BOK Financial
BOKF
#2240
Rank
$8.63 B
Marketcap
$136.47
Share price
1.56%
Change (1 day)
25.22%
Change (1 year)

BOK Financial - 10-Q quarterly report FY2011 Q3


Text size:
As filed with the Securities and Exchange Commission on November 8, 2011

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q
(Mark One)
 
x
 
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the quarterly period ended September 30, 2011
OR
 
¨
 
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the transition period from _____________ to ______________                 

Commission File No. 0-19341

BOK FINANCIAL CORPORATION
(Exact name of registrant as specified in its charter)
 
Oklahoma
 
73-1373454
(State or other jurisdiction
of Incorporation or Organization)
 
(IRS Employer
Identification No.)
   
Bank of Oklahoma Tower
   
P.O. Box 2300
   
Tulsa, Oklahoma
 
74192
(Address of Principal Executive Offices)
 
(Zip Code)
 
(918) 588-6000
(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.       Yes  x  No  ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).Yes  x  No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.  See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act.  (Check one):

Large accelerated filer  x                               Accelerated filer  ¨                                                                                                                        Non-accelerated filer  ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).   Yes  ¨  No  x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 68,006,390 shares of common stock ($.00006 par value) as of September 30, 2011.
 

 
 

 

BOK Financial Corporation
Form 10-Q
Quarter Ended September 30, 2011

Index

Part I.  Financial Information
 
Management’s Discussion and Analysis (Item 2)        
1
Market Risk (Item 3)                                                                                              
 50
Controls and Procedures (Item 4)
 52
Consolidated Financial Statements – Unaudited (Item 1)
 53
Nine Month Financial Summary – Unaudited (Item 2)
  105
Quarterly Financial Summary – Unaudited (Item 2)
  106
Quarterly Earnings Trend – Unaudited
  108
   
Part II.  Other Information
 
Item 1.  Legal Proceedings
  109
Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds
  109
Item 6.  Exhibits
  109
Signatures
  110


 
 

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations
 

Performance Summary

BOK Financial Corporation (“the Company”) reported net income of $85.1 million or $1.24 per diluted share for the third quarter of 2011, compared to $64.3 million or $0.94 per diluted share for the third quarter of 2010 and $69.0 million or $1.00 per diluted share for the second quarter of 2011.  Net income for the nine months ended September 30, 2011 totaled $218.9 million or $3.19 per diluted share compared with net income of $187.9 million or $2.75 per diluted share for the nine months ended September 30, 2010.

Highlights of the third quarter of 2011 included:

·  
Net interest revenue totaled $175.4 million for the third quarter of 2011, compared to $180.7 million for the third quarter of 2010 and $174.0 million for the second quarter of 2011.  Net interest margin was 3.34% for the third quarter of 2011, 3.52% for the third quarter of 2010 and 3.40% for the second quarter of 2011.  The decrease in net interest revenue compared with the third quarter of 2010 was due primarily to the reinvestment of cash flows from the securities portfolio at lower rates.

·  
Fees and commissions revenue totaled $146.0 million for the third quarter of 2011 compared to $136.9 million for the third quarter of 2010 and $127.8 million for the second quarter of 2011.  Mortgage-banking revenue was strong in both the third quarters of 2011 and 2010.  Low interest rates increased mortgage loan origination activity in both quarters.

·  
Operating expenses, excluding changes in the fair value of mortgage servicing rights, totaled $196.1 million, up $6.8 million over the third quarter of 2010 and up $6.4 million over the previous quarter.  Personnel costs were up $2.0 million over the third quarter of 2010.  Non-personnel expenses were up $4.8 million over the third quarter of 2010 and up $8.7 million over the prior quarter.  The Company accrued $5.0 million for exposure to on-going litigation and made a $4.0 million discretionary contribution to the BOKF Charitable Foundation during the third quarter of 2011.

·  
No provision for credit losses was recorded in the third quarter of 2011, compared to a provision for credit losses of $20.0 million for the third quarter of 2010 and $2.7 million for the second quarter of 2011.  Net loans charged off totaled $10.2 million or 0.37% of average loans on an annualized basis for the third quarter of 2011 compared to $20.1 million or 0.74% of average loans on an annualized basis in the third quarter of 2010 and $8.5 million or 0.32% on an annualized basis in the second quarter of 2011.

·  
The combined allowance for credit losses totaled $287 million or 2.58% of outstanding loans at September 30, 2011, down from $297 million or 2.77% of outstanding loans at June 30, 2011.  Nonperforming assets totaled $388 million or 3.45% of outstanding loans and repossessed assets at September 30, 2011 compared to $351 million or 3.23% of outstanding loans and repossessed assets at June 30, 2011.

·  
Outstanding loan balances were $11.1 billion at September 30, 2011, up $387 million over June 30, 2011.  Commercial loan balances continued to grow in the third quarter of 2011, increasing $297 million over June 30, 2011.  Commercial real estate loans increased $76 million and residential mortgage loans increased $44 million.  Consumer loans decreased $30 million.

·  
Period-end deposits totaled $18.4 billion at September 30, 2011 compared to $17.6 billion at June 30, 2011.  Demand deposit accounts increased $688 million and interest-bearing transaction accounts increased $240 million.  Time deposits decreased $80 million.

·  
The tangible common equity ratio was 9.65% at September 30, 2011 and 9.71% at June 30, 2011.  The tangible common equity ratio is a non-GAAP measure of capital strength used by the Company and investors based on shareholders’ equity as defined by generally accepted accounting principles in the United States of America (“GAAP”) minus intangible assets and equity that does not benefit common shareholders.

 
- 1 -

 

·  
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 13.14% at September 30, 2011 and 13.30% at June 30, 2011.

·  
The Company paid a cash dividend of $19 million or $0.275 per common share during the third quarter of 2011.  On October 25, 2011, the board of directors declared an increase in the cash dividend to $0.33 per common share payable on or about November 30, 2011 to shareholders of record as of November 16, 2011.


Results of Operations

Net Interest Revenue and Net Interest Margin

Net interest revenue is the interest earned on debt securities, loans and other interest-earning assets less interest paid for interest-bearing deposits and other borrowings.  The net interest margin is calculated by dividing net interest revenue by average interest-earning assets.  Net interest spread is the difference between the average rate earned on interest-earning assets and the average rate paid on interest-bearing liabilities.  Net interest margin is typically greater than net interest spread due to interest income earned on assets funded by non-interest bearing liabilities such as demand deposits and equity.

Net interest revenue totaled $175.4 million for the third quarter of 2011 compared to $180.7 million for the third quarter of 2010 and $174.0 million for the second quarter of 2011.  Net interest margin was 3.34% for the third quarter of 2011, 3.52% for the third quarter of 2010 and 3.40% for the second quarter of 2011.  The decrease in net interest revenue and net interest margin from the third quarter of 2010 was due primarily to lower yield on our available for sale securities portfolio.

The tax-equivalent yield on earning assets was 3.91% for the third quarter of 2011, down 31 basis points from the third quarter of 2010.  The available for sale securities portfolio yield decreased 44 basis points to 2.83%.  Mortgage interest rates decreased during the third quarter of 2011, increasing prepayment speeds on our residential mortgage-backed securities portfolio.  Cash flows from these securities were then reinvested at lower current rates.  In addition, loan yields decreased 16 basis points to 4.71% due to lower interest rate indices.  Loan spreads have generally remained stable.  Funding costs were down 10 basis points from the third quarter of 2010.  The cost of interest-bearing deposits decreased 17 basis points and the cost of other borrowed funds increased 32 basis points.  The increased cost of other borrowed funds was due to an $87 million increase in our obligation to fund scheduled payments to investors for loans sold into Government National Mortgage Association (“GNMA”) mortgage pools as discussed more fully in the Loans section of Management’s Analysis & Discussion of Financial Condition following.  We repurchased a substantial amount of these loans during the third quarter of 2011 which will reduce future funding costs by over 5.00%.

Net interest margin decreased 6 basis points from the second quarter of 2011.  Yield on average earning assets decreased 10 basis points to 3.91%.  Yield on the available for sale securities portfolio decreased 21 basis points.  Yield on the loan portfolio increased 2 basis points.  The cost of interest-bearing liabilities decreased 5 basis points compared to the previous quarter.

Average earning assets for the third quarter of 2011 increased $451 million or 2% over third quarter of 2010.  The average balance of available for sale securities, which consist largely of U.S. government agency issued residential mortgage-backed securities, increased $504 million.  We purchased these securities to supplement earnings, especially in a period of declining loan demand, and to manage interest rate risk.  Average loans, net of allowance for loan losses, increased $34 million.   Average commercial loans increased over the third quarter of 2010, partially offset by decreases in commercial real estate, residential mortgage and consumer loans.

Average deposits increased $1.7 billion over the third quarter of 2010, including a $1.3 billion increase in average demand deposit balances and a $611 million increase in average interest-bearing transaction accounts.   Average time deposits decreased $156 million compared to the third quarter of 2010.  Average borrowed funds decreased $1.4 billion compared to the third quarter of 2010.


 
- 2 -

 

Average earning assets for the third quarter of 2011 increased $393 million over the second quarter of 2011.  Average outstanding loans, net of allowance for loan losses, increased $198 million.  Commercial, commercial real estate and residential mortgage loan balances increased in third quarter of 2011, partially offset by a decrease in consumer loans.  Average available for sale securities increased $113 million and mortgage trading securities increased $77 million.  Average deposits increased by $648 million during the third quarter of 2011, including a $533 million increase in demand deposits and a $126 million increase in interest-bearing transaction accounts, partially offset by a $14 million decrease in time deposits.  The average balances of borrowed funds decreased $110 million.

Our overall objective is to manage the Company’s balance sheet to be relatively neutral to changes in interest rates as is further described in the Market Risk section of this report.  Approximately two-thirds of our commercial and commercial real estate loan portfolios are either variable rate or fixed rate that will re-price within one year.  These loans are funded primarily by deposit accounts that are either non-interest bearing, or that re-price more slowly than the loans.  The result is a balance sheet that would be asset sensitive, which means that assets generally re-price more quickly than liabilities.  Among the strategies that we use to manage toward a relatively rate-neutral position, we purchase fixed-rate residential mortgage-backed securities issued primarily by U.S. government agencies and fund them with market rate sensitive liabilities.  The liability-sensitive nature of this strategy provides an offset to the asset-sensitive characteristics of our loan portfolio.  To the extent that intermediate and longer term interest rates remain at extremely low levels, mortgage-related security prepayments may accelerate putting additional downward pressure on the securities portfolio yield and on net interest margin as discussed above.  We also may use derivative instruments to manage our interest rate risk.  Derivative contracts are carried on the balance sheet at fair value.  Changes in fair value of these contracts are included in derivatives gains or losses in the Consolidated Statements of Earnings.

The effectiveness of these strategies is reflected in the overall change in net interest revenue due to changes in interest rates as shown in Table 1 and in the interest rate sensitivity projections as shown in the Market Risk section of this report.

Table 1 – Volume / Rate Analysis
(In thousands)
   
Three Months Ended
  
Nine Months Ended
 
   
Sept. 30, 2011 / 2010
  
Sept. 30, 2011 / 2010
 
 
    
Change Due To1
     
Change Due To1
 
         
Yield /
        
Yield
 
   
Change
  
Volume
  
Rate
  
Change
  
Volume
  
/Rate
 
Tax-equivalent interest revenue:
                  
  Funds sold and resell agreements
 $1  $(2) $3  $(8) $(9) $1 
  Trading securities
  67   148   (81)  (226)  277   (503)
  Investment securities:
                        
Taxable securities
  622   661   (39)  2,979   4,172   (1,193)
Tax-exempt securities
  (585)  (648)  63   (1,916)  (1,846)  (70)
Total investment securities
  37   13   24   1,063   2,326   (1,263)
  Available for sale securities:
                        
Taxable securities
  (6,064)  3,893   (9,957)  (19,872)  10,727   (30,599)
Tax-exempt securities
  (7)  30   (37)  (12)  132   (144)
Total available for sale securities
  (6,071)  3,923   (9,994)  (19,884)  10,859   (30,743)
  Mortgage trading securities
  68   717   (649)  57   1,268   (1,211)
  Residential mortgage loans held for sale
  (976)  (903)  (73)  (2,056)  (1,724)  (332)
  Loans
  (4,263)  136   (4,399)  (19,405)  (9,502)  (9,903)
Total tax-equivalent interest revenue
  (11,137)  4,032   (15,169)  (40,459)  3,495   (43,954)
Interest expense:
                        
  Transaction deposits
  (4,447)  529   (4,976)  (10,912)  2,990   (13,902)
  Savings deposits
  (2)  23   (25)  25   81   (56)
  Time deposits
  (410)  (717)  307   (679)  (1,728)  1,049 
  Funds purchased
  (404)  (32)  (372)  (1,021)  (338)  (683)
  Repurchase agreements
  (974)  (2)  (972)  (2,483)  (123)  (2,360)
  Other borrowings
  387   (9,465)  9,852   89   (25,195)  25,284 
  Subordinated debentures
  (37)  2   (39)  (20)  7   (27)
Total interest expense
  (5,887)  (9,662)  3,775   (15,001)  (24,306)  9,305 
  Tax-equivalent net interest revenue
  (5,250)  13,694   (18,944)  (25,458)  27,801   (53,259)
Change in tax-equivalent adjustment
  81           (80)        
Net interest revenue
 $(5,331)         $(25,378)        
1 Changes attributable to both volume and yield/rate are allocated to both volume and yield/rate on an equal basis.

 
- 3 -

 

Other Operating Revenue

Other operating revenue was $174.0 million for the third quarter of 2011 compared to $137.7 million for the third quarter of 2010 and $143.0 million for the second quarter of 2011.  Fees and commissions revenue increased $9.1 million over the third quarter of 2010.  Net gains on securities, derivatives and other assets increased $24.2 million.  Other-than-temporary impairment charges recognized in earnings in the third quarter of 2011 were $3.0 million less than charges recognized in the third quarter of 2010.

Other operating revenue increased $31.0 million over the second quarter of 2011.  Fees and commissions revenue increased $18.2 million.  Net gains on securities, derivatives and other assets increased $19.3 million.  Other-than-temporary impairment charges recognized in earnings were $6.5 million greater than charges recognized in the second quarter of 2011.
 
 
Table 2 – Other Operating Revenue 
(In thousands)
   
Three Months Ended
Sept. 30,
  
Increase
  
% Increase
  
Three Months Ended
  
Increase
  
% Increase
 
   
2011
  
2010
  
(Decrease)
  
(Decrease)
  
June 30, 2011
  
(Decrease)
  
(Decrease)
 
                       
 Brokerage and trading revenue
 $29,451  $27,072  $2,379   9% $23,725  $5,726   24%
 Transaction card revenue
  31,328   28,852   2,476   9%  31,024   304   1%
 Trust fees and commissions
  17,853   16,774   1,079   6%  19,150   (1,297)  (7%)
 Deposit service charges and fees
  24,614   24,290   324   1%  23,857   757   3%
 Mortgage banking revenue
  29,493   29,236   257   1%  19,356   10,137   52%
 Bank-owned life insurance
  2,761   3,004   (243)  (8%)  2,872   (111)  (4%)
 Other revenue
  10,535   7,708   2,827   37%  7,842   2,693   35%
   Total fees and commissions revenue
  146,035   136,936   9,099   7%  127,826   18,209   14%
Gain (loss) on other assets, net
  712   (1,331)  2,043   N/A   3,344   (2,632)  N/A 
Gain on derivatives, net
  4,048   4,626   (578)  N/A   1,225   2,823   N/A 
Gain on mortgage trading securities, net
  17,788   3,369   14,419   N/A   9,921   7,867   N/A 
Gain on available for sale securities
  16,694   8,384   8,310   N/A   5,468   11,226   N/A 
Total other-than-temporary impairment
  (9,467)  (4,525)  (4,942)  N/A   (74)  (9,393)  N/A 
Portion of loss recognized in (reclassified from) other comprehensive income
  (1,833)  (9,786)  7,953   N/A   (4,750)  2,917   N/A 
Net impairment losses recognized in earnings
  (11,300)  (14,311)  3,011   N/A   (4,824)  (6,476)  N/A 
     Total other operating revenue
 $173,977  $137,673  $36,304   26% $142,960  $31,017   22%

Certain percentage increases (decreases) in non-fees and commissions revenue are not meaningful for comparison purposes based on the nature of the item.

Fees and commissions revenue

Diversified sources of fees and commissions revenue are a significant part of our business strategy and represented 45% of total revenue for the third quarter of 2011, excluding provision for credit losses and gains and losses on asset sales, securities and derivatives.  We believe that a variety of fee revenue sources provide an offset to changes in interest rates, values in the equity markets, commodity prices and consumer spending, all of which can be volatile.  We expect continued growth in other operating revenue through offering new products and services and by expanding into markets outside of Oklahoma.  However, current and future economic conditions, regulatory constraints, increased competition and saturation in our existing markets could affect the rate of future increases.


 
- 4 -

 

Brokerage and trading revenue, which includes revenues from securities trading, retail brokerage, customer derivative and investment banking increased $2.4 million or 9­­% over the third quarter of 2010.  Securities trading revenue totaled $15.7 million for the third quarter of 2011, flat with the third quarter of 2010.  Securities trading revenue represents net realized and unrealized gains primarily related to sales of U.S. government securities, residential mortgage-backed securities guaranteed by U.S. government agencies and municipal securities to institutional customers.  As we understand the proposal to implement the Volcker Rule of the Dodd-Frank Act, we believe this activity is primarily market making rather than proprietary trading.  Increased gains from municipal and corporate securities were largely offset by decreased gains on U.S. government securities and residential mortgage-backed securities guaranteed by U.S. government agencies.

Revenue earned from retail brokerage transactions increased $1.8 million or 31% over the third quarter of 2010 to $7.4 million.  Retail brokerage revenue is primarily based on fees and commissions earned on sales of fixed income securities, annuities and mutual funds to retail customers.  Revenue growth was primarily due to increased market volatility which increased customer demand.

Customer hedging revenue is based primarily on realized and unrealized changes in the fair value of derivative contracts held for customer risk management programs.  As more fully discussed under Customer Derivative Programs in Note 3 of the Consolidated Financial Statements, we offer commodity, interest rate, foreign exchange and equity derivatives to our customers.  Customer hedging revenue totaled $3.3 million for the third quarter of 2011, down $393 thousand or 11% compared to the third quarter of 2010.  The volume of energy derivative contracts declined primarily due to relatively stable commodity pricing, partially offset by an increase in revenue from to be announced (“TBA”) residential mortgage backed securities which are classified as interest rate derivative contracts sold to our mortgage banking customers.

Investment banking includes fees earned upon completion of underwriting and financial advisory service which totaled $3.0 million for the third quarter of 2011, a $931 thousand increase over the third quarter of 2010 related to the timing and volume of completed transactions.

Brokerage and trading revenue increased $5.7 million over the second quarter of 2011.   Securities trading revenue increased $2.4 million over the second quarter of 2011.  Greater market volatility in the third quarter of 2011 and historically low interest rates increased volumes of U.S. Treasury, residential mortgage-backed securities, corporate debt securities and municipal securities.  Derivative revenue increased $2.2 million primarily due to increased revenue from TBA securities sold to our mortgage banking customers.  Investment banking fees were up $1.0 million over the second quarter of 2011.  Retail brokerage fees were flat compared to the second quarter of 2011.

We continue to monitor the on-going development of rules to implement the Volcker Rule in Title VI of the Dodd-Frank Act which prohibits banking entities from engaging in proprietary trading as defined by the Dodd-Frank Act and restricts sponsorship of or investment in private equity funds and hedge funds, subject to limited exceptions.  On October 11, 2011 regulators of financial institutions released a proposal for implementation of the Volcker Rule scheduled to take effect by July 21, 2012, subject in some cases to phase-in over time thereafter.  The ultimate impact of the implementation of the Volcker Rule remains uncertain.  Final regulations possibly could impose additional operational or compliance costs or restrict certain trading activities on behalf of our customers.

Title VII of the Dodd-Frank Act subjects nearly all derivative transactions to Commodity Futures Trading Commission (“CFTC”) or Securities and Exchange Commission (“SEC”) regulations.  Title VII, among other things, imposes registration, recordkeeping, reporting, capital and margin, as well as business conduction requirements on major swap dealers and major swap participants.  The CFTC and SEC have recently delayed the effective dates of a large portion of the proposed regulations under Title VII until December 31, 2012.  The Company currently anticipates that one or more of its subsidiaries may be required to register as a “swap dealer” with the CFTC.  The ultimate impact of Title VII is uncertain, but may pose higher operational and compliance costs on the Company.


 
- 5 -

 

Transaction card revenue depends largely on the volume and amount of transactions processed, the number of TransFund automated teller machine (“ATM”) locations and the number of merchants served.  Transaction card revenue for the third quarter of 2011 increased $2.5 million or 9% over the third quarter of 2010.  Revenues from the processing of transactions on behalf of the members of our TransFund ATM network totaled $12.9 million, up $532 thousand or 4% over the third quarter of 2010, due primarily to increased ATM transaction volumes.  Merchant services fees paid by customers for account management and electronic processing of transactions totaled $9.2 million, a $1.1 million or 13% increase over the prior year primarily as a result of cross-selling opportunities throughout our geographical footprint.  Check card revenue from interchange fees paid by merchant banks for transactions processed from cards issued by the Company increased $865 thousand or 10% to $9.3 million due primarily to an increase in the number of transactions processed.

Transaction card revenue increased $304 thousand over the second quarter of 2011.  ATM network revenue increased $381 thousand.  Merchant services fees and check card revenue were flat compared to the prior quarter.

On June 29, 2011, the Federal Reserve Board issued a final rule establishing standards for debit card interchange fees and prohibiting network exclusivity arrangements and routing restrictions as required by the Dodd-Frank Act.  Under the final rule, the maximum permissible interchange fee that an issuer may receive for an electronic debit transaction will be the sum of 21 cents per transaction and 5 basis points multiplied by the value of the transaction.  The rule was effective on October 1, 2011.  In addition, the Federal Reserve Board approved an interim rule that allows for an upward adjustment up to 1 cent to an issuer’s debit card interchange fee for fraud prevention as outlined in the interim final rule.  Issuers meeting these standards must certify as to their eligibility to receive this adjustment.  We would expect a decline of $20 million to $25 million in our transaction card revenue annually based on the final rule.

Trust fees and commissions increased $1.1 million or 6% over the third quarter of 2010 primarily due to an increase in the fair value of trust assets.  In addition, we continue to voluntarily waive administration fees on the Cavanal Hill money market funds in order to maintain positive yields on these funds in the current low short-term interest rate environment.  Waived fees totaled $2.1 million for the third quarter of 2011, $858 thousand for the third quarter of 2010 and $1.6 million for the second quarter of 2011.   The fair value of trust assets administered by the Company totaled $31.8 billion at September 30, 2011, $31.5 billion at September 30, 2010 and $33.1 billion at June 30, 2011.  Trust fees and commissions decreased $1.3 million compared to the second quarter of 2011 primarily due to a decrease in the fair value of trust assets and the timing of fees.

Deposit service charges and fees increased modestly over the third quarter of 2010.  Overdraft fees totaled $15.2 million for the third quarter, up $287 thousand or 2% over the third quarter of 2010.  Commercial account service charge revenue totaled $7.4 million, up $193 thousand or 3% over the prior year.  Customers continue to maintain high commercial account balances resulting in a high level of earnings credit, a non-cash method for commercial customers to avoid incurring charges for deposit services based on account balances.  Service charges on retail deposit accounts also increased, totaling $1.4 million for the third quarter of 2011.

Deposit service charges and fees increased $757 thousand over the prior quarter.  Overdraft fees increased $578 thousand and commercial account service charges increased $140 thousand.

Mortgage banking revenue was notably strong for both the third quarter of 2011 and 2010.  Low interest rates increased mortgage loan origination activity in both quarters.  Revenue from originating and marketing mortgage loans totaled $19.7 million, up $633 thousand or 3% over the third quarter of 2010.  Mortgage loans funded for sale totaled $637 million in the third quarter of 2011 and $756 million in the third quarter of 2010.  Mortgage servicing revenue decreased $375 thousand or 4% compared to the third quarter of 2010.  The outstanding principal balance of mortgage loans serviced for others decreased $34 million during the third quarter of 2011 to $11.2 billion.

Mortgage banking revenue increased $10.1 million over the second quarter of 2011 primarily due to a $10.3 million increase in revenue from originating and marketing residential mortgage loans.  Residential mortgage loans funded for sale increased $153 million over the previous quarter.


 
- 6 -

 

Table 3 – Mortgage Banking Revenue 
(In thousands)
   
Three Months Ended
Sept. 30,
     
%
  
Three Months
     
%
 
   
2011
  
2010
  
Increase
(Decrease)
  
Increase
(Decrease)
  
Ended
June 30, 2011
  
Increase
(Decrease)
  
Increase
(Decrease)
 
                       
 Originating and marketing revenue
 $19,703  $19,069  $634   3% $9,409  $10,294   109%
 Servicing revenue
  9,790   10,167   (377)  (4%)  9,947   (157)  (2%)
     Total mortgage revenue
 $29,493  $29,236  $257   1% $19,356  $10,137   52%
                              
Mortgage loans funded for sale
 $637,127  $756,060  $(118,933)  (16%) $483,808  $153,319   32%
Mortgage loan refinances to total funded
  54%  64%          36%        


   
Sept. 30,
                
   
2011
  
2010
  
Increase
  
% Increase
  
June 30, 2011
  
Increase
  
% Increase
 
Outstanding principal balance of mortgage loans serviced for others
 $11,249,503  $11,190,802  $58,701   1% $11,283,442  $(33,939)  %

Net gains on securities, derivatives and other assets

We recognized $16.7 million of net gains on sales of $715 million of available for sale securities in the third quarter of 2011.  Securities were sold either because they had reached their expected maximum potential return or to mitigate exposure to prepayment risk.  We recognized $8.4 million of gains on sales of $596 million of available for sale securities in the third quarter of 2010 and $5.5 million of net gains on sales of $654 million of available for sale securities in the second quarter of 2011.

We also maintain 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.  The fair value of our mortgage servicing rights fluctuate due to changes in prepayment speeds and other assumptions as more fully described in Note 5 to the Consolidated Financial Statements.

Lower mortgage interest rates which increased loan origination volumes also increased prepayment speeds which decreased the value of our mortgage servicing rights.  Table 4 shows the relationship between changes in the fair value of mortgage servicing rights and financial instruments designated as an economic hedge.

Table 4 – Gain (Loss) on Mortgage Servicing Rights
(In thousands)
   
Three Months Ended
 
   
Sept. 30, 2011
  
June 30, 2011
  
Sept. 30, 2010
 
           
Gain on mortgage hedge derivative contracts, net
 $4,048  $1,224  $4,676 
Gain on mortgage trading securities, net
  17,788   9,921   3,369 
Gain on economic hedge of mortgage servicing rights
  21,836   11,145   8,045 
Loss on change in fair value of mortgage servicing rights
  (24,822)  (13,493)  (15,924)
Loss on changes in fair value of mortgage servicing rights, net of economic hedges
 $(2,986) $(2,348) $(7,879)
              
Net interest revenue on mortgage trading securities
 $5,036  $5,121  $5,710 

As more fully discussed in Note 2 to the Consolidated Financial Statements, we recognized other-than-temporary impairment losses on certain private-label residential mortgage-backed securities of $11.3 million in earnings during the third quarter of 2011.  These losses primarily related to additional declines in projected cash flows of private-label mortgage backed securities as a result of increased home price depreciation.  We recognized other-than-temporary impairment losses in earnings of $14.3 million in the third quarter of 2010 and $4.8 million in the second quarter of 2011.

 
- 7 -

 

Other Operating Expense

Other operating expense for the third quarter of 2011 totaled $220.9 million, up $15.7 million or 8% over the third quarter of 2010.  Changes in the fair value of mortgage servicing rights increased operating expense $24.8 million in the third quarter of 2011 and $15.9 million in the third quarter of 2010.  Excluding changes in the fair value of mortgage servicing rights, operating expenses were up $6.8 million or 4% over the third quarter of 2010.  Personnel expenses increased $2.0 million or 2%.  Non-personnel expenses increased $4.8 million or 5%.

Excluding changes in the fair value of mortgage servicing rights, operating expenses were up $6.4 million over the previous quarter.  Personnel expenses decreased $2.3 million and non-personnel expenses increased $8.7 million.

Table 5 – Other Operating Expense
(In thousands)
   
Three Months
     
%
  
Three Months Ended
     
%
 
   
Ended Sept. 30,
  
Increase
  
Increase
  
June 30,
  
Increase
  
Increase
 
   
2011
  
2010
  
(Decrease)
  
(Decrease)
  
2011
  
(Decrease)
  
(Decrease)
 
                       
 Regular compensation
 $62,002  $60,339  $1,663   3% $61,380  $622   1%
 Incentive compensation:
                            
 Cash-based
  26,256   23,910   2,346   10%  23,530   2,726   12%
 Stock-based
  (594)  2,927   (3,521)  (120%)  3,122   (3,716)  (119%)
 Total incentive compensation
  25,662   26,837   (1,175)  (4%)  26,652   (990)  (4%)
 Employee benefits
  15,596   14,040   1,556   11%  17,571   (1,975)  (11%)
 Total personnel expense
  103,260   101,216   2,044   2%  105,603   (2,343)  (2%)
 Business promotion
  5,280   4,426   854   19%  4,777   503   11%
 Contribution to BOKF Charitable Foundation
  4,000      4,000   N/A       4,000   N/A 
 Professional fees and services
  7,418   7,621   (203)  (3%)  6,258   1,160   19%
 Net occupancy and equipment
  16,627   16,436   191   1%  15,554   1,073   7%
 Insurance
  2,206   6,052   (3,846)  (64%)  4,771   (2,565)  (54%)
 Data processing & communications
  24,446   21,601   2,845   13%  24,428   18   %
 Printing, postage and supplies
  3,780   3,648   132   4%  3,586   194   5%
 Net losses & operating expenses of repossessed assets
  5,939   7,230   (1,291)  N/A   5,859   80   N/A 
 Amortization of intangible assets
  896   1,324   (428)  (32%)  896      %
 Mortgage banking costs
  9,349   9,093   256   3%  8,968   381   4%
 Change in fair value of mortgage servicing rights
  24,822   15,924   8,898   N/A   13,493   11,329   N/A 
Visa retrospective responsibility obligation
     1,103   (1,103)  N/A         N/A 
 Other expense
  12,873   9,491   3,382   36%  9,016   3,857   43%
 Total other operating expense
 $220,896  $205,165  $15,731   8% $203,209  $17,687   9%
                              
 Number of employees (full-time equivalent)
  4,454   4,516   (62)  (1%)  4,530   (76)  (2%)
Certain percentage increases (decreases) are not meaningful for comparison purposes.

Personnel expense

Regular compensation, which consists of salaries and wages, overtime pay and temporary personnel costs increased $1.7 million or 3% over the third quarter of 2010 primarily due to standard annual merit increases which were effective in the second quarter of 2011.  The Company generally awards annual merit increases effective April 1st for a majority of its staff.


 
- 8 -

 

Incentive compensation decreased $1.2 million or 4% compared to the third quarter of 2010.  Cash-based incentive compensation plans are either intended to provide current rewards to employees who generate long-term business opportunities for the Company based on growth in loans, deposits, customer relationships and other measurable metrics or intended to compensate employees with commissions on completed transactions.  Total cash-based incentive compensation increased $2.3 million or 10% over the third quarter of 2010.  Cash-based incentive compensation related to brokerage and trading revenue was up $1.0 million over the third quarter of 2010 and cash-based incentive compensation for other business lines increased $1.3 million, primarily related to increased mortgage revenue.

The Company also provides stock-based incentive compensation plans.  Stock-based compensation plans include both equity and liability awards.  Compensation expense related to liability awards decreased $4.0 million compared to the third quarter of 2010 due to changes in the market value of BOK Financial common stock and other investments.  The market value of BOK Financial common stock decreased $7.88 per share in the third quarter of 2011 and decreased $2.34 per share in the third quarter of 2010.  Compensation expense for equity awards increased $442 thousand compared with the third quarter of 2010.  Expense for equity awards is based on the grant-date fair value of the awards and is unaffected by subsequent changes in fair value.

Employee benefit expense increased $1.6 million or 11% over the third quarter of 2010 primarily due to increased expenses related to employee medical insurance costs, employee retirement plans and payroll taxes.

Personnel expense decreased $2.3 million compared to the second quarter of 2011.  Employee benefit expenses decreased $2.0 million compared to the second quarter of 2011 due to seasonal decreases in payroll tax expense.  Employee medical insurance costs and retirement plan expenses were also down compared to the second quarter of 2011.  Incentive compensation decreased $990 thousand compared to the second quarter of 2011.  Stock-based compensation decreased $3.7 million partially offset by a $2.7 million increase in cash-based incentive compensation.  Regular compensation expense increased $622 thousand over the second quarter of 2011.

