SAN ANTONIO, Jan. 27, 2016 /PRNewswire/ -- Cullen/Frost Bankers, Inc. today reported fourth quarter results and annual earnings for 2015, a week after the Texas financial services leader indicated the corporation would raise its provision for loan losses to $34.0 million for the quarter.

https://photos.prnewswire.com/prnvar/20030109/CFRLOGO

Cullen/Frost reported net income available to common shareholders for the fourth quarter of 2015 of $56.2 million, or $0.90 per diluted common share, compared to fourth quarter 2014 earnings of $70.7 million, or $1.11 per diluted common share. For the fourth quarter of 2015, returns on average assets and common equity were 0.78 percent and 8.07 percent respectively, compared to 1.02 percent and 10.36 percent for the same period in 2014.

The company also reported 2015 annual net income available to common shareholders of $271.3 million, an increase of 0.5 percent compared to 2014 earnings of $269.9 million. On a per-share basis, 2015 earnings were $4.28 per diluted common share, compared to $4.29 per diluted common share reported in 2014. For the year 2015, returns on average assets and common equity were 0.97 percent and 9.86 percent respectively, compared to 1.05 percent and 10.51 percent reported in 2014.

During the fourth quarter of 2015, average deposits rose by 3.2 percent to $24.5 billion, up $760 million from the $23.7 billion reported in the fourth quarter of 2014. Average loans increased 4.2 percent to $11.4 billion compared to $10.9 billion in the fourth quarter of 2014.

"In an environment of volatility in the energy sector, we adjusted our reserve level to manage the risk in our portfolio," said Dick Evans, Cullen/Frost chairman and CEO. "The oil downturn has lasted longer than expected, but we were still able to grow year-over-year net income, even with the higher provision.

"The results are a testament to our company's underlying financial strength. I am proud of the way our team is taking care of customers and helping us manage through the volatility, just as we have done throughout our 148-year history.

"I am confident in the strength of this company. Both capital and liquidity remain at high levels.

"Continued growth in loans in the fourth quarter and for 2015 reflects our determination to leverage the new business relationships we added throughout the downturn," said Evans. "The primary driver for deposit growth for the fourth quarter and for 2015 was new customers who responded to our value proposition and way of doing business. At year end, our assets were at an all-time high of $28.6 billion," Evans continued. "With interest rates remaining at low levels, it was encouraging to see good growth from last year in taxable equivalent net interest income for the fourth quarter.

"The Texas economy's broad diversification is helping the state get through the current decline in energy prices, and I remain confident in the state's resilience. Texas jobs grew 1.4 percent in 2015, compared to the U.S. average of 1.9 percent.

"We remain focused on the volatility in energy prices and are in close communication with our energy-related customers. In addition to reserves already allocated, we provided $22 million for possible energy industry exposure primarily based on our sensitivity stress test. In this volatile market, we are comfortable that our energy exposure is manageable."

During the year, Frost received further validation of its outstanding service culture and performance by well-regarded third parties. In a Consumer Reports survey of its subscribers on their satisfaction with banks, Frost was top-rated among regional and community banks. And for the sixth consecutive year, Frost received the highest ranking in customer satisfaction in Texas in the J.D. Power and Associates 2015 U.S. Retail Banking Satisfaction Study.

"It is outstanding people at every level here at Frost who make our results possible, and I am grateful to them for their dedication to our company and for the way they live our culture and take amazing care of customers."

Evans said the company opened three new financial centers in 2015 in the Dallas region, in addition to relocating several older locations to new facilities across the state and renovating others. Frost moved its Dallas region headquarters into new offices in the Frost Tower in the Uptown area of Dallas as the named tenant and announced plans to relocate its Tarrant County region headquarters into the Frost Tower now under construction in downtown Fort Worth, where Frost will also be the named tenant. In San Antonio, Frost announced plans to move its corporate headquarters to a new downtown high-rise, to be called the Frost Tower, in 2018 or 2019. Frost will be the named tenant in the tower, which is being developed by Weston Urban.

"We continue to deliver on our commitment to innovate, and in 2015, we launched new technologies that make our customers' lives better," continued Evans. "We released our new app for Apple Watch to give customers quick access to their account balances and recent transactions. During the year, we also introduced several new features on our smartphone app for iPhone and Android devices that allow customers to freeze a debit card, enter travel alerts and see all of their investments in one place.

