News Details

BOK Financial Reports Quarterly Earnings of $76 Million

October 29, 2014

Board of Directors Approves 2 Cent Increase in Quarterly Dividend

Tenth Consecutive Year of Dividend Increases

TULSA, Okla.--(BUSINESS WIRE)-- BOK Financial Corporation reported net income of $75.6 million or $1.09 per diluted share for the third quarter of 2014. Net income was $75.9 million or $1.10 per diluted share for the second quarter of 2014 and $75.7 million or $1.10 per diluted share for the third quarter of 2013.

President and Chief Executive Officer Steven G. Bradshaw stated, “Financial performance was solid in the third quarter. We delivered strong profitability while executing on several strategic objectives, including positioning our balance sheet for an expected rising interest rate environment in 2015 and investing in our information technology infrastructure.

“Loan growth remained robust and revenue from fee generating businesses was up 9.2% compared to last year’s third quarter. Credit quality is strong, as we realized net recoveries for the fourth consecutive quarter, and our balance sheet continues to benefit from industry-leading capital strength and liquidity.

“Going forward, we believe that our diversified business model, presence in growth markets, and ability to deploy capital in accretive acquisitions will continue to drive long-term shareholder value.”

Highlights of third quarter of 2014 included:

  • Net interest revenue totaled $166.8 million for the third quarter of 2014, largely unchanged compared to the second quarter of 2014. Net interest margin was 2.67% for the third quarter of 2014 and 2.75% for the second quarter of 2014. The net interest margin decrease resulted from increased deposits at the Federal Reserve Bank funded by Federal Home Loan Bank borrowings and continued pressure on loan pricing.
  • Fees and commissions revenue totaled $158.5 million for the third quarter of 2014, compared to $164.1 million for the second quarter. Brokerage and trading revenue decreased $3.8 million and mortgage banking revenue decreased $2.5 million.
  • Change in fair value of mortgage servicing rights, net of economic hedges, increased pre-tax net income in the third quarter of 2014 by $4.8 million and decreased pre-tax net income in the second quarter of 2014 by $1.5 million.
  • Operating expense was $221.8 million for the third quarter, an increase of $7.1 million over the previous quarter. Personnel expense decreased $671 thousand. Non-personnel expense increased $7.8 million primarily due to increased risk management and compliance expenses. Repossessed asset costs were up due to asset impairment charges.
  • No provision for credit losses was recorded in the third or second quarter of 2014. Net recoveries totaled $476 thousand in the third quarter of 2014 and $2.0 million in the previous quarter.
  • The combined allowance for credit losses totaled $192 million or 1.41% of outstanding loans at September 30, 2014 compared to $192 million or 1.43% of outstanding loans at June 30, 2014. Nonperforming assets that are not guaranteed by U.S. government agencies totaled $144 million or 1.06% of outstanding loans and repossessed assets (excluding those guaranteed by U.S. government agencies) at September 30, 2014 and $145 million or 1.09% of outstanding loans and repossessed assets (excluding those guaranteed by U.S. government agencies) at June 30, 2014.
  • Average loans increased by $254 million over the previous quarter due primarily to growth in commercial and commercial real estate loans. Average commercial loans were up $202 million and average commercial real estate loans increased $68 million. Period-end outstanding loan balances were $13.7 billion at September 30, 2014, a $257 million increase over June 30, 2014. Commercial loan balances increased $204 million and commercial real estate loans increased $69 million.
  • Average deposits decreased $270 million compared to the previous quarter. A decrease in interest-bearing transaction accounts was partially offset by an increase in average demand deposit balances. Period-end deposits were $20.3 billion at September 30, 2014, a $283 million decrease from June 30, 2014. Period-end interest-bearing transaction deposit balances decreased, partially offset by an increase in demand deposit balances.
  • The Company's Tier 1 common equity ratio, as defined by banking regulations, was 13.54% at September 30, 2014 and 13.46% at June 30, 2014. The Company and its subsidiary bank continue to exceed the regulatory definition of well capitalized. The Company's Tier 1 capital ratio was 13.71% at September 30, 2014 and 13.63% at June 30, 2014. Total capital ratio was 15.09% at September 30, 2014 and 15.38% at June 30, 2014. The Company's leverage ratio was 10.22% at September 30, 2014 and 10.26% at June 30, 2014.
  • The Company paid a regular quarterly cash dividend of $28 million or $0.40 per common share during the third quarter of 2014. On October 28, 2014, the board of directors approved an increase in the quarterly cash dividend to $0.42 per common share payable on or about December 1, 2014 to shareholders of record as of November 14, 2014.

Net Interest Revenue

Net interest revenue was $166.8 million for the third quarter of 2014, largely unchanged compared to the second quarter of 2014. Net interest margin was 2.67% for the third quarter of 2014, a decrease of 8 basis points compared to the second quarter of 2014.

The yield on average earning assets was 2.93%, a decrease of 9 basis points compared to the prior quarter. The loan portfolio yield decreased 7 basis points from the previous quarter to 3.78%, from continued market pricing pressure. The yield on the available for sale securities portfolio decreased 1 basis point to 1.95%. Excess cash flows continue to be reinvested in short-duration securities that yield around 2%. Funding costs were down 1 basis point compared to the prior quarter to 0.41%.

Average earning assets increased $688 million during the third quarter of 2014, primarily related to a $583 million increase in interest-bearing cash and cash equivalents. A $274 million decrease in the available for sale securities portfolio was partially offset by growth in average loan balances of $254 million. The average balance of residential mortgage loans held for sale and restricted equity securities also increased over the prior quarter. Average deposits decreased $270 million compared to the second quarter of 2014. The average balance of borrowed funds increased $897 million primarily due to increased borrowings from the Federal Home Loan Bank.

"We remain on track with our plans to better position the balance sheet for a rising rate environment. Year-to-date, the amortized cost of our securities portfolio decreased by $921 million, while total loans have increased by $891 million. Our goal is to allow normal monthly run-off to decrease the securities portfolio by roughly an additional $300 million by the end of 2014, replacing those securities with high-quality loans to commercial borrowers," Steven Nell, Chief Financial Officer noted. "At the end of August, we increased our borrowings from the Federal Home Loan Bank by approximately $1.5 billion, earning a small spread by depositing the proceeds with the Federal Reserve. While the income impact was not very large, the risk/return trade-off was quite compelling. On a full-quarter basis, pre-tax net income will increase by approximately $800 thousand, net interest margin will decrease by 15 basis points. The Tier 1 leverage ratio will also decline by approximately 50 basis points."

