Attached files

file filename
8-K - 8-K - SOUTHWEST BANCORP INCoksb-20150120x8k.htm
EX-99.2 - EX-99.2 - SOUTHWEST BANCORP INCoksb-20150120ex992306a00.htm

Picture 1

 

For additional information:
           Mark W. Funke
           President & CEO
           Joe T. Shockley, Jr.
           EVP & CFO
           (405) 372-2230

For Immediate Release

Southwest Bancorp, Inc. Reports Fourth Quarter 2014 Results

and Announces Increased Quarterly Dividend

January 20, 2015, Stillwater, Oklahoma . . . . Southwest Bancorp, Inc. (NASDAQ Global Select Market - OKSB), (“Southwest”), today reported net income for the fourth quarter of 2014 of $5.9 million, or $0.30  per diluted share, compared to $5.3 million, or $0.27 per diluted share, for the third quarter of 2014.  Net income for the year ended December 31, 2014 totaled $21.0 million, or $1.07 per diluted share, compared to $17.4 million, or $0.89 per diluted share, for the year ended December 31, 2013.

Southwest announced that its board of directors has approved an increase in the quarterly cash dividend from $0.04 per share to $0.06 per share payable February  13, 2015 to shareholders of record as of January 30, 2015.

Mark Funke, President and CEO, stated, “The quarterly and annual results reflect continued improvement in asset quality and our focus on growing loans and customer relationships. Our efforts produced several highlights.   

·

Loan growth in the fourth quarter was $32.6 million and $129.1 million or 10% for the year

·

The quarterly net interest margin was 3.47% (normalized) for December 31,  2014 compared to 3.44% for September 30, 2014 and  3.42% for December 31, 2013. 

·

Asset quality improved as nonperforming loans decreased $5.6 million, or 37%, and potential problem loans decreased $30.3 million, or 47%,  during the fourth quarter. The improved asset quality resulted in a negative provision of $2.4 million for the quarter.    

Our positive financial results for 2014 reflect the good work of our associates at Bank SNB and a growing customer base.  Additionally, our earnings reflect several positive one-time events, including the divestiture of three branches during the second quarter resulting in $4.4 million in pre-tax income. We will continue to focus our company on growing consistent, conservative, and sustainable earnings through the expansion of our revenue base while prudently managing our expenses.

On November 19, 2014,  Southwest’s banking subsidiary, Bank SNB,  welcomed five established bankers from the Fort Worth, Texas area, and announced the filing of an application for a full-service branch in Fort Worth, Texas, which was approved and the branch formally opened on January 9, 2015. 

In the third quarter, Southwest’s board of directors authorized the repurchase of up to 5.0% or 990,000 shares, of its outstanding common stock, par value $1.00 per share. The share repurchases are expected to be made primarily on the open market from time to time until August 14, 2015.  Repurchases under the program are available at the discretion of management based upon market, business, legal, and other factors.  During the third and fourth quarters, Southwest repurchased 617,818 shares for a total of $10.3 million in treasury stock.   

   

 

 

 

 


 

Financial Overview

Condition:    At December 31, 2014, total assets of $1.9 billion increased $41.1 million from September 30,  2014.  Total loans of $1.4 billion increased $32.6 million from September 30, 2014 and total investment securities of $365.6 million decreased $5.0 million compared to September 30, 2014.  Cash and cash equivalents at December 31, 2014 were $140.9 million,  up  $10.8 million from September 30, 2014

At December 31, 2014, the allowance for loan losses was $28.5 million, compared to $36.7 million at December 31, 2013 and $30.9 million at September 30, 2014.  The allowance for loan losses to portfolio loans was 2.03% as of December  31, 2014, compared to 2.89% as of December 31, 2013 and 2.27% as of September 30, 2014.  The allowance for loan losses to nonperforming loans was 302.26% as of December 31, 2014, compared to 184.5% as of December 31, 2013 and 205.29% as of September 30, 2014.        

Nonperforming loans were $9.4 million at December 31, 2014, a decrease of  $10.5 million from December 31, 2013, and a decrease of  $5.6 million from September 30, 2014.  Other real estate at December 31, 2014 was $3.1 million, an increase of $0.4 million from December 31, 2013,  but a decrease of $0.4 million when compared to September 30, 2014.  Nonperforming assets were $12.5 million, or 0.89% of portfolio loans and other real estate, as of December 31, 2014, compared to $22.5 million, or 1.77% of portfolio loans and other real estate, as of December 31, 2013, and $18.5 million, or 1.36% of portfolio loans and other real estate, as of September 30, 2014.

Total core funding, which includes all non-brokered deposits and sweep repurchase agreements, comprised 94%  and 92% of total funding as of December 31, 2014 and September 30, 2014, respectively.  Wholesale funding, including Federal Home Loan Bank borrowings, federal funds purchased, and brokered deposits, accounted for 6% and 8%  of total funding at December 31, 2014 and September  30, 2014, respectively.  See Table 7 for details on core funding and non-brokered deposits, which are non-GAAP financial measures.

The capital ratios of Southwest and Bank SNB as of December 31, 2014 exceeded the criteria for regulatory classification as “well-capitalized”.  Southwest’s total regulatory capital was $334.3 million, for a total risk-based capital ratio of 20.96%, and Tier 1 capital was $314.2 million, for a Tier 1 risk-based capital ratio of 19.70%.  Bank SNB had total regulatory capital of $298.2 million, for a total risk-based capital ratio of 18.81%  and Tier 1 capital of $278.2 million, for a Tier 1 risk-based capital ratio of 17.55%.  Designation as a well-capitalized institution under regulations does not constitute a recommendation or endorsement by bank regulators.

 

Fourth Quarter Results:

Summary:  For the fourth quarter of 2014, net income was $5.9 million, compared to $6.8 million for the fourth quarter of 2013 and $5.3 million for the third quarter of 2014

The $0.9 million decrease in our net income compared to the fourth quarter of 2013 was primarily the result of a $4.1 million decrease in the negative provision for loan losses, offset in part by a $1.5 million increase in noninterest income, a $1.0 million decrease in noninterest expense, and a $0.8 million increase in net interest income.    

The $0.6 million increase in net income compared to the third quarter of 2014 was primarily due to the $0.8 million increase in net interest income and the $1.5 million increase in noninterest income, due to the current quarter’s gain recognized on the divestiture of a private equity investment and interest rate swap income recognized in the quarterThese increases were offset in part by a $0.5 million decrease in the negative provision for loan losses and a $0.7 million increase in noninterest expense, primarily driven by increased other real estate expenses and a write-down of certain leasehold improvements.

Net Interest Income:    Net interest income totaled $16.6 million for both the fourth quarter of 2014 and 2013, and $15.8 million for the third quarter of 2014,  an increase of $0.8 million, or 5%.  Net interest margin was 3.52% for the fourth quarter of 2014, compared to 3.42% for the fourth quarter of 2013 and 3.44% for the third quarter of 2014.    Included in interest income for the fourth quarter of 2014 was $0.2 million due to interest recovery on nonaccrual loans. The net effect of this additional income on the net interest margin was  a  5 basis point increase in the fourth quarter of 2014.  Loans (including loans held for sale) increased $32.6  million, or 2%, when compared to September  30, 2014.

Provision for Loan Losses and Net Charge-offs:  The provision for loan losses is the amount that is required to maintain the allowance for losses at an appropriate level based upon the inherent risks in the loan portfolio after


 

the effects of net charge-offs or net recoveries for the period.  The provision for loan losses was a negative provision (or credit) of  $2.4 million for the fourth quarter of 2014, compared to a negative provision of $6.5 million for the fourth quarter of 2013, and a negative provision of $2.9 million for the third quarter of 2014During the fourth quarter of 2014,  net charge-offs totaled $0.1 million, or 0.02% (annualized) of average portfolio loans, compared to net recoveries of $3.1 million, or (0.96)% (annualized) of average portfolio loans for the fourth quarter of 2013 and net recoveries of $0.7 million, or (0.21)% (annualized) of average portfolio loans for the third quarter of 2014.    

Noninterest Income:  Noninterest income totaled $4.6 million for the fourth quarter of 2014, compared to $3.1 million for both the fourth quarter of 2013 and the third quarter of 2014.    

The $1.5 million increase from the fourth quarter of 2013 is primarily the result of a $1.1 million gain on sale of a private equity investment during the fourth quarter of 2014 and a $0.4 million increase in other noninterest income, which is primarily due to swap fee income.

The $1.5 million increase from the third  quarter of 2014 is primarily the result of  a $1.1 million gain on sale of a private equity investment during the fourth quarter of 2014, a $0.2 million increase in other noninterest income primarily due to 2014 swap fee income, and a $0.1 million increase in gain on sale of mortgage loans.    

