News Details

BOK Financial Reports Quarterly Earnings up 27% over 2009

October 27, 2010

Mortgage Banking Performance and Credit Quality Improvement Drives Results

TULSA, Okla.--(BUSINESS WIRE)-- BOK Financial Corporation reported record net income for the third quarter of 2010 of $64.3 million or $0.94 per diluted share, up from $63.5 million or $0.93 per diluted share in the second quarter of 2010 and $50.7 million or $0.75 per diluted share for the third quarter of 2009. Net income for the nine months ended September 30, 2010 totaled $187.9 million or $2.75 per diluted share compared to $157.8 million or $2.33 per diluted share for the nine months ended September 30, 2009.

Net income for the first quarter of 2010 included a $6.5 million or $0.10 per share day-one gain from the purchase of the rights to service $4.2 billion of residential mortgage loans on favorable terms. Net income for the second quarter of 2009 included a $7.7 million or $0.11 per share special assessment charge by the FDIC.

“Our third quarter net income of over $64 million was the result of strong mortgage banking performance and lower credit costs,” said President and CEO Stan Lybarger. “The volume of new residential mortgage loans increased to near record levels in the quarter. Non-performing loans and net charge-offs continued to improve, enabling us to further lower our provision for credit losses without reducing the level of loan loss reserves. We expect that soft commercial loan demand and low interest rates will continue to affect near-term earnings.”

Highlights of third quarter of 2010 included:

  • Net interest revenue totaled $180.7 million, down $1.4 million from the second quarter of 2010. Net interest margin was 3.50% for the third quarter of 2010 and 3.63% for the second quarter of 2010. Net interest margin narrowed during the third quarter as cash flows from our securities portfolio were reinvested at lower rates.
  • Fees and commissions revenue increased $8.8 million over the previous quarter to $136.9 million. Mortgage banking revenue was up $10.9 million and brokerage and trading revenue increased $2.3 million. Deposit service charges decreased $4.5 million.
  • Increased prepayment speeds adversely affected the value of our mortgage servicing rights in the third quarter of 2010. Changes in the fair value of mortgage servicing rights, net of economic hedge, decreased third quarter pre-tax net income by $7.9 million and added $3.0 million of pre-tax net income in the second quarter.
  • Operating expenses, excluding changes in the fair value of mortgage servicing rights, totaled $189.2 million, up $2.8 million over the prior quarter. Net losses and operating expenses of repossessed assets decreased $5.8 million. Personnel expenses were up $4.2 million.
  • Combined reserves for credit losses totaled $314 million or 2.91% of outstanding loans at September 30, 2010 and $315 million or 2.89% of outstanding loans at June 30, 2010. Net loans charged off and provision for credit losses were $20.1 million and $20.0 million, respectively, for the third quarter of 2010 compared to $35.6 million and $36.0 million, respectively, for the second quarter of 2010.
  • Nonperforming assets totaled $421 million or 3.85% of outstanding loans and repossessed assets at September 30, 2010 compared to $461 million or 4.19% of outstanding loans and repossessed assets at June 30, 2010. Newly-identified nonaccruing loans totaled $30 million for the third quarter of 2010 and $58 million for the second quarter of 2010.
  • Available for sale securities totaled $9.6 billion at September 30, 2010, up $333 million since June 30, 2010. Other-than-temporary impairment charges on privately-issued residential mortgage backed and municipal debt securities reduced pre-tax income by $14.3 million in the third quarter of 2010 and $2.6 million during the second quarter of 2010.
  • Outstanding loan balances were $10.8 billion at September 30, 2010, down $77 million since June 30, 2010. Commercial loans decreased $40 million, commercial real estate loans decreased $18 million and consumer loans decreased $69 million. Residential mortgage loans grew $50 million. Unfunded commercial loans were largely unchanged for the quarter.
  • Total period end deposits increased $735 million during the third quarter of 2010 to $16.8 billion due primarily to growth in interest-bearing transaction and demand deposits.
  • Tangible common equity ratio increased to 8.96% at September 30, 2010 from 8.88% at June 30, 2010, due to an increase in the fair value of the securities portfolio and retained earnings growth. The tangible common equity ratio is a non-GAAP measure of capital strength used by the Company and investors based on shareholders’ equity minus intangible assets and equity that does not benefit common shareholders, such as equity provided by the U.S. Treasury’s Asset Relief Program (“TARP”). We chose not to participate in the TARP Capital Purchase Program. The Company and each of its subsidiary banks exceeded the regulatory definition of well capitalized. The Company’s Tier 1 capital ratios as defined by banking regulations were 12.30% at September 30, 2010 and 11.90% at June 30, 2010.
  • The Company paid a cash dividend of $16.9 million or $0.25 per common share during the third quarter of 2010. On October 26, 2010, the board of directors approved a quarterly cash dividend of $0.25 per common share payable on or about December 1, 2010 to shareholders of record as of November 17, 2010.

Net Interest Revenue

Net interest revenue totaled $180.7 million, a decrease of $1.4 million from the second quarter of 2010. Net interest margin decreased 13 basis points compared to the previous quarter. Average earning assets increased $507 million.

Net interest margin was 3.50% for third quarter of 2010 and 3.63% for the second quarter of 2010. The yield on average earning assets decreased 14 basis points primarily due to a 28 basis point decrease in securities portfolio yield. Current low interest rates have increased cash flows on mortgage-backed securities. These cash flows are reinvested at lower yields. The loan portfolio yield improved 4 basis points and the cost of interest-bearing liabilities increased 1 basis point.

The average balance of the securities portfolio increased $546 million due to a $379 million increase in average available for sale securities and a $166 million increase in average mortgage trading securities that are held as a hedge of mortgage servicing rights. Average outstanding loans decreased $110 million. Commercial, commercial real estate and consumer loans decreased, partially offset by an increase in residential mortgage loans.

Average deposits increased $661 million compared to the previous quarter, primarily due to a $412 million increase in interest-bearing transaction accounts and a $171 million increase in demand deposits. Average time deposits also increased $73 million over the prior quarter.

Fees and Commissions Revenue

Fees and commissions revenue increased to $136.9 million for the third quarter of 2010 compared to $128.2 million for the second quarter of 2010. Mortgage banking revenue increased $10.9 million and brokerage and trading revenue increased $2.3 million. Deposit service charges decreased $4.5 million.

Growth in mortgage banking revenue was due to increased loan production. Mortgage loans funded were $877 million for the third quarter of 2010 and $541 million for the second quarter of 2010. Brokerage and trading revenue increased primarily on higher securities trading volume. Interest rate volatility and increased customer mortgage-banking activities during the third quarter increased trading volumes in mortgage-backed securities.

Deposit service charge revenue decreased $4.5 million from the previous quarter due primarily to lower overdraft fees as a result of changes in banking regulations that became effective in the third quarter. This result is consistent with our previously disclosed estimate that the change in regulations would reduce fee revenue by $10 million to $15 million over the second half of 2010.