"Cullen/Frost has consistently delivered value to our shareholders, paying and increasing our dividend for 22 consecutive years," said Evans. "I remain very optimistic about our company's future."

For 2015, average total loans were $11.3 billion, an increase of $1.0 billion, or 9.4 percent, from the $10.3 billion reported the previous year. Average total deposits for 2015 rose to $24.0 billion, up 9.0 percent, or $2.0 billion, over the $22.1 billion reported in 2014. Net interest income on a taxable-equivalent basis increased to $888.0 million, up 9.9 percent, over the $807.9 million reported a year earlier, reflecting the impact of the increasing volume of earning assets. Non-interest income for the year rose 2.7 percent to $328.7 million over the $320.1 million reported for 2014. For 2015, total revenue on a taxable equivalent basis increased 7.9 percent to $1.2 billion, while non-interest expense increased 6.0 percent over the previous year to $693.7 million. Cullen/Frost acquired WNB Bancshares, Inc., with loans of $670.6 million and deposits of $1.6 billion, on May 30, 2014. These loans and deposits, and the results of operations, are included in annual comparisons from the date of acquisition.

Noted financial data for the fourth quarter:


    --  Tier 1 and Total Risk-Based Capital Ratios for the Corporation at the
        end of the fourth quarter of 2015 were 12.38 percent and 13.85 percent,
        respectively and are in excess of well-capitalized levels. The Common
        Equity Tier 1 ratio was 11.37 percent at December 31, 2015. The tangible
        common equity ratio was 7.46 percent at the end of the fourth quarter of
        2015, compared to 7.39 percent for the same quarter last year. The
        tangible common equity ratio, which is a non-GAAP financial measure, is
        equal to end-of-period shareholders' common equity less goodwill and
        intangible assets divided by end-of-period total assets less goodwill
        and intangible assets.
    --  Net interest income on a taxable-equivalent basis for the fourth quarter
        totaled $225.6 million, an increase of 6.1 percent compared to the
        $212.6 million reported for the fourth quarter of 2014. This increase
        resulted primarily from an increase in the average volume of earning
        assets. The net interest margin was 3.43 percent for the fourth quarter,
        compared to 3.34 percent for the fourth quarter of 2014 and 3.48 percent
        for the third quarter of 2015.
    --  Non-interest income for the fourth quarter of 2015 was $83.2 million, up
        $513,000 from the $82.6 million reported a year earlier. Insurance
        commissions and fees increased $1.6 million due mainly to increases in
        the employee benefits line of business. The increase was partially
        offset by lower trust and investment management fees at $26.3 million,
        down $1.0 million compared to $27.3 million a year earlier. This
        decrease was due to a $758,000 decline in oil and gas fees and an
        $813,000 decrease in fees for securities lending, a business Frost
        exited at the end of the first quarter 2015. These were offset in part
        by a $1.1 million increase in investment fees, which are generally
        assessed based on the market value of trust assets that are managed and
        held in custody. Trust assets were $30.7 billion at the end of the
        fourth quarter of 2015, compared to $30.5 billion at December 31, 2014.
    --  Non-interest expense for the fourth quarter of 2015 was $173.4 million,
        up $4.4 million or 2.6 percent from the $169.0 million reported for the
        fourth quarter of 2014. Employee benefits increased $2.7 million or 19.9
        percent, primarily related to retirement plan expense, which was up $1.3
        million, and higher medical and dental expenses, up $762,000. Net
        occupancy expense increased $1.8 million, mainly from higher
        depreciation expense and property taxes related to Frost's new
        operations and support center. Furniture and equipment was up $1.1
        million or 6.7 percent due mainly to technology initiatives and our new
        operations and support center. Other expense was down $1.3 million,
        resulting from a $2.5 million decrease in advertising, marketing and
        communications expenses offset by increased professional services costs
        of $1.2 million.
    --  For the fourth quarter of 2015, the provision for loan losses was $34.0
        million, compared to net charge-offs of $8.5 million. For the fourth
        quarter of 2014, the provision for loan losses was $4.4 million,
        compared to net charge-offs of $3.2 million. The allowance for loan
        losses as a percentage of total loans was 1.18 percent at December 31,
        2015, compared to 0.97 percent last quarter and 0.91 percent at year-end
        2014. Non-performing assets were $85.7 million at year end, compared to
        $58.2 million the previous quarter, and $65.2 million at year-end 2014.

