Attached files
file | filename |
---|---|
8-K - FORM 8-K Q3/11 102611 - BOK FINANCIAL CORP | form8k_102611.htm |
EX-99.A - EXHIBIT 99 (A) TEXT OF PRESS RELEASE 102611 - BOK FINANCIAL CORP | exhibit99a_102611.htm |
Exhibit 99 (b)
BALANCE SHEETS
|
|||||
BOK FINANCIAL CORPORATION
|
|||||
(In thousands)
|
|||||
September 30,
|
June 30,
|
September 30,
|
|||
2011
|
2011
|
2010
|
|||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||
ASSETS
|
|||||
Cash and due from banks
|
$ 953,688
|
$ 1,098,721
|
$ 1,175,434
|
||
Funds sold and resell agreements
|
19,193
|
12,040
|
20,468
|
||
Trading securities
|
109,659
|
99,846
|
82,247
|
||
Investment securities
|
452,652
|
349,583
|
343,748
|
||
Available for sale securities
|
9,619,631
|
9,567,008
|
9,450,271
|
||
Mortgage trading securities
|
672,191
|
553,231
|
475,215
|
||
Residential mortgage loans held for sale
|
256,397
|
169,609
|
316,893
|
||
Loans:
|
|||||
Commercial
|
6,475,689
|
6,178,596
|
5,972,008
|
||
Commercial real estate
|
2,259,902
|
2,183,715
|
2,323,122
|
||
Residential mortgage
|
1,911,896
|
1,867,997
|
1,883,908
|
||
Consumer
|
477,082
|
507,236
|
626,806
|
||
Total loans
|
11,124,569
|
10,737,544
|
10,805,844
|
||
Less allowance for loan losses
|
(271,456)
|
(286,611)
|
(299,154)
|
||
Loans, net of allowance
|
10,853,113
|
10,450,933
|
10,506,690
|
||
Premises and equipment, net
|
264,325
|
265,057
|
267,189
|
||
Receivables
|
111,427
|
129,944
|
138,234
|
||
Goodwill
|
335,601
|
335,601
|
335,601
|
||
Intangible assets, net
|
11,115
|
12,010
|
15,168
|
||
Mortgage servicing rights, net
|
87,948
|
109,192
|
86,333
|
||
Real estate and other repossessed assets
|
127,943
|
129,026
|
126,859
|
||
Bankers' acceptances
|
211
|
1,661
|
259
|
||
Derivative contracts
|
370,616
|
229,887
|
266,104
|
||
Cash surrender value of bank-owned life insurance
|
260,506
|
261,203
|
254,884
|
||
Receivable on unsettled securities sales
|
172,641
|
170,600
|
124,365
|
||
Other assets
|
387,408
|
293,030
|
399,990
|
||
TOTAL ASSETS
|
$ 25,066,265
|
$ 24,238,182
|
$ 24,385,952
|
||
LIABILITIES AND EQUITY
|
|||||
Deposits:
|
|||||
Demand
|
$ 5,414,284
|
$ 4,725,977
|
$ 4,046,515
|
||
Interest-bearing transaction
|
9,252,837
|
9,013,323
|
8,845,385
|
||
Savings
|
217,431
|
211,877
|
189,191
|
||
Time
|
3,554,470
|
3,634,700
|
3,741,500
|
||
Total deposits
|
18,439,022
|
17,585,877
|
16,822,591
|
||
Funds purchased
|
1,318,668
|
1,706,893
|
923,879
|
||
Repurchase agreements
|
1,206,793
|
1,106,163
|
1,125,854
|
||
Other borrowings
|
80,276
|
149,703
|
1,303,591
|
||
Subordinated debentures
|
398,834
|
398,788
|
398,658
|
||
Accrued interest, taxes, and expense
|
155,188
|
104,493
|
132,564
|
||
Bankers' acceptances
|
211
|
1,661
|
259
|
||
Due on unsettled securities purchases
|
218,097
|
166,607
|
756,532
|
||
Derivative contracts
|
341,822
|
173,917
|
218,296
|
||
Other liabilities
|
139,804
|
151,906
|
179,740
|
||
TOTAL LIABILITIES
|
22,298,715
|
21,546,008
|
21,861,964
|
||
Shareholders' equity:
|
|||||
Capital, surplus and retained earnings
|
2,569,021
|
2,521,462
|
2,364,609
|
||
Accumulated other comprehensive income
|
163,571
|
146,255
|
139,041
|
||
TOTAL SHAREHOLDERS' EQUITY
|
2,732,592
|
2,667,717
|
2,503,650
|
||
Non-controlling interest
|
34,958
|
24,457
|
20,338
|
||
TOTAL EQUITY
|
2,767,550
|
2,692,174
|
2,523,988
|
||
TOTAL LIABILITIES AND EQUITY
|
$ 25,066,265
|
$ 24,238,182
|
$ 24,385,952
|
AVERAGE BALANCE SHEETS - UNAUDITED
|
|||||||||
BOK FINANCIAL CORPORATION
|
|||||||||
(In thousands)
|
|||||||||
|
Quarter Ended | ||||||||
September 30,
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
|||||
2011
|
2011
|
2011
|
2010
|
2010
|
|||||
ASSETS
|
|||||||||
Funds sold and resell agreements
|
$ 12,344
|
$ 8,814
|
$ 20,680
|
$ 21,128
|
$ 18,882
|
||||
Trading securities
|
88,576
|
80,113
|
60,768
|
74,084
|
69,315
|
||||
Investment securities
|
329,627
|
357,698
|
339,246
|
341,941
|
336,455
|
||||
Available for sale securities
|
9,656,592
|
9,543,482
|
9,376,674
|
9,581,708
|
9,152,111
|
||||