Non-personnel operating expenses

Non-personnel operating expenses, excluding changes in the fair value of mortgage servicing rights, increased $4.8 million over the third quarter of 2010.  During the third quarter of 2011, the Company accrued $5.0 million for exposure to on-going litigation and made a $4.0 million discretionary contribution to the BOKF Charitable Foundation.  The BOKF Charitable Foundation partners with charitable organizations to support needs within our communities.  Data processing and communication expenses increased $2.8 million due primarily to increased transaction card activity.  FDIC insurance expense decreased $3.8 million due to the impact of a change to a risk-sensitive assessment based on assets rather than deposits.  Net losses and operating expenses of repossessed assets decreased $1.3 million compared to the third quarter of 2010.

The Company recorded a $1.1 million contingent liability in the third quarter of 2010 for the Company’s share of Visa’s covered litigation liabilities as a member of Visa.  This charge was offset in the fourth quarter of 2010 when Visa deposited $800 million into the litigation escrow account for payment of this liability, further diluting the Company’s Class B shares.

Excluding changes in the fair value of mortgage servicing rights, non-personnel operating expenses increased $8.7 million over the second quarter of 2011.  The litigation accrual and discretionary contribution to the BOKF Charitable Foundation was partially offset by decreased FDIC expense due to the change to a risk-sensitive assessment based on assets.


 
- 9 -

 

Income Taxes

Income tax expense was $43.0 million or 33% of book taxable income for the third quarter of 2011 compared to $29.9 million or 32% of book taxable income for the third quarter of 2010 and $39.4 million or 36% of book taxable income for the second quarter of 2011.  The increase in the effective tax rate over the third quarter of 2010 was due to higher book taxable income, state income taxes, and reduced utilization of income tax credits.  The statute of limitations expired on uncertain income tax positions and the Company adjusted its current income tax liability to amounts on filed tax returns for 2010 during the third quarter of 2011.  These adjustments reduced income tax expense by $1.8 million in the third quarter of 2011 and $2.2 million in the third quarter of 2010.  Excluding these adjustments, income tax expense would have been 35% of book taxable income for both the third quarter of 2011 and 2010.

BOK Financial operates in numerous jurisdictions, which requires judgment regarding the allocation of income, expense and earnings under various laws and regulations of each of these taxing jurisdictions.  Each jurisdiction may audit our tax returns and may take different positions with respect to these allocations.  The reserve for uncertain tax positions was $12 million at September 30, 2011, $12 million at December 31, 2010 and $11 million at September 30, 2010.


Lines of Business

We operate three principal lines of business: commercial banking, consumer banking and wealth management.  Commercial banking includes lending, treasury and cash management services and customer risk management products for small businesses, middle market and larger commercial customers.  Commercial banking also includes the TransFund ATM network.  Consumer banking includes retail lending and deposit services and all mortgage banking activities. Wealth management provides fiduciary services, brokerage and trading, private bank services and investment advisory services in all markets.  Wealth management also originates loans for high net worth clients.

In addition to our lines of business, we have a funds management unit.  The primary purpose of this unit is to manage our overall liquidity needs and interest rate risk. Each line of business borrows funds from and provides funds to the funds management unit as needed to support their operations.  Operating results for funds management and other include the effect of interest rate risk positions and risk management activities, securities gains and losses including impairment charges, the provision for credit losses in excess of net loans charged off, tax planning strategies and certain executive compensation costs that are not attributed to the lines of business.

We allocate resources and evaluate the performance of our lines of business after allocation of funds, certain indirect expenses, taxes based on statutory rates, actual net credit losses and capital costs. The cost of funds borrowed from the funds management unit by the operating lines of business is transfer priced at rates that approximate market rates for funds with similar duration.  Market is generally based on the applicable LIBOR or interest rate swap rates, adjusted for prepayment risk.  This method of transfer-pricing funds that support assets of the operating lines of business tends to insulate them from interest rate risk.

The value of funds provided by the operating lines of business to the funds management unit is also based on rates which approximate wholesale market rates for funds with similar duration and re-pricing characteristics.  Market rates are generally based on LIBOR or interest rate swap rates.  The funds credit formula applied to deposit products with indeterminate maturities is established based on their re-pricing characteristics reflected in a combination of the short-term LIBOR rate and a moving average of an intermediate term swap rate, with an appropriate spread applied to both.  Shorter duration products are weighted towards the short term LIBOR rate and longer duration products are weighted towards the intermediate swap rates.  The expected duration ranges from 30 days for certain rate-sensitive deposits to five years.

Economic capital is assigned to the business units by a capital allocation model that reflects management’s assessment of risk.  This model assigns capital based upon credit, operating, interest rate and market risk inherent in our business lines and recognizes the diversification benefits among the units.  The level of assigned economic capital is a combination of the risk taken by each business line, based on its actual exposures and calibrated to its own loss history where possible.  Average invested capital includes economic capital and amounts we have invested in the lines of business.

 
- 10 -

 


As shown in Table 6, net income attributable to our lines of business increased $12.0 million over the third quarter of 2010.   The increase in net income attributed to our lines of business was due primarily to a decrease in net loans charged off compared to the third quarter of 2010.  Net loans charged off totaled $10.2 million for the third quarter of 2011 and $20.1 million for the third quarter of 2010.  Net income attributed to funds management and other increased compared to the third quarter of 2010 primarily due increased gains on securities in excess of other-than-temporary charges and a decrease in operating expenses attributed to the funds management unit.  Decreased provision for credit losses in excess of net charge-offs was partially offset by a decline in net interest revenue due to lower interest rates.

Table 6 – Net Income by Line of Business
(In thousands)
   
Three Months Ended
Sept. 30,
  
Nine Months Ended
Sept. 30,
 
   
2011
  
2010
  
2011
  
2010
 
Commercial banking
 $33,648  $27,990  $94,826  $53,441 
Consumer banking
  14,707   10,281   28,322   35,128 
Wealth management
  3,711   1,786   11,131   8,267 
Subtotal
  52,066   40,057   134,279   96,836 
Funds management and other
  33,035   24,210   84,603   91,086 
Total
 $85,101  $64,267  $218,882  $187,922 

Commercial Banking

Commercial banking contributed $33.6 million to consolidated net income in the third quarter of 2011, up $5.7 million over the third quarter of 2010.  Net interest revenue increased $4.6 million primarily due to a $1.9 billion increase in average deposits sold to the funds management unit.  Net loans charged-off decreased by $4.4 million.  Fees and commissions revenue increased $7.2 million mostly offset by a $3.6 million increase in non-personnel  operating expenses and $3.1 million increase in net losses and operating expenses on repossessed assets.


 
- 11 -

 

Table 7 – Commercial Banking
(Dollars in thousands)
   
Three Months Ended
Sept. 30,
  
Increase
  
Nine Months Ended
Sept. 30,
  
Increase
 
   
2011
  
2010
  
(Decrease)
  
2011
  
2010
  
(Decrease)
 
                    
Net interest revenue from external sources
 $86,513  $87,492  $(979) $257,152  $258,211  $(1,059)
Net interest expense from internal sources
  (6,467)  (11,997)  5,530   (22,922)  (37,215)  14,293 
Total net interest revenue
  80,046   75,495   4,551   234,230   220,996   13,234 
Net loans charged off
  5,141   9,508   (4,367)  16,746   60,361   (43,615)
Net interest revenue after net loans charged off
  74,905   65,987   8,918   217,484   160,635   56,849 
                          
Fees and commissions revenue
  40,108   32,917   7,191   111,717   97,780   13,937 
Gain (loss) on financial instruments and other assets, net
           9   (1,638)  1,647 
Other operating revenue
  40,108   32,917   7,191   111,726   96,142   15,584 
                          
Personnel expense
  23,615   23,447   168   70,618   68,821   1,797 
Net losses and expenses of repossessed assets
  5,165   2,070   3,095   14,354   21,042   (6,688)
Other non-personnel expense
  31,162   27,577   3,585   89,040   79,449   9,591 
Total other operating expense
  59,942   53,094   6,848   174,012   169,312   4,700 
                          
Income before taxes
  55,071   45,810   9,261   155,198   87,465   67,733 
Federal and state income tax
  21,423   17,820   3,603   60,372   34,024   26,348 
                          
Net income
 $33,648  $27,990  $5,658  $94,826  $53,441  $41,385 
                          
Average assets
 $9,788,982  $8,940,812  $848,170  $9,459,367  $9,053,645  $405,722 
Average loans
  8,431,218   8,241,212   190,006   8,291,631   8,305,288   (13,657)
Average deposits
  8,089,497   6,211,258   1,878,239   7,870,715   5,955,547   1,915,168 
Average invested capital
  886,538   889,282   (2,744)  874,259   908,618   (34,359)
Return on average assets
  1.36%  1.24%  12bp  1.34%  0.79%  55bp
Return on invested capital
  15.06%  12.49%  257bp  14.50%  7.86%  664bp
Efficiency ratio
  49.89%  48.97%  92bp  50.30%  53.11%  (281) bp
Net charge-offs (annualized) to average loans
  0.24%  0.46%  (22) bp  0.27%  0.97%  (70) bp

The Company has focused on development of banking services for small business.  As part of this initiative, small business banking activities were transferred to the Commercial Banking segment from the Consumer Banking segment in the second quarter of 2011.  This transfer increased Commercial Banking net income by $2.4 million in the third quarter of 2011 compared to the third quarter of 2010.    Net interest revenue increased $4.2 million.  Average deposits increased $708 million and average loans increased $21 million primarily due to the transfer of these balances from the Consumer Banking segment.  Other operating revenue increased $2.1 million fully offset by increased operating expenses.

Net interest revenue increased $4.6 million or 6% over the third quarter of 2010 primarily due to a $1.9 billion increase in average deposits attributed to commercial banking, including small business banking deposits transferred from the Consumer Banking segment.  Additionally, loan yields improved over the third quarter of 2010.

Other operating revenue increased $7.2 million or 22% over the third quarter of 2010 primarily related to additional service charge revenue from the transfer of the small business banking activities.  Transaction card revenue increased due to increased customer activity.  Interest rate derivative revenue, loan syndication fees and other revenue also increased over the third quarter of 2010.


 
- 12 -

 

Operating expenses increased $6.8 million or 13% over the third quarter of 2010.   Personnel cost were essentially flat compared to the third quarter of 2010.  Net losses and operating expenses on repossessed assets increased $3.1 million over the third quarter of 2010, primarily due to increased operating expenses on repossessed assets.  Losses on repossessed assets were flat compared to the third quarter of 2010.  Other non-personnel expenses increased $3.6 million primarily due to increased data processing costs related to higher transaction card volumes and higher corporate expense allocations related to the transfer of small business banking operations.

The average outstanding balance of loans attributed to commercial banking was $8.4 billion for the third quarter of 2011, up $190 million over the third quarter of 2010.  See the Loans section of Management’s Analysis and Discussion of Financial Condition following for additional discussion of changes in commercial and commercial real estate loans which are primarily attributed to the commercial banking segment.  Net commercial banking loans charged off decreased $4.4 million compared to the third quarter of 2010 to $5.1 million or 0.24% of average loans attributed to this line of business on an annualized basis.  The decrease in net loans charged off was primarily due to a decrease in losses on commercial real estate loans.
 
Average deposits attributed to commercial banking were $8.1 billion for the third quarter of 2011, up $1.9 billion or 30% over the third quarter of 2010, including $425 million related to the transfer of small business banking activities.  Average balances attributed to our commercial & industrial loan customers increased $690 million or 32%, and average balances attributed to our energy customers increased $218 million or 30%.  We believe that commercial customers continue to retain large cash reserves primarily due to continued economic uncertainty.  Small business banking also grew an additional $690 million, primarily related to the transfer of small business banking activities.  Average balances held by states and local municipalities also increased $323 million over the third quarter of 2010.

Consumer Banking

Consumer banking services are provided through five primary distribution channels:  traditional branches, supermarket branches, the 24-hour ExpressBank call center, internet banking and mobile banking.

Consumer banking contributed $14.7 million to consolidated net income for the third quarter of 2011, up $4.4 million over the third quarter of 2010.  Changes in fair value of our mortgage servicing rights, net of economic hedge decreased net income attributed to consumer banking by $1.8 million in the third quarter of 2011 and $4.8 million in the third quarter of 2010.  Excluding changes in the net fair value of mortgage servicing rights, net income provided by consumer banking services grew by $1.4 million or 9% over the third quarter of 2010.  Decreased net loan charge-offs were partially offset by a decrease in net interest revenue, primarily due to the transfer of small business banking activities to the Commercial Banking segment.  Fees and commissions revenue and other operating expense were largely flat compared to the third quarter of 2010.


 
- 13 -

 

Table 8 – Consumer Banking
(Dollars in thousands)
   
Three Months Ended
Sept. 30,
  
Increase
  
Nine Months Ended
Sept. 30,
  
Increase
 
   
2011
  
2010
  
(Decrease)
  
2011
  
2010
  
(Decrease)
 
                    
Net interest revenue from external sources
 $24,553  $22,816  $1,737  $64,574  $63,809  $765 
Net interest revenue from internal sources
  8,108   12,044   (3,936)  25,188   35,367   (10,179)
Total net interest revenue
  32,661   34,860   (2,199)  89,762   99,176   (9,414)
Net loans charged off
  3,837   6,967   (3,130)  9,568   20,975   (11,407)
Net interest revenue after net loans charged off
  28,824   27,893   931   80,194   78,201   1,993 
                          
Fees and commissions revenue
  58,605   57,315   1,290   148,322   151,264   (2,942)
Gain on financial instruments and other assets, net
  21,836   8,051   13,785   27,086   29,983   (2,897)
Other operating revenue
  80,441   65,366   15,075   175,408   181,247   (5,839)
                          
Personnel expense
  22,166   20,522   1,644   64,101   59,276   4,825 
Net losses and expenses of repossessed assets
  524   1,375   (851)  2,181   2,537   (356)
Change in fair value of mortgage servicing rights
  24,822   15,924   8,898   35,186   21,450   13,736 
Other non-personnel expense
  37,683   38,612   (929)  107,781   118,693   (10,912)
Total other operating expense
  85,195   76,433   8,762   209,249   201,956   7,293 
                          
Income before taxes
  24,070   16,826   7,244   46,353   57,492   (11,139)
Federal and state income tax
  9,363   6,545   2,818   18,031   22,364   (4,333)
                          
Net income
 $14,707  $10,281  $4,426  $28,322  $35,128  $(6,806)
                          
Average assets
 $5,914,337  $6,302,934  $(388,597) $5,965,955  $6,220,522  $(254,567)
Average loans
  2,086,135   2,106,254   (20,119)  2,040,375   2,124,853   (84,478)
Average deposits
  5,706,676   6,177,587   (470,911)  5,761,204   6,112,731   (351,527)
Average invested capital
  273,143   243,059   30,084   272,167   278,626   (6,459)
Return on average assets
  0.99%  0.65%  34bp  0.63%  0.76%  (13) bp
Return on invested capital
  21.36%  16.78%  458bp  13.91%  16.86%  (295) bp
Efficiency ratio
  66.15%  65.65%  50bp  73.11%  72.08%  103bp
Net charge-offs (annualized) to average loans
  0.73%  1.31%  (58) bp  0.63%  1.32%  (69) bp
Mortgage loans funded for sale
 $637,127  $756,060  $(118,933) $1,540,619  $1,680,369  $(139,750)

   
Sept. 30, 2011
  
Sept. 30, 2010
  
Increase
(Decrease)
 
Banking locations
  209   198   11 
Mortgage loans servicing portfolio1
 $12,281,346  $12,003,326  $278,020 
1  
Includes outstanding principal for loans serviced for affiliates

Net interest revenue from consumer banking activities decreased $2.2 million or 6% compared to the third quarter of 2010 primarily due to the transfer of certain small business demand deposit balances to the Commercial Banking segment.  Average loan balances also decreased $20 million primarily due to the continued paydown of indirect automobile loans.  The Company previously disclosed its decision to exit the indirect automobile loan business in the first quarter of 2009.


 
- 14 -

 

Fees and commissions revenue increased $1.3 million over the third quarter of 2010.  Deposit service charges decreased $1.7 million primarily related to service fees on small business deposits transferred to the Commercial Banking segment.  This decrease was largely offset by a $914 thousand increase in transaction card revenues on higher transaction volume and increased other revenues.  Mortgage loan origination volume was high in both the third quarter of 2011 and 2010 due to low interest rates.  As such, mortgage banking revenue was even compared to the third quarter of 2010.

Excluding the change in the fair value of mortgage servicing rights, operating expenses were flat compared to the third quarter of 2010.  Decreased corporate expense allocations related to the transfer of small business banking operations to the commercial banking segment were mostly offset by increased personnel costs related to increased mortgage activity.

Net loans charged off by the consumer banking unit decreased $3.1 million compared to the third quarter of 2010.  Net consumer banking charge-offs include residential mortgage loans, indirect automobile loans, overdrawn deposit accounts and other direct consumer loans.

Average consumer deposits decreased $471 million or 8% compared to the third quarter of 2010 primarily due to the transfer of small business banking to the Commercial Banking segment, offset by some growth in consumer banking deposits.  Average demand deposits decreased $265 million or 29%, average time deposits decreased $160 million or 7% and average interest-bearing transaction accounts decreased $68 million or 2%.

Our Consumer Banking division originates, markets and services conventional and government-sponsored mortgage loans for all of our geographical markets.  We funded $722 million of mortgage loans in the third quarter of 2011 and $830 million in the third quarter of 2010.  Approximately 40% of our mortgage loans funded were in the Oklahoma market, 15% in the Colorado market, 13% in the New Mexico market and 12% in the Texas market

Mortgage loans fundings included $637 million of mortgage loans funded for sale in the secondary market and $85 million funded for retention within the consolidated group.  At September 30, 2011, the Consumer Banking division services $11.2 billion of mortgage loans serviced for others and $1.0 billion of loans retained within the consolidated group.  Approximately 97% of the mortgage loans serviced was to borrowers in our primary geographical market areas.  Mortgage servicing revenue decreased $375 thousand or 4% compared to the third quarter of 2010 to $9.8 million.



 
- 15 -

 

Wealth Management

Wealth Management contributed $3.7 million to consolidated net income in third quarter of 2011 compared to $1.8 million in third quarter of 2010.

Table 9 – Wealth Management
(Dollars in thousands)
   
Three Months Ended
Sept. 30,
  
Increase
  
Nine Months Ended
Sept. 30,
  
Increase
 
   
2011
  
2010
  
(Decrease)
  
2011
  
2010
  
(Decrease)
 
                    
Net interest revenue from external sources
 $6159  $7,154  $(995) $20,254  $23,448  $(3,194)
Net interest revenue from internal sources
  4,447   3,310   1,137   10,850   8,925   1,925 
Total net interest revenue
  10,606   10,464   142   31,104   32,373   (1,269)
Net loans charged off
  1,147   4,042   (2,895)  2,208   9,945   (7,737)
Net interest revenue after net loans charged off
  9,459   6,422   3,037   28,896   22,428   6,468 
                          
Fees and commissions revenue
  45,901   42,206   3,695   127,904   121,135   6,769 
Gain on financial instruments and other assets, net
  109   201   (92)  674   616   58 
Other operating revenue
  46,010   42,407   3,603   128,578   121,751   6,827 
                          
Personnel expense
  33,746   31,308   2,438   93,424   88,141   5,283 
Net losses and expenses of repossessed assets
     41   (41)  (4)  44   (48)
Other non-personnel expense
  15,650   14,557   1,093   45,836   42,464   3,372 
Other operating expense
  49,396   45,906   3,490   139,256   130,649   8,607 
                          
Income before taxes
  6,073   2,923   3,150   18,218   13,530   4,688 
Federal and state income tax
  2,362   1,137   1,225   7,087   5,263   1,824 
                          
Net income
 $3,711  $1,786  $1,925  $11,131  $8,267  $2,864 
                          
Average assets
 $3,992,965  $3,591,901  $401,064  $3,758,570  $3,409,149  $349,421 
Average loans
  915,444   1,030,691   (115,247)  929,892   1,045,047   (115,155)
Average deposits
  3,848,779   3,448,583   400,196   3,614,569   3,271,853   342,716 
Average invested capital
  175,478   170,918   4,560   175,478   168,686   6,792 
Return on average assets
  0.37%  0.20%  17bp  0.40%  0.32%  8bp
Return on invested capital
  8.39%  4.15%  424bp  8.48%  6.55%  193bp
Efficiency ratio
  87.42%  87.16%  26bp  87.58%  85.11%  247bp
Net charge-offs (annualized) to average loans
  0.50%  1.56%  (106) bp  0.32%  1.27%  (95) bp

   
Sept. 30, 2011
  
Sept. 30, 2010
  
Increase
(Decrease)
 
Trust assets
 $31,750,636  $31,460,021  $290,615 
Trust assets for which BOKF has sole or joint discretionary authority
  9,167,946   8,462,126   705,820 
Non-managed trust assets
  11,757,170   12,917,216   (1,160,046)
Assets held in safekeeping
  10,825,520   10,080,679   744,841 

Net interest revenue for the third quarter of 2011 was flat with the third quarter of 2010.   Average loan balances were down $115 million.  Net loans charged off decreased $2.9 million from the third quarter of 2010 to $1.1 million or 0.50% of average loans on an annualized basis.  Average deposit balances were up $400 million.  Loan yields decreased compared to the third quarter of 2010, largely offset by decreased funding costs related to deposits.


 
- 16 -

 

Other operating revenue was up $3.6 million or 8% over the third quarter of 2010, primarily due to a $2.1 million or 9% increase in brokerage and trading revenues and a $1.0 million or 6% increase in trust fees primarily due to increases in the fair value of trust assets.

Other operating revenue includes fees earned from state and municipal bond underwriting and financial advisory services, primarily in the Oklahoma and Texas markets.  In the third quarter of 2011, the Wealth Management division participated in 97 underwritings that totaled $1.1 billion.  As a participant, the Wealth Management division was responsible for facilitating the sale of approximately $448 million of these underwritings.  In the third quarter of 2010, the Wealth Management division participated in 70 underwritings that totaled approximately $1.5 billion. Our interest in these underwritings totaled approximately $456 million.

Operating expenses increased $3.5 million or 8% over the third quarter of 2010.  Personnel expenses increased $2.4 million.  Incentive compensation increased $1.3 million over the prior year and regular compensation costs increased $968 thousand primarily due to increased headcount and annual merit increases.  Non-personnel expenses increased $1.1 million due primarily to additional expenses incurred related to expansion of the Wealth Management business line.

Growth in average assets was largely due to funds sold to the funds management unit.  Average deposits attributed to the Wealth Management division increased $400 million or 12% over the third quarter of 2010 including a $214 million increase in average demand deposits accounts, $168 million increase in interest-bearing transaction accounts and a $17 million increase in average time deposit balances.

Geographical Market Distribution

The Company secondarily evaluates performance by primary geographical market.  Loans are generally attributed to geographical markets based on the location of the customer and may not reflect the location of the underlying collateral.  Brokered deposits and other wholesale funds are not attributed to a geographical market.  Funds management and other also includes insignificant results of operations in locations outside our primary geographic regions.

Table 10 – Net Income by Geographic Region
(In thousands)
   
Three Months Ended
Sept. 30,
  
Nine Months Ended
Sept. 30,
 
   
2011
  
2010
  
2011
  
2010
 
Oklahoma
 $32,434  $27,314  $85,301  $82,630 
Texas
  10,600   8,132   30,923   20,838 
New Mexico
  3,520   1,688   9,284   4,776 
Arkansas
  2,643   1,612   3,493   2,059 
Colorado
  2,551   1,233   6,422   2,114 
Arizona
  (2,109)  (1,291)  (6,079)  (18,521)
Kansas / Missouri
  1,467   1,625   3,393   3,493 
Subtotal
  51,106   40,313   132,737   97,389 
Funds management and other
  33,995   23,954   86,145   90,533 
Total
 $85,101  $64,267  $218,882  $187,922 


 
- 17 -

 
 
 
Oklahoma Market

Our Oklahoma offices are located primarily in the Tulsa and Oklahoma City metropolitan areas.  Oklahoma is a significant market to the Company, representing 48% of our average loans, 55% of our average deposits and 38% of our consolidated net income in the third quarter of 2011.  In addition, all of our mortgage servicing activity, TransFund network and 73% of our trust assets are attributed to the Oklahoma market.

Table 11 – Oklahoma
(Dollars in thousands)
   
Three Months Ended
Sept. 30,
  
Increase
  
Nine Months Ended
Sept. 30,
  
Increase
 
   
2011
  
2010
  
(Decrease)
  
2011
  
2010
  
(Decrease)
 
                    
Net interest revenue
 $62,658  $62,625  $33  $176,961  $181,195  $(4,234)
Net loans charged off
  6,446   7,432   (986)  14,691   38,336   (23,645)
Net interest revenue after net loans charged off
  56,212   55,193   1,019   162,270   142,859   19,411 
                          
Fees and commissions revenue
  90,410   83,533   6,877   245,130   240,658   4,472 
Gain on financial instruments and other assets, net
  21,945   8,252   13,693   27,849   28,975   (1,126)
Other operating revenue
  112,355   91,785   20,570   272,979   269,633   3,346 
                          
Personnel expense
  42,474   38,692   3,782   120,003   112,021   7,982 
Net losses and expenses of repossessed assets
  48   2,257   (2,209)  2,966   3,179   (213)
Change in fair value of mortgage servicing rights
  24,821   15,924   8,897   35,186   21,450   13,736 
Other non-personnel expense
  48,140   45,402   2,738   137,485   140,604   (3,119)
Total other operating expense
  115,483   102,275   13,208   295,640   277,254   18,386 
                          
Income before taxes
  53,084   44,703   8,381   139,609   135,238   4,371 
Federal and state income tax
  20,650   17,389   3,261   54,308   52,608   1,700 
                          
Net income
 $32,434  $27,314  $5,120  $85,301  $82,630  $2,671 
                          
Average assets
 $11,236,934  $9,845,152  $1,391,782  $10,793,211  $9,576,165  $1,217,046 
Average loans
  5,261,183   5,481,478   (220,295)  5,202,248   5,499,212   (296,964)
Average deposits
  10,078,755   8,873,278   1,205,477   9,710,938   8,599,841   1,111,097 
Average invested capital
  543,632   514,818   28,814   874,259   908,618   (34,359)
Return on average assets
  1.15%  1.10%  5bp  1.06%  1.15%  (9) bp
Return on invested capital
  23.67%  21.05%  262bp  13.05%  12.16%  89bp
Efficiency ratio
  59.23%  59.08%  15bp  61.71%  60.64%  107bp
Net charge-offs (annualized) to average loans
  0.49%  0.54%  (5) bp  0.38%  0.93%  (55) bp

Net income generated in the Oklahoma market in the second quarter of 2011 increased $5.1 million or 19% over the third quarter of 2010.   Change in the fair value of the mortgage servicing rights, net of economic hedge, decreased net income by $1.8 million for the third quarter of 2011 and decreased pre-tax net income by $4.8 million in the third quarter of 2010.  Increased fees and commission revenue was partially offset by increased operating expenses, excluding changes in the fair value of mortgage servicing rights.  Net loans charged off decreased $986 thousand.

Net interest revenue was flat with the third quarter of 2010.  Average loan balances decreased $220 million.  The favorable net interest impact of the $1.2 billion increase in average deposit balances was partially offset by lower yield on funds sold to the funds management unit.


 
- 18 -

 

Fees and commission revenue increased $6.9 million over the third quarter of 2010.  Mortgage banking revenue increased $2.5 million over the third quarter of 2010 primarily due to increased gain on mortgages sold in the secondary market.  Brokerage and trading revenue was up $2.5 million over the third quarter of 2010 and transaction card revenue increased $1.8 million due to increased transaction volume.

Excluding the change in the fair value of mortgage servicing rights, other operating expenses increased $4.3 million or 5% over the prior year.  Personnel expenses increased $3.8 million or 10% primarily due to increased incentive compensation on increased trading and mortgage transaction activity and annual merit increases.   Non-personnel expenses increased $2.7 million or 6% primarily due increased data processing and communications expenses related to increased transaction card activity.

Net loans charged off decreased to $6.4 million or 0.49% of average loans on an annualized basis for third quarter of 2011 compared with $7.4 million or 0.54% of average loans on an annualized basis for the third quarter of 2010.

Average deposits in the Oklahoma market for the third quarter of 2011 increased $1.2 billion over the third quarter of 2010, primarily due to an increase in average commercial deposit balances.  Deposits related to commercial and industrial customers, treasury services and energy customers all increased over the prior year.  Wealth management deposits increased over the prior year in the private banking division, broker/dealer division and in trust.  Consumer banking deposits decreased and commercial deposits increased compared to the prior year primarily due to the transfer of small business banking activities from the Consumer Banking segment to the Commercial banking segment.


 
- 19 -

 

Texas Market

Our Texas offices are located primarily in the Dallas, Fort Worth and Houston metropolitan areas.  Texas is our second largest market with 32% of our average loans, 24% of our average deposits and 12% of our consolidated net income in the third quarter of 2011.

Table 12 – Texas
(Dollars in thousands)
   
Three Months Ended
Sept. 30,
  
Increase
  
Nine Months Ended
Sept. 30,
  
Increase
 
   
2011
  
2010
  
(Decrease)
  
2011
  
2010
  
(Decrease)
 
                    
Net interest revenue
 $34,632  $33,686  $946  $101,572  $99,684  $1,888 
Net loans charged off
  1,195   3,444   (2,249)  2,838   14,837   (11,999)
Net interest revenue after net loans charged off
  33,437   30,242   3,195   98,734   84,847   13,887 
                          
Fees and commissions revenue
  16,265   15,795   470   47,373   45,102   2,271 
Gain on financial instruments and other assets, net
           (70)  (7)  (63)
Other operating revenue
  16,265   15,795   470   47,303   45,095   2,208 
                          
Personnel expense
  16,670   16,251   419   49,550   48,447   1,103 
Net losses and expenses of repossessed assets
  602   1,452   (850)  1,878   4,255   (2.377)
Other non-personnel expense
  15,868   15,628   240   46,292   44,680   1,612 
Total other operating expense
  33,140   33,331   (191)  97,720   97,382   338 
                          
Income before taxes
  16,562   12,706   3,856   48,317   32,560   15,757 
Federal and state income tax
  5,962   4,574   1,388   17,394   11,722   5,672 
                          
Net income
 $10,600  $8,132  $2,468  $30,923  $20,838  $10,085 
                          
Average assets
 $4,924,959  $4,518,980  $405,979  $4,870,261  $4,397,521  $472,740 
Average loans
  3,466,036   3,301,559   164,477   3,372,419   3,327,071   45,348 
Average deposits
  4,349,738   3,939,103   410,635   4,305,556   3,825,173   480,383 
Average invested capital
  472,392   475,825   (3,433)  468,800   482,684   (13,884)
Return on average assets
  0.85%  0.71%  14bp  0.85%  0.63%  22bp
Return on invested capital
  8.90%  6.78%  212bp  8.82%  5.77%  305bp
Efficiency ratio
  65.11%  67.36%  (225) bp  65.61%  67.26%  (165) bp
Net charge-offs (annualized) to average loans
  0.14%  0.41%  (27) bp  0.11%  0.60%  (49) bp

Net income in the Texas market increased $2.5 million or 30% over the third quarter of 2010 primarily due to a decrease in net loans charged off and net losses and operating expenses of repossessed assets.

Net interest revenue increased $946 thousand or 3% over the third quarter of 2010.  Average assets increased due primarily to a $411 million or 10% increase in deposits which were sold to the funds management unit.  Average outstanding loans grew by $164 million or 5% over the third quarter of 2010.

Other operating revenue increased $470 thousand or 3% over the third quarter of 2010.  Trust fees and commissions, brokerage and trading revenue and transaction card revenue all increased over the prior year.  Deposit service charges were flat compared to the prior year and mortgage banking revenue decreased.

Operating expenses decreased $191 thousand or 1% compared to the third quarter of 2010.  Personnel costs increased primarily due to annual merit increases and non-personnel costs increased modestly.


 
- 20 -

 

Net loans charged off totaled $1.2 million or 0.14% of average loans for the third quarter of 2011 on an annualized basis, down from $3.4 million or 0.41% of average loans for the third quarter of 2010 on an annualized basis.

Other Markets

Net income attributable to our New Mexico market totaled $3.5 million or 4% of consolidated net income, an increase of $1.8 million or 109% over the third quarter of 2010.  Net charge-offs declined by $1.4 million to $707 thousand or 0.39% of average loans on an annualized basis in the third quarter of 2011 compared to $2.1 million or 1.18% of average loans on an annualized basis in the third quarter of 2010.  Net interest income increased $343 thousand or 4% over the third quarter of 2010.  Average loan balances increased $5.7 million over the third quarter of 2010.  Average demand deposit balances increased $61 million or 26% over the prior year, offset by a $34 million decrease in interest-bearing transaction account balances and a $34 million decrease in time deposit balances.  Operating revenues increased $776 thousand or 11% over the third quarter of 2010 primarily due to increased brokerage and trading revenue and transaction card revenues, partially offset by lower mortgage banking revenue.