Fees and Commissions Revenue

Fees and commissions revenue totaled $158.5 million for the third quarter of 2014, a decrease of $5.5 million compared to the second quarter of 2014, primarily due to a decrease in brokerage and trading and mortgage banking revenues. All other revenue sources were largely unchanged compared to the previous quarter.

Brokerage and trading revenue totaled $35.3 million, a decrease of $3.8 million compared to the prior quarter. The second quarter included $1.6 million of recoveries received from the Lehman Brothers and MF Global bankruptcies. Excluding these recoveries, customer hedging revenue increased by $2.6 million. Securities trading revenue decreased $2.9 million and retail brokerage fees were $1.9 million lower than the prior quarter, both largely due to lower interest rate volatility. Investment banking continued to perform well, largely unchanged compared to the second quarter.

Mortgage banking revenue totaled $26.8 million for the third quarter of 2014, a decrease of $2.5 million compared to the second quarter of 2014. Revenue from mortgage loan production decreased $3.0 million. Net realized gains from loans funded and sold into the secondary market increased $4.4 million over the second quarter, primarily driven by a $354 million increase in loans sold. Average gains on sale margin decreased 3 basis points compared to the second quarter, primarily due to increased activity in our correspondent origination channel. The valuation on loan commitments and loans that have closed but have not yet been sold, net of forward sales contracts at the end of the third quarter was $7.4 million less than at the end of the second quarter of 2014. Revenue from mortgage loan servicing grew by $518 thousand due to an increase in the volume of loans serviced.

Operating Expense

Total operating expense was $221.8 million for the third quarter of 2014, an increase of $7.1 million over the second quarter of 2014.

Personnel costs decreased by $671 thousand compared to the second quarter of 2014. Regular compensation expense increased $1.6 million, offset by a $2.4 million seasonal decrease in payroll taxes. Incentive compensation expense was unchanged compared to the prior quarter.

Non-personnel expense increased $7.8 million over the second quarter of 2014. Net losses and operating expenses of repossessed assets increased $3.8 million over the prior quarter, primarily due to the write-downs of two properties identified through regularly scheduled annual appraisal updates. Professional fees and services expense increased $3.7 million largely due to increased risk management and regulatory compliance costs.

"We continue to invest in our risk management capabilities," said Chief Risk Officer Don Parker. "Those investments included a one-time, independent assessment of certain capabilities which increased professional fees by $2.2 million in the third quarter."

Loans, Deposits and Capital

Loans

Outstanding loans were $13.7 billion at September 30, 2014, an increase of $257 million over the previous quarter. Commercial, commercial real estate and consumer balances all grew over the prior quarter, partially offset by a decrease in residential mortgage loan balances.

Outstanding commercial loan balances increased $204 million or 2% over June 30, 2014. Energy loans grew by $132 million and service sector loans grew by $111 million over the prior quarter. Manufacturing sector loans increased $27 million over the second quarter. Wholesale/retail sector loans decreased $45 million and healthcare sector loans decreased $12 million. Unfunded energy loan commitments increased by $28 million in the third quarter to $2.8 billion. All other unfunded commercial loan commitments totaled $3.8 billion at September 30, 2014, an increase of $85 million over June 30, 2014.

Commercial real estate loans grew by $69 million or 3% over June 30, 2014. Loans secured by multifamily residential properties were up $62 million. Loans secured by office buildings increased $45 million and loans secured by industrial facilities grew by $29 million. Loans secured by retail facilities decreased $31 million and other commercial real estate loan balances decreased $27 million. Residential construction and land development loan balances decreased $9.6 million from June 30, 2014. Unfunded commercial real estate loan commitments totaled $658 million at September 30, 2014, a $55 million increase over June 30, 2014.

Chief Operating Officer Daniel H. Ellinor added, “Loan growth remained solid in the third quarter. Total loan growth was 2% for the quarter or nearly 8% annualized. Total commercial loans and commercial real estate loans were both up 10% annualized.”

“Our energy portfolio delivered a second consecutive quarter of robust double-digit annualized loan growth, with a full pipeline of new opportunities heading into the fourth quarter. We also saw strong growth in the commercial services portfolio. Looking forward, we continue to believe our goal to deliver double-digit loan growth for the year is attainable.”

Deposits

Deposits totaled $20.3 billion at September 30, 2014, a decrease of $283 million compared to June 30, 2014. Interest-bearing transaction account balances decreased $454 million. Demand deposit balances grew by $130 million and time deposits were up $49 million over June 30. Among the lines of business, commercial deposits decreased $227 million and wealth management deposits decreased $54 million. Consumer deposits were up $72 million over June 30.

Capital

The Company and its subsidiary bank exceeded the regulatory definition of well capitalized at September 30, 2014. The Company's Tier 1 capital ratio was 13.71% at September 30, 2014 and 13.63% at June 30, 2014. The total capital ratio was 15.09% at September 30, 2014 and 15.38% at June 30, 2014. In addition, the Company's tangible common equity ratio, a non-GAAP measure, was 9.86% at September 30, 2014 and 10.20% at June 30, 2014. The decrease was primarily due to increased borrowing from the Federal Home Loan Bank deposited with the Federal Reserve to earn a small spread.

In July 2013, banking regulators issued final revised regulatory capital rules for substantially all U.S. banking organizations. The new capital rules, which will be effective for BOK Financial on January 1, 2015, establish a 7% threshold for the Tier 1 common equity ratio. The Company expects to exclude unrealized gains and losses from available for sale securities from its calculation of Tier 1 capital, consistent with the treatment under current capital rules. BOK Financial's Tier 1 common equity ratio based on the existing capital rule was 13.54% as of September 30, 2014. Based on our interpretation of the new capital rule, our estimated Tier 1 common equity ratio on a fully phased-in basis would be 12.60%, 560 basis points above the 7% regulatory threshold.

Credit Quality

Nonperforming assets totaled $265 million or 1.92% of outstanding loans and repossessed assets at September 30, 2014 compared to $255 million or 1.88% of outstanding loans and repossessed assets at June 30, 2014. Nonperforming assets that are not guaranteed by U.S. government agencies totaled $144 million or 1.06% of outstanding loans and repossessed assets (excluding those guaranteed by U.S. government agencies) at September 30, 2014 and $145 million or 1.09% at June 30, 2014, a decrease of $1.3 million.

Nonaccruing loans totaled $97 million or 0.71% of outstanding loans at September 30, 2014 compared to $97 million or 0.72% of outstanding loans at June 30, 2014. New nonaccruing loans identified in the third quarter totaled $19 million, offset by $8.6 million in payments received, $7.4 million in foreclosures and repossessions and $2.6 million in charge-offs. At September 30, 2014, nonaccruing commercial loans totaled $16 million or 0.19% of outstanding commercial loans, nonaccruing commercial real estate loans totaled $31 million or 1.13% of outstanding commercial real estate loans and nonaccruing residential mortgage loans totaled $49 million or 2.47% of outstanding residential mortgage loans.

