News Details

BOK Financial Reports Quarterly Earnings of $88 Million

April 30, 2013

Expense Discipline Supports Strong Results

TULSA, Okla.--(BUSINESS WIRE)-- BOK Financial Corporation reported net income of $88.0 million or $1.28 per diluted share for the first quarter of 2013. Net income was $82.6 million or $1.21 per diluted share for the fourth quarter of 2012 and $83.6 million or $1.22 per diluted share for the first quarter of 2012.

"First quarter results exceeded our expectations," said President and CEO Stan Lybarger. "Mortgage banking revenue continued to be strong and outstanding credit quality required us to again reduce the allowance for loan losses. In the current environment, we anticipate continued pressure on net interest margins and moderate loan growth. We will remain focused on operating expense discipline as we continue to invest in opportunities to grow revenue."

Highlights of first quarter of 2013 included:

  • Net interest revenue totaled $170.4 million for the first quarter of 2013 compared to $173.4 million for the fourth quarter of 2012. Net interest margin was 2.92% for the first quarter of 2013 and 2.95% for the fourth quarter of 2012. Loan yields decreased 13 basis points, partially offset by lower funding costs.
  • Fees and commissions revenue totaled $158.1 million, compared to $165.8 million for the fourth quarter of 2012. Mortgage banking revenue decreased $6.4 million due to lower volume and narrowed pricing of loans sold.
  • Operating expenses, excluding changes in the fair value of mortgage servicing rights, totaled $204.0 million, down $22.8 million compared to the previous quarter. Personnel expense decreased $5.5 million. Non-personnel expense decreased $17.3 million.
  • An $8.0 million negative provision for credit losses was recorded in the first quarter of 2013 compared to a $14.0 million negative provision in the previous quarter. The negative provision was largely due to declining gross loss rates and a decrease in outstanding loan balances. In addition, recoveries of loan losses previously charged off increased to $6.6 million in the first quarter of 2013 compared to $3.7 million in the previous quarter.
  • The combined allowance for credit losses totaled $207 million or 1.71% of outstanding loans at March 31, 2013 compared to $217 million or 1.77% of outstanding loans at December 31, 2012. Nonperforming assets that are not guaranteed by U.S. government agencies totaled $207 million or 1.73% of outstanding loans and repossessed assets (excluding those guaranteed by U.S. government agencies) at March 31, 2013 and $215 million or 1.76% of outstanding loans and repossessed assets (excluding those guaranteed by U.S. government agencies) at December 31, 2012.
  • Average outstanding loan balances for the first quarter totaled $12.2 billion, up $236 million over the fourth quarter of 2012. Average commercial real estate loans grew $139 million and average commercial loans grew $57 million. Period end outstanding loan balances were $12.1 billion at March 31, 2013, a decrease of $218 million from December 31, 2012. Commercial real estate loans increased by $56 million. Commercial loan balances decreased by $224 million, residential mortgage loans decreased by $32 million and consumer loans decreased by $18 million.
  • Period end deposits totaled $19.9 billion at March 31, 2013 compared to $21.2 billion at December 31, 2012. As expected, demand deposit account balances decreased $1.1 billion during the first quarter as surge deposits received in the fourth quarter of 2012 were redeployed. Interest-bearing transaction accounts decreased $146 million and time deposits decreased $68 million.
  • Tangible common equity ratio was 9.70% at March 31, 2013 and 9.25% at December 31, 2012. 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. The Company and its subsidiary bank continue to exceed the regulatory definition of well capitalized. The Company's Tier 1 capital ratios, as defined by banking regulations, were 13.35% at March 31, 2013 and 12.78% at December 31, 2012.
  • The Company paid a regular quarterly cash dividend of $26 million or $0.38 per common share during the first quarter of 2013. The Company will pay a quarterly cash dividend of $0.38 per common share payable on or about May 31, 2013 to shareholders of record as of May 17, 2013.

Net Interest Revenue

Net interest revenue decreased $3.0 million compared to the fourth quarter of 2012. Net interest margin was 2.92% for the first quarter of 2013 compared to 2.95% for the fourth quarter of 2012.

The yield on average earning assets decreased 6 basis points compared to the prior quarter. The loan portfolio yield decreased to 4.20% from 4.33% in the previous quarter. Loan yields decreased due to a combination of existing loans renewing at lower current market rates and narrowing credit spreads due to market pricing pressure and improved credit quality in our loan portfolio. The yield on the available for sale securities portfolio decreased 1 basis point to 2.09% due to cash flows being reinvested at lower current market rates partially offset by slower prepayment speeds compared to the prior quarter. Cash flows received from payments on residential mortgage-backed securities are currently being reinvested in short-duration securities that yield less than 1.50%.

Funding costs decreased 8 basis points to 0.46% due largely to lower deposit interest rates. Rates paid on interest-bearing transaction accounts and savings accounts each decreased 2 basis points. Rates paid on time deposits decreased 18 basis points, primarily due to additional expense recognized in the fourth quarter on equity-indexed time deposits. The benefit to net interest margin from earning assets funded by non-interest bearing liabilities decreased 5 basis points in the first quarter.

Average earning assets increased $28 million during the first quarter of 2013. Average outstanding loans increased $236 million. Average commercial real estate loan balances increased $139 million, commercial loan balances increased $57 million and residential mortgage loan balances increased $43 million. The average balance of the available for sale securities portfolio decreased $190 million compared to the fourth quarter of 2012.

Average deposits decreased $89 million compared to the previous quarter. Interest-bearing transaction account balances increased $493 million. Demand deposit balances decreased $503 million and time deposit account balances decreased $96 million. The average balance of borrowed funds increased $338 million over the fourth quarter of 2012.

Fees and Commissions Revenue

Fees and commissions revenue totaled $158.1 million for the first quarter of 2013, compared to $165.8 million for the fourth quarter of 2012. Mortgage banking revenue decreased primarily due to lower gains on mortgage loans sold. Deposit service charges and fees decreased primarily due to lower overdraft fees. All other fees and commissions revenue categories were largely unchanged compared to the prior quarter.

Mortgage banking revenue totaled $40.0 million, a decrease of $6.4 million from the prior quarter due to lower volume and narrowed pricing of loans sold. Residential mortgage loans funded for sale totaled $956 million for the first quarter of 2013 compared to $1.1 billion in the previous quarter. The spread between average rates offered on 30-year fixed rate mortgage loans and the average rates paid on 30-year mortgage-backed securities narrowed 21 basis points between the first quarter of 2013 and the fourth quarter of 2012. Refinanced mortgage loans were 62% of loans originated for sale in both the first quarter of 2013 and the fourth quarter of 2012. Outstanding mortgage loan commitments were up $110 million over December 31, 2012. The unpaid principal balance of loans held for sale decreased $5.1 million compared to December 31, 2012.