Cullen/Frost Bankers, Inc. will host a conference call on Wednesday, January 27, 2016, at 10 a.m. Central Time (CT) to discuss the results for the quarter and the year. The media and other interested parties are invited to access the call in a "listen only" mode at 800-944-6430. Digital playback of the conference call will be available after 12 p.m. CT until midnight Sunday, January 31, 2016 at 855-859-2056, with the Conference ID# of 28245582. The call will also be available by audio webcast on the company's website, frostbank.com, and available for playback after 2 p.m. CT. After entering the website www.frostbank.com, scroll down to the bottom of the home page. Under Company Information, click on Investor Relations.

Cullen/Frost Bankers, Inc. (NYSE: CFR) is a financial holding company, headquartered in San Antonio, with $28.6 billion in assets at December 31, 2015. One of the top 50 largest U.S. banks, Frost provides a wide range of banking, investments and insurance services to businesses and individuals across Texas in the Austin, Corpus Christi, Dallas, Fort Worth, Houston, Permian Basin, Rio Grande Valley and San Antonio regions. Founded in 1868, Frost has helped clients with their financial needs during three centuries. Additional information is available at frostbank.com.

Forward-Looking Statements and Factors that Could Affect Future Results

Certain statements contained in this Earnings Release that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 (the "Act"), notwithstanding that such statements are not specifically identified as such. In addition, certain statements may be contained in our future filings with the SEC, in press releases, and in oral and written statements made by us or with our approval that are not statements of historical fact and constitute forward-looking statements within the meaning of the Act. Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, expenses, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statements of plans, objectives and expectations of Cullen/Frost or its management or Board of Directors, including those relating to products or services; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements. Words such as "believes", "anticipates", "expects", "intends", "targeted", "continue", "remain", "will", "should", "may" and other similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.

Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from those in such statements. Factors that could cause actual results to differ from those discussed in the forward-looking statements include, but are not limited to:


    --  Local, regional, national and international economic conditions and the
        impact they may have on us and our customers and our assessment of that
        impact.
    --  Volatility and disruption in national and international financial and
        commodity markets.
    --  Government intervention in the U.S. financial system.
    --  Changes in the mix of loan geographies, sectors and types or the level
        of non-performing assets and charge-offs.
    --  Changes in estimates of future reserve requirements based upon the
        periodic review thereof under relevant regulatory and accounting
        requirements.
    --  The effects of and changes in trade and monetary and fiscal policies and
        laws, including the interest rate policies of the Federal Reserve Board.
    --  Inflation, interest rate, securities market and monetary fluctuations.
    --  The effect of changes in laws and regulations (including laws and
        regulations concerning taxes, banking, securities and insurance) with
        which we and our subsidiaries must comply.
    --  The soundness of other financial institutions.
    --  Political instability.
    --  Impairment of our goodwill or other intangible assets.
    --  Acts of God or of war or terrorism.
    --  The timely development and acceptance of new products and services and
        perceived overall value of these products and services by users.
    --  Changes in consumer spending, borrowings and savings habits.
    --  Changes in the financial performance and/or condition of our borrowers.
    --  Technological changes.
    --  Acquisitions and integration of acquired businesses.
    --  The ability to increase market share and control expenses.
    --  Our ability to attract and retain qualified employees.
    --  Changes in the competitive environment in our markets and among banking
        organizations and other financial service providers.
    --  The effect of changes in accounting policies and practices, as may be
        adopted by the regulatory agencies, as well as the Public Company
        Accounting Oversight Board, the Financial Accounting Standards Board and
        other accounting standard setters.
    --  Changes in the reliability of our vendors, internal control systems or
        information systems.
    --  Changes in our liquidity position.
    --  Changes in our organization, compensation and benefit plans.
    --  The costs and effects of legal and regulatory developments, the
        resolution of legal proceedings or regulatory or other governmental
        inquiries, the results of regulatory examinations or reviews and the
        ability to obtain required regulatory approvals.
    --  Greater than expected costs or difficulties related to the integration
        of new products and lines of business.
    --  Our success at managing the risks involved in the foregoing items.

Forward-looking statements speak only as of the date on which such statements are made. We do not undertake any obligation to update any forward-looking statement to reflect events or circumstances after the date on which such statement is made, or to reflect the occurrence of unanticipated events.