Mortgage trading securities
|
594,629
|
518,073
|
397,093
|
474,731
|
602,049
|
||||
Residential mortgage loans held for sale
|
156,621
|
134,876
|
125,494
|
282,734
|
242,559
|
||||
Loans:
|
|||||||||
Commercial
|
6,329,135
|
6,145,918
|
6,084,765
|
5,946,960
|
6,003,159
|
||||
Commercial real estate
|
2,208,757
|
2,172,166
|
2,236,400
|
2,282,779
|
2,335,226
|
||||
Residential mortgage
|
1,868,627
|
1,858,117
|
1,788,049
|
1,832,624
|
1,893,162
|
||||
Consumer
|
466,285
|
504,553
|
544,542
|
604,830
|
629,968
|
||||
Total loans
|
10,872,805
|
10,680,755
|
10,653,756
|
10,667,193
|
10,861,515
|
||||
Less allowance for loan losses
|
(285,570)
|
(291,308)
|
(295,014)
|
(307,223)
|
(308,139)
|
||||
Total loans, net
|
10,587,235
|
10,389,447
|
10,358,742
|
10,359,970
|
10,553,376
|
||||
Total earning assets
|
21,425,624
|
21,032,503
|
20,678,697
|
21,136,296
|
20,974,747
|
||||
Cash and due from banks
|
1,045,450
|
764,806
|
1,095,910
|
1,092,979
|
989,782
|
||||
Cash surrender value of bank-owned life insurance
|
260,505
|
259,337
|
256,456
|
255,530
|
252,912
|
||||
Derivative contracts
|
228,466
|
253,163
|
211,895
|
249,861
|
267,952
|
||||
Other assets
|
1,661,693
|
1,669,426
|
1,496,816
|
1,548,285
|
1,706,897
|
||||
TOTAL ASSETS
|
$ 24,621,738
|
$ 23,979,235
|
$ 23,739,774
|
$ 24,282,951
|
$ 24,192,290
|
||||
LIABILITIES AND EQUITY
|
|||||||||
Deposits:
|
|||||||||
Demand
|
$ 5,086,538
|
$ 4,554,000
|
$ 4,265,657
|
$ 4,171,595
|
$ 3,831,486
|
||||
Interest-bearing transaction
|
9,310,046
|
9,184,141
|
9,632,595
|
9,325,573
|
8,699,495
|
||||
Savings
|
214,979
|
210,707
|
203,638
|
191,235
|
189,512
|
||||
Time
|
3,617,731
|
3,632,130
|
3,616,991
|
3,602,150
|
3,774,136
|
||||
Total deposits
|
18,229,294
|
17,580,978
|
17,718,881
|
17,290,553
|
16,494,629
|
||||
Funds purchased
|
994,099
|
1,168,670
|
820,969
|
775,620
|
1,096,873
|
||||
Repurchase agreements
|
1,128,275
|
1,004,217
|
1,062,359
|
1,201,760
|
1,130,215
|
||||
Other borrowings
|
128,288
|
187,441
|
144,987
|
829,756
|
1,465,516
|
||||
Subordinated debentures
|
398,812
|
398,767
|
398,723
|
398,680
|
398,638
|
||||
Derivative contracts
|
187,515
|
175,199
|
144,492
|
197,330
|
228,297
|
||||
Other liabilities
|
817,049
|
813,074
|
884,566
|
1,053,695
|
895,703
|
||||
TOTAL LIABILITIES
|
21,883,332
|
21,328,346
|
21,174,977
|
21,747,394
|
21,709,871
|
||||
Total equity
|
2,738,406
|
2,650,889
|
2,564,797
|
2,535,557
|
2,482,419
|
||||
TOTAL LIABILITIES AND EQUITY
|
$ 24,621,738
|
$ 23,979,235
|
$ 23,739,774
|
$ 24,282,951
|
$ 24,192,290
|
STATEMENTS OF EARNINGS - UNAUDITED
|
|||||||
BOK FINANCIAL CORPORATION
|
|||||||
(In thousands, except per share data)
|
|||||||
Quarter Ended
|
Nine Months Ended
|
||||||
September 30,
|
September 30,
|
||||||
2011
|
2010
|
2011
|
2010
|
||||
Interest revenue
|
$ 205,749
|
$ 216,967
|
$ 613,555
|
$ 653,934
|
|||
Interest expense
|
30,365
|
36,252
|
93,531
|
108,532
|
|||
Net interest revenue
|
175,384
|
180,715
|
520,024
|
545,402
|
|||
Provision for credit losses
|
-
|
20,000
|
8,950
|
98,140
|
|||
Net interest revenue after
|
|||||||
provision for credit losses
|
175,384
|
160,715
|
511,074
|
447,262
|
|||
Other operating revenue
|
|||||||
Brokerage and trading revenue
|
29,451
|
27,072
|
78,552
|
72,861
|
|||
Transaction card revenue
|
31,328
|
28,852
|
90,797
|
82,802
|
|||
Trust fees and commissions
|
17,853
|
16,774
|
55,425
|
50,831
|
|||
Deposit service charges and fees
|
24,614
|
24,290
|
70,951
|
79,879
|
|||
Mortgage banking revenue
|
29,493
|
29,236
|
66,205
|
62,442
|
|||
Bank-owned life insurance
|
2,761
|
3,004
|
8,496
|
8,884
|
|||
Other revenue
|
10,535
|
7,708
|
26,709
|
22,720
|
|||
Total fees and commissions
|
146,035
|
136,936
|
397,135
|
380,419
|
|||
Gain on other assets, net
|
712
|
(1,331)
|
3,988
|
(1,176)
|
|||
Gain (loss) on derivatives, net
|
4,048
|
4,626
|
2,860
|
11,557
|
|||
Gain on mortgage trading securities, net
|
17,788
|
3,369
|
24,191
|
18,448
|
|||
Gain on available for sale securities, net
|
16,694
|
8,384
|
27,064
|
20,929