“Although down from the extraordinarily high levels in the second half of 2012, we expect our mortgage banking revenue to remain strong in 2013,” said Steven Nell, Executive Vice President and Chief Financial Officer, “We are encouraged by a 31% increase in loan commitments over year end. Additionally, first quarter 2013 mortgage originations were up $209 million or 28% over the first quarter of 2012. We have increased the number of mortgage lenders, expanded further into our regional markets and developed our correspondent loan origination channel to position ourselves to assist customers in the purchase or refinance of a home.”

Deposit service charges and fees decreased $1.2 million due to a $1.8 million decrease in overdraft fees, partially offset by a $698 thousand increase in fees assessed on commercial accounts. Consumers are maintaining higher average balances and better managing their accounts to reduce fees.

Operating Expenses

Total operating expenses were $201.3 million for the first quarter of 2013 compared to $222.1 million for the fourth quarter of 2012. Excluding changes in the fair value of mortgage servicing rights, operating expenses totaled $204.0 million, down $22.8 million compared to the fourth quarter of 2012.

Personnel costs decreased $5.5 million from the fourth quarter of 2012 due largely to incentive compensation. Incentive compensation expense decreased $6.0 million. Cash-based incentive compensation, which rewards employees as they generate business opportunities for the Company by growing loans, deposits, customer relationships or other measurable metrics, decreased $4.7 million. Stock-based incentive compensation expense decreased $1.3 million primarily due to the reversal of costs related to performance shares that did not vest.

Non-personnel expense decreased $17.3 million from the fourth quarter of 2012. Net losses and operating expenses of repossessed assets decreased $5.4 million based on the quarterly review of carrying values. Mortgage banking costs decreased $3.2 million primarily due to decreased provision related to mortgage loans sold subject to repurchase as loss trends related to these loans have stabilized. Professional fees and services were down $3.1 million compared to the prior quarter. During the fourth quarter, the Company made a $2.1 million discretionary contribution to the BOKF Foundation. The BOKF Foundation partners with various charitable organizations to support needs within our communities. All other non-personnel expenses were down $3.5 million compared to the previous quarter.

Loans, Deposits and Capital

Loans

Outstanding loans decreased $218 million from December 31, 2012 to $12.1 billion at March 31, 2013 due primarily to a decrease in outstanding commercial loan balances. Increased commercial real estate loans were offset by a decrease in residential mortgage and consumer loans.

Outstanding commercial loan balances decreased by $224 million from December 31, 2012. Economic uncertainty over healthcare costs and taxes has influenced commercial customers to remain conservative in the expansion of their businesses. Energy sector loans decreased $111 million. In conjunction with a standard evaluation of credit risk and related pricing, certain relationships in our energy portfolio were reduced during the quarter. Across the remaining commercial and industrial loan classes, other commercial loans decreased $76 million, service sector loans decreased $49 million and wholesale/retail sector loans decreased $21 million. Manufacturing sector loans grew by $51 million during the first quarter. Unfunded energy loan commitments of $2.4 billion were largely unchanged in the first quarter. All other unfunded commercial loan commitments totaled $3.4 billion at March 31, 2013, up $177 million over December 31, 2012.

Commercial real estate loans increased $56 million over December 31, 2012. Retail sector loans grew $61 million, primarily in the Texas, Oklahoma and Colorado markets. Loans secured by multifamily residential properties were up $58 million, growing primarily in the Texas and Arizona markets. Other real estate loans decreased $31 million primarily in the Oklahoma and Texas markets. Construction and land development loans decreased $15 million, primarily in the Texas market. Unfunded commercial real estate loan commitments totaled $652 million at March 31, 2013, up $31 million over December 31, 2012.

Residential mortgage loans decreased $32 million from December 31, 2012, due primarily to a decrease in non-guaranteed permanent mortgage loans. Consumer loans decreased $18 million. As BOK Financial focuses on a customer-focused direct approach to consumer lending, the indirect automobile loan portfolio has decreased $10 million to $24 million at March 31, 2013. Other consumer loans decreased $7.5 million compared to December 31, 2012.

Deposits

Deposits totaled $19.9 billion at March 31, 2013 compared to $21.2 billion at December 31, 2012. As expected, significant deposit growth in the fourth quarter primarily due to sales of businesses or assets by customers was redeployed in the first quarter of 2013. To lesser extent, the expiration of unlimited deposit insurance on non-interest bearing accounts on December 31, 2012 also affected demand deposit account balances. Demand deposit balances decreased $1.1 billion. Interest-bearing transaction account balances decreased $146 million and time deposits decreased $68 million. Among the lines of business, commercial deposits decreased $635 million and wealth management deposits decreased $386 million. Consumer deposits increased $29 million over December 31, 2012. Energy, commercial and industrial, commercial real estate, and small business customer account balances all decreased compared to the prior quarter. Treasury services customer account balances increased during the first quarter.

Capital

The Company and its subsidiary bank exceeded the regulatory definition of well capitalized at March 31, 2013. The Company's Tier 1 capital ratio was 13.35% at March 31, 2013 and 12.78% at December 31, 2012. The total capital ratio was 15.68% at March 31, 2013 and 15.13% at December 31, 2012. In addition, the Company's tangible common equity ratio, a non-GAAP measure, was 9.70% at March 31, 2013 and 9.25% at December 31, 2012. Unrealized securities gains added 44 basis points to the tangible common equity ratio at March 31, 2013. The increase in Tier 1, total and tangible common equity ratios was largely due to retained earnings and a decrease in total assets and risk weighted assets during the quarter.

In June 2012, banking regulators issued a Notice of Proposed Rulemaking that will incorporate Basel III capital changes for substantially all U.S. banking organizations. If adopted as proposed, these changes will establish a 7% threshold for the Tier 1 common equity ratio consisting of a minimum level plus a capital conservation buffer. BOK Financial's Tier 1 common equity ratio based on the existing Basel I standards was 13.16% as of March 31, 2013. Our estimated Tier 1 common equity ratio under a fully phased in Basel III framework is approximately 12.70%, nearly 570 basis points above the 7% regulatory threshold. This estimate is subject to interpretation of rules that are not yet final. Additionally, the proposed definition of Tier 1 common equity includes unrealized gains and losses on available for sale securities which will vary based on market conditions.

Credit Quality

Nonperforming assets totaled $283 million or 2.32% of outstanding loans and repossessed assets at March 31, 2013 compared to $277 million or 2.23% of outstanding loans and repossessed assets at December 31, 2012. Nonperforming assets that are not guaranteed by U.S. government agencies totaled $207 million or 1.73% of outstanding loans and repossessed assets (excluding those guaranteed by U.S. government agencies) at March 31, 2013 and $215 million or 1.76% at December 31, 2012, a decrease of $8.1 million.