Operating Expenses

Total operating expenses were $205.2 million for the third quarter of 2010, flat with the prior quarter. Excluding changes in the fair value of mortgage servicing rights, operating expenses totaled $189.2 million, up $2.8 million over the second quarter of 2010.

Personnel costs increased $4.2 million over the prior quarter, primarily on higher incentive compensation. Cash-based incentive compensation related to mortgage-banking and brokerage and trading activities increased $1.8 million. Deferred compensation expense, which is directly linked to changes in the market value of Company stock and performance of other investments, increased $2.5 million.

Net losses and operating expenses of real estate and repossessed assets declined $5.8 million from the previous quarter to $7.2 million. Third quarter losses included write-downs of $3.4 million on properties previously held for future branch expansion. Net losses from sales and write-downs of real estate and repossessed assets decreased $5.0 million and operating expenses of repossessed assets decreased $808 thousand.

Credit Quality

Nonperforming assets decreased $40 million during the third quarter of 2010 to $421 million or 3.85% of outstanding loans and repossessed assets at September 30, 2010. Nonaccruing loans totaled $269 million, renegotiated residential mortgage loans totaled $25 million (including $22 million of residential mortgage loans guaranteed by U.S. government agencies) and real estate and other repossessed assets totaled $127 million. Nonaccruing loans decreased $51 million and repossessed assets increased $7.0 million during the quarter.

Nonaccruing loans totaled $269 million or 2.49% of outstanding loans at September 30, 2010 compared to $320 million or 2.94% of outstanding loans at June 30, 2010. During the third quarter of 2010, $30 million of new nonaccruing loans were identified offset by $24 million in payments received, $25 million in charge-offs and $16 million in foreclosures and repossessions. In addition, $14 million of nonaccruing loans were returned to accrual status during the third quarter of 2010 based on our expectation of full payment.

Nonaccruing commercial loans decreased to $49 million or 0.83% of total commercial loans at September 30, 2010. Nonaccruing commercial loans were primarily composed of $24 million or 1.50% of total services sector loans, $8 million or 0.46% of total energy sector loans, $7 million or 2.69% of other commercial and industrial loans and $6 million or 0.54% of wholesale / retail sector loans. Nonaccruing commercial loans decreased $33 million since June 30, 2010 primarily related to a decrease in energy, services and healthcare sector loans. Newly identified nonaccruing commercial loans totaled $3 million, offset by $11 million in payments, $5 million in charge-offs, $7 million of foreclosures and $13 million of nonaccruing commercial loans returning to accrual status during the third quarter of 2010.

Nonaccruing commercial real estate loans decreased to $178 million or 7.65% of outstanding commercial real estate loans at September 30, 2010. Nonaccruing commercial real estate loans attributed to our various markets included $58 million or 30% of total commercial real estate loans in Arizona, $47 million or 23% of total commercial real estate loans in Colorado, $25 million or 3.52% of total commercial real estate loans in Texas and $24 million or 3.27% of total commercial real estate loans in Oklahoma. Nonaccruing commercial real estate loans continue to be largely concentrated in land development and residential construction loans with $116 million or 23% of all land development and construction loans nonaccruing at September 30, 2010. Total nonaccruing commercial real estate loans decreased $16 million since June 30, 2010. Newly identified nonaccruing commercial real estate loans totaled $14 million, offset by $12 million of cash payments received, $9 million of charge-offs and $8 million of foreclosures.

Nonaccruing residential mortgage loans totaled $39 million or 2.06% of outstanding residential mortgage loans at September 30, 2010, a $1.1 million decrease from June 30, 2010. Residential mortgage loans past due 90 days or more and still accruing interest totaled $1.0 million, down from $3.4 million at June 30, 2010. Residential mortgage loans past due 30 to 89 days totaled $27 million, up $2.1 million over June 30, 2010.

The combined allowance for credit losses totaled $314 million or 2.91% of outstanding loans and 117% of nonaccruing loans at September 30, 2010. The allowance for loan losses was $299 million and the reserve for off-balance sheet credit losses was $15 million. Approximately $73 million of impaired loans, which consist primarily of nonaccruing commercial and commercial real estate loans, have been charged-down to the amount management expects to recover and accordingly have no reserve for loan loss attributed to them. The remaining $170 million of impaired loans have $12 million of the reserve for loan losses attributed to them. During the third quarter of 2010, the Company recognized a $20.0 million provision for credit losses. Net losses charged against the allowance for loan losses totaled $20.1 million or 0.74% annualized of average outstanding loans. Net loans charged off and provision for credit losses were $35.6 million and $36.0 million, respectively, for the second quarter of 2010.

Real estate and other repossessed assets totaled $127 million at September 30, 2010 consisting of $53 million of 1-4 family residential properties and residential land development properties, $39 million of developed commercial real estate properties, $15 million of undeveloped land, $13 million of equity interest received in partial satisfaction of debts, $3 million of equipment and $1 million of automobiles. The distribution of real estate owned and other repossessed assets among various markets included $39 million in Arizona, $33 million in Texas, $25 million in Oklahoma, $8 million in Arkansas, $11 million in Colorado, $8 million in New Mexico, and $3 million in Kansas/Missouri. Real estate and other repossessed assets increased by $7.0 million during the third quarter due to additions of $25 million partially offset by $13 million in sales and $5 million in write-downs. Additions to other real estate and other repossessed assets included $9 million and write-downs included $3 million on properties previously held for branch expansion in Texas and Colorado.

The Company also has off-balance sheet obligations related to certain community development residential mortgage loans sold to U.S. government agencies with recourse. These mortgage loans were underwritten to standards approved by the agencies, including full documentation and originated under programs available only for owner-occupied properties. The outstanding principal balance of these loans totaled $300 million at September 30, 2010, down from $311 million at June 30, 2010. The loans are primarily to borrowers in our primary market areas, including $211 million in Oklahoma, $32 million in Arkansas, $18 million in New Mexico, $16 million in Kansas/Missouri and $13 million in Texas. At September 30, 2010, approximately 6% of these loans are nonperforming and 6% were past due 30 to 89 days. A separate reserve for credit risk of $16 million is available for losses on these loans.

Securities and Derivatives

The fair value of available for sale securities totaled $9.6 billion at September 30, 2010, up $333 million since June 30, 2010. The available for sale portfolio consisted primarily of residential mortgage-backed securities, including $8.6 billion fully backed by U.S. government agencies and $708 million privately issued by publicly owned financial institutions. The portfolio does not hold any securities backed by sub-prime mortgage loans, collateralized debt obligations or collateralized loan obligations.