Noninterest Expense:    Noninterest expense totaled $14.1 million for the fourth quarter of 2014, compared to $15.1 million for the fourth quarter of 2013 and $13.4 million for the third quarter of 2014

The $1.0 million decrease in noninterest expense from the fourth quarter of 2013 consisted of a $0.1 million decrease in other real estate expense due to a reduction of income from income producing properties compared to the prior year, a $0.6 million decrease in personnel expense, and a $0.1 million decrease in general and administrative expense, primarily due to the reduction in expense related to the 2013 charter consolidation and rebranding, offset in part by an increase in the provision for unfunded loan commitments.  

The $0.7 million increase in noninterest expense from third quarter of 2014 was due to a $0.5 million increase in other real estate expense, a $0.5 million increase in general and administrative expense primarily from increased professional fees and an increase in the provision for unfunded loan commitments, and a $0.2 million increase in occupancy expense, offset by a $0.4 million decrease in personnel expense.

Income Tax:  Income tax expense totaled $3.5 million for the fourth quarter of 2014, compared to $4.3 million for the fourth quarter of 2013 and $3.2 million for the third quarter of 2014.  The income tax expense fluctuates in relation to pre-tax income levels.  The fourth quarter of 2014 effective tax rate was 37.5%.

 

Year-to-date Results:

Summary:  Net income was $21.0 million for the year ended December 31, 2014, compared to $17.4 million for the year ended December 31, 2013.  The $3.6 million increase in net income from 2013 is the result of a $2.3 million increase in net interest income, primarily driven by lower interest expense on deposits and a reduction in interest expense due to the redemption of the 10.5% Trust Preferred Securities in third quarter of 2013, a $5.3 million increase in noninterest income, primarily resulting from the pre-tax net gain on sale of community bank branches, offset in part by a $1.6 million increase in noninterest expense due to decreased gains recognized on sales of other real estate properties,  offset in part by decreased write downs on other real estate properties, and a $0.6 million decrease in the negative provision for loan losses. 

Net Interest Income:    Net interest income totaled $65.0 million for 2014, compared to $62.7 million for 2013, an increase of $2.3 million, or 4%,  primarily driven by lower interest expense on deposits and a reduction in interest expense due to the redemption of the 10.5% Trust Preferred Securities in third quarter of 2013.  Year-to-date net interest margin was 3.45%, compared to 3.19% for 2013Included in interest income for 2014 was $0.8 million due to accelerated discount accretion attributable to the sale of loans covered by the loss share agreement and $0.8 million due to interest recovery on nonaccrual loans.  The net effects of these adjustments on the net interest margin was an  8 basis point increase for 2014.    With the rate environment remaining low, earning assets are repricing at lower rates.

Provision for Loan Losses and Net Charge-offs:  The provision for loan losses is the amount of expense that is required to maintain the allowance for losses at an appropriate level based upon the inherent risks in the loan portfolio after the effects of net charge-offs for the period.  The provision for loan losses was a credit (or negative) of $6.6 million for 2014, compared to a credit of $7.2 million for 2013.  Net charge-offs totaled $1.6 million, or


 

0.12% (annualized) of average portfolio loans for the year ended December 31, 2014, compared to $2.8 million, or 0.22% (annualized) of average portfolio loans for the year ended December 31, 2013.   

Noninterest Income:  Noninterest income totaled $18.9 million for 2014, compared to $13.6 million for 2013.  The increase primarily consists of the $4.4 million recognized as the pre-tax net gain on sales of the community bank branches, a  $1.9 million gain on the sale of a private equity investment and the sale of a stock investment acquired in a prior year repossession, a $0.4 million increase in other noninterest income, offset in part by the $1.1 million decline in gains on sales of mortgage loans and a $0.3 million decrease in service charges and fees.    

Noninterest Expense:    Noninterest expense totaled $56.9 million for 2014, compared to $55.3 million for 2013The increase consists of a $1.7 million increase in other real estate expense, primarily from decreased gains on sales of other real estate properties, offset in part by decreased write downs on other real estate properties, a $0.2 million increase in occupancy expense, a $0.5 million decrease in FDIC and other insurance, and a  $0.2 million increase in general and administrative expense, primarily the result of increased legal fees and consulting fees, offset in part by a decrease in the provision for unfunded loan commitments and the reduction in expense related to the 2013 charter consolidation  and rebranding.

Income Tax:  Income tax expense totaled $12.6 million for 2014, compared to $10.8 million for 2013.  The income tax expense fluctuates in relation to pre-tax income levels.  The year-to-date effective tax rate was 37.5% as of December 31, 2014.

 

Conference Call

Southwest will host a conference call to review these results on Wednesday, January 21, 2015 at 9:30 a.m. Eastern Time (8:30 a.m. Central Time).  Investors, news media, and others may pre-register for the call using the following link to receive a special dial-in number and PIN:  http://dpregister.com/10058191.  Telephone participants who are unable to pre-register may access the call by telephone at 866-218-2402 (toll-free) or 412-902-4190 (international).  Participants are encouraged to dial into the call approximately 10 minutes prior to the start time.  The call and corresponding presentation slides will be webcast live on Southwest’s website at www.oksb.com or http://services.choruscall.com/links/oksb150121.html.  An audio replay will be available one hour after the call at 877-344-7529 (toll-free) or 412-317-0088 (international),  conference number 10058191.  Telephone replay access will be available until 9:00 a.m. Eastern Time on February 6, 2015.

 

Southwest Bancorp and Subsidiaries

Southwest is the holding company for Bank SNB, an Oklahoma state banking corporation (“Bank SNB”).  Bank SNB offers commercial and consumer lending, deposit and investment services, specialized cash management, and other financial services from offices in Oklahoma, Texas, and Kansas.  Bank SNB was chartered in 1894 and Southwest was organized in 1981 as the holding company.  At December 31, 2014,  Southwest had total assets of $1.9 billion, deposits of $1.5 billion, and shareholders’ equity of $270.8 million.

Southwest’s area of expertise focuses on the special financial needs of healthcare and health professionals, businesses and their managers and owners, commercial lending, energy banking, and commercial real estate borrowers.  The strategic focus on healthcare lending was established in 1974.  Southwest and its banking subsidiary provide credit and other services, such as deposits, cash management, and document imaging for physicians and other healthcare practitioners to start or develop their practices and finance the development and purchase of medical offices, clinics, surgical care centers, hospitals, and similar facilities.  As of December 31, 2014, approximately $413.8 million, or 30%, of loans were loans to individuals and businesses in the healthcare industry.  Regular market reviews are conducted of (i) current and potential healthcare lending business, and (ii) the appropriate concentrations within healthcare based upon economic and regulatory conditions.

Southwest’s common stock is traded on the NASDAQ Global Select Market under the symbol OKSB

 


 

Caution About Forward-Looking Statements

Southwest makes forward-looking statements in this news release that are subject to risks and uncertainties.  These statements are intended to be covered by the safe harbor provision for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

These forward-looking statements include: 

·

Statements of Southwest's goals, intentions, and expectations;

·

Estimates of risks and of future costs and benefits;

·

Expectations regarding Southwest’s future financial performance and the financial performance of its operating segments;

·

Expectations regarding regulatory actions;

·

Expectations regarding Southwest’s ability to utilize tax loss benefits;

·

Expectations regarding Southwest’s stock repurchase program;

·

Expectations regarding dividends;

·

Expectations regarding acquisitions and divestitures;

·

Assessments of loan quality, probable loan losses, and the amount and timing of loan payoffs;

·

Estimates of the value of assets held for sale or available for sale; and

·

Statements of Southwest’s ability to achieve financial and other goals.

 

These forward-looking statements are subject to significant uncertainties because they are based upon: the amount and timing of future changes in interest rates, market behavior, and other economic conditions; future laws, regulations, and accounting principles; changes in regulatory standards and examination policies, and a variety of other matters. These other matters include, among other things, the direct and indirect effects of economic conditions on interest rates, credit quality, loan demand, liquidity, and monetary and supervisory policies of banking regulators.  Because of these uncertainties, the actual future results may be materially different from the results indicated by these forward-looking statements. In addition, Southwest's past growth and performance do not necessarily indicate future results.  For other factors, risks, and uncertainties that could cause actual results to differ materially from estimates and projections contained in forward-looking statements, please read Southwest’s reports filed with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended December 31, 2013.  You are urged to carefully review and consider the cautionary statements and other disclosures made in those filings, specifically those under the heading “Risk Factors”.