|
|||
Total other-than-temporary impairment losses
|
(9,467)
|
(4,525)
|
(9,541)
|
(25,192)
|
|||
Portion of loss recognized in (reclassified from)
|
|||||||
other comprehensive income
|
(1,833)
|
(9,786)
|
(11,182)
|
4,010
|
|||
Net impairment losses recognized in earnings
|
(11,300)
|
(14,311)
|
(20,723)
|
(21,182)
|
|||
Total other operating revenue
|
173,977
|
137,673
|
434,515
|
408,995
|
|||
Other operating expense
|
|||||||
Personnel
|
103,260
|
101,216
|
308,857
|
295,094
|
|||
Business promotion
|
5,280
|
4,426
|
14,681
|
13,349
|
|||
Contribution to BOKF Charitable Foundation
|
4,000
|
-
|
4,000
|
-
|
|||
Professional fees and services
|
7,418
|
7,621
|
21,134
|
20,690
|
|||
Net occupancy and equipment
|
16,627
|
16,436
|
47,785
|
47,638
|
|||
Insurance
|
2,206
|
6,052
|
13,163
|
18,181
|
|||
Data processing and communications
|
24,446
|
21,601
|
71,377
|
63,850
|
|||
Printing, postage and supplies
|
3,780
|
3,648
|
10,448
|
10,495
|
|||
Net losses and operating expenses
|
|||||||
of repossessed assets
|
5,939
|
7,230
|
17,813
|
27,517
|
|||
Amortization of intangible assets
|
896
|
1,324
|
2,688
|
3,971
|
|||
Mortgage banking costs
|
9,349
|
9,093
|
24,788
|
28,740
|
|||
Change in fair value of mortgage servicing rights
|
24,822
|
15,924
|
35,186
|
21,450
|
|||
Visa retrospective responsibility obligation
|
-
|
1,103
|
-
|
1,103
|
|||
Other expense
|
12,873
|
9,491
|
30,634
|
22,731
|
|||
Total other operating expense
|
220,896
|
205,165
|
602,554
|
574,809
|
|||
Net income before taxes
|
128,465
|
93,223
|
343,035
|
281,448
|
|||
Federal and state income taxes
|
43,006
|
29,935
|
121,115
|
92,260
|
|||
Net income
|
85,459
|
63,288
|
221,920
|
189,188
|
|||
Net income (loss) attributable to non-controlling interest
|
358
|
(979)
|
3,038
|
1,266
|
|||
Net income attributable to BOK Financial Corporation
|
$ 85,101
|
$ 64,267
|
$ 218,882
|
$ 187,922
|
|||
Average shares outstanding:
|
|||||||
Basic
|
67,827,591
|
67,625,378
|
67,875,875
|
67,608,277
|
|||
Diluted
|
68,037,419
|
67,765,344
|
68,127,754
|
67,812,436
|
|||
Net income per share:
|
|||||||
Basic
|
$ 1.24
|
$ 0.94
|
$ 3.20
|
$ 2.76
|
|||
Diluted
|
$ 1.24
|
$ 0.94
|
$ 3.19
|
$ 2.75
|
FINANCIAL HIGHLIGHTS - UNAUDITED
|
|||||||||
BOK FINANCIAL CORPORATION
|
|||||||||
(In thousands, except ratio and share data)
|
|||||||||
Quarter Ended | |||||||||
September 30,
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
|||||
2011
|
2011
|
2011
|
2010
|
2010
|
|||||
Capital:
|
|||||||||
Period-end shareholders' equity
|
$ 2,732,592
|
$ 2,667,717
|
$ 2,576,135
|
$ 2,521,726
|
$ 2,503,650
|
||||
Risk weighted assets
|
$ 17,106,533
|
$ 16,452,305
|
$ 16,416,387
|
$ 16,368,976
|
$ 16,484,702
|
||||
Risk-based capital ratios:
|
|||||||||
Tier 1
|
13.14%
|
13.30%
|
12.97%
|
12.69%
|
12.30%
|
||||
Total capital
|
16.54%
|
16.80%
|
16.48%
|
16.20%
|
15.79%
|
||||
Leverage ratio
|
9.37%
|
9.29%
|
9.13%
|
8.74%
|
8.61%
|
||||
Tangible common equity ratio (A)
|
9.65%
|
9.71%
|
9.54%
|
9.21%
|
8.96%
|
||||
Tier 1 common equity ratio (B)
|
12.94%
|
13.15%
|
12.84%
|
12.55%
|
12.17%
|
||||
Common stock:
|
|||||||||
Book value per share
|
$ 40.18
|
$ 38.97
|
$ 37.64
|
$ 36.97
|
$ 36.77
|
||||
Market value per share:
|
|||||||||
High
|
$ 55.81
|
$ 54.72
|
$ 56.32
|
$ 54.86
|
$ 50.58
|
||||
Low
|
$ 44.00
|
$ 50.13
|
$ 50.37
|
$ 44.83
|
$ 42.89
|
||||
Cash dividends paid
|
$ 18,836
|
$ 18,823
|
$ 17,102
|
$ 17,025
|
$ 16,856
|
||||
Dividend payout ratio
|
22.13%
|
27.28%
|
26.40%
|
28.94%
|
26.23%
|
||||
Shares outstanding, net
|
68,006,390
|
68,462,869
|
68,438,422
|
68,207,689
|
68,091,126
|
||||
Stock buy-back program:
|
|||||||||
Shares repurchased
|
492,444
|
-
|
-
|
-
|
-
|
||||
Amount
|
$ 22,866
|
$ -
|
$ -
|
$ -
|
$ -
|
||||
Average price per share
|
$ 46.43
|
$ -
|
$ -
|
$ -
|
$ -
|
||||
Performance ratios (quarter annualized):
|
|||||||||
Return on average assets
|
1.37%
|
1.15%
|
1.11%
|
0.96%
|
1.05%
|
||||
Return on average equity
|
12.33%
|
10.44%
|
10.24%
|
9.21%
|
10.27%
|
||||
Net interest margin