Net income attributable to our Arkansas market increased $1.0 million or 64% over the third quarter of 2010 to $2.6 million.  Net interest revenue decreased $553 thousand primarily due to a $51 million decrease in average loans.  Loans in the Arkansas market continued to decrease due to the run-off of indirect automobile loans.  Average deposits in our Arkansas market were down $1.1 million or 1% compared to the third quarter of 2010.  Higher costing time deposits decreased $28 million, offset by a $27 million increase in interest-bearing transaction deposits.  Other operating revenue decreased $754 thousand primarily due to decreased securities trading revenue at our Little Rock office.  Transaction card revenue also increased over the third quarter of 2010.  Other operating expenses decreased $1.8 million compared to the third quarter of 2010 primarily due to decreased incentive compensation costs related to trading activity.  Net loans charged off totaled $159 thousand or 0.24% of average loans on an annualized basis compared to $1.3 million or 1.64% on an annualized basis in the third quarter of 2010.

Net income attributed to our Colorado market increased $1.3 million or 107% over the third quarter of 2010 to $2.6 million.  Net loans charged off decreased $2.1 million compared to the third quarter of 2010 to $372 thousand or 0.19% on an annualized basis. Net loans charged off in the third quarter of 2010 totaled $2.4 million or 1.28% of loans on an annualized basis.  Net interest revenue increased $286 thousand due primarily to a $33 million or 4% increase in average loans outstanding.  Other operating revenue was down $273 thousand compared to the third quarter of 2010, primarily due to decreased mortgage banking revenue partially offset by increased trust fees and commissions.  Operating expenses were flat with the prior year.  Decreased net losses and operating expenses of repossessed assets was partially offset by increased personnel costs.  Average deposits attributable to the Colorado market increased $150 million or 13% over the third quarter of 2010 primarily related to an increase in commercial and wealth management deposits, partially offset by a decrease in consumer deposits.

The Arizona market incurred a net loss of $2.1 million for the third quarter of 2011 compared to a net loss of $1.3 million in the third quarter of 2010 due primarily to a $2.0 million increase in net loans charged off and losses and operating expenses on repossessed assets.  Excluding these credit costs, we continue to see improvement in the Arizona market.  Net interest revenue increased $946 thousand or 28% over the prior year.  Average loan balances grew $62 million or 12% over the prior year and average deposits increased $26 million or 11%.  Growth was primarily related to commercial loans and deposits.  Other operating revenue was down $551 thousand compared to the third quarter of 2010 primarily due to decreased mortgage banking revenue.  Personnel and non-personnel expenses were down $282 thousand compared to the third quarter of 2010.
 
We continue to focus on growth in commercial and small business lending in the Arizona market and have significantly scaled back commercial real estate lending activities which were not contemplated in our initial expansion into this market.  Loan and repossessed asset losses are largely due to commercial real estate lending.  Growth was primarily related to commercial loans and deposits.  Assets attributable to the Arizona market included $16 million of goodwill that may be impaired in future periods if our commercial and small business lending growth plans are unsuccessful.


 
- 21 -

 

Net income attributed to the Kansas / Missouri market decreased by $158 thousand compared to the third quarter of 2010.  Net interest revenue increased $492 thousand or 20%.  Average loan balances increased $61 million or 21% over the third quarter of 2010 and average deposits balances were up $26 million or 10%.  Operating revenue increased $1.6 million or 30% primarily due to increased brokerage and trading revenue and trust fees and commissions.  Personnel costs were up $1.2 million primarily due to increased incentive compensation related to brokerage and trading activity and increased headcount.  Non-personnel expense increased $1.1 million primarily due to increased corporate expense allocations based on increased transaction activity.

Table 13 – New Mexico
(Dollars in thousands)
   
Three Months Ended
Sept. 30,
  
Increase
  
Nine Months Ended
Sept. 30,
  
Increase
 
   
2011
  
2010
  
(Decrease)
  
2011
  
2010
  
(Decrease)
 
                    
Net interest revenue
 $8,426  $8,083  $343  $25,080  $23,719  $1,361 
Net loans charged off
  707   2,102   (1,395)  1,707   5,300   (3,593)
Net interest revenue after net loans charged off
  7,719   5,981   1,738   23,373   18,419   4,954 
                          
Other operating revenue – fees and commission
  7,704   6,928   776   21,447   19,014   2,433 
                          
Personnel expense
  3,396   3,354   42   10,132   9,714   418 
Net losses and expenses of repossessed assets
  60   43   17   1,424   2,736   (1.312)
Other non-personnel expense
  6,206   6,749   (543)  18,069   17,167   902 
Total other operating expense
  9,662   10,146   (484)  29,625   29,617   8 
                          
Income before taxes
  5,761   2,763   2,998   15,195   7,816   7,379 
Federal and state income tax
  2,241   1,075   1,166   5,911   3,040   2,871 
                          
Net income
 $3,520  $1,688  $1,832  $9,284  $4,776  $4,508 
                          
Average assets
 $1,401,640  $1,345,716  $55,924  $1,386,561  $1,302,086  $84,475 
Average loans
  711,735   706,021   5,714   706,764   722,650   (15,886)
Average deposits
  1,236,172   1,245,864   (9,692)  1,243,415   1,215,905   27,510 
Average invested capital
  82,159   82,142   17   81,967   83,453   (1,486)
Return on average assets
  1.00%  0.50%  50bp  0.90%  0.49%  41bp
Return on invested capital
  17.00%  8.15%  885bp  15.14%  7.65%  749bp
Efficiency ratio
  59.90%  67.59%  (769) bp  63.67%  69.31%  (564) bp
Net charge-offs (annualized) to average loans
  0.39%  1.18%  (79) bp  0.32%  0.98%  (66) bp
 
 

 
- 22 -

 

Table 14 – Arkansas
(Dollars in thousands)
   
Three Months Ended
Sept. 30,
  
Increase
  
Nine Months Ended
Sept. 30,
  
Increase
 
   
2011
  
2010
  
(Decrease)
  
2011
  
2010
  
(Decrease)
 
                    
Net interest revenue
 $1,967  $2,520  $(553) $6,191  $7,797  $(1,606)
Net loans charged off
  159   1,308   (1,149)  2,648   5,514   (2,866)
Net interest revenue after net loans charged off
  1,808   1,212   596   3,543   2,283   1,260 
                          
Other operating revenue – fees and commissions
  11,098   11,852   (754)  27,738   29,372   (1,634)
                          
Personnel expense
  4,609   6,140   (1,531)  13,588   15,500   (1,912)
Net losses (gains) and expenses of repossessed assets
  (16)  489   (505)  480   1,082   (602)
Other non-personnel expense
  3,988   3,796   192   11,496   11,703   (207)
Total other operating expense
  8,581   10,425   (1,844)  25,564   28,285   (2,721)
                          
Income before taxes
  4,325   2,639   1,686   5,717   3,370   2,347 
Federal and state income tax
  1,682   1,027   655   2,224   1,311   913 
                          
Net income
 $2,643  $1,612  $1,031  $3,493  $2,059  $1,434 
                          
Average assets
 $286,337  $344,826  $(58,489) $292,164  $362,166  $(70,002)
Average loans
  265,536   316,978   (51,442)  274,645   339,249   (64,604)
Average deposits
  214,330   215,459   (1,129)  208,190   187,126   21,064 
Average invested capital
  24,374   22,487   1,887   23,473   23,279   194 
Return on average assets
  3.66%  1.85%  181bp  1.60%  0.76%  84bp
Return on invested capital
  43.02%  28.44%  1,458bp  19.90%  11.83%  807bp
Efficiency ratio
  65.68%  72.54%  (686) bp  75.35%  76.10%  (75) bp
Net charge-offs (annualized) to average loans
  0.24%  1.64%  (140) bp  1.29%  2.17%  (88) bp



 
- 23 -

 

Table 15 – Colorado
 
(Dollars in thousands)
   
Three Months Ended
Sept. 30,
  
Increase
  
Nine Months Ended
Sept. 30,
  
Increase
 
   
2011
  
2010
  
(Decrease)
  
2011
  
2010
  
(Decrease)
 
                    
Net interest revenue
 $8,440  $8,154  $286  $24,839  $24,731  $108 
Net loans charged off
  372   2,430   (2,058)  2,026   8,498   (6,472)
Net interest revenue after net loans charged off
  8,068   5,724   2,344   22,813   16,233   6,580 
                          
Fees and commissions revenue
  5,156   5,429   (273)  15,367   15,362   5 
Loss on financial instruments and other assets, net
              (7)  7 
Other operating revenue
  5,156   5,429   (273)  15,367   15,355   12 
                          
Personnel expense
  4,614   4,286   328   13,500   12,666   834 
Net losses (gains) and expenses of repossessed assets
  (448)  75   (523)  (170)  1,158   (1,328)
Other non-personnel expense
  4,883   4,774   109   14,339   14,304   35 
Total other operating expense
  9,049   9,135   (86)  27,669   28,128   (459)
                          
Income before taxes
  4,175   2,018   2,157   10,511   3,460   7,051 
Federal and state income tax
  1,624   785   839   4,089   1,346   2,743 
                          
Net income
 $2,551  $1,233  $1,318  $6,422  $2,114  $4,308 
                          
Average assets
 $1,346,750  $1,199,133  $147,617  $1,332,971  $1,200,940  $132,031 
Average loans
  786,846   753,480   33,366   775,110   782,248   (7,138)
Average deposits
  1,274,667   1,124,821   149,846   1,264,000   1,128,937   135,063 
Average invested capital
  118,486   121,411   (2,925)  117,865   125,597   (7,732)
Return on average assets
  0.75%  0.41%  34bp  0.64%  0.24%  40bp
Return on invested capital
  8.54%  4.03%  451bp  7.28%  2.25%  503bp
Efficiency ratio
  66.56%  67.25%  (69) bp  68.82%  70.16%  (134) bp
Net charge-offs (annualized) to average loans
  0.19%  1.28%  (109) bp  0.35%  1.45%  (110) bp


 
- 24 -

 

Table 16 – Arizona
(Dollars in thousands)
   
Three Months Ended
Sept. 30,
  
Increase
  
Nine Months Ended
Sept. 30,
  
Increase
 
   
2011
  
2010
  
(Decrease)
  
2011
  
2010
  
(Decrease)
 
                    
Net interest revenue
 $4,295  $3,349  $946  $12,003  $8,653  $3,350 
Net loans charged off
  1,229   3,339   (2,110)  4,613   18,368   (13,755)
Net interest revenue (expense) after net loans charged off
  3,066   10   3,056   7,390   (9,715)  17,105 
                          
Other operating revenue – fees and commissions
  1,173   1,724   (551)  4,053   3,544   509 
                          
Personnel expense
  2,272   2,487   (215)  7,221   7,155   66 
Net losses (gains) and expenses of repossessed assets
  3,354   (772)  4,126   7,737   11,366   (3,629)
Other non-personnel expense
  2,065   2,132   (67)  6,434   5,621   813 
Total other operating expense
  7,691   3,847   3,844   21,392   24,142   (2,750)
                          
Loss before taxes
  (3,452)  (2,113)  (1,339)  (9,949)  (30,313)  20,364 
Federal and state income tax
  (1,343)  (822)  (521)  (3,870)  (11,792)  7,922 
                          
Net loss
 $(2,109) $(1,291) $(818) $(6,079) $(18,521) $12,442 
                          
Average assets
 $656,604  $621,571  $35,033  $642,239  $604,005  $38,234 
Average loans
  590,615   529,053   61,562   574,902   517,397   57,505 
Average deposits
  259,613   233,276   26,337   256,444   215,145   41,299 
Average invested capital
  65,628   64,667   961   65,158   65,677   (519)
Return on average assets
  (1.27%)  (0.82%)  (45) bp  (1.27%)  (4.10%)  283bp
Return on invested capital
  (12.75%)  (7.92%)  (483) bp  (12.47%)  (37.70%)  2,523bp
Efficiency ratio
  140.65%  75.83%  6,482bp  133.23%  197.93%  (6,470) bp
Net charge-offs (annualized) to average loans
  0.83%  2.50%  (167) bp  1.07%  4.75%  368bp



 
- 25 -

 

Table 17 – Kansas / Missouri
(Dollars in thousands)
   
Three Months Ended
Sept. 30,
  
Increase
  
Nine Months Ended
Sept. 30,
  
Increase
 
   
2011
  
2010
  
(Decrease)
  
2011
  
2010
  
(Decrease)
 
                    
Net interest revenue
 $2,903  $2,411  $492  $8,484  $6,774  $1,710 
Net loans charged off (recovered)
  6   (3)  9   237   (51)  288 
Net interest revenue after net loans charged off (recovered)
  2,897   2,414   483   8,247   6,825   1,422 
                          
Other operating revenue – fees and commission
  7,005   5,387   1,618   16,263   14,060   2,203 
                          
Personnel expense
  4,373   3,205   1,168   10,835   9,432   1,403 
Net losses (gains) and expenses of repossessed assets
  1   (57)  58   132   (154)  286 
Other non-personnel expense
  3,127   1,994   1,133   7,989   5,890   2,099 
Total other operating expense
  7,501   5,142   2,359   18,956   15,168   3,788 
                          
Income before taxes
  2,401   2,659   (258)  5,554   5,717   (163)
Federal and state income tax
  934   1,034   (100)  2,161   2,224   (63)
                          
Net income
 $1,467  $1,625  $(158) $3,393  $3,493  $(100)
                          
Average assets
 $363,633  $300,809  $62,824  $366,310  $298,379  $67,931 
Average loans
  350,847   289,595   61,252   355,806   287,362   68,444 
Average deposits
  281,939   255,530   26,409   308,102   218,086   90,016 
Average invested capital
  27,892   21,519   6,373   26,607   22,138   4,469 
Return on average assets
  1.60%  2.14%  (54) bp  1.24%  1.57%  (33) bp
Return on invested capital
  20.87%  29.96%  (909) bp  17.05%  21.10%  (405) bp
Efficiency ratio
  75.71%  65.94%  977bp  76.60%  72.80%  380bp
Net charge-offs (annualized) to average loans
  0.01%  %  1bp  0.09%  (0.02%)  11bp


 
- 26 -

 

Financial Condition

Securities

We maintain a securities portfolio to enhance profitability, support customer transactions, manage interest rate risk, provide liquidity and comply with regulatory requirements.  Securities are classified as trading, held for investment, or available for sale.  See Note 2 to the consolidated financial statements for the composition of the securities portfolio as of September 30, 2011.

We intend to sell trading securities to our customers for a profit.  Trading securities are carried at fair value.  Changes in fair value are recognized in current period income.

At September 30, 2011, the carrying value of investment (held-to-maturity) securities was $453 million and the fair value was $483 million.  Investment securities consist primarily of Oklahoma municipal bonds and Texas school construction bonds.  Substantially all of these bonds are general obligations of the issuers.  The investment security portfolio is diversified among issuers.  The largest obligation of any single issuer is $30 million.  Approximately $93 million of the Texas school construction bonds are also guaranteed by the Texas Permanent School Fund Guarantee Program supervised by the State Board of Education for the State of Texas.  As discussed in greater detail in Note 2 to the Consolidated Financial Statements, we transferred $120 million of U.S. government agency residential mortgage-backed securities to the investment portfolio during the third quarter of 2011.

Available for sale securities, which may be sold prior to maturity, are carried at fair value.  Unrealized gains or losses, net of deferred taxes, are recorded as accumulated other comprehensive income in shareholders’ equity.  The amortized cost of available for sale securities totaled $9.3 billion at September 30, 2011, an increase of $37 million over June 30, 2011.  At September 30, 2011, residential mortgage-backed securities represented 99% of total available for sale securities.

A primary risk of holding residential mortgage-backed securities comes from extension during periods of rising interest rates or prepayment during periods of falling interest rates.  We evaluate this risk through extensive modeling of risk both before making an investment and throughout the life of the security.  Current interest rates are historically low and prices for residential mortgage-backed securities are historically high resulting in low effective durations.  Our best estimate of the duration of the residential mortgage-backed securities portfolio at September 30, 2011 is 1.4 years.  Management estimates the duration extends to 3.1 years assuming an immediate 200 basis point upward shock.  The estimated duration contracts to 0.8 years assuming a 50 basis point decline in the current low rate environment.

Residential mortgage-backed securities also have credit risk from delinquency or default of the underlying loans.  We mitigate this risk by primarily investing in securities issued by U.S. government agencies.  Principal and interest payments on the underlying loans are fully guaranteed.  At September 30, 2011, approximately $8.7 billion of the amortized cost of the Company’s residential mortgage-backed securities were issued by U.S. government agencies.   The fair value of these residential mortgage-backed securities totaled $9.0 billion at September 30, 2011.

We also hold amortized cost of $525 million in residential mortgage-backed securities privately issued by publicly-owned financial institutions, a decrease of $57 million from June 30, 2011.  The decline was primarily due to $46 million of cash received and $11 million of other-than-temporary impairment losses charged against earnings during the third quarter of 2011.  The fair value of our portfolio of privately issued residential mortgage-backed securities totaled $457 million at September 30, 2011.


 
- 27 -

 

The amortized cost of our portfolio of privately issued residential mortgage-backed securities included $350 million of Jumbo-A residential mortgage loans and $174 million of Alt-A residential mortgage loans.  Jumbo-A residential mortgage loans generally meet government underwriting standards, but have loan balances that exceed agency maximums.  Alt-A mortgage loans generally do not have sufficient documentation to meet government agency underwriting standards.  Credit risk on residential mortgage-backed securities originated by private issuers is mitigated by investment in senior tranches with additional collateral support.  All of our Alt-A residential mortgage-backed securities were issued with credit support from additional layers of loss-absorbing subordinated tranches, including all Alt-A residential mortgage backed securities held that were originated in 2007 and 2006.  The weighted average original credit enhancement of the Alt-A residential mortgage-backed securities was 10.5% and currently stands at 4.5%.  The Jumbo-A residential mortgage-backed securities had original credit enhancement of 8.7% and the current level is 8.0%.  Approximately 81% of our Alt-A mortgage-backed securities represents pools of fixed-rate residential mortgage loans.  None of the adjustable rate mortgages are payment option adjustable rate mortgages (“ARMs”).  Approximately 24% of our Jumbo-A residential mortgage-backed securities represent pools of fixed rate residential mortgage loans and none of the adjustable rate mortgages are payment option ARMs.

Privately issued residential mortgage-backed securities with a total amortized cost of $481 million were rated below investment grade at September 30, 2011 by at least one of the nationally-recognized rating agencies.  Net unrealized losses on below investment grade residential mortgage-backed securities totaled $64 million at September 30, 2011.  Net unrealized losses on these same below investment grade securities were $66 million at June 30, 2011.

The aggregate gross amount of unrealized losses on available for sale securities totaled $69 million at September 30, 2011.  On a quarterly basis, we perform separate evaluations on debt and equity securities to determine if the unrealized losses are temporary as more fully described in Note 2 of the Consolidated Financial Statements.  Other-than-temporary impairment charges of $11 million were recognized in earnings in the third quarter of 2011 related to certain privately issued residential mortgage-backed securities that we do not intend to sell.

Certain U.S. government agency issued residential mortgage-backed securities, identified as mortgage trading securities, have been segregated and designated as economic hedges of changes in the fair value of our mortgage servicing rights.  We have elected to carry these securities at fair value with changes in fair value recognized in current period income.  These securities are held with the intent that gains or losses will offset changes in the fair value of mortgage servicing rights.

Bank-Owned Life Insurance

We have approximately $260 million of bank-owned life insurance at September 30, 2011.  This investment is expected to provide a long-term source of earnings to support existing employee benefit programs.  Approximately $230 million is held in separate accounts.  Our separate account holdings are invested in diversified portfolios of investment-grade fixed income securities and cash equivalents, including U.S. Treasury and Agency securities, residential mortgage-backed securities, corporate debt, asset-backed and commercial mortgage-backed securities.  The portfolios are managed by unaffiliated professional managers within parameters established in the portfolio’s investment guidelines.  The cash surrender value of certain life insurance policies is further supported by a stable value wrap, which protects against changes in the fair value of the investments.  At September 30, 2011, the cash surrender value represented by the underlying fair value of investments held in separate accounts was approximately $252 million.  As the underlying fair value of the investments held in a separate account at September 30, 2011 exceeded the net book value of the investments, no cash surrender value was supported by the stable value wrap.  The stable value wrap is provided by a domestic financial institution.  The remaining cash surrender value of $30 million primarily represents the cash surrender value of policies held in general accounts and other amounts due from various insurance companies.


 
- 28 -

 

Loans

The aggregate loan portfolio before allowance for loan losses totaled $11.1 billion at September 30, 2011, a $387 million increase since June 30, 2011.

Table 18 – Loans
(In thousands)
   
Sept. 30,
  
June 30,
  
March 31,
  
Dec. 31,
  
Sept. 30,
 
   
2011
  
2011
  
2011
  
2010
  
2010
 
Commercial:
               
  Energy
 $1,797,609  $1,682,842  $1,759,452  $1,711,409  $1,761,926 
  Services
  1,857,478   1,713,057   1,586,785   1,580,921   1,594,215 
  Wholesale/retail
  1,026,229   1,068,186   984,273   1,010,246   1,041,004 
  Manufacturing
  370,729   367,151   380,043   325,191   347,478 
  Healthcare
  907,147   869,308   840,809   809,625   814,456 
  Integrated food services
  199,852   195,774   211,637   204,283   169,956 
  Other commercial and industrial
  316,645   282,278   285,258   292,321   242,973 
      Total commercial
  6,475,689   6,178,596   6,048,257   5,933,996   5,972,008 
                      
Commercial real estate:
                    
  Construction and land development
  355,215   367,092   394,337   447,864   502,465 
  Retail
  445,794   438,494   420,193   405,540   399,500 
  Office
  425,743   482,505   488,515   457,450   490,429 
  Multifamily
  387,468   335,662   355,240   369,242   352,200 
  Industrial
  225,353   162,167   177,807   182,093   176,594 
  Other real estate
  420,329   397,795   386,890   415,161   401,934 
      Total commercial real estate
  2,259,902   2,183,715   2,222,982   2,277,350   2,323,122 
                      
Residential mortgage:
                    
  Permanent mortgage
  1,151,168   1,151,176   1,153,269   1,202,559   1,283,389 
  Permanent mortgages guaranteed by U.S. government agencies
  168,690   134,458   63,552   72,385   72,880 
  Home equity
  592,038   582,363   560,500   553,304   527,639 
      Total residential mortgage
  1,911,896   1,867,997   1,777,321   1,828,248   1,883,908 
                      
Consumer:
                    
  Indirect automobile
  130,296   162,500   198,663   239,576   284,920 
  Other consumer
  346,786   344,736   342,612   363,866   341,886 
      Total consumer
  477,082   507,236   541,275   603,442   626,806 
                      
  Total
 $11,124,569  $10,737,544  $10,589,835  $10,643,036  $10,805,844 

Outstanding commercial loan balances continued to grow in most geographic regions, increasing $297 million over June 30, 2011.  Commercial real estate loans increased $76 million during the third quarter of 2011.  Residential mortgage loans increased $44 million over June 30, 2011 due primarily to a $34 million increase in loans guaranteed by U.S. government agencies.  These loans represent loans previously sold to GNMA mortgage pools that are reacquired when certain delinquency criteria are met.  Consumer loans decreased $30 million from June 30, 2011 primarily related to the continued runoff of indirect automobile loans related to the previously announced decision to curtail that business in favor of a customer-focused direct approach to consumer lending.  A breakdown of geographical market follows on Table 19 with discussion of changes in the balance by portfolio and geography.

A breakdown of our loan portfolio by primary market based on where we manage the account follows on Table 19.  This breakdown may not always represent the location of the borrower or the collateral.

 
- 29 -

 

Table 19 – Loans by Principal Market
(In thousands)
                 
   
Sept. 30,
  
June 30,
  
March 31,
  
Dec. 31,
  
Sept. 30,
 
   
2011
  
2011
  
2011
  
2010
  
2010
 
Oklahoma:
               
Commercial
 $2,807,979  $2,594,502  $2,618,045  $2,581,082  $2,662,347 
Commercial real estate
  624,990   619,201   661,254   726,409   748,501 
Residential mortgage
  1,366,953   1,309,110   1,219,237   1,253,466   1,293,334 
Consumer
  248,851   267,550   291,412   336,492   349,720 
Total Oklahoma
  5,048,773   4,790,363   4,789,948   4,897,449   5,053,902 
                      
Texas:
                    
Commercial
  2,069,117   2,003,847   1,916,270   1,888,635   1,876,994 
Commercial real estate
  741,984   711,906   687,817   686,956   715,859 
Residential mortgage
  273,025   282,934   283,925   297,027   309,815 
Consumer
  133,286   140,044   141,199   146,986   151,434 
Total Texas
  3,217,412   3,138,731   3,029,211   3,019,604   3,054,102 
                      
New Mexico:
                    
Commercial
  269,690   280,306   262,597   279,432   289,368 
Commercial real estate
  314,701   311,565   326,104   314,781   314,957 
Residential mortgage
  93,444   95,021   90,466   88,392   87,851 
Consumer
  18,142   18,536   19,242   19,583   20,153 
Total New Mexico
  695,977   705,428   698,409   702,188   712,329 
                      
Arkansas:
                    
Commercial
  89,262   74,677   75,889   84,775   91,752 
Commercial real estate
  124,393   121,286   124,875   116,989   117,137 
Residential mortgage
  14,428   13,939   14,114   13,155   14,937 
Consumer
  44,163   52,439   61,746   72,787   84,869 
Total Arkansas
  272,246   262,341   276,624   287,706   308,695 
                      
Colorado:
                    
Commercial
  508,222   515,829   514,100   470,500   457,421 
Commercial real estate
  188,659   167,414   172,416   197,180   203,866 
Residential mortgage
  65,327   66,985   67,975   72,310   75,152 
Consumer
  22,024   19,507   20,145   21,409   15,402 
Total Colorado
  784,232   769,735   774,636   761,399   751,841 
                      
Arizona:
                    
Commercial
  283,867   291,515   251,390   231,117   234,739 
Commercial real estate
  222,249   205,269   213,442   201,018   188,943 
Residential mortgage
  85,243   86,415   89,384   89,245   85,184 
Consumer
  6,625   6,772   5,266   3,445   3,061 
Total Arizona
  597,984   589,971   559,482   524,825   511,927 
                      
Kansas / Missouri:
                    
Commercial
  447,552   417,920   409,966   398,455   359,387 
Commercial real estate
  42,926   47,074   37,074   34,017   33,859 
Residential mortgage
  13,476   13,593   12,220   14,653   17,635 
Consumer
  3,991   2,388   2,265   2,740   2,167 
Total Kansas / Missouri
  507,945   480,975   461,525   449,865   413,048 
                      
Total BOK Financial loans
 $11,124,569  $10,737,544  $10,589,835  $10,643,036  $10,805,844 


 
- 30 -

 

Commercial

Commercial loans represent loans for working capital, facilities acquisition or expansion, purchases of equipment and other needs of commercial customers primarily located within our geographical footprint.  Commercial loans are underwritten individually and represent on-going relationships based on a thorough knowledge of the customer, the customer’s industry and market.   While commercial loans are generally secured by the customer’s assets including real property, inventory, accounts receivable, operating equipment, interests in mineral rights and other property and may also include personal guarantees of the owners and related parties, the primary source of repayment of the loans is the on-going cash flow from operations of the customer’s business.  Inherent lending risks are centrally monitored on a continuous basis from underwriting throughout the life of the loan for compliance with commercial lending policies.

The commercial loan portfolio grew by $297 million during the third quarter of 2011.  Service sector loans increased $144 million primarily in the Oklahoma and Texas markets.  Energy sector loans increased $115 million from June 30, 2011 primarily in the Texas and Oklahoma markets, partially offset by a decrease in the Colorado market.  Healthcare sector loans increased $38 million primarily in the Oklahoma and Colorado markets.  Wholesale/retail sector loans decreased $42 million primarily due to a decrease in loans attributed to the Texas market, partially offset by an increase in loans attributed to the Oklahoma and Arizona markets.

The commercial sector of our loan portfolio is distributed as follows in Table 20.

Table 20 – Commercial Loans by Principal Market
(In thousands)
   
Oklahoma
  
Texas
  
New Mexico
  
Arkansas
  
Colorado
  
Arizona
  
Kansas/
Missouri
  
Total
 
                          
  Services
 $587,890  $611,520  $166,891  $14,352  $204,076  $121,118  $151,631  $1,857,478 
  Energy
  927,707   672,558      262   197,08219         1,797,609 
  Wholesale/retail
  443,673   387,526   52,371   33,593   14,013   77,635   17,418   1,026,229 
  Manufacturing
  198,471   84,181   16,217   1,228   22,157   22,378   26,097   370,729 
  Healthcare
  544,769   215,635   8,808   5,834   64,408   45,461   22,232   907,147 
  Integrated food services
  18,065   8,248      27   1,910      171,602   199,852 
  Other commercial
     and industrial
  87,404   89,449   25,403   33,966   4,576   17,275   58,572   316,645 
      Total commercial loans
 $2,807,979  $2,069,117  $269,690  $89,262  $508,222  $283,867  $447,552  $6,475,689 
 
 
The services sector of the loan portfolio totaled $1.9 billion or 17% of total loans and consists of a large number of loans to a variety of businesses, including community foundations, communications, educational, gaming and transportation services.  Service sector loans increased $144 million over June 30, 2011.  Approximately $1.0 billion of the services category is made up of loans with individual balances of less than $10 million.  Service sector loans are generally secured by the assets of the borrower with repayment coming from the cash flows of ongoing operations of the customer’s business.  Loans in this sector may also be secured by personal guarantees of the owners or related parties.

Supporting the energy industry with loans to producers and other energy-related entities has been a hallmark of the Company since its founding and represents a large portion of our commercial loan portfolio.  In addition, energy production and related industries have a significant impact on the economy in our primary markets.  Loans collateralized by oil and gas properties are subject to a semi-annual engineering review by our internal staff of petroleum engineers.  This review is utilized as the basis for developing the expected cash flows supporting the loan amount.  The projected cash flows are discounted according to risk characteristics of the underlying oil and gas properties.  Loans are evaluated to demonstrate with reasonable certainty that crude oil, natural gas and natural gas liquids can be recovered from known oil and gas reservoirs under existing economic and operating conditions at current pricing levels and with existing conventional equipment and operating methods and costs.  As part of our evaluation of credit quality, we analyze rigorous stress tests over a range of commodity prices and take proactive steps to mitigate risk when appropriate.

Energy loans totaled $1.8 billion or 16% of total loans.  Outstanding energy loans increased $115 million during the third quarter of 2011.  Unfunded energy loan commitments increased by $113 million to $2.2 billion at September 30, 2011.

 
- 31 -

 
 
Approximately $1.5 billion of energy loans were to oil and gas producers, up $98 million over June 30, 2011.  Approximately 51% of the committed production loans are secured by properties primarily producing natural gas and 49% of the committed production loans are secured by properties primarily producing oil.  Loans to borrowers engaged in wholesale or retail energy sales increased $3.2 million to $195 million.  Loans to borrowers that provide services to the energy industry increased $3.5 million during the third quarter of 2011 to $57 million and loans to borrowers that manufacture equipment primarily for the energy industry increased $3.1 million during the third quarter of 2011 to $10 million.

We participate in shared national credits when appropriate to obtain or maintain business relationships with local customers.  Shared national credits are defined by banking regulators as credits of more than $20 million and with three or more non-affiliated banks as participants.  At September 30, 2011, the outstanding principal balance of these loans totaled $1.7 billion.  Substantially all of these loans are to borrowers with local market relationships.  We serve as the agent lender in approximately 19% of our shared national credits, based on dollars committed.  We hold shared credits to the same standard of analysis and perform the same level of review as internally originated credits.  Our lending policies generally avoid loans in which we do not have the opportunity to maintain or achieve other business relationships with the customer.  In addition to management’s quarterly assessment of credit risk, grading of shared national credits is provided annually by banking regulators.  Risk grading provided by the regulators in the third quarter of 2011 did not differ significantly from management’s assessment.

Commercial Real Estate

Commercial real estate represents loans for the construction of buildings or other improvements to real estate and property held by borrowers for investment purposes generally within our geographical footprint.  We require collateral values in excess of the loan amounts, demonstrated cash flows in excess of expected debt service requirements, equity investment in the project and a portion of the project already sold, leased or permanent financing already secured.  The expected cash flows from all significant new or renewed income producing property commitments are stress tested to reflect the risks in varying interest rates, vacancy rates and rental rates.  As with commercial loans, inherent lending risks are centrally monitored on a continuous basis from underwriting throughout the life of the loan for compliance with applicable lending policies.

Commercial real estate loans totaled $2.3 billion or 20% of the loan portfolio at September 30, 2011.  Over the past five years, the percentage of commercial real estate loans to our total loan portfolio ranged from 20% to 23%.   The outstanding balance of commercial real estate loans increased $76 million over the second quarter of 2011.  The commercial real estate sector of our loan portfolio is distributed as follows in Table 21.