BOK Financial had net recoveries of $476 thousand for the third quarter of 2014 and $2.0 million for the second quarter of 2014. Gross charge-offs totaled $2.6 million for the third quarter, compared to $3.5 million for the previous quarter. Recoveries totaled $3.1 million for the third quarter of 2014 and $5.5 million for the second quarter of 2014.

After evaluating all credit factors, the Company determined that no provision for credit losses was necessary during the third quarter of 2014. The combined allowance for credit losses totaled $192 million or 1.41% of outstanding loans and 199% of nonaccruing loans at September 30, 2014. The allowance for loan losses was $191 million and the accrual for off-balance sheet credit losses was $1.2 million.

Real estate and other repossessed assets totaled $98 million at September 30, 2014, primarily consisting of $66 million of 1-4 family residential properties (including $47 million guaranteed by U.S. government agencies), $17 million of developed commercial real estate properties, $9.2 million of undeveloped land and $5.3 million of residential land and land development properties.

Securities and Derivatives

The fair value of the available for sale securities portfolio totaled $9.3 billion at September 30, 2014 and $9.7 billion at June 30, 2014. At September 30, 2014, the available for sale portfolio consisted primarily of $6.9 billion of residential mortgage-backed securities fully backed by U.S. government agencies and $2.1 billion of commercial mortgage-backed securities fully backed by U.S. government agencies.

At September 30, 2014 the available for sale securities portfolio had a net unrealized gain of $43 million compared to a net unrealized gain of $85 million at June 30, 2014. Net unrealized gains on residential mortgage-backed securities issued by U.S. government agencies at September 30, 2014 decreased $28 million during the third quarter to $57 million primarily due to changes in interest rates during the quarter. Commercial mortgage-backed securities had a net unrealized loss of $27 million at September 30, 2014, compared to a net unrealized loss of $14 million at June 30, 2014.

In the third quarter of 2014, the Company recognized $146 thousand of net gains from sales of $553 million of available for sale securities. Securities were sold either because they had reached their expected maximum potential return or to move into securities that will perform better in a rising rate environment. The Company recognized minimal net gains from sales of $800 million of available for sale securities in the second quarter of 2014.

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 fluctuations in residential mortgage interest rates and other factors, the fair value of mortgage servicing rights increased by $5.3 million during the third quarter and decreased $6.4 million during the second quarter. The value of securities and interest rate derivative contracts held as an economic hedge decreased by $434 thousand during the third quarter and increased $4.9 million during the second quarter.

Conference Call and Webcast

The Company will hold a conference call at 9:00 a.m. central time on Wednesday, October 29, 2014 to discuss the financial results with investors. The live audio webcast and presentation slides will be available on the company’s website at www.bokf.com. The conference call can also be accessed by dialing 1-412-902-6611. A conference call and webcast replay will also be available shortly after conclusion of the live call at www.bokf.com or by dialing 1-412-317-0088 and referencing conference ID # 10054546.

About BOK Financial Corporation

BOK Financial Corporation is a $29 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. and The Milestone Group, Inc.BOKF, NA operates TransFund, Cavanal Hill Investment Management, MBM Advisors 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 appropriateness of the allowance for credit losses and asset impairment as of September 30, 2014 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)

 

September 30,
2014

  June 30,
2014
  September 30,
2013
ASSETS
Cash and due from banks $ 557,658 $ 615,479 $ 625,671
Interest-bearing cash and cash equivalents 2,007,901 732,395 535,313
Trading securities 169,712 101,097 150,887
Investment securities 655,091 649,937 644,225
Available for sale securities 9,306,886 9,699,146 10,372,903
Fair value option securities 175,761 185,674 167,860
Restricted equity securities 189,587 91,213 125,540
Residential mortgage loans held for sale 373,253 325,875 230,511
Loans:
Commercial 8,572,038 8,367,661 7,571,075
Commercial real estate 2,724,199 2,654,978 2,349,229
Residential mortgage 1,979,663 2,008,215 2,034,765
Consumer     407,839       396,004       395,031  
Total loans 13,683,739 13,426,858 12,350,100
Allowance for loan losses     (191,244 )     (190,690 )     (194,325 )
Loans, net of allowance 13,492,495 13,236,168 12,155,775
Premises and equipment, net 275,718 280,286 275,347
Receivables 114,374 115,991 108,435
Goodwill 377,780 377,780 359,759
Intangible assets, net 35,476 36,576 25,407
Mortgage servicing rights 173,286 155,740 140,863
Real estate and other repossessed assets, net 97,871 100,111 108,122
Derivative contracts, net 360,809 357,680 377,325
Cash surrender value of bank-owned life insurance 291,583 289,231 282,490
Receivable on unsettled securities sales 94,881 14,025 93,020
Other assets     354,898       479,366       386,914  
TOTAL ASSETS   $29,105,020     $27,843,770     $27,166,367  
 
LIABILITIES AND EQUITY
Deposits:
Demand $ 8,038,129 $ 7,908,005 $ 7,331,976
Interest-bearing transaction 9,244,709 9,698,404 9,119,810
Savings 341,638 349,629 319,849
Time     2,664,580       2,615,826       2,720,020  
Total deposits 20,289,056 20,571,864 19,491,655
Funds purchased 85,135 705,573 992,345
Repurchase agreements 1,026,009 1,072,375 782,418
Other borrowings 3,484,487 1,231,662 1,837,181
Subordinated debentures 347,936 347,890 347,758
Accrued interest, taxes, and expense 100,664 100,227 182,076
Due on unsettled securities purchases 8,126 124,537 114,259
Derivative contracts, net 348,687 297,851 232,544
Other liabilities     137,608       144,145       159,157  
TOTAL LIABILITIES 25,827,708 24,596,124 24,139,393
Shareholders' equity:
Capital, surplus and retained earnings 3,219,798 3,163,101 2,993,870
Accumulated other comprehensive income (loss)     23,295       49,416       (2,626 )
TOTAL SHAREHOLDERS' EQUITY 3,243,093 3,212,517 2,991,244
Non-controlling interests     34,219       35,129       35,730  
TOTAL EQUITY     3,277,312       3,247,646       3,026,974  
TOTAL LIABILITIES AND EQUITY   $29,105,020     $27,843,770     $27,166,367  
 
AVERAGE BALANCE SHEETS -- UNAUDITED
BOK FINANCIAL CORPORATION

(in thousands)