                                                                                                   Cullen/Frost Bankers, Inc.

                                                                                           CONSOLIDATED FINANCIAL SUMMARY (UNAUDITED)

                                                                                            (In thousands, except per share amounts)


                                                                                                                   2015                     2014
                                                                                                                   ----                     ----

                                                 4th Qtr           3rd Qtr         2nd Qtr                1st Qtr                   4th Qtr
                                                 -------           -------         -------                -------                   -------

    CONDENSED INCOME STATEMENTS
    ---------------------------

    Net interest income                                   $186,139                            $186,981                                           $182,809            $180,703 $178,992

    Net interest income (1)                       225,649                  225,553                            220,131                              216,702   212,627

    Provision for loan
     losses                                        34,000                    6,810                              2,873                                8,162     4,400

    Non-interest income:

    Trust and investment
     management fees                               26,289                   25,590                             26,472                               27,161    27,271

    Service charges on
     deposit accounts                              20,686                   20,854                             20,033                               19,777    20,691

    Insurance commissions
     and fees                                      12,398                   11,763                             10,130                               14,635    10,818

    Interchange and debit
     card transaction fees                          5,075                    5,031                              4,917                                4,643     4,783

    Other charges,
     commissions and fees                           8,981                   10,016                             10,113                                8,441     9,619

    Net gain (loss) on
     securities transactions                        (107)                    (52)                                 -                                 228         3

    Other                                           9,833                   10,176                              7,317                                8,330     9,457
                                                    -----                   ------                              -----                                -----     -----

    Total non-interest
     income                                        83,155                   83,378                             78,982                               83,215    82,642


    Non-interest expense:

    Salaries and wages                             78,247                   79,552                             76,633                               76,072    77,903

    Employee benefits                              15,970                   16,210                             17,339                               20,227    13,318

    Net occupancy                                  16,800                   17,380                             16,429                               15,081    15,010

    Furniture and equipment                        16,904                   16,286                             15,649                               15,534    15,849

    Deposit insurance                               3,667                    3,676                              3,563                                3,613     3,549

    Intangible amortization                           766                      816                                849                                  894       996

    Other                                          41,045                   41,649                             42,777                               40,090    42,376
                                                   ------                   ------                             ------                               ------

    Total non-interest
     expense                                      173,399                  175,569                            173,239                              171,511   169,001
                                                  -------                  -------                            -------                              -------   -------

    Income before income
     taxes                                         61,895                   87,980                             85,679                               84,245    88,233

    Income taxes                                    3,657                   12,130                             12,602                               12,082    15,529
                                                    -----                   ------                             ------                               ------    ------

    Net income                                     58,238                   75,850                             73,077                               72,163    72,704

    Preferred stock
     dividends                                      2,016                    2,016                              2,015                                2,016     2,016
                                                    -----                    -----                              -----

    Net income available to
     common shareholders                                   $56,222                             $73,834                                            $71,062             $70,147  $70,688
                                                           =======                             =======                                            =======             =======  =======


    PER COMMON SHARE DATA
    ---------------------

    Earnings per common
     share -basic                                            $0.90                               $1.18                                              $1.12               $1.11    $1.12

    Earnings per common
     share -diluted                                  0.90                     1.17                               1.11                                 1.10      1.11

    Cash dividends per
     common share                                    0.53                     0.53                               0.53                                 0.51      0.51

    Book value per common
     share at end of quarter                        44.30                    44.32                              43.17                                43.80     42.87


    OUTSTANDING COMMON SHARES
    -------------------------

    Period-end common shares                       61,982                   62,282                             63,180                               63,164    63,149

    Weighted-average common
     shares - basic                                62,202                   62,629                             63,119                               63,094    63,061

    Dilutive effect of stock
     compensation                                     648                      690                                832                                  685       866

    Weighted-average common
     shares - diluted                              62,850                   63,319                             63,951                               63,779    63,927


    SELECTED ANNUALIZED RATIOS
    --------------------------

    Return on average assets                        0.78%                   1.04%                             1.03%                               1.02%    1.02%

    Return on average common
     equity                                          8.07                    10.73                              10.34                                10.34     10.36

    Net interest income to
     average earning assets
     (1)                                            3.43                     3.48                               3.47                                 3.41      3.34


    (1) Taxable-equivalent basis assuming a 35% tax rate.