 Table 21 – Commercial Real Estate Loans by Principal Market
(In thousands)
   
Oklahoma
  
Texas
  
New Mexico
  
Arkansas
  
Colorado
  
Arizona
  
Kansas/
Missouri
  
Total
 
Construction and land development
 $107,623  $67,282  $60,700  $13,684  $69,636  $29,509  $6,781  $355,215 
 Retail
  113,490   184,739   55,010   11,891   7,859   63,059   9,746   445,794 
 Office
  74,376   168,113   80,569   12,063   50,739   39,817   66   425,743 
 Multifamily
  133,532   115,756   20,431   56,931   8,072   43,817   8,929   387,468 
 Industrial
  71,241   105,970   29,551   288   1,034   9,164   8,105   225,353 
 Other real estate
  124,728   100,124   68,440   29,536   51,319   36,883   9,299   420,329 
Total commercial real estate loans
 $624,990  $741,984  $314,701  $124,393  $188,659  $222,249  $42,926  $2,259,902 
 
Construction and land development loans, which consist primarily of residential construction properties and developed building lots, decreased $12 million from June 30, 2011 to $355 million at September 30, 2011 primarily due to payments.  In addition, $2.3 million of construction and land development loans were charged-off and $1.4 million were transferred to other real estate owned in the third quarter of 2011.  This sector of the loan portfolio is expected to continue to decrease as construction projects currently in process are completed.


 
- 32 -

 

Loans secured by industrial properties increased $63 million from June 30, 2011, primarily in the Texas and New Mexico markets.  Loans secured by multifamily residential properties increased $52 million, primarily concentrated in the Oklahoma market.  Loans secured by offices increased $57 million during the third quarter, primarily in the Texas, New Mexico and Oklahoma markets.

Residential Mortgage and Consumer

Residential mortgage loans provide funds for our customers to purchase or refinance their primary residence or to borrow against the equity in their home.  Residential mortgage loans are secured by a first or second-mortgage on the customer’s primary residence.  Consumer loans include direct loans secured by and for the purchase of automobiles, recreational and marine equipment as well as other unsecured loans.  Consumer loans also include indirect automobile loans made through primary dealers.  Residential mortgage and consumer loans are made in accordance with underwriting policies we believe to be conservative and are fully documented. Credit scoring is assessed based on significant credit characteristics including credit history, residential and employment stability.

Residential mortgage loans totaled $1.9 billion, up $44 million over June 30, 2011.  In general, we sell the majority of our conforming fixed-rate loan originations in the secondary market and retain the majority of our non-conforming and adjustable-rate mortgage loans.  We have no concentration in sub-prime residential mortgage loans.  Our mortgage loan portfolio does not include payment option adjustable rate mortgage loans or adjustable rate mortgage loans with initial rates that are below market.

The majority of our permanent mortgage loan portfolio is primarily composed of various non-conforming mortgage programs to support customer relationships including jumbo mortgage loans, non-builder construction loans and special loan programs for high net worth individuals or certain professionals.  The aggregate outstanding balance of loans in these programs is $1.0 billion.  Jumbo loans may be fixed or variable rate and are fully amortizing.  The size of jumbo loans exceed maximums set under government sponsored entity standards, but otherwise generally conform to those standards.  These loans generally require a minimum FICO score of 720 and a maximum debt-to-income ratio (“DTI”) of 38%.  Loan-to-value ratios (“LTV”) are tiered from 60% to 100%, depending on the market.  Special mortgage programs include fixed and variable rate fully amortizing loans tailored to the needs of certain healthcare professionals.  Variable rate loans are fully indexed at origination and may have fixed rates for three to ten years, then adjust annually thereafter.

Approximately $87 million or 8% of the non-guaranteed portion of the permanent mortgage loans consist of first lien, fixed rate residential mortgage loans originated under various community development programs.  The outstanding balance of these loans is down from $91 million at June 30, 2011.  These loans were underwritten to standards approved by various U.S. government agencies under these programs and include full documentation.  However, these loans do have a higher risk of delinquency and losses in the event of default than traditional residential mortgage loans.  The initial maximum LTV of loans in these programs was 103%.

At September 30, 2011, $169 million of permanent residential mortgage loans are guaranteed by U.S. government agencies.  We have minimal credit exposure on loans guaranteed by the agencies.  This amount includes $36 million of residential mortgage loans previously sold into GNMA mortgage pools.  The Company may repurchase these loans when certain defined delinquency criteria are met.  Because of this repurchase right, the Company is deemed to have regained effective control over these loans and must include them on the Consolidated Balance Sheet.  The remaining amount represents loans that the Company has repurchased from GNMA mortgage pools.  The increase in guaranteed residential mortgage loans is due to a growing volume of delinquent loans and time requirements to either modify or foreclose.  We do not initiate foreclosure on loans with pending modification requests.

Home equity loans totaled $592 million at September 30, 2011, a $9.7 million increase over June 30, 2011.  These loans are generally first or second lien loans with a maximum LTV of 100%, including consideration of any superior liens.  These loans require a minimum FICO score of 700 and a maximum DTI of 40%. The maximum loan amount available for our home equity loan products is generally $400 thousand.

Indirect automobile loans decreased $32 million from June 30, 2011, primarily due to the previously-disclosed decision by the Company to exit the business in the first quarter of 2009 in favor of a customer-focused direct lending approach.  Other consumer loans increased $2.1 million during the third quarter of 2011.


 
- 33 -

 

The composition of residential mortgage and consumer loans at September 30, 2011 is as follows in Table 22. All permanent residential mortgage loans originated and serviced by our mortgage banking unit are attributed to the Oklahoma market.  Other permanent residential mortgage loans originated by the Bank are attributed to their respective principal market.

Table 22 – Residential Mortgage and Consumer Loans by Principal Market
(In thousands)
   
Oklahoma
  
Texas
  
New Mexico
  
Arkansas
  
Colorado
  
Arizona
  
Kansas/
Missouri
  
Total
 
Residential mortgage:
                        
Permanent mortgage
 $836,727  $173,857  $10,403  $9,679  $43,300  $69,477  $7,725  $1,151,168 
Permanent mortgages  guaranteed by U.S. government agencies
  168,690                     168,690 
Home equity
  361,536   99,168   83,041   4,749   22,027   15,766   5,751   592,038 
Total residential mortgage
 $1,366,953  $273,025  $93,444  $14,428  $65,327  $85,243  $13,476  $1,911,896 
                                  
Consumer:
                                
Indirect automobile
 $71,256  $21,616  $  $37,424  $  $  $  $130,296 
Other consumer
  177,595   111,670   18,142   6,739   22,024   6,625   3,991   346,786 
Total consumer
 $248,851  $133,286  $18,142  $44,163  $22,024  $6,625  $3,991  $477,082 
 
 
Loan Commitments

We enter into certain off-balance sheet arrangements in the normal course of business.  These arrangements included unfunded loan commitments which totaled $5.7 billion and standby letters of credit which totaled $509 million at September 30, 2011.  Loan commitments may be unconditional obligations to provide financing or conditional obligations that depend on the borrower’s financial condition, collateral value or other factors.  Standby letters of credit are unconditional commitments to guarantee the performance of our customer to a third party.  Since some of these commitments are expected to expire before being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.  Approximately $1.5 million of the outstanding standby letters of credit were issued on behalf of customers whose loans are nonperforming at September 30, 2011.

As more fully described in Note 5 to the Consolidated Financial Statements, we have off-balance sheet commitments related to certain residential mortgage loans originated under community development loan programs that were sold to a U.S. government agency with full recourse.  These mortgage loans were underwritten to standards approved by the agencies, including full documentation and originated under programs available only for owner-occupied properties.  The Company no longer sells residential mortgage loans with recourse other than obligations under standard representations and warranties.  We are obligated to repurchase these loans for the life of these loans in the event of foreclosure for the unpaid principal and interest at the time of foreclosure.  At September 30, 2011, the principal balance of residential mortgage loans sold subject to recourse obligations totaled $262 million, down from $274 million at June 30, 2011.  Substantially all of these loans are to borrowers in our primary markets including $185 million to borrowers in Oklahoma, $26 million to borrowers in Arkansas, $16 million to borrowers in New Mexico, $14 million to borrowers in the Kansas/Missouri area and $12 million to borrowers in Texas.

Under certain conditions, we also have an off-balance sheet obligation to repurchase residential mortgage loans sold to government sponsored entities through our mortgage banking activities due to standard representations and warranties made under contractual agreements.  As of September 30, 2011, less than 10% of purchase requests made in 2010 and 2011 have resulted in actual repurchases or indemnification by the Company.  For the nine months ended September 30, 2011, we have repurchased 6 loans for $593 thousand from the agencies and recognized $135 thousand of losses.  At September 30, 2011, we have unresolved deficiency requests from the agencies on 203 loans with an aggregate outstanding balance of $33 million.  During 2010, the Company established an accrual for credit losses related to potential loan repurchases under representations and warranties which is included in Other liabilities in the Consolidated Balance Sheets and in Mortgage banking costs in the Consolidated Statement of Earnings.  This accrual totaled $2.1 million at September 30, 2011.

 
- 34 -

 

Customer Derivative Programs
 
We offer programs that permit our customers to hedge various risks, including fluctuations in energy, cattle and other agricultural product prices, interest rates and foreign exchange rates, or to take positions in derivative contracts.  Each of these programs work essentially the same way.  Derivative contracts are executed between the customers and the Company.  Offsetting contracts are executed between the Company and selected counterparties to minimize the risk to us of changes in commodity prices, interest rates or foreign exchange rates.  The counterparty contracts are identical to the customer contracts, except for a fixed pricing spread or a fee paid to us as compensation for administrative costs, credit risk and profit.

The customer derivative programs create credit risk for potential amounts due to the Company from our customers and from the counterparties.  Customer credit risk is monitored through existing credit policies and procedures.  The effects of changes in commodity prices, interest rates or foreign exchange rates are evaluated across a range of possible options to determine the maximum exposure we are willing to have individually to any customer.  Customers may also be required to provide margin collateral to further limit our credit risk.

Counterparty credit risk is evaluated through existing policies and procedures.  This evaluation considers the total relationship between BOK Financial and each of the counterparties.  Individual limits are established by management, approved by Credit Administration and reviewed by the Asset / Liability Committee.  Margin collateral is required if the exposure between the Company and any counterparty exceeds established limits.  Based on declines in the counterparties’ credit ratings, these limits may be reduced and additional margin collateral may be required.

A deterioration of the credit standing of one or more of the customers or counterparties to these contracts may result in BOK Financial recognizing a loss as the fair value of the affected contracts may no longer move in tandem with the offsetting contracts.  This occurs if the credit standing of the customer or counterparty deteriorated such that either the fair value of underlying collateral no longer supported the contract or the customer or counterparty’s ability to provide margin collateral was impaired.

Derivative contracts are carried at fair value.  At September 30, 2011, the net fair values of derivative contracts reported as assets under these programs totaled $364 million, up from $227 million at June 30, 2011.  Derivative contracts carried as assets included interest rate contracts with fair values of $220 million, energy contracts with fair values of $103 million and foreign exchange contracts with fair values of $66 million.  The aggregate net fair values of derivative contracts held under these programs reported as liabilities totaled $342 million.

At September 30, 2011, total derivative assets were reduced by $37 million of cash collateral received from counterparties and total derivative liabilities were reduced by $56 million of cash collateral paid to counterparties related to instruments executed with the same counterparty under a master netting agreement.

A table showing the notional and fair value of derivative assets and liabilities on both a gross and net basis is presented in Note 3 to the Consolidated Financial Statements.

The fair value of derivative contracts reported as assets under these programs, net of cash margin held by the Company, by category of debtor at September 30, 2011 follows in Table 23.

Table 23 – Fair Value of Derivative Contracts
(In thousands)
Customers
 $156,693 
Banks and other financial institutions
  148,814 
Exchanges
  66,930 
Energy companies
  9,973 
Other
  3,546 
Fair value of customer hedge asset derivative contracts, net
 $385,956 
 
At September 30, 2011, the largest exposure to a single counterparty, a large domestic financial institution, totaled $14 million and our aggregate gross exposure to all European banks totaled $4.9 million. In addition, we had exposure to an exchange whose parent filed bankruptcy on October 31, 2011. Based on currently available information, we expect that any loss that may be experienced would be immaterial to the consolidated financial statements of the Company.
 
 
- 35 -

 

Our customer derivative program also introduces liquidity and capital risk.  We are required to provide cash margin to certain counterparties when the net negative fair value of the contracts exceeds established limits.  Also, changes in commodity prices affect the amount of regulatory capital we are required to hold as support for the fair value of our derivative assets.  These risks are modeled as part of the management of these programs.  Based on current prices, a decrease in market prices equivalent to $13 per barrel of oil would increase the fair value of derivative assets by $87 million.  An increase in prices equivalent to $147 per barrel of oil would increase the fair value of derivative assets by $246 million as current prices move away from the fixed prices embedded in our existing contracts.  Liquidity requirements of this program are also affected by our credit rating.  A decrease in credit rating from A1 to below investment grade would increase our obligation to post cash margin on existing contracts by approximately $41 million.
 
Summary of Loan Loss Experience

We maintain separate allowances for loan losses and off-balance sheet credit risk.  The combined allowance for loan losses and off-balance sheet credit losses totaled $287 million or 2.58% of outstanding loans and 125.16% of nonaccruing loans at September 30, 2011.  The allowance for loans losses was $271 million and the allowance for off-balance sheet credit losses was $16 million.  At June 30, 2011, the combined allowance for credit losses was $297 million or 2.77% of outstanding loans and 148.55% of nonaccruing loans at June 30, 2011. The allowance for loan losses was $287 million and the allowance for off-balance sheet credit losses was $10 million.  The increase in allowance for off-balance sheet credit losses is due to a recent Oklahoma Supreme Court ruling that reversed a $7.1 million loan settlement agreement between the Company and the City of Tulsa.  The refund of this settlement will increase future net charge-offs.

The provision for credit losses is the amount necessary to maintain the allowances for loan losses and off-balance sheet credit risk at an amount determined by management to be appropriate based on its evaluation.  The provision includes the combined charge to expense for both the allowance for loan losses and the allowance for off-balance sheet credit losses.  All losses incurred from lending activities will ultimately be reflected in charge-offs against the allowance for loan losses following funds advanced against outstanding commitments.  Over the most recent five quarters, the general trend of net charge-offs has stabilized form their elevated levels.  After considering all credit factors, no provision for credit losses was recorded in the third quarter of 2011.  The provision for credit losses totaled $2.7 million for the second quarter of 2011 and $20.0 million for the third quarter of 2010.
 
 
- 36 -

 

Table 24 – Summary of Loan Loss Experience
(In thousands)
   
Three Months Ended
 
   
Sept. 30,
  
June 30,
  
March 31,
  
Dec. 31,
  
Sept. 30,
 
   
2011
  
2011
  
2011
  
2010
  
2010
 
Allowance for loan losses:
               
Beginning balance
 $286,611  $289,549  $292,971  $299,154  $299,489 
 Loans charged off:
                    
       Commercial
  5,083   3,302   2,352   4,802   5,435 
       Commercial real estate
  2,335   3,380   6,893   9,462   8,704 
       Residential mortgage
  3,403   3,381   2,948   2,030   7,380 
       Consumer
  3,202   2,711   3,039   3,859   3,820 
       Total
  14,023   12,774   15,232   20,153   25,339 
Recoveries of loans previously charged off:
                    
       Commercial
  1,404   2,187   1,571   2,933   2,309 
       Commercial real estate
  911   306   343   1,327   1,086 
       Residential mortgage
  283   254   1,082   338   316 
       Consumer
  1,271   1,509   1,918   1,342   1,493 
       Total
  3,869   4,256   4,914   5,940   5,204 
Net loans charged off
  10,154   8,518   10,318   14,213   20,135 
Provision for loan losses
  (5,001)  5,580   6,896   8,030   19,800 
Ending balance
 $271,456  $286,611  $289,549  $292,971  $299,154 
Allowance for off-balance sheet credit losses:
                    
Beginning balance
 $10,745  $13,625  $14,271  $15,302  $15,102 
Provision for off-balance sheet credit losses
  5,001   (2,880)  (646)  (1,031)  200 
Ending balance
 $15,746  $10,745  $13,625  $14,271  $15,302 
                      
Total provision for credit losses
 $  $2,700  $6,250  $6,999  $20,000 
                      
Allowance for loan losses to loans outstanding at period-end
  2.44%  2.67%  2.73%  2.75%  2.77%
Net charge-offs (annualized) to average loans
  0.37   0.32   0.39   0.53   0.74 
Total provision for credit losses (annualized) to average loans
     0.10   0.23   0.26   0.74 
Recoveries to gross charge-offs
  27.59   33.32   32.26   29.47   20.54 
Allowance for off-balance sheet credit losses to off-balance sheet credit commitments
  0.25   0.18   0.24   0.25   0.28 
Combined allowance for credit losses to loans outstanding at period-end
  2.58   2.77   2.86   2.89   2.91 


Allowance for Loan Losses

The appropriateness of the allowance for loan losses is assessed by management based on an ongoing quarterly evaluation of the probable estimated losses inherent in the portfolio.  The allowance consists of specific allowances attributed to certain impaired loans, general allowances based on risk concentration and non-specific allowances based on general economic and related factors.  An independent Credit Administration department is responsible for performing this evaluation for the entire company to ensure that the methodology is applied consistently.  For the nine months ended September 30, 2011, there have been no material changes in the approach or techniques utilized in developing the allowance for the loan losses.

Specific allowances for impaired loans are measured by an evaluation of estimated future cash flows discounted at the loan’s initial effective interest rate or the fair value of collateral for certain collateral-dependent loans.  Historical statistics may be used in limited situations to assist in estimating future cash flows or collateral values, such as when a collateral dependent impaired loan is identified at the end of the reporting period.  We use historical statistics as a practical way to estimate impairment until an updated appraisal of collateral value is received or a full assessment of future cash flows is completed.  Estimates of future cash flows and collateral values require significant judgments and are subject to volatility.

 
- 37 -

 

Loans are considered to be impaired when it is probable that we will not be able to collect all amounts due according to the contractual terms of the loan agreement.  This is substantially the same criteria used to determine when a loan should be placed on nonaccrual status.  Generally, all nonaccruing commercial and commercial real estate loans are considered impaired.  Substantially all impaired loans are collateralized.  Collateral includes real property, inventory, accounts receivable, operating equipment, interests in mineral rights, and other property.  Collateral may also include personal guaranties by borrowers and related parties.

Delinquency status is not a significant consideration in the evaluation of impairment or risk-grading of commercial or commercial real estate loans.  These evaluations are based on an assessment of the borrowers’ paying capacity and attempt to identify changes in credit risk before payments become delinquent.  Changes in the delinquency trends of residential mortgage loans and consumer loans may indicate increases or decreases in expected losses.

Impaired loans are charged-off when the loan balance or a portion of the loan balance is no longer supported by the paying capacity of the borrower based on a quarterly evaluation of available cash resources or collateral value.  Collateral value of real property is generally based on third party appraisals that conform to Uniform Standards of Professional Appraisal Practice, less estimated selling costs.  Appraised values are on an “as is” basis and are not adjusted by us.  Collateral value of mineral rights is generally determined by our internal staff of engineers based on projected cash flows from proven oil and gas reserves under existing economic and operating conditions.  The value of other collateral is generally determined by our special assets staff based on projected liquidation cash flows under current market conditions.  Collateral values and available cash resources that support impaired loans are evaluated quarterly.  Updated appraisals are obtained at least annually, or more frequently if market conditions indicate collateral values may have declined.  The excess of the outstanding principal balance over the fair value of collateral, less estimated selling costs and available cash resources of the borrower is charged-off against the allowance for loan losses.

No allowances are attributed to impaired loans that are carried at amounts management expects to recover.  However, the remaining balance continues to be classified as nonaccruing until full recovery of principal and interest, including the charged-off portion of the loan, is probable.

Impaired loans totaled $204 million at September 30, 2011 and $176 million at June 30, 2011.  At September 30, 2011, $30 million of impaired loans had specific allowances of $6.7 million and $174 million had no specific allowances because the loans balances represent amounts we expect to recover.  At June 30, 2011, $30 million of impaired loans had specific allowances of $6.7 million and $146 million of impaired loans had no specific allowances because the loan balances represent amounts we expect to recover.

General allowances for unimpaired loans were based on migration models.  Separate migration models are used to determine general allowances for commercial and commercial real estate loans, residential mortgage loans and consumer loans.  Substantially all commercial and commercial real estate loans and certain residential mortgage and consumer loans are risk-graded based on an evaluation of the borrowers’ ability to repay the loans.  Migration factors are determined for each risk grade to determine the inherent loss based on historical trends using an eight-quarter aggregate accumulation of net losses as the basis for the migration factors.  Losses incurred in more recent periods are more heavily weighted by a sum-of-periods-digits formula.  The greater of the loss factors based on migration trends or a minimum migration factor based on long-term history is assigned to each risk grade.  The resulting general allowances may be adjusted upward or downward by management to account for the limitations in migration models which were based entirely on historical data, such as their limited accuracy at the beginning and ending of credit cycles.

The general allowance for residential mortgage loans was based on an eight-quarter average percent of loss.  The general allowance for consumer loans was based on an eight-quarter average percent loss with separate migration factors determined by major product line, such as indirect automobile loans and direct consumer loans.

The aggregate amount of general allowances for all unimpaired loans totaled $243 million at September 30, 2011 and $253 million at June 30, 2011.


 
- 38 -

 

Nonspecific allowances are maintained for risks beyond factors specific to a particular loan or loan class.  These factors include trends in the economy in our primary lending areas and overall growth in the loan portfolio.  Nonspecific allowances may also be utilized to make adjustments to loss rates determined based on historical information, including consideration of the duration of the business cycle on loss rates.  Nonspecific factors also consider current economic conditions and other relevant factors.  Nonspecific allowances totaled $22 million at September 30, 2011 and $27 million at June 30, 2011.

An allocation of the allowance for loan losses by loan category is included in Note 4 to the Consolidated Financial Statements.

Our loan monitoring process also identified loans that possess more than the normal amount of risk due to deterioration in the financial condition of the borrower or the value of the collateral.  Because the borrowers are still performing in accordance with the original terms of the loans agreements, and no loss of principal or interest is anticipated, these loans were not included in nonperforming assets.  Known information does, however, cause management concern as to the borrowers’ ability to comply with current repayment terms.  The potential problem loans totaled $172 million and September 30, 2011 and $171 million at June 30, 2011.  The current composition of potential problem loans by primary industry included wholesale / retail - $37 million, services - $34 million, construction and land development - $30 million, other commercial real estate - $17 million, residential mortgage - $15 million and commercial real estate secured by office buildings - $14 million.

Net Loans Charged Off

Loans are charged off against the allowance for loan losses when the loan balance or a portion of the loan balance is no longer covered by the paying capacity of the borrower based on an evaluation of available cash resources and collateral value.  Loans are evaluated quarterly and charge-offs are taken in the quarter in which the loss is identified.

Net loans charged off during the third quarter of 2011 totaled $10.2 million compared to $8.5 million in the previous quarter and $20.1 million in the third quarter of 2010.  The ratio of net loans charged off (annualized) to average outstanding loans was 0.37% for the third quarter of 2011 compared with 0.32% for the second quarter of 2011 and 0.74% for the third quarter of 2010.  Net loans charged off in the third quarter of 2011 increased $1.6 million over the previous quarter.

Net loans charged off by category and principal market area during the third quarter of 2011 follow in Table 25.

Table 25 – Net Loans Charged Off
(In thousands)
   
Oklahoma
  
Texas
  
Colorado
  
Arkansas
  
New
Mexico
  
Arizona
  
Kansas/
Missouri
  
Total
 
                          
Commercial
 $2,253  $842  $(3) $(1) $136  $457  $(5) $3,679 
Commercial real estate
  716   (284)  349   49   (39)  633      1,424 
Residential mortgage
  2,495   96   (2)  (3)  472   62      3,120 
Consumer
  1,083   565   23   85   166   (1)  10   1,931 
Total net loans charged off
 $6,547  $1,219  $367  $130  $735  $1,151  $5  $10,154 

Net commercial loans charged off during the third quarter of 2011 increased $2.6 million over the prior quarter and composed primarily of $2.0 million from the Services sector of the loan portfolio primarily in the Oklahoma market.

Net charge-offs of commercial real estate loans decreased $1.7 million from the second quarter of 2011 and included $847 thousand of land and residential construction sector loans primarily in the Colorado and Arizona markets and $625 million of loans secured by multifamily properties primarily in the Oklahoma market.   

Residential mortgage net charge-offs were flat compared to the previous quarter and consumer loan net charge-offs, which includes indirect auto loan and deposit account overdraft losses, increased $729 thousand over the previous quarter.  All residential mortgage net charge-offs related to loans serviced by our mortgage company across our geographical footprint are attributed to the Oklahoma market.

 
- 39 -

 

Nonperforming Assets

Table 26 – Nonperforming Assets
(In thousands)
   
Sept. 30,
  
June 30,
  
Mar. 31,
  
Dec. 31,
  
Sept. 30,
 
   
2011
  
2011
  
2011
  
2010
  
2010
 
Nonaccrual loans:
               
   Commercial
 $83,736  $53,365  $57,449  $38,455  $49,361 
   Commercial real estate
  110,048   110,363   125,504   150,366   177,709 
   Residential mortgage
  31,731   31,693   37,824   37,426   38,898 
   Consumer
  3,960   4,749   5,185   4,567   2,784 
   Total nonaccrual loans
  229,475   200,170   225,962   230,814   268,752 
Renegotiated loans2
  30,477   22,261   21,705   22,261   25,252 
   Total nonperforming loans
  259,952   222,431   247,667   253,075   294,004 
Other nonperforming assets
  127,943   129,026   131,420   141,394   126,859 
   Total nonperforming assets
 $387,895  $351,457  $379,087  $394,469  $420,863 
Nonaccrual loans by principal market:
                    
    Oklahoma
 $73,794  $41,411  $49,585  $60,805  $72,264 
    Texas
  29,783   32,385   34,404   33,157   36,979 
    New Mexico
  17,242   17,244   17,510   19,283   23,792 
    Arkansas
  26,831   24,842   29,769   7,914   9,990 
    Colorado
  36,854   37,472   40,629   49,416   55,631 
    Arizona
  44,929   43,307   54,065   60,239   70,038 
    Kansas / Missouri
  42   3,509         58 
    Total nonaccrual loans
 $229,475  $200,170  $225,962  $230,814  $268,752 
Nonaccrual loans by loan portfolio sector:
                    
    Commercial:
                    
          Energy
 $3,900  $345  $415  $465  $8,189 
          Manufacturing
  27,691   4,366   4,545   2,116   2,454 
          Wholesale / retail
  27,088   25,138   30,411   8,486   5,584 
          Integrated food services
        6   13   58 
          Services
  18,181   16,254   15,720   19,262   23,925 
          Healthcare
  5,715   5,962   2,574   3,534   2,608 
          Other
  1,161   1,300   3,778   4,579   6,543 
               Total commercial
  83,736   53,365   57,449   38,455   49,361 
    Commercial real estate:
                    
          Land development and construction
  72,207   76,265   90,707   99,579   116,252 
          Retail
  6,492   4,642   5,276   4,978   8,041 
          Office
  11,967   11,473   14,628   19,654   24,942 
          Multifamily
  4,036   4,717   1,900   6,725   6,924 
          Industrial
           4,087   4,151 
          Other commercial real estate
  15,346   13,266   12,993   15,343   17,399 
               Total commercial real estate
  110,048   110,363   125,504   150,366   177,709 
    Residential mortgage:
                    
           Permanent mortgage
  27,486   27,991   33,466   32,111   36,654 
           Home equity
  4,245   3,702   4,358   5,315   2,244 
                Total residential mortgage
  31,731   31,693   37,824   37,426   38,898 
    Consumer
  3,960   4,749   5,185   4,567   2,784 
    Total nonaccrual loans
 $229,475  $200,170  $225,962  $230,814  $268,752 
Ratios:
                    
Allowance for loan losses to nonaccruing loans
  118.29%  143.18%  128.14%  129.75%  111.31%
Nonaccruing loans to period-end loans
  2.06%  1.86%  2.13%  2.17%  2.49%
Accruing loans 90 days or more past due1
 $1,401  $2,341  $8,043  $7,966  $5,579 
                      
1Excludes residential mortgages guaranteed by agencies of the U.S. Government.
                    
2Includes residential mortgages guaranteed by agencies of the U.S. Government.  These loans have been modified to extend payment terms and/or reduce interest rates.
  26,670   18,716   18,304   18,551   21,706 

 
- 40 -

 

Nonperforming assets increased $36 million during the third quarter of 2011 to $388 million or 3.45% of outstanding loans and repossessed assets at September 30, 2011.  Nonaccruing loans totaled $229 million, renegotiated residential mortgage loans totaled $30 million (composed primarily of $27 million of residential mortgage loans guaranteed by U.S. government agencies) and real estate and other repossessed assets totaled $128 million.  The Company generally retains nonperforming assets to maximize potential recovery which may cause future nonperforming assets to increase.

Loans are classified as nonaccruing when it becomes probable that we will not collect the full contractual principal and interest.  As more fully discussed in Note 4 to the Consolidated Financial Statements, we may modify nonaccruing commercial and commercial real estate loans in troubled debt restructuring.  Modifications include extension of payment terms and renewal of matured nonaccruing loans.  We may grant interest rate concessions.  We generally do no forgive principal or accrued but unpaid interst.  Renewed or modified nonaccruing loans are charged off when the loan balance is no longer covered by the paying capacity of the borrower based on a quarterly evaluation of available cash resources and collateral value.  Renewed or modified nonperforming loans generally remain on nonaccrual status until full collection of principal and interest in accordance with the original terms, including principal previously charged off, is probable.

We generally do not modify consumer loans to troubled borrowers.

Renegotiated loans represent accruing residential mortgage loans modified in troubled debt restructurings.  See Note 4 to the Consolidated Financial Statement for additional discussion of troubled debt restructurings.  Generally, we modify residential mortgage loans primarily by reducing interest rates and extending the number of payments in accordance with U.S. government agency guidelines.  No unpaid principal or interest is forgiven.  Interest continues to accrue based on the modified terms of the loan.  If it becomes probable that we will not be able to collect all amounts due according to the modified loan terms, the loan is placed on nonaccrual status and included in nonaccrual loans.  Loans guaranteed by U.S. government agencies under residential mortgage loan programs may be sold once they become eligible according to U.S. agency guidelines.

A rollforward of nonperforming assets for the third quarter of 2011 follows in Table 27.

Table 27 – Rollforward of Nonperforming Assets
(In thousands)
   
For the Three Months Ended Sept. 30, 2011
 
   
 
Nonaccruing Loans
  
 
Renegotiated Loans
  
Real Estate and Other Repossessed Assets
  
Total Nonperforming Assets
 
Balance, June 30, 2011
 $200,170  $22,261  $129,026  $351,457 
Additions
  61,836   14,230      76,066 
Payments
  (10,224)  (999)     (12,080)
Charge-offs
  (14,023)        (14,023)
Net writedowns and losses
        (1,415)  (1,415)
Foreclosure of nonaccruing loans
  (7,413)     7,413    
Foreclosure of loans guaranteed by U.S. government agencies
        16,344   16,344 
Proceeds from sales
     (5,417)  (22,857)  (28,274)
Net transfers to nonaccruing loans
  116   (116)      
Other, net
  (987)  518   (568)  (180)
Balance, Sept. 30, 2011
 $229,475  $30,477  $127,943  $387,895 

 
- 41 -

 


   
For the Nine Months Ended Sept. 30, 2011
 
   
 
Nonaccruing Loans
  
 
Renegotiated Loans
  
Real Estate and Other Repossessed Assets
  
Total Nonperforming Assets
 
Balance, December 31, 2010
 $230,814  $22,261  $141,394  $394,469 
Additions
  143,321   24,145      167,466 
Payments
  (62,139)  (1,596)     (64,592)
Charge-offs
  (42,029)        (42,029)
Net writedowns and losses
        (9,144)  (9,144)
Foreclosure of nonaccruing loans
  (41,307)     41,307    
Foreclosure of loans guaranteed by U.S. government agencies
        16,344   16,344 
Proceeds from sales
     (13,332)  (49,811)  (63,143)
Net transfers to nonaccruing loans
  499   (499)      
Transfers to available for sale securities1
        (11,723)  (11,723)
Other, net
  316   (502)  (424)  247 
Balance, Sept. 30, 2011
 $229,475  $30,477  $127,943  $387,895 
1
During the first quarter of 2011, $12 million of cost basis shares of an entity in which we hold an equity interest were transferred to the available for sales portfolio as the shares are listed for trading on a national stock exchange.

We foreclose on loans guaranteed by U.S. government agencies in accordance with agency guidelines.  Generally these loans are not eligible for modification programs.  Principal is guaranteed by agencies of the U.S. government, subject to limitations and credit risk is minimal.  These properties will be conveyed to the agencies once applicable criteria have been met.   During the third quarter of 2011, government guaranteed real estate increased $16.3 million as loans repurchased from GNMA pools continued through the foreclosure process.

Nonaccruing loans totaled $229 million or 2.06% of outstanding loans at September 30, 2011 and $200 million or 1.86% of outstanding loans at June 30, 2011.  Nonaccruing loans increased $29 million from June 30, 2011 primarily due to a $32 million increase in the Oklahoma market.  A single credit in the manufacturing sector represents $24 million of the increase in nonaccruing loans.