The cautionary statements in this release also identify important factors and possible events that involve risk and uncertainties that could cause actual results to differ materially from those contained in the forward-looking statements.  These forward-looking statements speak only as of the date on which the statements were made.  Southwest does not intend, and undertakes no obligation, to update or revise any forward-looking statements contained in this release, whether as a result of differences in actual results, changes in assumptions, or changes in other factors affecting such statements, except as required by law.

Southwest is required under generally accepted accounting principles to evaluate subsequent events and their impact, if any, on its financial statements as of December 31, 2014 through the date its financial statements are filed with the Securities and Exchange Commission.  The December 31,  2014 financial statements included in this release will be adjusted if necessary to properly reflect the impact of subsequent events on estimates used to prepare those statements. 

 

The Southwest Bancorp, Inc. logo is available at

 http://www.globenewswire.com/newsroom/prs/?pkgid=8074

 

The Bank SNB logo is available at

 http://www.globenewswire.com/newsroom/prs/?pkgid=23106


 

Financial Tables

 

 

Unaudited Financial Highlights

Table 1

Unaudited Consolidated Statements of Financial Condition

Table 2

Unaudited Consolidated Statements of Operations

Table 3

Unaudited Average Balances, Yields, and Rates-Quarterly

Table 4

Unaudited Average Balances, Yields, and Rates-Year-to-date

Table 5

Unaudited Quarterly Summary Loan Data

Table 6

Unaudited Quarterly Summary Financial Data

Table 7

Unaudited Quarterly Supplemental Analytical Data

Table 8

 

 


 

 

 

SOUTHWEST BANCORP, INC.
UNAUDITED FINANCIAL HIGHLIGHTS
(Dollars in thousands, except per share)

Table 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

 

Third Quarter

 

 

 

Fourth Quarter

QUARTERLY HIGHLIGHTS

 

2014

 

% Change

 

2013

 

% Change

Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

16,592 

 

$

15,837 

 

5% 

 

$

16,637 

 

(0)%

Provision for loan losses

 

 

(2,386)

 

 

(2,897)

 

(18)

 

 

(6,502)

 

(63)

Noninterest income

 

 

4,576 

 

 

3,084 

 

48 

 

 

3,068 

 

49 

Noninterest expense

 

 

14,115 

 

 

13,358 

 

 

 

15,065 

 

(6)

Income before taxes

 

 

9,439 

 

 

8,460 

 

12 

 

 

11,142 

 

(15)

Taxes on income

 

 

3,540 

 

 

3,172 

 

12 

 

 

4,310 

 

(18)

Net income

 

 

5,899 

 

 

5,288 

 

12 

 

 

6,832 

 

(14)

Diluted earnings per share

 

 

0.30 

 

 

0.27 

 

11 

 

 

0.35 

 

(14)

Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

1,942,034 

 

 

1,900,948 

 

 

 

1,981,423 

 

(2)

Loans held for sale

 

 

1,485 

 

 

4,368 

 

(66)

 

 

3,060 

 

(51)

Portfolio loans

 

 

1,398,506 

 

 

1,363,020 

 

 

 

1,267,843 

 

10 

Total deposits

 

 

1,533,999 

 

 

1,494,946 

 

 

 

1,584,086 

 

(3)

Total shareholders' equity

 

 

270,786 

 

 

271,966 

 

(0)

 

 

259,187 

 

Book value per common share

 

 

14.11 

 

 

13.90 

 

 

 

13.13 

 

Key Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

3.52% 

 

 

3.44% 

 

 

 

 

3.42% 

 

 

Efficiency ratio

 

 

66.68 

 

 

70.60 

 

 

 

 

76.45 

 

 

Total capital to risk-weighted assets

 

 

20.96 

 

 

21.34 

 

 

 

 

21.59 

 

 

Nonperforming loans to portfolio loans

 

 

0.67 

 

 

1.10 

 

 

 

 

1.57 

 

 

Shareholders' equity to total assets

 

 

13.94 

 

 

14.31 

 

 

 

 

13.08 

 

 

Tangible common equity to tangible assets*

 

 

13.89 

 

 

14.25 

 

 

 

 

13.03 

 

 

Return on average assets (annualized)

 

 

1.22 

 

 

1.12 

 

 

 

 

1.37 

 

 

Return on average common equity (annualized)

 

 

8.62 

 

 

7.69 

 

 

 

 

10.59 

 

 

Return on average tangible common equity (annualized)**

 

 

8.66 

 

 

7.72 

 

 

 

 

10.64 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

 

 

 

 

 

YEAR-TO-DATE  HIGHLIGHTS

 

2014

 

2013

 

% Change

 

 

 

 

 

Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

65,004 

 

$

62,650 

 

4% 

 

 

 

 

 

Provision for loan losses

 

 

(6,624)

 

 

(7,209)

 

(8)

 

 

 

 

 

Noninterest income

 

 

18,931 

 

 

13,643 

 

39 

 

 

 

 

 

Noninterest expense

 

 

56,912 

 

 

55,311 

 

 

 

 

 

 

Income before taxes

 

 

33,647 

 

 

28,191 

 

19 

 

 

 

 

 

Taxes on income

 

 

12,617 

 

 

10,756 

 

17 

 

 

 

 

 

Net income

 

 

21,030 

 

 

17,435 

 

21 

 

 

 

 

 

Diluted earnings per share

 

 

1.07 

 

 

0.89 

 

20 

 

 

 

 

 

Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

1,942,034 

 

 

1,981,423 

 

(2)

 

 

 

 

 

Loans held for sale

 

 

1,485 

 

 

3,060 

 

(51)

 

 

 

 

 

Portfolio loans

 

 

1,398,506 

 

 

1,267,843 

 

10 

 

 

 

 

 

Total deposits

 

 

1,533,999 

 

 

1,584,086 

 

(3)

 

 

 

 

 

Total shareholders' equity

 

 

270,786 

 

 

259,187 

 

 

 

 

 

 

Book value per common share

 

 

14.11 

 

 

13.13 

 

 

 

 

 

 

Key Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

3.45% 

 

 

3.19% 

 

 

 

 

 

 

 

Efficiency ratio

 

 

67.80 

 

 

72.50 

 

 

 

 

 

 

 

Total capital to risk-weighted assets

 

 

20.96 

 

 

21.59 

 

 

 

 

 

 

 

Nonperforming loans to portfolio loans

 

 

0.67 

 

 

1.57 

 

 

 

 

 

 

 

Shareholders' equity to total assets

 

 

13.94 

 

 

13.08 

 

 

 

 

 

 

 

Tangible common equity to tangible assets*

 

 

13.89 

 

 

13.03 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

 

1.09 

 

 

0.86 

 

 

 

 

 

 

 

Return on average common equity (annualized)

 

 

7.82 

 

 

6.90 

 

 

 

 

 

 

 

Return on average tangible common equity (annualized)**

 

 

7.85 

 

 

6.94 

 

 

 

 

 

 

 

 

Balance sheet amounts and ratios are as of period end unless otherwise noted.
* This is a Non-GAAP financial measure.  Please see Table 8 for a reconciliation to the most directly comparable GAAP based measure.
** This is a Non-GAAP financial measure.
Please see accompanying tables for additional financial information.

 


 

 

 

SOUTHWEST BANCORP, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Dollars in thousands)

Table 2

 

 

 

 

 

 

 

December 31,

 

December 31,

 

2014

 

2013

Assets

 

 

 

 

 

Cash and due from banks

$

19,705 

 

$

28,062 

Interest-bearing deposits

 

121,231 

 

 

251,777 

Cash and cash equivalents

 

140,936 

 

 

279,839 

Securities held to maturity (fair values of $12,880 and $12,115, respectively)

 

12,362 

 

 

11,720 

Securities available for sale (amortized cost of $352,275 and $385,423, respectively)

 

353,231 

 

 

382,479 

Loans held for sale

 

1,485 

 

 

3,060 

Loans receivable (includes loss share of $0 and $1,812, respectively)

 

1,398,506 

 

 

1,267,843 

Less: Allowance for loan losses

 

(28,452)

 

 

(36,663)

Net loans receivable

 

1,370,054 

 

 

1,231,180 

Accrued interest receivable

 

4,723 

 

 

5,335 

Non-hedge derivative asset

 

787 

 

 

 -

Premises and equipment, net

 

18,588 

 

 

20,833 

Other real estate

 

3,097 

 

 

2,654 

Goodwill

 

1,214 

 

 

1,214 

Other intangible assets, net

 

3,927 

 

 

4,980 

Other assets

 

31,630 

 

 

38,129 

Total assets

$

1,942,034 

 

$

1,981,423 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Deposits:

 

 

 

 

 

Noninterest-bearing demand

$

496,128 

 

