Attached files

file filename
8-K - 8-K - SOUTHWEST BANCORP INCoksb-20170124x8k.htm
EX-99.2 - EX-99.2 - SOUTHWEST BANCORP INCoksb-20170124xex99_2.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 Fourth Quarter 2016 

and Announces Quarterly Dividend

January 24, 2017, Stillwater, Oklahoma . . . . Southwest Bancorp, Inc. (NASDAQ Global Select Market - OKSB), (“Southwest”), today reported net income for the fourth quarter of 2016 of  $6.2 million, or $0.33 per diluted share, compared to $4.6 million, or $0.23 per diluted share, for the fourth quarter of 2015, an earnings per share increase of 43.5% from the same quarter a year ago. Net income for the year ended December 31, 2016 totaled $17.7 million, or $0.92 per diluted share, compared to $17.4 million, or $0.90 per diluted share, for the year ended December 31, 2015.

Southwest announced that its board of directors has approved a quarterly cash dividend of  $0.08 per share payable February 17, 2017 to shareholders of record as of February 3, 2017.

Mark Funke, President and CEO, stated, “The strong financial results for the quarter were driven primarily by improved credit quality and focused expense management. In mid-December, we were very pleased to announce the signing of a Definitive Agreement to merge with Simmons First National Corporation, which when completed, will add significant products and convenience for our customers. The merger is expected to be completed in the third quarter of 2017. Here are several highlights from this quarter:

·

During the fourth quarter, nonperforming loans and assets were reduced by $9.7 million, or 36.3%, to end the year at $17.0 million.

·

The improvement in credit quality combined with loan recoveries produced a $1.3 million release from our allowance for loan losses, resulting in a ratio of 1.47% when compared to total loans.

·

Total loans at December 31, 2016 of $1.9 billion, while down slightly for the quarter, increased by $97.7 million, or 5.5% for the year.

·

The quarterly net interest margin was 3.40% at December 31, 2016, compared to 3.42% at September 30, 2016 and 3.48% at December 31, 2015.

·

Pre-tax, pre-provision income was $8.6 million in the fourth quarter, an increase of 2% from $8.4 million in the third quarter of 2016, and an increase of 33% from $6.4 million for the fourth quarter of 2015.

·

The efficiency ratio for the fourth quarter of 2016 was 64.34%, compared to 66.09% for the third quarter of 2016 and 72.17% for the fourth quarter of 2015. Excluding the deal costs related to the pending merger, the efficiency ratio for the fourth quarter was 60.46%.

See Table 3 for details on pre-tax, pre-provision income, which is a non-GAAP financial measure.

 


 

Financial Overview

Condition:    As of December 31, 2016, total assets were $2.5 billion, an increase of $7.4 million, when compared to September 30, 2016. As of December 31, 2016, total loans were $1.9 billion,  a decrease of $3.0 million from the prior quarter end. As of December 31, 2016,  investment securities were $436.7 million, an increase of $8.7 million from the prior quarter end. Cash and cash equivalents at December 31, 2016  were $75.7 million,  an increase of $5.6 million from September 30, 2016

At December 31, 2016, the allowance for loan losses was $27.5 million, a decrease of  $1.0 million when compared to September 30, 2016 and an increase of $1.4 million when compared to December 31, 2015.  The allowance for loan losses to portfolio loans was 1.47% as of December 31, 2016,  compared to 1.52% as of September 30, 2016,  and 1.47% as of December 31, 2015.  The allowance for loan losses to nonperforming loans was 165.84%  as of December 31, 2016, compared to 116.02% as of September 30, 2016 and 128.23% as of December 31, 2015. The total allowance for loan losses combined with the purchase discount on acquired loans represents 1.71% of gross loans as of December 31, 2016. 

Nonperforming loans were  $16.6  million at December 31, 2016,  a decrease of $7.9 million from September 30, 2016, and a decrease of $3.7 million from December 31, 2015.  Other real estate was $0.4 million at December 31, 2016 compared to $2.1 million at September 30, 2016, and $2.3 million at December 31, 2015.  Nonperforming assets were $17.0 million, or 0.91% of portfolio loans and other real estate, as of December 31, 2016, compared to $26.6 million, or 1.42% of portfolio loans and other real estate, as of September 30, 2016, and $22.6 million, or 1.28% of portfolio loans and other real estate, as of December 31, 2015.  

As of December 31, 2016, total deposits were $1.9 billion, a decrease of $1.9  million,  when compared to September 30, 2016. Total core funding, which includes all non-brokered deposits and sweep repurchase agreements, comprised 81%  of total funding as of December 31, 2016 and September 30, 2016.  Wholesale funding, including Federal Home Loan Bank borrowings and brokered deposits, accounted for 19% of total funding at December 31, 2016 and September 30, 2016.  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, 2016 exceeded the criteria for regulatory classification as “well-capitalized”. Southwest’s total regulatory capital was $345.6 million, for a total risk-based capital ratio of 15.66%, Common Equity Tier 1 capital was $272.9 million, for a Common Equity Tier 1 ratio of 12.36%, and Tier 1 capital was $317.9 million, for a Tier 1 risk-based capital ratio of 14.40%. Bank SNB had total regulatory capital of $328.7 million, for a total risk-based capital ratio of 14.92% and Common Equity Tier 1 and Tier 1 capital of $301.0 million, for a Common Equity Tier 1 and Tier 1 risk-based capital ratio of 13.66%. 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 2016, net income was $6.2 million, compared to $4.3 million for the third quarter of 2016 and $4.6 million for the fourth quarter of 2015.  Pre-tax, pre-provision income for the fourth quarter of 2016 was $8.6 million, compared to $8.4 million for the third quarter of 2016 and $6.4 million for the fourth quarter of 2015. The fourth quarter of 2016 includes $0.9 million of merger related costs. Certain variances in income and expenses in the fourth quarter compared to the prior year are due in part to the First Commercial Bancshares, Inc., acquisition that occurred in the fourth quarter of 2015.

The $1.9 million increase in net income compared to the third quarter of 2016 was primarily due to the $1.3 million credit provision for loan losses recorded in the fourth quarter, a $3.0 million decrease from the $1.7 million expense in the third quarter of 2016. The increase in net income also includes a $0.3 million increase in net interest income and a  $0.3 million decrease in noninterest expense, offset in part by $0.3 million decrease in noninterest income and a $1.4 million increase in income taxes.  

The $1.6 million increase in net income compared to the fourth quarter of 2015 was due to a $0.6 million increase in net interest income,  a $0.8 million increase in the credit provision for loan losses, and a  $1.3 million decrease in noninterest expense, offset in part by a $1.1 million increase in income taxes.