|
3.34%
|
3.40%
|
3.47%
|
3.21%
|
3.52%
|
||||
Efficiency ratio
|
60.13%
|
62.23%
|
61.15%
|
65.60%
|
59.07%
|
||||
Other data:
|
|||||||||
Trust assets
|
$ 31,750,636
|
$ 33,075,456
|
$ 32,013,487
|
$ 32,751,501
|
$ 31,460,021
|
||||
Mortgage servicing portfolio
|
$ 11,249,503
|
$ 11,283,442
|
$ 11,202,626
|
$ 11,263,130
|
$ 11,190,802
|
||||
Mortgage loans funded for sale
|
$ 637,127
|
$ 483,808
|
$ 419,684
|
$ 821,481
|
$ 756,060
|
||||
Mortgage loan refinances to total fundings
|
54%
|
36%
|
49%
|
72%
|
64%
|
||||
Tax equivalent adjustment
|
$ 2,233
|
$ 2,261
|
$ 2,321
|
$ 2,263
|
$ 2,152
|
||||
Net unrealized gain on available for sale securities
|
$ 278,616
|
$ 263,199
|
$ 201,340
|
$ 200,203
|
$ 255,421
|
||||
Gain (loss) on mortgage servicing rights, net of economic hedge:
|
|||||||||
Gain (loss) on mortgage hedge derivative contracts
|
$ 4,048
|
$ 1,224
|
$ (2,419)
|
$ (7,392)
|
$ 4,676
|
||||
Gain (loss) on mortgage trading securities
|
17,788
|
9,921
|
(3,518)
|
(11,117)
|
3,369
|
||||
Gain (loss) on economic hedge of mortgage servicing rights
|
21,836
|
11,145
|
(5,937)
|
(18,509)
|
8,045
|
||||
Gain (loss) on changes in fair value of mortgage servicing rights
|
(24,822)
|
(13,493)
|
3,129
|
25,111
|
(15,924)
|
||||
Gain (loss) on changes in fair value of mortgage servicing
rights, net of economic hedges
|
$ (2,986)
|
$ (2,348)
|
$ (2,808)
|
$ 6,602
|
$ (7,879)
|
||||
Net interest revenue on mortgage trading securities
|
$ 5,036
|
$ 5,121
|
$ 3,058
|
$ 4,232
|
$ 5,710
|
||||
Reconciliation of non-GAAP measures:
|
|||||||||
(A) Tangible common equity ratio:
|
|||||||||
Total shareholders' equity
|
$ 2,732,592
|
$ 2,667,717
|
$ 2,576,135
|
$ 2,521,726
|
$ 2,503,650
|
||||
Less: Goodwill and intangible assets, net
|
(346,716)
|
(347,611)
|
(348,507)
|
(349,404)
|
(350,769)
|
||||
Tangible common equity
|
$ 2,385,876
|
$ 2,320,106
|
$ 2,227,628
|
$ 2,172,322
|
$ 2,152,881
|
||||
Total assets
|
$ 25,066,265
|
$ 24,238,182
|
$ 23,701,023
|
$ 23,941,603
|
$ 24,385,952
|
||||
Less: Goodwill and intangible assets, net
|
(346,716)
|
(347,611)
|
#
|
(348,507)
|
(349,404)
|
(350,769)
|
|||
$ 24,719,549
|
$ 23,890,571
|
$ 23,352,516
|
$ 23,592,199
|
$ 24,035,183
|
|||||
Tangible common equity ratio
|
9.65%
|
9.71%
|
9.54%
|
9.21%
|
8.96%
|
||||
(B) Tier 1 common equity ratio:
|
|||||||||
Tier 1 capital
|
$ 2,248,743
|
$ 2,188,199
|
$ 2,129,998
|
$ 2,076,525
|
$ 2,027,226
|
||||
Less: Non-controlling interest
|
(34,958)
|
(24,457)
|
(21,555)
|
(22,152)
|
(20,338)
|
||||
Tier 1 common equity
|
$ 2,213,785
|
$ 2,163,742
|
$ 2,108,443
|
$ 2,054,373
|
$ 2,006,888
|
||||
Risk weighted assets
|
$ 17,106,533
|
$ 16,452,305
|
$ 16,416,387
|
$ 16,368,976
|
$ 16,484,702
|
||||
Tier 1 common equity ratio
|
12.94%
|
13.15%
|
12.84%
|
12.55%
|
12.17%
|
QUARTERLY EARNINGS TRENDS - UNAUDITED
|
|||||||||
BOK FINANCIAL CORPORATION
|
|||||||||
(In thousands, except ratio and per share data)
|
|||||||||
|
Quarter Ended | ||||||||
September 30,
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
|||||
2011
|
2011
|
2011
|
2010
|
2010
|
|||||
Interest revenue
|
$ 205,749
|
$ 205,717
|
$ 202,089
|
$ 197,148
|
$ 216,967
|
||||
Interest expense
|
30,365
|
31,716
|
31,450
|
33,498
|
36,252
|
||||
Net interest revenue
|
175,384
|
174,001
|
170,639
|
163,650
|
180,715
|
||||
Provision for credit losses
|
-
|
2,700
|
6,250
|
6,999
|
20,000
|
||||
Net interest revenue after
|
|||||||||
provision for credit losses
|
175,384
|
171,301
|
164,389
|
156,651
|
160,715
|
||||
Other operating revenue
|
|||||||||
Brokerage and trading revenue
|
29,451
|
23,725
|
25,376
|
28,610
|
27,072
|
||||
Transaction card revenue
|
31,328
|
31,024
|
28,445
|
29,500
|
28,852
|
||||
Trust fees and commissions
|
17,853
|
19,150
|
18,422
|
18,145
|
16,774
|
||||
Deposit service charges and fees
|
24,614
|
23,857
|
22,480
|
23,732
|
24,290
|
||||
Mortgage banking revenue
|
29,493
|
19,356
|
17,356
|
25,158
|
29,236
|
||||
Bank-owned life insurance
|
2,761
|
2,872
|
2,863
|
3,182
|
3,004
|
||||
Other revenue
|