Nonaccruing loans totaled $133 million or 1.10% of outstanding loans at March 31, 2013 and $134 million or 1.09% of outstanding loans at December 31, 2012. New nonaccruing loans identified in the first quarter totaled $42 million, offset by $22 million in foreclosures and repossessions, $14 million in payments received and $8.9 million in charge-offs.

Nonaccruing commercial loans decreased to $20 million or 0.27% of outstanding commercial loans at March 31, 2013 from $24 million or 0.32% of outstanding commercial loans at December 31, 2012.

Nonaccruing commercial real estate loans increased to $65 million or 2.85% of outstanding commercial real estate loans at March 31, 2013 from $61 million or 2.72% of outstanding commercial real estate loans at December 31, 2012 primarily due to a single nonaccruing relationship secured by an office building. Nonaccruing commercial real estate loans consist primarily of land development and residential construction loans. Nonaccruing land development and residential construction loans totaled $23 million at March 31, 2013, a decrease of $2.7 million during the first quarter.

Nonaccruing residential mortgage loans totaled $45 million or 2.26% of outstanding residential mortgage loans, largely unchanged from the fourth quarter of 2012. Principally all non-guaranteed residential mortgage loans past due 90 days or more are nonaccruing. Residential mortgage loans past due 30 to 89 days and still accruing interest, excluding loans guaranteed by U.S. government agencies, totaled $8.4 million at March 31, 2013 and $11 million at December 31, 2012.

The combined allowance for credit losses totaled $207 million or 1.71% of outstanding loans and 156.12% of nonaccruing loans at March 31, 2013. The allowance for loan losses was $206 million and the accrual for off-balance sheet credit losses was $1.1 million. Gross charge-offs totaled $8.9 million for the first quarter, compared to $8.0 million for the previous quarter. Recoveries totaled $6.6 million for the first quarter of 2013. Net charge-offs were $2.4 million or 0.08% on an annualized basis for the first quarter of 2013 compared with net charge-offs of $4.3 million or 0.14% on an annualized basis for the fourth quarter of 2012.

After evaluating all credit factors, the Company determined that an $8.0 million negative provision for credit losses was necessary during the first quarter of 2013. Declining gross loss rates and a decrease in outstanding loan balances during the quarter resulted in a lower combined allowance for credit losses as of March 31, 2013.

Real estate and other repossessed assets totaled $103 million at March 31, 2013, primarily consisting of $47 million of 1-4 family residential properties (including $28 million guaranteed by U.S. government agencies), $23 million of developed commercial real estate properties, $17 million of undeveloped land and $15 million of residential land and land development properties. The distribution of real estate owned and other repossessed assets among various markets included $27 million attributed to Arizona, $23 million attributed to New Mexico, $16 million attributed to Oklahoma, $14 million attributed to Texas and $10 million attributed to Colorado. Real estate and other repossessed assets decreased $1.1 million during the first quarter of 2013. Additions of $22 million were partially offset by $24 million of sales. Additions included $17 million and sales included $11 million of 1-4 family residential properties guaranteed by U.S. government agencies. Write-downs and net losses on sales of real estate and other repossessed assets totaled $273 thousand.

Securities and Derivatives

The fair value of the available for sale securities portfolio totaled $11.1 billion at March 31, 2013 and $11.3 billion at December 31, 2012. At March 31, 2013, the available for sale portfolio consisted primarily of $9.2 billion of residential mortgage-backed securities fully backed by U.S. government agencies, $1.4 billion of commercial mortgage-backed securities fully backed by U.S. government agencies and $316 million of residential mortgage-backed securities privately issued by publicly owned financial institutions. Net unamortized premiums are less than 1% of the securities portfolio amortized cost.

Net unrealized gains on available for sale securities totaled $229 million at March 31, 2013 and $255 million at December 31, 2012. Net unrealized gains on residential mortgage-backed securities issued by U.S. government agencies decreased $31 million during the first quarter to $208 million at March 31, 2013.

In the first quarter of 2013, the Company recognized net gains of $4.9 million from sales of $728 million of available for sale securities. These securities were sold either because they had reached their expected maximum potential total return or to mitigate exposure to prepayment risk. Net gains from sales of $84 million of available for sale securities in the fourth quarter of 2012 totaled $1.1 million.

The amortized cost of privately issued residential mortgage-backed securities totaled $307 million at March 31, 2013, down $15 million since December 31, 2012. All of these securities are rated below investment grade. The amortized cost of these securities was reduced during the first quarter of 2013 by $15 million of cash payments received and $247 thousand of credit-related impairment charges during the quarter. The privately issued residential mortgage-backed securities portfolio has a net unrealized gain of $8.8 million at March 31, 2013 compared to a net unrealized gain of $2.3 million at December 31, 2012.

The Company also maintains a portfolio of residential mortgage-backed securities issued by U.S. government agencies and interest rate derivative contracts designated as an economic hedge of the changes in the fair value of our mortgage servicing rights. Due to changes in residential mortgage interest rates during the first quarter of 2013, prepayment speeds decreased and the value of our mortgage servicing rights increased by $2.7 million. This increase was partially offset by a $4.9 million decrease in the value of securities and interest rate derivative contracts held as an economic hedge.

About BOK Financial Corporation

BOK Financial is a $27 billion regional financial services company based in Tulsa, Oklahoma. The Company's stock is publicly traded on NASDAQ under the Global Select market listings (symbol: BOKF). BOK Financial's holdings include BOKF, NA, BOSC, Inc., The Milestone Group, Inc. and Cavanal Hill Investment Management, Inc.BOKF, NA operates the TransFund electronic funds network and seven banking divisions: Bank of Albuquerque, Bank of Arizona, Bank of Arkansas, Bank of Kansas City, Bank of Oklahoma, Bank of Texas and Colorado State Bank and Trust. Through its subsidiaries, the Company provides commercial and consumer banking, investment and trust services, mortgage origination and servicing, and an electronic funds transfer network. 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 March 31, 2013 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 -- UNAUDITED

BOK FINANCIAL CORPORATION

(in thousands)

