Attached files

file filename
EX-99.2 - EX-99.2 - SOUTHWEST BANCORP INCoksb-20160420xex99_2.htm
8-K - 8-K - SOUTHWEST BANCORP INCoksb-20160420x8k.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 Results for First Quarter 2016 

and Announces Quarterly Dividend

April 20, 2016, Stillwater, Oklahoma . . . . Southwest Bancorp, Inc. (NASDAQ Global Select Market - OKSB), (“Southwest”), today reported net income for the first quarter of 2016 of  $1.9 million, or $0.10 per diluted share, compared to $4.5 million, or $0.24 per diluted share, for the first quarter of 2015.  The decrease in first quarter net income was due to a $4.4 million loan loss provision primarily driven by the impact of low energy prices combined with deterioration in a few general business credits.

Southwest announced that its board of directors has approved a quarterly cash dividend of $0.08 per share payable May 13, 2016 to shareholders of record as of April 29, 2016.

Mark Funke, President and CEO, stated, “We continued to have strong loan production during the first quarter, but the net growth was reduced by expected payoffs on real estate loans.  As energy prices remain low, we identified certain energy related exposure along with deterioration in a few general business credits that caused us to increase our loan loss reserve.  Here are several highlights to take from this quarter.

·

Total loans grew to $1.78 billion, a slight increase over year-end 2015 and a 24% increase compared to the first quarter of 2015.  We  funded $108.8 million in new loans  during the first quarter of 2016 making this quarter our ninth consecutive quarter of loan growth. 

·

The quarterly net interest margin improved to 3.54% at March 31, 2016 compared to 3.48% at December 31, 2015.

·

Pre-tax, pre-provision income was $7.3 million for the first quarter, an increase of 10% from $6.6 million in the fourth quarter of 2015 and an increase of 35% from $5.4 million in the first quarter of 2015.

·

On February 23, 2016 our board of directors authorized a third consecutive share repurchase program of up to another 5.0%, or approximately 967,000 shares, which became effective during the first quarter upon the completion of the repurchase of all of the shares under the prior program.  During the first quarter of 2016, Southwest purchased 803,546 shares for a total of $12.7 million, and since August 2014, Southwest has repurchased 1,925,104 shares for a total of $31.4 million.

Although the quarter was less than we expected, we will continue to focus our company on producing consistent, conservative, and sustainable earnings through the expansion of our revenue base while prudently managing risk and expenses.



Financial Overview

Condition:    As of March  31, 2016, total assets were $2.4 billion, an increase of $3.8 million, when compared to December  31, 2015. As of March  31, 2016, total loans were $1.8 billion, an increase of $2.5 million from the prior quarter end. As of March 31, 2016,  investment securities were $423.0 million, an increase of $10.9 million from the

 


 

prior quarter end. Cash and cash equivalents at March  31, 2016  were $67.4 million,  down $10.8 million from December 31, 2015

At March  31, 2016, the allowance for loan losses was $27.2 million, an increase of  $1.1 million when compared to December  31, 2015 and a decrease of  $0.1 million when compared to March  31, 2015.  The allowance for loan losses to portfolio loans was 1.53%  as of March 31, 2016, up from 1.47% as of December  31,  2015,  and down from 1.91% as of March  31, 2015.  The allowance for loan losses to nonperforming loans was 122.012%  as of March 31, 2016, compared to 128.23% as of December  31, 2015 and 297.78% as of March  31, 2015.    The total allowance for loan losses combined with the purchase discount on acquired loans represents 1.96% of gross loans as of March 31, 2016, compared to 1.94% as of December 31, 2015.     

Nonperforming loans were  $22.3  million at March 31, 2016,  an increase of $2.0 million from December  31, 2015, and an increase of $13.1 million from March  31, 2015.  Other real estate at March  31, 2016 was $2.3 million, which is flat from December 31, 2015,  and March  31, 2015.  Nonperforming assets were $24.5 million, or 1.38% of portfolio loans and other real estate, as of March  31, 2016, compared to $22.6 million, or 1.28% of portfolio loans and other real estate, as of December  31, 2015, and $11.4 million, or 0.80% of portfolio loans and other real estate, as of March  31, 2015.  

As of March  31, 2016, total deposits were $1.9 billion, an increase of $11.1  million,  when compared to December  31, 2015. Total core funding, which includes all non-brokered deposits and sweep repurchase agreements, comprised 87% and 88% of total funding as of March  31, 2016 and December 31, 2015, respectively.  Wholesale funding, including Federal Home Loan Bank borrowings, federal funds purchased, and brokered deposits, accounted for 13%  and 12%  of total funding at March  31, 2016 and December  31, 2015, respectively.  See Table 6  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 March  31, 2016 exceeded the criteria for regulatory classification as “well-capitalized”.  Southwest’s total regulatory capital was $343.3 million, for a total risk-based capital ratio of 15.39%, Common Equity Tier 1 capital was $270.6 million, for a Common Equity Tier 1 ratio of 12.13%, and Tier 1 capital was $315.3 million, for a Tier 1 risk-based capital ratio of 14.14%.  Bank SNB had total regulatory capital of  $321.4 million, for a total risk-based capital ratio of 14.46% and Common Equity Tier 1 and Tier 1 capital of $293.5 million, for a Common Equity Tier 1 and Tier 1 ratio of 13.21%.  Designation as a well-capitalized institution under regulations does not constitute a recommendation or endorsement by bank regulators.