 

Net Interest Income:    Net interest income totaled $20.1 million for the fourth quarter of 2016, compared to $19.8 million for the third quarter of 2016 and $19.5 million for the fourth quarter of 2015. Net interest margin was 3.40% for the fourth quarter of 2016, compared to 3.42% for the third quarter of 2016 and 3.48% for the fourth quarter of 2015. Interest income for the fourth quarter of 2016, the third quarter of 2016, and the fourth quarter of 2015 includes $0.1 million,  $0.5 million and $0.3 million of accelerated discount accretion, respectively. The net effects of these adjustments on the net interest margins  were a 2 basis point, a 10 basis point and a 5 basis point increase, respectively, for each quarter. Average loans (including loans held for sale) for the fourth quarter of 2016 increased $34.5 million when compared to September 30, 2016, and $122.8 million when compared to December 31, 2015. Loans pursuant to the acquisition 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 net effects of charge-offs and recoveries for the period. The provision for loan losses was a credit provision of $1.3 million for the fourth quarter of 2016, compared to a provision of $1.7 million for the third quarter of 2016, and a  credit provision of $0.6 million for the fourth quarter of 2015.  The fourth quarter 2016 credit provision was driven primarily by a $2.1 million recovery on the sale of certain nonperforming loans and partially offset by a $0.8 million provision.  During the fourth quarter of 2016,  net recoveries totaled $0.4 million, or (0.09)% (annualized) of average portfolio loans, compared to net charge-offs of $0.1 million, or 0.03% (annualized) of average portfolio loans for the third quarter of 2016 and net recoveries of $0.1 million, or (0.02%) (annualized) of average portfolio loans for the fourth quarter of 2015. The 2016 fourth quarter recovery on the sale of certain nonperforming loans was substantially offset by a $2.0 million charge-off on a nonperforming loan with a specific reserve.

Noninterest Income:  Noninterest income totaled $4.2  million for the fourth quarter of 2016, compared to $4.6 million for the third quarter of 2016 and $4.2 million for the fourth quarter of 2015.    

The $0.3 million decrease from the third quarter of 2016 is the result of a  $0.4 million decrease in other noninterest income, which is primarily from a reduced level of customer risk management interest rate swap income, offset in part by a $0.1 million increase in service charges and fees. The third quarter of 2016 service charges and fees includes a $0.1 million impairment on mortgage servicing rights and other noninterest income includes a $0.1 million loss on the disposition of fixed assets related to branch closures.

During the fourth quarter of 2016, there was  a  $0.1 million increase in service charges and fees and a $0.1 million increase in the gain on sales of mortgage loans, offset by a $0.2 million decrease in other noninterest income, which resulted in no change compared to the fourth quarter of 2015.

Noninterest Expense:    Noninterest expense totaled $15.8 million for the fourth quarter of 2016, compared to $16.2 million for the third quarter of 2016 and $17.1 million for the fourth quarter of 2015.  Excluding the deal costs related to the pending merger, the 2016 fourth quarter noninterest expense totaled $14.9 million. The initiatives taken in the third quarter of 2016 to close three branches, reduce leased space, and to improve operational efficiencies resulted in an expense reduction of approximately $0.7 million in the fourth quarter. 

The $0.4 million decrease in noninterest expense from the third quarter of 2016 was due to a $0.8 million decrease in personnel expense, a $0.5 million decrease in occupancy, a $0.2 million decrease in data processing, a $0.1 million decrease in FDIC and other insurance expense, and a $0.1 million decrease in the provision for unfunded loan commitments, offset in part by a $0.2 million decrease in other real estate net gains on the sales of properties during the third quarter, and a $1.1 million increase in general and administrative expenses primarily due to the $0.9 million legal and consulting fees associated with the recently announced definitive agreement. 

The $1.3 million decrease in noninterest expense from the fourth quarter of 2015 consisted of a  $1.3 million decrease in personnel expense, a $0.4 million decrease in data processing and a $0.1 million decrease in FDIC and other insurance expense,  offset in part by a $0.2 million increase in the provision for unfunded loan commitments and a $0.4 million increase in general and administrative expense,  primarily due to the legal and consulting fees associated with the recently announced definitive agreement. 

Income Tax:  Income tax expense totaled $3.7 million for the fourth quarter of 2016, compared to  $2.2 million for the third quarter of 2016 and $2.6 million for the fourth quarter of 2015.  The income tax expense fluctuates in relation to pre-tax income levels. The fourth quarter of 2016 effective tax rate was 37.38%,  compared to 34.45% for the third quarter of 2016 and 35.96% for the fourth quarter of 2015. The increase in the effective tax rate includes the impact of a decrease in tax exempt income as a percentage of pre-tax income, the higher level of pre-tax earnings, and the impact of certain nondeductible merger costs.


 

Year-to-Date Results:

Summary:  Net income was $17.7 million for the year ended December 31, 2016, compared to $17.4 million for the year ended December 31, 2015. The $0.3 million increase in net income from 2015 is the result of a $12.0 million increase in net interest income and a $1.6 million increase in noninterest income, offset in part by an  $8.3 million increase in the provision for loan losses and a $5.0 million increase in noninterest expense due to increased personnel, occupancy, and general and administrative expenses. The increases in net interest income, noninterest income, and noninterest expense are due in part to the First Commercial Bancshares, Inc. acquisition that occurred in the fourth quarter of 2015. Net income for the year ended December 31, 2016, was also reduced by the restructuring charges of $0.4 million, which incurred in the third quarter of 2016, and by $0.9 million of legal and consulting fees associated with the recently announced definitive agreement, which occurred in the fourth quarter of 2016.

Net Interest Income:    Net interest income totaled $79.4 million for 2016, compared to $67.4 million for 2015, an increase of $12.0 million.  Year-to-date net interest margin was 3.46%, compared to 3.35% for 2015.  Interest income for 2016 and for 2015 includes $1.1 million and $0.6 million, respectively, of accelerated discount accretion. The net effects of these adjustments on the net interest margin was a 5 basis point and a 3 basis point increase, respectively.  Average loans (including loans held for sale) for 2016 were $1.8 billion compared to $1.5 billion in 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 of expense 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 net effects of charge-offs and recoveries for the period. The provision for loan losses was $4.8 million for 2016, compared to a credit provision of $3.6 million for 2015. The provision for loan losses for 2016 was driven by the growth in the loan portfolio and the impact of low energy prices combined with deterioration in a few general business credits that occurred primarily in the first quarter of 2016.  Net charge-offs totaled $3.3 million, or 0.18% (annualized) of average portfolio loans year-to-date as of 2016, compared to net recoveries of $1.2 million, or (0.08%) (annualized) of average portfolio loans for 2015.   

Noninterest Income:  Noninterest income totaled $16.1 million for 2016, compared to $14.5 million for 2015, an increase of $1.6 million. The increase consists of a $0.6 million increase in service charges and fees, which includes a $0.6 million impairment of mortgage servicing rights, a $0.5 million increase in gains on sales of mortgage loans, a $0.1 million increase in the gain on sale of investment securities,  and a $0.4 million increase in other noninterest income, which includes income on bank owned life insurance and customer risk management interest rate swap income. 

Noninterest Expense:    Noninterest expense totaled $63.2 million for 2016, compared to $58.2 million for 2015.  The increase consists of a $2.9 million increase in personnel expense, a $1.7 million increase in occupancy, a $0.4 million increase in the provision for unfunded loan commitments, and a $0.7 million increase in general and administrative expense, offset in part by a $0.3 million decrease in data processing and a $0.4 million decrease in other real estate expense.

Income Tax:  Income tax expense totaled $9.8 million for 2016, compared to $9.8 million for 2015.  The income tax expense fluctuates in relation to pre-tax income levels. The year-to-date effective tax rate was 35.65% as of December 31, 2016, compared to 36.00% as of December 31, 2015.



Pending Merger:

On December 14, 2016, Southwest and Simmons First National Corporation (Simmons) issued a joint press release announcing that we have entered into a Definitive Agreement and plan of merger. Simmons will acquire all of the outstanding stock of Southwest in a transaction valued at approximately $564.4 million, as of the date of the announcement. Southwest’s President and CEO, Mark Funke, will be the President of the new Southwest Division of Simmons Bank and will be responsible for the banking operations in Oklahoma, Texas, Colorado and Kansas.  The transaction is subject to shareholder approval and customary regulatory approvals.