The portfolio of available for sale securities had net unrealized gains of $255 million at September 30, 2010 compared to $215 million at June 30, 2010. Net unrealized gains on residential mortgage-backed securities issued by U.S. government agencies increased $2.0 million to $317 million at September 30, 2010. Net unrealized losses on privately-issued residential mortgage-backed securities decreased $36 million to $78 million at September 30, 2010.

The amortized cost of privately issued residential mortgage-backed securities totaled $787 million at September 30, 2010, down $63 million since June 30, 2010 due primarily to cash received. Approximately $554 million of the privately issued residential mortgage-backed securities were rated below investment grade by at least one nationally-recognized rating agency. The aggregate unrealized losses on privately-issued residential mortgage-backed securities rated below investment grade totaled $72 million at September 30, 2010. Aggregate unrealized losses on these same below investment grade securities were $106 million at June 30, 2010. The amortized cost of privately issued residential mortgage-backed securities rated below investment grade decreased $40 million during the third quarter due to cash received and a $13.3 million other-than-temporary impairment charge against earnings. The projected future cash flows from these securities were adversely affected by an expectation of a more prolonged period of relatively high unemployment. This change in our estimate particularly impacted Alt-A mortgage loans in areas outside of our primary markets underlying a portion of these securities.

The Company recognized $8.4 million of gains on the sale of $596 million of available for sale securities in the third quarter of 2010 and $8.5 million of gains on the sale of $595 million of available for sale securities in the second quarter of 2010. Securities were sold either to mitigate extension exposure from rising interest rates or because they had reached their expected maximum potential total return.

Certain residential mortgage-backed securities and derivative contracts are held by the Company as an economic hedge against the changes in the fair value of the mortgage servicing rights that fluctuates due to changes in prepayment speeds and other assumptions. Changes in the fair value of mortgage servicing rights, net of economic hedge decreased pre-tax net income by $7.9 million in the third quarter of 2010 and increased pre-tax net income by $3.0 million in the second quarter of 2010.

 
 
Three Months Ended

Sept. 30,
2010

 

June 30,
2010

 

Sept. 30,
2009

   
Gain on mortgage hedge derivative contracts $4,676 $ 7,800 $
Gain on mortgage trading securities     3,369       14,631       3,560  

Total gain on financial instruments held as an

economic hedge of mortgage servicing rights

    8,045       22,431       3,560  
Loss on change in fair value of mortgage
servicing rights     (15,924)     (19,458 )     (2,981 )

Gain (loss) on changes in fair value of mortgage

servicing rights, net of economic hedges

$(7,879) $ 2,973 $ 579
 
Net interest revenue on mortgage trading securities   $5,710     $ 4,880     $ 2,695  
 
 

Loans, Deposits and Capital

Outstanding loans at September 30, 2010 were $10.8 billion, down $77 million from June 30, 2010. Consumer loans were down $69 million, commercial loan were down $40 million and commercial real estate loans were down $18 million. Residential mortgage loans increased $50 million over June 30, 2010.

Outstanding commercial loans totaled $6.0 billion at September 30, 2010, down $40 million from June 30, 2010. During the third quarter of 2010, energy sector loans decreased $82 million and service sector loans decreased $75 million, partially offset by a $77 million increase in wholesale/retail sector loans, a $22 million increase in agricultural sector loans and a $21 million increase in other commercial and industrial loans. Commercial loans decreased $42 million in the Oklahoma market, $27 million in the Colorado market and $26 million the Texas market. Commercial loans grew by $30 million in the Arizona market and $20 million in the Kansas / Missouri market. Total unfunded commercial loan commitments decreased $23 million to $4.3 billion. Unfunded energy loan commitments increased $22 million to $1.9 billion. All other unfunded commercial loan commitments decreased $45 million.

Commercial real estate loans totaled $2.3 billion at September 30, 2010, down $18 million from June 30, 2010. The decrease in outstanding commercial real estate loans was primarily due to a $43 million decrease in residential construction and land development loans partially offset by a $23 million increase in loans secured by commercial office buildings. The decrease in commercial real estate loans was largely concentrated in the Oklahoma, Colorado and Texas markets, partially offset by increases in the Arizona and New Mexico markets. Unfunded commercial real estate loan commitments increased $19 million during the third quarter to $172 million.

Residential mortgage loans increased $50 million from the prior quarter including a $36 million increase in permanent mortgage loans and a $14 million increase in home equity loans. In general, we sell the majority of our conforming fixed-rate loan originations in the secondary market and retain the majority of our non-conforming and adjustable-rate mortgage loans. Our portfolio of non-conforming loans generally represents jumbo mortgage loans that exceed the maximums set under government sponsored entity standards, but otherwise generally conform to those standards.

Consumer loans decreased $69 million compared to the prior quarter primarily due to $53 million in continued runoff of indirect automobile loans related to the previously announced decision to curtail that business in favor of a customer-focused direct approach to consumer lending and a $16 million decrease in other consumer loans.

Total deposits increased $735 million during the third quarter and totaled $16.8 billion at September 30, 2010. Interest-bearing transaction account balances increased $357 million, demand deposit balances increased $311 million and time deposit balances increased $68 million. Among the lines of business, wealth management deposits increased $307 million, commercial deposits increased $261 million and consumer deposits increased $89 million.

The Company and each of its subsidiary banks exceeded the regulatory definition of well capitalized at September 30, 2010. The Company’s Tier 1 and total capital ratios were 12.30% and 15.79%, respectively, at September 30, 2010. The Company’s Tier 1 and total capital ratios were 11.90% and 15.38%, respectively, at June 30, 2010. In addition the Company’s tangible common equity ratio, a non-GAAP measure, was 8.96% at September 30, 2010 and 8.88% at June 30, 2010. Unrealized securities gains added 65 basis points to the tangible common equity ratio at September 30, 2010.

On September 12, 2010, the Group of Governors and Heads of Supervision, the oversight body for the Basel Committee on Banking Supervision announced changes to strengthen existing capital and liquidity requirements which are expected to be phased in over a period concluding no later than January 1, 2019. Based on the current proposals, BOKF would presently exceed the revised capital requirements.

About BOK Financial Corporation

BOK Financial is a regional financial services company that provides commercial and consumer banking, investment and trust services, mortgage origination and servicing, and an electronic funds transfer network. Holdings include Bank of Albuquerque, N.A., Bank of Arizona, N.A., Bank of Arkansas, N.A., Bank of Oklahoma, N.A., Bank of Texas, N.A., Colorado State Bank & Trust, N.A., Bank of Kansas City, N.A., BOSC, Inc., Cavanal Hill Investment Management, Inc., the TransFund electronic funds network, and Southwest Trust Company, N.A. Shares of BOK Financial are traded on the NASDAQ under the symbol BOKF. For more information, visit www.bokf.com.

The Company will continue to evaluate critical assumptions and estimates, such as the adequacy of the allowance for credit losses and asset impairment as of September 30, 2010 through the date its financial statements are filed with the Securities and Exchange Commission and will adjust amounts reported if necessary.