First Quarter Results:

Summary:  For the first quarter of 2016, net income was $1.9 million, compared to $4.6 million for the fourth quarter of 2015 and $4.5 million for the first quarter of 2015Pre-tax, pre-provision income for the first quarter of 2016 was $7.3 million, compared to $6.6 million for the fourth quarter of 2015 and $5.4 million for the first quarter of 2015.

The $2.7 million decrease in net income compared to the fourth quarter of 2015 was primarily due to a $4.4 million provision for loan losses versus a negative provision for loan losses of $0.6 million in the prior quarter.  The decrease in net income also includes a $0.8 million decrease in noninterest income, offset in part by a $0.3 million increase in net interest income, a $1.1 million decrease in noninterest expense, and a $1.6 million decrease in income taxes.

The $2.7 million decrease in our net income compared to the first quarter of 2015 was again primarily due to a $4.4 million provision for loan losses versus a negative provision of loan losses of $1.9 million in first quarter 2015.  The decrease in net income also includes a $2.9 million increase in noninterest expense, offset in part by a $4.2 million increase in net interest income, a $0.6 million increase in noninterest income, and a $1.7 million decrease in income taxes. The increase in noninterest expense, net interest income, and noninterest income are due in part to the First Commercial Bancshares, Inc. acquisition that occurred in the fourth quarter of 2015.

Net Interest Income:    Net interest income totaled $19.8 million for the first quarter of 2016, compared to $19.5 million for the fourth quarter of 2015 and $15.6 million for the first quarter of 2015.  Net interest margin was 3.54% for the first quarter of 2016, compared to 3.48% for the fourth quarter of 2015 and 3.25% for the first quarter of 2015. Included in interest income for both the first quarter of 2016 and the fourth quarter of 2015 was $0.3 million of accelerated discount accretion, respectively.  The net effect of these adjustments on the net interest margin was a


 

5 basis point increase, respectively for each quarter. Loans (including loans held for sale) for the first quarter of 2016 increased $2.5 million when compared to December  31, 2015, and $343.6 million when compared to March  31, 2015. Loans acquired in the fourth quarter of 2015 were $202.4 million.

Provision (Credit) for Loan Losses and Net Charge-offs:  The provision for loan losses is the amount that is required to maintain the allowance for loan 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 provision of $4.4 million for the first quarter of 2016, compared to a  negative provision of $0.6 million for the fourth quarter of 2015, and a  negative provision of $1.9 million for the first quarter of 2015.  The first quarter 2016 provision was driven primarily by the impact of low energy prices combined with deterioration in a few general business creditsDuring the first quarter of 2016,  net charge-offs totaled  $3.3 million, or 0.75% (annualized) of average portfolio loans, compared to net recoveries of $0.1 million, or (0.02%) (annualized) of average portfolio loans for the fourth quarter of 2015 and net recoveries of $0.7 million, or (0.20%) (annualized) of average portfolio loans for the first quarter of 2015.    

Noninterest Income:  Noninterest income totaled $3.4  million for the first quarter of 2016, compared to $4.2 million for the fourth quarter of 2015 and $2.8 million for the first quarter of 2015.    

The $0.8 million decrease  from the fourth  quarter of 2015 is the result of a  $0.1 million decrease in service charges and fees,  a $0.2 million decrease in the gain on sales of mortgage loans, which is due to a valuation adjustment on mortgage servicing rights, and a $0.5 million decrease in other noninterest income, primarily due to customer risk management interest rate swap income, offset in part by a  $0.1 million gain recognized on the sale of investment securities during the quarter.

The $0.6 million increase from the first quarter of 2015 is primarily the result of a  $0.1 million increase in service charges and fees, a $0.1 million increase in the gain on sales of mortgage loans, a $0.1 million increase in gain on sale of investment securities, and a $0.3 million increase in other noninterest income, primarily income on bank owned life insurance.

Noninterest Expense:    Noninterest expense totaled $16.0 million for the first quarter of 2016, compared to $17.1 million for the fourth quarter of 2015 and $13.1 million for the first quarter of 2015

The $1.1 million decrease in noninterest expense from the fourth quarter of 2015 was primarily due to a  $0.9 million decrease in personnel expense and a $0.4 million decrease in data processing, offset in part by a $0.1 million increase in occupancy and a  $0.1 million increase in general and administrative expense, which includes a $0.4 million increase in the provision for unfunded loan commitments offset by $0.1 million decrease in legal fees, 0.1 million decrease in marketing expense, and a $0.1 million decrease in professional fees. 

The $2.9 million increase in noninterest expense from the first quarter of 2015 consisted of a  $1.4 million increase in personnel expense, a $0.4 million increase in occupancy, a $0.1 million increase in FDIC and other insurance, and a $1.0 million increase in general and administrative expense, which includes a $0.4 million increase in the provision for unfunded loan commitments, a $0.2 million increase in business development expenses, a $0.1 million increase in intangible amortization expense. 

Income Tax:  Income tax expense totaled $1.0  million for the first quarter of 2016, compared to  $2.6 million for the fourth quarter of 2015 and $2.7 million for the first quarter of 2015.  The income tax expense fluctuates in relation to pre-tax income levels.  The first quarter of 2016 effective tax rate was 35.19%,  compared to 35.96% for the fourth quarter of 2015 and 37.50% for the first quarter of 2015. The decline in the effective tax rate includes the impact of an increase in tax exempt income, as a percentage of pre-tax income.



