAAP to GAAP reconciliation:



















Tax equivalent adjustment



2,028






2,063






2,138























Net interest income and margin (tax equivalent basis)





















$  128,561


3.59%




$      120,805


3.43%




$  109,031


3.52%























(H) Yield on securities was impacted by net premium amortization of $15,136, $18,838, and $21,423 for the three month periods ended September 30, 2013, June 30, 2013 and September 30, 2012, respectively.


(I) Total cost of funds, including noninterest bearing deposits, was 0.28%, 0.31% and 0.36% for the three months ended September 30, 2013, June 30, 2013, and September 30, 2012, respectively.



Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)














YIELD ANALYSIS 

Year-to-Date



Sep 30, 2013


Sep 30, 2012



Average Balance


Interest Earned/ Interest Paid


Average Yield/ Rate


Average Balance


Interest Earned/ Interest Paid


Average Yield/ Rate















Interest-Earning Assets: 













Loans

$     5,853,924


$    265,542


6.06%


$     4,303,984


$      188,597


5.85%


Investment securities

7,912,599


117,893


1.99%

(J)

5,983,102


113,418


2.53%

(J)

Federal funds sold and other earning assets

32,426


111


0.46%


66,771


108


0.22%


  Total interest-earning assets 

13,798,949


$    383,546


3.72%


10,353,857


$      302,123


3.90%


Allowance for credit losses 

(55,933)






(52,104)






Noninterest-earning assets 

2,000,425






1,498,332






  Total assets

$   15,743,441






$   11,800,085



















Interest-Bearing Liabilities: 













Interest-bearing demand deposits

$     2,545,983


$        6,018


0.32%


$     1,861,954


$          6,425


0.46%


Savings and money market deposits

4,096,889


8,912


0.29%


3,031,269


8,020


0.35%


Certificates and other time deposits 

2,468,518


11,244


0.61%


2,080,606


11,824


0.76%


Securities sold under repurchase agreements 













458,441


921


0.27%


197,775


411


0.28%


Federal funds purchased and other borrowings 













558,594


1,273


0.30%


465,505


1,076


0.31%


Junior subordinated debentures 

85,055


1,821


2.86%


85,055


1,962


3.08%


  Total interest bearing liabilities 

10,213,480


30,189


0.40%

(K)

7,722,164


29,718


0.51%

(K)














Noninterest-bearing liabilities: 













Noninterest-bearing demand deposits

3,182,349






2,267,876






Other liabilities 

68,721






53,320






  Total liabilities

13,464,550






10,043,360






Shareholders' equity 

2,278,891






1,756,725






  Total liabilities and shareholders' equity 

$   15,743,441






$   11,800,085



















Net interest income and margin 



$    353,357


3.42%




$      272,405


3.51%















Non-GAAP to GAAP reconciliation:













Tax equivalent adjustment



6,216






3,866

















Net interest income and margin (tax equivalent basis)















$    359,573


3.48%




$      276,271


3.56%

















(J) Yield on securities was impacted by net premium amortization of $56,685 and $42,897 for the nine month periods ended September 30, 2013 and September 30, 2012, respectively.


(K) Total cost of funds, including noninterest bearing deposits, was 0.30% and 0.40% for the nine months ended September 30, 2013 and September 30, 2012, respectively.



Prosperity Bancshares, Inc.®




Financial Highlights (Unaudited)




(Dollars in thousands)









Three Months Ended


Year-to-Date






Sep 30, 2013


Jun 30, 2013


Mar 31, 2013


Dec 31, 2012


Sep 30, 2012


Sep 30, 2013


Sep 30, 2012























Adjustment to Loan Yield (L)


















Interest on loans, as reported

$           94,236


$           89,842


$           81,464


$           82,727


$            80,587


$          265,542


$         188,597





   Less: Purchase accounting adjustment-loan discount accretion


















(16,421)


(12,031)


(14,292)


(14,523)


(11,188)


(42,744)


(11,889)





Interest on loans without discount accretion

$           77,815


$           77,811


$           67,172


$           68,204


$            69,399


$          222,798


$         176,708





Average loans

$      6,173,394


$      6,114,598


$      5,263,784


$      5,140,163


$       5,169,101


$       5,853,924


$      4,303,984





Loan yield without discount accretion

5.00%


5.10%


5.18%


5.28%


5.34%


5.09%


5.48%





Loan yield, as reported

6.06%


5.89%


6.28%


6.40%


6.20%


6.06%


5.85%










































Three Months Ended


Year-to-Date






Sep 30, 2013


Jun 30, 2013


Mar 31, 2013


Dec 31, 2012


Sep 30, 2012


Sep 30, 2013


Sep 30, 2012























Adjustment to Securities Yield (L)


