The distribution of nonaccruing loans among our various markets follows in Table 28.

Table 28 – Nonaccruing Loans by Principal Market
(Dollars In thousands)
   
Sept. 30, 2011
  
June 30, 2011
  
Change
 
   
Amount
  
% of outstanding loans
  
Amount
  
% of outstanding loans
  
Amount
  
% of outstanding loans
 
Oklahoma
 $73,794   1.46% $41,411   0.86% $32,383   60bp
Texas
  29,783   0.93   32,385   1.03   (2,602)  (10)
New Mexico
  17,242   2.48   17,244   2.44   (2)  4 
Arkansas
  26,831   9.86   24,842   9.47   1,989   39 
Colorado
  36,854   4.70   37,472   4.87   (618)  (17)
Arizona
  44,929   7.51   43,307   7.34   1,622   17 
Kansas / Missouri
  42   0.01   3,509   0.73   (3,467)  (72)
Total
 $229,475   2.06% $200,170   1.86% $29,305   20bp

The majority of nonaccruing loans are concentrated primarily in Oklahoma, Arizona, Colorado and Texas markets.  Nonaccruing loans in the Arizona and Colorado markets consisted primarily of commercial real estate loans.  Nonaccruing loans in the Oklahoma market are primarily composed of $26 million of manufacturing sector loans, $20 million of permanent residential mortgage loans and $13 million of commercial real estate loans.  All residential loans originated and serviced by our mortgage company across our geographical footprint are attributed to the Oklahoma market.

 
- 42 -

 

Commercial

Nonaccruing commercial loans totaled $84 million or 1.29% of total commercial loans at September 30, 2011 and $53 million or 0.86% of total commercial loans at June 30, 2011.  At September 30, 2011, nonaccruing commercial loans were primarily composed of $28 million or 7.47% of total manufacturing sector loans, $27 million or 2.64% of total wholesale/retail sector loans and $18 million or 0.98% of total services sector loans.  Nonaccruing wholesale/retail sector loans are primarily composed of a single customer relationship in the Arkansas market totaling $20 million at September 30, 2011 and $18 million at June 30, 2011.

Nonaccruing loans increased $29 million in the third quarter of 2011 due largely to a single manufacturing customer identified as nonaccruing during the quarter.   Newly identified nonaccruing commercial loans totaled $40 million, partially offset by $5.1 million of charge-offs and $4.2 million of payments.
 
The distribution of nonaccruing commercial loans among our various markets was as follows in Table 29.

Table 29 – Nonaccruing Commercial Loans by Principal Market
(Dollars in thousands)
   
Sept. 30, 2011
  
June 30, 2011
  
Change
 
   
Amount
  
% of outstanding loans
  
Amount
  
% of outstanding loans
  
Amount
  
% of outstanding loans
 
Oklahoma
 $36,525   1.30% $7,716   0.30% $28,809   100bp
Texas
  11,258   0.54   12,290   0.61   (1,032)  (7)
New Mexico
  3,166   1.17   3,483   1.24   (317)  (7)
Arkansas
  20,048   22.46   17,778   23.81   2,270   (135)
Colorado
  4,952   0.97   4,714   0.91   238   6 
Arizona
  7,787   2.74   7,384   2.53   403   21 
Kansas / Missouri
                  
Total commercial
 $83,736   1.29% $53,365   0.86% $30,371   43bp

Commercial Real Estate

Nonaccruing commercial real estate loans totaled $110 million or 4.87% of outstanding commercial real estate loans at September 30, 2011 compared to $110 million or 5.05% of outstanding commercial real estate loans at June 30, 2011.  Nonaccruing commercial real estate loans continue to be largely concentrated in land development and residential construction loans.  Nonaccruing commercial real estate loans were flat compared to the prior quarter.  Newly identified nonaccruing commercial real estate loans totaled $8.9 million, offset by $5.6 million of cash payments received, $2.3 million of charge-offs and $1.4 million of foreclosures.  The distribution of our nonaccruing commercial real estate loans among our geographic markets follows in Table 30.

Table 30 – Nonaccruing Commercial Real Estate Loans by Principal Market
(Dollars in thousands)
   
Sept. 30, 2011
  
June 30, 2011
  
Change
 
   
Amount
  
% of outstanding loans
  
Amount
  
% of outstanding loans
  
Amount
  
% of outstanding loans
 
Oklahoma
 $13,337   2.13% $11,032   1.78% $2,305   35bp
Texas
  13,795   1.86   13,965   1.96   (170)  (10)
New Mexico
  12,254   3.89   12,088   3.88   166   1 
Arkansas
  5,638   4.53   5,840   4.82   (202)  (29)
Colorado
  30,508   16.17   31,251   18.67   (743)  (250)
Arizona
  34,516   15.53   32,724   15.94   1,792   (41)
Kansas / Missouri
        3,463   7.36   (3,463)  (736)
Total commercial real estate
 $110,048   4.87% $110,363   5.05% $(315)  (18) bp


 
- 43 -

 

Nonaccruing commercial real estate loans are primarily concentrated in the Arizona and Colorado markets.  Approximately $34 million or 15% of commercial real estate loans in Arizona are nonaccruing and primarily consist of $16 million nonaccruing residential construction and land development loans, $9.8 million of other commercial real estate loans and $6.0 million of loans secured by office buildings.  Approximately $31 million or 16% of commercial real estate loans in the Colorado market are nonaccruing and consist primarily of nonaccruing residential construction and land development loans.

Residential Mortgage and Consumer

Nonaccruing residential mortgage loans totaled $32 million or 1.66% of outstanding residential mortgage loans at September 30, 2011 compared to $32 million or 1.70% of outstanding residential mortgage loans at June 30, 2011.   Newly identified nonaccrual residential mortgage loans totaled $7.7 million, offset by $3.4 million of loans charged off and $2.4 million of foreclosures during the quarter.  Nonaccruing residential mortgage loans primarily consist of permanent residential mortgage loans which totaled $27 million or 2.08% of outstanding permanent residential mortgage loans at September 30, 2011.  Nonaccruing home equity loans continued to perform well with only $4.2 million or 0.72% of total home equity loans in nonaccrual status.

In addition to being on nonaccrual status, residential mortgage and consumer loans, payments of residential mortgage loans and consumer loans may be delinquent.  The composition of residential mortgage loans, excluding loans guaranteed by U.S. government agencies, and past due consumer loans is included in the following Table 31.  Principally all non-guaranteed residential loans past due 90 days or more are nonaccruing.  Residential mortgage loans 30 to 89 days past due increased $3.1 million to $24 million at September 30, 2011.  Consumer loans past due 30 to 89 days decreased $2.6 million from June 30, 2011 due primarily to a $2.5 million decrease in indirect automobile loans.  Consumer loans past due 90 days or more increased $61 thousand in the third quarter of 2011.

Table 31 – Residential Mortgage and Consumer Loans Past Due
(In thousands)
   
Sept. 30, 2011
  
June 30, 2011
 
   
90 Days or More
  
30 to 89 Days
  
90 Days or More
  
30 to 89 Days
 
              
Residential mortgage:
            
   Permanent mortgage1
 $130  $22,127  $  $18,735 
   Home equity
     2,150   8   2,450 
Total residential mortgage
 $130  $24,277   8  $21,185 
                  
Consumer:
                
   Indirect automobile
 $  $4,718  $19  $7,256 
   Other consumer
  82   951   2   1,031 
Total consumer
 $82  $5,669  $21  $8,287 
1
Excludes past due residential mortgage loans guaranteed by agencies of the U.S. government.

Real Estate and Other Repossessed Assets

Real estate and other repossessed assets are assets acquired in partial or total forgiveness of loans.  The assets are carried at the lower of cost as determined by fair value at date of foreclosure or current fair value, less estimated selling costs.  The fair value of real property is generally based on third party appraisals that conform to Uniform Standards of Professional Appraisal Practice.  Appraisals are ordered at foreclosure and are updated on no less than an annual basis.  For certain property types, such as residential building lots, or in certain distressed markets, we may request updated appraisals more frequently.  Appraised values are on an “as is” basis and generally are not adjusted.  For uncompleted properties, we may also obtain appraised value for properties on an “as completed” basis to use in determination of whether to develop properties to completion and costs may be capitalized not to exceed the estimated “as completed” fair value as determined by the independent real estate appraisal.  Mineral rights are generally determined by our internal staff of engineers based on projected cash flows from proven oil and gas reserves under existing economic and operating conditions.  The value of other assets is generally determined by our special assets staff based on projected liquidation cash flows under current market conditions.

The carrying value of real estate and other repossessed assets is evaluated by management on a quarterly basis.  We consider decreases in listing prices and other relevant information in our quarterly evaluations and reduce the carrying values when necessary.

 
- 44 -

 

Real estate and other repossessed assets totaled $128 million at September 30, 2011, a $1.1 million decrease from June 30, 2011.  The distribution of real estate and other repossessed assets attributed by geographical market is included in Table 32 following.

Table 32 – Real Estate and Other Repossessed Assets by Principal Market
 (In thousands)
   
Oklahoma
  
Texas
  
Colorado
  
Arkansas
  
New
Mexico
  
Arizona
  
Kansas/
Missouri
  
Other
  
Total
 
1-4 family residential properties and residential land development properties
 $8,580  $16,036  $4,776  $4,422  $942  $11,950  $499  $2,222  $49,427 
1-4 family residential properties and residential land development properties guaranteed by U.S. government agencies
  2,741   2,107   633   731   7,707   414   1,931   79   16,343 
Developed commercial real estate properties
  1,769   3,337   3,879   1,612   5,221   20,341      3,332   39,491 
Undeveloped land
  298   6,971   2,992   64   242   4,138   4,515      19,220 
Oil and gas properties
     1,994                     1,994 
Construction equipment
                    821      821 
Vehicles
  253   90      151   17            511 
Other
        136                  272 
Total real estate and other repossessed assets
 $13,641  $30,535  $12,416  $6,980  $14,129  $36,843  $7,766  $5,633  $127,943 

Undeveloped land is primarily zoned for commercial development.  Developed commercial real estate properties are primarily completed with no additional construction necessary for sale.

Liquidity and Capital

Subsidiary Bank

Deposits and borrowed funds are the primary sources of liquidity for the subsidiary bank.  Based on the average balances for the third quarter of 2011, approximately 74% of our funding was provided by deposit accounts, 9% from borrowed funds, 2% from long-term subordinated debt and 11% from equity.  Our funding sources, which primarily include deposits and borrowings from the Federal Home Loan Banks and other banks, provide adequate liquidity to meet our operating needs.

Deposit accounts represent our largest funding source.  We compete for retail and commercial deposits by offering a broad range of products and services and focusing on customer convenience.  Retail deposit growth is supported through our Perfect Banking sales and customer service program, free checking, online bill paying services, mobile banking services, an extensive network of branch locations and ATMs and a 24-hour Express Bank call center.  Commercial deposit growth is supported by offering treasury management and lockbox services.  We also acquire brokered deposits when the cost of funds is advantageous to other funding sources.
 
Average deposits for the third quarter of 2011 totaled $18.2 billion and represented approximately 74% of total liabilities and capital compared with $17.6 billion and 73% of total liabilities and capital for the second quarter of 2011.  Average deposits increased $648 million over the second quarter of 2011.   Average demand deposits increased $533 million, including a $379 million increase in commercial deposits, $100 million increase in wealth management deposits and a $60 million increase in consumer banking deposits.  Average interest-bearing transaction deposit accounts increased $126 million, including a $218 million increase in wealth management deposits and a $26 million increase in consumer banking deposits, partially offset by a $124 million decrease in commercial deposits.  Average time deposits decreased $14 million compared to the second quarter of 2011.  The increase in average commercial deposit balances is primarily due to a $127 million increase in average deposits attributable to our energy customers and a $118 million increase in average deposits attributable to our commercial and industrial customers.  Commercial customers continue to retain large cash reserves primarily due to continued economic uncertainty.

 
- 45 -

 

Brokered deposits, which are included in time deposits, averaged $243 million for the third quarter of 2011, a $12 million increase over the second quarter of 2011.

The distribution of our period-end deposit account balances among principal markets follows in Table 33.

 
- 46 -

 

Table 33 – Period-end Deposits by Principal Market Area
(In thousands)
   
Sept. 30,
  
June 30,
  
Mar. 31,
  
Dec. 31,
  
Sept. 30,
 
   
2011
  
2011
  
2011
  
2010
  
2010
 
Oklahoma:
               
Demand
 $2,953,410  $2,486,671  $2,420,210  $2,271,375  $2,238,303 
Interest-bearing:
                    
Transaction
  6,038,770   5,916,784   6,068,304   6,061,626   5,609,811 
Savings
  122,829   120,278   120,020   106,411   103,524 
Time
  1,489,486   1,462,137   1,465,506   1,373,307   1,497,344 
Total interest-bearing
  7,651,085   7,499,199   7,653,830   7,541,344   7,210,679 
Total Oklahoma
  10,604,495   9,985,870   10,074,040   9,812,719   9,448,982 
                      
Texas:
                    
Demand
  1,710,315   1,528,772   1,405,892   1,389,876   1,238,103 
Interest-bearing:
                    
Transaction
  1,820,116   1,741,176   1,977,850   1,791,810   1,786,979 
Savings
  42,272   42,185   40,313   36,429   35,614 
Time
  938,200   992,366   1,015,754   966,116   1,031,877 
Total interest-bearing
  2,800,588   2,775,727   3,033,917   2,794,355   2,854,470 
Total Texas
  4,510,903   4,304,499   4,439,809   4,184,231   4,092,573 
                      
New Mexico:
                    
Demand
  325,612   299,305   282,708   270,916   262,567 
Interest-bearing:
                    
Transaction
  480,816   483,026   498,355   530,244   535,012 
Savings
  26,127   24,613   24,455   28,342   27,906 
Time
  431,436   449,618   453,580   450,177   469,493 
Total interest-bearing
  938,379   957,257   976,390   1,008,763   1,032,411 
Total New Mexico
  1,263,991   1,256,562   1,259,098   1,279,679   1,294,978 
                      
Arkansas:
                    
Demand
  21,809   17,452   15,144   15,310   17,604 
Interest-bearing:
                    
Transaction
  181,486   138,954   130,613   129,580   137,797 
Savings
  1,735   1,673   1,514   1,266   1,522 
Time
  74,163   82,112   94,889   100,998   116,536 
Total interest-bearing
  257,384   222,739   227,016   231,844   255,855 
Total Arkansas
  279,193   240,191   242,160   247,154   273,459 
                      
Colorado:
                    
Demand
  217,394   196,915   197,579   157,742   156,685 
Interest-bearing:
                    
Transaction
  520,743   509,738   528,948   522,207   501,405 
Savings
  22,599   21,406   21,655   20,310   19,681 
Time
  547,481   563,642   546,586   502,889   495,899 
Total interest-bearing
  1,090,823   1,094,786   1,097,189   1,045,406   1,016,985 
Total Colorado
  1,308,217   1,291,701   1,294,768   1,203,148   1,173,670 
                      
Arizona:
                    
Demand
  138,971   150,194   106,880   74,887   97,384 
Interest-bearing:
                    
Transaction
  101,933   107,961   102,089   95,890   94,108 
Savings
  1,366   1,364   984   809   812 
Time
  40,007   44,619   50,060   52,227   59,678 
Total interest-bearing
  143,306   153,944   153,133   148,926   154,598 
Total Arizona
  282,277   304,138   260,013   223,813   251,982 
                      
Kansas / Missouri:
                    
Demand
  46,773   46,668   28,774   40,658   35,869 
Interest-bearing:
                    
Transaction
  108,973   115,684   222,705   124,005   180,273 
Savings
  503   358   323   200   132 
Time
  33,697   40,206   51,236   63,454   70,673 
Total interest-bearing
  143,173   156,248   274,264   187,659   251,078 
Total Kansas / Missouri
  189,946   202,916   303,038   228,317   286,947 
Total BOK Financial deposits
 $18,439,022  $17,585,877  $17,872,926  $17,179,061  $16,822,591 

 
- 47 -

 

In addition to deposits, subsidiary bank liquidity is provided primarily by federal funds purchased, securities repurchase agreements and Federal Home Loan Bank borrowings.  Federal funds purchased consist primarily of unsecured, overnight funds acquired from other financial institutions.  Funds are primarily purchased from bankers’ banks and Federal Home Loan banks from across the country.  The largest single source of federal funds purchased totaled $335 million at September 30, 2011.  Securities repurchase agreements generally mature within 90 days and are secured by certain available for sale securities.  Federal Home Loan Bank borrowings are generally short term and are secured by a blanket pledge of eligible collateral (generally unencumbered U.S. Treasury and mortgage-backed securities, 1-4 family residential mortgage loans, multifamily and other qualifying commercial real estate loans).  Amounts borrowed from the Federal Home Loan Banks of Topeka and Dallas averaged $3.2 million during the quarter, a $60 million decrease from the second quarter of 2011.

At September 30, 2011, the estimated unused credit available to the subsidiary bank from collateralized sources was approximately $7.7 billion.

Table 34 – Other borrowings
 (In thousands)
      
For the three months ended
September 30, 2011
     
For the three months ended
June 30, 2011
 
            
Maximum
           
Maximum
 
      
Average
     
Outstanding
     
Average
     
Outstanding
 
   
As of
  
Balance
     
At Any Month
  
As of
  
Balance
     
At Any Month
 
   
Sept. 30,
  
During the
     
End During
  
June 30,
  
During the
     
End During
 
   
2011
  
Quarter
  
Rate
  
the Quarter
  
2011
  
Quarter
  
Rate
  
the Quarter
 
                          
Parent Company and Other Non-Bank Subsidiaries:
                        
Trust preferred debt
 $7,217  $7,217   5.06% $7,217  $7,217  $7,217   5.06% $7,217 
Other
     822   %  1,546      43   %   
Total Parent Company and other Non-Bank Subsidiaries
  7,217   8,039           7,217   7,260         
                                  
Subsidiary Bank:
                                
Funds purchased
  1,318,668   994,099   0.03%  1,318,668   1,706,893   1,168,670   0.08%  1,706,893 
Repurchase agreements
  1,206,793   1,128,275   0.17%  1,206,793   1,106,163   1,004,217   0.17%  1,106,163 
Federal Home Loan Bank advances
  3,665   3,251   0.40%  3,665   1,624   63,188   3.25%  201,674 
Subordinated debentures
  398,834   398,812   5.84%  398,834   398,788   398,767   5.70   398,788 
GNMA repurchase liability
  36,108   87,356   6.01%  113,405   114,790   91,510   5.89%  118,595 
Other
  33,286   29,642   3.31%  31,044   26,072   25,483   2.13%  34,402 
Total Subsidiary Bank
  2,997,354   2,641,435   0.98%      3,354,330   2,751,835   1.00%    
                                  
Total Other Borrowings
 $3,004,571  $2,649,474   0.99%     $3,361,547  $2,759,095   1.02%    

Parent Company

The primary source of liquidity for BOK Financial is dividends from the subsidiary bank, which are limited by various banking regulations to net profits, as defined, for the year plus retained profits for the two preceding years.  Dividends are further restricted by minimum capital requirements.  At September 30, 2011, based on the most restrictive limitations as well as management’s internal capital policy, the subsidiary bank could declare up to $224 million of dividends without regulatory approval.  Future losses or increases in required regulatory capital at the subsidiary bank could affect its ability to pay dividends to the parent company.

On June 9, 2011, the Company terminated its unsecured revolving credit agreement with George B. Kaiser, its Chairman and principal shareholder.  There were no amounts outstanding under this credit agreement and no penalties or costs were paid by the Company for the termination of the agreement.  The credit agreement was replaced with a $100 million senior unsecured 364 day revolving credit facility with Wells Fargo Bank, National Association, administrative agent and other commercial banks (“the Credit Facility”).  Interest on amounts outstanding under the Credit Facility is to be paid at a defined base rate plus 1.25% or LIBOR plus 1.50% based upon the Company’s option.  A commitment fee equal to 0.20% shall be paid quarterly on the unused portion of the credit commitment under the Credit Facility and there are no prepayment penalties.  Any amounts outstanding at the end of the Credit Facility term shall be converted into a term loan which, except for amounts borrowed for certain acquisitions, shall be payable June 7, 2012.  The Credit Agreement contains customary representations and warranties, as well as affirmative and negative covenants including limits on the Company’s ability to borrow additional funds, make investments and sell assets. These covenants also require BOKF to maintain minimum capital levels.  No amounts were outstanding under the Credit Facility at September 30, 2011.

 
- 48 -

 
 
Our equity capital at September 30, 2011 was $2.7 billion, up $65 million over June 30, 2011.  Net income less cash dividend paid increased equity $67 million during the third quarter of 2011.  Capital is managed to maximize long-term value to the shareholders.  Factors considered in managing capital include projections of future earnings, asset growth and acquisition strategies, and regulatory and debt covenant requirements.  Capital management may include subordinated debt issuance, share repurchase and stock and cash dividends.

On April 26, 2005, the Board of Directors authorized a share repurchase program, which replaced a previously authorized program.  The maximum of two million common shares may be repurchased.  The specific timing and amount of shares repurchased will vary based on market conditions, regulatory limitations and other factors.  Repurchases may be made over time in open market or privately negotiated transactions.  The repurchase program may be suspended or discontinued at any time without prior notice.  Since this program began, 784,073 shares have been repurchased by the Company for $38.7 million.  The Company repurchased 492,444 shares for $23 million in the third quarter of 2011.

BOK Financial and subsidiary bank are subject to various capital requirements administered by federal agencies.  Failure to meet minimum capital requirements can result in certain mandatory and possibly additional discretionary actions by regulators that could have a material impact on operations.  These capital requirements include quantitative measures of assets, liabilities, and off-balance sheet items.  The capital standards are also subject to qualitative judgments by the regulators.

For a banking institution to qualify as well capitalized, its Tier 1, Total and Leverage capital ratios must be at least 6%, 10% and 5%, respectively.  The Company’s banking subsidiary exceeded the regulatory definitions of well capitalized.  The capital ratios for BOK Financial on a consolidated basis are presented in Table 35.

Table 35 – Capital Ratios
 
 
Well Capitalized
  
Sept. 30,
  
June 30,
  
Mar. 31,
  
Dec. 31,
  
Sept. 30,
 
   
Minimums
  
2011
  
2011
  
2011
  
2010
  
2010
 
                    
Average total equity to average assets
     11.12%  11.05%  10.80%  10.44%  10.26%
Tangible common equity ratio
     9.65   9.71   9.54   9.21   8.96 
Tier 1 common equity ratio
     12.93   13.15   12.84   12.55   12.17 
Risk-based capital:
                        
Tier 1 capital
  6.00%  13.14   13.30   12.97   12.69   12.30 
Total capital
  10.00   16.54   16.80   16.48   16.20   15.79 
Leverage
  5.00   9.37   9.29   9.13   8.74   8.61 

Capital resources of financial institutions are also regularly measured by the tangible common shareholders’ equity ratio.  Tangible common shareholders’ equity is shareholders’ equity as defined by generally accepted accounting principles in the United States of America (“GAAP”) less intangible assets and equity which does not benefit common shareholders.  Equity that does not benefit common shareholders includes preferred equity and equity provided by the U.S. Treasury’s TARP program.  Tier 1 common equity is tier 1 equity as defined by banking regulations, adjusted for other comprehensive income (loss) and equity which does not benefit common shareholders.  These non-GAAP measures are valuable indicators of a financial institution’s capital strength since it eliminates intangible assets from shareholders’ equity and retains the effect of unrealized losses on securities and other components of accumulated other comprehensive income (loss) in shareholders’ equity.

Table 36 following provides a reconciliation of the non-GAAP measures with financial measures defined by GAAP.

 
- 49 -

 

Table 36 – Non-GAAP Measures
(Dollars in thousands)
   
Sept. 30,
  
June 30,
  
Mar. 31,
  
Dec. 31,
  
Sept. 30,
 
   
2011
  
2011
  
2011
  
2010
  
2010
 
                 
Tangible common equity ratio:
               
Total shareholders' equity
 $2,732,592  $2,667,717  $2,576,133  $2,521,726  $2,503,650 
Less: Goodwill and intangible assets, net
  346,716   347,611   348,507   349,404   350,769 
Tangible common equity
  2,385,876   2,320,106   2,227,626   2,172,322   2,152,881 
Total assets
  25,066,265   24,238,182   23,701,023   23,941,603   24,385,952 
Less: Goodwill and intangible assets, net
  346,716   347,611   348,507   349,404   350,769 
Tangible assets
 $24,719,549  $23,890,571  $23,352,516  $23,592,199  $24,035,183 
Tangible common equity ratio
  9.65%  9.71%  9.54%  9.21%  8.96%
                      
Tier 1 common equity ratio:
                    
Tier 1 capital
 $2,247,576  $2,188,199  $2,129,998  $2,076,525  $2,027,226 
Less: Non-controlling interest
  34,958   24,457   21,555   22,152   20,338 
Tier 1 common equity
  2,212,618   2,163,742   2,108,443   2,054,373   2,006,888 
Risk weighted assets
 $17,106,533  $16,452,305  $16,416,387  $16,368,976  $16,484,702 
Tier 1 common equity ratio
  12.93%  13.15%  12.84%  12.55%  12.17%

Off-Balance Sheet Arrangements

See Note 7 to the Consolidated Financial Statements for a discussion of the Company’s significant off-balance sheet commitments.

Market Risk

Market risk is a broad term for the risk of economic loss due to adverse changes in the fair value of a financial instrument.  These changes may be the result of various factors, including interest rates, foreign exchange prices, commodity prices or equity prices.  Financial instruments that are subject to market risk can be classified either as held for trading or held for purposes other than trading.   Market risk excludes changes in fair value due to credit of the individual issuers of financial instruments.

BOK Financial is subject to market risk primarily through the effect of changes in interest rates on both its assets held for purposes other than trading and trading assets.  The effects of other changes, such as foreign exchange rates, commodity prices or equity prices do not pose significant market risk to BOK Financial.  BOK Financial has no material investments in assets that are affected by changes in foreign exchange rates or equity prices.  Energy and agricultural product derivative contracts, which are affected by changes in commodity prices, are matched against offsetting contracts as previously discussed.

The Asset / Liability Committee is responsible for managing market risk in accordance with policy guidelines established by the Board of Directors.  The Committee monitors projected variation in net interest revenue and net interest income and economic value of equity due to specified changes in interest rates.  The internal policy limit for net interest revenue variation is a maximum decline of 5% to an up or down 200 basis point change over twelve months.  These guidelines also set maximum levels for short-term borrowings, short-term assets, public funds and brokered deposits and establish minimum levels for unpledged assets, among other things.  Compliance with these internal guidelines is reviewed monthly.

 
- 50 -

 

Interest Rate Risk – Other than Trading
 
As previously noted in the Net Interest Revenue section of this report, management has implemented strategies to manage the Company’s balance sheet to have relatively limited exposure to changes in interest rates over a twelve month period. The effectiveness of these strategies in managing the overall interest rate risk is evaluated through the use of an asset/liability model.  BOK Financial performs a sensitivity analysis to identify more dynamic interest rate risk exposures, including embedded option positions, on net interest revenue, net income and economic value of equity.  A simulation model is used to estimate the effect of changes in interest rates over the next 12 months and longer time periods based on multiple interest rate scenarios.  Two specified interest rate scenarios are used to evaluate interest rate risk against policy guidelines.  The first assumes a sustained parallel 200 basis point increase and the second assumes a sustained parallel 50 basis point decrease in interest rates.  Management historically evaluated interest rate sensitivity for a sustained 200 basis point decrease in interest rates.  However, the results of a 200 basis point decrease in interest rates in the current low-rate environment are not meaningful.

The Company’s primary interest rate exposures included the Federal Funds rate, which affects short-term borrowings, and the prime lending rate and LIBOR, which are the basis for much of the variable-rate loan pricing.  Additionally, residential mortgage rates directly affect the prepayment speeds for residential mortgage-backed securities and mortgage servicing rights.  Derivative financial instruments and other financial instruments used for purposes other than trading are included in this simulation.  The model incorporates assumptions regarding the effects of changes in interest rates and account balances on indeterminable maturity deposits based on a combination of historical analysis and expected behavior.  The impact of planned growth and new business activities is factored into the simulation model.  The effects of changes in interest rates on the value of mortgage servicing rights are excluded from Table 37 due to the extreme volatility over such a large rate range and our active risk management approach for that asset.  The effects of interest rate changes on the value of mortgage servicing rights and financial instruments identified as economic hedges are presented in Note 5 to the Consolidated Financial Statements.

The simulations used to manage market risk are based on numerous assumptions regarding the effects of changes in interest rates on the timing and extent of re-pricing characteristics, future cash flows and customer behavior.  These assumptions are inherently uncertain and, as a result, the model cannot precisely estimate net interest revenue, net income or economic value of equity or precisely predict the impact of higher or lower interest rates on net interest revenue, net income or economic value of equity. Actual results will differ from simulated results due to timing, magnitude and frequency of interest rate changes, market conditions and management strategies, among other factors.
 
Table 37 – Interest Rate Sensitivity
(Dollars in thousands)
   
200 bp Increase
  
50 bp Decrease
 
   
2011
  
2010
  
2011
  
2010
 
Anticipated impact over the next twelve months on net interest revenue
 $48,492  $36,029  $(15,715) $(13,740)
    7.34%  5.51%  (2.38%)  (2.10%)

 
Trading Activities
 
BOK Financial enters into trading activities both as an intermediary for customers and for its own account.  As an intermediary, BOK Financial will take positions in securities, generally residential mortgage-backed securities, government agency securities and municipal bonds.  These securities are purchased for resale to customers, which include individuals, corporations, foundations and financial institutions.  On a limited basis, BOK Financial may also take trading positions in U.S. Treasury securities, residential mortgage-backed securities, municipal bonds and derivative contracts for its own account.  These positions are taken with the objective of generating trading profits.  Both of these activities involve interest rate risk.

A variety of methods are used to manage the interest rate risk of trading activities. These methods include daily marking of all positions to market value, independent verification of inventory pricing, and position limits for each trading activity. Hedges in either the futures or cash markets may be used to reduce the risk associated with some trading programs.


 
- 51 -

 

Management uses a Value at Risk (“VAR”) methodology to measure the market risk inherent in its trading activities. VAR is calculated based upon historical simulations over the past five years using a variance / covariance matrix of interest rate changes.   It represents an amount of market loss that is likely to be exceeded only one out of every 100 two-week periods. Trading positions are managed within guidelines approved by the Board of Directors. These guidelines limit the VAR to $7.3 million.  At September 30, 2011, the VAR was $3.2 million.  The greatest value at risk during the third quarter of 2011 was $3.4 million.
 
Controls and Procedures
 
As required by Rule 13a-15(b), BOK Financial’s management, including the Chief Executive Officer and Chief Financial Officer, conducted an evaluation as of the end of the period covered by their report, of the effectiveness of the Company’s disclosure controls and procedures as defined in Exchange Act Rule 13a-15(e).  Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures were effective as of the end of the period covered by this report.  As required by Rule 13a-15(d), BOK Financial’s management, including the Chief Executive Officer and Chief Financial Officer, also conducted an evaluation of the Company’s internal controls over financial reporting to determine whether any changes occurred during the quarter covered by this report that have materially affected, or are reasonably likely to materially affect, the Company’s internal controls over financial reporting.  Based on that evaluation, there has been no such change during the quarter covered by this report.
 
Forward-Looking Statements

This report 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 in general.  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 loan losses involve judgments as to expected 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 that BOK Financial has not independently verified.  These statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions that 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 expressed, 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 customer 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.