 

Conference Call

Southwest will host a conference call to review these results on Wednesday, January 25, 2017 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/100987341. 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/oksb170125.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 10098734. Telephone replay access will be available until February 25, 2017.



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 services, specialized cash management, and other financial services from offices in Oklahoma, Texas, Kansas, and Colorado.  Bank SNB was chartered in 1894 and Southwest was organized in 1981 as the holding company. At December 31, 2016,  Southwest had total assets of approximately $2.5 billion, deposits of $1.9 billion, and shareholders’ equity of $286.6 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 December 31, 2016, approximately $423.8 million, or 23%, 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 or negative provisions, 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 December 31, 2016 through the date its financial statements are filed with the Securities and Exchange Commission. The December 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 Average Balances, Yields, and Rates-YTD

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

 

2016

 

% Change

 

2015

 

% Change

Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

20,103 

 

$

19,805 

 

2% 

 

$

19,520 

 

3% 

Provision (credit) for loan losses

 

 

(1,329)

 

 

1,713 

 

(178)

 

 

(566)

 

135 

Noninterest income

 

 

4,244 

 

 

4,555 

 

(7)

 

 

4,179 

 

Noninterest expense

 

 

15,826 

 

 

16,156 

 

(2)

 

 

17,099 

 

(7)

Income before taxes

 

 

9,850 

 

 

6,491 

 

52 

 

 

7,166 

 

37 

Taxes on income

 

 

3,682 

 

 

2,236 

 

65 

 

 

2,577 

 

43 

Net income

 

 

6,168 

 

 

4,255 

 

45 

 

 

4,589 

 

34 

Diluted earnings per share

 

 

0.33 

 

 

0.23 

 

42 

 

 

0.23 

 

42 

Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

2,475,392 

 

 

2,468,042 

 

 

 

2,357,022 

 

Loans held for sale

 

 

4,386 

 

 

7,899 

 

(44)

 

 

7,453 

 

(41)

Portfolio loans

 

 

1,872,746 

 

 

1,872,213 

 

 

 

1,771,976 

 

Total deposits

 

 

1,946,018 

 

 

1,947,924 

 

(0)

 

 

1,884,105 

 

Total shareholders' equity

 

 

286,629 

 

 

283,820 

 

 

 

296,098 

 

(3)

Book value per common share

 

 

15.35 

 

 

15.19 

 

 

 

14.80 

 

Key Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

3.40% 

 

 

3.42% 

 

 

 

 

3.48% 

 

 

Efficiency ratio

 

 

64.34 

 

 

66.09 

 

 

 

 

72.17 

 

 

Total capital to risk-weighted assets

 

 

15.66 

 

 

15.21 

 

 

 

 

16.79 

 

 

Nonperforming loans to portfolio loans

 

 

0.89 

 

 

1.31 

 

 

 

 

1.15 

 

 

Shareholders' equity to total assets

 

 

11.58 

 

 

11.50 

 

 

 

 

12.56 

 

 

Tangible common equity to tangible assets*

 

 

11.01 

 

 

10.92 

 

 

 

 

11.95 

 

 

Return on average assets (annualized)

 

 

1.00 

 

 

0.70 

 

 

 

 

0.78 

 

 

Return on average common equity (annualized)

 

 

8.59 

 

 

5.97 

 

 

 

 

6.14 

 

 

Return on average tangible common equity (annualized)**

 

 

9.10 

 

 

6.33 

 

 

 

 

6.46 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



 

Year

 

 

 

 

 

YEAR-TO-DATE  HIGHLIGHTS

 

2016

 

2015

 

% Change

 

 

 

 

 

Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

79,443 

 

$

67,417 

 

18% 

 

 

 

 

 

Provision (credit) for loan losses

 

 

4,769 

 

 

(3,566)

 

234 

 

 

 

 

 

Noninterest income

 

 

16,085 

 

 

14,457 

 

11 

 

 

 

 

 

Noninterest expense

 

 

63,246 

 

 

58,240 

 

 

 

 

 

 

Income before taxes

 

 

27,513 

 

 

27,200 

 

 

 

 

 

 

Taxes on income

 

 

9,809 

 

 

9,793 

 

 

 

 

 

 

Net income

 

 

17,704 

 

 

17,407 

 

 

 

 

 

 

Diluted earnings per share

 

 

0.92 

 

 

0.90 

 

 

 

 

 

 

Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

2,475,392 

 

 

2,357,022 

 

 

 

 

 

 

Loans held for sale

 

 

4,386 

 

 

7,453 

 

(41)

 

 

 

 

 

Portfolio loans

 

 

1,872,746 

 

 

1,771,976 

 

 

 

 

 

 

Total deposits

 

 

1,946,018 

 

 

1,884,105 

 

 

 

 

 

 

Total shareholders' equity

 

 

286,629 

 

 

296,098 

 

(3)

 

 

 

 

 

Book value per common share

 

 

15.35 

 

 

14.80 

 

 

 

 

 

 

Key Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

3.46% 

 

 

3.35% 

 

 

 

 

 

 

 

Efficiency ratio

 

 

65.88 

 

 

70.98 

 

 

 

 

 

 

 

Total capital to risk-weighted assets

 

 

15.66 

 

 

16.79 

 

 

 

 

 

 

 

Nonperforming loans to portfolio loans

 

 

0.89 

 

 

1.15 

 

 

 

 

 

 

 

Shareholders' equity to total assets

 

 

11.58 

 

 

12.56 

 

 

 

 

 

 

 

Tangible common equity to tangible assets*

 

 

11.01 

 

 

11.95 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

 

0.74 

 

 

0.84 

 

 

 

 

 

 

 

Return on average common equity (annualized)

 

 

6.18 

 

 

6.23 

 

 

 

 

 

 

 

Return on average tangible common equity (annualized)**

 

 

6.55 

 

 

6.35 

 

 

 

 

 

 

 



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,



2016

 

2015

Assets

 

 

 

 

 

Cash and due from banks

$

36,831 

 

$

24,971 

Interest-bearing deposits

 

38,819 

 

 

53,158 

Cash and cash equivalents

 

75,650 

 

 

78,129 

Securities held to maturity (fair values of $10,677 and $12,282, respectively)

 

10,443 

 

 

11,797 

Securities available for sale (amortized cost of $427,113 and $401,136, respectively)

 

426,218 

 

 

400,331 

Loans held for sale

 

4,386 

 

 

7,453 

Loans receivable

 

1,872,746 

 

 

1,771,975 

Less: Allowance for loan losses

 

(27,546)

 

 

(26,106)

Net loans receivable

 

1,845,200 

 

 

1,745,869 

Accrued interest receivable

 

6,194 

 

 

5,767 

Non-hedge derivative asset

 

1,235 

 

 

1,793 

Premises and equipment, net

 

22,808 

 

 

23,819 

Other real estate

 

350 

 

 

2,274 

Goodwill

 

13,545 

 

 

13,467 

Other intangible assets, net

 

5,790 

 

 

6,615 

Other assets

 

63,573 

 

 

59,708 

Total assets

$

2,475,392 

 

$

2,357,022 



 

 

 

 

 

Liabilities

 

 

 

 

 

Deposits:

 

 

 

 

 

Noninterest-bearing demand

$

551,709 

 

$

596,494 

Interest-bearing demand

 

152,656 

 

 

151,015 

Money market accounts

 

567,058 

 

 