Conference Call

Southwest will host a conference call to review these results on Wednesday, April  20, 2016 at 11:00 a.m. Eastern Time (10:00 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/10083475.  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/oksb160420.  An audio replay will be available one hour after the call at 877-


 

344-7529 (toll-free) or 412-317-0088 (international),  conference number 10083475.  Telephone replay access will be available until 9:00 a.m. Eastern Time on May 20, 2016.



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, Kansas, and ColoradoBank SNB was chartered in 1894 and Southwest was organized in 1981 as the holding company.  At March 31, 2016,  Southwest had total assets of approximately  $2.4 billion, deposits of $1.9 billion, and shareholders’ equity of $285.7 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 remittance 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 March  31, 2016, approximately $427.2 million, or 24%,  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, 2015.  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 March 31, 2016 through the date its financial statements are filed with the Securities and Exchange Commission.  The March 31,  2016 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 Quarterly Summary Loan Data

Table 5

Unaudited Quarterly Summary Financial Data

Table 6

Unaudited Quarterly Supplemental Analytical Data

Table 7



 


 



 

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

Table 1



 

 

 

 

 

 

 

 

 

 

 

 

 



 

First Quarter

 

Fourth Quarter

QUARTERLY HIGHLIGHTS

 

2016

 

2015

 

% Change

 

2015

 

% Change

Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

19,840 

 

$

15,610 

 

27% 

 

$

19,520 

 

2% 

Provision (credit) for loan losses

 

 

4,375 

 

 

(1,887)

 

(332)

 

 

(566)

 

(873)

Noninterest income

 

 

3,415 

 

 

2,840 

 

20 

 

 

4,179 

 

(18)

Noninterest expense

 

 

15,996 

 

 

13,082 

 

22 

 

 

17,099 

 

(6)

Income before taxes

 

 

2,884 

 

 

7,255 

 

(60)

 

 

7,166 

 

(60)

Taxes on income

 

 

1,015 

 

 

2,720 

 

(63)

 

 

2,577 

 

(61)

Net income

 

 

1,869 

 

 

4,535 

 

(59)

 

 

4,589 

 

(59)

Diluted earnings per share

 

 

0.10 

 

 

0.24 

 

(60)

 

 

0.23 

 

(58)

Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

2,360,819 

 

 

2,003,079 

 

18 

 

 

2,357,022 

 

Loans held for sale

 

 

1,803 

 

 

9,106 

 

(80)

 

 

7,453 

 

(76)

Portfolio loans

 

 

1,780,081 

 

 

1,429,139 

 

25 

 

 

1,771,976 

 

Total deposits

 

 

1,895,248 

 

 

1,616,454 

 

17 

 

 

1,884,105 

 

Total shareholders' equity

 

 

285,661 

 

 

271,444 

 

 

 

296,098 

 

(4)

Book value per common share

 

 

14.81 

 

 

14.26 

 

 

 

14.80 

 

Key Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

3.54% 

 

 

3.25% 

 

 

 

 

3.48% 

 

 

Efficiency ratio

 

 

68.41 

 

 

70.47 

 

 

 

 

71.49 

 

 

Total capital to risk-weighted assets

 

 

15.39 

 

 

19.36 

 

 

 

 

16.79 

 

 

Nonperforming loans to portfolio loans

 

 

1.25 

 

 

0.64 

 

 

 

 

1.15 

 

 

Shareholders' equity to total assets

 

 

12.10 

 

 

13.55 

 

 

 

 

12.56 

 

 

Tangible common equity to tangible assets*

 

 

11.49 

 

 

13.50 

 

 

 

 

11.95 

 

 

Return on average assets (annualized)

 

 

0.32 

 

 

0.92 

 

 

 

 

0.78 

 

 

Return on average common equity (annualized)

 

 

2.56 

 

 

6.78 

 

 

 

 

6.14 

 

 

Return on average tangible common equity (annualized)**

 

 

2.71 

 

 

6.81 

 

 

 

 

6.46 

 

 

Balance sheet amounts and ratios are as of period end unless otherwise noted.
* This is a Non-GAAP financial measure.  Please see Table 7 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



 

 

 

 

 

 

 

 



March 31,

 

December 31,

 

March 31,



2016

 

2015

 

2015

Assets

 

 

 

 

 

 

 

 

Cash and due from banks

$

27,102 

 

$

24,971 

 

$

20,510 

Interest-bearing deposits

 

40,251 

 

 

53,158 

 

 

133,886 

Cash and cash equivalents

 

67,353 

 

 

78,129 

 

 

154,396 

Securities held to maturity (fair values of $12,248, $12,282, and $11,921 respectively)

 

11,757 

 

 

11,797 

 

 

11,393 

Securities available for sale (amortized cost of $409,093, $401,136 and $363,352, respectively)

 

411,273 

 

 

400,331 

 

 

366,152 

Loans held for sale

 

1,803 

 

 

7,453 

 

 

9,106 

Loans receivable

 

1,780,081 

 

 

1,771,975 

 

 

1,429,139 

Less: Allowance for loan losses

 

(27,168)

 

 

(26,106)

 

 

(27,250)

Net loans receivable

 

1,752,913 

 

 

1,745,869 

 

 

1,401,889 

Accrued interest receivable

 

5,838 

 

 

5,767 

 