 
- 52 -

 


Consolidated Statements of Earnings (Unaudited)
            
(In thousands, except share and per share data)
            
   
Three Months Ended Sept. 30,
  
Nine Months Ended Sept. 30,
 
Interest revenue
 
2011
  
2010
  
2011
  
2010
 
Loans
 $127,914  $132,430  $375,484  $395,476 
Residential mortgage loans held for sale
  1,616   2,592   4,460   6,516 
Trading securities
  471   450   1,319   1,602 
Taxable securities
  2,759   2,137   7,904   4,925 
Tax-exempt securities
  1,061   1,430   3,781   4,990 
   Total investment securities
  3,820   3,567   11,685   9,915 
Taxable securities
  66,040   72,104   205,032   224,904 
Tax-exempt securities
  584   589   1,791   1,786 
   Total available for sale securities
  66,624   72,693   206,823   226,690 
Mortgage trading securities
  5,299   5,231   13,772   13,715 
Funds sold and resell agreements
  5   4   12   20 
Total interest revenue
  205,749   216,967   613,555   653,934 
Interest expense
                
Deposits
  22,407   27,266   69,609   81,175 
Borrowed funds
  2,331   3,322   7,177   10,592 
Subordinated debentures
  5,627   5,664   16,745   16,765 
Total interest expense
  30,365   36,252   93,531   108,532 
Net interest revenue
  175,384   180,715   520,024   545,402 
Provision for credit losses
     20,000   8,950   98,140 
Net interest revenue after provision for credit losses
  175,384   160,715   511,074   447,262 
Other operating revenue
                
Brokerage and trading revenue
  29,451   27,072   78,595   72,861 
Transaction card revenue
  31,328   28,852   90,797   82,802 
Trust fees and commissions
  17,853   16,774   55,425   50,831 
Deposit service charges and fees
  24,614   24,290   70,951   79,879 
Mortgage banking revenue
  29,493   29,236   66,205   62,442 
Bank-owned life insurance
  2,761   3,004   8,496   8,884 
Other revenue
  10,535   7,708   26,666   22,720 
Total fees and commissions
  146,035   136,936   397,135   380,419 
Gain (loss) on sales of assets, net
  712   (1,331)  3,988   (1,176)
Gain on derivatives, net
  4,048   4,626   2,860   11,557 
Gain on mortgage trading securities, net
  17,788   3,369   24,191   18,448 
Gain on available for sale securities, net
  16,694   8,384   27,064   20,929 
Total other-than-temporary impairment losses
  (9,467)  (4,525)  (9,541)  (25,192)
Portion of loss recognized in (reclassified from) other comprehensive income
  (1,833)  (9,786)  (11,182)  4,010 
Net impairment losses recognized in earnings
  (11,300)  (14,311)  (20,723)  (21,182)
Total other operating revenue
  173,977   137,673   434,515   408,995 
Other operating expense
                
Personnel
  103,260   101,216   308,857   295,094 
Business promotion
  5,280   4,426   14,681   13,349 
Contribution to BOKF Charitable Foundation
  4,000      4,000    
Professional fees and services
  7,418   7,621   21,134   20,690 
Net occupancy and equipment
  16,627   16,436   47,785   47,638 
Insurance
  2,206   6,052   13,163   18,181 
Data processing and communications
  24,446   21,601   71,377   63,850 
Printing, postage and supplies
  3,780   3,648   10,448   10,495 
Net losses and expenses of repossessed assets
  5,939   7,230   17,813   27,517 
Amortization of intangible assets
  896   1,324   2,688   3,971 
Mortgage banking costs
  9,349   9,093   24,788   28,740 
Change in fair value of mortgage servicing rights
  24,822   15,924   35,186   21,450 
Visa retrospective responsibility obligation
     1,103      1,103 
Other expense
  12,873   9,491   30,634   22,731 
Total other operating expense
  220,896   205,165   602,554   574,809 
Income before taxes
  128,465   93,223   343,035   281,448 
Federal and state income tax
  43,006   29,935   121,115   92,260 
Net income
  85,459   63,288   221,920   189,188 
Net income (loss) attributable to non-controlling interest
  358   (979)  3,038   1,266 
Net income attributable to BOK Financial Corp.
 $85,101  $64,267  $218,882  $187,922 
Earnings per share:
                
Basic
 $1.24  $0.94  $3.20  $2.76 
Diluted
 $1.24  $0.94  $3.19  $2.75 
Average shares used in computation:
                
Basic
  67,827,591   67,625,378   67,875,875   67,608,277 
Diluted
  68,037,419   67,765,344   68,127,754   67,812,436 
Dividends declared per share
 $0.275  $0.25  $0.80  $0.74 
 
See accompanying notes to consolidated financial statements.

 
- 53 -

 
 
Consolidated Balance Sheets
         
(In thousands except share data)
         
   
Sept. 30,
  
Dec. 31,
  
Sept. 30,
 
   
2011
  
2010
  
2010
 
   
(Unaudited)
  
(Footnote 1)
  
(Unaudited)
 
Assets
         
Cash and due from banks
 $953,688  $1,247,946  $1,175,434 
Funds sold and resell agreements
  19,193   21,458   20,468 
Trading securities
  109,659   55,467   82,247 
Investment securities (fair value:  Sept. 30, 2011 – $483,234; December 31, 2010 - $346,105; Sept. 30, 2010 – $358,340)
  452,652   339,553   343,748 
Available for sale securities
  9,619,631   9,096,277   9,314,831 
Available for sale securities pledged to creditors
     139,344   135,440 
Total available for sale securities
  9,619,631   9,235,621   9,450,271 
Mortgage trading securities
  672,191   428,021   475,215 
Residential mortgage loans held for sale
  256,397   263,413   316,893 
Loans
  11,124,569   10,643,036   10,805,844 
Less allowance for loan losses
  (271,456)  (292,971)  (299,154)
  Loans, net of allowance
  10,853,113   10,350,065   10,506,690 
Premises and equipment, net
  264,325   265,465   267,189 
Receivables
  111,427   148,940   138,234 
Goodwill
  335,601   335,601   335,601 
Intangible assets, net
  11,115   13,803   15,168 
Mortgage servicing rights, net
  87,948   115,723   86,333 
Real estate and other repossessed assets
  127,943   141,394   126,859 
Bankers’ acceptances
  211   1,222   259 
Derivative contracts
  370,616   270,445   266,104 
Cash surrender value of bank-owned life insurance
  260,506   255,442   254,884 
Receivable on unsettled securities trades
  172,641   135,059   124,365 
Other assets
  387,408   316,965   399,990 
Total assets
 $25,066,265  $23,941,603  $24,385,952 
              
Noninterest-bearing demand deposits
 $5,414,284  $4,220,764  $4,046,515 
Interest-bearing deposits:
            
  Transaction
  9,252,837   9,255,362   8,845,385 
  Savings
  217,431   193,767   189,191 
  Time (includes fair value: $0 at Sept. 30, 2011; $27,414 at December 31, 2010; $27,804 at Sept. 30, 2010)
  3,554,470   3,509,168   3,741,500 
  Total deposits
  18,439,022   17,179,061   16,822,591 
Funds purchased
  1,318,668   1,025,019   923,879 
Repurchase agreements
  1,206,793   1,258,761   1,125,854 
Other borrowings
  80,276   833,578   1,303,591 
Subordinated debentures
  398,834   398,701   398,658 
Accrued interest, taxes and expense
  155,188   134,107   132,564 
Bankers’ acceptances
  211   1,222   259 
Derivative contracts
  341,822   215,420   218,296 
Due on unsettled securities trades
  218,097   160,425   756,532 
Other liabilities
  139,804   191,431   179,740 
Total liabilities
  22,298,715   21,397,725   21,861,964 
Shareholders' equity:
            
Common stock ($.00006 par value; 2,500,000,000 shares authorized; shares issued and outstanding: Sept. 30, 2011 – 71,154,137; December 31, 2010 – 70,815,563; Sept. 30, 2010 – 70,627,117)
  4   4   4 
Capital surplus
  799,272   782,805   772,194 
Retained earnings
  1,908,574   1,743,880   1,701,909 
Treasury stock (shares at cost:  Sept. 30, 2011 – 3,147,747; December 31, 2010 – 2,607,874;  Sept. 30, 2010 – 2,535,991)
  (138,829)  (112,802)  (109,498)
Accumulated other comprehensive income
  163,571   107,839   139,041 
Total shareholders’ equity
  2,732,592   2,521,726   2,503,650 
Non-controlling interest
  34,958   22,152   20,338 
Total equity
  2,767,550   2,543,878   2,523,988 
Total liabilities and equity
 $25,066,265  $23,941,603  $24,385,952 
 
See accompanying notes to consolidated financial statements.

 
- 54 -

 

Consolidated Statements of Changes in Equity (Unaudited)
(In thousands)
                        
      
Accumulated
                   
   
Common Stock
  
Other
Comprehensive
  
Capital
  
Retained
  
Treasury Stock
  
Total
Shareholders’
  
Non-
Controlling
  
Total
 
   
Shares
  
Amount
  
Income(Loss)
  
Surplus
  
Earnings
  
Shares
  
Amount
  
Equity
  
Interest
  
Equity
 
                                
Balances at December 31, 2009
  70,312  $4  $(10,740) $758,723  $1,563,683   2,509  $(105,857) $2,205,813  $19,561  $2,225,374 
Comprehensive income:
                                        
Net income attributable to BOKF
              187,922         187,922      187,922 
Net income attributable to non-controlling interest
                          1,266   1,266 
Other comprehensive income, net of  tax
        149,781               149,781      149,781 
Comprehensive income
                              337,703   1,266   338,969 
Exercise of stock options
  315         6,900      27   (3,641)  3,259      3,259 
Tax benefit on exercise of stock options
           340            340      340 
Stock-based compensation
           6,231            6,231      6,231 
Cash dividends on common stock
              (49,696)        (49,696)     (49,696)
Capital calls and distributions, net
                          (489)  (489)
                                          
Balances at Sept. 30, 2010
  70,627  $4  $139,041  $772,194  $1,701,909   2,536  $(109,498) $2,503,650  $20,338  $2,523,988 
                                          
                                          
Balances at December 31, 2010
  70,816  $4  $107,839  $782,805  $1,743,880   2,608  $(112,802) $2,521,726  $22,152  $2,543,878 
Comprehensive income:
                                        
Net income attributable to BOKF
              218,882         218,882      218,882 
Net income attributable to non-controlling interest
                          3,038   3,038 
Other comprehensive income, net of tax
        55,732               55,732      55,732 
Comprehensive income
                              274,614   3,038   277,652 
Treasury stock purchases
                 492   (22,866)  (22,866)     (22,866)
Exercise of stock options
  338         8,842      48   (3,161)  5,681      5,681 
Tax benefit on exercise of stock options
           494            494      494 
Stock-based compensation
           7,131            7,131      7,131 
Cash dividends on common stock
              (54,188)        (54,188)     (54,188)
Capital calls and distributions, net
                          9,768   9,768 
                                          
Balances at Sept. 30, 2011
  71,154  $4  $163,571  $799,272  $1,908,574   3,148  $(138,829) $2,732,592  $34,958  $2,767,550 

                    See accompanying notes to consolidated financial statements.

 
- 55 -

 
 
Consolidated Statements of Cash Flows (Unaudited)
      
(In thousands)
      
   
Nine Months Ended
 
   
Sept. 30,
 
   
2011
  
2010
 
Cash Flows From Operating Activities:
      
Net income
 $221,920  $189,188 
Adjustments to reconcile net income before non-controlling interest to net cash
   provided by operating activities:
        
     Provision for credit losses
  8,950   98,140 
     Change in fair value of mortgage servicing rights
  35,186   21,450 
     Unrealized gains from derivatives
  (3,898)  (17,031)
     Tax benefit on exercise of stock options
  (494)  (340)
     Change in bank-owned life insurance
  (8,496)  (8,884)
     Stock-based compensation
  7,131   6,231 
     Depreciation and amortization
  36,877   45,514 
     Net amortization of securities discounts and premiums
  76,839   69,694 
     Net realized gains on financial instruments and other assets
  (6,992)  (528)
     Mortgage loans originated for resale
  (1,540,735)  (1,505,102)
     Proceeds from sale of mortgage loans held for resale
  1,555,075   1,430,116 
     Capitalized mortgage servicing rights
  (17,966)  (18,078)
     Change in trading securities, including mortgage trading securities
  (298,334)  (213,293)
     Change in receivables
  37,513   (29,412)
     Change in other assets
  33,880   (761)
     Change in accrued interest, taxes and expense
  69,507   21,115 
     Change in other liabilities
  (53,478)  42,721 
Net cash provided by operating activities
  152,485   130,740 
Cash Flows From Investing Activities:
        
  Proceeds from maturities of investment securities
  54,639   107,821 
  Proceeds from maturities of available for sale securities
  2,698,067   1,378,682 
  Purchases of investment securities
  (37,085)  (211,312)
  Purchases of available for sale securities
  (5,238,649)  (3,399,910)
  Proceeds from sales of available for sale securities
  2,058,661   1,511,104 
  Change in amount receivable on unsettled securities transactions
  (37,582)  342,477 
  Loans originated net of principal collected
  (457,430)  (32,291)
  Purchase of mortgage servicing rights
     151,911 
  Net payments on derivative asset contracts
  (45,449)  (124,365)
  Proceeds from disposition of assets
  91,410   126,412 
  Purchases of assets
  (52,857)  (120,740)
  Net cash used in investing activities
  (966,275)  (270,211)
Cash Flows From Financing Activities:
        
  Net change in demand deposits, transaction deposits and savings accounts
  1,214,659   1,330,856 
  Net change in time deposits
  45,462   (25,525)
  Net change in other borrowings
  (670,791)  (1,251,776)
  Net payments or proceeds on derivative liability contracts
  42,849   (152,047)
  Net change in derivative margin accounts
  (101,705)  14,549 
  Change in amount due on unsettled security transactions
  57,672   544,197 
  Issuance of common and treasury stock, net
  5,681   3,259 
  Tax benefit on exercise of stock options
  494   340 
  Repurchase of common stock
  (22,866)   
  Dividends paid
  (54,188)  (49,696)
Net cash provided by financing activities
  517,267   414,157 
Net increase (decrease) in cash and cash equivalents
  (296,523)  274,686 
Cash and cash equivalents at beginning of period
  1,269,404   921,216 
Cash and cash equivalents at end of period
 $972,881  $1,195,902 
          
Cash paid for interest
 $87,638  $103,606 
Cash paid for taxes
 $115,518  $92,293 
Net loans and bank premises transferred to repossessed real estate and other assets
 $57,651  $50,194 
Increase in U.S. government guaranteed loans eligible for repurchase
 $110,744  $ 

See accompanying notes to consolidated financial statements.

 
- 56 -

 

Notes to Consolidated Financial Statements (Unaudited)

(1) Significant Accounting Policies

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements of BOK Financial Corporation (“BOK Financial” or “the Company”) have been prepared in accordance with accounting principles for interim financial information generally accepted in the United States and with the instructions to Form 10-Q and Article 10 of Regulation S-X.  Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.  In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.

The unaudited consolidated financial statements include accounts of BOK Financial and its subsidiaries, principally BOKF, NA (“the Bank”), BOSC, Inc., Cavanal Hill Investment Management Inc. and Southwest Trust Company, N.A.  Operating divisions of the Bank include Bank of Albuquerque, Bank of Arizona, Bank of Arkansas, Bank of Oklahoma, Bank of Texas, Colorado State Bank and Trust, Bank of Kansas City and the TransFund electronic funds network.

Certain reclassifications have been made to conform to the current period presentation.

The financial information should be read in conjunction with BOK Financial’s 2010 Form 10-K filed with the Securities and Exchange Commission, which contains audited financial statements.  Amounts presented as of December 31, 2010 have been derived from the audited financial statements included in BOK Financial’s 2010 Form 10-K but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.  Operating results for the three-month and nine-month periods ended September 30, 2011 are not necessarily indicative of the results that may be expected for the year ending December 31, 2011.

Newly Adopted and Pending Accounting Policies

Financial Accounting Standards Board (“FASB”)

FASB Accounting Standards Update No. 2010-06, Improving Disclosures About Fair Value Measurements (“ASU 2010-06”)

ASU 2010-06 amended the Accounting Standards Codification (“ASC”) 820, Fair Value Measurement, to add new disclosure requirements about transfers into and out of Levels 1 and 2, as defined in ASC 820 and separate disclosures about purchases, sales, issuance and settlements relating to Level 3 measurements, as defined in ASC 820. It also clarified existing fair value disclosures about the level of disaggregation and about inputs and valuation techniques used to measure fair value. ASU 2010-06 was effective for the Company on January 1, 2010 with exception of the requirement to provide Level 3 activity of purchases, sales, issuances, and settlement on a gross basis, which was effective for the Company on January 1, 2011. ASU 2010-06 did not have a significant impact on the Company’s financial statements.

FASB Accounting Standards Update No. 2010-20, Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses (“ASU 2010-20”)

On July 21, 2010, the FASB issued ASU 2010-20 which expanded the disclosure requirements concerning the credit quality of an entity’s financing receivables and its allowance for credit losses.  ASU 2010-20 was effective for the Company as of December 31, 2010 as it relates to disclosures required as of the end of the reporting period.  Disclosures related to activity during the reporting period were effective for the Company January 1, 2011 except for disclosure concerning troubled debt restructuring as discussed below.

FASB Accounting Standards Update No. 2010-28, Intangibles – Goodwill and Other (Topic 530): When to Perform Step 2 of the Goodwill Impairment Test for Reporting Units with Zero or Negative Carrying Amounts (“ASU 2010-28”)

On December 17, 2010, the FASB issued ASU 2010-28, a consensus of the FASB Emerging Issues Task Force.  ASU 2010-28 modified Step 1 of the goodwill impairment test for reporting units with zero or negative carrying amounts.  For those reporting

 
- 57 -

 

units, an entity is required to perform Step 2 of the goodwill impairment test if it is more likely than not that a goodwill impairment exists.  The entity is no longer able to assert that a reporting unit is not required to perform Step 2 because the carrying amount of the reporting unit is zero or negative.  The amendment was effective for the Company January 1, 2011 and is not expected to have a significant impact on the consolidated financial statements.

FASB Accounting Standards Update No. 2011-02, Receivables (Topic 310): A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring (“ASU 2011-02”)

On April 5, 2011, the FASB issued ASU 2011-02 to provide additional guidance or clarification to help creditors in determining whether a creditor has granted a concession and whether a debtor is experiencing financial difficulties for the purposes of determining whether a restructuring constitutes a troubled debt restructuring.  ASU 2011-02 is effective for the Company on July 1, 2011 and will be applied retrospectively to the beginning of the annual period of adoption.  In addition, the disclosures required by ASU 2010-20 that were temporarily deferred by FASB Accounting Standards Update No. 2011-01 Receivables (Topic 310): Deferral of the Effective Date of Disclosures about Troubled Debt Restructuring in Update No. 2010-20 are included in Note 4 for the period beginning July 1, 2011 as required.  ASU 2011-02 did not have a material impact on the Company’s consolidated financial statements.

FASB Accounting Standards Update No. 2011-03, Reconsideration of Effective Control for Repurchase Agreements (“ASU 2011-03”)

On April 29, 2011, the FASB issued ASU 2011-03 that eliminates the collateral maintenance requirement under GAAP for entities to consider in determining whether a transfer of financial assets subject to a repurchase agreement is accounted for as a sale or as a secured borrowing.  ASU 2011-03 is effective for the Company for interim and annual periods beginning after December 15, 2011.  Early adoption is not permitted.  ASU 2011-03 is not expected to have a material impact on the Company’s consolidated financial statements.

FASB Accounting Standards Update No. 2011-04, Fair Value Measurement (Topic 820):  Amendments to Achieve Common Fair Value Measurements and Disclosure Requirements in U.S. GAAP and IFRSs (“ASU 2011-04’)

On May 12, 2011, the FASB issued ASU 2011-04 to provide clarified and converged guidance on fair value measurement and expand disclosures concerning fair value measurements.  ASU 2011-04 is largely consistent with the existing fair value measurement principles contained in ASC 820, Fair Value Measurement.  ASU 2011-04 is effective for the Company for interim and annual periods beginning after December 15, 2011 and is not expected to have a material impact on the Company’s financial statements.  Early application is not permitted.

FASB Accounting Standards Update No. 2011-05, Comprehensive Income (Topic 220):  Presentation of Comprehensive Income (“ASU 2011-05”)

On June 16, 2011 the FASB issued ASU 2011-05 which revises the manner in which entities present comprehensive income in their financial statements by removing the presentation option in ASC 220, Comprehensive Income, and requires entities to report components of comprehensive income in either a continuous statement of comprehensive income or two separate but consecutive statements.  ASU 2011-05 is effective for the Company for interim and annual periods beginning after December 15, 2011 and will be applied retrospectively for all periods presented in the financial statements.  Early adoption is permitted, but has not been elected by the Company.

FASB Accounting Standards Updated No. 2011-08, Testing Goodwill for Impairment (“ASU 2011-08”)

On September 15, 2011, the FASB issued ASU 2011-08 which amends the guidance in ASC 350-20, Intangibles – Goodwill and Other:  Goodwill, on testing goodwill for impairment.  Under the revised guidance, the Company has the option of performing a qualitative assessment before calculating the fair value of the reporting unit when testing goodwill for impairment.  If the Company determines on the basis of qualitative factors that the fair value of the reporting unit is more likely than not less than the carrying amount, the two-step impairment test, as defined in ASC 350-20 would be required.  ASU 2011-08 does not change the calculation or allocation of goodwill.  ASU 2011-08 does not revise the requirement to test goodwill annually for impairment or to test for goodwill impairment between annual tests if events or circumstances warrant.  However, ASU 2011-08 does revise examples of events and circumstances that an entity should consider.  ASU 2011-08 is effective for the Company beginning January 1, 2012.  Early adoption is permitted, but has not been elected by the Company.  ASU 2011-08 is not expected to have a material impact on the Company’s consolidated financial statements.

 
- 58 -

 

(2) Securities

Trading Securities
 
The fair value and net unrealized gain (loss) included in trading securities is as follows (in thousands):
 
   
Sept. 30, 2011
  
December 31, 2010
  
Sept. 30, 2010
 
   
Fair Value
  
Net Unrealized Gain (Loss)
  
Fair Value
  
Net Unrealized Gain (Loss)
  
Fair
Value
  
Net Unrealized Gain (Loss)
 
Obligations of the U.S. Government
 $1,839  $(43) $3,873  $(17) $16,220  $(19)
U.S. agency residential mortgage-backed securities
  49,501   (97)  27,271   292   18,370   53 
Municipal and other tax-exempt securities
  57,431   (100)  23,396   (214)  43,438   (290)
Other trading securities
  888   (1)  927   (2)  4,219   23 
Total
 $109,659  $(241) $55,467  $59  $82,247  $(233)

 
Investment Securities
 
The amortized cost and fair values of investment securities are as follows (in thousands):

   
September 30, 2011
 
   
Amortized
  
Carrying
  
Fair
  
Gross Unrealized2
 
   
Cost
  
Value1
  
Value
  
Gain
  
Loss
 
                 
Municipal and other tax-exempt
 $133,394  $133,394  $138,461  $5,067  $ 
U.S. agency residential mortgage-backed securities – Other
  117,669   130,668   130,614   165   (219)
Other debt securities
  188,590   188,590   214,159   25,569    
Total
 $439,653  $452,652  $483,234  $30,801  $(219)

   
December 31, 2010
  
September 30, 2010
 
   
Amortized
  
Fair
  
Gross Unrealized2
  
Amortized
  
Fair
  
Gross Unrealized2
 
   
Cost
  
Value
  
Gain
  
Loss
  
Cost
  
Value
  
Gain
  
Loss
 
                          
Municipal and other tax-exempt
 $184,898  $188,577  $3,912  $(233) $187,608  $194,051  $6,443  $ 
U.S. agency residential mortgage-backed securities – Other
                        
Other debt securities
  154,655   157,528   4,505   (1,632)  156,140   164,289   8,292   (143)
Total
 $339,553  $346,105  $8,417  $(1,865) $343,748  $358,340  $14,735  $(143)
1
Carrying value includes $13 million of net unrealized gain which remains in Accumulated other comprehensive income (“AOCI”) in the Consolidated Balance Sheets related to certain securities transferred from the Available for Sale securities portfolio to the Investment securities portfolio as discussed in greater detail following.
2
Gross unrealized gains and losses are not recognized in AOCI in the Consolidated Balance Sheets.

During the three months ended September 30, 2011, the Company transferred certain U.S. government agency residential mortgage-backed securities from the available for sale portfolio to the investment securities (held-to-maturity) portfolio as the Company has the positive intent and ability to hold these securities to maturity.  No gains or losses were recognized in the Consolidated Statement of Earnings at the time of the transfer.  Transfers of debt securities into the investment securities portfolio (held-to-maturity) are made at fair value at the date of transfer.  The unrealized holding gain or loss at the date of transfer is retained in accumulated other comprehensive income and in the carrying value of the investment securities portfolio.  Such amounts are amortized over the estimated remaining life of the security as an adjustment to yield, offsetting the related amortization of the premium or accretion of the discount on the transferred securities.  At the time of transfer, the fair value totaled $131 million, amortized cost totaled $118 million and the pre-tax unrealized gain totaled $13 million.

 
- 59 -

 

The amortized cost and fair values of investment securities at September 30, 2011, by contractual maturity, are as shown in the following table (dollars in thousands):

                  
Weighted
 
   
Less than
  
One to
  
Six to
  
Over
     
Average
 
   
One Year
  
Five Years
  
Ten Years
  
Ten Years
  
Total
  
Maturity²
 
                    
Municipal and other tax-exempt:
                  
Carrying value
 $35,329  $70,957  $22,290  $4,818  $133,394   3.12 
Fair value
  35,766   73,963   23,659   5,073   138,461     
Nominal yield¹
  4.57   4.57   5.53   6.26   4.79     
Other debt securities:
                        
Carrying value
  8,163   28,955   34,784   116,688   188,590   10.26 
Fair value
  8,198   30,141   37,895   137,925   214,159     
Nominal yield
  4.36   5.51   5.58   6.20   5.90     
Total fixed maturity securities:
                        
Carrying value
 $43,492  $99,912  $57,074  $121,506  $321,984   7.30 
Fair value
  43,964   104,104   61,554   142,998   352,620     
Nominal yield
  4.53   4.85   5.56   6.20   5.44     
Mortgage-backed securities:
                        
Carrying value
                 $130,668     
Fair value
                  130,614     
Nominal yield
                  2.03     
Total investment securities:
                        
Carrying value
                 $452,652     
Fair value
                  483,234     
Nominal yield
                  4.46     
¹
Calculated on a taxable equivalent basis using a 39% effective tax rate.
²
Expected maturities may differ from contractual maturities, because borrowers may have the right to call or prepay obligations with or without penalty.

 
Available for Sale Securities
 
The amortized cost and fair value of available for sale securities are as follows (in thousands):

   
September 30, 2011
 
   
Amortized
  
Fair
  
Gross Unrealized1
    
   
Cost
  
Value
  
Gain
  
Loss
  
OTTI²
 
                 
U.S. Treasury
 $1,001  $1,006  $5  $  $ 
Municipal and other tax-exempt
  67,844   70,195   2,463   (112)   
Residential mortgage-backed securities:
                    
U. S. agencies:
                    
FNMA
  5,146,533   5,323,160   176,995   (368)   
FHLMC
  2,773,674   2,884,641   110,967       
GNMA
  686,725   726,320   39,634   (39)   
Other
  75,949   82,756   6,807       
Total U.S. agencies
  8,682,881   9,016,877   334,403   (407)   
Private issue:
                    
Alt-A loans
  174,383   147,949         (26,434)
Jumbo-A loans
  350,293   309,383   249   (9,721)  (31,438)
Total private issue
  524,676   457,332   249   (9,721)  (57,872)
Total residential mortgage-backed securities
  9,207,557   9,474,209   334,652   (10,128)  (57,872)
Other debt securities
  5,900   5,900          
Perpetual preferred stock
  19,224   19,080   884   (1,028)   
Equity securities and mutual funds
  39,489   49,241   9,825   (73)   
Total
 $9,341,015  $9,619,631  $347,829  $(11,341) $(57,872)
¹
Gross unrealized gain/ loss recognized in Other comprehensive income in the consolidated balance sheet.
²
Amounts represent unrealized loss that remains in AOCI after an other-than-temporary credit loss has been recognized in income.

 
- 60 -

 



   
December 31, 2010
 
   
Amortized
  
Fair
  
Gross Unrealized¹
    
   
Cost
  
Value
  
Gain
  
Loss
  
OTTI²
 
                 
Municipal and other tax-exempt
 $72,190  $72,942  $1,172  $(315) $(105)
Residential mortgage-backed securities:
                 
U. S. agencies:
                    
FNMA
  4,791,438   4,925,693   147,024   (12,769)   
FHLMC
  2,545,208   2,620,066   83,341   (8,483)   
GNMA
  765,046   801,993   37,193   (246)   
Other
  92,013   99,157   7,144       
Total U.S. agencies
  8,193,705   8,446,909   274,702   (21,498)   
Private issue:
                    
Alt-A loans
  220,332   186,674      (353)  (33,305)
Jumbo-A loans
  494,098   457,535   923   (14,067)  (23,419)
Total private issue
  714,430   644,209   923   (14,420)  (56,724)
Total residential mortgage-backed securities
  8,908,135   9,091,118   275,625   (35,918)  (56,724)
Other debt securities
  6,401   6,401          
Perpetual preferred stock
  19,511   22,114   2,603       
Equity securities and mutual funds
  29,181   43,046   14,192   (327)   
Total
 $9,035,418  $9,235,621  $293,592  $(36,560) $(56,829)
¹
Gross unrealized gain/loss recognized AOCI in the consolidated balance sheet
²
Amounts represent unrealized loss that remains in AOCI after an other-than-temporary credit loss has been recognized in income.

   
September 30, 2010
 
   
Amortized
  
Fair
  
Gross Unrealized1
    
   
Cost
  
Value
  
Gain
  
Loss
  
OTTI²
 
                 
Municipal and other tax-exempt
               
Residential mortgage-backed securities:
 $66,384  $68,308  $2,041  $(117) $ 
U. S. agencies:
                    
FNMA
  4,647,155   4,818,663   173,275   (1,767)   
FHLMC
  2,645,596   2,745,549   99,953       
GNMA
  886,910   924,861   38,003   (52)   
Other
  100,589   107,838   7,249       
Total U.S. agencies
  8,280,250   8,596,911   318,480   (1,819)   
Private issue:
                    
Alt-A loans
  211,343   178,221      (1,016)  (32,106)
Jumbo-A loans
  575,552   530,251   1,964   (17,491)  (29,774)
Total private issue
  786,895   708,472   1,964   (18,507)  (61,880)
Total residential mortgage-backed securities
  9,067,145   9,305,383   320,444   (20,326)  (61,880)
Other debt securities
  9,897   9,887      (10)   
Perpetual preferred stock
  19,511   22,024   2,513       
Equity securities and mutual funds
  31,913   44,669   13,279   (523)   
Total
 $9,194,850  $9,450,271  $338,277  $(20,976) $(61,880)
¹
Gross unrealized gain/loss recognized in AOCI in the consolidated balance sheet
²
Amounts represent unrealized loss that remains in AOCI after an other-than-temporary credit loss has been recognized in income.


 
- 61 -

 

The amortized cost and fair values of available for sale securities at September 30, 2011, by contractual maturity, are as shown in the following table (dollars in thousands):

                  
Weighted
 
   
Less than
  
One to
  
Six to
  
Over
     
Average
 
   
One Year
  
Five Years
  
Ten Years
  
Ten Years6
  
Total
  
Maturity5
 
U.S. Treasuries:
                  
Amortized cost
 $1,001  $  $  $  $1,001   1.58 
Fair value
  1,006            1,006     
Nominal yield¹
  0.55            0.55     
Municipal and other tax-exempt:
                        
Amortized cost
  1,001   8,373   11,276   47,194   67,844   19.43 
Fair value
  1,021   9,214   12,539   47,421   70,195     
Nominal yield¹
  3.96   4.11   4.06   1.01   1.94     
Other debt securities:
                        
Amortized cost
           5,900   5,900   32.20 
Fair value
           5,900   5,900     
Nominal yield¹
           1.87   1.87     
Total fixed maturity securities:
                        
Amortized cost
 $2,002  $8,373  $11,276  $53,094  $74,745   20.20 
Fair value
  2,027   9,214   12,539   53,321   77,101     
Nominal yield
  3.96   3.73   4.06   1.10   1.92     
Mortgage-backed securities:
                        
Amortized cost
                  9,207,557   ² 
Fair value
                  9,474,209     
Nominal yield4
                  3.58     
Equity securities and mutual funds:
                        
Amortized cost
                  58,713   ³ 
Fair value
                  68,321     
Nominal yield
                  0.67     
Total available-for-sale securities:
                        
Amortized cost
                 $9,341,015     
Fair value
                  9,619,631     
Nominal yield
                  3.54     
¹
Calculated on a taxable equivalent basis using a 39% effective tax rate.
²
The average expected lives of mortgage-backed securities were 2.01 years based upon current prepayment assumptions.
³
Primarily restricted common stock of U.S. government agencies and preferred stock of corporate issuers with no stated maturity.
4
The nominal yield on mortgage-backed securities is based upon prepayment assumptions at the purchase date. Actual yields earned may differ significantly based upon actual prepayments.
5
Expected maturities may differ from contractual maturities, because borrowers may have the right to call or prepay obligations with or without penalty.
6
Nominal yield on municipal and other tax-exempt securities and other debt securities with contractual maturity dates over ten years are based on variable rates which generally are reset within 35 days.

Sales of available for sale securities resulted in gains and losses as follows (in thousands):

   
Three Months Ended
September 30,
  
Nine Months Ended
September 30,
 
   
2011
  
2010
  
2011
  
2010
 
Proceeds
 $714,191  $595,967  $2,125,411  $1,511,104 
Gross realized gains
  17,741   8,899   34,913   22,210 
Gross realized losses
  104      7,913    
Related federal and state income tax expense
  5,908   2,857   9,531   7,280 

Gains and losses on sales of available for sale securities are recognized in the Consolidated Statement of Earnings on trade date and presented as realized in the previous table on settlement date.

In addition to securities that have been reclassified as pledged to creditors, securities with an amortized cost of $3.9 billion at September 30, 2011, $5.3 billion at December 31, 2010 and $5.2 billion at September 30, 2010 have been pledged as collateral for repurchase agreements, public and trust funds on deposit and for other purposes, as required by law.  The secured parties do not have the right to sell or re-pledge these securities.