  Three Months Ended
September 30,
2014
  June 30,
2014
  March 31,
2014
  December 31,
2013
  September 30,
2013
ASSETS
Interest-bearing cash and cash equivalents $ 1,217,942 $ 635,140 $ 549,473 $ 559,918 $ 654,591
Trading securities 107,909 116,186 92,409 127,011 124,689
Investment securities 641,375 658,793 671,756 672,722 621,104
Available for sale securities 9,526,727 9,800,934 10,076,942 10,434,810 10,558,677
Fair value option securities 180,268 164,684 165,515 167,490 169,299
Restricted equity securities 142,418 97,016 85,234 123,009 155,938
Residential mortgage loans held for sale 310,924 219,308 185,196 217,811 225,789
Loans:
Commercial 8,468,575 8,266,455 7,971,712 7,737,883 7,602,950
Commercial real estate 2,691,318 2,622,866 2,605,264 2,352,915 2,359,120
Residential mortgage 1,955,769 1,983,926 1,998,620 1,998,980 2,043,332
Consumer     402,916       391,214       372,330       371,798       396,694  
Total loans 13,518,578 13,264,461 12,947,926 12,461,576 12,402,096
Allowance for loan losses     (191,141 )     (189,329 )     (186,979 )     (193,309 )     (201,616 )
Total loans, net     13,327,437       13,075,132       12,760,947       12,268,267       12,200,480  
Total earning assets 25,455,000 24,767,193 24,587,472 24,571,038 24,710,567
Cash and due from banks 493,200 481,944 473,758 324,349 386,331
Derivative contracts, net 288,682 291,325 287,363 314,530 377,664
Cash surrender value of bank-owned life insurance 290,044 287,725 285,592 283,289 280,909
Receivable on unsettled securities sales 63,277 108,825 114,708 83,016 90,014
Other assets     1,525,354       1,549,809       1,489,875       1,526,566       1,409,247  
TOTAL ASSETS   $28,115,557     $27,486,821     $27,238,768     $27,102,788     $27,254,732  
 
LIABILITIES AND EQUITY
Deposits:
Demand $ 7,800,350 $ 7,654,225 $ 7,312,076 $ 7,356,063 $ 7,110,079
Interest-bearing transaction 9,473,575 9,850,991 9,900,823 9,486,136 9,276,136
Savings 342,488 355,459 336,576 323,123 317,912
Time     2,610,561       2,636,444       2,686,041       2,710,019       2,742,970  
Total deposits 20,226,974 20,497,119 20,235,516 19,875,341 19,447,097
Funds purchased 320,817 574,926 1,021,755 748,074 776,356
Repurchase agreements 1,027,206 914,892 773,127 752,286 799,175
Other borrowings 2,333,961 1,294,932 1,038,747 1,551,591 2,175,747
Subordinated debentures 347,914 347,868 347,824 347,781 347,737
Derivative contracts, net 270,998 243,619 258,729 294,315 330,819
Due on unsettled securities purchases 124,952 166,521 116,295 152,078 111,998
Other liabilities     214,306       270,220       341,701       327,519       300,880  
TOTAL LIABILITIES 24,867,128 24,310,097 24,133,694 24,048,985 24,289,809
Total equity     3,248,429       3,176,724       3,105,074       3,053,803       2,964,923  
TOTAL LIABILITIES AND EQUITY   $28,115,557     $27,486,821     $27,238,768     $27,102,788     $27,254,732  
 
STATEMENTS OF EARNINGS -- UNAUDITED
BOK FINANCIAL CORPORATION

(in thousands, except per share data)

  Three Months Ended   Nine Months Ended
September 30,September 30,
  2014       2013     2014       2013  
 
Interest revenue $ 183,868 $ 185,428 $ 545,619 $ 562,251
Interest expense     17,077       17,539       50,089       54,018  
Net interest revenue 166,791 167,889 495,530 508,233
Provision for credit losses           (8,500 )           (16,500 )
Net interest revenue after provision for credit losses     166,791       176,389       495,530       524,733  
Other operating revenue:
Brokerage and trading revenue 35,263 32,338 103,835 96,963
Transaction card revenue 31,578 30,055 92,222 87,689
Fiduciary and asset management revenue 29,738 23,892 85,003 71,008
Deposit service charges and fees 22,508 24,742 68,330 71,670
Mortgage banking revenue 26,814 23,486 78,988 100,058
Bank-owned life insurance 2,326 2,408 6,706 7,870
Other revenue     10,320       8,314       28,380       26,214  
Total fees and commissions158,547145,235463,464461,472
Loss on other assets, net (501 ) (377 ) (4,817 ) (1,576 )
Gain (loss) on derivatives, net (93 ) 31 1,706 (3,437 )
Gain (loss) on fair value option securities, net (332 ) (80 ) 6,504 (12,407 )
Change in fair value of mortgage servicing rights 5,281 (346 ) (5,624 ) 16,627
Gain on available for sale securities, net 146 478 1,390 9,086
Total other-than-temporary impairment losses (1,436 ) (2,574 )
Portion of loss recognized in (reclassified from) other comprehensive income           (73 )           266  
Net impairment losses recognized in earnings           (1,509 )           (2,308 )
Total other operating revenue163,048143,432462,623467,457
Other operating expense:
Personnel 123,043 125,799 351,190 379,563
Business promotion 6,160 5,355 19,151 16,578
Charitable contributions to BOKF Foundation 2,062 2,420 2,062
Professional fees and services 14,763 7,183 33,382 22,549
Net occupancy and equipment 18,892 17,280 54,577 50,670
Insurance 4,793 3,939 13,801 11,728
Data processing and communications 29,971 25,695 86,177 77,879
Printing, postage and supplies 3,380 3,505 10,350 10,759
Net losses and operating expenses of repossessed assets 4,966 2,014 7,516 3,542
Amortization of intangible assets 1,100 835 2,865 2,586
Mortgage banking costs 7,734 8,753 19,328 24,017
Other expense     7,032       7,878       20,888       23,268  
Total other operating expense221,834210,298621,645625,201
 
Net income before taxes108,005109,523336,508366,989
Federal and state income taxes     31,879       33,461       106,610       121,980  
 
Net income76,12676,062229,898245,009
Net income attributable to non-controlling interests     494       324       1,781       1,376  
Net income attributable to BOK Financial Corporation shareholders   $75,632     $75,738     $228,117     $243,633  
 
Average shares outstanding:
Basic 68,455,866 68,049,179 68,364,549 67,953,253
Diluted 68,609,765 68,272,861 68,520,591 68,175,915
 