Interest on securities, as reported

$           41,961


$           39,384


$           36,548


$           34,956


$            37,025


$          117,893


$         113,418





   Add: Purchase accounting adjustment-   securities amortization

2,275


2,599


3,106


3,540


3,451


7,980

3,451





Interest on securities including amortization

$           44,236


$           41,983


$           39,654


$           38,496


$            40,476


$          125,873


$         116,869





Average securities

$      8,015,221


$      7,964,157


$      7,755,567


$      7,228,418


$       7,106,871


$       7,912,599


$      5,983,102





Securities yield without purchase accounting adjustment

2.19%


2.11%


2.07%


2.12%


2.27%


2.13%


2.61%





Securities yield, as reported

2.08%


1.98%


1.91%


1.92%


2.08%


1.99%


2.53%























Net Interest Margin (tax equivalent basis, excluding purchase accounting adjustments to yield)


















3.19%


3.09%


3.08%


3.18%


3.16%


3.13%


3.46%























Net Interest Margin (tax equivalent basis), as reported

3.59%


3.43%


3.42%


3.53%


3.52%


3.48%


3.56%























Net income available to common shareholders, as reported


















$           55,278


$           53,844


$           49,305


$           48,266


$            46,176


$          158,427


$         119,635





    Less:  Purchase accounting adjustments, net of tax (M)

(9,476)


(6,335)


(7,560)


(7,374)


(5,202)


(23,371)


(5,615)





Net income available to common shareholders, adjusted

$           45,802


$           47,509


$           41,745


$           40,892


$            40,974


$          135,056


$         114,020










































Acquired Loans Accounted for 
Under ASC 310-20


Acquired Loans Accounted for 
Under ASC 310-30


Total Loans Accounted for   
Under ASC 310-20 and 310-30


Balance at Acquisition Date


Balance at Jun 30, 2013


Balance at Sep 30, 2013


Balance at Acquisition Date


Balance at    Jun 30, 2013


Balance at Sep 30, 2013


Balance at Acquisition Date


Balance at    Jun 30, 2013


Balance at Sep 30, 2013

Loan marks:


















Previouly acquired banks (N)

$           81,328


$           37,832


$           32,842


$           28,764


$            22,989


$            21,977


$         110,092


$         60,821


$            54,819

2013 acquisitions (O)

29,440


24,695


19,101


23,414


22,571


19,122


52,854


47,266


38,223

Total

$         110,768


$           62,527


$           51,943


$           52,178


$            45,560


$            41,099


$         162,946


$       108,087


$            93,042



















Acquired portfolio loan balances:


















Previouly acquired banks (N)

$      1,298,380


$         653,945


$         602,128


$           57,979


$            43,505


$            39,715


$      1,356,359


$       697,450


$          641,843

2013 acquisitions (O)

939,804


775,372


595,119


54,083


53,754


37,639


993,887


829,126


632,758

Total

$      2,238,184


$      1,429,317


$      1,197,247


$         112,062


$            97,259


$            77,354


$      2,350,246

(P)

$    1,526,576


$       1,274,601





































(L)  Non-GAAP financial measure.






(M) Using effective tax rate of 33.0%, 32.8%, 32.45, 32.9% and 32.8% for the three month periods ended September 30, 2013, June 30, 2013, March 31, 2013, December 31, 2012 and September 30, 2012, respectively, and 32.8% and 33.0% for the nine month periods ended September 30, 2013 and 2012, respectively.

(N)  Includes Bank of Texas, Bank Arlington, ASB and Community National which were acquired in 2012.









(O)  Includes East Texas Financial Services and Coppermark Bank.









(P)  Actual principal balances acquired.











Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)












Three Months Ended


 Sep 30, 2013 


 Jun 30, 2013 


 Mar 31, 2013 


 Dec 31, 2012 


 Sep 30, 2012 

YIELD TREND




















Interest-Earning Assets: 










Loans

6.06%


5.89%


6.28%


6.40%


6.20%

Investment securities (Q) 

2.08%


1.98%


1.91%


1.92%


2.08%

Federal funds sold and other earning assets

0.22%


0.87%


0.22%


0.19%


0.16%

  Total interest-earning assets 

3.80%


3.67%


3.67%


3.76%


3.80%











Interest-Bearing Liabilities: 