534,357 

Savings accounts

 

56,410 

 

 

56,333 

Time deposits of $100,000 or more

 

360,307 

 

 

311,538 

Other time deposits

 

257,878 

 

 

234,368 

Total deposits

 

1,946,018 

 

 

1,884,105 

Accrued interest payable

 

1,132 

 

 

867 

Non-hedge derivative liability

 

1,235 

 

 

1,793 

Other liabilities

 

10,171 

 

 

11,684 

Other borrowings

 

183,814 

 

 

110,927 

Subordinated debentures

 

46,393 

 

 

51,548 

Total liabilities 

 

2,188,763 

 

 

2,060,924 



 

 

 

 

 

Shareholders' equity

 

 

 

 

 

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

 

 

 

 

 

21,230,714 and 21,138,028 shares issued, respectively

 

21,231 

 

 

21,138 

Additional paid-in capital

 

123,112 

 

 

121,966 

Retained earnings

 

184,840 

 

 

173,210 

Accumulated other comprehensive loss

 

(907)

 

 

(1,290)

Treasury stock, at cost, 2,555,987 and 1,131,226 shares, respectively

 

(41,647)

 

 

(18,926)

Total shareholders' equity

 

286,629 

 

 

296,098 

Total liabilities and shareholders' equity

$

2,475,392 

 

$

2,357,022 



 


 



 

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,



2016

 

2016

 

2015

 

2016

 

2015

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

20,925 

 

$

20,541 

 

$

19,725 

 

$

81,527 

 

$

67,644 

Investment securities

 

1,761 

 

 

1,719 

 

 

1,813 

 

 

7,407 

 

 

6,559 

Other interest-earning assets

 

52 

 

 

50 

 

 

46 

 

 

206 

 

 

280 

Total interest income

 

22,738 

 

 

22,310 

 

 

21,584 

 

 

89,140 

 

 

74,483 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

1,691 

 

 

1,542 

 

 

1,196 

 

 

5,968 

 

 

3,798 

Other borrowings

 

354 

 

 

374 

 

 

261 

 

 

1,379 

 

 

984 

Subordinated debentures

 

590 

 

 

589 

 

 

607 

 

 

2,350 

 

 

2,284 

Total interest expense

 

2,635 

 

 

2,505 

 

 

2,064 

 

 

9,697 

 

 

7,066 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

20,103 

 

 

19,805 

 

 

19,520 

 

 

79,443 

 

 

67,417 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) for loan losses

 

(1,329)

 

 

1,713 

 

 

(566)

 

 

4,769 

 

 

(3,566)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision (credit) for loan losses

 

21,432 

 

 

18,092 

 

 

20,086 

 

 

74,674 

 

 

70,983 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

2,772 

 

 

2,681 

 

 

2,676 

 

 

10,558 

 

 

9,995 

Gain on sales of mortgage loans

 

774 

 

 

775 

 

 

645 

 

 

2,672 

 

 

2,179 

Gain on sale/call of investment securities, net

 

 -

 

 

 

 

 -

 

 

294 

 

 

162 

Other noninterest income

 

698 

 

 

1,096 

 

 

858 

 

 

2,561 

 

 

2,121 

Total noninterest income

 

4,244 

 

 

4,555 

 

 

4,179 

 

 

16,085 

 

 

14,457 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

9,001 

 

 

9,794 

 

 

10,273 

 

 

37,724 

 

 

34,850 

Occupancy

 

2,616 

 

 

3,103 

 

 

2,586 

 

 

11,059 

 

 

9,359 

Data processing

 

404 

 

 

582 

 

 

847 

 

 

1,886 

 

 

2,178 

FDIC and other insurance

 

235 

 

 

341 

 

 

384 

 

 

1,376 

 

 

1,353 

Other real estate, net

 

(10)

 

 

(233)

 

 

 

 

(222)

 

 

161 

Provision (credit) for unfunded loan commitments

 

32 

 

 

146 

 

 

(163)

 

 

130 

 

 

(255)

General and administrative

 

3,548 

 

 

2,423 

 

 

3,164 

 

 

11,293 

 

 

10,594 

Total noninterest expense

 

15,826 

 

 

16,156 

 

 

17,099 

 

 

63,246 

 

 

58,240 

Income before taxes

 

9,850 

 

 

6,491 

 

 

7,166 

 

 

27,513 

 

 

27,200 

Taxes on income

 

3,682 

 

 

2,236 

 

 

2,577 

 

 

9,809 

 

 

9,793 

Net income

$

6,168 

 

$

4,255 

 

$

4,589 

 

$

17,704 

 

$

17,407 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax, pre-provision income*

$

8,553 

 

$

8,350 

 

$

6,437 

 

$

32,412 

 

$

23,379 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.33 

 

$

0.23 

 

$

0.23 

 

$

0.93 

 

$

0.90 

Diluted earnings per common share

 

0.33 

 

 

0.23 

 

 

0.23 

 

 

0.92 

 

 

0.90 

Common dividends declared per share

 

0.08 

 

 

0.08 

 

 

0.06 

 

 

0.32 

 

 

0.24 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

*This is a Non-GAAP based financial measure.  Pre-tax, pre-provision income is calculated as follows: 

 

 

 

 

 

 

 

Net Income + Taxes on income + Provision (credit) for loan losses + Provision (credit) for unfunded loan commitments

 

 

 

 

 

 



 


 



 

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

                                                                                             Table 4



 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the three months ended



December 31, 2016

 

September 30, 2016

 

December 31, 2015



Average

 

Average

 

Average

 

Average

 

Average

 

Average



Balance

 

Yield/Rate

 

Balance

 

Yield/Rate

 

Balance

 

Yield/Rate

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

$

1,867,210 

 

4.46% 

 

$

1,832,750 

 

4.46% 

 

$

1,744,375 

 

4.49% 

Investment securities

 

432,053 

 

1.62 

 

 

425,276 

 

1.61 

 

 

413,701 

 

1.74 

Other interest-earning assets

 

50,564 

 

0.41 

 

 

48,759 

 

0.41 

 

 

64,562 

 

0.28 

Total interest-earning assets

 

2,349,827 

 

3.85 

 

 

2,306,785 

 

3.85 

 

 

2,222,638 

 

3.85 

Other assets

 

106,961 

 

 

 

 

107,140 

 

 

 

 

101,002 

 

 

Total assets

$

2,456,788 

 

 

 

$

2,413,925 

 

 

 

$

2,323,640 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

146,708 

 

0.16% 

 

$

152,134 

 

0.15% 

 

$

137,153 

 

0.15% 

Money market accounts

 

572,984 

 

0.26 

 

 

545,040 

 

0.26 

 

 

541,976 

 

0.19 

Savings accounts

 

55,761 

 

0.13 

 

 

54,073 

 

0.14 

 

 

53,604 

 

0.13 

Time deposits

 

625,288 

 

0.79 

 

 

603,201 

 

0.73 

 

 

548,145 

 

0.63 

Total interest-bearing deposits

 

1,400,741 

 

0.48 

 

 

1,354,448 

 

0.45 

 

 

1,280,878 

 

0.37 

Other borrowings

 

151,004 

 

0.93 

 

 

163,495 

 

0.91 

 

 

80,343 

 

1.29 

Subordinated debentures

 

46,393 

 

5.09 

 

 

46,393 

 

5.08 

 

 

51,044 

 

4.76 

Total interest-bearing liabilities

 

1,598,138 

 

0.66 

 

 

1,564,336 

 