 

4,974 

Non-hedge derivative asset

 

4,307 

 

 

1,793 

 

 

1,273 

Premises and equipment, net

 

23,533 

 

 

23,819 

 

 

18,437 

Other real estate

 

2,274 

 

 

2,274 

 

 

2,255 

Goodwill

 

13,467 

 

 

13,467 

 

 

1,214 

Other intangible assets, net

 

6,145 

 

 

6,615 

 

 

3,866 

Other assets

 

60,156 

 

 

59,708 

 

 

28,124 

Total assets

$

2,360,819 

 

$

2,357,022 

 

$

2,003,079 



 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

Noninterest-bearing demand

$

552,499 

 

$

596,494 

 

$

506,952 

Interest-bearing demand

 

168,210 

 

 

151,015 

 

 

140,659 

Money market accounts

 

540,323 

 

 

534,357 

 

 

488,569 

Savings accounts

 

56,235 

 

 

56,333 

 

 

34,413 

Time deposits of $100,000 or more

 

348,783 

 

 

311,538 

 

 

227,426 

Other time deposits

 

229,198 

 

 

234,368 

 

 

218,435 

Total deposits

 

1,895,248 

 

 

1,884,105 

 

 

1,616,454 

Accrued interest payable

 

894 

 

 

867 

 

 

770 

Non-hedge derivative liability

 

4,307 

 

 

1,793 

 

 

1,273 

Other liabilities

 

10,553 

 

 

11,684 

 

 

8,167 

Other borrowings

 

117,763 

 

 

110,927 

 

 

58,578 

Subordinated debentures

 

46,393 

 

 

51,548 

 

 

46,393 

Total liabilities 

 

2,075,158 

 

 

2,060,924 

 

 

1,731,635 



 

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

21,225,034, 21,138,028 and 19,900,350 shares issued, respectively

 

21,225 

 

 

21,138 

 

 

19,900 

Additional paid-in capital

 

122,070 

 

 

121,966 

 

 

101,395 

Retained earnings

 

173,496 

 

 

173,210 

 

 

163,818 

Accumulated other comprehensive income (loss)

 

546 

 

 

(1,290)

 

 

673 

Treasury stock, at cost, 1,939,989, 1,131,226 and 867,310 shares, respectively

 

(31,676)

 

 

(18,926)

 

 

(14,342)

Total shareholders' equity

 

285,661 

 

 

296,098 

 

 

271,444 

Total liabilities and shareholders' equity

$

2,360,819 

 

$

2,357,022 

 

$

2,003,079 



 


 



 

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

Table 3



 

 

 

 

 

 

 

 



For the three months ended



March 31,

 

December 31,

 

March 31,



2016

 

2015

 

2015

Interest income

 

 

 

 

 

 

 

 

Loans

$

20,030 

 

$

19,725 

 

$

15,570 

Investment securities

 

1,965 

 

 

1,813 

 

 

1,553 

Other interest-earning assets

 

53 

 

 

46 

 

 

101 

Total interest income

 

22,048 

 

 

21,584 

 

 

17,224 



 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

1,307 

 

 

1,196 

 

 

835 

Other borrowings

 

309 

 

 

261 

 

 

227 

Subordinated debentures

 

592 

 

 

607 

 

 

552 

Total interest expense

 

2,208 

 

 

2,064 

 

 

1,614 



 

 

 

 

 

 

 

 

Net interest income

 

19,840 

 

 

19,520 

 

 

15,610 



 

 

 

 

 

 

 

 

Provision (credit) for loan losses

 

4,375 

 

 

(566)

 

 

(1,887)



 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

 

15,465 

 

 

20,086 

 

 

17,497 



 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

Service charges and fees

 

2,549 

 

 

2,676 

 

 

2,428 

Gain on sales of mortgage loans

 

401 

 

 

645 

 

 

348 

Gain on sale/call of investment securities, net

 

126 

 

 

 -

 

 

Other noninterest income

 

339 

 

 

858 

 

 

59 

Total noninterest income

 

3,415 

 

 

4,179 

 

 

2,840 



 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

9,342 

 

 

10,273 

 

 

7,914 

Occupancy

 

2,671 

 

 

2,586 

 

 

2,284 

Data processing

 

470 

 

 

847 

 

 

446 

FDIC and other insurance

 

368 

 

 

384 

 

 

312 

Other real estate, net

 

13 

 

 

 

 

21 

General and administrative

 

3,132 

 

 

3,001 

 

 

2,105 

Total noninterest expense

 

15,996 

 

 

17,099 

 

 

13,082 

Income before taxes

 

2,884 

 

 

7,166 

 

 

7,255 

Taxes on income

 

1,015 

 

 

2,577 

 

 

2,720 

Net income

$

1,869 

 

$

4,589 

 

$

4,535 



 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.10 

 

$

0.23 

 

$

0.24 

Diluted earnings per common share

 

0.10 

 

 

0.23 

 

 

0.24 

Common dividends declared per share

 

0.08 

 

 

0.06 

 

 

0.06 



 


 



 

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

Table 4



 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the three months ended



March 31, 2016

 

December 31, 2015

 

March 31, 2015



Average

 

Average

 

Average

 

Average

 

Average

 

Average



Balance

 

Yield/Rate

 

Balance

 

Yield/Rate

 

Balance

 

Yield/Rate

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

1,788,992 

 

4.50% 

 