Interest-bearing demand deposits

0.28%


0.33%


0.34%


0.31%


0.41%

Savings and money market deposits

0.27%


0.30%


0.30%


0.29%


0.34%

Certificates and other time deposits 

0.59%


0.61%


0.62%


0.64%


0.69%

Securities sold under repurchase agreements

0.28%


0.27%


0.26%


0.25%


0.29%

Federal funds purchased and other borrowings 

0.23%


0.35%


0.41%


0.40%


0.29%

Junior subordinated debentures 

2.85%


2.86%


2.88%


2.95%


3.04%

  Total interest-bearing liabilities 

0.37%


0.40%


0.42%


0.41%


0.47%











Net Interest Margin 

3.53%


3.37%


3.36%


3.46%


3.45%

Net Interest Margin (tax equivalent)

3.59%


3.43%


3.42%


3.53%


3.52%





















(Q) Yield on securities was impacted by net premium amortization of $15,136, $18,838, $22,710, $23,992 and $21,423 for the three month periods ended September 30, 2013, June 30, 2013, March 31, 2013, December 31, 2012 and September 30, 2012, respectively.




Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(In thousands)












Three Months Ended


Sep 30, 2013


June 30, 2013


Mar 31, 2013


Dec 31, 2012


Sep 30, 2012

Balance Sheet Averages










Total loans

$          6,173,394


$          6,114,598


$        5,263,784


$        5,140,163


$        5,169,101

Investment securities

8,015,221


7,964,157


7,755,567


7,228,418


7,106,871

Federal funds sold and other earning assets










27,451


35,113


34,793


75,135


53,111

Total interest-earning assets

14,216,066


14,113,868


13,054,144


12,443,716


12,329,083

Allowance for credit losses

(56,765)


(57,754)


(53,242)


(50,775)


(53,944)

Cash and due from banks

189,082


279,271


206,990


198,797


206,124

Goodwill

1,351,236


1,331,568


1,226,332


1,211,596


1,157,330

Core Deposit Intangibles (CDI)

25,938


25,893


25,244


27,108


17,280

Other real estate

9,494


19,605


11,789


9,571


11,600

Fixed assets, net

231,480


223,769


207,517


206,869


192,542

Other assets

227,738


234,710


171,589


190,815


145,244

Total assets

$        16,194,269


$        16,170,930


$      14,850,363


$      14,237,697


$      14,005,259











Noninterest-bearing deposits

$          3,308,158


$          3,295,211


$        2,939,621


$        2,963,998


$        2,760,405

Interest-bearing demand deposits

2,400,555


2,580,750


2,659,489


2,328,969


2,181,928

Savings and money market deposits

4,233,911


4,261,466


3,790,416


3,600,109


3,516,601

Certificates and other time deposits

2,489,848


2,543,895


2,370,499


2,366,155


2,387,279

Total deposits

12,432,472


12,681,322


11,760,025


11,259,231


10,846,213

Securities sold under repurchase agreements










455,276


471,430


448,542


459,998


438,410

Federal funds purchased and other borrowings










772,083


541,034


358,120


272,239


512,739

Junior subordinated debentures

85,055


85,055


85,055


85,055


85,055

Other liabilities

73,571


69,741


62,716


80,085


92,873

Shareholders' equity

2,375,812


2,322,348


2,135,905


2,081,089


2,029,969

Total liabilities and equity

$        16,194,269


$        16,170,930


$      14,850,363


$      14,237,697


$      14,005,259

Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)
































Sep 30, 2013


Jun 30, 2013


Mar 31, 2013


Dec 31, 2012


Sep 30, 2012

Period End Balances






























Loan Portfolio















Commercial and other

$     1,028,799

16.6%


$        999,677

16.2%


$        760,531

14.5%


$        798,882

15.4%


$        792,247

15.6%

Construction

703,193

11.4%


694,585

11.2%


575,307

10.9%


550,768

10.6%


496,417

9.8%

1-4 family residential

1,503,771

24.4%


1,452,268

23.7%


1,338,936

25.5%


1,255,765

24.3%


1,213,872

23.9%

Home equity

211,742

3.4%


208,739

3.4%


203,815

3.9%


186,801

3.6%


183,844

3.6%

Commercial real estate

2,304,862

37.2%


2,390,820

38.6%


1,993,518

37.8%


1,990,642

38.4%


1,976,112

38.9%

Agriculture (includes farmland)