This news release contains forward-looking statements that are based on management’s beliefs, assumptions, current expectations, estimates and projections about BOK Financial, the financial services industry and the economy generally. Words such as “anticipates,” “believes,” “estimates,” “expects,” “forecasts,” “plans,” “projects,” variations of such words and similar expressions are intended to identify such forward-looking statements. Management judgments relating to and discussion of the provision and allowance for credit losses involve judgments as to future events and are inherently forward-looking statements. Assessments that BOK Financial’s acquisitions and other growth endeavors will be profitable are necessary statements of belief as to the outcome of future events based in part on information provided by others which BOK Financial has not independently verified. These statements are not guarantees of future performance and involve certain risks, uncertainties, and assumptions which are difficult to predict with regard to timing, extent, likelihood and degree of occurrence. Therefore, actual results and outcomes may materially differ from what is expected, implied or forecasted in such forward-looking statements. Internal and external factors that might cause such a difference include, but are not limited to (1) the ability to fully realize expected cost savings from mergers within the expected time frames, (2) the ability of other companies on which BOK Financial relies to provide goods and services in a timely and accurate manner, (3) changes in interest rates and interest rate relationships, (4) demand for products and services, (5) the degree of competition by traditional and nontraditional competitors, (6) changes in banking regulations, tax laws, prices, levies and assessments, (7) the impact of technological advances and (8) trends in consumer behavior as well as their ability to repay loans. BOK Financial and its affiliates undertake no obligation to update, amend or clarify forward-looking statements, whether as a result of new information, future events, or otherwise.

     
 
BALANCE SHEETS
BOK FINANCIAL CORPORATION
(In thousands)
Period Ended
September 30,June 30,September 30,
201020102009
(Unaudited) (Unaudited) (Unaudited)
ASSETS
Cash and due from banks $ 1,175,434 $ 834,972 $ 1,383,244
Funds sold and resell agreements 20,468 17,554 39,465
Trading securities 82,247 62,159 100,898
Securities:
Available for sale 9,560,210 9,226,720 8,358,562
Investment 343,748 353,277 238,101
Mortgage trading securities   475,215     534,641     320,971  
Total securities 10,379,173 10,114,638 8,917,634
Residential mortgage loans held for sale 316,893 227,574 172,301
Loans:
Commercial 5,972,008 6,011,528 6,370,056
Commercial real estate 2,323,122 2,340,909 2,560,335
Residential mortgage 1,883,908 1,834,246 1,829,824
Consumer   626,806     696,034     851,349  
Total loans 10,805,844 10,882,717 11,611,564
Less reserve for loan losses   (299,154 )   (299,489 )   (280,902 )
Loans, net of reserve 10,506,690 10,583,228 11,330,662
Premises and equipment, net 267,189 277,225 286,702
Accrued revenue receivable 138,234 126,149 68,617
Goodwill 335,601 335,601 335,829
Intangible assets, net 15,168 15,991 20,323
Mortgage servicing rights, net 86,333 98,942 66,689
Real estate and other repossessed assets 126,859 119,908 89,507
Bankers' acceptances 259 2,885 9,882
Derivative contracts 266,104 334,576 397,110
Cash surrender value of bank-owned life insurance 254,884 251,857 244,456
Receivable on unsettled securities trades 124,365 - -
Other assets   290,051     333,469     413,522  
TOTAL ASSETS$24,385,952   $23,736,728   $23,876,841  
 
 
 
LIABILITIES AND EQUITY
Deposits:
Demand $ 4,046,515 $ 3,735,289 $ 3,462,188
Interest-bearing transaction 8,845,385 8,488,159 7,380,449
Savings 189,191 190,964 167,896
Time   3,741,500     3,673,088     4,084,813  
Total deposits 16,822,591 16,087,500 15,095,346
Funds purchased and
repurchase agreements 2,049,733 2,262,475 2,198,900
Other borrowings 1,303,591 1,708,295 3,189,948
Subordinated debentures 398,658 398,617 398,502
Accrued interest, taxes, and expense 132,564 91,471 123,409
Bankers' acceptances 259 2,885 9,882
Due on unsettled securities trades 756,532 266,470 133,974
Derivative contracts 218,296 299,851 395,197
Other liabilities   179,740     169,137     127,689  
TOTAL LIABILITIES 21,861,964 21,286,701 21,672,847
Shareholders' equity:
Capital, surplus and retained earnings 2,364,609 2,314,967 2,185,776
Accumulated other comprehensive income (loss)   139,041     113,771     (763 )
TOTAL SHAREHOLDERS' EQUITY 2,503,650 2,428,738 2,185,013
Non-controlling interest   20,338     21,289     18,981  
TOTAL EQUITY   2,523,988     2,450,027     2,203,994  
TOTAL LIABILITIES AND EQUITY$24,385,952   $23,736,728   $23,876,841  
 
 
 
AVERAGE BALANCE SHEETS - UNAUDITED          
BOK FINANCIAL CORPORATION
(In thousands)
Quarter Ended
September 30,June 30,March 31,December 31,September 30,
20102010201020092009
 
ASSETS
Funds sold and resell agreements $ 18,882 $ 22,776 $ 32,363 $ 30,358 $ 67,032
Trading securities 69,315 58,722 70,979 68,027 64,763
Securities:
Available for sale 9,270,710 8,892,175 8,884,678 8,583,032 7,782,254
Investment 336,455 335,117 256,003 238,479 235,967
Mortgage trading securities   602,049     435,693     366,845     340,456     267,591  
Total securities 10,209,214 9,662,985 9,507,526 9,161,967 8,285,812
Residential mortgage loans held for sale 242,559 183,489 137,404 194,760 176,403
Loans:
Commercial 6,003,159 6,060,642 6,132,889 6,325,580 6,521,438
Commercial real estate 2,335,226 2,359,958 2,492,535 2,538,737 2,621,176
Residential mortgage 1,893,162 1,848,692 1,833,602 1,827,339 1,873,457
Consumer   629,968     702,174     728,294     801,040     871,347  
Total loans 10,861,515 10,971,466 11,187,320 11,492,696 11,887,418
Less allowance for loan losses   (308,139 )   (312,595 )   (309,194 )   (298,157 )   (281,289 )
Total loans, net   10,553,376     10,658,871     10,878,126     11,194,539     11,606,129  
Total earning assets 21,093,346 20,586,843 20,626,398 20,649,651 20,200,139
Cash and due from banks 989,782 903,555 1,089,971 1,095,087 828,965
Cash surrender value of bank-owned life insurance 252,912 249,914 247,415 245,460 242,715
Derivative contracts 267,952 288,853 300,865 352,143 401,887
Other assets   1,588,298     1,415,642     1,448,098     1,353,393     1,376,828  
TOTAL ASSETS$24,192,290   $23,444,807   $23,712,747   $23,695,734   $23,050,534  
 