    March 31,
2013
    December 31,
2012
    March 31,
2012
ASSETS
Cash and due from banks $ 928,035 $ 1,266,834 $ 691,697
Funds sold and resell agreements 17,582 19,405 14,609
Trading securities 206,598 214,102 128,376
Investment securities 589,271 499,534 427,259
Available for sale securities 11,059,145 11,287,221 10,186,597
Fair value option securities 210,192 284,296 347,952
Residential mortgage loans held for sale 286,211 293,762 247,039
Loans:
Commercial 7,418,305 7,641,912 6,943,585
Commercial real estate 2,285,160 2,228,999 2,252,299
Residential mortgage 2,012,450 2,045,040 1,968,926
Consumer     377,649       395,505       412,634  
Total loans 12,093,564 12,311,456 11,577,444
Allowance for loan losses     (205,965 )     (215,507 )     (244,209 )
Loans, net of allowance 11,887,599 12,095,949 11,333,235
Premises and equipment, net 270,130 265,920 263,579
Receivables 116,028 114,185 138,325
Goodwill 359,759 361,979 335,601
Intangible assets, net 27,117 28,192 9,645
Mortgage servicing rights, net 109,840 100,812 98,138
Real estate and other repossessed assets 102,701 103,791 115,790
Bankers' acceptances 1,762 605 3,493
Derivative contracts 320,473 338,106 384,996
Cash surrender value of bank-owned life insurance 277,776 274,531 266,227
Receivable on unsettled securities sales 190,688 211,052 511,288
Other assets     486,251       388,355       380,327  
TOTAL ASSETS     $27,447,158       $28,148,631       $25,884,173  
LIABILITIES AND EQUITY
Deposits:
Demand $ 6,900,860 $ 8,038,286 $ 6,189,172
Interest-bearing transaction 9,742,302 9,888,038 8,908,397
Savings 317,075 284,744 259,619
Time     2,900,054       2,967,992       3,166,099
Total deposits 19,860,291 21,179,060 18,523,287
Funds purchased 853,843 1,167,416 1,784,940
Repurchase agreements 806,526 887,030 1,162,546
Other borrowings 1,733,047 651,775 209,230
Subordinated debentures 347,674 347,633 394,760
Accrued interest, taxes, and expense 192,358 176,678 180,840
Bankers' acceptances 1,762 605 3,493
Due on unsettled securities purchases 158,984 297,453 305,166
Derivative contracts 251,836 283,589 305,290
Other liabilities     192,945       163,711       144,220
TOTAL LIABILITIES 24,399,266 25,154,950 23,013,772
Shareholders' equity:
Capital, surplus and retained earnings 2,878,575 2,807,940 2,673,001
Accumulated other comprehensive income     133,383       149,920       161,418
TOTAL SHAREHOLDERS' EQUITY 3,011,958 2,957,860 2,834,419
Non-controlling interest     35,934       35,821       35,982
TOTAL EQUITY     3,047,892       2,993,681       2,870,401
TOTAL LIABILITIES AND EQUITY     $27,447,158       $28,148,631       $25,884,173
 
AVERAGE BALANCE SHEETS -- UNAUDITED

BOK FINANCIAL CORPORATION

(in thousands)

    Three Months Ended
March 31,
2013
    December 31,
2012
    September 30,
2012
    June 30,
2012
    March 31,
2012
ASSETS
Funds sold and resell agreements $ 25,418 $ 19,553 $ 17,837 $ 19,187 $ 11,385
Trading securities 162,353 165,109 132,213 143,770 95,293
Investment securities 534,772 474,085 408,646 416,284 430,890
Available for sale securities 11,292,181 11,482,212 11,058,055 10,091,279 9,947,227
Fair value option securities 251,725 292,490 336,160 335,965 555,233
Residential mortgage loans held for sale 216,816 272,581 264,024 191,311 182,372
Loans:
Commercial 7,498,905 7,441,957 7,209,972 7,058,806 6,859,240
Commercial real estate 2,309,988 2,170,676 2,160,213 2,156,841 2,224,940
Residential mortgage 2,034,315 1,991,530 2,000,506 2,009,510 1,945,009
Consumer     381,752       385,156       368,971       389,565       407,622  
Total loans 12,224,960 11,989,319 11,739,662 11,614,722 11,436,811
Allowance for loan losses     (214,017 )     (229,095 )     (231,177 )     (242,605 )     (252,538 )
Total loans, net     12,010,943       11,760,224       11,508,485       11,372,117       11,184,273  
Total earning assets 24,494,208 24,466,254 23,725,420 22,569,913 22,406,673
Cash and due from banks 828,126 849,614 746,364 748,811 908,628
Cash surrender value of bank-owned life insurance 275,705 272,778 270,084 267,246 264,354
Derivative contracts 286,772 316,579 291,965 371,690 311,178
Other assets     1,628,620       1,591,551       1,554,339       1,580,857       1,625,750  
TOTAL ASSETS     $27,513,431       $27,496,776       $26,588,172       $25,538,517       $25,516,583  
 
LIABILITIES AND EQUITY
Deposits:
Demand $ 7,002,046 $ 7,505,074 $ 6,718,572 $ 6,278,342 $ 5,847,682
Interest-bearing transaction 9,836,204 9,343,421 8,719,648 8,779,659 9,319,978
Savings 296,319 278,714 267,498 259,386 241,442
Time     2,913,999       3,010,367       3,068,870       3,132,220       3,246,362  
Total deposits 20,048,568 20,137,576 18,774,588 18,449,607 18,655,464
Funds purchased 1,155,983 1,295,442 1,678,006 1,740,354 1,337,614
Repurchase agreements 878,679 900,131 1,112,847 1,095,298 1,183,778
Other borrowings 863,360 364,425 97,003 86,667 72,911
Subordinated debentures 347,654 347,613 352,432 357,609 397,440
Derivative contracts 220,037 246,296 247,148 302,329 207,864
Other liabilities     1,001,311       1,233,806       1,378,956       637,920       826,279  
TOTAL LIABILITIES 24,515,592 24,525,289 23,640,980 22,669,784 22,681,350
Total equity     2,997,839       2,971,487       2,947,192       2,868,733       2,835,233  
TOTAL LIABILITIES AND EQUITY     $27,513,431       $27,496,776       $26,588,172       $25,538,517       $25,516,583  
 
STATEMENTS OF EARNINGS -- UNAUDITED

BOK FINANCIAL CORPORATION

(in thousands, except per share data)