10,535
|
7,842
|
8,332
|
7,648
|
7,708
|
||||
Total fees and commissions
|
146,035
|
127,826
|
123,274
|
135,975
|
136,936
|
||||
Gain (loss) on other assets, net
|
712
|
3,344
|
(68)
|
15
|
(1,331)
|
||||
Gain (loss) on derivatives, net
|
4,048
|
1,225
|
(2,413)
|
(7,286)
|
4,626
|
||||
Gain (loss) on mortgage trading securities
|
17,788
|
9,921
|
(3,518)
|
(11,117)
|
3,369
|
||||
Gain on available for sale securities, net
|
16,694
|
5,468
|
4,902
|
953
|
8,384
|
||||
Total other-than-temporary impairment losses
|
(9,467)
|
(74)
|
-
|
(4,768)
|
(4,525)
|
||||
Portion of loss recognized in (reclassified from)
|
|||||||||
other comprehensive income
|
(1,833)
|
(4,750)
|
(4,599)
|
(1,859)
|
(9,786)
|
||||
Net impairment losses recognized in earnings
|
(11,300)
|
(4,824)
|
(4,599)
|
(6,627)
|
(14,311)
|
||||
Total other operating revenue
|
173,977
|
142,960
|
117,578
|
111,913
|
137,673
|
||||
Other operating expense
|
|||||||||
Personnel
|
103,260
|
105,603
|
99,994
|
106,770
|
101,216
|
||||
Business promotion
|
5,280
|
4,777
|
4,624
|
4,377
|
4,426
|
||||
Contribution to BOKF Charitable Foundation
|
4,000
|
-
|
-
|
-
|
-
|
||||
Professional fees and services
|
7,418
|
6,258
|
7,458
|
9,527
|
7,621
|
||||
Net occupancy and equipment
|
16,627
|
15,554
|
15,604
|
16,331
|
16,436
|
||||
Insurance
|
2,206
|
4,771
|
6,186
|
6,139
|
6,052
|
||||
Data processing and communications
|
24,446
|
24,428
|
22,503
|
23,902
|
21,601
|
||||
Printing, postage and supplies
|
3,780
|
3,586
|
3,082
|
3,170
|
3,648
|
||||
Net losses and operating expenses
|
|||||||||
of repossessed assets
|
5,939
|
5,859
|
6,015
|
6,966
|
7,230
|
||||
Amortization of intangible assets
|
896
|
896
|
896
|
1,365
|
1,324
|
||||
Mortgage banking costs
|
9,349
|
8,968
|
6,471
|
11,999
|
9,093
|
||||
Change in fair value of mortgage servicing rights
|
24,822
|
13,493
|
(3,129)
|
(25,111)
|
15,924
|
||||
Visa retrospective responsibility obligation
|
-
|
-
|
-
|
(1,103)
|
1,103
|
||||
Other expense
|
12,873
|
9,016
|
8,745
|
14,029
|
9,491
|
||||
Total other operating expense
|
220,896
|
203,209
|
178,449
|
178,361
|
205,165
|
||||
Net income before taxes
|
128,465
|
111,052
|
103,518
|
90,203
|
93,223
|
||||
Federal and state income taxes
|
43,006
|
39,357
|
38,752
|
31,097
|
29,935
|
||||
Net income
|
85,459
|
71,695
|
64,766
|
59,106
|
63,288
|
||||
Net income (loss) attributable to non-controlling interest
|
358
|
2,688
|
(8)
|
274
|
(979)
|
||||
Net income attributable to BOK Financial Corporation
|
$ 85,101
|
$ 69,007
|
$ 64,774
|
$ 58,832
|
$ 64,267
|
||||
Average shares outstanding:
|
|||||||||
Basic
|
67,827,591
|
67,898,483
|
67,901,722
|
67,685,434
|
67,625,378
|
||||
Diluted
|
68,037,419
|
68,169,485
|
68,176,527
|
67,888,950
|
67,765,344
|
||||
Net income per share:
|
|||||||||
Basic
|
$ 1.24
|
$ 1.01
|
$ 0.95
|
$ 0.86
|
$ 0.94
|
||||
Diluted
|
$ 1.24
|
$ 1.00
|
$ 0.94
|
$ 0.86
|
$ 0.94
|
LOANS BY PRINCIPAL MARKET AREA - UNAUDITED
|
|||||||||
BOK FINANCIAL CORPORATION
|
|||||||||
(In thousands)
|
|||||||||
|
Quarter Ended | ||||||||
September 30,
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
|||||
2011
|
2011
|
2011
|
2010
|
2010
|
|||||
Oklahoma:
|
|||||||||
Commercial
|
$ 2,807,979
|
$ 2,594,502
|
$ 2,618,045
|
$ 2,581,082
|
$ 2,662,347
|
||||
Commercial real estate
|
624,990
|
619,201
|
661,254
|
726,409
|
748,501
|
||||
Residential mortgage
|
1,366,953
|
1,309,110
|
1,219,237
|
1,253,466
|
1,293,334
|
||||
Consumer
|
248,851
|
267,550
|
291,412
|
336,492
|
349,720
|
||||
Total Oklahoma
|
5,048,773
|
4,790,363
|
4,789,948
|
4,897,449
|
5,053,902
|
||||
Texas:
|
|||||||||
Commercial
|
2,069,117
|
2,003,847
|
1,916,270
|
1,888,635
|
1,876,994
|
||||
Commercial real estate
|
741,984
|
711,906
|
687,817
|
686,956
|
715,859
|
||||
Residential mortgage
|
273,025
|
282,934
|
283,925
|
297,027
|
309,815
|
||||
Consumer
|
133,286
|
140,044
|
141,199
|
146,986
|
151,434
|
||||
Total Texas
|
3,217,412
|
3,138,731
|
3,029,211
|
3,019,604
|
3,054,102
|
||||
New Mexico:
|
|||||||||
Commercial