0.64 

 

 

1,412,265 

 

0.58 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

557,994 

 

 

 

 

549,077 

 

 

 

 

594,537 

 

 

Other liabilities

 

15,157 

 

 

 

 

16,937 

 

 

 

 

20,149 

 

 

Shareholders' equity

 

285,499 

 

 

 

 

283,575 

 

 

 

 

296,689 

 

 

Total liabilities and shareholders' equity

$

2,456,788 

 

 

 

$

2,413,925 

 

 

 

$

2,323,640 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income and spread

 

 

 

3.19% 

 

 

 

 

3.21% 

 

 

 

 

3.27% 

Net interest margin (1)

 

 

 

3.40% 

 

 

 

 

3.42% 

 

 

 

 

3.48% 

Average interest-earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

to average interest-bearing liabilities

 

147.04% 

 

 

 

 

147.46% 

 

 

 

 

157.38% 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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,



2016

 

2015



Average

 

Average

 

Average

 

Average



Balance

 

Yield/Rate

 

Balance

 

Yield/Rate

Assets

 

 

 

 

 

 

 

 

 

Loans

$

1,822,288 

 

4.47% 

 

$

1,519,730 

 

4.45% 

Investment securities

 

424,501 

 

1.74 

 

 

384,745 

 

1.70 

Other interest-earning assets

 

49,938 

 

0.41 

 

 

106,586 

 

0.26 

Total interest-earning assets

 

2,296,727 

 

3.88 

 

 

2,011,061 

 

3.70 

Other assets

 

106,180 

 

 

 

 

68,681 

 

 

Total assets

$

2,402,907 

 

 

 

$

2,079,742 

 

 



 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

156,086 

 

0.16% 

 

$

134,381 

 

0.11% 

Money market accounts

 

549,691 

 

0.25 

 

 

499,788 

 

0.17 

Savings accounts

 

55,118 

 

0.13 

 

 

39,456 

 

0.11 

Time deposits

 

595,536 

 

0.72 

 

 

469,547 

 

0.59 

Total interest-bearing deposits

 

1,356,431 

 

0.44 

 

 

1,143,172 

 

0.33 

Other borrowings

 

143,399 

 

0.96 

 

 

72,538 

 

1.36 

Subordinated debentures

 

46,928 

 

5.01 

 

 

47,565 

 

4.80 

Total interest-bearing liabilities

 

1,546,758 

 

0.63 

 

 

1,263,275 

 

0.56 



 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

554,509 

 

 

 

 

524,025 

 

 

Other liabilities

 

15,120 

 

 

 

 

13,217 

 

 

Shareholders' equity

 

286,520 

 

 

 

 

279,225 

 

 

Total liabilities and shareholders' equity

$

2,402,907 

 

 

 

$

2,079,742 

 

 



 

 

 

 

 

 

 

 

 

Net interest income and spread

 

 

 

3.25% 

 

 

 

 

3.14% 

Net interest margin (1)

 

 

 

3.46% 

 

 

 

 

3.35% 

Average interest-earning assets

 

 

 

 

 

 

 

 

 

to average interest-bearing liabilities

 

148.49% 

 

 

 

 

159.19% 

 

 



 

 

 

 

 

 

 

 

 

(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



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



2016

 

2015



 

Dec. 31

 

 

Sep. 30

 

Jun. 30

 

Mar. 31

 

Dec. 31

 

Sep. 30

 

Jun. 30

 

Mar. 31

LOAN COMPOSITION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

882,071 

 

$

893,807 

 

$

862,287 

 

$

878,822 

 

$

938,462 

 

$

869,250 

 

$

759,406 

 

$

759,676 

One-to-four family residential

 

199,123 

 

 

193,678 

 

 

183,693 

 

 

158,078 

 

 

161,958 

 

 

95,906 

 

 

85,338 

 

 

86,343 

Real estate construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

199,113 

 

 

184,211 

 

 

175,805 

 

 

156,454 

 

 

129,070 

 

 

126,407 

 

 

186,140 

 

 

192,052 

One-to-four family residential

 

20,946 

 

 

22,460 

 

 

20,347 

 

 

24,202 

 

 

21,337 

 

 

12,866 

 

 

13,107 

 

 

12,586 

Commercial

 

556,248 

 

 

566,403 

 

 

558,472 

 

 

543,822 

 

 

507,173 

 

 

423,480 

 

 

384,788 

 

 

366,282 

Installment and consumer

 

19,631 

 

 

19,553 

 

 

20,773 

 

 

20,506 

 

 

21,429 

 

 

20,185 

 

 

20,651 

 

 

21,306 

Total loans, including held for sale

 

1,877,132 

 

 

1,880,112 

 

 

1,821,377 

 

 

1,781,884 

 

 

1,779,429 

 

 

1,548,094 

 

 

1,449,430 

 

 

1,438,245 

Less allowance for loan losses

 

(27,546)

 

 

(28,452)

 

 

(26,876)

 

 

(27,168)

 

 

(26,106)

 

 

(26,593)

 

 

(26,219)

 

 

(27,250)

Total loans, net

$

1,849,586 

 

$

1,851,660 

 

$

1,794,501 

 

$

1,754,716 

 

$

1,753,323 

 

$

1,521,501 

 

$

1,423,211 

 

$

1,410,995 

LOANS BY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oklahoma banking****

$

1,095,930 

 

$

1,117,716 

 

$

1,085,986 

 

$

1,060,482 

 

$

1,048,473 

 

$

832,282 

 

$

810,367 

 

$

814,949 

Texas banking

 

636,643 

 

 

605,682 

 

 

577,333 

 

 

560,421 

 

 

580,476 

 

 

563,010 

 

 

493,047 

 

 

478,005 

Kansas banking

 

144,559 

 

 

156,714 

 

 

158,058 

 

 

160,981 

 

 

150,480 

 

 

152,802 

 

 

146,016 

 

 

145,291 

Total loans

$

1,877,132 

 

$

1,880,112 

 

$

1,821,377 

 

$

1,781,884 

 

$

1,779,429 

 

$

1,548,094 

 

$

1,449,430 

 

$

1,438,245 

NONPERFORMING LOANS BY TYPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & development

$

970 

 

$

1,073 

 

$

1,436 

 

$

1,444 

 

$

1,010 

 

$

391 

 

$

416 

 

$

392 

Commercial real estate

 

6,471 

 

 

7,620 

 

 

3,894 

 

 

3,830 

 

 

3,992 

 

 

1,795 

 

 

2,141 

 

 

2,247 

Commercial

 

6,142 

 

 

12,791 

 

 

13,800 

 

 

13,461 

 

 

13,491 

 

 

11,727 

 

 

5,114 

 

 

5,447 

One-to-four family residential

 

2,904 

 

 

2,982 

 

 

3,120 

 

 

3,448 

 

 

1,777 

 

 

1,016 

 

 

1,216 

 

 

1,065 

Consumer

 

123 

 

 

58 

 

 

75 

 

 

84 

 

 

88 

 

 

148 

 

 

 -

 

 

 -

Total nonperforming loans

$

16,610 

 

$

24,524 

 

$

22,325 

 

$

22,267 

 

$

20,358 

 

$

15,077 

 

$

8,887 

 

$

9,151 

NONPERFORMING LOANS BY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oklahoma banking****

$

12,006 

 

$

12,275 

 

$

9,268 

 

$

7,978 

 

$

6,948 

 

$

2,846 

 

$

1,670 

 

$

2,244 

Texas banking

 