    Three Months Ended
March 31,
2013     2012
 
Interest revenue $ 188,999 $ 198,208
Interest expense     18,594       24,639  
Net interest revenue 170,405 173,569
Provision for credit losses     (8,000 )      
Net interest revenue after provision for credit losses     178,405       173,569  
Other operating revenue:
Brokerage and trading revenue 31,751 31,111
Transaction card revenue 27,692 25,430
Trust fees and commissions 22,313 18,438
Deposit service charges and fees 22,966 24,379
Mortgage banking revenue 39,976 33,078
Bank-owned life insurance 3,226 2,871
Other revenue     10,187       9,264  
Total fees and commissions158,111144,571
Gain (loss) on other assets, net 467 (3,693 )
Gain (loss) on derivatives, net (941 ) (2,473 )
Gain (loss) on fair value option securities, net (3,171 ) (1,733 )
Gain on available for sale securities, net 4,855 4,331
Total other-than-temporary impairment losses (505 )
Portion of loss recognized in (reclassified from) other comprehensive income     (247 )     (3,217 )
Net impairment losses recognized in earnings     (247 )     (3,722 )
Total other operating revenue159,074137,281
Other operating expense:
Personnel 125,654 114,769
Business promotion 5,453 4,388
Professional fees and services 6,985 7,599
Net occupancy and equipment 16,481 16,023
Insurance 3,745 3,866
Data processing and communications 25,450 22,144
Printing, postage and supplies 3,674 3,311
Net losses and operating expenses of repossessed assets 1,246 2,245
Amortization of intangible assets 876 575
Mortgage banking costs 7,354 8,439
Change in fair value of mortgage servicing rights (2,658 ) (7,127 )
Other expense     7,064       5,905  
Total other operating expense201,324182,137
 
Net income before taxes136,155128,713
Federal and state income taxes     47,096       45,520  
 
Net income89,05983,193
Net income (loss) attributable to non-controlling interest     1,095       (422 )
Net income attributable to BOK Financial Corporation shareholders     $87,964       $83,615  
 
Average shares outstanding:
Basic 67,814,550 67,665,300
Diluted 68,040,180 67,941,895
 
Net income per share:
Basic $ 1.28 $ 1.22
Diluted $ 1.28 $ 1.22
 
FINANCIAL HIGHLIGHTS -- UNAUDITED

BOK FINANCIAL CORPORATION

(in thousands, except ratio and share data)

    Three Months Ended
March 31,
2013
    December 31,
2012
    September 30,
2012
    June 30,
2012
    March 31,
2012
Capital:
Period-end shareholders' equity $ 3,011,958 $ 2,957,860 $ 2,975,657 $ 2,885,934 $ 2,834,419
Risk weighted assets $ 18,756,648 $ 19,016,673 $ 18,448,854 $ 17,758,118 $ 17,993,379
Risk-based capital ratios:
Tier 1 13.35 % 12.78 % 13.21 % 13.62 % 13.03 %
Total capital 15.68 % 15.13 % 15.71 % 16.19 % 16.16 %
Leverage ratio 9.28 % 9.01 % 9.34 % 9.64 % 9.35 %
Tangible common equity ratio1 9.70 % 9.25 % 9.67 % 10.07 % 9.75 %
Tier 1 common equity ratio2 13.16 % 12.59 % 13.01 % 13.41 % 12.83 %
 
Common stock:
Book value per share $ 43.85 $ 43.29 $ 43.62 $ 42.35 $ 41.61
Market value per share:
High $ 62.77 $ 59.77 $ 59.47 $ 58.12 $ 59.02
Low $ 55.05 $ 54.19 $ 55.63 $ 53.34 $ 52.56
Cash dividends paid $ 26,067 $ 94,231 $ 25,912 $ 25,904 $ 22,571
Dividend payout ratio 29.63 % 114.13 % 29.65 % 26.53 % 26.99 %
Shares outstanding, net 68,687,718 68,327,351 68,215,354 68,144,159 68,116,893
Stock buy-back program:
Shares repurchased 39,496 345,300
Amount     $       $       $       $ 2,125       $ 18,432  
Average price per share     $       $       $       $ 53.81       $ 53.38  
 
Performance ratios (quarter annualized):
Return on average assets 1.3 % 1.19 % 1.31 % 1.54 % 1.32 %
Return on average equity 11.90 % 11.05 % 11.80 % 13.69 % 11.86 %
Net interest margin 2.92 % 2.95 % 3.12 % 3.30 % 3.19 %
Efficiency ratio 61.04 % 66.00 % 61.18 % 61.98 % 58.76 %
 
Reconciliation of non-GAAP measures:

1 Tangible common equity ratio:

Total shareholders' equity $ 3,011,958 $ 2,957,860 $ 2,975,657 $ 2,885,934 $ 2,834,419
Less: Goodwill and intangible assets, net     (386,876 )     (390,171 )     (392,158 )     (344,699 )     (345,246 )
Tangible common equity     $ 2,625,082       $ 2,567,689       $ 2,583,499       $ 2,541,235       $ 2,489,173  
 
Total assets $ 27,447,158 $ 28,148,631 $ 27,117,641 $ 25,576,046 $ 25,884,173
Less: Goodwill and intangible assets, net     (386,876 )     (390,171 )     (392,158 )     (344,699 )     (345,246 )
Tangible assets     $ 27,060,282       $ 27,758,460       $ 26,725,483       $ 25,231,347       $ 25,538,927  

 

Tangible common equity ratio     9.70 %     9.25 %     9.67 %     10.07 %     9.75 %
 
2 Tier 1 common equity ratio:
Tier 1 capital $ 2,503,892 $ 2,430,671 $ 2,436,791 $ 2,418,985 $ 2,344,779
Less: Non-controlling interest     (35,934 )     (35,821 )     (36,818 )     (36,787 )     (35,982 )
Tier 1 common equity     $ 2,467,958       $ 2,394,850       $ 2,399,973       $ 2,382,198       $ 2,308,797  
 
Risk weighted assets     $ 18,756,648       $ 19,016,673       $ 18,448,854       $ 17,758,118       $ 17,993,379  
 
Tier 1 common equity ratio     13.16 %     12.59 %     13.01 %     13.41 %     12.83 %
 

Other data:

Fiduciary assets $ 27,606,180 $ 25,829,038 $ 25,208,276 $ 23,136,625 $ 23,774,788
Mortgage servicing portfolio $ 12,272,691 $ 11,981,624 $ 11,756,350 $ 11,564,643 $ 11,378,806
Mortgage loans funded for sale $ 956,315 $ 1,073,541 $ 1,046,608 $ 840,765 $ 747,436
Mortgage loan refinances to total fundings 62 % 62 % 61 % 51 % 67 %
Tax equivalent adjustment $ 2,619 $ 2,472 $ 2,509 $ 2,252 $ 2,094
Net unrealized gain on available for sale securities $ 228,620 $ 254,587 $ 281,455 $ 242,253 $ 277,277
 
Gain (loss) on mortgage servicing rights, net of economic hedge:
Gain (loss) on mortgage hedge derivative contracts $ (1,654 ) $ (707 ) $ 645 $ 2,623 $ (2,445 )
Gain (loss) on fair value option securities     (3,232 )     (2,177 )     5,455       6,908       (2,393 )
Gain (loss) on economic hedge of mortgage servicing rights (4,886 ) (2,884 ) 6,100 9,531 (4,838 )
Gain (loss) on changes in fair value of mortgage servicing rights     2,658       4,689       (9,576 )     (11,450 )     7,127  
Gain (loss) on changes in fair value of mortgage servicing rights, net of economic hedges     $ (2,228 )     $ 1,805       $ (3,476 )     $ (1,919 )     $ 2,289  
 