$

1,744,374 

 

4.49% 

 

$

1,419,137 

 

4.45% 

Investment securities

 

412,307 

 

1.92 

 

 

413,701 

 

1.74 

 

 

367,877 

 

1.71 

Other interest-earning assets

 

51,031 

 

0.42 

 

 

64,562 

 

0.28 

 

 

158,940 

 

0.26 

Total interest-earning assets

 

2,252,330 

 

3.94 

 

 

2,222,637 

 

3.85 

 

 

1,945,954 

 

3.59 

Other assets

 

107,874 

 

 

 

 

101,003 

 

 

 

 

49,460 

 

 

Total assets

$

2,360,204 

 

 

 

$

2,323,640 

 

 

 

$

1,995,414 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

160,638 

 

0.16% 

 

$

137,154 

 

0.15% 

 

$

138,895 

 

0.10% 

Money market accounts

 

542,800 

 

0.24 

 

 

541,976 

 

0.18 

 

 

484,639 

 

0.15 

Savings accounts

 

55,834 

 

0.14 

 

 

53,603 

 

0.13 

 

 

33,350 

 

0.10 

Time deposits

 

564,213 

 

0.65 

 

 

548,145 

 

0.63 

 

 

434,409 

 

0.57 

Total interest-bearing deposits

 

1,323,485 

 

0.40 

 

 

1,280,878 

 

0.37 

 

 

1,091,293 

 

0.31 

Other borrowings

 

117,171 

 

1.06 

 

 

80,343 

 

1.29 

 

 

72,307 

 

1.27 

Subordinated debentures

 

48,546 

 

4.88 

 

 

51,044 

 

4.76 

 

 

46,393 

 

4.76 

Total interest-bearing liabilities

 

1,489,202 

 

0.60 

 

 

1,412,265 

 

0.58 

 

 

1,209,993 

 

0.54 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

563,022 

 

 

 

 

594,537 

 

 

 

 

503,275 

 

 

Other liabilities

 

14,769 

 

 

 

 

20,149 

 

 

 

 

10,918 

 

 

Shareholders' equity

 

293,211 

 

 

 

 

296,689 

 

 

 

 

271,228 

 

 

Total liabilities and shareholders' equity

$

2,360,204 

 

 

 

$

2,323,640 

 

 

 

$

1,995,414 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and spread

 

 

 

3.34% 

 

 

 

 

3.27% 

 

 

 

 

3.05% 

Net interest margin (1)

 

 

 

3.54% 

 

 

 

 

3.48% 

 

 

 

 

3.25% 

Average interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

to average interest-bearing liabilities

 

151.24% 

 

 

 

 

157.38% 

 

 

 

 

160.82% 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 










 



 

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

Table 5



 

 

 

 

 

 

 

 

 

 

 

 

 

 



2016

 

2015



Mar. 31

 

Dec. 31

 

Sep. 30

 

Jun. 30

 

Mar. 31

LOAN COMPOSITION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

878,822 

 

$

938,462 

 

$

869,250 

 

$

759,406 

 

$

759,676 

One-to-four family residential

 

158,078 

 

 

161,958 

 

 

95,906 

 

 

85,338 

 

 

86,343 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

156,454 

 

 

129,070 

 

 

126,407 

 

 

186,140 

 

 

192,052 

One-to-four family residential

 

24,202 

 

 

21,337 

 

 

12,866 

 

 

13,107 

 

 

12,586 

Commercial

 

543,822 

 

 

507,173 

 

 

423,480 

 

 

384,788 

 

 

366,282 

Installment and consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

20,506 

 

 

21,429 

 

 

20,185 

 

 

20,651 

 

 

21,306 

Total loans, including held for sale

 

1,781,884 

 

 

1,779,429 

 

 

1,548,094 

 

 

1,449,430 

 

 

1,438,245 

Less allowance for loan losses

 

(27,168)

 

 

(26,106)

 

 

(26,593)

 

 

(26,219)

 

 

(27,250)

Total loans, net

$

1,754,716 

 

$

1,753,323 

 

$

1,521,501 

 

$

1,423,211 

 

$

1,410,995 

LOANS BY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oklahoma banking****

$

1,060,482 

 

$

1,048,473 

 

$

832,282 

 

$

810,367 

 

$

814,949 

Texas banking

 

560,421 

 

 

580,476 

 

 

563,010 

 

 

493,047 

 

 

478,005 

Kansas banking

 

160,981 

 

 

150,480 

 

 

152,802 

 

 

146,016 

 

 

145,291 

Total loans

$

1,781,884 

 

$

1,779,429 

 

$

1,548,094 

 

$

1,449,430 

 

$

1,438,245 

NONPERFORMING LOANS BY TYPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & development

$

1,444 

 

$

1,010 

 

$

391 

 

$

416 

 

$

392 

Commercial real estate

 

3,830 

 

 

3,992 

 

 

1,795 

 

 

2,141 

 

 

2,247 

Commercial

 

13,461 

 

 

13,491 

 

 

11,727 

 

 

5,114 

 

 

5,447 

One-to-four family residential

 

3,448 

 

 

1,777 

 

 

1,016 

 

 

1,216 

 

 

1,065 

Consumer

 

84 

 

 

88 

 

 

148 

 

 

 -

 

 

 -

Total nonperforming loans

$

22,267 

 

$

20,358 

 

$

15,077 

 

$

8,887 

 