LIABILITIES AND EQUITY
Deposits:
Demand $ 3,831,486 $ 3,660,910 $ 3,485,504 $ 3,666,663 $ 3,392,578
Interest-bearing transaction 8,699,495 8,287,296 7,963,752 7,734,678 7,162,477
Savings 189,512 184,376 170,990 167,572 167,677
Time   3,774,136     3,701,167     3,772,295     4,002,337     4,404,854  
Total deposits 16,494,629 15,833,749 15,392,541 15,571,250 15,127,586
Funds purchased and
repurchase agreements 2,227,088 2,491,084 2,575,286 2,173,476 2,284,985
Other borrowings 1,465,516 1,619,745 2,249,470 2,380,938 2,173,103
Subordinated debentures 398,638 398,598 398,559 398,522 398,484
Derivative contracts 228,297 243,089 276,696 318,809 392,277
Other liabilities   895,703     479,813     521,567     605,994     539,129  
TOTAL LIABILITIES 21,709,871 21,066,078 21,414,119 21,448,989 20,915,564
Total equity   2,482,419     2,378,729     2,298,628     2,246,745     2,134,970  
TOTAL LIABILITIES AND EQUITY$24,192,290   $23,444,807   $23,712,747   $23,695,734   $23,050,534  
 
 
 
STATEMENTS OF EARNINGS - UNAUDITED        
BOK FINANCIAL CORPORATION
(In thousands, except per share data)
Quarter EndedNine Months Ended
September 30,September 30,
2010200920102009
 
 
Interest revenue $ 216,967 $ 226,246 $ 653,934 $ 690,158
Interest expense   36,252     45,785     108,532     164,272  
Net interest revenue 180,715 180,461 545,402 525,886
Provision for credit losses   20,000     55,120     98,140     147,280  
Net interest revenue after
provision for credit losses160,715125,341447,262378,606
 
Other operating revenue
Brokerage and trading revenue 27,072 24,944 72,861 71,437
Transaction card revenue 28,852 26,264 82,802 79,225
Trust fees and commissions 16,774 16,315 50,831 49,685
Deposit service charges and fees 24,290 30,464 79,879 86,290
Mortgage banking revenue 29,236 13,197 62,442 51,577
Bank-owned life insurance 3,004 2,634 8,884 7,369
Other revenue   7,708     6,138     22,720     18,980  
Total fees and commissions136,936119,956380,419364,563
Gain (loss) on other assets (1,331 ) 3,223 (1,176 ) 4,339
Gain (loss) on derivatives, net 4,626 (294 ) 11,557 (2,995 )
Gain on securities, net 11,753 12,266 39,377 38,845
Total other-than-temporary impairment losses (4,525 ) (6,133 ) (25,192 ) (61,764 )
Portion of loss recognized in other comprehensive income   9,786     (2,752 )   (4,010 )   (41,839 )
Net impairment losses recognized in earnings   (14,311 )   (3,381 )   (21,182 )   (19,925 )
Total other operating revenue137,673131,770408,995384,827
 
Other operating expense
Personnel 101,216 98,012 295,094 286,830
Business promotion 4,426 4,827 13,349 13,824
Professional fees and services 7,621 7,555 20,690 21,430
Net occupancy and equipment 16,436 15,884 47,638 48,115
Insurance 6,052 6,092 18,181 17,628
FDIC special assessment - - - 11,773
Data processing and communications 21,601 20,413 63,850 60,171
Printing, postage and supplies 3,648 3,716 10,495 12,359
Net losses and operating expenses
of repossessed assets 7,230 3,497 27,517 6,299
Amortization of intangible assets 1,324 1,686 3,971 5,058
Mortgage banking costs 9,093 8,065 28,740 24,868
Change in fair value of mortgage servicing rights 15,924 2,981 21,450 (6,839 )
Visa retrospective responsibility obligation 1,103 - 1,103 -
Other expense   9,491     6,004     22,731     18,780  
Total other operating expense205,165178,732574,809520,296
 
Net income before taxes93,22378,379281,448243,137
Federal and state income taxes   29,935     24,772     92,260     81,925  
 
Net income63,28853,607189,188161,212
Net income (loss) attributable to non-controlling interest   (979 )   2,947     1,266     3,405  
 
Net income attributable to BOK Financial Corporation$64,267   $50,660   $187,922   $157,807  
 
Average shares outstanding:
Basic 67,625,37867,392,05967,608,27767,351,436
Diluted 67,765,34467,513,70067,812,43667,450,172
 
Net income per share:
Basic $0.94   $0.75   $2.76   $2.33  
Diluted $0.94   $0.75   $2.75   $2.33  
 
 
 
FINANCIAL HIGHLIGHTS - UNAUDITED          
BOK FINANCIAL CORPORATION
(In thousands, except ratio and share data)
Quarter Ended
September 30,June 30,March 31,December 31,September 30,
20102010201020092009
 
Capital:
Period-end shareholders' equity $ 2,503,650 $ 2,428,738 $ 2,312,443 $ 2,205,813 $ 2,185,013
Risk weighted assets $ 16,484,702 $ 16,611,662 $ 16,787,566 $ 17,275,808 $ 17,515,147
Risk-based capital ratios:
Tier 1 12.30 % 11.90 % 11.45 % 10.86 % 10.56 %
Total capital 15.79 % 15.38 % 15.09 % 14.43 % 14.10 %
Leverage ratio 8.61 % 8.57 % 8.25 % 8.05 % 8.16 %
Tangible common equity ratio (A) 8.96 % 8.88 % 8.46 % 7.99 % 7.78 %
Tier 1 common equity ratio (B) 12.17 % 11.77 % 11.33 % 10.75 % 10.45 %
 
Common stock:
Book value per share $ 36.77 $ 35.67 $ 33.99 $ 32.53 $ 32.27
 
Market value per share:
High $ 50.58 $ 55.60 $ 53.11 $ 47.91 $ 48.10
Low $ 42.89 $ 47.45 $ 45.43 $ 41.87 $ 34.81
 
Cash dividends paid $ 16,856 $ 16,834 $ 16,304 $ 16,201 $ 16,280
Dividend payout ratio 26.23 % 26.50 % 27.11 % 37.88 % 32.14 %
Shares outstanding, net 68,091,126 68,080,797 68,042,918 67,802,807 67,707,547
Stock buy-back program:
Shares repurchased - - - - -
Amount $ -   $ -   $ -   $ -   $ -  
Average price per share $ -   $ -   $ -   $ -   $ -  
 
Performance ratios (quarter annualized):
Return on average assets 1.05 % 1.09 % 1.03 % 0.72 % 0.87 %
Return on average equity 10.27 % 10.71 % 10.61 % 7.55 % 9.41 %
Net interest margin 3.50 % 3.63 % 3.68 % 3.64 % 3.63 %
Efficiency ratio 59.07 % 59.56 % 59.11 % 60.02 % 58.09 %
 