4,140 

 

 

11,805 

 

 

12,586 

 

 

13,521 

 

 

12,450 

 

 

11,025 

 

 

5,353 

 

 

5,264 

Kansas banking

 

464 

 

 

444 

 

 

471 

 

 

768 

 

 

960 

 

 

1,206 

 

 

1,864 

 

 

1,643 

Total nonperforming loans

$

16,610 

 

$

24,524 

 

$

22,325 

 

$

22,267 

 

$

20,358 

 

$

15,077 

 

$

8,887 

 

$

9,151 

OTHER REAL ESTATE BY TYPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & development

$

 -

 

$

1,756 

 

$

1,962 

 

$

2,060 

 

$

2,060 

 

$

2,025 

 

$

2,035 

 

$

2,035 

Commercial real estate

 

350 

 

 

350 

 

 

160 

 

 

214 

 

 

214 

 

 

249 

 

 

358 

 

 

220 

Total other real estate

$

350 

 

$

2,106 

 

$

2,122 

 

$

2,274 

 

$

2,274 

 

$

2,274 

 

$

2,393 

 

$

2,255 

OTHER REAL ESTATE BY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oklahoma banking****

$

 -

 

$

 -

 

$

220 

 

$

274 

 

$

274 

 

$

200 

 

$

200 

 

$

 -

Texas banking

 

350 

 

 

2,106 

 

 

1,902 

 

 

2,000 

 

 

2,000 

 

 

2,025 

 

 

2,000 

 

 

2,000 

Kansas banking

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

49 

 

 

193 

 

 

255 

Total other real estate

$

350 

 

$

2,106 

 

$

2,122 

 

$

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 6
Continued



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



2016

 

2015



 

Dec. 31

 

 

Sep. 30

 

Jun. 30

 

Mar. 31

 

Dec. 31

 

Sep. 30

 

Jun. 30

 

Mar. 31

POTENTIAL PROBLEM LOANS BY TYPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & development

$

589 

 

$

588 

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

201 

Commercial real estate

 

13,831 

 

 

12,212 

 

 

33,472 

 

 

36,216 

 

 

26,981 

 

 

22,362 

 

 

20,375 

 

 

24,672 

Commercial

 

27,621 

 

 

30,555 

 

 

29,537 

 

 

29,931 

 

 

9,879 

 

 

7,366 

 

 

14,519 

 

 

14,016 

One-to-four family residential

 

1,980 

 

 

2,119 

 

 

1,353 

 

 

2,275 

 

 

2,285 

 

 

79 

 

 

80 

 

 

81 

Consumer

 

 

 

 

 

 

 

38 

 

 

10 

 

 

 -

 

 

 -

 

 

 -

Total potential problem loans

$

44,023 

 

$

45,476 

 

$

64,364 

 

$

68,460 

 

$

39,155 

 

$

29,807 

 

$

34,974 

 

$

38,970 

POTENTIAL PROBLEM LOANS BY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oklahoma banking****

$

20,258 

 

$

21,780 

 

$

43,895 

 

$

46,102 

 

$

32,970 

 

$

23,597 

 

$

23,231 

 

$

26,713 

Texas banking

 

19,807 

 

 

21,029 

 

 

17,726 

 

 

18,801 

 

 

4,165 

 

 

4,086 

 

 

9,180 

 

 

9,541 

Kansas banking

 

3,958 

 

 

2,667 

 

 

2,743 

 

 

3,557 

 

 

2,020 

 

 

2,124 

 

 

2,563 

 

 

2,716 

Total potential problem loans

$

44,023 

 

$

45,476 

 

$

64,364 

 

$

68,460 

 

$

39,155 

 

$

29,807 

 

$

34,974 

 

$

38,970 

ALLOWANCE ACTIVITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

28,452 

 

$

26,876 

 

$

27,168 

 

$

26,106 

 

$

26,593 

 

$

26,219 

 

$

27,250 

 

$

28,452 

Charge-offs

 

2,108 

 

 

626 

 

 

538 

 

 

3,725 

 

 

569 

 

 

226 

 

 

325 

 

 

230 

Recoveries

 

2,531 

 

 

489 

 

 

236 

 

 

412 

 

 

648 

 

 

577 

 

 

430 

 

 

915 

Net charge-offs (recoveries)

 

(423)

 

 

137 

 

 

302 

 

 

3,313 

 

 

(79)

 

 

(351)

 

 

(105)

 

 

(685)

Provision (credit) for loan losses

 

(1,329)

 

 

1,713 

 

 

10 

 

 

4,375 

 

 

(566)

 

 

23 

 

 

(1,136)

 

 

(1,887)

Balance, end of period

$

27,546 

 

$

28,452 

 

$

26,876 

 

$

27,168 

 

$

26,106 

 

$

26,593 

 

$

26,219 

 

$

27,250 

NET CHARGE-OFFS BY TYPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction & development

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

(16)

 

$

(15)

 

$

Commercial real estate

 

(84)

 

 

108 

 

 

(44)

 

 

(187)

 

 

219 

 

 

24 

 

 

82 

 

 

(118)

Commercial

 

(357)

 

 

(64)

 

 

82 

 

 

3,408 

 

 

(286)

 

 

(325)

 

 

(52)

 

 

(188)

One-to-four family residential

 

(16)

 

 

44 

 

 

(12)

 

 

41 

 

 

(48)

 

 

(68)

 

 

(91)

 

 

(331)

Consumer

 

34 

 

 

49 

 

 

276 

 

 

51 

 

 

36 

 

 

34 

 

 

(29)

 

 

(53)

Total net charge-offs (recoveries) by type

$

(423)

 

$

137 

 

$

302 

 

$

3,313 

 

$

(79)

 

$

(351)

 

$

(105)

 

$

(685)

NET CHARGE-OFFS BY SEGMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oklahoma banking****

$

(178)

 

$

34 

 

$

127 

 

$

458 

 

$

288 

 

$

(86)

 

$

25 

 

$

(309)

Texas banking

 

(168)

 

 

180 

 

 

211 

 

 

952 

 

 

(415)

 

 

(103)

 

 

(72)

 

 

(114)

Kansas banking

 

(77)

 

 

(77)

 

 

(36)

 

 

1,903 

 

 

48 

 

 

(162)

 

 

(58)

 

 

(262)

Total net charge-offs (recoveries) by segment

$

(423)

 

$

137 

 

$

302 

 

$

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 7




 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



2016

 

2015



 

Dec. 31

 

 

Sep. 30

 

Jun. 30

 

Mar. 31

 

Dec. 31

 

Sep. 30

 

Jun. 30

 

Mar. 31

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.33 

 

$

0.23 

 

$

0.29 

 

$

0.10 

 

$

0.23 

 

$

0.22 

 

$

0.22 

 

$

0.24 

Diluted earnings per common share

 

0.33 

 

 

0.23 

 

 

0.28 

 

 

0.10 

 

 

0.23 

 

 

0.22 

 

 

0.22 

 

 

0.24 

Common dividends declared per share

 

0.08 

 

 

0.08 

 

 

0.08 

 

 

0.08 

 

 

0.06 

 

 

0.06 

 

 

0.06 

 

 

0.06 

Book value per common share

 

15.35 

 

 

15.19 

 

 

15.06 

 

 

14.81 

 

 

14.80 

 

 

14.57 

 

 

14.38 

 

 

14.26 

Tangible book value per share*

 

14.50 

 

 

14.33 

 

 

14.20 

 