$

444,796 

Interest-bearing demand

 

122,342 

 

 

120,156 

Money market accounts

 

461,679 

 

 

439,981 

Savings accounts

 

32,795 

 

 

41,727 

Time deposits of $100,000 or more

 

198,952 

 

 

251,185 

Other time deposits

 

222,103 

 

 

286,241 

Total deposits

 

1,533,999 

 

 

1,584,086 

Accrued interest payable

 

769 

 

 

832 

Non-hedge derivative liability

 

787 

 

 

 -

Other liabilities

 

9,920 

 

 

10,293 

Other borrowings

 

79,380 

 

 

80,632 

Subordinated debentures

 

46,393 

 

 

46,393 

Total liabilities 

 

1,671,248 

 

 

1,722,236 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

Common stock - $1 par value; 40,000,000 shares authorized;

 

 

 

 

 

19,810,877 shares issued and 19,732,926 shares issued and outstanding, respectively

 

19,811 

 

 

19,733 

Additional paid-in capital

 

101,245 

 

 

99,937 

Retained earnings

 

160,427 

 

 

142,528 

Accumulated other comprehensive loss

 

(395)

 

 

(3,011)

Treasury stock, at cost, 617,818 and 0 shares, respectively

 

(10,302)

 

 

 -

Total shareholders' equity

 

270,786 

 

 

259,187 

Total liabilities and shareholders' equity

$

1,942,034 

 

$

1,981,423 

 

 


 

 

 

SOUTHWEST BANCORP, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands)

Table 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the year

 

December 31,

 

September 30,

 

December 31,

 

ended December 31,

 

2014

 

2014

 

2013

 

2014

 

2013

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

16,423 

 

$

15,683 

 

$

16,499 

 

$

64,224 

 

$

66,162 

Investment securities

 

1,506 

 

 

1,534 

 

 

1,747 

 

 

6,318 

 

 

6,655 

Other interest-earning assets

 

287 

 

 

274 

 

 

332 

 

 

1,250 

 

 

1,097 

Total interest income

 

18,216 

 

 

17,491 

 

 

18,578 

 

 

71,792 

 

 

73,914 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

835 

 

 

864 

 

 

1,148 

 

 

3,655 

 

 

5,559 

Other borrowings

 

225 

 

 

227 

 

 

225 

 

 

900 

 

 

892 

Subordinated debentures

 

564 

 

 

563 

 

 

568 

 

 

2,233 

 

 

4,813 

Total interest expense

 

1,624 

 

 

1,654 

 

 

1,941 

 

 

6,788 

 

 

11,264 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

16,592 

 

 

15,837 

 

 

16,637 

 

 

65,004 

 

 

62,650 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

(2,386)

 

 

(2,897)

 

 

(6,502)

 

 

(6,624)

 

 

(7,209)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

 

18,978 

 

 

18,734 

 

 

23,139 

 

 

71,628 

 

 

69,859 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

2,526 

 

 

2,492 

 

 

2,635 

 

 

10,222 

 

 

10,491 

Gain on sale of branches, net

 

 -

 

 

 -

 

 

 -

 

 

4,378 

 

 

 -

Gain on sales of mortgage loans

 

480 

 

 

382 

 

 

385 

 

 

1,549 

 

 

2,649 

Gain on sale/call of investment securities, net

 

1,120 

 

 

 -

 

 

 -

 

 

1,884 

 

 

 -

Other noninterest income

 

450 

 

 

210 

 

 

48 

 

 

898 

 

 

503 

Total noninterest income

 

4,576 

 

 

3,084 

 

 

3,068 

 

 

18,931 

 

 

13,643 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

7,428 

 

 

7,804 

 

 

8,057 

 

 

31,830 

 

 

31,877 

Occupancy

 

2,805 

 

 

2,612 

 

 

2,805 

 

 

10,969 

 

 

10,779 

FDIC and other insurance

 

295 

 

 

299 

 

 

460 

 

 

1,305 

 

 

1,764 

Other real estate, net

 

235 

 

 

(220)

 

 

330 

 

 

594 

 

 

(1,098)

General and administrative

 

3,352 

 

 

2,863 

 

 

3,413 

 

 

12,214 

 

 

11,989 

Total noninterest expense

 

14,115 

 

 

13,358 

 

 

15,065 

 

 

56,912 

 

 

55,311 

Income before taxes

 

9,439 

 

 

8,460 

 

 

11,142 

 

 

33,647 

 

 

28,191 

Taxes on income

 

3,540 

 

 

3,172 

 

 

4,310 

 

 

12,617 

 

 

10,756 

Net income

$

5,899 

 

$

5,288 

 

$

6,832 

 

$

21,030 

 

$

17,435 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.30 

 

$

0.27 

 

$

0.35 

 

$

1.07 

 

$

0.89 

Diluted earnings per common share

 

0.30 

 

 

0.27 

 

 

0.35 

 

 

1.07 

 

 

0.89 

Common dividends declared per share

 

0.04 

 

 

0.04 

 

 

 -

 

 

0.16 

 

 

 -

 

 


 

 

 

SOUTHWEST BANCORP, INC.
UNAUDITED AVERAGE BALANCES, YIELDS, AND RATES – QUARTERLY
(Dollars in thousands)

Table 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

December 31, 2014

 

September 30, 2014

 

December 31, 2013

 

Average

 

 

Average

 

Average

 

 

Average

 

Average

 

 

Average

 

Balance

 

 

Yield/Rate

 

Balance

 

 

Yield/Rate

 

Balance

 

 

Yield/Rate

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

1,369,852 

 

 

4.76% 

 

$

1,356,729 

 

 

4.59% 

 

$

1,288,487 

 

 

5.08% 

Investment securities

 

367,978 

 

 

1.62 

 

 

378,924 

 

 

1.61 

 

 

390,160 

 

 

1.78 

Other interest-earning assets

 

132,418 

 

 

0.86 

 

 

88,653 

 

 

1.23 

 

 

253,327 

 

 

0.52 

Total interest-earning assets

 

1,870,248 

 

 

3.86 

 

 

1,824,306 

 

 

3.80 

 

 

1,931,974 

 

 

3.82 

Other assets

 

44,268 

 

 

 

 

 

43,339 

 

 

 

 

 

47,369 

 

 

 

Total assets

$

1,914,516 

 

 

 

 

$

1,867,645 

 

 

 

 

$

1,979,343 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

114,035 

 

 

0.11% 

 

$

109,245 

 

 

0.12% 

 

$

111,744 

 

 

0.11% 

Money market accounts

 

466,937 

 

 

0.15 

 

 

437,632 

 

 

0.14 

 

 

426,090 

 

 

0.17 

Savings accounts

 

32,824 

 

 

0.10 

 

 

32,076 

 

 

0.10 

 

 

41,021 

 

 

0.10 

Time deposits

 

427,582 

 

 

0.57 

 

 

440,317 

 

 

0.60 

 

 

555,762 

 

 

0.66 

Total interest-bearing deposits

 

1,041,378 

 

 

0.32 

 

 

1,019,270 

 

 

0.34 

 

 

1,134,617 

 

 

0.40 

Other borrowings

 

79,932 

 

 

1.12 

 

 

85,423 

 

 

1.05 

 

 

78,933 

 

 

1.13 

Subordinated debentures

 

46,393 

 

 

4.86 

 

 

46,393 

 

 

4.85 

 

 

46,393 

 

 

4.90 

Total interest-bearing liabilities

 

1,167,703 

 

 

0.55 

 

 

1,151,086 

 

 

0.57 

 

 

1,259,943 

 

 

0.61 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

465,466 

 

 

 

 

 

432,255 

 

 

 

 

 

452,849 

 

 

 

Other liabilities

 

9,765 

 

 

 

 

 

11,442 

 

 

 

 

 

10,564 

 

 

 

Shareholders' equity

 

271,582 

 

 

 

 

 

272,862 

 

 

 

 

 

255,987 

 

 

 

Total liabilities and shareholders' equity

$

1,914,516 

 

 

 

 

$

1,867,645 

 

 

 

 

$

1,979,343 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and spread

 

 

 

 

3.31% 

 

 

 

 

 

3.23% 

 

 

 

 

 

3.21% 

Net interest margin (1)

 

 

 

 

3.52% 

 

 

 

 

 

3.44% 

 

 

 

 

 

3.42% 

Average interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

to average interest-bearing liabilities

 

160.16% 

 

 

 

 

 

158.49% 

 

 

 

 

 

153.34% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Net interest margin = annualized net interest income / average interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

SOUTHWEST BANCORP, INC.
UNAUDITED AVERAGE BALANCES, YIELDS, AND RATES – YEAR-TO-DATE
(Dollars in thousands)