321,518

5.2%


314,945

5.1%


286,789

5.4%


285,637

5.5%


304,134

6.0%

Consumer

108,704

1.8%


111,449

1.8%


104,128

2.0%


111,445

2.2%


112,477

2.2%

Total loans

$     6,182,589



$     6,172,483



$     5,263,024



$     5,179,940



$     5,079,103
































Deposit Types















Noninterest-bearing DDA

$     3,368,357

27.0%


$     3,283,082

26.0%


$     2,995,828

25.6%


$     3,016,205

25.9%


$     2,827,748

25.8%

Interest-bearing DDA

2,366,997

19.0%


2,483,428

19.9%


2,521,998

21.5%


2,626,331

22.6%


2,208,568

20.2%

Money Market

2,834,172

22.8%


2,868,880

23.0%


2,509,501

21.4%


2,362,454

20.3%


2,303,680

21.0%

Savings

1,413,153

11.3%


1,371,214

11.0%


1,345,044

11.5%


1,293,552

11.1%


1,276,271

11.7%

Certificates and other time deposits

2,473,120

19.9%


2,502,046

20.1%


2,341,096

20.0%


2,343,302

20.1%


2,338,330

21.3%

Total deposits

$   12,455,799



$   12,508,650



$   11,713,467



$   11,641,844



$   10,954,597

















Loan to Deposit Ratio

49.6%



49.3%



44.9%



44.5%



46.4%
































Construction Loans















Single family residential construction















$        239,980

33.5%


$        234,257

32.9%


$        177,218

30.6%


$        161,401

29.2%


$        150,959

30.1%

Land development

60,927

8.6%


63,857

9.0%


42,520

7.4%


42,199

7.6%


38,075

7.6%

Raw land

52,789

7.4%


59,701

8.4%


46,672

8.1%


58,794

10.6%


47,620

9.5%

Residential lots

95,361

13.4%


91,018

12.8%


93,598

16.2%


92,697

16.8%


97,445

19.4%

Commercial lots

58,085

8.2%


60,960

8.6%


64,394

11.2%


63,716

11.5%


63,418

12.7%

Commercial construction and other















204,940

28.9%


200,633

28.3%


153,047

26.5%


134,427

24.3%


103,677

20.7%

Net unaccreted discount

(8,889)



(15,841)



(2,142)



(2,466)



(4,777)


Total construction loans

$        703,193



$        694,585



$        575,307



$        550,768



$        496,417


Prosperity Bancshares, Inc.®

Financial Highlights (Unaudited)

(Dollars in thousands)












Three Months Ended


Sep 30, 2013


Jun 30, 2013


Mar 31, 2013


Dec 31, 2012


Sep 30, 2012











Asset Quality










Nonaccrual loans

$            4,954


$                4,295


$                7,529


$            5,382


$            5,063

Accruing loans 90 or more










days past due

283


325


642


331


132

Total non-performing loans

5,237


4,620


8,171


5,713


5,195

Repossessed assets

18


-


49


68


10

Other real estate

7,432


10,244


9,913


7,234


8,846

  Total nonperforming assets

$          12,687


$              14,864


$              18,133


$          13,015


$          14,051





















Nonperforming assets:










Commercial

$            1,223


$                1,191


$                3,896


$            1,568


$            1,599

Construction

4,611


5,898


3,678


3,522


3,182

1-4 family (including home equity)

2,441


2,112


3,746


3,081


3,089

Commercial real estate (including multi-family)

4,233


4,330


5,533


2,608


4,671

Agriculture 

23


1,213


1,183


1,463


1,476

Consumer and other

156


120


97


773


34

Total 

$          12,687


$              14,864


$              18,133


$          13,015


$          14,051











Number of loans/properties

128


123


124


116


119











Allowance for credit losses at










end of period

$          59,913


$              56,176


$              55,049


$          52,564


$          50,927











Net charge-offs:










Commercial

$               119


$                   148


$                     59


$               205


$             (511)

Construction

(30)


124


(56)


21


155

1-4 family (including home equity)

15


35


102


65


251

Commercial real estate (including 










multi-family)

(471)


801


(57)


1,012


800

Agriculture

13


13


(7)


70


(30)

Consumer and other

642


302


274


540


590

Total 

$               288


$                1,423


$                   315


$            1,913


$            1,255





















Asset Quality Ratios










Nonperforming assets to average earning assets










0.09%


0.11%


0.14%


0.10%


0.11%

Nonperforming assets to loans and other real estate










0.20%


0.24%


0.34%


0.25%


0.28%

Net charge-offs to average loans  (annualized)










0.02%


0.09%


0.02%


0.15%


0.08%

Allowance for credit losses to total loans










0.97%


0.91%


1.05%


1.01%


1.00%

Allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20 and 310-30) (E)



