                                                                               Cullen/Frost Bankers, Inc.

                                                                       CONSOLIDATED FINANCIAL SUMMARY (UNAUDITED)


                                                                                                  2015                    2014
                                                                                                  ----                    ----

                                4th Qtr           3rd Qtr         2nd Qtr                  1st Qtr                4th Qtr
                                -------           -------         -------                  -------                -------

    BALANCE SHEET SUMMARY ($ in
     millions)
    ---------------------------

    Average Balance:

    Loans                                 $11,371                               $11,362                                         $11,259             $11,073 $10,909

    Earning assets                26,409                   25,979                              25,597                             25,827    25,569

    Total assets                  28,556                   28,066                              27,677                             27,936    27,599

    Non-interest-bearing
     demand deposits              10,539                   10,262                               9,950                              9,961    10,054

    Interest-bearing deposits     13,916                   13,836                              13,741                             13,951    13,639

    Total deposits                24,455                   24,098                              23,691                             23,912    23,693

    Shareholders' equity           2,907                    2,875                               2,902                              2,897     2,851


    Period-End Balance:

    Loans                                 $11,487                               $11,359                                         $11,401             $11,215 $10,988

    Earning assets                26,431                   26,224                              25,565                             25,926    26,052

    Goodwill and intangible
     assets                          663                      664                                 665                                666       667

    Total assets                  28,567                   28,341                              27,782                             28,159    28,278

    Total deposits                24,344                   24,324                              23,841                             24,150    24,136

    Shareholders' equity           2,890                    2,905                               2,872                              2,911     2,851

    Adjusted shareholders'
     equity (1)                    2,776                    2,771                               2,789                              2,751     2,710


    ASSET QUALITY ($ in
     thousands)
    -------------------

    Allowance for loan losses:           $135,859                              $110,373                                        $106,607            $105,708 $99,542

    As a percentage of period-
     end loans                     1.18%                   0.97%                              0.94%                             0.94%    0.91%


    Net charge-offs:                       $8,514                                $3,044                                          $1,974              $1,996  $3,170

    Annualized as a percentage
     of average loans              0.30%                   0.11%                              0.07%                             0.07%    0.12%


    Non-performing assets:

    Non-accrual loans                     $83,467                               $55,452                                         $50,053             $56,314 $59,925

    Restructured loans                 -                       -                                  -                                 -        -

    Foreclosed assets              2,255                    2,778                               2,381                              3,293     5,251
                                   -----                    -----                               -----                              -----     -----

    Total                                 $85,722                               $58,230                                         $52,434             $59,607 $65,176

    As a percentage of:

    Total loans and foreclosed
     assets                        0.75%                   0.51%                              0.46%                             0.53%    0.59%

    Total assets                   0.30%                   0.21%                              0.19%                             0.21%     0.23


    CONSOLIDATED CAPITAL RATIOS
     (2)
    ---------------------------

    Common Equity Tier 1 Risk-
     Based Capital Ratio (3)      11.37%                  11.57%                             11.70%                            11.55%      N/A

    Tier 1 Risk-Based Capital
     Ratio                         12.38                    12.61                               12.74                              12.60    13.67%

    Total Risk-Based Capital
     Ratio                         13.85                    13.96                               14.06                              13.93     14.55

    Leverage Ratio                  7.79                     7.91                                8.07                               7.89      8.16

    Equity to Assets Ratio
     (period-end)                  10.12                    10.25                               10.34                              10.34     10.08

    Equity to Assets Ratio
     (average)                     10.18                    10.24                               10.48                              10.37     10.33


                (1)    Shareholders' equity excluding
                        accumulated other comprehensive income
                        (loss).

                (2)    Capital ratios in 2015 were calculated
                        in accordance with the Basel III
                        Capital Rules which became effective
                        on January 1, 2015, subject to
                        transition provisions. Capital ratios
                        for prior periods were calculated in
                        accordance with previous capital
                        rules.

                (3)    The Common Equity Tier 1 Risk-Based
                        Capital Ratio is a newly required
                        ratio under the Basel III Capital
                        Rules and represents common equity,
                        net of any accumulated other
                        comprehensive income (loss), less
                        goodwill and intangible assets, net of
                        any associated deferred tax
                        liabilities, divided by risk-weighted
                        assets, subject to transition
                        provisions.