Table 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31,

 

2014

 

2013

 

Average

 

 

Average

 

Average

 

 

Average

 

Balance

 

 

Yield/Rate

 

Balance

 

 

Yield/Rate

Assets

 

 

 

 

 

 

 

 

 

 

 

Loans

$

1,334,323 

 

 

4.81% 

 

$

1,315,001 

 

 

5.03% 

Investment securities

 

379,924 

 

 

1.66 

 

 

377,460 

 

 

1.76 

Other interest-earning assets

 

170,563 

 

 

0.73 

 

 

272,940 

 

 

0.40 

Total interest-earning assets

 

1,884,810 

 

 

3.81 

 

 

1,965,401 

 

 

3.76 

Other assets

 

46,894 

 

 

 

 

 

63,865 

 

 

 

Total assets

$

1,931,704 

 

 

 

 

$

2,029,266 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

121,976 

 

 

0.12% 

 

$

122,106 

 

 

0.12% 

Money market accounts

 

440,658 

 

 

0.14 

 

 

420,767 

 

 

0.19 

Savings accounts

 

38,147 

 

 

0.10 

 

 

39,397 

 

 

0.11 

Time deposits

 

472,820 

 

 

0.60 

 

 

617,824 

 

 

0.74 

Total interest-bearing deposits

 

1,073,601 

 

 

0.34 

 

 

1,200,094 

 

 

0.46 

Other borrowings

 

82,965 

 

 

1.08 

 

 

74,115 

 

 

1.20 

Subordinated debentures

 

46,393 

 

 

4.81 

 

 

71,243 

 

 

6.76 

Total interest-bearing liabilities

 

1,202,959 

 

 

0.56 

 

 

1,345,452 

 

 

0.84 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

449,052 

 

 

 

 

 

420,347 

 

 

 

Other liabilities

 

10,612 

 

 

 

 

 

10,925 

 

 

 

Shareholders' equity

 

269,081 

 

 

 

 

 

252,542 

 

 

 

Total liabilities and shareholders' equity

$

1,931,704 

 

 

 

 

$

2,029,266 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and spread

 

 

 

 

3.25% 

 

 

 

 

 

2.92% 

Net interest margin (1)

 

 

 

 

3.45% 

 

 

 

 

 

3.19% 

Average interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

to average interest-bearing liabilities

 

156.68% 

 

 

 

 

 

146.08% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Net interest margin = annualized net interest income / average interest-earning assets

 

 

 

 

 

 

 

 


 

 

 

SOUTHWEST BANCORP, INC.
UNAUDITED QUARTERLY SUMMARY LOAN DATA
(Dollars in thousands)

Table 6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2013

 

 

Dec. 31

 

 

Sep. 30

 

 

Jun. 30

 

Mar. 31

 

Dec. 31

 

Sep. 30

 

Jun. 30

 

Mar. 31

LOAN COMPOSITION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

752,971 

 

$

757,878 

 

$

769,021 

 

$

766,178 

 

$

752,279 

 

$

757,435 

 

$

802,138 

 

$

836,843 

One-to-four family residential

 

77,531 

 

 

78,985 

 

 

79,542 

 

 

84,619 

 

 

83,988 

 

 

84,645 

 

 

81,698 

 

 

78,369 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

186,659 

 

 

166,379 

 

 

166,981 

 

 

166,007 

 

 

143,848 

 

 

163,307 

 

 

159,227 

 

 

139,829 

One-to-four family residential

 

10,464 

 

 

11,030 

 

 

8,359 

 

 

6,629 

 

 

4,646 

 

 

4,464 

 

 

5,241 

 

 

5,015 

Commercial

 

350,410 

 

 

330,738 

 

 

300,163 

 

 

266,311 

 

 

255,058 

 

 

264,565 

 

 

237,221 

 

 

233,939 

Installment and consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guaranteed student loans

 

37 

 

 

127 

 

 

4,282 

 

 

4,318 

 

 

4,394 

 

 

4,471 

 

 

4,520 

 

 

4,576 

Other

 

21,919 

 

 

22,251 

 

 

23,352 

 

 

26,060 

 

 

26,690 

 

 

27,738 

 

 

28,044 

 

 

28,644 

Total loans, including held for sale

 

1,399,991 

 

 

1,367,388 

 

 

1,351,700 

 

 

1,320,122 

 

 

1,270,903 

 

 

1,306,625 

 

 

1,318,089 

 

 

1,327,215 

Less allowance for loan losses

 

(28,452)

 

 

(30,917)

 

 

(33,083)

 

 

(34,925)

 

 

(36,663)

 

 

(40,081)

 

 

(40,352)

 

 

(42,853)

Total loans, net

$

1,371,539 

 

$

1,336,471 

 

$

1,318,617 

 

$

1,285,197 

 

$

1,234,240 

 

$

1,266,544 

 

$

1,277,737 

 

$

1,284,362 

LOANS BY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oklahoma banking

$

772,716 

 

$

777,037 

 

$

773,665 

 

$

754,698 

 

$

681,999 

 

$

681,749 

 

$

656,356 

 

$

628,747 

Texas banking

 

460,680 

 

 

424,640 

 

 

408,385 

 

 

372,018 

 

 

366,697 

 

 

414,433 

 

 

444,327 

 

 

495,815 

Kansas banking

 

146,043 

 

 

142,547 

 

 

145,248 

 

 

170,720 

 

 

198,992 

 

 

206,802 

 

 

210,189 

 

 

195,355 

Subtotal

 

1,379,439 

 

 

1,344,224 

 

 

1,327,298 

 

 

1,297,436 

 

 

1,247,688 

 

 

1,302,984 

 

 

1,310,872 

 

 

1,319,917 

Mortgage banking

 

20,552 

 

 

23,164 

 

 

24,402 

 

 

22,686 

 

 

23,215 

 

 

3,641 

 

 

7,217 

 

 

7,298 

Total loans

$

1,399,991 

 

$

1,367,388 

 

$

1,351,700 

 

$

1,320,122 

 

$

1,270,903 

 

$

1,306,625 

 

$

1,318,089 

 

$

1,327,215 

NONPERFORMING LOANS BY TYPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & development

$

73 

 

$

77 

 

$

82 

 

$

80 

 

$

2,721 

 

$

5,789 

 

$

6,119 

 

$

6,539 

Commercial real estate

 

2,195 

 

 

7,504 

 

 

7,613 

 

 

7,541 

 

 

7,766 

 

 

15,378 

 

 

15,112 

 

 

15,975 

Commercial

 

6,044 

 

 

6,149 

 

 

7,484 

 

 

7,992 

 

 

8,819 

 

 

10,991 

 

 

10,790 

 

 

11,940 

One-to-four family residential

 

1,100 

 

 

1,274 

 

 

1,180 

 

 

470 

 

 

513 

 

 

467 

 

 

492 

 

 

701 

Consumer

 

 

 

55 

 

 

119 

 

 

 

 

53 

 

 

55 

 

 

64 

 

 

74 

Total nonperforming loans

$

9,413 

 

$

15,059 

 

$

16,478 

 

$

16,085 

 

$

19,872 

 

$

32,680 

 

$

32,577 

 

$

35,229 

NONPERFORMING LOANS BY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oklahoma banking

$

1,867 

 

$

6,410 

 

$

7,149 

 

$

7,056 

 

$

5,547 

 

$

3,279 

 

$

1,678 

 

$

2,000 

Texas banking

 

5,699 

 

 

5,777 

 

 

5,636 

 

 

5,793 

 

 

11,902 

 

 

24,963 

 

 

26,294 

 

 

28,817 

Kansas banking

 

1,847 

 

 

2,872 

 

 

3,693 

 

 

3,236 

 

 

2,423 

 

 

4,438 

 

 

4,605 

 

 

4,412 

Total nonperforming loans

$

9,413 

 

$

15,059 

 

$

16,478 

 

$

16,085 

 

$

19,872 

 

$

32,680 

 

$

32,577 

 

$

35,229 

OTHER REAL ESTATE BY TYPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & development

$

2,035 

 

$

2,130 

 

$

2,130 

 

$

2,130 

 

$

130 

 

$

1,333 

 

$

972 

 

$

1,389 

Commercial real estate

 

1,062 

 

 

1,318 

 

 

2,155 

 

 

2,524 

 

 

2,524 

 

 

360 

 

 

839 

 

 

10,276 

Total other real estate

$

3,097 

 

$

3,448 

 

$

4,285 

 

$

4,654 

 

$

2,654 

 

$

1,693 

 

$

1,811 

 

$

11,665 

OTHER REAL ESTATE BY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oklahoma banking