Net income per share:
Basic $ 1.09 $ 1.10 $ 3.30 $ 3.55
Diluted $ 1.09 $ 1.10 $ 3.29 $ 3.54
 
FINANCIAL HIGHLIGHTS -- UNAUDITED
BOK FINANCIAL CORPORATION

(in thousands, except ratio and share data)

  Three Months Ended
September 30,
2014
  June 30,
2014
  March 31,
2014
  December 31,
2013
  September 30,
2013
Capital:
Period-end shareholders' equity $ 3,243,093 $ 3,212,517 $ 3,109,925 $ 3,020,049 $ 2,991,244
Risk weighted assets $ 20,507,015 $ 20,216,268 $ 19,720,418 $ 19,389,381 $ 19,366,620
Risk-based capital ratios:
Tier 1 13.71 % 13.63 % 13.77 % 13.77 % 13.51 %
Total capital 15.09 % 15.38 % 15.55 % 15.56 % 15.35 %
Leverage ratio 10.22 % 10.26 % 10.17 % 10.05 % 9.80 %
Tangible common equity ratio1 9.86 % 10.20 % 10.06 % 9.90 % 9.73 %
Tier 1 common equity ratio 13.54 % 13.46 % 13.59 % 13.59 % 13.33 %
 
Common stock:
Book value per share $ 46.77 $ 46.39 $ 45.00 $ 43.88 $ 43.49
Market value per share:
High $ 69.56 $ 70.66 $ 69.69 $ 66.32 $ 69.36
Low $ 63.36 $ 61.64 $ 62.34 $ 60.81 $ 62.93
Cash dividends paid $ 27,705 $ 27,706 $ 27,637 $ 27,523 $ 26,135
Dividend payout ratio 36.63 % 36.51 % 36.08 % 37.72 % 34.51 %
Shares outstanding, net 69,344,082 69,256,958 69,111,167 68,829,450 68,787,584
 
Performance ratios (quarter annualized):
Return on average assets 1.07 % 1.11 % 1.14 % 1.07 % 1.10 %
Return on average equity 9.24 % 9.58 % 10.00 % 9.48 % 10.13 %
Net interest margin 2.67 % 2.75 % 2.71 % 2.74 % 2.75 %
Efficiency ratio 66.79 % 63.62 % 59.69 % 68.50 % 66.03 %
 
Reconciliation of non-GAAP measures:
1 Tangible common equity ratio:
Total shareholders' equity $ 3,243,093 $ 3,212,517 $ 3,109,925 $ 3,020,049 $ 2,991,244
Less: Goodwill and intangible assets, net     (413,256 )     (414,356 )     (396,131 )     (384,323 )     (385,166 )
Tangible common equity   $ 2,829,837     $ 2,798,161     $ 2,713,794     $ 2,635,726     $ 2,606,078  
 
Total assets $ 29,105,020 $ 27,843,770 $ 27,364,714 $ 27,015,432 $ 27,166,367
Less: Goodwill and intangible assets, net     (413,256 )     (414,356 )     (396,131 )     (384,323 )     (385,166 )
Tangible assets   $ 28,691,764     $ 27,429,414     $ 26,968,583     $ 26,631,109     $ 26,781,201  
 
Tangible common equity ratio     9.86 %     10.20 %     10.06 %     9.90 %     9.73 %
 
Estimated Tier 1 common equity ratio under fully phased-in Basel III:
Tier 1 common equity under existing Basel I $ 2,777,436
Estimated adjustments     (33,000 )
Estimated Tier 1 common equity under fully phased-in Basel III   $ 2,744,436  
 
Risk weighted assets $ 20,507,015
Estimated adjustments     1,275,000  
Estimated risk weighted assets under fully phased-in Basel III   $ 21,782,015  
 
Estimated Tier 1 common equity under fully phased-in Basel III     12.60 %
 
Other data:
Fiduciary assets $ 34,020,442 $ 32,716,648 $ 31,296,565 $ 30,137,092 $ 29,593,140
Tax equivalent adjustment $ 2,739 $ 2,803 $ 2,551 $ 2,467 $ 2,565
Net unrealized gain (loss) on available for sale securities $ 42,935 $ 85,480 $ 15,446 $ (37,929 ) $ 7,425
 
Mortgage banking:
Mortgage servicing portfolio $ 15,499,653 $ 14,626,291 $ 14,045,642 $ 13,718,942 $ 13,298,479
Mortgage commitments $ 537,975 $ 546,864 $ 387,755 $ 258,873 $ 351,196
Mortgage loans funded for sale $ 1,394,211 $ 1,090,629 $ 727,516 $ 848,870 $ 1,080,167
Mortgage loan refinances to total fundings 26 % 25 % 32 % 29 % 30 %
 
Net realized gains on mortgage loans sold $ 17,100 $ 12,746 $ 9,179 $ 12,162 $ 19,440
Change in net unrealized gains on mortgage loans held for sale (3,110 ) 5,052 2,797 (6,808 ) 11,618
Change in fair value of mortgage loan commitments (5,136 ) 7,581 3,379 (8,292 ) 12,657
Change in fair value of forward sales contracts     5,839       (7,652 )     (3,903 )     13,669       (31,167 )
Total production revenue 14,693 17,727 11,452 10,731 12,548
Servicing revenue     12,121       11,603       11,392       11,145       10,938  
Total mortgage banking revenue   $ 26,814     $ 29,330     $ 22,844     $ 21,876     $ 23,486  
 
Gain (loss) on mortgage servicing rights, net of economic hedge:
Gain (loss) on mortgage hedge derivative contracts, net $ (93 ) $ 831 $ 968 $ (931 ) $ 31
Gain (loss) on fair value option securities, net     (341 )     4,074       2,585       (3,013 )     (89 )
Gain (loss) on economic hedge of mortgage servicing rights (434 ) 4,905 3,553 (3,944 ) (58 )
Gain (loss) on changes in fair value of mortgage servicing rights     5,281       (6,444 )     (4,461 )     6,093       (346 )
Gain (loss) on changes in fair value of mortgage servicing rights, net of economic hedges   $ 4,847     $ (1,539 )   $ (908 )   $ 2,149     $ (404 )
 
Net interest revenue on fair value option securities   $ 830     $ 721     $ 790     $ 811     $ 741  
 
QUARTERLY EARNINGS TREND -- UNAUDITED
BOK FINANCIAL CORPORATION

(in thousands, except ratio and per share data)

  Three Months Ended
September 30,
2014
  June 30,
2014
  March 31,
2014
  December 31,
2013
  September 30,
2013
 