Net interest revenue on fair value option securities     $ 828       $ 748       $ 1,750       $ 2,148       $ 3,165  
 
QUARTERLY EARNINGS TREND -- UNAUDITED

BOK FINANCIAL CORPORATION

(in thousands, except ratio and per share data)

    Three Months Ended
March 31,
2013
    December 31,
2012
    September 30,
2012
    June 30,
2012
    March 31,
2012
Interest revenue $ 188,999 $ 194,314 $ 196,071 $ 203,055 $ 198,208
Interest expense     18,594       20,945       20,044       21,694       24,639  
Net interest revenue 170,405 173,369 176,027 181,361 173,569
Provision for credit losses     (8,000 )     (14,000 )           (8,000 )      
Net interest revenue after provision for credit losses178,405187,369176,027189,361173,569
Other operating revenue:
Brokerage and trading revenue 31,751 31,958 31,261 32,600 31,111
Transaction card revenue 27,692 28,009 27,788 26,758 25,430
Trust fees and commissions 22,313 22,030 19,654 19,931 18,438
Deposit service charges and fees 22,966 24,174 25,148 25,216 24,379
Mortgage banking revenue 39,976 46,410 50,266 39,548 33,078
Bank-owned life insurance 3,226 2,673 2,707 2,838 2,871
Other revenue     10,187       10,554       9,149       8,860       9,264  
Total fees and commissions158,111165,808165,973155,751144,571
Gain (loss) on other assets, net 467 137 452 1,689 (3,693 )
Gain (loss) on derivatives, net (941 ) (637 ) 464 2,345 (2,473 )
Gain (loss) on fair value option securities, net (3,171 ) (2,081 ) 6,192 6,852 (1,733 )
Gain on available for sale securities, net 4,855 1,066 7,967 20,481 4,331
Total other-than-temporary impairment losses (504 ) (135 ) (505 )
Portion of loss recognized in (reclassified from) other comprehensive income     (247 )     (1,163 )     (1,104 )     (723 )     (3,217 )
Net impairment losses recognized in earnings     (247 )     (1,667 )     (1,104 )     (858 )     (3,722 )
Total other operating revenue159,074162,626179,944186,260137,281
Other operating expense:
Personnel 125,654 131,192 122,775 122,297 114,769
Business promotion 5,453 6,150 6,054 6,746 4,388
Contribution to BOKF Charitable Foundation 2,062
Professional fees and services 6,985 10,082 7,991 8,343 7,599
Net occupancy and equipment 16,481 16,883 16,914 16,906 16,023
Insurance 3,745 3,789 3,690 4,011 3,866
Data processing and communications 25,450 25,010 26,486 25,264 22,144
Printing, postage and supplies 3,674 3,403 3,611 3,903 3,311
Net losses and operating expenses of repossessed assets 1,246 6,665 5,706 5,912 2,245
Amortization of intangible assets 876 1,065 742 545 575
Mortgage banking costs 7,354 10,542 13,036 12,315 8,439
Change in fair value of mortgage servicing rights (2,658 ) (4,689 ) 9,576 11,450 (7,127 )
Other expense     7,064       9,931       5,759       5,319       5,905  
Total other operating expense201,324222,085222,340223,011182,137
Net income before taxes136,155127,910133,631152,610128,713
Federal and state income taxes     47,096       44,293       45,778       53,149       45,520  
Net income89,05983,61787,85399,46183,193
Net income (loss) attributable to non-controlling interest     1,095       1,051       471       1,833       (422 )
Net income attributable to BOK Financial Corporation shareholders     $87,964       $82,566       $87,382       $97,628       $83,615  
 
Average shares outstanding:
Basic 67,814,550 67,622,777 67,966,700 67,472,665 67,665,300
Diluted 68,040,180 67,914,717 68,334,989 67,744,828 67,941,895
Net income per share:
Basic $ 1.28 $ 1.21 $ 1.28 $ 1.43 $ 1.22
Diluted $ 1.28 $ 1.21 $ 1.27 $ 1.43 $ 1.22
 
LOANS BY PRINCIPAL MARKET AREA -- UNAUDITED

BOK FINANCIAL CORPORATION

(in thousands)

    March 31,
2013
    December 31,
2012
    September 30,
2012
    June 30,
2012
    March 31,
2012
 
Bank of Oklahoma:
Commercial $ 2,853,608 $ 3,089,686 $ 3,015,621 $ 3,012,458 $ 3,042,389
Commercial real estate 568,500 580,694 598,667 614,541 605,528
Residential mortgage 1,468,434 1,488,486 1,466,590 1,452,269 1,420,961
Consumer     207,662       220,096       197,457       201,926       212,576
Total Bank of Oklahoma     5,098,204       5,378,962       5,278,335       5,281,194       5,281,454
 
Bank of Texas:
Commercial 2,718,050 2,726,925 2,572,928 2,443,946 2,365,343
Commercial real estate 800,577 771,796 712,899 678,882 802,235
Residential mortgage 272,406 275,408 268,250 269,704 263,905
Consumer     110,060       116,252       108,854       115,203       124,491
Total Bank of Texas     3,901,093       3,890,381       3,662,931       3,507,735       3,555,974
 
Bank of Albuquerque:
Commercial 271,075 265,830 267,467 262,493 273,535
Commercial real estate 332,928 326,135 316,040 308,060 304,709
Residential mortgage 129,727 130,337 120,606 115,599 109,626
Consumer     14,403       15,456       15,883       15,534       18,127
Total Bank of Albuquerque     748,133       737,758       719,996       701,686       705,997
 
Bank of Arkansas:
Commercial 54,191 62,049 48,097 49,344 72,425
Commercial real estate 88,264 90,821 119,306 119,919 131,857
Residential mortgage 11,285 13,046 12,939 13,083 15,145
Consumer     13,943       15,421       19,720       24,246       28,765
Total Bank of Arkansas     167,683       181,337       200,062       206,592       248,192
 
Colorado State Bank & Trust:
Commercial 822,942 776,610 708,223 662,583 580,257
Commercial real estate 171,251 173,327 158,387 163,175 158,400
Residential mortgage 56,052 59,363 59,395 62,313 62,738
Consumer     20,990       19,333       19,029       20,570       19,741
Total Colorado State Bank & Trust     1,071,235       1,028,633       945,034       908,641       821,136
 
Bank of Arizona:
Commercial 326,266 313,296 300,544 278,184 269,116
Commercial real estate 229,020 201,760 204,164 199,252 198,882
Residential mortgage 54,285 57,803 65,513 67,767 76,257
Consumer     5,664       4,686       6,150       6,220       5,365
Total Bank of Arizona     615,235       577,545       576,371       551,423       549,620
 
Bank of Kansas City:
Commercial 372,173 407,516 354,027 326,527 340,520
Commercial real estate 94,620 84,466 67,809 65,901 50,688
Residential mortgage 20,261 20,597 23,010 22,150 20,294
Consumer     4,927       4,261       4,792       4,582       3,569
Total Bank of Kansas City     491,981       516,840       449,638       419,160       415,071
 
TOTAL BOK FINANCIAL     $12,093,564       $12,311,456       $11,832,367       $11,576,431       $11,577,444
 

Loans attributed to a geographical region may not always represent the location of the borrower or the collateral.