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

1,980 

Texas banking

 

2,000 

 

 

2,000 

 

 

2,000 

 

 

2,000 

 

 

 -

 

 

 -

 

 

 -

 

 

7,227 

Kansas banking

 

1,097 

 

 

1,448 

 

 

2,285 

 

 

2,654 

 

 

2,654 

 

 

1,693 

 

 

1,811 

 

 

2,458 

Total other real estate

$

3,097 

 

$

3,448 

 

$

4,285 

 

$

4,654 

 

$

2,654 

 

$

1,693 

 

$

1,811 

 

$

11,665 

Continued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

SOUTHWEST BANCORP, INC.
UNAUDITED QUARTERLY SUMMARY LOAN DATA
(Dollars in thousands)

Table 6
Continued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

 

2013

 

 

Dec. 31

 

 

Sep. 30

 

 

Jun. 30

 

Mar. 31

 

Dec. 31

 

Sep. 30

 

Jun. 30

 

Mar. 31

POTENTIAL PROBLEM LOANS BY TYPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & development

$

2,004 

 

$

19,307 

 

$

18,842 

 

$

22,220 

 

$

21,501 

 

$

22,222 

 

$

20,745 

 

$

19,968 

Commercial real estate

 

26,108 

 

 

40,623 

 

 

60,559 

 

 

64,257 

 

 

70,654 

 

 

64,505 

 

 

65,518 

 

 

64,287 

Commercial

 

5,842 

 

 

4,090 

 

 

4,299 

 

 

4,807 

 

 

7,107 

 

 

10,028 

 

 

10,136 

 

 

8,220 

One-to-four family residential

 

83 

 

 

355 

 

 

475 

 

 

481 

 

 

488 

 

 

414 

 

 

1,071 

 

 

1,157 

Total potential problem loans

$

34,037 

 

$

64,375 

 

$

84,175 

 

$

91,765 

 

$

99,750 

 

$

97,169 

 

$

97,470 

 

$

93,632 

POTENTIAL PROBLEM LOANS BY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oklahoma banking

$

24,950 

 

$

23,895 

 

$

23,887 

 

$

29,208 

 

$

29,005 

 

$

31,345 

 

$

31,495 

 

$

32,246 

Texas banking

 

6,283 

 

 

38,586 

 

 

57,044 

 

 

58,361 

 

 

65,079 

 

 

59,561 

 

 

58,710 

 

 

51,978 

Kansas banking

 

2,804 

 

 

1,894 

 

 

3,244 

 

 

4,196 

 

 

5,666 

 

 

6,263 

 

 

7,265 

 

 

9,408 

Total potential problem loans

$

34,037 

 

$

64,375 

 

$

84,175 

 

$

91,765 

 

$

99,750 

 

$

97,169 

 

$

97,470 

 

$

93,632 

LOANS OUT OF MARKET

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net balance of loans out of market:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arizona

$

13,615 

 

$

14,397 

 

$

14,984 

 

$

15,348 

 

$

19,458 

 

$

30,516 

 

$

31,564 

 

$

33,017 

Kentucky

 

16,244 

 

 

14,648 

 

 

14,273 

 

 

13,415 

 

 

12,404 

 

 

10,088 

 

 

11,860 

 

 

10,144 

North Carolina

 

13,757 

 

 

13,711 

 

 

13,323 

 

 

13,494 

 

 

13,070 

 

 

10,161 

 

 

300 

 

 

407 

Colorado

 

15,057 

 

 

14,048 

 

 

13,269 

 

 

13,705 

 

 

12,553 

 

 

12,358 

 

 

8,586 

 

 

3,067 

Iowa

 

11,305 

 

 

11,369 

 

 

11,501 

 

 

22,178 

 

 

22,316 

 

 

22,438 

 

 

22,537 

 

 

22,659 

California

 

8,985 

 

 

9,000 

 

 

9,527 

 

 

8,869 

 

 

9,154 

 

 

9,472 

 

 

9,632 

 

 

10,866 

Mississippi

 

9,668 

 

 

8,474 

 

 

8,582 

 

 

8,712 

 

 

8,823 

 

 

8,929 

 

 

9,233 

 

 

9,170 

North Dakota

 

4,856 

 

 

6,011 

 -

 

6,271 

 

 

15 

 

 

15 

 

 

16 

 

 

16 

 

 

17 

Hawaii

 

9,002 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Tennessee

 

9,672 

 

 

7,005 

 

 

6,555 

 

 

6,684 

 

 

6,048 

 

 

6,136 

 

 

6,171 

 

 

6,246 

Other

 

18,184 

 

 

10,449 

 

 

14,604 

 

 

13,770 

 

 

18,814 

 

 

31,139 

 

 

35,409 

 

 

32,444 

Total loans out of market

$

130,345 

 

$

109,112 

 

$

112,889 

 

$

116,190 

 

$

122,655 

 

$

141,253 

 

$

135,308 

 

$

128,037 

Nonperforming loans out of market:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arizona

$

5,014 

 

$

5,174 

 

$

5,381 

 

$

5,441 

 

$

9,302 

 

$

11,205 

 

$

12,167 

 

$

13,419 

New Jersey

 

 -

 

 

66 

 

 

594 

 

 

1,094 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

New York

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

1,033 

 

 

1,048 

 

 

 -

Florida

 

 -

 

 

235 

 

 

240 

 

 

246 

 

 

252 

 

 

258 

 

 

264 

 

 

270 

Colorado

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

131 

Other

 

39 

 

 

112 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 

 

 -

Total nonperforming out of market

$

5,053 

 

$

5,587 

 

$

6,215 

 

$

6,781 

 

$

9,554 

 

$

12,496 

 

$

13,480 

 

$

13,820 

Potential problem loans out of market:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Iowa

$

11,257 

 

$

11,336 

 

$

11,414 

 

$

11,490 

 

$

11,568 

 

$

11,645 

 

$

11,719 

 

$

11,792 

Arizona

 

1,123 

 

 

1,138 

 

 

1,152 

 

 

1,167 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

California

 

 -

 

 

 -

 

 

461 

 

 

474 

 

 

482 

 

 

499 

 

 

512 

 

 

524 

Florida

 

48 

 

 

53 

 

 

58 

 

 

62 

 

 

66 

 

 

71 

 

 

75 

 

 

80 

New Jersey

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

1,094 

 

 

1,170 

 

 

1,244 

 

 

 -

Total potential problem loans out of market

$

12,428 

 

$

12,527 

 

$

13,085 

 

$

13,193 

 

$

13,210 

 

$

13,385 

 

$

13,550 

 

$

12,396 

Continued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

SOUTHWEST BANCORP, INC.
UNAUDITED QUARTERLY SUMMARY LOAN DATA 
(Dollars in thousands)

Table 6
Continued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2013

 

 

Dec. 31

 

 

Sep. 30

 

 

Jun. 30

 

Mar. 31

 

Dec. 31

 

Sep. 30

 

Jun. 30

 

Mar. 31

ALLOWANCE ACTIVITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

30,917 

 

$

33,083 

 

$

34,925 

 

$

36,663 

 

$

40,081 

 

$

40,352 

 

$

42,853 

 

$

46,718 

Charge offs

 

377 

 

 

1,156 

 

 

1,991 

 

 

3,392 

 

 

2,681 

 

 

600 

 

 

2,072 

 

 

4,651 

Recoveries

 

298 

 

 

1,887 

 

 

504 

 

 

2,640 

 

 

5,765 

 

 

658 

 

 

447 

 

 

288 

Net charge offs (recoveries)

 

79 

 

 

(731)

 

 

1,487 

 

 

752 

 

 

(3,084)

 

 

(58)

 

 

1,625 

 

 

4,363 

Provision for loan losses

 

(2,386)

 

 

(2,897)

 

 

(355)

 

 

(986)

 

 

(6,502)

 

 

(329)

 

 

(876)

 

 

498 

Balance, end of period

$

28,452 

 

$

30,917 

 

$

33,083 

 

$

34,925 

 

$

36,663 

 

$

40,081 

 

$

40,352 

 

$

42,853 

NET CHARGE OFFS BY TYPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & development

$

 -

 

$

 -

 

$

 -

 

$

655 

 

$

(4,845)

 

$

(20)

 

$

111 

 

$

(19)

Commercial real estate

 

(34)

 

 

(640)

 

 

583 

 

 

(2,243)

 

 

(62)

 

 

274 

 

 

 

 

416 

Commercial

 

(45)

 

 

22 

 

 

652 

 

 

2,267 

 

 

1,883 

 

 

(169)

 

 

1,085 

 

 

3,751 

One-to-four family residential

 

84 

 

 