Interest revenue $ 183,868 $ 182,631 $ 179,120 $ 183,120 $ 185,428
Interest expense     17,077       16,534       16,478       16,876       17,539  
Net interest revenue 166,791 166,097 162,642 166,244 167,889
Provision for credit losses                       (11,400 )     (8,500 )
Net interest revenue after provision for credit losses166,791166,097162,642177,644176,389
Other operating revenue:
Brokerage and trading revenue 35,263 39,056 29,516 28,515 32,338
Transaction card revenue 31,578 31,510 29,134 29,134 30,055
Fiduciary and asset management revenue 29,738 29,543 25,722 25,074 23,892
Deposit service charges and fees 22,508 23,133 22,689 23,440 24,742
Mortgage banking revenue 26,814 29,330 22,844 21,876 23,486
Bank-owned life insurance 2,326 2,274 2,106 2,285 2,408
Other revenue     10,320       9,208       8,852       12,048       8,314  
Total fees and commissions158,547164,054140,863142,372145,235
Gain (loss) on other assets, net (501 ) (52 ) (4,264 ) 651 (377 )
Gain (loss) on derivatives, net (93 ) 831 968 (930 ) 31
Gain (loss) on fair value option securities, net (332 ) 4,176 2,660 (2,805 ) (80 )
Change in fair value of mortgage servicing rights 5,281 (6,444 ) (4,461 ) 6,093 (346 )
Gain on available for sale securities, net 146 4 1,240 1,634 478
Total other-than-temporary impairment losses (1,436 )
Portion of loss recognized in (reclassified from) other comprehensive income                             (73 )
Net impairment losses recognized in earnings                             (1,509 )
Total other operating revenue163,048162,569137,006147,015143,432
Other operating expense:
Personnel 123,043 123,714 104,433 125,662 125,799
Business promotion 6,160 7,150 5,841 6,020 5,355
Charitable contributions to BOKF Foundation 2,420 2,062
Professional fees and services 14,763 11,054 7,565 10,003 7,183
Net occupancy and equipment 18,892 18,789 16,896 19,103 17,280
Insurance 4,793 4,467 4,541 4,394 3,939
Data processing and communications 29,971 29,071 27,135 28,196 25,695
Printing, postage and supplies 3,380 3,429 3,541 3,126 3,505
Net losses and operating expenses of repossessed assets 4,966 1,118 1,432 1,618 2,014
Amortization of intangible assets 1,100 949 816 842 835
Mortgage banking costs 7,734 7,960 3,634 7,071 8,753
Other expense     7,032       7,006       6,850       9,384       7,878  
Total other operating expense221,834214,707185,104215,419210,298
Net income before taxes108,005113,959114,544109,240109,523
Federal and state income taxes     31,879       37,230       37,501       35,318       33,461  
Net income76,12676,72977,04373,92276,062
Net income attributable to non-controlling interests     494       834       453       946       324  
Net income attributable to BOK Financial Corporation shareholders   $75,632     $75,895     $76,590     $72,976     $75,738  
 
Average shares outstanding:
Basic 68,455,866 68,359,945 68,273,685 68,095,254 68,049,179
Diluted 68,609,765 68,511,378 68,436,478 68,293,758 68,272,861
Net income per share:
Basic $ 1.09 $ 1.10 $ 1.11 $ 1.06 $ 1.10
Diluted $ 1.09 $ 1.10 $ 1.11 $ 1.06 $ 1.10
 
LOANS TREND -- UNAUDITED
BOK FINANCIAL CORPORATION

(In thousands)

  September 30,
2014
  June 30,
2014
  March 31,
2014
  December 31,
2013
  September 30,
2013
Commercial:
Energy $ 2,551,699 $ 2,419,788 $ 2,344,072 $ 2,351,760 $ 2,311,991
Services 2,487,817 2,377,065 2,232,471 2,282,210 2,148,551
Wholesale/retail 1,273,241 1,318,151 1,225,990 1,201,364 1,181,806
Manufacturing 479,543 452,866 444,215 391,751 382,460
Healthcare 1,382,399 1,394,156 1,396,562 1,274,246 1,160,212
Other commercial and industrial     397,339     405,635     408,396     441,890     386,055
Total commercial     8,572,038     8,367,661     8,051,706     7,943,221     7,571,075
 
Commercial real estate:
Residential construction and land development 175,228 184,779 184,820 206,258 216,456
Retail 611,265 642,110 640,506 586,047 556,918
Office 438,909 394,217 436,264 411,499 422,043
Multifamily 739,757 677,403 662,674 576,502 520,454
Industrial 371,426 342,080 305,207 243,877 245,022
Other commercial real estate     387,614     414,389     401,936     391,170     388,336
Total commercial real estate     2,724,199     2,654,978     2,631,407     2,415,353     2,349,229
 
Residential mortgage:
Permanent mortgage 991,107 1,020,928 1,033,572 1,062,744 1,078,661
Permanent mortgages guaranteed by U.S. government agencies 198,488 188,087 184,822 181,598 163,919
Home equity     790,068     799,200     800,281     807,684     792,185
Total residential mortgage     1,979,663     2,008,215     2,018,675     2,052,026     2,034,765
 
Consumer     407,839     396,004     376,066     381,664     395,031
 
Total   $ 13,683,739   $ 13,426,858   $ 13,077,854   $ 12,792,264   $ 12,350,100
 
LOANS BY PRINCIPAL MARKET AREA -- UNAUDITED
BOK FINANCIAL CORPORATION

(in thousands)

  September 30,
2014
  June 30,
2014
  March 31,
2014
  December 31,
2013
  September 30,
2013
 
Bank of Oklahoma:
Commercial $ 3,106,264 $ 3,101,513 $ 2,782,997 $ 2,902,140 $ 2,801,979
Commercial real estate 592,865 598,790 593,282 602,010 564,141
Residential mortgage 1,481,264 1,490,171 1,505,702 1,524,212 1,497,027
Consumer     193,207     187,914     179,733     192,283     207,360
Total Bank of Oklahoma     5,373,600     5,378,388     5,061,714     5,220,645     5,070,507
 
Bank of Texas:
Commercial 3,169,458 3,107,808 3,161,203 3,052,274 2,858,970
Commercial real estate 1,046,322 995,182 969,804 816,574 853,857
Residential mortgage 247,117 251,290 256,332 260,544 263,945
Consumer     148,965     147,322     136,782     131,297     129,144
Total Bank of Texas     4,611,862     4,501,602     4,524,121     4,260,689     4,105,916
 
Bank of Albuquerque:
Commercial 378,663 381,843 351,454 342,336 325,542
Commercial real estate 313,905 309,421 305,080 308,829 306,914
Residential mortgage 130,045 137,110 131,932 133,900 131,756
Consumer     11,714     12,346     12,972     13,842     14,583
Total Bank of Albuquerque     834,327     840,720     801,438     798,907     778,795
 