|
269,690
|
280,306
|
262,597
|
279,432
|
289,368
|
||||
Commercial real estate
|
314,701
|
311,565
|
326,104
|
314,781
|
314,957
|
||||
Residential mortgage
|
93,444
|
95,021
|
90,466
|
88,392
|
87,851
|
||||
Consumer
|
18,142
|
18,536
|
19,242
|
19,583
|
20,153
|
||||
Total New Mexico
|
695,977
|
705,428
|
698,409
|
702,188
|
712,329
|
||||
Arkansas:
|
|||||||||
Commercial
|
89,262
|
74,677
|
75,889
|
84,775
|
91,752
|
||||
Commercial real estate
|
124,393
|
121,286
|
124,875
|
116,989
|
117,137
|
||||
Residential mortgage
|
14,428
|
13,939
|
14,114
|
13,155
|
14,937
|
||||
Consumer
|
44,163
|
52,439
|
61,746
|
72,787
|
84,869
|
||||
Total Arkansas
|
272,246
|
262,341
|
276,624
|
287,706
|
308,695
|
||||
Colorado:
|
|||||||||
Commercial
|
508,222
|
515,829
|
514,100
|
470,500
|
457,421
|
||||
Commercial real estate
|
188,659
|
167,414
|
172,416
|
197,180
|
203,866
|
||||
Residential mortgage
|
65,327
|
66,985
|
67,975
|
72,310
|
75,152
|
||||
Consumer
|
22,024
|
19,507
|
20,145
|
21,409
|
15,402
|
||||
Total Colorado
|
784,232
|
769,735
|
774,636
|
761,399
|
751,841
|
||||
Arizona:
|
|||||||||
Commercial
|
283,867
|
291,515
|
251,390
|
231,117
|
234,739
|
||||
Commercial real estate
|
222,249
|
205,269
|
213,442
|
201,018
|
188,943
|
||||
Residential mortgage
|
85,243
|
86,415
|
89,384
|
89,245
|
85,184
|
||||
Consumer
|
6,625
|
6,772
|
5,266
|
3,445
|
3,061
|
||||
Total Arizona
|
597,984
|
589,971
|
559,482
|
524,825
|
511,927
|
||||
Kansas / Missouri:
|
|||||||||
Commercial
|
447,552
|
417,920
|
409,966
|
398,455
|
359,387
|
||||
Commercial real estate
|
42,926
|
47,074
|
37,074
|
34,017
|
33,859
|
||||
Residential mortgage
|
13,476
|
13,593
|
12,220
|
14,653
|
17,635
|
||||
Consumer
|
3,991
|
2,388
|
2,265
|
2,740
|
2,167
|
||||
Total Kansas / Missouri
|
507,945
|
480,975
|
461,525
|
449,865
|
413,048
|
||||
TOTAL BOK FINANCIAL
|
$ 11,124,569
|
$ 10,737,544
|
$ 10,589,835
|
$ 10,643,036
|
$ 10,805,844
|
DEPOSITS BY PRINCIPAL MARKET AREA - UNAUDITED
|
|||||||||
BOK FINANCIAL CORPORATION
|
|||||||||
(In thousands)
|
|||||||||
|
Quarter Ended | ||||||||
September 30,
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
|||||
2011
|
2011
|
2011
|
2010
|
2010
|
|||||
Oklahoma:
|
|||||||||
Demand
|
$ 2,953,410
|
$ 2,486,671
|
$ 2,420,210
|
$ 2,271,375
|
$ 2,238,303
|
||||
Interest-bearing:
|
|||||||||
Transaction
|
6,038,770
|
5,916,784
|
6,068,304
|
6,061,626
|
5,609,811
|
||||
Savings
|
122,829
|
120,278
|
120,020
|
106,411
|
103,524
|
||||
Time
|
1,489,486
|
1,462,137
|
1,465,506
|
1,373,307
|
1,497,344
|
||||
Total interest-bearing
|
7,651,085
|
7,499,199
|
7,653,830
|
7,541,344
|
7,210,679
|
||||
Total Oklahoma
|
10,604,495
|
9,985,870
|
10,074,040
|
9,812,719
|
9,448,982
|
||||
Texas:
|
|||||||||
Demand
|
1,710,315
|
1,528,772
|
1,405,892
|
1,389,876
|
1,238,103
|
||||
Interest-bearing:
|
|||||||||
Transaction
|
1,820,116
|
1,741,176
|
1,977,850
|
1,791,810
|
1,786,979
|
||||
Savings
|
42,272
|
42,185
|
40,313
|
36,429
|
35,614
|
||||
Time
|
938,200
|
992,366
|
1,015,754
|
966,116
|
1,031,877
|
||||
Total interest-bearing
|
2,800,588
|
2,775,727
|
3,033,917
|
2,794,355
|
2,854,470
|
||||
Total Texas
|
4,510,903
|
4,304,499
|
4,439,809
|
4,184,231
|
4,092,573
|
||||
New Mexico:
|
|||||||||
Demand
|
325,612
|
299,305
|
282,708
|
270,916
|
262,567
|
||||
Interest-bearing:
|
|||||||||
Transaction
|
480,816
|
483,026
|
498,355
|
530,244
|
535,012
|
||||
Savings
|
26,127
|
24,613
|
24,455
|
28,342
|
27,906
|
||||
Time
|
431,436
|
449,618
|
453,580
|
450,177
|
469,493
|
||||
Total interest-bearing
|
938,379
|
957,257
|
976,390
|
1,008,763
|
1,032,411
|
||||
Total New Mexico
|
1,263,991
|
1,256,562
|
1,259,098
|
1,279,679
|
1,294,978
|
||||
Arkansas:
|
|||||||||
Demand
|
21,809
|
17,452
|
15,144
|
15,310
|
17,604
|
||||
Interest-bearing:
|
|||||||||
Transaction
|
181,486
|
138,954
|
130,613
|
129,580
|
137,797
|
||||
Savings
|
1,735
|
1,673
|
1,514
|
1,266
|
1,522
|
||||
Time
|
74,163
|
82,112
|
94,889
|
100,998
|
116,536
|
||||
Total interest-bearing
|
257,384