                                                                                                Cullen/Frost Bankers, Inc.

                                                                                        CONSOLIDATED FINANCIAL SUMMARY (UNAUDITED)

                                                                                         (In thousands, except per share amounts)



                                                                            Year Ended December 31,
                                                                            -----------------------

                                                    2015          2014                 2013                      2012              2011
                                                    ----          ----                 ----                      ----              ----

    CONDENSED INCOME STATEMENTS
    ---------------------------


    Net interest income                                  $736,632                             $686,934                                  $620,555            $604,861 $581,776

    Net interest income (1)                      888,035               807,937                               710,850                      668,176   642,066

    Provision for loan
     losses                                       51,845                16,314                                20,582                       10,080    27,445

    Non-interest income:

    Trust and investment
     management fees                             105,512               106,237                                91,375                       83,317    78,297

    Service charges on
     deposit accounts                             81,350                81,946                                81,432                       83,392    86,125

    Insurance commissions
     and fees                                     48,926                45,115                                43,140                       39,948    35,421

    Interchange and debit
     card transaction fees                        19,666                18,372                                16,979                       16,933    29,625

    Other charges,
     commissions and fees                         37,551                36,180                                34,185                       30,180    27,750

    Net gain (loss) on
     securities transactions                          69                    38                                 1,176                        4,314     6,414

    Other                                         35,656                32,256                                34,531                       30,703    26,370
                                                  ------                ------                                ------                       ------    ------

    Total non-interest
     income                                      328,730               320,144                               302,818                      288,787   290,002


    Non-interest expense:

    Salaries and wages                           310,504               292,349                               273,692                      258,752   252,028

    Employee benefits                             69,746                60,151                                62,407                       57,635    52,939

    Net occupancy                                 65,690                55,745                                50,468                       48,975    46,968

    Furniture and equipment                       64,373                62,087                                58,443                       55,279    51,469

    Deposit insurance                             14,519                13,232                                11,682                       11,087    12,714

    Intangible amortization                        3,325                 3,520                                 3,141                        3,896     4,387

    Other                                        165,561               167,656                               152,077                      139,469   137,593
                                                 -------               -------                               -------                      -------   -------

    Total non-interest
     expense                                     693,718               654,740                               611,910                      575,093   558,098
                                                 -------               -------                               -------                      -------   -------

    Income before income
     taxes                                       319,799               336,024                               290,881                      308,475   286,235

    Income taxes                                  40,471                58,047                                53,015                       70,523    68,700
                                                  ------                ------                                ------                       ------    ------

    Net income                                   279,328               277,977                               237,866                      237,952   217,535

    Preferred stock
     dividends                                     8,063                 8,063                                 6,719                            -        -

    Net income available to
     common shareholders                                 $271,265                             $269,914                                  $231,147            $237,952 $217,535
                                                         ========                             ========                                  ========            ======== ========


    PER COMMON SHARE DATA
    ---------------------

    Earnings per common
     share -basic                                           $4.31                                $4.32                                     $3.82               $3.87    $3.55

    Earnings per common
     share -diluted                                 4.28                  4.29                                  3.80                         3.86      3.54

    Cash dividends per
     common share                                   2.10                  2.03                                  1.98                         1.90      1.83

    Book value per common
     share at end of quarter                       44.30                 42.87                                 39.13                        39.32     37.27


    OUTSTANDING COMMON SHARES
    -------------------------

    Period-end common shares                      61,982                63,149                                60,566                       61,479    61,264

    Weighted-average common
     shares - basic                               62,758                62,072                                60,350                       61,298    61,101

    Dilutive effect of stock
     compensation                                    715                   902                                   766                          345       177

    Weighted-average common
     shares - diluted                             63,473                62,974                                61,116                       61,643    61,278


    SELECTED ANNUALIZED RATIOS
    --------------------------

    Return on average assets                       0.97%                1.05%                                1.02%                       1.14%    1.17%

    Return on average common
     equity                                         9.86                 10.51                                  9.93                        10.03     10.01

    Net interest income to
     average earning assets
     (1)                                           3.45                  3.41                                  3.41                         3.59      3.88


    (1) Taxable-equivalent basis assuming a 35% tax rate




                                                                            Cullen/Frost Bankers, Inc.