Bank of Arkansas:
Commercial 74,866 71,859 73,804 81,556 73,063
Commercial real estate 96,874 85,633 81,181 78,264 84,364
Residential mortgage 7,492 8,334 7,898 7,922 10,466
Consumer     5,508     6,323     6,881     8,023     9,426
Total Bank of Arkansas     184,740     172,149     169,764     175,765     177,319
 
Colorado State Bank & Trust:
Commercial 957,917 856,323 825,315 735,626 748,331
Commercial real estate 190,812 200,995 213,850 190,355 158,320
Residential mortgage 56,705 60,360 57,345 62,821 66,475
Consumer     24,812     23,330     22,095     22,686     22,592
Total Colorado State Bank & Trust     1,230,246     1,141,008     1,118,605     1,011,488     995,718
 
Bank of Arizona:
Commercial 500,208 446,814 453,799 417,702 379,817
Commercial real estate 316,698 292,799 301,266 257,477 250,129
Residential mortgage 39,256 41,059 42,899 47,111 49,109
Consumer     11,201     7,821     7,145     7,887     7,059
Total Bank of Arizona     867,363     788,493     805,109     730,177     686,114
 
Bank of Kansas City:
Commercial 384,662 401,501 403,134 411,587 383,373
Commercial real estate 166,723 172,158 166,944 161,844 131,504
Residential mortgage 17,784 19,891 16,567 15,516 15,987
Consumer     12,432     10,948     10,458     5,646     4,867
Total Bank of Kansas City     581,601     604,498     597,103     594,593     535,731
 
TOTAL BOK FINANCIAL   $13,683,739   $13,426,858   $13,077,854   $12,792,264   $12,350,100

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)

  September 30,
2014
  June 30,
2014
  March 31,
2014
  December 31,
2013
  September 30,
2013
Bank of Oklahoma:
Demand $ 3,915,560 $ 3,785,922 $ 3,476,876 $ 3,432,940 $ 3,442,831
Interest-bearing:
Transaction 5,450,692 5,997,474 6,148,712 6,318,045 5,565,462
Savings 201,690 210,330 211,770 191,880 189,186
Time     1,292,738     1,195,586     1,209,002     1,214,507     1,197,617
Total interest-bearing     6,945,120     7,403,390     7,569,484     7,724,432     6,952,265
Total Bank of Oklahoma     10,860,680     11,189,312     11,046,360     11,157,372     10,395,096
 
Bank of Texas:
Demand 2,636,713 2,617,194 2,513,729 2,481,603 2,498,668
Interest-bearing:
Transaction 2,020,737 1,957,236 1,967,107 1,966,580 1,853,586
Savings 66,798 67,012 70,890 64,632 63,368
Time     569,929     606,248     621,925     638,465     667,873
Total interest-bearing     2,657,464     2,630,496     2,659,922     2,669,677     2,584,827
Total Bank of Texas     5,294,177     5,247,690     5,173,651     5,151,280     5,083,495
 
Bank of Albuquerque:
Demand 480,023 515,554 524,191 502,395 491,894
Interest-bearing:
Transaction 502,787 489,378 516,734 529,140 541,565
Savings 36,127 36,442 37,481 33,944 34,003
Time     303,074     309,540     320,352     327,281     334,946
Total interest-bearing     841,988     835,360     874,567     890,365     910,514
Total Bank of Albuquerque     1,322,011     1,350,914     1,398,758     1,392,760     1,402,408
 
Bank of Arkansas:
Demand 35,075 44,471 40,026 38,566 33,378
Interest-bearing:
Transaction 234,063 205,216 212,144 144,018 205,891
Savings 2,222 2,287 2,264 1,986 1,919
Time     38,811     41,155     32,312     32,949     35,184
Total interest-bearing     275,096     248,658     246,720     178,953     242,994
Total Bank of Arkansas     310,171     293,129     286,746     217,519     276,372
 
Colorado State Bank & Trust:
Demand 422,044 396,185 399,820 409,942 375,060
Interest-bearing:
Transaction 571,807 566,320 536,438 541,675 536,734
Savings 29,768 29,234 28,973 26,880 27,782
Time     372,401     385,252     399,948     407,088     424,225
Total interest-bearing     973,976     980,806     965,359     975,643     988,741
Total Colorado State Bank & Trust     1,396,020     1,376,991     1,365,179     1,385,585     1,363,801
 
 
Bank of Arizona:
Demand 279,811 293,836 265,149 204,092 188,365
Interest-bearing:
Transaction 336,584 379,170 409,200 364,736 339,158
Savings 3,718 2,813 2,711 2,432 2,511
Time     38,842     37,666     37,989     34,391     36,285
Total interest-bearing     379,144     419,649     449,900     401,559     377,954
Total Bank of Arizona     658,955     713,485     715,049     605,651     566,319
 
Bank of Kansas City:
Demand 268,903 254,843 252,496 246,739 301,780
Interest-bearing:
Transaction 128,039 103,610 109,321 69,857 77,414
Savings 1,315 1,511 1,507 1,252 1,080
Time     48,785     40,379     40,646     41,312     23,890
Total interest-bearing     178,139     145,500     151,474     112,421     102,384
Total Bank of Kansas City     447,042     400,343     403,970     359,160     404,164
 
TOTAL BOK FINANCIAL   $20,289,056   $20,571,864   $20,389,713   $20,269,327   $19,491,655
 
NET INTEREST MARGIN TREND -- UNAUDITED
BOK FINANCIAL CORPORATION
  Three Months Ended
September 30,
2014
  June 30,
2014
  March 31,
2014
  December 31,
2013
  September 30,
2013
 
TAX-EQUIVALENT ASSETS YIELDS
Interest-bearing cash and cash equivalents 0.20 % 0.24 % 0.20 % 0.18 % 0.22 %
Trading securities 2.67 % 2.40 % 2.85 % 1.73 % 2.25 %
Investment securities:
Taxable 5.66 % 5.64 % 5.64 % 5.75 % 5.78 %
Tax-exempt   1.56 %   1.63 %   1.67 %   1.66 %   1.60 %
Total investment securities   3.03 %   3.01 %   3.04 %   3.12 %   3.22 %
Available for sale securities:
Taxable 1.94 % 1.94 % 1.90 % 1.89 % 1.92 %
Tax-exempt   3.14 %   4.44 %   3.11 %   2.74 %   2.81 %
Total available for sale securities   1.95 %   1.96 %   1.91 %   1.89 %   1.93 %
Fair value option securities 2.05 % 1.94 % 1.99 % 2.06 % 1.80 %
Restricted equity securities 5.99 % 5.26 % 4.68 % 5.06 % 3.05 %
Residential mortgage loans held for sale 3.79 % 4.63 % 3.46 % 4.16 % 3.87 %
Loans 3.78 % 3.85 % 3.89 % 4.01 % 4.06 %
Allowance for loan losses                    
Loans, net of allowance 3.83 % 3.91 % 3.95 % 4.07 % 4.13 %
Total tax-equivalent yield on earning assets2.93%3.02%2.99%3.02%3.03%
 