Other data:
Gain (loss) on economic hedge of mortgage servicing rights $ 8,045 $ 22,431 $ (211 ) $ (4,440 ) $ 3,560
Trust assets $ 31,460,021 $ 29,825,608 $ 30,739,254 $ 30,385,365 $ 29,945,585
Mortgage servicing portfolio $ 11,190,802 $ 11,057,385 $ 10,895,182 $ 6,603,132 $ 6,339,764
Mortgage loan fundings during the quarter $ 830,050 $ 540,741 $ 382,028 $ 560,254 $ 536,173
Mortgage loan refinances to total fundings 64 % 34 % 55 % 47 % 49 %
Tax equivalent adjustment $ 2,152 $ 2,327 $ 2,416 $ 2,196 $ 1,982
Net unrealized gain on available for sale securities $ 255,421 $ 215,439 $ 107,754 $ 13,226 $ 30,898
 
(A) Tangible common equity ratio is a non-GAAP measure.
Reconciliation to a GAAP financial measure follows:
Total shareholders' equity $ 2,503,650 $ 2,428,738 $ 2,312,443 $ 2,205,813 $ 2,185,013
Less: intangible assets, net   (350,769 )   (351,592 )   (352,916 )   (354,239 )   (356,152 )
Tangible common equity $ 2,152,881   $ 2,077,146   $ 1,959,527   $ 1,851,574   $ 1,828,861  
 
Total assets $ 24,385,952 $ 23,736,728 $ 23,501,976 $ 23,516,831 $ 23,876,841
Less: intangible assets, net   (350,769 )   (351,592 )   (352,916 )   (354,239 )   (356,152 )
$ 24,035,183   $ 23,385,136   $ 23,149,060   $ 23,162,592   $ 23,520,689  
 
Tangible common equity ratio 8.96 % 8.88 % 8.46 % 7.99 % 7.78 %
 
(B) Tier 1 common equity ratio is a non-GAAP measure.
Reconciliation to a GAAP financial measure follows:
Tier 1 capital $ 2,027,226 $ 1,976,588 $ 1,922,783 $ 1,876,778 $ 1,849,254
Less: non-controlling interest   (20,338 )   (21,289 )   (20,274 )   (19,561 )   (18,981 )
Tier 1 common equity $ 2,006,888   $ 1,955,299   $ 1,902,509   $ 1,857,217   $ 1,830,273  
 
Risk weighted assets $ 16,484,702 $ 16,611,662 $ 16,787,566 $ 17,275,808 $ 17,515,147
 
Tier 1 common equity ratio 12.17 % 11.77 % 11.33 % 10.75 % 10.45 %
 
 
 
QUARTERLY EARNINGS TRENDS - UNAUDITED          
BOK FINANCIAL CORPORATION
(In thousands, except ratio and per share data)
Quarter Ended
September 30,June 30,March 31,December 31,September 30,
20102010201020092009
 
Interest revenue $ 216,967 $ 217,597 $ 219,370 $ 224,411 $ 226,246
Interest expense   36,252     35,484     36,796     39,933     45,785  
Net interest revenue 180,715 182,113 182,574 184,478 180,461
Provision for credit losses   20,000     36,040     42,100     48,620     55,120  
Net interest revenue after
provision for credit losses160,715146,073140,474135,858125,341
 
Other operating revenue
Brokerage and trading revenue 27,072 24,754 21,035 20,240 24,944
Transaction card revenue 28,852 28,263 25,687 26,292 26,264
Trust fees and commissions 16,774 17,737 16,320 16,492 16,315
Deposit service charges and fees 24,290 28,797 26,792 29,501 30,464
Mortgage banking revenue 29,236 18,335 14,871 13,403 13,197
Bank-owned life insurance 3,004 2,908 2,972 2,870 2,634
Other revenue   7,708     7,374     7,638     7,150     6,138  
Total fees and commissions136,936128,168115,315115,948119,956
Gain (loss) on other assets (1,331 ) 1,545 (1,390 ) (205 ) 3,223
Gain (loss) on derivatives, net 4,626 7,272 (341 ) (370 ) (294 )
Gain on securities, net 11,753 23,100 4,524 7,277 12,266
Total other-than-temporary impairment losses (4,525 ) (10,959 ) (9,708 ) (67,390 ) (6,133 )
Portion of loss recognized in other comprehensive income   9,786     (8,313 )   (5,483 )   (52,902 )   (2,752 )
Net impairment losses recognized in earnings   (14,311 )   (2,646 )   (4,225 )   (14,488 )   (3,381 )
Total other operating revenue137,673157,439113,883108,162131,770
 
Other operating expense
Personnel 101,216 97,054 96,824 93,687 98,012
Business promotion 4,426 4,945 3,978 5,758 4,827
Professional fees and services 7,621 6,668 6,401 8,813 7,555
Net occupancy and equipment 16,436 15,691 15,511 17,600 15,884
Insurance 6,052 5,596 6,533 6,412 6,092
FDIC special assessment - - - - -
Data processing and communications 21,601 21,940 20,309 21,121 20,413
Printing, postage and supplies 3,648 3,525 3,322 3,601 3,716
Net losses and operating expenses
of repossessed assets 7,230 13,067 7,220 5,101 3,497
Amortization of intangible assets 1,324 1,323 1,324 1,912 1,686
Mortgage banking costs 9,093 10,380 9,267 11,436 8,065
Change in fair value of mortgage servicing rights 15,924 19,458 (13,932 ) (5,285 ) 2,981
Visa retrospective responsibility obligation 1,103 - - - -
Other expense   9,491     6,265     6,975     6,281     6,004  
Total other operating expense205,165205,912163,732176,437178,732
 
Net income before taxes93,22397,60090,62567,58378,379
Federal and state income taxes   29,935     32,042     30,283     24,780     24,772  
 
Net income 63,288 65,558 60,342 42,803 53,607
Net income (loss) attributable to non-controlling interest   (979 )   2,036     209     33     2,947  
 
Net income attributable to BOK Financial Corporation$64,267   $63,522   $60,133   $42,770   $50,660  
 
Average shares outstanding:
Basic 67,625,378 67,605,807 67,592,315 67,446,326 67,392,059
Diluted 67,765,344 67,880,587 67,790,049 67,600,344 67,513,700
 
Net income per share:
Basic $ 0.94 $ 0.93 $ 0.88 $ 0.63 $ 0.75
Diluted $ 0.94 $ 0.93 $ 0.88 $ 0.63 $ 0.75
 
 
 
LOANS BY PRINCIPAL MARKET AREA - UNAUDITED        
BOK FINANCIAL CORPORATION  
(In thousands)
Quarter Ended
September 30,June 30,March 31,December 31,September 30,
20102010201020092009
 