|
222,739
|
227,016
|
231,844
|
255,855
|
||||
Total Arkansas
|
279,193
|
240,191
|
242,160
|
247,154
|
273,459
|
||||
Colorado:
|
|||||||||
Demand
|
217,394
|
196,915
|
197,579
|
157,742
|
156,685
|
||||
Interest-bearing:
|
|||||||||
Transaction
|
520,743
|
509,738
|
528,948
|
522,207
|
501,405
|
||||
Savings
|
22,599
|
21,406
|
21,655
|
20,310
|
19,681
|
||||
Time
|
547,481
|
563,642
|
546,586
|
502,889
|
495,899
|
||||
Total interest-bearing
|
1,090,823
|
1,094,786
|
1,097,189
|
1,045,406
|
1,016,985
|
||||
Total Colorado
|
1,308,217
|
1,291,701
|
1,294,768
|
1,203,148
|
1,173,670
|
||||
Arizona:
|
|||||||||
Demand
|
138,971
|
150,194
|
106,880
|
74,887
|
97,384
|
||||
Interest-bearing:
|
|||||||||
Transaction
|
101,933
|
107,961
|
102,089
|
95,890
|
94,108
|
||||
Savings
|
1,366
|
1,364
|
984
|
809
|
812
|
||||
Time
|
40,007
|
44,619
|
50,060
|
52,227
|
59,678
|
||||
Total interest-bearing
|
143,306
|
153,944
|
153,133
|
148,926
|
154,598
|
||||
Total Arizona
|
282,277
|
304,138
|
260,013
|
223,813
|
251,982
|
||||
Kansas / Missouri:
|
|||||||||
Demand
|
46,773
|
46,668
|
28,774
|
40,658
|
35,869
|
||||
Interest-bearing:
|
|||||||||
Transaction
|
108,973
|
115,684
|
222,705
|
124,005
|
180,273
|
||||
Savings
|
503
|
358
|
323
|
200
|
132
|
||||
Time
|
33,697
|
40,206
|
51,236
|
63,454
|
70,673
|
||||
Total interest-bearing
|
143,173
|
156,248
|
274,264
|
187,659
|
251,078
|
||||
Total Kansas / Missouri
|
189,946
|
202,916
|
303,038
|
228,317
|
286,947
|
||||
TOTAL BOK FINANCIAL
|
$ 18,439,022
|
$ 17,585,877
|
$ 17,872,926
|
$ 17,179,061
|
$ 16,822,591
|
NET INTEREST MARGIN TREND - UNAUDITED
|
|||||||||
BOK FINANCIAL CORPORATION
|
|||||||||
|
Quarter Ended | ||||||||
September 30,
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
|||||
2011
|
2011
|
2011
|
2010
|
2010
|
|||||
TAX-EQUIVALENT ASSETS YIELDS
|
|||||||||
Funds sold and resell agreements
|
0.16%
|
0.14%
|
0.08%
|
0.13%
|
0.08%
|
||||
Trading securities
|
2.85%
|
2.92%
|
3.84%
|
4.06%
|
3.26%
|
||||
Investment securities:
|
|||||||||
Taxable (A)
|
5.63%
|
6.13%
|
6.15%
|
6.01%
|
5.72%
|
||||
Tax-exempt (A)
|
4.94%
|
4.82%
|
4.88%
|
4.88%
|
4.78%
|
||||
Total investment securities (A)
|
5.35%
|
5.49%
|
5.46%
|
5.39%
|
5.20%
|
||||
Available for sale securities:
|
|||||||||
Taxable (A)
|
2.82%
|
3.02%
|
3.15%
|
2.61%
|
3.25%
|
||||
Tax-exempt (A)
|
4.92%
|
5.12%
|
5.68%
|
5.42%
|
5.13%
|
||||
Total available for sale securities (A)
|
2.83%
|
3.04%
|
3.17%
|
2.63%
|
3.27%
|
||||
Mortgage trading securities
|
3.66%
|
4.42%
|
3.74%
|
3.43%
|
4.14%
|
||||
Residential mortgage loans held for sale
|
4.09%
|
4.48%
|
4.33%
|
3.85%
|
4.24%
|
||||
Loans
|
4.71%
|
4.69%
|
4.75%
|
4.76%
|
4.87%
|
||||
Less allowance for loan losses
|
-
|
-
|
-
|
-
|
-
|
||||
Loans, net of allowance
|
4.84%
|
4.82%
|
4.89%
|
4.90%
|
5.01%
|
||||
Total tax-equivalent yield on earning assets (A)
|
3.91%
|
4.01%
|
4.10%
|
3.86%
|
4.22%
|
||||
COST OF INTEREST-BEARING LIABILITIES
|
|||||||||
Interest-bearing deposits:
|
|||||||||
Interest-bearing transaction
|
0.23%
|
0.27%
|
0.32%
|
0.37%
|
0.45%
|
||||
Savings
|
0.34%
|
0.39%
|
0.37%
|
0.35%
|
0.39%
|
||||
Time
|
1.84%
|
1.86%
|
1.82%
|
1.78%
|
1.80%
|
||||
Total interest-bearing deposits
|
0.68%
|
0.71%
|
0.72%
|
0.76%
|
0.85%
|
||||
Funds purchased
|
0.05%
|
0.09%
|
0.16%
|
0.25%
|
0.19%
|
||||
Repurchase agreements
|
0.17%
|
0.20%
|
0.40%
|
0.49%
|
0.52%
|
||||
Other borrowings
|
5.26%
|
4.76%
|
1.31%
|
0.37%
|
0.36%
|
||||
Subordinated debt
|
5.60%
|
5.57%
|
5.67%
|
5.64%
|
5.64%
|
||||
Total cost of interest-bearing liabilities
|
0.76%
|
0.81%
|
0.80%
|
0.81%
|
0.86%
|
||||
Tax-equivalent net interest revenue spread
|
3.15%
|
3.20%
|
3.30%
|
3.05%
|
3.36%
|
||||
Effect of noninterest-bearing funding sources and other
|
0.19%
|
0.20%
|
0.17%
|
0.16%
|
0.16%
|
||||
Tax-equivalent net interest margin
|
3.34%
|
3.40%
|
3.47%
|
3.21%
|
3.52%
|
||||
(A) Yield calculations exclude security trades that have been recorded on trade date with no corresponding interest income.