$

9,151 

NONPERFORMING LOANS BY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oklahoma banking****

$

7,978 

 

$

6,948 

 

$

2,846 

 

$

1,670 

 

$

2,244 

Texas banking

 

13,521 

 

 

12,450 

 

 

11,025 

 

 

5,353 

 

 

5,264 

Kansas banking

 

768 

 

 

960 

 

 

1,206 

 

 

1,864 

 

 

1,643 

Total nonperforming loans

$

22,267 

 

$

20,358 

 

$

15,077 

 

$

8,887 

 

$

9,151 

OTHER REAL ESTATE BY TYPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & development

$

2,060 

 

$

2,060 

 

$

2,025 

 

$

2,035 

 

$

2,035 

Commercial real estate

 

214 

 

 

214 

 

 

249 

 

 

358 

 

 

220 

Total other real estate

$

2,274 

 

$

2,274 

 

$

2,274 

 

$

2,393 

 

$

2,255 

OTHER REAL ESTATE BY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oklahoma banking****

$

274 

 

$

274 

 

$

200 

 

$

200 

 

$

 -

Texas banking

 

2,000 

 

 

2,000 

 

 

2,025 

 

 

2,000 

 

 

2,000 

Kansas banking

 

 -

 

 

 -

 

 

49 

 

 

193 

 

 

255 

Total other real estate

$

2,274 

 

$

2,274 

 

$

2,274 

 

$

2,393 

 

$

2,255 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

****Due to immateriality, Colorado banking is included within Oklahoma banking.

Continued

 

 

 

 

 

 

 

 

 

 

 

 

 

 




 



 



 

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

Table 5
Continued



 

 

 

 

 

 

 

 

 

 

 

 

 

 



2016

 

2015



Mar. 31

 

Dec. 31

 

Sep. 30

 

Jun. 30

 

Mar. 31

POTENTIAL PROBLEM LOANS BY TYPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & development

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

201 

Commercial real estate

 

36,216 

 

 

26,981 

 

 

22,362 

 

 

20,375 

 

 

24,672 

Commercial

 

29,931 

 

 

9,879 

 

 

7,366 

 

 

14,519 

 

 

14,016 

One-to-four family residential

 

2,275 

 

 

2,285 

 

 

79 

 

 

80 

 

 

81 

Consumer

 

38 

 

 

10 

 

 

 -

 

 

 -

 

 

 -

Total potential problem loans

$

68,460 

 

$

39,155 

 

$

29,807 

 

$

34,974 

 

$

38,970 

POTENTIAL PROBLEM LOANS BY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oklahoma banking****

$

46,102 

 

$

32,970 

 

$

23,597 

 

$

23,231 

 

$

26,713 

Texas banking

 

18,801 

 

 

4,165 

 

 

4,086 

 

 

9,180 

 

 

9,541 

Kansas banking

 

3,557 

 

 

2,020 

 

 

2,124 

 

 

2,563 

 

 

2,716 

Total potential problem loans

$

68,460 

 

$

39,155 

 

$

29,807 

 

$

34,974 

 

$

38,970 

ALLOWANCE ACTIVITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

26,106 

 

$

26,593 

 

$

26,219 

 

$

27,250 

 

$

28,452 

Charge offs

 

3,725 

 

 

569 

 

 

226 

 

 

325 

 

 

230 

Recoveries

 

412 

 

 

648 

 

 

577 

 

 

430 

 

 

915 

Net charge offs (recoveries)

 

3,313 

 

 

(79)

 

 

(351)

 

 

(105)

 

 

(685)

Provision (credit) for loan losses

 

4,375 

 

 

(566)

 

 

23 

 

 

(1,136)

 

 

(1,887)

Balance, end of period

$

27,168 

 

$

26,106 

 

$

26,593 

 

$

26,219 

 

$

27,250 

NET CHARGE OFFS BY TYPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & development

$

 -

 

$

 -

 

$

(16)

 

$

(15)

 

$

Commercial real estate

 

(187)

 

 

219 

 

 

24 

 

 

82 

 

 

(118)

Commercial

 

3,408 

 

 

(286)

 

 

(325)

 

 

(52)

 

 

(188)

One-to-four family residential

 

41 

 

 

(48)

 

 

(68)

 

 

(91)

 

 

(331)

Consumer

 

51 

 

 

36 

 

 

34 

 

 

(29)

 

 

(53)

Total net charge offs (recoveries) by type

$

3,313 

 

$

(79)

 

$

(351)

 

$

(105)

 

$

(685)

NET CHARGE OFFS BY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oklahoma banking****

$

458 

 

$

288 

 

$

(86)

 

$

25 

 

$

(309)

Texas banking

 

952 

 

 

(415)

 

 

(103)

 

 

(72)

 

 

(114)

Kansas banking

 

1,903 

 

 

48 

 

 

(162)

 

 

(58)

 

 

(262)

Total net charge offs (recoveries) by segment

$

3,313 

 

$

(79)

 

$

(351)

 

$

(105)

 

$

(685)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

****Due to immateriality, Colorado banking is included within Oklahoma banking.



















 


 



 



 

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

Table 6




 

 

 

 

 

 

 

 

 

 

 

 

 

 



2016

 

2015



Mar. 31

 

Dec. 31

 

Sep. 30

 

Jun. 30

 

Mar. 31

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.10 

 

$

0.23 

 

$

0.22 

 