11 

 

 

(2)

 

 

(18)

 

 

(40)

 

 

(165)

 

 

363 

 

 

167 

Consumer

 

74 

 

 

(124)

 

 

254 

 

 

91 

 

 

(20)

 

 

22 

 

 

59 

 

 

48 

Total net charge offs (recoveries) by type

$

79 

 

$

(731)

 

$

1,487 

 

$

752 

 

$

(3,084)

 

$

(58)

 

$

1,625 

 

$

4,363 

NET CHARGE OFFS BY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oklahoma banking

$

248 

 

$

67 

 

$

763 

 

$

229 

 

$

(1,294)

 

$

(203)

 

$

200 

 

$

589 

Texas banking

 

(36)

 

 

(611)

 

 

244 

 

 

(1,586)

 

 

(2,314)

 

 

(80)

 

 

1,356 

 

 

3,241 

Kansas banking

 

(133)

 

 

(187)

 

 

480 

 

 

2,109 

 

 

524 

 

 

225 

 

 

69 

 

 

533 

Total net charge offs (recoveries) by segment

$

79 

 

$

(731)

 

$

1,487 

 

$

752 

 

$

(3,084)

 

$

(58)

 

$

1,625 

 

$

4,363 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

SOUTHWEST BANCORP, INC.
UNAUDITED QUARTERLY SUMMARY FINANCIAL DATA 
(Dollars in thousands, except per share)

Table 7


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2013

 

 

Dec. 31

 

 

Sep. 30

 

 

Jun. 30

 

Mar. 31

 

Dec. 31

 

Sep. 30

 

Jun. 30

 

Mar. 31

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.30 

 

$

0.27 

 

$

0.31 

 

$

0.19 

 

$

0.35 

 

$

0.19 

 

$

0.22 

 

$

0.12 

Diluted earnings per common share

 

0.30 

 

 

0.27 

 

 

0.31 

 

 

0.19 

 

 

0.35 

 

 

0.19 

 

 

0.22 

 

 

0.12 

Common dividends declared per share

 

0.04 

 

 

0.04 

 

 

0.04 

 

 

0.04 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Book value per common share

 

14.11 

 

 

13.90 

 

 

13.71 

 

 

13.37 

 

 

13.13 

 

 

12.83 

 

 

12.67 

 

 

12.72 

Tangible book value per share*

 

14.05 

 

 

13.83 

 

 

13.65 

 

 

13.31 

 

 

13.07 

 

 

12.77 

 

 

12.60 

 

 

12.66 

COMMON STOCK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares issued

 

19,810,877 

 

 

19,793,623 

 

 

19,793,123 

 

 

19,786,206 

 

 

19,732,926 

 

 

19,703,313 

 

 

19,692,606 

 

 

19,692,038 

Less treasury shares

 

617,818 

 

 

223,005 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Outstanding shares

 

19,193,059 

 

 

19,570,618 

 

 

19,793,123 

 

 

19,786,206 

 

 

19,732,926 

 

 

19,703,313 

 

 

19,692,606 

 

 

19,692,038 

OTHER FINANCIAL DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

$

365,593 

 

$

370,607 

 

$

385,873 

 

$

386,987 

 

$

394,199 

 

$

382,001 

 

$

372,403 

 

$

365,605 

Loans held for sale

 

1,485 

 

 

4,368 

 

 

6,803 

 

 

5,741 

 

 

3,060 

 

 

3,641 

 

 

7,217 

 

 

7,297 

Portfolio loans

 

1,398,506 

 

 

1,363,020 

 

 

1,344,897 

 

 

1,314,381 

 

 

1,267,843 

 

 

1,302,984 

 

 

1,310,872 

 

 

1,319,918 

Total loans

 

1,399,991 

 

 

1,367,388 

 

 

1,351,700 

 

 

1,320,122 

 

 

1,270,903 

 

 

1,306,625 

 

 

1,318,089 

 

 

1,327,215 

Total assets

 

1,942,034 

 

 

1,900,948 

 

 

1,885,158 

 

 

2,012,053 

 

 

1,981,423 

 

 

1,972,367 

 

 

2,031,962 

 

 

2,091,694 

Total deposits

 

1,533,999 

 

 

1,494,946 

 

 

1,463,855 

 

 

1,605,906 

 

 

1,584,086 

 

 

1,583,791 

 

 

1,615,961 

 

 

1,677,668 

Other borrowings

 

79,380 

 

 

75,884 

 

 

90,760 

 

 

85,692 

 

 

80,632 

 

 

78,663 

 

 

74,334 

 

 

70,872 

Subordinated debentures

 

46,393 

 

 

46,393 

 

 

46,393 

 

 

46,393 

 

 

46,393 

 

 

46,393 

 

 

81,963 

 

 

81,963 

Total shareholders' equity

 

270,786 

 

 

271,966 

 

 

271,351 

 

 

264,586 

 

 

259,187 

 

 

252,802 

 

 

249,420 

 

 

250,509 

Mortgage servicing portfolio

 

410,315 

 

 

401,756 

 

 

397,339 

 

 

391,303 

 

 

390,732 

 

 

383,400 

 

 

368,825 

 

 

356,032 

INTANGIBLE ASSET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

$

1,214 

 

$

1,214 

 

$

1,214 

 

$

1,214 

 

$

1,214 

 

$

1,214 

 

$

1,214 

 

$

1,214 

Core deposit intangible

 

530 

 

 

597 

 

 

667 

 

 

1,925 

 

 

2,058 

 

 

2,185 

 

 

2,306 

 

 

2,424 

Mortgage servicing rights

 

3,397 

 

 

3,269 

 

 

3,182 

 

 

3,006 

 

 

2,922 

 

 

2,837 

 

 

2,675 

 

 

2,445 

Total intangible assets

$

5,141 

 

$

5,080 

 

$

5,063 

 

$

6,145 

 

$

6,194 

 

$

6,236 

 

$

6,195 

 

$

6,083 

Intangible amortization expense

$

193 

 

$

195 

 

$

210 

 

$

183 

 

$

278 

 

$

314 

 

$

313 

 

$

410 

DEPOSIT COMPOSITION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand

$

496,128 

 

$

445,148 

 

$

427,431 

 

$

471,568 

 

$

444,796 

 

$

436,904 

 

$

412,176 

 

$

416,979 

Interest-bearing demand

 

122,342 

 

 

104,807 

 

 

124,712 

 

 

132,622 

 

 

120,156 

 

 

106,176 

 

 

138,502 

 

 

125,914 

Money market accounts

 

461,679 

 

 

477,614 

 

 

430,296 

 

 

440,875 

 

 

439,981 

 

 

423,720 

 

 

408,145 

 

 

437,629 

Savings accounts

 

32,795 

 

 

33,398 

 

 

31,187 

 

 

47,532 

 

 

41,727 

 

 

39,727 

 

 

38,611 

 

 

39,733 

Time deposits of $100,000 or more

 

198,952 

 

 

203,090 

 

 

209,059 

 

 

236,035 

 

 

251,185 

 

 

270,916 

 

 

295,179 

 

 

317,270 

Other time deposits

 

222,103 

 

 

230,889 

 

 

241,170 

 

 

277,274 

 

 

286,241 

 

 

306,348 

 

 

323,348 

 

 

340,143 

Total deposits**

$

1,533,999 

 

$

1,494,946 

 

$

1,463,855 

 

$

1,605,906 

 

$

1,584,086 

 

$

1,583,791 

 

$

1,615,961 

 

$

1,677,668 

OFFICES AND EMPLOYEES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FTE Employees

 

359 

 

 

351 

 

 

364 

 

 

397 

 

 

402 

 

 

407 

 

 

408 

 

 

412 

Branches

 

21 

 

 

21 

 

 

21 

 

 

24 

 

 

23 

 

 

23 

 

 

22 

 

 

22 

Assets per employee

$

5,410 

 

$

5,416 

 

$

5,179 

 

$

5,068 

 

$

4,929 

 

$

4,846 

 

$

4,980 

 

$

5,077 

____________________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*This is a Non-GAAP based financial measure.

**Calculation of Non-brokered Deposits and Core Funding (Non-GAAP Financial Measures)

Total deposits

$

1,533,999 

 

$

1,494,946 

 

$

1,463,855 

 

$

1,605,906 

 

$

1,584,086 

 

$

1,583,791 

 

$

1,615,961 

 

$

1,677,668 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brokered time deposits

 

3,373 

 

 

2,952 

 

 

1,348 

 

 

1,347 

 

 

1,347 

 

 

1,343 

 

 

4,904 

 

 

5,760 

Other brokered deposits

 

73,425 

 

 

98,425 

 

 

48,424 

 

 

3,424 

 

 

3,423 

 

 

3,423 

 

 

3,422 

 

 

3,422 

Non-brokered deposits

$

1,457,201 

 

$

1,393,569 

 

$

1,414,083 

 

$

1,601,135 

 

$

1,579,316 

 

$

1,579,025 

 

$

1,607,635 

 

$

1,668,486 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sweep repurchase agreements

 

54,380 

 

 

50,884 

 

 

65,760 

 

 

60,692 

 

 

55,631 

 

 

53,663 

 

 

49,334 

 

 

45,872 

Core funding

$

1,511,581 

 

$

1,444,453 

 

$

1,479,843 

 

$

1,661,827 

 

$

1,634,947 

 

$

1,632,688 

 

$

1,656,969 

 

$

1,714,358 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance sheet amounts are as of period end unless otherwise noted.