 
DEPOSITS BY PRINCIPAL MARKET AREA -- UNAUDITED

BOK FINANCIAL CORPORATION

(in thousands)

    March 31,
2013
    December 31,
2012
    September 30,
2012
    June 30,
2012
    March 31,
2012
Bank of Oklahoma:
Demand $ 3,602,581 $ 4,223,923 $ 3,734,900 $ 3,499,834 $ 3,445,424
Interest-bearing:
Transaction 6,140,899 6,031,541 5,496,724 5,412,002 5,889,625
Savings 185,363 163,512 155,277 150,353 148,556
Time     1,264,415       1,267,904       1,274,336       1,354,148       1,370,868
Total interest-bearing     7,590,677       7,462,957       6,926,337       6,916,503       7,409,049
Total Bank of Oklahoma     11,193,258       11,686,880       10,661,237       10,416,337       10,854,473
Bank of Texas:
Demand 2,098,891 2,606,176 1,983,678 1,966,465 1,876,133
Interest-bearing:
Transaction 1,979,318 2,129,084 1,782,296 1,813,209 1,734,655
Savings 63,218 58,429 52,561 51,114 50,331
Time     717,974       762,233       789,725       772,809       789,860
Total interest-bearing     2,760,510       2,949,746       2,624,582       2,637,132       2,574,846
Total Bank of Texas     4,859,401       5,555,922       4,608,260       4,603,597       4,450,979
Bank of Albuquerque:
Demand 446,841 427,510 416,796 357,367 333,707
Interest-bearing:
Transaction 513,611 511,593 526,029 506,165 503,015
Savings 35,560 31,926 31,940 31,215 32,688
Time     354,303       364,928       375,611       383,350       392,234
Total interest-bearing     903,474       908,447       933,580       920,730       927,937
Total Bank of Albuquerque     1,350,315       1,335,957       1,350,376       1,278,097       1,261,644
Bank of Arkansas:
Demand 31,957 38,935 29,254 16,921 22,843
Interest-bearing:
Transaction 155,571 101,366 168,827 172,829 151,708
Savings 2,642 2,239 2,246 2,220 2,358
Time     41,613       42,573       45,719       48,517       54,157
Total interest-bearing     199,826       146,178       216,792       223,566       208,223
Total Bank of Arkansas     231,783       185,113       246,046       240,487       231,066
Colorado State Bank & Trust:
Demand 295,067 331,157 330,641 301,646 311,057
Interest-bearing:
Transaction 528,056 676,140 627,015 465,276 476,718
Savings 27,187 25,889 24,689 24,202 23,409
Time     461,496       472,305       476,564       491,280       498,124
Total interest-bearing     1,016,739       1,174,334       1,128,268       980,758       998,251
Total Colorado State Bank & Trust     1,311,806       1,505,491       1,458,909       1,282,404       1,309,308
Bank of Arizona:
Demand 157,754 161,094 151,738 137,313 131,539
Interest-bearing:
Transaction 378,421 360,275 298,048 113,310 95,010
Savings 2,122 1,978 2,201 2,313 1,772
Time     34,690       31,371       33,169       31,539       34,199
Total interest-bearing     415,233       393,624       333,418       147,162       130,981
Total Bank of Arizona     572,987       554,718       485,156       284,475       262,520
Bank of Kansas City:
Demand 267,769 249,491 201,393 160,829 68,469
Interest-bearing:
Transaction 46,426 78,039 103,628 69,083 57,666
Savings 983 771 660 581 505
Time     25,563       26,678       27,202       26,307       26,657
Total interest-bearing     72,972       105,488       131,490       95,971       84,828
Total Bank of Kansas City     340,741       354,979       332,883       256,800       153,297
 
TOTAL BOK FINANCIAL     $19,860,291       $21,179,060       $19,142,867       $18,362,197       $18,523,287
 
NET INTEREST MARGIN TREND -- UNAUDITED

BOK FINANCIAL CORPORATION

    Three Months Ended
March 31,
2013
    December 31,
2012
    September 30,
2012
    June 30,
2012
    March 31,
2012
 
TAX-EQUIVALENT ASSETS YIELDS
Funds sold and resell agreements 0.03 % 0.06 % 0.07 % 0.08 % 0.07 %
Trading securities 1.77 % 1.06 % 2.12 % 1.53 % 1.88 %
Investment securities:
Taxable1 5.97 % 5.86 % 5.83 % 5.93 % 5.89 %
Tax-exempt1     2.42 %     2.93 %     4.12 %     4.90 %     4.87 %
Total investment securities1     4.22 %     4.67 %     5.33 %     5.63 %     5.59 %
Available for sale securities:
Taxable1 2.07 % 2.08 % 2.36 % 2.52 % 2.48 %
Tax-exempt1     4.25 %     3.80 %     4.70 %     4.69 %     5.17 %
Total available for sale securities1     2.09 %     2.10 %     2.38 %     2.54 %     2.50 %
Fair value option securities 2.05 % 1.58 % 2.27 % 2.62 % 2.79 %
Residential mortgage loans held for sale 3.35 % 3.39 % 3.48 % 3.75 % 3.90 %
Loans 4.20 % 4.33 % 4.33 % 4.58 % 4.50 %
Allowance for loan losses    

     

     

     

     

 
Loans, net of allowance 4.28 % 4.41 % 4.42 % 4.68 % 4.61 %
Total tax-equivalent yield on earning assets13.24%3.30%3.47%3.69%3.64%
 