$

0.22 

 

$

0.24 

Diluted earnings per common share

 

0.10 

 

 

0.23 

 

 

0.22 

 

 

0.22 

 

 

0.24 

Common dividends declared per share

 

0.08 

 

 

0.06 

 

 

0.06 

 

 

0.06 

 

 

0.06 

Book value per common share

 

14.81 

 

 

14.80 

 

 

14.57 

 

 

14.38 

 

 

14.26 

Tangible book value per share*

 

13.97 

 

 

13.98 

 

 

14.49 

 

 

14.29 

 

 

14.17 

COMMON STOCK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares issued

 

21,225,034 

 

 

21,138,028 

 

 

19,901,336 

 

 

19,900,855 

 

 

19,900,350 

Less treasury shares

 

1,939,989 

 

 

1,131,226 

 

 

868,617 

 

 

867,310 

 

 

867,310 

Outstanding shares

 

19,285,045 

 

 

20,006,802 

 

 

19,032,719 

 

 

19,033,545 

 

 

19,033,040 

OTHER FINANCIAL DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

$

423,030 

 

$

412,128 

 

$

388,543 

 

$

373,260 

 

$

377,545 

Loans held for sale

 

1,803 

 

 

7,453 

 

 

7,024 

 

 

6,687 

 

 

9,106 

Portfolio loans

 

1,780,081 

 

 

1,771,975 

 

 

1,541,070 

 

 

1,442,743 

 

 

1,429,139 

Total loans

 

1,781,884 

 

 

1,779,428 

 

 

1,548,094 

 

 

1,449,430 

 

 

1,438,245 

Total assets

 

2,360,819 

 

 

2,357,022 

 

 

2,059,899 

 

 

2,031,581 

 

 

2,003,079 

Total deposits

 

1,895,248 

 

 

1,884,105 

 

 

1,626,250 

 

 

1,624,446 

 

 

1,616,454 

Other borrowings

 

117,763 

 

 

110,927 

 

 

96,801 

 

 

75,839 

 

 

58,578 

Subordinated debentures

 

46,393 

 

 

51,548 

 

 

46,393 

 

 

46,393 

 

 

46,393 

Total shareholders' equity

 

285,661 

 

 

296,098 

 

 

277,344 

 

 

273,681 

 

 

271,444 

Mortgage servicing portfolio

 

434,340 

 

 

432,318 

 

 

422,845 

 

 

415,961 

 

 

407,903 

INTANGIBLE ASSET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

$

13,467 

 

$

13,467 

 

$

1,214 

 

$

1,214 

 

$

1,214 

Core deposit intangible

 

2,734 

 

 

2,894 

 

 

342 

 

 

405 

 

 

467 

Mortgage servicing rights

 

3,411 

 

 

3,721 

 

 

3,631 

 

 

3,518 

 

 

3,399 

Total intangible assets

$

19,612 

 

$

20,082 

 

$

5,187 

 

$

5,137 

 

$

5,080 

Intangible amortization expense

$

341 

 

$

330 

 

$

243 

 

$

243 

 

$

168 

DEPOSIT COMPOSITION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand

$

552,499 

 

$

596,494 

 

$

526,159 

 

$

515,156 

 

$

506,952 

Interest-bearing demand

 

168,210 

 

 

151,015 

 

 

114,877 

 

 

131,547 

 

 

140,659 

Money market accounts

 

540,323 

 

 

534,357 

 

 

502,028 

 

 

496,178 

 

 

488,569 

Savings accounts

 

56,235 

 

 

56,333 

 

 

36,163 

 

 

35,647 

 

 

34,413 

Time deposits of $100,000 or more

 

348,783 

 

 

311,538 

 

 

238,318 

 

 

233,105 

 

 

227,426 

Other time deposits

 

229,198 

 

 

234,368 

 

 

208,705 

 

 

212,813 

 

 

218,435 

Total deposits**

$

1,895,248 

 

$

1,884,105 

 

$

1,626,250 

 

$

1,624,446 

 

$

1,616,454 

OFFICES AND EMPLOYEES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FTE Employees

 

411 

 

 

412 

 

 

358 

 

 

361 

 

 

360 

Branches

 

32 

 

 

32 

 

 

23 

 

 

23 

 

 

22 

Assets per employee

$

5,744 

 

$

5,721 

 

$

5,754 

 

$

5,628 

 

$

5,564 

____________________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*This is a Non-GAAP based financial measure.

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

Total deposits

$

1,895,248 

 

$

1,884,105 

 

$

1,626,250 

 

$

1,624,446 

 

$

1,616,454 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brokered time deposits

 

55,901 

 

 

39,797 

 

 

10,086 

 

 

7,683 

 

 

7,694 

Other brokered deposits

 

140,372 

 

 

135,880 

 

 

133,025 

 

 

103,025 

 

 

83,025 

Non-brokered deposits

$

1,698,975 

 

$

1,708,428 

 

$

1,483,139 

 

$

1,513,738 

 

$

1,525,735 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sweep repurchase agreements

 

42,763 

 

 

37,273 

 

 

50,801 

 

 

50,839 

 

 

33,578 

Core funding

$

1,741,738 

 

$

1,745,701 

 

$

1,533,940 

 

$

1,564,577 

 

$

1,559,313 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

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



 


 



 



 

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

Table 7








 

 

 

 

 

 

 

 

 

 

 

 

 

 



2016

 