|
CREDIT QUALITY INDICATORS
|
|||||||||
BOK FINANCIAL CORPORATION
|
|||||||||
(In thousands, except ratios)
|
|
Quarter Ended | |||||||
September 30,
|
June 30,
|
March 31,
|
December 31,
|
September 30,
|
|||||
2011
|
2011
|
2011
|
2010
|
2010
|
|||||
Nonperforming assets:
|
|||||||||
Nonaccruing loans:
|
|||||||||
Commercial
|
$ 83,736
|
$ 53,365
|
$ 57,449
|
$ 38,455
|
$ 49,361
|
||||
Commercial real estate
|
110,048
|
110,363
|
125,504
|
150,366
|
177,709
|
||||
Residential mortgage
|
31,731
|
31,693
|
37,824
|
37,426
|
38,898
|
||||
Consumer
|
3,960
|
4,749
|
5,185
|
4,567
|
2,784
|
||||
Total nonaccruing loans
|
229,475
|
200,170
|
225,962
|
230,814
|
268,752
|
||||
Renegotiated loans (A)
|
30,477
|
22,261
|
21,705
|
22,261
|
25,252
|
||||
Real estate and other repossessed assets
|
127,943
|
129,026
|
131,420
|
141,394
|
126,859
|
||||
Total nonperforming assets
|
$ 387,895
|
$ 351,457
|
$ 379,087
|
$ 394,469
|
$ 420,863
|
||||
Nonaccruing loans by principal market:
|
|||||||||
Oklahoma
|
$ 73,794
|
$ 41,411
|
$ 49,585
|
$ 60,805
|
$ 72,264
|
||||
Texas
|
29,783
|
32,385
|
34,404
|
33,157
|
36,979
|
||||
New Mexico
|
17,242
|
17,244
|
17,510
|
19,283
|
23,792
|
||||
Arkansas
|
26,831
|
24,842
|
29,769
|
7,914
|
9,990
|
||||
Colorado
|
36,854
|
37,472
|
40,629
|
49,416
|
55,631
|
||||
Arizona
|
44,929
|
43,307
|
54,065
|
60,239
|
70,038
|
||||
Kansas / Missouri
|
42
|
3,509
|
-
|
-
|
58
|
||||
Total nonaccruing loans
|
$ 229,475
|
$ 200,170
|
$ 225,962
|
$ 230,814
|
$ 268,752
|
||||
|
|
|
|
|
|||||
Nonaccruing loans by loan portfolio sector:
|
|||||||||
Commercial:
|
|||||||||
Energy
|
$ 3,900
|
$ 345
|
$ 415
|
$ 465
|
$ 8,189
|
||||
Manufacturing
|
27,691
|
4,366
|
4,545
|
2,116
|
2,454
|
||||
Wholesale / retail
|
27,088
|
25,138
|
30,411
|
8,486
|
5,584
|
||||
Integrated food services
|
-
|
-
|
6
|
13
|
58
|
||||
Services
|
18,181
|
16,254
|
15,720
|
19,262
|
23,925
|
||||
Healthcare
|
5,715
|
5,962
|
2,574
|
3,534
|
2,608
|
||||
Other commercial and industrial
|
1,161
|
1,300
|
3,778
|
4,579
|
6,543
|
||||
Total commercial
|
83,736
|
53,365
|
57,449
|
38,455
|
49,361
|
||||
Commercial real estate:
|
|||||||||
Construction and land development
|
72,207
|
76,265
|
90,707
|
99,579
|
116,252
|
||||
Retail
|
6,492
|
4,642
|
5,276
|
4,978
|
8,041
|
||||
Office
|
11,967
|
11,473
|
14,628
|
19,654
|
24,942
|
||||
Multifamily
|
4,036
|
4,717
|
1,900
|
6,725
|
6,924
|
||||
Industrial
|
-
|
-
|
-
|
4,087
|
4,151
|
||||
Other commercial real estate
|
15,346
|
13,266
|
12,993
|
15,343
|
17,399
|
||||
Total commercial real estate
|
110,048
|
110,363
|
125,504
|
150,366
|
177,709
|
||||
Residential mortgage:
|
|||||||||
Permanent mortgage
|
27,486
|
27,991
|
33,466
|
32,111
|
36,654
|
||||
Home equity
|
4,245
|
3,702
|
4,358
|
5,315
|
2,244
|
||||
Total residential mortgage
|
31,731
|
31,693
|
37,824
|
37,426
|
38,898
|
||||
Consumer
|
3,960
|
4,749
|
5,185
|
4,567
|
2,784
|
||||
Total nonaccruing loans
|
$ 229,475
|
$ 200,170
|
$ 225,962
|
$ 230,814
|
$ 268,752
|
||||
|
-
|
-
|
-
|
-
|
-
|
||||
Performing loans 90 days past due (B)
|
$ 1,401
|
$ 2,341
|
$ 8,043
|
$ 7,966
|
$ 5,579
|
||||
Gross charge-offs
|
$ 14,023
|
$ 12,774
|
$ 15,232
|
$ 20,152
|
$ 25,340
|
||||
Recoveries
|
3,869
|
4,256
|
4,914
|
5,939
|
5,205
|
||||
Net charge-offs
|
$ 10,154
|
$ 8,518
|
$ 10,318
|
$ 14,213
|
$ 20,135
|
||||
Provision for credit losses
|
$ -
|
$ 2,700
|
$ 6,250
|
$ 6,999
|
$ 20,000
|
||||
Allowance for loan losses to period end loans
|
2.44%
|
2.67%
|
2.73%
|
2.75%
|
2.77%
|
||||
Combined allowance for credit losses to period end loans
|
2.58%
|
2.77%
|
2.86%
|
2.89%
|
2.91%
|
||||
Nonperforming assets to period end loans
and repossessed assets
|
3.45%
|
3.23%
|
3.54%
|
3.66%
|
3.85%
|
||||
Net charge-offs (annualized) to average loans
|
0.37%
|
0.32%
|
0.39%
|
0.53%
|
0.74%
|
||||
Allowance for loan losses to nonaccruing loans
|
118.29%
|
143.18%
|
128.14%
|
126.93%
|
111.31%
|
||||
Combined allowance for credit losses to nonaccruing loans
|
125.16%
|
148.55%
|
134.17%
|
133.11%
|
117.01%
|
||||
|
|||||||||
(A) includes residential mortgage loans guaranteed by
|
$ 26,670
|
$ 18,716
|
$ 18,304
|
$ 18,551
|
$ 21,706
|
||||
agencies of the U.S. government. These loans
|
|||||||||
have been modified to extend payment terms and/or
|
|||||||||
reduce interest rates to current market.
|
|||||||||
(B) Excludes residential mortgage loans guaranteed
|
|||||||||
agencies of the U.S. government
|