COST OF INTEREST-BEARING LIABILITIES
Interest-bearing deposits:
Interest-bearing transaction 0.13 % 0.15 % 0.16 % 0.16 % 0.17 %
Savings 0.16 % 0.18 % 0.19 % 0.23 % 0.24 %
Time     1.62 %     1.80 %     1.61 %     1.63 %     1.68 %
Total interest-bearing deposits 0.46 % 0.54 % 0.53 % 0.54 % 0.55 %
Funds purchased 0.13 % 0.15 % 0.15 % 0.16 % 0.09 %
Repurchase agreements 0.07 % 0.09 % 0.10 % 0.10 % 0.09 %
Other borrowings 0.49 % 0.90 % 3.03 % 3.96 % 5.58 %
Subordinated debt     2.52 %     2.56 %     2.79 %     3.95 %     5.62 %
Total cost of interest-bearing liabilities     0.46%     0.54%     0.52%     0.56%     0.63%
Tax-equivalent net interest revenue spread 2.78 % 2.76 % 2.95 % 3.13 % 3.01 %
Effect of noninterest-bearing funding sources and other     0.14 %     0.19 %     0.17 %     0.17 %     0.18 %
Tax-equivalent net interest margin1     2.92%     2.95%     3.12%     3.30%     3.19%
 

Yield calculations exclude security trades that have been recorded on trade date with no corresponding interest income.

 
CREDIT QUALITY INDICATORS

BOK FINANCIAL CORPORATION

(in thousands, except ratios)

    Three Months Ended
March 31,
2013
    December 31,
2012
    September 30,
2012
    June 30,
2012
    March 31,
2012
Nonperforming assets:
Nonaccruing loans:
Commercial $ 19,861 $ 24,467 $ 21,762 $ 34,529 $ 61,750
Commercial real estate 65,175 60,626 75,761 80,214 86,475
Residential mortgage 45,426 46,608 29,267 22,727 27,462
Consumer     2,171       2,709       5,109       7,012       7,672  
Total nonaccruing loans 132,633 134,410 131,899 144,482 183,359
Accruing renegotiated loans:
Guaranteed by U.S. government agencies 47,942 38,515 24,590 24,760 32,770
Other    

            3,402       3,655       3,994  
Total accruing renegotiated loans 47,942 38,515 27,992 28,415 36,764
Real estate and other repossessed assets:
Guaranteed by U.S. government agencies 27,864 22,365 22,819 21,405 20,021
Other     74,837       81,426       81,309       84,303       95,769  
Total real estate and other repossessed assets     102,701       103,791       104,128       105,708       115,790  
Total nonperforming assets     $ 283,276       $ 276,716       $ 264,019       $ 278,605       $ 335,913  
Total nonperforming assets excluding those guaranteed by U.S. government agencies     $ 207,256       $ 215,347       $ 216,610       $ 232,440       $ 283,122  
 
Nonaccruing loans by loan portfolio sector:
Commercial:
Energy $ 2,377 $ 2,460 $ 3,063 $ 3,087 $ 336
Manufacturing 1,848 2,007 2,283 12,230 23,402
Wholesale / retail 2,239 3,077 2,007 4,175 15,388
Integrated food services 684
Services 9,474 12,090 10,099 10,123 12,890
Healthcare 2,962 3,166 3,305 3,310 7,946
Other commercial and industrial     961       983       1,005       1,604       1,788  
Total commercial     19,861       24,467       21,762       34,529       61,750  
Commercial real estate:
Construction and land development 23,462 26,131 38,143 46,050 52,416
Retail 8,921 8,117 6,692 7,908 6,193
Office 12,851 6,829 9,833 10,589 10,733
Multifamily 4,501 2,706 3,145 3,219 3,414
Industrial 2,198 3,968 4,064
Other commercial real estate     13,242       12,875       13,884       12,448       13,719  
Total commercial real estate     65,175       60,626       75,761       80,214       86,475  
Residential mortgage:
Permanent mortgage 38,153 39,863 23,717 18,136 22,822
Permanent mortgage guaranteed by U.S. government agencies 214 489
Home equity     7,059       6,256       5,550       4,591       4,640  
Total residential mortgage     45,426       46,608       29,267       22,727       27,462  
Consumer     2,171       2,709       5,109       7,012       7,672  
Total nonaccruing loans     $ 132,633       $ 134,410       $ 131,899       $ 144,482       $ 183,359  
 
 
Nonaccruing loans by principal market1:
Bank of Oklahoma $ 54,392 $ 56,424 $ 41,599 $ 49,931 $ 64,097
Bank of Texas 37,571 31,623 28,046 24,553 29,745
Bank of Albuquerque 12,479 13,401 13,233 13,535 15,029
Bank of Arkansas 1,008 1,132 5,958 6,865 18,066
Colorado State Bank & Trust 11,771 14,364 22,878 28,239 28,990
Bank of Arizona 15,392 17,407 20,145 21,326 27,397
Bank of Kansas City     20       59       40       33       35  
Total nonaccruing loans     $ 132,633       $ 134,410       $ 131,899       $ 144,482       $ 183,359  
 
Performing loans 90 days past due2 $ 4,229 $ 3,925 $ 1,181 $ 691 $ 6,140
 
Gross charge-offs $ (8,909 ) $ (8,000 ) $ (8,921 ) $ (11,543 ) $ (13,674 )
Recoveries     6,557       3,723       3,204   3     6,702       5,189  
Net charge-offs     $ (2,352 )     $ (4,277 )     $ (5,717 )     $ (4,841 )     $ (8,485 )
 
Provision for credit losses $ (8,000 ) $ (14,000 ) $ $ (8,000 ) $
 
Allowance for loan losses to period end loans 1.70 % 1.75 % 1.98 % 2.00 % 2.11 %
Combined allowance for credit losses to period end loans 1.71 % 1.77 % 1.99 % 2.09 % 2.20 %
Nonperforming assets to period end loans and repossessed assets 2.32 % 2.23 % 2.21 % 2.38 % 2.87 %
Net charge-offs (annualized) to average loans 0.08 % 0.14 % 0.19 % 3 0.17 % 0.30 %
Allowance for loan losses to nonaccruing loans 155.29 % 160.34 % 177.22 % 160.34 % 133.19 %
Combined allowance for credit losses to nonaccruing loans 156.12 % 161.76 % 178.70 % 167.09 % 138.67 %
 
1 Nonaccruing loans attributed to a principal market do not always represent the location of the borrower or the collateral.
 
2 Excludes residential mortgage loans guaranteed agencies of the U.S. government.
 
3 Includes $7.1 million of negative recovery related to a refund of a settlement agreement between BOK Financial and the City of Tulsa invalidated by the Oklahoma Supreme Court. Excluding this refund, BOK Financial had net charge-offs (recoveries) to average loans of (0.05%) on an annualized basis.

BOK Financial Corporation
Steven Nell, 918-588-6752
Chief Financial Officer
or
Andrea Myers, 918-594-7794
Corporate Communications

Source: BOK Financial Corporation