Oklahoma:
Commercial $ 2,662,347 $ 2,704,460 $ 2,616,086 $ 2,649,252 $ 2,738,217
Commercial real estate 748,501 784,549 787,543 820,578 815,362
Residential mortgage 1,293,334 1,257,497 1,235,788 1,228,822 1,245,917
Consumer   349,720   395,274   404,570   451,829   483,369
Total Oklahoma 5,053,902 5,141,780 5,043,987 5,150,481 5,282,865
 
Texas:
Commercial 1,876,994 1,902,934 1,935,819 2,017,081 2,075,379
Commercial real estate 715,859 731,399 769,682 735,338 734,742
Residential mortgage 309,815 308,496 307,643 313,113 335,797
Consumer   151,434   160,377   160,449   170,062   188,374
Total Texas 3,054,102 3,103,206 3,173,593 3,235,594 3,334,292
 
New Mexico:
Commercial 289,368 286,555 326,203 341,802 344,910
Commercial real estate 314,957 294,425 298,197 305,061 344,988
Residential mortgage 87,851 87,549 85,629 86,415 88,271
Consumer   20,153   20,542   16,713   17,473   18,176
Total New Mexico 712,329 689,071 726,742 750,751 796,345
 
Arkansas:
Commercial 91,752 89,376 86,566 103,443 99,559
Commercial real estate 117,137 114,576 129,125 132,436 128,984
Residential mortgage 14,937 15,823 17,071 16,849 19,128
Consumer   84,869   96,189   110,123   124,265   136,461
Total Arkansas 308,695 315,964 342,885 376,993 384,132
 
Colorado:
Commercial 457,421 484,188 495,916 545,724 569,549
Commercial real estate 203,866 225,758 228,998 239,970 249,879
Residential mortgage 75,152 69,325 68,049 66,504 68,667
Consumer   15,402   18,548   17,991   17,362   18,272
Total Colorado 751,841 797,819 810,954 869,560 906,367
 
Arizona:
Commercial 234,739 204,326 209,019 199,143 219,330
Commercial real estate 188,943 163,374 202,192 227,249 257,169
Residential mortgage 85,184 78,890 68,015 65,047 57,304
Consumer   3,061   2,971   3,068   3,461   4,826
Total Arizona 511,927 449,561 482,294 494,900 538,629
 
Kansas / Missouri:
Commercial 359,387 339,689 345,130 351,395 323,112
Commercial real estate 33,859 26,828 28,111 30,802 29,211
Residential mortgage 17,635 16,666 15,516 16,872 14,740
Consumer   2,167   2,133   2,012   2,350   1,871
Total Kansas / Missouri 413,048 385,316 390,769 401,419 368,934
         
TOTAL BOK FINANCIAL $10,805,844$10,882,717$10,971,224$11,279,698$11,611,564
 
 
 
DEPOSITS BY PRINCIPAL MARKET AREA - UNAUDITED          
BOK FINANCIAL CORPORATION
(In thousands)
Quarter Ended
September 30,June 30,March 31,December 31,September 30,
20102010201020092009
 
Oklahoma:
Demand $ 2,238,303 $ 2,101,994 $ 2,062,084 $ 2,068,908 $ 1,895,980
Interest-bearing:
Transaction 5,609,811 5,562,287 5,237,983 5,134,902 4,566,058
Savings 103,524 102,590 101,708 93,006 93,443
Time   1,497,344   1,442,525   1,360,756   1,397,240   1,765,980
Total interest-bearing   7,210,679   7,107,402   6,700,447   6,625,148   6,425,481
Total Oklahoma   9,448,982   9,209,396   8,762,531   8,694,056   8,321,461
 
Texas:
Demand 1,238,103 1,150,495 1,068,656 1,108,401 1,138,794
Interest-bearing:
Transaction 1,786,979 1,674,519 1,675,759 1,748,319 1,716,460
Savings 35,614 36,814 37,175 35,129 35,724
Time   1,031,877   1,003,936   1,043,813   1,100,602   1,007,579
Total interest-bearing   2,854,470   2,715,269   2,756,747   2,884,050   2,759,763
Total Texas   4,092,573   3,865,764   3,825,403   3,992,451   3,898,557
 
New Mexico:
Demand 262,567 223,869 222,685 209,090 216,330
Interest-bearing:
Transaction 535,012 491,708 480,189 444,247 424,528
Savings 27,906 30,231 20,036 17,563 18,039
Time   469,493   476,155   495,243   510,202   511,507
Total interest-bearing   1,032,411   998,094   995,468   972,012   954,074
Total New Mexico   1,294,978   1,221,963   1,218,153   1,181,102   1,170,404
 
Arkansas:
Demand 17,604 14,919 17,599 21,526 19,077
Interest-bearing:
Transaction 137,797 108,104 61,398 50,879 85,061
Savings 1,522 1,288 1,266 1,346 1,131
Time   116,536   119,472   105,794   101,839   137,109
Total interest-bearing   255,855   228,864   168,458   154,064   223,301
Total Arkansas   273,459   243,783   186,057   175,590   242,378
 
Colorado:
Demand 156,685 143,783 136,048 146,929 121,555
Interest-bearing:
Transaction 501,405 441,085 456,508 448,846 477,418
Savings 19,681 18,869 18,118 17,802 18,518
Time   495,899   497,538   509,410   525,844   520,906
Total interest-bearing   1,016,985   957,492   984,036   992,492   1,016,842
Total Colorado   1,173,670   1,101,275   1,120,084   1,139,421   1,138,397
 
Arizona:
Demand 97,384 71,711 61,183 68,651 54,046
Interest-bearing:
Transaction 94,108 94,033 81,851 81,909 95,242
Savings 812 1,062 1,105 958 971
Time   59,678   63,643   64,592   60,768   56,809
Total interest-bearing   154,598   158,738   147,548   143,635   153,022
Total Arizona   251,982   230,449   208,731   212,286   207,068
 
Kansas / Missouri:
Demand 35,869 28,518 31,726 30,339 16,406
Interest-bearing:
Transaction 180,273 116,423 100,037 21,337 15,682
Savings 132 110 146 148 70
Time   70,673   69,819   74,648   71,498   84,923
Total interest-bearing   251,078   186,352   174,831   92,983   100,675
Total Kansas / Missouri   286,947   214,870   206,557   123,322   117,081
 
TOTAL BOK FINANCIAL $16,822,591$16,087,500$15,527,516$15,518,228$15,095,346
 
 
 