 
- 62 -

 

Temporarily Impaired Securities as of September 30, 2011
(In thousands)
   
Number
  
Less Than 12 Months
  
12 Months or Longer
  
Total
 
   
of
  
Fair
  
Unrealized
  
Fair
  
Unrealized
  
Fair
  
Unrealized
 
   
Securities
  
Value
  
Loss
  
Value
  
Loss
  
Value
  
Loss
 
Investment:
                     
Mortgage-backed securities – other
  4  $86,566  $219  $  $  $86,566  $219 
                              
Available for sale:
                            
Municipal and other tax-exempt
  27   12,317   38   15,750   74   28,067   112 
Residential mortgage-backed securities:
                            
U. S. agencies:
                            
FNMA
  2   71,816   368         71,816   368 
FHLMC
  1   267            267    
GNMA
  5   9,405   39         9,405   39 
Total U.S. agencies
  8   81,488   407         81,488   407 
Private issue1:
                            
Alt-A loans
  19   27,024   7,828   120,925   18,606   147,949   26,434 
Jumbo-A loans
  43   29,897   2,022   268,632   39,137   298,529   41,159 
Total private issue
  62   56,921   9,850   389,557   57,743   446,478   67,593 
Total residential mortgage-backed securities
  70   138,409   10,257   389,557   57,743   527,966   68,000 
Perpetual preferred stocks
  6   11,927   1,028         11,927   1,028 
Equity securities and mutual   funds
  1   37   73         37   73 
Total available for sale
  104   162,690   11,396   405,307   57,817   567,997   69,213 
Total
  108  $249,256  $11,615  $405,307  $57,817  $654,563  $69,432 
¹
Includes the following securities for which an unrealized loss remains in OCI after an other-than-temporary credit loss has been recognized in income:
         Alt-A loans
  19   27,024   7,828   120,925   18,606   147,949   26,434 
         Jumbo-A loans
  32   19,740   976   199,339   30,462   219,079   31,438 



 
- 63 -

 

Temporarily Impaired Securities as of December 31, 2010
(In thousands)
   
Number
  
Less Than 12 Months
  
12 Months or Longer
  
Total
 
   
of
  
Fair
  
Unrealized
  
Fair
  
Unrealized
  
Fair
  
Unrealized
 
   
Securities
  
Value
  
Loss
  
Value
  
Loss
  
Value
  
Loss
 
Investment:
                     
Municipal and other tax- exempt
  37  $12,482  $211  $786  $22  $13,268  $233 
Other
  15   80,698   1,632         80,698   1,632 
Total investment
  52   93,180   1,843   786   22   93,966   1,865 
                              
Available for sale:
                            
Municipal and other tax-exempt1
  42   22,271   171   25,235   249   47,506   420 
Residential mortgage-backed securities:
                            
U. S. agencies:
                            
FNMA
  26   1,099,710   12,769         1,099,710   12,769 
FHLMC
  12   491,776   8,483         491,776   8,483 
GNMA
  3   5,681   246         5,681   246 
Total U.S. agencies
  41   1,597,167   21,498         1,597,167   21,498 
Private issue1:
                            
Alt-A loans
  22         186,675   33,658   186,675   33,658 
Jumbo-A loans
  53         417,917   37,486   417,917   37,486 
Total private issue
  75         604,592   71,144   604,592   71,144 
Total residential mortgage-backed securities
  116   1,597,167   21,498   604,592   71,144   2,201,759   92,642 
Equity securities and mutual funds
  2         2,878   327   2,878   327 
Total available for sale
  160   1,619,438   21,669   632,705   71,720   2,252,143   93,389 
Total
  212  $1,712,618  $23,512  $633,491  $71,742  $2,346,109  $95,254 
¹
Includes the following securities for which an unrealized loss remains in OCI after an other-than-temporary credit loss has been recognized in income:
Municipal and other tax-exempt
  11  $10,713  $105  $  $  $10,713  $105 
Alt-A loans
  19         172,153   33,305   172,153   33,305 
Jumbo-A loans
  25         166,401   23,419   166,401   23,419 
 

 
- 64 -

 

Temporarily Impaired Securities as of September 30, 2010
(In thousands)
   
Number
  
Less Than 12 Months
  
12 Months or Longer
  
Total
 
   
of
  
Fair
  
Unrealized
  
Fair
  
Unrealized
  
Fair
  
Unrealized
 
   
Securities
  
Value
  
Loss
  
Value
  
Loss
  
Value
  
Loss
 
Investment:
                     
Other debt securities
  15  $20,052  $143  $  $  $20,052  $143 
                              
Available for sale:
                            
Municipal and other tax-exempt
  18   8,201   20   18,125   97   26,326   117 
Residential mortgage-backed securities:
                            
U. S. agencies:
                            
FNMA
  9   377,384   1,767         377,384   1,767 
GNMA
  2   5,790   52         5,790   52 
Total U.S. agencies
  11   383,174   1,819         383,174   1,819 
Private issue1:
                            
Alt-A loans
  20         178,220   33,122   178,220   33,122 
Jumbo-A loans
  53         447,649   47,265   447,649   47,265 
Total private issue
  73         625,869   80,387   625,869   80,387 
Total residential mortgage-backed securities
  84   383,174   1,819   625,869   80,387   1,009,043   82,206 
Other debt securities
  3   1,093   2   2,394   8   3,487   10 
Equity securities and mutual funds
  2         2,681   523   2,681   523 
Total available for sale
  107   392,468   1,841   649,069   81,015   1,041,537   82,856 
Total
  122  $412,520  $1,984  $649,069  $81,015  $1,061,589  $82,999 
¹
Includes the following securities for which an unrealized loss remains in OCI after an other-than-temporary credit loss has been recognized in income:
Alt-A loans
  16         155,614   32,106   155,614   32,106 
Jumbo-A loans
  27         183,947   29,774   183,947   29,774 

On a quarterly basis, the Company performs separate evaluations of impaired debt and equity investment and available for sale securities to determine if the unrealized losses are temporary.
 
For debt securities, management determines whether it intends to sell or if it is more-likely-than-not that it will be required to sell impaired securities.  This determination considers current and forecasted liquidity requirements, regulatory and capital requirements and securities portfolio management.  Based on this evaluation as of September 30, 2011, we do not intend to sell any impaired available for sale securities before fair value recovers to our current amortized cost and it is more-likely-than-not that we will not be required to sell impaired securities before fair value recovers, which may be maturity.
 
For all impaired debt securities for which there was no intent or expected requirement to sell, the evaluation considers all available evidence to assess whether it is more likely than not that all amounts due would not be collected according to the security’s contractual terms.
 
Impairment of debt securities rated investment grade by all nationally-recognized rating agencies are considered temporary unless specific contrary information is identified.  None of the debt securities rated investment grade were considered to be other-than-temporarily impaired at September 30, 2011.

 
- 65 -

 

At September 30, 2011, the composition of the Company’s investment and available for sale securities portfolios by the lowest current credit rating assigned by any of the three nationally-recognized rating agencies is as follows (in thousands):

   
 
U.S. Govt / GSE 1
  
 
AAA - AA
  
 
A - BBB
  
 
Below Investment Grade
  
 
Not Rated
  
 
Total
 
   
Carrying
  
Fair
  
Carrying
  
Fair
  
Carrying
  
Fair
  
Carrying
  
Fair
  
Carrying
  
Fair
  
Carrying
  
Fair
 
   
Value
  
Value
  
Value
  
Value
  
Value
  
Value
  
Value
  
Value
  
Value
  
Value
  
Value
  
Value
 
Investment:
                                    
Municipal and other tax-exempt
 $  $  $53,997  $55,828  $26,224  $27,110  $  $  $53,173  $55,523  $133,394  $138,461 
Mortgage-backed securities -- other
  130,668   130,614                           130,668   130,614 
Other debt securities
        180,334   205,719   1,350   1,350         6,906   7,090   188,590   214,159 
Total
 $130,668  $130,614  $234,331  $261,547  $27,574  $28,460  $  $  $60,079  $62,613  $452,652  $483,234 
                                                  
   
U.S. Govt / GSE 1
  
AAA - AA
  
 
A - BBB
  
Below Investment Grade
  
Not Rated
  
Total
 
   
Amortized
  
Fair
  
Amortized
  
Fair
  
Amortized
  
Fair
  
Amortized
  
Fair
  
Amortized
  
Fair
  
Amortized
  
Fair
 
   
Cost
  
Value
  
Cost
  
Value
  
Cost
  
Value
  
Cost
  
Value
  
Cost
  
Value
  
Cost
  
Value
 
Available for Sale:
                                                
U.S. Treasury
 $1,001  $1,006  $  $  $  $  $  $  $  $  $1,001  $1,006 
Municipal and other tax-exempt
        40,414   42,402   11,960   12,049   14,063   14,180   1,407   1,564   67,844   70,195 
Residential mortgage-backed securities:
                                                
U. S. agencies:
                                                
FNMA
  5,146,533   5,323,160                           5,146,533   5,323,160 
FHLMC
  2,773,674   2,884,641                           2,773,674   2,884,641 
GNMA
  686,725   726,320                           686,725   726,320 
Other
  75,949   82,756                           75,949   82,756 
Total U.S. agencies
  8,682,881   9,016,877                           8,682,881   9,016,877 
Private issue:
                                                
Alt-A loans
                    174,383   147,949         174,383   147,949 
Jumbo-A loans
        24,172   22,318   19,781   18,034   306,340   269,031         350,293   309,383 
Total private issue
        24,172   22,318   19,781   18,034   480,723   416,980         524,676   457,332 
Total residential  mortgage-backed securities
  8,682,881   9,016,877   24,172   22,318   19,781   18,034   480,723   416,980                 9,207,557   9,474,209 
Other debt securities
        5,900   5,900                     5,900   5,900 
Perpetual preferred stock
              19,224   19,080               19,224   19,080 
Equity securities and mutual funds
                          39,489   49,241   39,489   49,241 
Total
 $8,683,882  $9,017,883  $70,486  $70,620  $50,965  $49,163  $494,786  $431,160  $40,896  $50,805  $9,341,015  $9,619,631 
1
U.S. government and government sponsored enterprises are not rated by the nationally-recognized rating agencies as these securities are guaranteed by agencies of the U.S. government or government-sponsored enterprises.

At September 30, 2011, approximately $481 million of the portfolio of privately issued residential mortgage-backed securities (based on amortized cost after impairment charges) was rated below investment grade by at least one of the nationally-recognized rating agencies.  The aggregate unrealized loss on these securities totaled $64 million.  Ratings by the nationally recognized rating agencies are subjective in nature and accordingly ratings can vary significantly amongst the agencies.  Limitations generally expressed by the rating agencies include statements that ratings do not predict the specific percentage default likelihood over any given period of time and that ratings do not opine on expected loss severity of an obligation should the issuer default.  As such, the impairment of securities rated below investment grade by at least one of the nationally-recognized rating agencies was evaluated to determine if we expect not to recover the entire amortized cost basis of the security.  This evaluation was based on projections of estimated cash flows based on individual loans underlying each security using current and anticipated increases in unemployment and default rates, decreases in housing prices and estimated liquidation costs at foreclosure.

 
- 66 -

 

The primary assumptions used in this evaluation were:

·  
Unemployment rates – increasing to 9.5% over the next 12 months, dropping to 8% over the following 21 months, and holding at 8% thereafter.
·  
Housing price depreciation – starting with current depreciated housing prices based on information derived from the Federal Housing Finance Agency (“FHFA”) data, decreasing by an additional 8% over the next twelve months and then growing at 2% per year thereafter.
·  
Estimated Liquidation Costs – reflect actual historical liquidation costs observed on Jumbo and Alt-A residential mortgage loans in the securities owned by the Company
·  
Discount rates – estimated cash flows were discounted at rates that range from 2.00% to 6.25% based on our current expected yields.

We also consider the current loan-to-value ratio and remaining credit enhancement as part of the assessment of the cash flows available to recover the amortized cost of the debt securities.  Each factor is considered in the evaluation.

The Company calculates the current loan-to-value ratio for each mortgage-backed security using loan-level data.  Current loan-to-value ratio is the current outstanding loan amount divided by an estimate of the current home value.  The current home value is derived from FHFA data.  FHFA provides historical information on home price depreciation at both the Metropolitan Statistical Area and state level.  This information is matched to each loan to estimate the home price depreciation.  Data is accumulated from the loan level to determine the current loan-to-value ratio for the security as a whole.

A distribution of the amortized cost (after recognition of the other-than-temporary impairment) and fair value by current loan to value ratio for our below investment grade private label residential mortgage-backed securities is as follows (in thousands):
            
Credit Losses Recognized
 
            
Three months ended
Sept. 30, 2011
  
Life-to-date
 
 
Current LTV Ratio
 
Number of Securities
  
Amortized Cost
  
Fair Value
  
Number of
Securities
  
Amount
  
Number of Securities
  
Amount
 
< 70 %
  5  $27,069  $24,213     $     $ 
70 < 75
                     
75 < 80
  2   38,136   33,346   1   229   1   229 
80 < 85
  4   42,320   37,717   3   1,607   3   1,607 
>= 85
  51   373,198   321,704   40   9,464   51   69,971 
Total
  62  $480,723  $416,980   44  $11,300   55  $71,807 

Remaining credit enhancement is the amount of credit enhancement available to absorb current projected losses within the pool of loans that support the security.  The Company acquires the benefit of credit enhancement by investing in super-senior tranches for many of our residential mortgage-backed securities.  Subordinated tranches held by other investors are specifically designed to absorb losses before the super-senior tranches which effectively doubled the typical credit support for these types of bonds.  Current projected losses consider depreciation of home prices based on FHFA data, estimated costs and additional losses to liquidate collateral and delinquency status of the individual loans underlying the security.

Based upon projected declines in expected cash flows from certain private-label residential mortgage-backed securities for which the Company had previously recognized other-than-temporary impairment charges in earnings and other comprehensive income, the Company recognized $11.3 million of additional credit loss impairments in earnings during the third quarter of 2011.

 
- 67 -

 

The following is a tabular roll forward of the amount of credit-related OTTI recognized on available for sale debt securities in earnings (in thousands):

   
Three Months Ended
Sept. 30,
  
Nine Months Ended
Sept. 30,
 
   
2011
  
2010
  
2011
  
2010
 
Balance of credit-related OTTI recognized on available for sale debt, beginning of period
 $62,047  $32,013  $52,624  $25,142 
Additions for credit-related OTTI not previously recognized
  2,294   1,194   2,331   2,983 
Additions for increases in credit-related OTTI previously recognized when there is no intent to sell and no requirement to sell before recovery of amortized cost
  9,006   13,117   18,392   18,199 
Balance of credit-related OTTI recognized on available for sale debt securities, end of period
 $73,347  $46,324  $73,347  $46,324 
 
Mortgage Trading Securities
 
Mortgage trading securities are residential mortgage-backed securities issued by U.S. government agencies that have been designated as an economic hedge of the mortgage servicing rights and are separately identified on the balance sheet.  The Company has elected to carry these securities at fair value with changes in fair value being recognized in earnings as they occur.  Mortgage trading securities were carried at fair value of $672 million at September 30, 2011 with a net unrealized gain of $19 million.  Mortgage trading securities were carried at fair value of $428 million at December 31, 2010, with a net unrealized loss of $5.6 million and fair value of $475 million at September 30, 2010 with a net unrealized gain of $4.9 million.  The Company recognized a net gain of $17.8 million and $24.2 million on mortgage trading securities for the three and nine months ended September 30, 2011, respectively.  The Company recognized net gains of $3.4 million and $18.4 million on mortgage trading securities for the three and nine months ended September 30, 2010, respectively.


(3) Derivatives
 
The following table summarizes the fair values of derivative contracts recorded as “derivative contracts” assets and liabilities in the balance sheet at September 30, 2011 (in thousands):
 
   
Gross Basis
  
Net Basis²
 
   
Assets
  
Liabilities
  
Assets
  
Liabilities
 
   
Notional¹
  
Fair Value
  
Notional¹
  
Fair Value
  
Fair Value
  
Fair Value
 
     Customer risk management programs:
                  
Interest rate contracts3
 $13,576,276  $281,479  $13,441,006  $278,936  $219,951  $217,408 
Energy contracts
  1,726,402   200,142   1,965,233   198,725   102,938   101,521 
Agricultural contracts
  190,100   8,100   190,700   8,012   2,373   2,285 
Foreign exchange contracts
  65,747   65,747   65,787   65,787   65,747   65,787 
CD options
  198,518   10,645   186,192   10,645   10,645   10,645 
Total customer derivative before cash collateral
  15,757,043   566,113   15,848,918   562,105   401,654   397,646 
Less: cash collateral
              (37,298)  (55,824)
Total customer derivatives
  15,757,043   566,113   15,848,918   562,105   364,356   341,822 
                          
     Interest rate risk management programs
  44,000   6,260         6,260    
Total derivative contracts
 $15,801,043  $572,373  $15,848,918  $562,105  $370,616  $341,822 
 
¹
Notional amounts for commodity contracts are converted into dollar-equivalent amounts based on dollar prices at the inception of the contract.
 
²
Derivative contracts are recorded on a net basis in the balance sheet in recognition of master netting agreements that enable the Company to settle all derivative positions with a given counterparty in total and to offset the net derivative position with the related cash collateral.
 
3
Includes interest rate swaps used by borrowers to modify interest rate terms of their loans and to be announced securities used by mortgage banking customers to hedge their loan production.
 
When bilateral netting agreements exist between the Company and its counterparties that create a single legal claim or obligation to pay or receive the net amount in settlement of the individual derivative contracts, the Company reports derivative assets and liabilities on a net by counterparty basis.

 
- 68 -

 
 
Derivative contracts may also require the Company to provide or receive cash margin as collateral for derivative assets and liabilities.  Derivative assets and liabilities are reported net of cash margin when certain conditions are met.  As of September 30, 2011, a decrease in credit rating from A1 to below investment grade would increase our obligation to post cash margin on existing contracts by approximately $41 million.
 
The following table summarizes the fair values of derivative contracts recorded as “derivative contracts” assets and liabilities in the balance sheet at December 31, 2010 (in thousands):
 
   
Gross Basis
  
Net Basis²
 
   
Assets
  
Liabilities
  
Assets
  
Liabilities
 
   
Notional¹
  
Fair Value
  
Notional¹
  
Fair Value
  
Fair Value
  
Fair Value
 
     Customer risk management programs:
                  
Interest rate contracts3
 $11,664,409  $235,961  $11,524,077  $233,421  $141,279  $138,739 
Energy contracts
  1,914,519   188,655   2,103,923   191,075   76,746   79,166 
Agricultural contracts
  183,250   10,616   186,709   10,534   4,226   4,144 
Foreign exchange contracts
  45,014   45,014   45,014   45,014   45,014   45,014 
CD options
  160,535   16,247   160,535   16,247   16,247   16,247 
Total customer derivative before cash collateral
  13,967,727   496,493   14,020,258   496,291   283,512   283,310 
Less: cash collateral
              (15,017)  (68,987)
Total customer derivatives
  13,967,727   496,493   14,020,258   496,291   268,495   214,323 
                          
     Interest rate risk management programs
  124,000   1,950   17,977   1,097   1,950   1,097 
Total derivative contracts
 $14,091,727  $498,443  $14,038,235  $497,388  $270,445  $215,420 
 
¹
Notional amounts for commodity contracts are converted into dollar-equivalent amounts based on dollar prices at the inception of the contract.
 
²
Derivative contracts are recorded on a net basis in the balance sheet in recognition of master netting agreements that enable the Company to settle all derivative positions with a given counterparty in total and to offset the net derivative position with the related cash collateral.
 
3
Includes interest rate swaps used by borrowers to modify interest rate terms of their loans and to be announced securities used by mortgage banking customers to hedge their loan production.
 
The following table summarizes the fair values of derivative contracts recorded as “derivative contracts” assets and liabilities in the balance sheet at September 30, 2010 (in thousands):
 
   
Gross Basis
  
Net Basis2
 
   
Assets
  
Liabilities
  
Assets
  
Liabilities
 
   
Notional¹
  
Fair Value
  
Notional¹
  
Fair Value
  
Fair Value
  
Fair Value
 
     Customer risk management programs:
                  
Interest rate contracts3
 $12,922,733  $162,377  $12,358,978  $159,901  $116,257  $113,781 
Energy contracts
  2,120,942   280,623   2,377,861   280,138   101,636   101,151 
Agricultural contracts
  153,551   5,609   162,927   5,500   1,715   1,606 
Foreign exchange contracts
  48,707   48,707   48,707   48,707   48,707   48,707 
CD options
  144,289   9,151   144,289   9,151   9,151   9,151 
Total customer derivative before cash collateral
  15,390,222   506,467   15,092,762   503,397   277,466   274,396 
Less: cash collateral
              (19,907)  (56,157)
Total customer derivatives
  15,390,222   506,467   15,092,762   503,397   257,559   218,239 
                          
     Interest rate risk management programs
  124,000   8,545   2,977   57   8,545   57 
Total derivative contracts
 $15,514,222  $515,012  $15,095,739  $503,454  $266,104  $218,296 
 
1
Notional amounts for commodity contracts are converted into dollar-equivalent amounts based on dollar prices at the inception of the contract.
2  
Derivative contracts are recorded on a net basis in the balance sheet in recognition of master netting agreements that enable the Company to settle all derivative positions with a given counterparty in total and to offset the net derivative position with the related cash collateral.
3  
Includes interest rate swaps used by borrowers to modify interest rate terms of their loans and to be announced securities used by mortgage banking customers to hedge their loan production.

 
- 69 -

 
 
The following summarizes the pre-tax net gains (losses) on derivative instruments and where they are recorded in the income statement (in thousands):

   
Three Months Ended
September 30, 2011
  
Three Months Ended
September 30, 2010
 
   
Brokerage
and Trading Revenue
  
Gain (Loss)
on Derivatives, Net
  
Brokerage
and Trading
Revenue
  
Gain (Loss)
on Derivatives,
Net
 
Customer Risk Management Programs:
            
Interest rate contracts
 $1,709  $  $1,152  $ 
Energy contracts
  1,360      2,335    
Agricultural contracts
  103      133    
Foreign exchange contracts
  155      100    
CD options
            
Total Customer Derivatives
  3,327      3,720    
                  
Interest Rate Risk Management Programs
     4,048      4,472 
Total Derivative Contracts
 $3,327  $4,048  $3,720  $4,472 

 
   
Nine Months Ended
September 30, 2011
  
Nine Months Ended
September 30, 2010
 
   
Brokerage
and Trading Revenue
  
Gain (Loss)
on Derivatives, Net
  
Brokerage
and Trading
Revenue
  
Gain (Loss)
on Derivatives,
Net
 
Customer Risk Management Programs:
            
Interest rate contracts
 $(803) $  $1,915  $ 
Energy contracts
  5,759      6,332    
Agricultural contracts
  263      529    
Foreign exchange contracts
  381      274    
CD options
            
Total Customer Derivatives
  5,600      9,050    
                  
Interest Rate Risk Management Programs
     2,700      11,148 
Total Derivative Contracts
 $5,600  $2,700  $9,050  $11,148 

 
Customer Risk Management Programs
 
BOK Financial offers programs to permit its customers to manage various risks, including fluctuations in energy, cattle and other agricultural products, interest rates and foreign exchange rates, or to take positions in derivative contracts.  Derivative contracts are executed between the customers and BOK Financial.  Offsetting contracts are executed between BOK Financial and other selected counterparties to minimize its risk of changes in commodity prices, interest rates or foreign exchange rates.  The counterparty contracts are identical to customer contracts, except for a fixed pricing spread or fee paid to BOK Financial as profit and compensation for administrative costs and credit risk which is recognized over the life of the contracts and included in other operating revenue – brokerage and trading revenue in the Consolidated Statements of Earnings.
 
Interest Rate Risk Management Programs
 
BOK Financial may use interest rate swaps in managing its interest rate sensitivity and as part of its economic hedge of the change in the fair value of mortgage servicing rights.  Interest rate swaps are generally used to reduce overall asset sensitivity by converting specific fixed rate liabilities to floating rate based on LIBOR.  Net interest revenue was not significantly impacted by the settlement of amounts receivable or payable on interest rate swaps for the three and nine months ended September 30, 2011 and 2010, respectively.  As of September 30, 2011, BOK Financial had interest rate swaps with a notional value of $44 million used as part of the economic hedge of the change in the fair value of the mortgage servicing rights.

As discussed in Note 5, certain derivative contracts not designated as hedging instruments related to mortgage loan commitments and forward sales contracts are included in Residential mortgage loans held for sale on the Consolidated Balance Sheets.  See Note 5, for additional discussion of notional, fair value and impact on earnings of these contracts.

None of these derivative contracts have been designated as hedging instruments.

 
- 70 -

 

(4) Loans and Allowances for Credit Losses

Loans are either secured or unsecured based on the type of loan and the financial condition of the borrower. Repayment is generally expected from cash flow or proceeds from the sale of selected assets of the borrower.  BOK Financial is exposed to risk of loss on loans due to the borrower’s difficulties, which may arise from any number of factors, including problems within the respective industry or local economic conditions. Access to collateral, in the event of borrower default, is reasonably assured through adherence to applicable lending laws and through sound lending standards and credit review procedures.

Performing loans may be renewed under the current collateral value, debt service ratio and other underwriting standards.   Nonperforming loans may be renewed and will remain on nonaccrual status.  Nonperforming loans renewed will be evaluated and may be charged off if the loan balance is no longer covered by the paying capacity of the borrower based on an evaluation of available cash resources and collateral value.

Interest is accrued at the applicable interest rate on the principal amount outstanding. Loans are placed on nonaccrual status when, in the opinion of management, full collection of principal or interest is uncertain. Interest previously accrued but not collected is charged against interest income when the loan is placed on nonaccrual status. Payments on nonaccrual loans are applied to principal or reported as interest income, according to management’s judgment as to the collectability of principal.  Loans may be returned to accruing status when, in the opinion of management, full collection of principal and interest, including principal previously charged off, is probable based on improvements in the borrower’s financial condition or a sustained period of performance.

Loan origination and commitment fees and direct loan acquisition and origination costs are deferred and amortized as an adjustment to yield over the life of the loan or over the commitment period, as applicable.

Certain residential mortgage loans originated by the Company are held for sale.  All residential mortgage loans originated for sale are carried at fair value based on sales commitments or market quotes. Changes in fair value are recorded in other operating revenue – mortgage banking revenue.

Loans are disaggregated into portfolio segments and further disaggregated into classes.  The portfolio segment is the level at which the Company develops and documents a systematic method for determining its allowance for credit losses.  Classes are a further disaggregation of portfolio segments based on the risk characteristics of the loans and the Company’s method for monitoring and assessing credit risk.  Portfolio segments of the loan portfolio are as follows (in thousands):

   
September 30, 2011
  
December 31, 2010
 
   
Fixed
  
Variable
        
Fixed
  
Variable
       
   
Rate
  
Rate
  
Nonaccrual
  
Total
  
Rate
  
Rate
  
Nonaccrual
  
Total
 
                          
Commercial
 $3,054,787  $3,337,166  $83,736  $6,475,689  $2,883,905  $3,011,636  $38,455  $5,933,996 
Commercial real estate
  864,053   1,285,801   110,048   2,259,902   829,836   1,297,148   150,366   2,277,350 
Residential mortgage
  954,960   925,205   31,731   1,911,896   851,048   939,774   37,426   1,828,248 
Consumer
  265,307   207,815   3,960   477,082   369,364   229,511   4,567   603,442 
Total
 $5,139,107  $5,755,987  $229,475  $11,124,569  $4,934,153  $5,478,069  $230,814  $10,643,036 
Accruing loans past due (90 days)1
             $1,401              $7,966 
1  
Excludes residential mortgage loans guaranteed by agencies of the U.S. government

At September 30, 2011, approximately $5.0 billion or 45% of the total loan portfolio is to businesses and individuals in Oklahoma and $3.2 billion or 29% of our total loan portfolio is to businesses and individuals in Texas.  This geographic concentration subjects the loan portfolio to the general economic conditions within this area.

Commercial

Commercial loans represent loans for working capital, facilities acquisition or expansion, purchases of equipment and other needs of commercial customers primarily located within our geographical footprint.  Commercial loans are underwritten individually and represent on-going relationships based on a thorough knowledge of the customer, the customer’s industry and market.  While commercial loans are generally secured by the customer’s assets including real property, inventory, accounts receivable, operating equipment, interest in mineral rights and other property and may also include personal guarantees of the owners and related parties, the primary source of repayment of the loans

 
- 71 -

 

is the on-going cash flow from operations of the customer’s business.  Inherent lending risk is centrally monitored on a continuous basis from underwriting throughout the life of the loan for compliance with commercial lending policies.

Approximately $1.0 billion of loans in the services category consists of loans with individual balances of less than $10 million.  Approximately $2.8 billion or 43% of the commercial portfolio are to businesses in Oklahoma and $2.1 billion or 32% of our commercial loan portfolio are to businesses in Texas. 

Commercial Real Estate

Commercial real estate loans are for the construction of buildings or other improvements to real estate and property held by borrowers for investment purposes primarily within our geographical footprint.  We require collateral values in excess of the loan amounts, demonstrated cash flows in excess of expected debt service requirements, equity investment in the project and a portion of the project already sold, leased or permanent financing already secured.  The expected cash flows from all significant new or renewed income producing property commitments are stress tested to reflect the risks in varying interest rates, vacancy rates and rental rates.  As with commercial loans, inherent lending risks are centrally monitored on a continuous basis from underwriting throughout the life of the loan for compliance with applicable lending policies.  Approximately 33% of commercial real estate loans are secured by properties primarily located in the Dallas and Houston areas of Texas.  An additional 28% of commercial real estate loans are secured by properties located primarily in the Tulsa and Oklahoma City metropolitan areas of Oklahoma. 

Residential Mortgage and Consumer

Residential mortgage loans provide funds for our customers to purchase or refinance their primary residence or to borrow against the equity in their home. Residential mortgage loans are secured by a first or second-mortgage on the customer’s primary residence.  Consumer loans include direct loans secured by and for the purchase of automobiles, recreational and marine equipment as well as other unsecured loans.  Consumer loans also include indirect automobile loans made through primary dealers.  Residential mortgage and consumer loans are made in accordance with underwriting policies we believe to be conservative and are fully documented.  Credit scoring is assessed based on significant credit characteristics including credit history, residential and employment stability.  Residential mortgage loans retained in the Company’s portfolio are primarily composed of various mortgage programs to support customer relationships including jumbo mortgage loans, non-builder construction loans and special loan programs for high net worth individuals and certain professionals.  Jumbo loans may be fixed or variable rate and are fully amortizing.  Jumbo loans generally conform to government sponsored entity standards, with exception that the loan size exceeds maximums required under these standards.  These loans generally require a minimum FICO score of 720 and a maximum debt-to-income ratio (“DTI”) of 38%.  Loan-to-value (“LTV”) ratios are tiered from 60% to 100%, depending on the market.  Special mortgage programs include fixed and variable fully amortizing loans tailored to the needs of certain healthcare professionals.  Variable rate loans are fully indexed at origination and may have fixed rates for three to ten years, then adjust annually thereafter. 

At September 30, 2011 and December 31, 2010, residential mortgage loans included $169 million and $48 million, respectively, of loans guaranteed by U.S. government agencies previously sold into GNMA mortgage pools.  The Company may repurchase these loans when certain defined delinquency criteria are met.  Because of this repurchase right, the Company is deemed to have regained effective control over these loans and must include them on the Consolidated Balance Sheet.  

Home equity loans are generally first or second lien loans with a maximum LTV of 100%, including consideration of any superior liens.  The loans require a minimum FICO score of 700 and a maximum DTI of 40%.  The maximum loan amount available for our home equity loan products is generally $400 thousand.

Credit Commitments
 
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of conditions established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. At September 30, 2011, outstanding commitments totaled $5.7 billion. Because some commitments are expected to expire before being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. BOK Financial uses the same credit policies in making commitments as it does loans.


 
- 72 -

 

The amount of collateral obtained, if deemed necessary, is based upon management’s credit evaluation of the borrower.

Standby letters of credit are conditional commitments issued to guarantee the performance of a customer to a third party. Because the credit risk involved in issuing standby letters of credit is essentially the same as that involved in extending loan commitments, BOK Financial uses the same credit policies in evaluating the creditworthiness of the customer. Additionally, BOK Financial uses the same evaluation process in obtaining collateral on standby letters of credit as it does for loan commitments. The term of these standby letters of credit is defined in each commitment and typically corresponds with the underlying loan commitment. At September 30, 2011, outstanding standby letters of credit totaled $509 million.  Commercial letters of credit are used to facilitate customer trade transactions with the drafts being drawn when the underlying transaction is consummated. At September 30, 2011, outstanding commercial letters of credit totaled $7 million.

Allowances for Credit Losses

BOK Financial maintains separate allowances for loan losses and for off-balance sheet credit risk related to commitments to extend credit and standby letters of credit.  As discussed in greater detail in Note 5, the Company also has separate allowances related to off-balance sheet credit risk related to residential mortgage loans sold with full or partial recourse and for residential mortgage loans sold to government sponsored agencies under standard representations and warranties.