 

 


 

 

 

 

 

SOUTHWEST BANCORP, INC.
UNAUDITED QUARTERLY SUPPLEMENTAL ANALYTICAL DATA 
(Dollars in thousands)

Table 8


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2013

 

 

Dec. 31

 

 

Sep. 30

 

 

Jun. 30

 

Mar. 31

 

Dec. 31

 

Sep. 30

 

Jun. 30

 

Mar. 31

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

1.22% 

 

 

1.12% 

 

 

1.27% 

 

 

0.75% 

 

 

1.37% 

 

 

0.75% 

 

 

0.87% 

 

 

0.46% 

Return on average common equity (annualized)

 

8.62 

 

 

7.69 

 

 

9.19 

 

 

5.68 

 

 

10.59 

 

 

5.99 

 

 

7.00 

 

 

3.89 

Return on average tangible common equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(annualized)*

 

8.66 

 

 

7.72 

 

 

9.24 

 

 

5.71 

 

 

10.64 

 

 

6.02 

 

 

7.03 

 

 

3.90 

Net interest margin (annualized)

 

3.52 

 

 

3.44 

 

 

3.50 

 

 

3.33 

 

 

3.42 

 

 

3.11 

 

 

3.07 

 

 

3.16 

Total dividends declared to net income

 

12.93 

 

 

14.88 

 

 

12.86 

 

 

21.40 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Effective tax rate

 

37.50 

 

 

37.49 

 

 

37.50 

 

 

37.49 

 

 

38.68 

 

 

38.01 

 

 

33.74 

 

 

43.88 

Efficiency ratio

 

66.68 

 

 

70.60 

 

 

61.77 

 

 

74.15 

 

 

76.45 

 

 

69.18 

 

 

68.93 

 

 

75.16 

NONPERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

9,276 

 

$

15,059 

 

$

16,478 

 

$

16,085 

 

$

19,819 

 

$

32,678 

 

$

32,575 

 

$

35,229 

90 days past due and accruing

 

137 

 

 

 -

 

 

 -

 

 

 -

 

 

53 

 

 

 

 

 

 

 -

Total nonperforming loans

 

9,413 

 

 

15,059 

 

 

16,478 

 

 

16,085 

 

 

19,872 

 

 

32,680 

 

 

32,577 

 

 

35,229 

Other real estate

 

3,097 

 

 

3,448 

 

 

4,285 

 

 

4,654 

 

 

2,654 

 

 

1,693 

 

 

1,811 

 

 

11,665 

Total nonperforming assets

$

12,510 

 

$

18,507 

 

$

20,763 

 

$

20,739 

 

$

22,526 

 

$

34,373 

 

$

34,388 

 

$

46,894 

Potential problem loans

$

34,037 

 

$

64,375 

 

$

84,175 

 

$

91,765 

 

$

99,750 

 

$

97,169 

 

$

97,470 

 

$

93,632 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to portfolio loans and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

other real estate

 

0.89% 

 

 

1.36% 

 

 

1.54% 

 

 

1.57% 

 

 

1.77% 

 

 

2.63% 

 

 

2.62% 

 

 

3.52% 

Nonperforming loans to portfolio loans

 

0.67 

 

 

1.10 

 

 

1.23 

 

 

1.22 

 

 

1.57 

 

 

2.51 

 

 

2.49 

 

 

2.67 

Allowance for loan losses to portfolio loans

 

2.03 

 

 

2.27 

 

 

2.46 

 

 

2.66 

 

 

2.89 

 

 

3.08 

 

 

3.08 

 

 

3.24 

Allowance for loan losses to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

nonperforming loans

 

302.26 

 

 

205.29 

 

 

200.77 

 

 

217.13 

 

 

184.50 

 

 

122.65 

 

 

123.87 

 

 

121.64 

Net loan charge-offs to average portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

loans (annualized)

 

0.02% 

 

 

(0.21)%

 

 

0.45 

 

 

0.24 

 

 

(0.96)

 

 

(0.02)

 

 

0.50 

 

 

1.32 

CAPITAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

average assets

 

14.19% 

 

 

14.61% 

 

 

13.77% 

 

 

13.18% 

 

 

12.93% 

 

 

12.53% 

 

 

12.41% 

 

 

11.92% 

Leverage ratio

 

16.45 

 

 

16.86 

 

 

15.95 

 

 

15.09 

 

 

14.86 

 

 

14.78 

 

 

16.10 

 

 

15.59 

Tier 1 capital to risk-weighted assets

 

19.70 

 

 

20.05 

 

 

20.13 

 

 

19.98 

 

 

20.28 

 

 

20.21 

 

 

22.48 

 

 

22.25 

Total capital to risk-weighted assets

 

20.96 

 

 

21.34 

 

 

21.43 

 

 

21.29 

 

 

21.59 

 

 

21.52 

 

 

23.78 

 

 

23.54 

Tangible common equity to tangible assets***

 

13.89 

 

 

14.25 

 

 

14.34 

 

 

13.10 

 

 

13.03 

 

 

12.76 

 

 

12.22 

 

 

11.93 

REGULATORY CAPITAL DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I capital

$

314,216 

 

$

314,120 

 

$

309,600 

 

$

299,938 

 

$

292,051 

 

$

296,488 

 

$

326,831 

 

$

324,659 

Total capital

 

334,348 

 

 

334,456 

 

 

329,586 

 

 

319,516 

 

 

310,867 

 

 

315,570 

 

 

345,717 

 

 

343,562 

Total risk adjusted assets

 

1,595,032 

 

 

1,566,996 

 

 

1,537,903 

 

 

1,500,957 

 

 

1,439,934 

 

 

1,466,672 

 

 

1,453,878 

 

 

1,459,465 

Average total assets

 

1,910,688 

 

 

1,863,127 

 

 

1,941,064 

 

 

1,987,231 

 

 

1,964,920 

 

 

2,006,525 

 

 

2,030,064 

 

 

2,082,789 

____________________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*This is a Non-GAAP based financial measure.

***Calculation of Tangible Common Equity to Tangible Assets (Non-GAAP Financial Measure)

Total shareholders' equity

$

270,786 

 

$

271,966 

 

$

271,351 

 

$

264,586 

 

$

259,187 

 

$

252,802 

 

$

249,420 

 

$

250,509 

Less goodwill

 

1,214 

 

 

1,214 

 

 

1,214 

 

 

1,214 

 

 

1,214 

 

 

1,214 

 

 

1,214 

 

 

1,214 

Tangible common equity

$

269,572 

 

$

270,752 

 

$

270,137 

 

$

263,372 

 

$

257,973 

 

$

251,588 

 

$

248,206 

 

$

249,295 

Total assets

$

1,942,034 

 

$

1,900,948 

 

$

1,885,158 

 

$

2,012,053 

 

$

1,981,423 

 

$

1,972,367 

 

$

2,031,962 

 

$

2,091,694 

Less goodwill

 

1,214 

 

 

1,214 

 

 

1,214 

 

 

1,214 

 

 

1,214 

 

 

1,214 

 

 

1,214 

 

 

1,214 

Tangible assets

$

1,940,820 

 

$

1,899,734 

 

$

1,883,944 

 

$

2,010,839 

 

$

1,980,209 

 

$

1,971,153 

 

$

2,030,748 

 

$

2,090,480 

Total shareholders' equity to total assets

 

13.94% 

 

 

14.31% 

 

 

14.39% 

 

 

13.15% 

 

 

13.08% 

 

 

12.82% 

 

 

12.27% 

 

 

11.98% 

Tangible common equity to tangible assets

 

13.89% 

 

 

14.25% 

 

 

14.34% 

 

 

13.10% 

 

 

13.03% 

 

 

12.76% 

 

 

12.22% 

 

 

11.93% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance sheet amounts and ratios are as of period end unless otherwise noted.