NET INTEREST MARGIN TREND - UNAUDITED          
BOK FINANCIAL CORPORATION
Quarter Ended
September 30,June 30,March 31,December 31,September 30,
20102010201020092009
TAX-EQUIVALENT ASSETS YIELDS
Trading securities 3.26 % 4.51 % 4.53 % 5.41 % 4.72 %
Funds sold and resell agreements 0.08 % 0.14 % 0.10 % 0.21 % 0.11 %
Securities:
Taxable 3.28 % 3.56 % 3.73 % 3.83 % 4.18 %
Tax-exempt 4.87 % 4.89 % 5.28 % 5.16 % 5.03 %
Total securities 3.32 % 3.60 % 3.78 % 3.87 % 4.21 %
Residential mortgage loans held for sale 4.24 % 4.76 % 5.16 % 4.71 % 4.94 %
Loans 4.87 % 4.83 % 4.81 % 4.74 % 4.67 %
Less reserve for loan losses -   -   -   -   -  
Loans, net of reserve 5.01 % 4.97 % 4.95 % 4.86 % 4.78 %
Total tax-equivalent yield on earning assets4.19%4.33%4.41%4.42%4.54%
COST OF INTEREST-BEARING LIABILITIES
Interest-bearing deposits:
Interest-bearing transaction 0.45 % 0.49 % 0.52 % 0.57 % 0.65 %
Savings 0.39 % 0.40 % 0.42 % 0.47 % 0.48 %
Time 1.80 % 1.74 % 1.86 % 1.95 % 2.20 %
Total interest-bearing deposits 0.85 % 0.87 % 0.94 % 1.03 % 1.23 %
Funds purchased and repurchase agreements 0.36 % 0.36 % 0.32 % 0.30 % 0.32 %
Other borrowings 0.36 % 0.35 % 0.29 % 0.29 % 0.38 %
Subordinated debt 5.64 % 5.57 % 5.66 % 5.52 % 5.53 %
Total cost of interest-bearing liabilities0.86%0.85%0.87%0.94%1.09%
Tax-equivalent net interest revenue spread 3.33 % 3.48 % 3.54 % 3.48 % 3.45 %
Effect of noninterest-bearing funding sources and other 0.17 % 0.15 % 0.14 % 0.16 % 0.18 %
Tax-equivalent net interest margin3.50%3.63%3.68%3.64%3.63%
 
 
 
CREDIT QUALITY INDICATORS          
BOK FINANCIAL CORPORATION
(In thousands, except ratios) Quarter Ended
September 30,June 30,March 31,December 31,September 30,
20102010201020092009
 
Nonperforming assets:
Nonaccruing loans (B):
Commercial $ 49,361 $ 82,775 $ 84,491 $ 101,384 $ 128,266
Commercial real estate 177,709 193,698 219,639 204,924 212,418
Residential mortgage 38,898 40,033 36,281 29,989 38,220
Consumer   2,784     3,188     3,164     3,058     3,897  
Total nonaccruing loans $ 268,752 $ 319,694 $ 343,575 $ 339,355 $ 382,801
Renegotiated loans (A) 25,252 21,327 17,763 15,906 17,426
Real estate and other repossessed assets   126,859     119,908     121,933     129,034     89,507  
Total nonperforming assets $ 420,863   $ 460,929   $ 483,271   $ 484,295   $ 489,734  
 
Nonaccruing loans by principal market (B):
Oklahoma $ 72,264 $ 93,898 $ 102,231 $ 83,176 $ 112,610
Texas 36,979 49,695 58,067 66,892 65,911
New Mexico 23,792 26,956 23,021 26,693 35,541
Arkansas 9,990 10,933 14,652 13,820 5,911
Colorado 55,631 66,040 66,883 60,082 50,432
Arizona 70,038 72,111 78,656 84,559 108,161
Kansas / Missouri   58     61     65     4,133     4,235  
Total nonaccruing loans $ 268,752   $ 319,694   $ 343,575   $ 339,355   $ 382,801  
- - - - -
Nonaccruing loans by loan portfolio sector (B):
Commercial:
Energy $ 8,189 $ 26,259 $ 17,182 $ 22,692 $ 48,992
Manufacturing 2,454 3,237 4,834 15,765 17,429
Wholesale / retail 5,584 5,561 6,629 12,057 7,623
Agriculture 58 58 65 65 98
Services 23,925 31,062 35,535 30,926 30,094
Healthcare 2,608 8,568 10,538 13,103 13,758
Other   6,543     8,030     9,708     6,776     10,272  
Total commercial 49,361 82,775 84,491 101,384 128,266
Commercial real estate:
Land development and construction 116,252 132,686 140,508 109,779 113,868
Retail 8,041 4,967 14,843 26,236 22,254
Office 24,942 24,764 26,660 25,861 31,406
Multifamily 6,924 7,253 15,725 26,540 28,223
Industrial 4,151 4,223 - 279 527
Other commercial real estate   17,399     19,805     21,903     16,229     16,140  
Total commercial real estate 177,709 193,698 219,639 204,924 212,418
Residential mortgage:
Permanent mortgage 36,654 37,978 34,134 28,314 36,431
Home equity   2,244     2,055     2,147     1,675     1,789  
Total residential mortgage 38,898 40,033 36,281 29,989 38,220
Consumer   2,784     3,188     3,164     3,058     3,897  
Total nonaccruing loans $ 268,752   $ 319,694   $ 343,575   $ 339,355   $ 382,801  
- - - - -
Performing loans 90 days past due $ 6,433 $ 12,474 $ 12,915 $ 10,308 $ 24,238
 
Gross charge-offs $ 25,340 $ 38,168 $ 40,328 $ 37,974 $ 38,581
Recoveries   5,205     2,614     5,850     2,950     2,594  
Net charge-offs $ 20,135   $ 35,554   $ 34,478   $ 35,024   $ 35,987  
 
Provision for credit losses $ 20,000 $ 36,040 $ 42,100 $ 48,620 $ 55,120
 
Reserve for loan losses to period end loans 2.77 % 2.75 % 2.73 % 2.59 % 2.42 %
Combined reserves for credit losses to period end loans 2.91 % 2.89 % 2.86 % 2.72 % 2.52 %
Nonperforming assets to period end loans
and repossessed assets 3.85 % 4.19 % 4.36 % 4.24 % 4.19 %
Net charge-offs (annualized) to average loans 0.74 % 1.30 % 1.23 % 1.22 % 1.21 %
Reserve for loan losses to nonaccruing loans 111.31 % 93.68 % 87.23 % 86.07 % 73.38 %
Combined reserves for credit losses to nonaccruing loans 117.01 % 98.40 % 91.42 % 90.31 % 76.51 %
 
(A) includes residential mortgage loans guaranteed by $ 21,706 $ 17,598 $ 14,083 $ 12,799 $ 11,234
agencies of the U.S. government. These loans
have been modified to extend payment terms and/or
reduce interest rates to current market.
(B) includes loans subject to First United Bank sellers escrow $ - $ - $ 4,281 $ 4,311 $ 4,173

Source: BOK Financial Corporation

Contact:

BOK Financial Corporation

Steven Nell, 918-588-6752

Chief Financial Officer

or

Jesse Boudiette, 918-588-6532

Corporate Communications Director