 

13.97 

 

 

13.98 

 

 

14.49 

 

 

14.29 

 

 

14.17 

COMMON STOCK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares issued

 

21,230,714 

 

 

21,223,895 

 

 

21,223,613 

 

 

21,225,034 

 

 

21,138,028 

 

 

19,901,336 

 

 

19,900,855 

 

 

19,900,350 

Less treasury shares

 

2,555,987 

 

 

2,538,510 

 

 

2,472,830 

 

 

1,939,989 

 

 

1,131,226 

 

 

868,617 

 

 

867,310 

 

 

867,310 

Outstanding shares

 

18,674,727 

 

 

18,685,385 

 

 

18,750,783 

 

 

19,285,045 

 

 

20,006,802 

 

 

19,032,719 

 

 

19,033,545 

 

 

19,033,040 

Diluted outstanding shares

 

18,551,146 

 

 

18,545,614 

 

 

18,677,912 

 

 

19,267,473 

 

 

19,866,477 

 

 

18,846,561 

 

 

18,863,977 

 

 

18,934,175 

OTHER FINANCIAL DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

$

436,661 

 

$

427,938 

 

$

422,296 

 

$

423,030 

 

$

412,128 

 

$

388,543 

 

$

373,260 

 

$

377,545 

Loans held for sale

 

4,386 

 

 

7,899 

 

 

7,010 

 

 

1,803 

 

 

7,453 

 

 

7,024 

 

 

6,687 

 

 

9,106 

Portfolio loans

 

1,872,746 

 

 

1,872,213 

 

 

1,814,367 

 

 

1,780,081 

 

 

1,771,975 

 

 

1,541,070 

 

 

1,442,743 

 

 

1,429,139 

Total loans

 

1,877,132 

 

 

1,880,112 

 

 

1,821,377 

 

 

1,781,884 

 

 

1,779,428 

 

 

1,548,094 

 

 

1,449,430 

 

 

1,438,245 

Total assets

 

2,475,392 

 

 

2,468,042 

 

 

2,402,262 

 

 

2,360,819 

 

 

2,357,022 

 

 

2,059,899 

 

 

2,031,581 

 

 

2,003,079 

Total deposits

 

1,946,018 

 

 

1,947,924 

 

 

1,902,865 

 

 

1,895,248 

 

 

1,884,105 

 

 

1,626,250 

 

 

1,624,446 

 

 

1,616,454 

Other borrowings

 

183,814 

 

 

173,971 

 

 

153,568 

 

 

117,763 

 

 

110,927 

 

 

96,801 

 

 

75,839 

 

 

58,578 

Subordinated debentures

 

46,393 

 

 

46,393 

 

 

46,393 

 

 

46,393 

 

 

51,548 

 

 

46,393 

 

 

46,393 

 

 

46,393 

Total shareholders' equity

 

286,629 

 

 

283,820 

 

 

282,360 

 

 

285,661 

 

 

296,098 

 

 

277,344 

 

 

273,681 

 

 

271,444 

Mortgage servicing portfolio

 

460,646 

 

 

453,988 

 

 

443,568 

 

 

434,340 

 

 

432,318 

 

 

422,845 

 

 

415,961 

 

 

407,903 

INTANGIBLE ASSET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

$

13,545 

 

$

13,545 

 

$

13,467 

 

$

13,467 

 

$

13,467 

 

$

1,214 

 

$

1,214 

 

$

1,214 

Core deposit intangible

 

2,299 

 

 

2,438 

 

 

2,584 

 

 

2,734 

 

 

2,894 

 

 

342 

 

 

405 

 

 

467 

Mortgage servicing rights

 

3,491 

 

 

3,381 

 

 

3,350 

 

 

3,411 

 

 

3,721 

 

 

3,631 

 

 

3,518 

 

 

3,399 

Total intangible assets

$

19,335 

 

$

19,364 

 

$

19,401 

 

$

19,612 

 

$

20,082 

 

$

5,187 

 

$

5,137 

 

$

5,080 

Intangible amortization expense

$

275 

 

$

344 

 

$

350 

 

$

341 

 

$

330 

 

$

243 

 

$

243 

 

$

168 

DEPOSIT COMPOSITION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand

$

551,709 

 

$

550,121 

 

$

545,421 

 

$

552,499 

 

$

596,494 

 

$

526,159 

 

$

515,156 

 

$

506,952 

Interest-bearing demand

 

152,656 

 

 

146,583 

 

 

160,886 

 

 

168,210 

 

 

151,015 

 

 

114,877 

 

 

131,547 

 

 

140,659 

Money market accounts

 

567,058 

 

 

576,550 

 

 

547,415 

 

 

540,323 

 

 

534,357 

 

 

502,028 

 

 

496,178 

 

 

488,569 

Savings accounts

 

56,410 

 

 

54,849 

 

 

55,209 

 

 

56,235 

 

 

56,333 

 

 

36,163 

 

 

35,647 

 

 

34,413 

Time deposits of $100,000 or more

 

360,307 

 

 

347,976 

 

 

323,137 

 

 

314,496 

 

 

311,538 

 

 

238,318 

 

 

233,105 

 

 

227,426 

Other time deposits

 

257,878 

 

 

271,845 

 

 

270,797 

 

 

263,485 

 

 

234,368 

 

 

208,705 

 

 

212,813 

 

 

218,435 

Total deposits**

$

1,946,018 

 

$

1,947,924 

 

$

1,902,865 

 

$

1,895,248 

 

$

1,884,105 

 

$

1,626,250 

 

$

1,624,446 

 

$

1,616,454 

OFFICES AND EMPLOYEES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FTE Employees

 

387 

 

 

393 

 

 

410 

 

 

411 

 

 

412 

 

 

358 

 

 

361 

 

 

360 

Banking Centers

 

31 

 

 

31 

 

 

33 

 

 

33 

 

 

33 

 

 

24 

 

 

24 

 

 

23 

Assets per employee

$

6,396 

 

$

6,280 

 

$

5,859 

 

$

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

$

1,946,018 

 

$

1,947,924 

 

$

1,902,865 

 

$

1,895,248 

 

$

1,884,105 

 

$

1,626,250 

 

$

1,624,446 

 

$

1,616,454 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brokered time deposits

 

64,652 

 

 

65,398 

 

 

61,709 

 

 

55,901 

 

 

39,797 

 

 

10,086 

 

 

7,683 

 

 

7,694 

Other brokered deposits

 

206,590 

 

 

214,175 

 

 

175,367 

 

 

140,372 

 

 

135,880 

 

 

133,025 

 

 

103,025 

 

 

83,025 

Non-brokered deposits

$

1,674,776 

 

$

1,668,351 

 

$

1,665,789 

 

$

1,698,975 

 

$

1,708,428 

 

$

1,483,139 

 

$

1,513,738 

 

$

1,525,735 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sweep repurchase agreements

 

45,814 

 

 

46,971 

 

 

42,568 

 

 

42,763 

 

 

37,273 

 

 

50,801 

 

 

50,839 

 

 

33,578 

Core funding

$

1,720,590 

 

$

1,715,322 

 

$

1,708,357 

 

$

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 8








 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



2016

 

2015



 

Dec. 31

 

 

Sep. 30

 

 

Jun. 30

 

Mar. 31

 

Dec. 31

 

Sep. 30

 

Jun. 30

 

Mar. 31

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

1.00% 

 

 

0.70% 

 

 

0.91% 

 

 

0.32% 

 

 

0.78% 

 