                                                                    CONSOLIDATED FINANCIAL SUMMARY (UNAUDITED)




                                                         Year Ended December 31,
                                                         -----------------------

                                   2015          2014                2013                     2012                    2011
                                   ----          ----                ----                     ----                    ----

    BALANCE SHEET SUMMARY ($ in
     millions)
    ---------------------------

    Average Balance:

    Loans                                $11,267                            $10,299                                 $9,230                  $8,457   $8,043

    Earning assets               25,955               23,877                               20,991                    19,016        16,769

    Total assets                 28,062               25,768                               22,752                    20,827        18,569

    Non-interest-bearing
     demand deposits             10,180                9,125                                7,658                     7,022         5,739

    Interest-bearing deposits    13,861               12,928                               11,610                    10,270         9,484

    Total deposits               24,041               22,053                               19,268                    17,292        15,223

    Shareholders' equity          2,895                2,712                                2,455                     2,373         2,172


    Period-End Balance:

    Loans                                $11,487                            $10,988                                 $9,516                  $9,224   $7,995

    Earning assets               26,431               26,052                               22,238                    21,148        18,498

    Goodwill and intangible
     assets                         663                  666                                  543                       544           539

    Total assets                 28,567               28,278                               24,313                    23,124        20,317

    Total deposits               24,344               24,136                               20,689                    19,497        16,757

    Shareholders' equity          2,890                2,851                                2,514                     2,417         2,284

    Adjusted shareholders'
     equity (1)                   2,776                2,710                                2,374                     2,179         2,036


    ASSET QUALITY ($ in
     thousands)
    -------------------

    Allowance for loan losses:          $135,859                            $99,542                                $92,438                $104,453 $110,147

    As a percentage of period-
     end loans                    1.18%               0.91%                               0.97%                    1.13%        1.38%


    Net charge-offs:                     $15,528                             $9,210                                $32,597                 $15,774  $43,614

    Annualized as a percentage
     of average loans             0.14%               0.09%                               0.35%                    0.19%        0.54%


    Non-performing assets:

    Non-accrual loans                    $83,467                            $59,925                                $56,720                 $89,744  $94,338

    Restructured loans                -                   -                               1,137                         -            -

    Foreclosed assets             2,255                5,251                               11,916                    15,502        26,608
                                  -----                -----                               ------                    ------        ------

      Total                              $85,722                            $65,176                                $69,773                $105,246 $120,946

    As a percentage of:

      Total loans and foreclosed
       assets                     0.75%               0.59%                               0.73%                    1.14%        1.51%

      Total assets                 0.30                 0.23                                 0.29                      0.46          0.60


    CONSOLIDATED CAPITAL RATIOS
     (2)
    ---------------------------

    Common Equity Tier 1 Risk-
     Based Capital Ratio (3)     11.37%                 N/A                    N/A                             N/A          N/A

    Tier 1 Risk-Based Capital
     Ratio                        12.38               13.68%                              14.39%                   13.68%       14.38%

    Total Risk-Based Capital
     Ratio                        13.85                14.55                                15.52                     15.11         16.24

    Leverage Ratio                 7.79                 8.16                                 8.49                      8.28          8.66

    Equity to Assets Ratio
     (period-end)                 10.12                10.08                                10.34                     10.45         11.24

    Equity to Assets Ratio
     (average)                    10.32                10.53                                10.79                     11.39         11.70


                (1)    Shareholders' equity excluding
                        accumulated other comprehensive income
                        (loss).

                (2)    Capital ratios in 2015 were calculated
                        in accordance with the Basel III
                        Capital Rules which became effective
                        on January 1, 2015, subject to
                        transition provisions. Capital ratios
                        for prior periods were calculated in
                        accordance with previous capital
                        rules.

                (3)    The Common Equity Tier 1 Risk-Based
                        Capital Ratio is a newly required
                        ratio under the Basel III Capital
                        Rules and represents common equity,
                        net of any accumulated other
                        comprehensive income (loss), less
                        goodwill and intangible assets, net of
                        any associated deferred tax
                        liabilities, divided by risk-weighted
                        assets, subject to transition
                        provisions.

Greg Parker
Investor Relations
210.220.5632

or

Renee Sabel
Media Relations
210.220.5416

Logo - http://photos.prnewswire.com/prnh/20030109/CFRLOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/cullenfrost-reports-4th-quarter-and-2015-annual-results-300210561.html

SOURCE Cullen/Frost Bankers, Inc.