1.20%


1.18%


1.25%


1.22%


1.27%

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

Consolidated Financial Highlights

NOTES TO SELECTED FINANCIAL DATA

Prosperity's management uses certain non−GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, Prosperity reviews tangible book value per share, return on average tangible common equity and the tangible equity to tangible assets ratio for internal planning and forecasting purposes. In addition, due to the application of purchase accounting, Prosperity uses certain non-GAAP measures and ratios that exclude the impact of these items to evaluate its allowance for credit losses to total loans (excluding acquired loans accounted for under ASC Topics 310-20 and 310-30). Prosperity has included in this Earnings Release information relating to these non-GAAP financial measures for the applicable periods presented. Prosperity believes these non-GAAP financial measures provide information useful to investors in understanding Prosperity's financial results and Prosperity believes that its presentation, together with the accompanying reconciliations, provides a 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 measures provide useful information by excluding certain items that may not be indicative of its core operating earnings and business outlook. These non-GAAP measures should not be considered a substitute for GAAP basis measures and results and 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.



Three Months Ended


Year-to-Date



 Sep 30, 2013 


 Jun 30, 2013 


 Mar 31, 2013 


 Dec 31, 2012 


 Sep 30, 2012 


 Sep 30, 2013 


 Sep 30, 2012 
















Return on average tangible common equity:















Net income


$            55,278


$            53,844


$            49,305


$            48,266


$            46,176


$          158,427


$          119,635

Average shareholders' equity


$       2,375,812


$       2,322,348


$       2,135,905


$       2,081,089


$       2,029,969


$       2,278,891


$       1,756,725

Less: Average goodwill and other intangible assets


(1,377,174)


(1,357,461)


(1,251,576)


(1,238,704)


(1,174,610)


(1,325,214)


(1,025,116)

        Average tangible shareholders' equity


$          998,638


$          964,887


$          884,329


$          842,385


$          855,359


$          953,677


$          731,609

Return on average tangible common  equity:


22.14%


22.32%


22.30%


22.92%


21.59%


22.21%


21.80%
















Tangible book value per share:















Shareholders' equity


$       2,389,112


$       2,345,282


$       2,149,455


$       2,089,389


$       2,038,176


$       2,389,112


$       2,038,176

Less: Goodwill and other intangible assets


(1,377,015)


(1,377,522)


(1,262,257)


(1,243,321)


(1,228,190)


(1,377,015)


(1,228,190)

    Tangible shareholders' equity


$       1,012,097


$          967,760


$          887,198


$          846,068


$          809,986


$       1,012,097


$          809,986
















Period end shares outstanding


60,383


60,315


57,014


56,447


56,058


60,383


56,058

Tangible book value per share:


$              16.76


$              16.05


$              15.56


$              14.99


$              14.45


$              16.76


$              14.45
















Tangible equity to tangible assets ratio:















Tangible shareholders' equity


$       1,012,097


$          967,760


$          887,198


$          846,068


$          809,986


$       1,012,097


$          809,986
















Total assets


$     16,054,279


$     16,270,718


$     15,081,314


$     14,583,573


$     13,712,119


$     16,054,279


$     13,712,119

Less: Goodwill and other intangible assets


(1,377,015)


(1,377,522)


(1,262,257)


(1,243,321)


(1,228,190)


(1,377,015)


(1,228,190)

    Tangible assets


$     14,677,264


$     14,893,196


$     13,819,057


$     13,340,252


$     12,483,929


$     14,677,264


$     12,483,929
















Tangible equity to tangible assets ratio:


6.90%


6.50%


6.42%


6.34%


6.49%


6.90%


6.49%

Prosperity Bancshares, Inc.®

Notes to Selected Financial Data (Unaudited)

(Dollars in thousands)




 Sep 30, 2013 


 Jun 30, 2013 


 Dec 31, 2012 

Allowance for credit losses to total loans, excluding acquired loans:













Allowance for credit losses


$            59,913


$            56,176


$            52,564

Total loans


$       6,182,589


$       6,172,483


$       5,179,940

Less: Fair value of acquired loans accounted for under ASC







       Topics 310-20 and 310-30 (does not include new production)


$       1,181,559


$       1,418,489


$          887,953

Total loans less acquired loans


$       5,001,030


$       4,753,994


$       4,291,987

Allowance for credit losses to total loans, excluding







       acquired loans (non-GAAP basis)


1.20%


1.18%


1.22%



CONTACT: David Zalman, Chairman and Chief Executive Officer, 281.269.7199, david.zalman@prosperitybankusa.com