 

0.81% 

 

 

0.85% 

 

 

0.92% 

Return on average common equity (annualized)

 

8.59 

 

 

5.97 

 

 

7.67 

 

 

2.56 

 

 

6.14 

 

 

5.94 

 

 

6.11 

 

 

6.78 

Return on average tangible common equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(annualized)*

 

9.10 

 

 

6.33 

 

 

8.13 

 

 

2.71 

 

 

6.46 

 

 

5.97 

 

 

6.14 

 

 

6.82 

Net interest margin (annualized)

 

3.40 

 

 

3.42 

 

 

3.48 

 

 

3.54 

 

 

3.48 

 

 

3.34 

 

 

3.31 

 

 

3.25 

Total dividends declared to net income

 

24.23 

 

 

35.14 

 

 

28.35 

 

 

84.66 

 

 

26.22 

 

 

27.53 

 

 

27.45 

 

 

25.19 

Effective tax rate

 

37.38 

 

 

34.45 

 

 

34.70 

 

 

35.19 

 

 

35.96 

 

 

35.84 

 

 

34.51 

 

 

37.49 

Efficiency ratio

 

64.34 

 

 

66.09 

 

 

65.70 

 

 

67.48 

 

 

72.17 

 

 

68.16 

 

 

71.83 

 

 

71.69 

NONPERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

$

16,267 

 

$

24,109 

 

$

22,259 

 

$

22,161 

 

$

19,858 

 

$

15,076 

 

$

8,887 

 

$

9,151 

90 days past due and accruing

 

343 

 

 

415 

 

 

66 

 

 

106 

 

 

500 

 

 

 

 

 -

 

 

 -

Total nonperforming loans

 

16,610 

 

 

24,524 

 

 

22,325 

 

 

22,267 

 

 

20,358 

 

 

15,077 

 

 

8,887 

 

 

9,151 

Other real estate

 

350 

 

 

2,106 

 

 

2,122 

 

 

2,274 

 

 

2,274 

 

 

2,274 

 

 

2,393 

 

 

2,255 

Total nonperforming assets

$

16,960 

 

$

26,630 

 

$

24,447 

 

$

24,541 

 

$

22,632 

 

$

17,351 

 

$

11,280 

 

$

11,406 

Potential problem loans

$

44,023 

 

$

45,476 

 

$

64,364 

 

$

68,460 

 

$

39,155 

 

$

29,807 

 

$

34,974 

 

$

38,970 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to portfolio loans and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

other real estate

 

0.91% 

 

 

1.42% 

 

 

1.35% 

 

 

1.38% 

 

 

1.28% 

 

 

1.12% 

 

 

0.78% 

 

 

0.80% 

Nonperforming loans to portfolio loans

 

0.89 

 

 

1.31 

 

 

1.23 

 

 

1.25 

 

 

1.15 

 

 

0.98 

 

 

0.62 

 

 

0.64 

Allowance for loan losses to portfolio loans

 

1.47 

 

 

1.52 

 

 

1.48 

 

 

1.53 

 

 

1.47 

 

 

1.73 

 

 

1.82 

 

 

1.91 

Allowance for loan losses to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

nonperforming loans

 

165.84 

 

 

116.02 

 

 

120.39 

 

 

122.01 

 

 

128.23 

 

 

176.38 

 

 

295.03 

 

 

297.78 

Net loan charge-offs to average portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

loans (annualized)

 

(0.09)

 

 

0.03 

 

 

0.07 

 

 

0.75 

 

 

(0.02)

 

 

(0.09)

 

 

(0.03)

 

 

(0.20)

CAPITAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

average assets

 

11.62% 

 

 

11.75% 

 

 

11.93% 

 

 

12.42% 

 

 

12.77% 

 

 

13.59% 

 

 

13.87% 

 

 

13.59% 

Leverage ratio

 

13.02 

 

 

13.07 

 

 

13.18 

 

 

13.45 

 

 

14.41 

 

 

15.84 

 

 

16.12 

 

 

15.75 

Common equity tier 1 capital

 

12.36 

 

 

11.95 

 

 

12.22 

 

 

12.13 

 

 

13.21 

 

 

14.57 

 

 

15.30 

 

 

15.51 

Tier 1 capital to risk-weighted assets

 

14.40 

 

 

13.95 

 

 

14.28 

 

 

14.14 

 

 

15.53 

 

 

16.95 

 

 

17.84 

 

 

18.10 

Total capital to risk-weighted assets

 

15.66 

 

 

15.21 

 

 

15.53 

 

 

15.39 

 

 

16.79 

 

 

18.21 

 

 

19.09 

 

 

19.36 

Tangible common equity to tangible assets***

 

11.01 

 

 

10.92 

 

 

11.16 

 

 

11.49 

 

 

11.95 

 

 

13.40 

 

 

13.40 

 

 

13.48 

REGULATORY CAPITAL DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity tier 1 capital

$

272,882 

 

$

268,045 

 

$

266,612 

 

$

270,564 

 

$

282,737 

 

$

275,350 

 

$

272,048 

 

$

269,007 

Tier I capital

 

317,882 

 

 

313,045 

 

 

311,612 

 

 

315,326 

 

 

332,468 

 

 

320,350 

 

 

317,048 

 

 

314,007 

Total capital

 

345,597 

 

 

341,196 

 

 

338,968 

 

 

343,287 

 

 

359,300 

 

 

344,095 

 

 

339,412 

 

 

335,734 

Total risk adjusted assets

 

2,207,508 

 

 

2,243,895 

 

 

2,182,051 

 

 

2,230,326 

 

 

2,140,344 

 

 

1,889,892 

 

 

1,777,618 

 

 

1,734,401 

Average total assets

 

2,440,918 

 

 

2,395,991 

 

 

2,363,834 

 

 

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

$

286,629 

 

$

283,820 

 

$

282,360 

 

$

285,661 

 

$

296,098 

 

$

277,344 

 

$

273,681 

 

$

271,444 

Less goodwill and core deposit intangible

 

15,844 

 

 

15,983 

 

 

16,051 

 

 

16,201 

 

 

16,361 

 

 

1,556 

 

 

1,619 

 

 

1,681 

Tangible common equity

$

270,785 

 

$

267,837 

 

$

266,309 

 

$

269,460 

 

$

279,737 

 

$

275,788 

 

$

272,062 

 

$

269,763 

Total assets

$

2,475,392 

 

$

2,468,042 

 

$

2,402,262 

 

$

2,360,819 

 

$

2,357,022 

 

$

2,059,899 

 

$

2,031,581 

 

$

2,003,079 

Less goodwill and core deposit intangible

 

15,844 

 

 

15,983 

 

 

16,051 

 

 

16,201 

 

 

16,361 

 

 

1,556 

 

 

1,619 

 

 

1,681 

Tangible assets

$

2,459,548 

 

$

2,452,059 

 

$

2,386,211 

 

$

2,344,618 

 

$

2,340,661 

 

$

2,058,343 

 

$

2,029,962 

 

$

2,001,398 

Total shareholders' equity to total assets

 

11.58% 

 

 

11.50% 

 

 

11.75% 

 

 

12.10% 

 

 

12.56% 

 

 

13.46% 

 

 

13.47% 

 

 

13.55% 

Tangible common equity to tangible assets

 

11.01% 

 

 

10.92% 

 

 

11.16% 

 

 

11.49% 

 

 

11.95% 

 

 

13.40% 

 

 

13.40% 

 

 

13.48% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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