2015



Mar. 31

 

Dec. 31

 

Sep. 30

 

Jun. 30

 

Mar. 31

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

0.32% 

 

 

0.78% 

 

 

0.81% 

 

 

0.85% 

 

 

0.92% 

Return on average common equity (annualized)

 

2.56 

 

 

6.14 

 

 

5.94 

 

 

6.11 

 

 

6.78 

Return on average tangible common equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(annualized)*

 

2.71 

 

 

6.46 

 

 

5.97 

 

 

6.14 

 

 

6.82 

Net interest margin (annualized)

 

3.54 

 

 

3.48 

 

 

3.34 

 

 

3.31 

 

 

3.25 

Total dividends declared to net income

 

84.66 

 

 

26.22 

 

 

27.53 

 

 

27.45 

 

 

25.19 

Effective tax rate

 

35.19 

 

 

35.96 

 

 

35.84 

 

 

34.51 

 

 

37.49 

Efficiency ratio

 

68.41 

 

 

71.49 

 

 

68.25 

 

 

72.43 

 

 

70.47 

NONPERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

22,161 

 

$

19,858 

 

$

15,076 

 

$

8,887 

 

$

9,151 

90 days past due and accruing

 

106 

 

 

500 

 

 

 

 

 -

 

 

 -

Total nonperforming loans

 

22,267 

 

 

20,358 

 

 

15,077 

 

 

8,887 

 

 

9,151 

Other real estate

 

2,274 

 

 

2,274 

 

 

2,274 

 

 

2,393 

 

 

2,255 

Total nonperforming assets

$

24,541 

 

$

22,632 

 

$

17,351 

 

$

11,280 

 

$

11,406 

Potential problem loans

$

68,460 

 

$

39,155 

 

$

29,807 

 

$

34,974 

 

$

38,970 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to portfolio loans and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

other real estate

 

1.38% 

 

 

1.28% 

 

 

1.12% 

 

 

0.78% 

 

 

0.80% 

Nonperforming loans to portfolio loans

 

1.25 

 

 

1.15 

 

 

0.98 

 

 

0.62 

 

 

0.64 

Allowance for loan losses to portfolio loans

 

1.53 

 

 

1.47 

 

 

1.73 

 

 

1.82 

 

 

1.91 

Allowance for loan losses to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

nonperforming loans

 

122.01 

 

 

128.23 

 

 

176.38 

 

 

295.03 

 

 

297.78 

Net loan charge-offs to average portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

loans (annualized)

 

0.75 

 

 

(0.02)

 

 

(0.09)

 

 

(0.03)

 

 

(0.20)

CAPITAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

average assets

 

12.42% 

 

 

12.77% 

 

 

13.59% 

 

 

13.87% 

 

 

13.59% 

Leverage ratio

 

13.45 

 

 

14.41 

 

 

15.84 

 

 

16.12 

 

 

15.75 

Common equity tier 1 capital

 

12.13 

 

 

13.21 

 

 

14.57 

 

 

15.30 

 

 

15.51 

Tier 1 capital to risk-weighted assets

 

14.14 

 

 

15.53 

 

 

16.95 

 

 

17.84 

 

 

18.10 

Total capital to risk-weighted assets

 

15.39 

 

 

16.79 

 

 

18.21 

 

 

19.09 

 

 

19.36 

Tangible common equity to tangible assets***

 

11.49 

 

 

11.95 

 

 

13.40 

 

 

13.40 

 

 

13.48 

REGULATORY CAPITAL DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity tier 1 capital

$

270,564 

 

$

282,737 

 

$

275,350 

 

$

272,048 

 

$

269,007 

Tier I capital

 

315,326 

 

 

332,468 

 

 

320,350 

 

 

317,048 

 

 

314,007 

Total capital

 

343,287 

 

 

359,300 

 

 

344,095 

 

 

339,412 

 

 

335,734 

Total risk adjusted assets

 

2,230,326 

 

 

2,140,344 

 

 

1,889,892 

 

 

1,777,618 

 

 

1,734,401 

Average total assets

 

2,344,259 

 

 

2,307,421 

 

 

2,022,972 

 

 

1,966,577 

 

 

1,993,446 

____________________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*This is a Non-GAAP based financial measure.

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

Total shareholders' equity

$

285,661 

 

$

296,098 

 

$

277,344 

 

$

273,681 

 

$

271,444 

Less goodwill and core deposit intangible

 

16,201 

 

 

16,361 

 

 

1,556 

 

 

1,619 

 

 

1,681 

Tangible common equity

$

269,460 

 

$

279,737 

 

$

275,788 

 

$

272,062 

 

$

269,763 

Total assets

$

2,360,819 

 

$

2,357,022 

 

$

2,059,899 

 

$

2,031,581 

 

$

2,003,079 

Less goodwill and core deposit intangible

 

16,201 

 

 

16,361 

 

 

1,556 

 

 

1,619 

 

 

1,681 

Tangible assets

$

2,344,618 

 

$

2,340,661 

 

$

2,058,343 

 

$

2,029,962 

 

$

2,001,398 

Total shareholders' equity to total assets

 

12.10% 

 

 

12.56% 

 

 

13.46% 

 

 

13.47% 

 

 

13.55% 

Tangible common equity to tangible assets

 

11.49% 

 

 

11.95% 

 

 

13.40% 

 

 

13.40% 

 

 

13.48% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

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