COST OF INTEREST-BEARING LIABILITIES
Interest-bearing deposits:
Interest-bearing transaction 0.10 % 0.10 % 0.10 % 0.11 % 0.11 %
Savings 0.12 % 0.12 % 0.12 % 0.12 % 0.13 %
Time   1.56 %   1.55 %   1.56 %   1.55 %   1.55 %
Total interest-bearing deposits 0.41 % 0.40 % 0.41 % 0.42 % 0.43 %
Funds purchased 0.07 % 0.07 % 0.06 % 0.08 % 0.07 %
Repurchase agreements 0.05 % 0.08 % 0.08 % 0.06 % 0.06 %
Other borrowings 0.34 % 0.40 % 0.40 % 0.31 % 0.28 %
Subordinated debt   2.46 %   2.52 %   2.52 %   2.48 %   2.52 %
Total cost of interest-bearing liabilities   0.41%   0.42%   0.41%   0.42%   0.42%
Tax-equivalent net interest revenue spread 2.52 % 2.60 % 2.58 % 2.60 % 2.61 %
Effect of noninterest-bearing funding sources and other   0.15 %   0.15 %   0.13 %   0.14 %   0.14 %
Tax-equivalent net interest margin   2.67%   2.75%   2.71%   2.74%   2.75%

Yield calculations are shown on a tax equivalent basis at the statutory federal and state rates for the periods presented. The yield calculations exclude security trades that have been recorded on trade date with no corresponding interest income and the unrealized gains and losses. The yield calculation also includes average loan balances for which the accrual of interest has been discontinued and are net of unearned income. Yield/rate calculations are generally based on the conventions that determine how interest income and expense is accrued.

 
CREDIT QUALITY INDICATORS -- UNAUDITED
BOK FINANCIAL CORPORATION

(in thousands, except ratios)

  Three Months Ended
September 30,
2014
  June 30,
2014
  March 31,
2014
  December 31,
2013
  September 30,
2013
Nonperforming assets:
Nonaccruing loans:
Commercial $ 16,404 $ 17,103 $ 19,047 $ 16,760 $ 19,522
Commercial real estate 30,660 34,472 39,305 40,850 52,502
Residential mortgage 48,907 44,340 45,380 42,320 39,256
Consumer     580       765       974       1,219       1,624  
Total nonaccruing loans 96,551 96,680 104,706 101,149 112,904
Accruing renegotiated loans guaranteed by U.S. government agencies 70,459 57,818 55,507 54,322 50,099
Real estate and other repossessed assets:
Guaranteed by U.S. government agencies 46,809 49,720 45,638 37,431 37,906
Other     51,062       50,391       49,877       54,841       70,216  
Total real estate and other repossessed assets     97,871       100,111       95,515       92,272       108,122  
Total nonperforming assets   $ 264,881     $ 254,609     $ 255,728     $ 247,743     $ 271,125  
Total nonperforming assets excluding those guaranteed by U.S. government agencies   $ 143,778     $ 145,124     $ 153,011     $ 155,213     $ 182,543  
 
Nonaccruing loans by loan class:
Commercial:
Energy $ 1,508 $ 1,619 $ 1,759 $ 1,860 $ 1,953
Services 3,584 3,669 4,581 4,922 6,927
Wholesale / retail 5,502 5,885 6,854 6,969 7,223
Manufacturing 3,482 3,507 3,565 592 843
Healthcare 1,417 1,422 1,443 1,586 1,733
Other commercial and industrial     911       1,001       845       831       843  
Total commercial     16,404       17,103       19,047       16,760       19,522  
Commercial real estate:
Residential construction and land development 14,634 15,146 16,547 17,377 20,784
Retail 4,009 4,199 4,626 4,857 7,914
Office 3,499 3,591 6,301 6,391 6,838
Multifamily 7 4,350
Industrial 631 886 252
Other commercial real estate     8,518       10,905       10,945       11,966       12,616  
Total commercial real estate     30,660       34,472       39,305       40,850       52,502  
Residential mortgage:
Permanent mortgage 35,137 32,952 36,342 34,279 31,797
Permanent mortgage guaranteed by U.S. government agencies 3,835 1,947 1,572 777 577
Home equity     9,935       9,441       7,466       7,264       6,882  
Total residential mortgage     48,907       44,340       45,380       42,320       39,256  
Consumer     580       765       974       1,219       1,624  
Total nonaccruing loans   $ 96,551     $ 96,680     $ 104,706     $ 101,149     $ 112,904  
 
 
Performing loans 90 days past due1 $ 25 $ 67 $ 1,991 $ 1,415 $ 188
 
Gross charge-offs $ (2,638 ) $ (3,522 ) $ (2,848 ) $ (3,113 ) $ (4,708 )
Recoveries     3,114       5,524       5,360       6,068       4,409  
Net recoveries (charge-offs)   $ 476     $ 2,002     $ 2,512     $ 2,955     $ (299 )
 
Provision for credit losses $ $ $ $ (11,400 ) $ (8,500 )
 
Allowance for loan losses to period end loans 1.40 % 1.42 % 1.44 % 1.45 % 1.57 %
Combined allowance for credit losses to period end loans 1.41 % 1.43 % 1.45 % 1.47 % 1.59 %
Nonperforming assets to period end loans and repossessed assets 1.92 % 1.88 % 1.94 % 1.92 % 2.18 %
Net charge-offs (annualized) to average loans (0.01 )% (0.06 )% (0.08 )% (0.09 )% 0.01 %
Allowance for loan losses to nonaccruing loans 198.08 % 197.24 % 179.86 % 183.29 % 172.12 %
Combined allowance for credit losses to nonaccruing loans 199.35 % 198.59 % 181.46 % 185.35 % 173.54 %
 
1 Excludes residential mortgage loans guaranteed by agencies of the U.S. government.

BOK Financial Corporation
Joseph Crivelli, 918-595-3027
Investor Relations
or
Andrea Myers, 918-594-7794
Corporate Communications

Source: BOK Financial Corporation