The allowance for loan losses is assessed by management on a quarterly basis and consists of specific amounts attributed to certain impaired loans, general allowances for unimpaired loans and non-specific allowances based on general economic conditions, risk concentration and related factors.  Impairment is individually measured for certain impaired loans and collectively measured for all other loans.  There have been no material changes in the approach or techniques utilized in developing the allowances for loan losses and off-balance sheet credit losses for the nine months ended September 30, 2011.

Internally risk graded loans are evaluated individually for impairment.  Non-risk graded loans are collectively evaluated for impairment through past-due status and other relevant factors.  Substantially all commercial and commercial real estate loans are risk graded.  Certain residential mortgage and consumer loans are also risk graded.  Certain commercial loans and most residential mortgage and consumer loans are small balance, homogeneous pools of loans that are not risk graded.

Borrowers are considered to be experiencing financial difficulty when it becomes probable that BOK Financial will be unable to collect the full contractual principal and interest due according to the contractual terms of the loan agreements.  This is substantially the same criteria used to determine when a loan should be placed on nonaccrual status.  Accordingly, all internally risk graded loans to borrowers who are experiencing financial difficulty are considered to be impaired, placed on nonaccrual status and evaluated for specific allowance.  Specific allowances for impaired loans are measured by an evaluation of estimated future cash flows discounted at the loans’ initial effective interest rate or the fair value of collateral for certain collateral dependent loans.  Historical statistics may be used in limited situations to assist in estimating future cash flows or collateral values, such as when an impaired collateral dependent loan is identified at the end of a reporting period.  Historical statistics are a practical way to estimate impairment until an updated appraisal of collateral value is received or a full assessment of future cash flows is completed.  Estimates of future cash flows and collateral values require significant judgments and are subject to volatility.

General allowances for unimpaired loans are based on migration models.  Separate migration models are used to determine general allowances for commercial and commercial real estate loans, residential mortgage loans and consumer loans.  Substantially all commercial and commercial real estate loans are risk-graded based on an evaluation of the borrowers’ ability to pay.  Risk grades are updated quarterly.  Migration factors are determined for each risk grade to determine the inherent loss based on historical trends using an eight-quarter aggregate accumulation of net losses.  Losses incurred in more recent periods were more heavily weighted by a sum-of-periods-digits formula.  The greater of the loss factors based on migration trends or a minimum migration factor based on long-term history is assigned to each risk grade.  The resulting general allowances may be adjusted upward or downward by management to account for the limitations in migration models which are based entirely on historical data, such as their limited accuracy at the beginning and ending of credit cycles.  The general allowance for residential mortgage loans is based on an eight-quarter average percent of loss.  The general allowance for consumer loans is based on an eight-quarter average percent loss with separate migration factors determined by major product line, such as indirect automobile loans and direct consumer loans.

 
- 73 -

 
 
Nonspecific allowances are maintained for risks beyond factors specific to a particular loan or identified by the migration models.  These factors include trends in the economy in our primary lending areas, conditions in certain industries where we have a concentration and overall growth in the loan portfolio.  Evaluation of nonspecific factors considers the effect of the duration of the business cycle on migration factors and also considers current economic conditions and other factors.

A provision for credit losses is charged against earnings in amounts necessary to maintain appropriate allowances for loan and off-balance sheet credit losses. Loans are charged off when the loan balance or a portion of the loan balance is no longer covered by the paying capacity of the borrower based on an evaluation of available cash resources and collateral value. Loans are evaluated quarterly and charge-offs are taken in the quarter in which the loss is identified. Additionally, all unsecured or under-secured residential mortgage and consumer loans that are past due 180 days are charged off. Recoveries of loans previously charged off are added to the allowance.

Collateral value of real property is generally based on third party appraisals that conform to Uniform Standards of Professional Appraisal Practice, less estimated selling costs.  Appraised values are on an “as-is” basis and generally are not adjusted by the Company.  Collateral value of mineral rights is generally determined by our internal staff of engineers based on projected cash flows from proven oil and gas reserves under existing economic and operating conditions.  The value of other collateral is generally determined by our special assets staff based on projected liquidation cash flows under current market conditions.  Collateral values and available cash resources that support impaired loans are evaluated quarterly.  Updated appraisals are obtained at least annually or more frequently if market conditions indicate collateral values have declined.

The allowance for loan losses and recorded investment of the related loans by portfolio segment for each impairment measurement method at September 30, 2011 is as follows (in thousands):

   
Collectively Measured
for Impairment
  
Individually Measured
for Impairment
  
Total
 
   
Recorded Investment
  
Related Allowance
  
Recorded Investment
  
Related Allowance
  
Recorded Investment
  
Related
Allowance
 
                    
Commercial
 $6,392,150  $107,745  $83,539  $1,799  $6,475,689  $109,544 
Commercial real estate
  2,149,854   87,513   110,048   4,199   2,259,902   91,712 
Residential mortgage
  1,902,993   39,653   8,903   635   1,911,896   40,288 
Consumer
  475,693   8,228   1,389   67   477,082   8,295 
Total
  10,920,690   243,139   203,879   6,700   11,124,569   249,839 
                          
Nonspecific allowance
                 21,617 
                          
Total
 $10,920,690  $243,139  $203,879  $6,700  $11,124,569  $271,456 

The allowance for loan losses and recorded investment of the related loans by portfolio segment for each impairment measurement method at December 31, 2010 is as follows (in thousands):

   
Collectively Measured
for Impairment
  
Individually Measured
for Impairment
  
Total
 
   
Recorded Investment
  
Related Allowance
  
Recorded Investment
  
Related Allowance
  
Recorded Investment
  
Related
Allowance
 
                    
Commercial
 $5,895,674  $102,565  $38,322  $2,066  $5,933,996  $104,631 
Commercial real estate
  2,126,984   94,502   150,366   4,207   2,277,350   98,709 
Residential mortgage
  1,816,184   49,500   12,064   781   1,828,248   50,281 
Consumer
  601,691   12,536   1,751   78   603,442   12,614 
Total
  10,440,533   259,103   202,503   7,132   10,643,036   266,235 
                          
Nonspecific allowance
                 26,736 
                          
Total
 $10,440,533  $259,103  $202,503  $7,132  $10,643,036  $292,971 


 
- 74 -

 

The activity in the allowance for loan losses and the allowance for off-balance sheet credit losses related to loan commitments and standby letters of credit for the three months ended September 30, 2011 is summarized as follows (in thousands):

   
Commercial
  
Commercial Real Estate
  
Residential Mortgage
  
Consumer
  
Nonspecific allowance
  
Total
 
                    
Allowance for loans losses:
                  
Beginning balance
 $113,571  $91,750  $45,243  $8,922  $27,125  $286,611 
Provision for loan losses
  (348)  1,386   (1,835)  1,304   (5,508)  (5,001)
Loans charged off
  (5,083)  (2,335)  (3,403)  (3,202)     (14,023)
Recoveries
  1,404   911   283   1,271      3,869 
Ending balance
 $109,544  $91,712  $40,288  $8,295  $21,617  $271,456 
Allowance for off-balance sheet credit losses:
                        
Beginning balance
 $9,236  $1,020  $180  $309  $  $10,745 
Provision for off-balance sheet credit losses
  4,882   134   (30)  15      5,001 
Ending balance
 $14,118  $1,154  $150  $324  $  $15,746 
                          
Total provision for credit losses
 $4,534  $1,520  $(1,865) $1,319  $(5,508) $ 

The activity in the allowance for loan losses and the allowance for off-balance sheet credit losses related to loan commitments and standby letters of credit for the nine months ended September 30, 2011 is summarized as follows (in thousands):

   
Commercial
  
Commercial Real Estate
  
Residential Mortgage
  
Consumer
  
Nonspecific allowance
  
Total
 
                    
Allowance for loans losses:
                  
Beginning balance
 $104,631  $98,709  $50,281  $12,614  $26,736  $292,971 
Provision for loan losses
  10,488   4,051   (1,880)  (65)  (5,119)  7,475 
Loans charged off
  (10,737)  (12,608)  (9,732)  (8,952)     (42,029)
Recoveries
  5,162   1,560   1,619   4,698      13,039 
Ending balance
 $109,544  $91,712  $40,288  $8,295  $21,617  $271,456 
Allowance for off-balance sheet credit losses:
                        
Beginning balance
 $13,456  $443  $131  $241  $  $14,271 
Provision for off-balance sheet credit losses
  662   711   19   83      1,475 
Ending balance
 $14,118  $1,154  $150  $324  $  $15,746 
                          
Total provision for credit losses
 $11,150  $4,762  $(1,861) $18  $(5,119) $8,950 


 
- 75 -

 

Credit Quality Indicators

The Company utilizes risk grading as a primary credit quality indicator.  Substantially all commercial and commercial real estate loans and certain residential mortgage and consumer loans are risk graded based on a quarterly evaluation of the borrowers’ ability to repay the loans.  Certain commercial loans and most residential mortgage and consumer loans are small, homogeneous pools that are not risk graded.  These loans are collectively evaluated for impairment primarily through past due status.

The allowance for loan losses and recorded investment of the related loans by portfolio segment for risk graded and non-risk graded loans at September 30, 2011 is as follows (in thousands):

   
Internally Risk Graded
  
Non-Graded
  
Total
 
   
Recorded Investment
  
Related Allowance
  
Recorded Investment
  
Related Allowance
  
Recorded Investment
  
Related
Allowance
 
                    
Commercial
 $6,456,621  $105,695  $19,068  $3,849  $6,475,689  $109,544 
Commercial real estate
  2,259,902   91,712         2,259,902   91,712 
Residential mortgage
  339,324   7,356   1,572,572   32,932   1,911,896   40,288 
Consumer
  217,199   1,851   259,883   6,444   477,082   8,295 
Total
  9,273,046   206,614   1,851,523   43,225   11,124,569   249,839 
                          
Nonspecific allowance
                 21,617 
                          
Total
 $9,273,046  $206,614  $1,851,523  $43,225  $11,124,569  $271,456 
 
The allowance for loan losses and recorded investment of the related loans by portfolio segment for risk graded and non-risk graded loans at December 31, 2010 is as follows (in thousands):

   
Internally Risk Graded
  
Non-Graded
  
Total
 
   
Recorded Investment
  
Related Allowance
  
Recorded Investment
  
Related Allowance
  
Recorded Investment
  
Related
Allowance
 
                    
Commercial
 $5,914,178  $102,259  $19,818  $2,372  $5,933,996  $104,631 
Commercial real estate
  2,277,350   98,709         2,277,350   98,709 
Residential mortgage
  451,874   8,356   1,376,374   41,925   1,828,248   50,281 
Consumer
  246,350   1,881   357,092   10,733   603,442   12,614 
Total
  8,889,752   211,205   1,753,284   55,030   10,643,036   266,235 
                          
Nonspecific allowance
                 26,736 
                          
Total
 $8,889,752  $211,205  $1,753,284  $55,030  $10,643,036  $292,971 

Loans are considered to be performing if they are in compliance with the original terms of the agreement which is consistent with the regulatory guideline of “pass.”  Performing also includes loans considered to be “other loans especially mentioned” by regulatory guideline.  Other loans especially mentioned are in compliance with the original terms of the agreement but may have a weakness that deserves management’s close attention.  Performing loans also include past due residential mortgages that are guaranteed by agencies of the U.S. government.

The risk grading process identified certain criticized loans as potential problem loans.  These loans have a well-defined weakness (e.g. inadequate debt service coverage or liquidity or marginal capitalization; repayment may depend on collateral or other risk mitigation) that may jeopardize liquidation of the debt and represent a greater risk due to deterioration in the financial condition of the borrower.  This is consistent with the regulatory guideline for “substandard.”  Because the borrowers are still performing in accordance with the original terms of the loan agreements, these loans were not placed in nonaccrual status.  Known information does, however, cause concern as to the borrowers’ continued compliance with current repayment terms.  Nonaccrual loans represent loans for which full collection of principal and interest is uncertain.  This is substantially the same criteria used to determine whether a loan is impaired and includes certain loans considered “substandard” and all loans considered “doubtful” by regulatory guidelines.

 
- 76 -

 

The following table summarizes the Company’s loan portfolio at September 30, 2011 by the risk grade categories (in thousands):
 
   
Internally Risk Graded
  
Non-Graded
    
   
Performing
  
Potential Problem
  
Nonaccrual
  
Performing
  
Nonaccrual
  
Total
 
                    
Commercial:
                  
Energy
 $1,792,720  $989  $3,900  $  $  $1,797,609 
Services
  1,805,100   34,197   18,181         1,857,478 
Wholesale/retail
  961,860   37,281   27,088         1,026,229 
Manufacturing
  340,533   2,505   27,691         370,729 
Healthcare
  897,930   3,502   5,715         907,147 
Integrated food services
  198,610   1,242            199,852 
Other commercial and industrial
  296,600   13   964   18,871   197   316,645 
Total commercial
  6,293,353   79,729   83,539   18,871   197   6,475,689 
                          
Commercial real estate:
                        
Construction and land development
  252,875   30,133   72,207         355,215 
Retail
  436,694   2,608   6,492         445,794 
Office
  399,350   14,426   11,967         425,743 
Multifamily
  374,417   9,015   4,036         387,468 
Industrial
  225,069   284            225,353 
Other commercial real estate
  387,635   17,348   15,346         420,329 
Total commercial real estate
  2,076,040   73,814   110,048         2,259,902 
                          
Residential mortgage:
                        
Permanent mortgage
  315,068   15,353   8,903   793,261   18,583   1,151,168 
Permanent mortgages guaranteed by U.S. government agencies
           168,690      168,690 
Home equity
           587,793   4,245   592,038 
Total residential mortgage
  315,068   15,353   8,903   1,549,744   22,828   1,911,896 
                          
Consumer:
                        
Indirect automobile
           127,878   2,418   130,296 
Other consumer
  212,492   3,319   1,389   129,433   153   346,786 
Total consumer
  212,492   3,319   1,389   257,311   2,571   477,082 
                          
Total
 $8,896,953  $172,215  $203,879  $1,825,926  $25,596  $11,124,569 
 
 
- 77 -

 

The following table summarizes the Company’s loan portfolio at December 31, 2010 by the risk grade categories (in thousands):
 
   
Internally Risk Graded
  
Non-Graded
    
   
Performing
  
Potential Problem
  
Nonaccrual
  
Performing
  
Nonaccrual
  
Total
 
                    
Commercial:
                  
Energy
 $1,704,401  $6,543  $465  $  $  $1,711,409 
Services
  1,531,239   30,420   19,262         1,580,921 
Wholesale/retail
  956,397   45,363   8,486         1,010,246 
Manufacturing
  319,075   4,000   2,116         325,191 
Healthcare
  801,525   4,566   3,534         809,625 
Integrated food services
  202,885   1,385   13         204,283 
Other commercial and industrial
  267,949   108   4,446   19,685   133   292,321 
Total commercial
  5,783,471   92,385   38,322   19,685   133   5,933,996 
                          
Commercial real estate:
                        
Construction and land development
  326,769   21,516   99,579         447,864 
Retail
  395,094   5,468   4,978         405,540 
Office
  420,899   16,897   19,654         457,450 
Multifamily
  355,733   6,784   6,725         369,242 
Industrial
  177,712   294   4,087         182,093 
Other commercial real estate
  390,969   8,849   15,343         415,161 
Total commercial real estate
  2,067,176   59,808   150,366         2,277,350 
                          
Residential mortgage:
                        
Permanent mortgage
  420,407   19,403   12,064   730,638   20,047   1,202,559 
Permanent mortgages guaranteed by U.S. government agencies
           72,385      72,385 
Home equity
           547,989   5,315   553,304 
Total residential mortgage
  420,407   19,403   12,064   1,351,012   25,362   1,828,248 
                          
Consumer:
                        
Indirect automobile
           237,050   2,526   239,576 
Other consumer
  240,243   4,356   1,751   117,226   290   363,866 
Total consumer
  240,243   4,356   1,751   354,276   2,816   603,442 
                          
Total
 $8,511,297  $175,952  $202,503  $1,724,973  $28,311  $10,643,036 
 

 
- 78 -

 

Impaired Loans

Loans are considered to be impaired when it is probable that the Company will not be able to collect all amounts due according to the contractual terms of the loan agreement.

A summary of risk-graded impaired loans follows (in thousands):
 
   
As of September 30, 2011
  
For the three months
  
For the nine months
 
      
Recorded Investment
     
ended Sept. 30, 2011
  
ended Sept. 30, 2011
 
   
Unpaid
Principal
Balance
  
Total
  
With No
Allowance
  
With Allowance
  
Related Allowance
  
Average Recorded
Investment
  
Interest Income Recognized
  
Average Recorded
Investment
  
Interest Income Recognized
 
                             
Commercial:
                           
Energy
 $3,900  $3,900  $3,900  $  $  $2,123  $  $2,183  $ 
Services
  29,749   18,181   17,358   823   353   17,218      18,722    
Wholesale/retail
  32,226   27,088   25,345   1,743   1,104   26,113      17,787    
Manufacturing
  29,442   27,691   26,719   972   264   16,029      14,904    
Healthcare
  7,052   5,715   5,637   78   78   5,839      4,625    
Integrated food services
                       7    
Other commercial and industrial
  8,462   964   964         1,031      2,705    
Total commercial
  110,831   83,539   79,923   3,616   1,799   68,353      60,933    
                                      
Commercial real estate:
                                    
Construction and land development
  110,052   72,207   62,056   10,151   1,978   74,236      85,893    
Retail
  8,161   6,492   3,631   2,861   1,122   5,567      5,735    
Office
  14,199   11,967   11,405   562   76   11,720      15,811    
Multifamily
  5,326   4,036   4,036         4,377      5,381    
Industrial
                       2,044    
Other real estate loans
  16,197   15,346   6,738   8,608   1,023   14,306      15,345    
Total commercial real estate
  153,935   110,048   87,866   22,182   4,199   110,206      130,209    
                                      
Residential mortgage:
                                    
Permanent mortgage
  10,156   8,903   4,626   4,277   635   9,894      10,484    
Home equity
                           
Total residential mortgage
  10,156   8,903   4,626   4,277   635   9,894      10,484    
                                      
Consumer:
                                    
Indirect automobile
                           
Other consumer
  1,917   1,389   1,261   128   67   1,655      1,570    
Total consumer
  1,917   1,389   1,261   128   67   1,655      1,570    
                                      
Total
 $276,839  $203,879  $173,676  $30,203  $6,700  $190,108  $  $203,196  $ 

Generally, no interest income is recognized on impaired loans until all principal balances, including amounts charged-off, have been recovered.

 
- 79 -

 

A summary of risk-graded impaired loans at December 31, 2010 follows (in thousands):
 
      
Recorded Investment
    
   
Unpaid
Principal
Balance
  
Total
  
With No
Allowance
  
With Allowance
  
Related Allowance
 
                 
Commercial:
               
Energy
 $559  $465  $404  $61  $60 
Services
  28,579   19,262   15,985   3,277   1,227 
Wholesale/retail
  14,717   8,486   7,562   924   684 
Manufacturing
  5,811   2,116   2,116       
Healthcare
  4,701   3,534   2,743   791   95 
Integrated food services
  172   13   13       
Other commercial and industrial
  13,007   4,446   4,446       
Total commercial
  67,546   38,322   33,269   5,053   2,066 
                      
Commercial real estate:
                    
Construction and land development
  138,922   99,579   84,959   14,620   2,428 
Retail
  6,111   4,978   1,968   3,010   514 
Office
  25,702   19,654   18,798   856   106 
Multifamily
  24,368   6,725   6,129   596   115 
Industrial
  4,087   4,087      4,087   723 
Other real estate loans
  17,129   15,343   13,802   1,541   321 
Total commercial real estate
  216,319   150,366   125,656   24,710   4,207 
                      
Residential mortgage:
                    
Permanent mortgage
  15,258   12,064   8,574   3,490   781 
Home equity
               
Total residential mortgage
  15,258   12,064   8,574   3,490   781 
                      
Consumer:
                    
Indirect automobile
               
Other consumer
  1,909   1,751   1,506   245   78 
Total consumer
  1,909   1,751   1,506   245   78 
                      
Total
 $301,032  $202,503  $169,005  $33,498  $7,132 


Investments in impaired loans were as follows (in thousands):

   
Sept. 30,
 2011
  
Dec. 31,
2010
  
Sept. 30,
2010
 
           
Investment in impaired loans
 $203,879  $202,503  $242,969 
Impaired loans with specific allowance for loss
  30,203   33,498   65,292 
Specific allowance balance
  6,700   7,132   12,145 
Impaired loans with no specific allowance for loss
  173,676   169,005   177,667 
Average recorded investment in impaired loans
  190,108   262,368   290,909 


Troubled Debt Restructurings

Loan modifications are considered a troubled debt restructuring if the Company grants a concession that it would not otherwise consider to a borrower experiencing financial difficulty, including concessions legally imposed on the Company through a bankruptcy of the borrower or other judicial proceedings.  Loans that have been modified in troubled debt restructurings are considered to be impaired.

Loans subject to internal risk-grading, including all commercial and commercial real estate loans and certain residential mortgage and consumer loans modified in troubled debt restructuring are classified as nonaccruing.  Modification of these loans generally consists of extension of payment terms and renewal of matured nonaccruing loans.  The Company may grant interest rate concessions.  The Company generally does not forgive principal or accrued but unpaid interest.  Loans modified in troubled debt restructurings are evaluated for impairment and

 
- 80 -

 

generally remain classified as nonaccruing until full collection of principal and interest.

Troubled debt restructurings of internally risk graded impaired loans at September 30, 2011 were as follows (in thousands):

   
As of September 30, 2011
  
Amounts Charged-off
During:
 
   
Recorded
Investment
  
Performing in Accordance With Modified Terms
  
Not
Performing in Accordance With Modified Terms
  
Specific
Allowance
  
Three months ended
Sept. 30, 2011
  
Nine months ended
Sept. 30, 2011
 
                    
Commercial:
                  
Energy
 $  $  $  $  $  $ 
Services
  3,747   2,010   1,737         301 
Wholesale/retail
  1,804   1,579   225   26       
Manufacturing
                  
Healthcare
  65   65             
Integrated food services
                  
Other commercial and industrial
  963      963          
Total commercial
  6,579   3,654   2,925   26      301 
                          
Commercial real estate:
                        
Construction and land development
  28,902   5,111   23,791   1,069   427   1,066 
Retail
  1,450      1,450      502   502 
Office
  3,085   1,421   1,664          
Multifamily
                  
Industrial
                  
Other real estate loans
  8,209   2,317   5,892   726       
Total commercial real estate
  41,646   8,849   32,797   1,795   929   1,568 
                          
Residential mortgage:
                        
Permanent mortgage
  3,991   3,991      282      54 
Home equity
                  
Total residential mortgage
  3,991   3,991      282      54 
                          
Consumer:
                        
Indirect automobile
                  
Other consumer
  38   12   26          
Total consumer
  38   12   26          
                          
Total
 $52,254  $16,506  $35,748  $2,103  $929  $1,923 

The financial impact of troubled debt restructurings primarily consist of specific allowances for credit losses and principal amounts charged off.  Other financial impacts, such as foregone interest, are not material to the financial statements.

Non-risk graded residential mortgage loans that are modified in troubled debt restructurings primarily consist of loans that are guaranteed by U.S. government agencies.  Modifications generally included reduction of interest rates and extension of the number of payments in accordance with U.S. government agency guidelines.  Generally, no unpaid principal or interest is forgiven.  Impairment is measured by discounting the modified cash flows at the non-modified interest rate.  Interest continues to accrue based on the modified terms of the loan.  If it becomes probable that the Company will not be able to collect all amounts due according to the modified loan terms, the loan is placed on nonaccrual status and included in nonaccrual loans.

At September 30, 2011, approximately $13.6 million of the renegotiated residential mortgage loans are currently performing in accordance with the modified terms, $6.1 million are 30 to 89 days past due and $10.8 million are past due 90 days or more.  Restructured residential mortgage loans guaranteed by agencies of the U.S. government in accordance with agency guidelines represent $26.7 million of our $30.5 million portfolio of renegotiated loans.  All renegotiated loans past due 90 days or more are guaranteed by U.S. government agencies.  Renegotiated loans

 
- 81 -

 

guaranteed by U.S. government agencies may be sold once they become eligible according to agency guidelines.

The Company generally does not voluntarily modify consumer loans to troubled borrowers.

Nonaccrual & Past Due Loans

Past due status for all loan classes is based on the actual number of days since the last payment was due according to the contractual terms of the loans.
 
A summary of loans currently performing, loans 30 to 89 days past due and accruing, loans 90 days or more past due and accruing and nonaccrual loans as of September 30, 2011 is as follows (in thousands):
 
      
Past Due
       
   
Current
  
30 to 89
Days
  
90 Days
or More
  
Nonaccrual
  
Total
 
                 
Commercial:
               
Energy
 $1,792,662  $599  $448  $3,900  $1,797,609 
Services
  1,831,849   6,980   468   18,181   1,857,478 
Wholesale/retail
  985,988   12,880   273   27,088   1,026,229 
Manufacturing
  343,010   28      27,691   370,729 
Healthcare
  901,343   89      5,715   907,147 
Integrated food services
  199,831   21         199,852 
Other commercial and industrial
  314,899   585      1,161   316,645 
Total commercial
  6,369,582   21,182   1,189   83,736   6,475,689 
                      
Commercial real estate:
                    
Construction and land development
  282,323   685      72,207   355,215 
Retail
  436,438   2,864      6,492   445,794 
Office
  413,424   352      11,967   425,743 
Multifamily
  383,432         4,036   387,468 
Industrial
  225,353            225,353 
Other real estate loans
  397,795   7,188      15,346   420,329 
Total commercial real estate
  2,138,765   11,089      110,048   2,259,902 
                      
Residential mortgage:
                    
Permanent mortgage
  1,101,425   22,127   130   27,486   1,151,168 
Permanent mortgages guaranteed by U.S. government agencies
  20,384   8,414   139,892      168,690 
Home equity
  585,643   2,150      4,245   592,038 
Total residential mortgage
  1,707,452   32,691   140,022   31,731   1,911,896 
                      
Consumer:
                    
Indirect automobile
  123,160   4,718      2,418   130,296 
Other consumer
  344,211   951   82   1,542   346,786 
Total consumer
  467,371   5,669   82   3,960   477,082 
                      
Total
 $10,683,170  $70,631  $141,293  $229,475  $11,124,569 
 
 
- 82 -

 

A summary of loans currently performing, loans 30 to 89 days past due and accruing, loans 90 days or more past due and accruing and nonaccrual loans as of December 31, 2010 is as follows (in thousands):
 
      
Past Due
       
   
Current
  
30 to 89
Days
  
90 Days
or More
  
Nonaccrual
  
Total
 
                 
Commercial:
               
Energy
 $1,707,466  $507  $2,971  $465  $1,711,409 
Services
  1,558,120   3,196   343   19,262   1,580,921 
Wholesale/retail
  1,001,422   315   23   8,486   1,010,246 
Manufacturing
  321,102   168   1,805   2,116   325,191 
Healthcare
  805,124   75   892   3,534   809,625 
Integrated food services
  204,199   71      13   204,283 
Other commercial and industrial
  287,357   111   274   4,579   292,321 
Total commercial
  5,884,790   4,443   6,308   38,455   5,933,996 
                      
Commercial real estate:
                    
Construction and land development
  344,016   3,170   1,099   99,579   447,864 
Retail
  394,445   6,117      4,978   405,540 
Office
  437,496   300      19,654   457,450 
Multifamily
  362,517         6,725   369,242 
Industrial
  177,660   346      4,087   182,093 
Other real estate loans
  395,320   4,301   197   15,343   415,161 
Total commercial real estate
  2,111,454   14,234   1,296   150,366   2,277,350 
                      
Residential mortgage:
                    
Permanent mortgage
  1,148,271   22,177      32,111   1,202,559 
Permanent mortgages guaranteed by U.S. government agencies
  10,451   4,342   57,592      72,385 
Home equity
  546,384   1,605      5,315   553,304 
Total residential mortgage
  1,705,106   28,124   57,592   37,426   1,828,248 
                      
Consumer:
                    
Indirect automobile
  225,601   11,382   67   2,526   239,576 
Other consumer
  360,603   927   295   2,041   363,866 
Total consumer
  586,204   12,309   362   4,567   603,442 
                      
Total
 $10,287,554  $59,110  $65,558  $230,814  $10,643,036 


(5) Mortgage Banking Activities

The Company originates, markets and services conventional and government-sponsored residential mortgage loans.  Generally, conforming fixed-rate residential mortgage loans are held for sale in the secondary market and non-conforming and adjustable-rate residential mortgage loans are held for investment.  All residential mortgage loans originated for sale by the Company are carried at fair value based on sales commitments and market quotes.  Changes in the fair value of mortgage loans held for sale are included in Other operating revenue – Mortgage banking revenue.  Residential mortgage loans held for sale also includes the fair value of residential mortgage loan commitments and forward sale commitments which are considered derivative contracts that have not been designated as hedging instruments.  The volume of mortgage loans originated for sale is the primary driver of originating and marketing revenue.

Residential mortgage loan commitments are generally outstanding for 60 to 90 days, which represents the typical period from commitment to originate a residential mortgage loan to when the closed loan is sold to an investor.   Residential mortgage loan commitments are subject to both credit and interest rate risk.  Credit risk is managed through underwriting policies and procedures, including collateral requirements, which are generally accepted by the secondary loan markets.  Exposure to interest rate fluctuations is partially managed through forward sales of residential mortgage-backed securities and forward sales contracts.  These latter contracts set the price for loans that will be delivered in the next 60 to 90 days.

 
- 83 -

 

The unpaid principal balance of residential mortgage loans held for sale, notional amounts of derivative contracts related to residential mortgage loans commitments and forward contract sales and their related fair values included in Mortgage loans held for sale on the Consolidated Balance Sheets were (in thousands):

   
September 30, 2011
  
December 31, 2010
  
September 30, 2010
 
   
Unpaid Principal Balance/
Notional
  
Fair
 Value
  
Unpaid Principal Balance/
Notional
  
Fair
Value
  
Unpaid
Principal
 Balance/
Notional
  
Fair
Value
 
                    
Residential mortgage loans held for sale
 $239,439  $250,527  $253,778  $254,669  $316,893  $310,588 
Residential mortgage loan commitments
  313,574   11,176   138,870   2,251   325,562   8,722 
Forward sales contracts
  541,764   (5,306)  396,422   6,493   630,846   (2,417)
       $256,397      $263,413      $316,893 

No residential mortgage loans held for sale were 90 days or more past due or considered impaired as of September 30, 2011, December 31, 2010 or September 30, 2010.  No credit losses were recognized on residential mortgage loans held for sale for the three and nine month periods ended September 30, 2011 and 2010.

BOK Financial transfers financial assets as part of its mortgage banking activities.  Transfers are recorded as sales for financial reporting purposes when the criteria for surrender of control are met.  BOK Financial retains certain obligations to residential mortgage loans transferred and may retain the right to service the assets.  The Company may also retain a residual interest in excess cash flows generated by the assets.  All assets obtained, including cash, servicing rights and residual interests, and all liabilities incurred, are initially recognized at fair value, all assets transferred are derecognized and any gain or loss on the sale is recognized in earnings as they occur.

Mortgage servicing rights may be recognized when mortgage loans are originated pursuant to an existing plan for sale or, if no such plan exists, when the mortgage loans are sold.  Mortgage servicing rights may also be purchased.  Both originated or purchased mortgage servicing rights are initially recognized at fair value.  The Company has elected to carry all mortgage servicing rights at fair value.  Changes in the fair value are recognized in earnings as they occur.  The unpaid principal balance of loans serviced for others is the primary driver of servicing revenue.

The following represents a summary of mortgage servicing rights (Dollars in thousands):

   
Sept. 30,
2011
  
Dec. 31,
2010
  
Sept. 30,
2010
 
Number of residential mortgage loans serviced for others
  95,831   96,443   99,986 
Outstanding principal balance of residential mortgage loans serviced for others
 $11,249,503  $11,194,582  $11,190,802 
Weighted average interest rate
  5.29%  5.44%  5.55%
Remaining term (in months)
  286   292   290 

Servicing fee income and late charges on loans serviced for others is included Mortgage banking revenue along with revenue from originating and marketing residential mortgage loans, including gains (losses) on residential mortgage loans held for sale and changes in fair value of derivative contracts not designated as hedging instruments related to residential mortgage loan commitments and forward sales contracts, as follows (in thousands):

   
Three months ended
  
Nine months ended
 
   
Sept. 30,
2011
  
Sept. 30,
2010
  
Sept. 30,
2011
  
Sept. 30,
2010
 
Originating and marketing revenue:
            
Residential mortgages loan held for sale
 $16,142  $10,846  $39,515  $32,172 
Residential mortgage loan commitments
  8,383   3,183   8,925   8,226 
Forward sales contracts
  (4,822)  5,040   (11,799)  (6,043)
Total originating and marketing revenue
  19,703   19,069   36,641   34,355 
Servicing revenue
  9,790   10,167   29,564   28,087 
Total mortgage banking revenue
 $29,493  $29,236  $66,205  $62,442 

 
- 84 -

 

Activity in capitalized mortgage servicing rights during the three months ended September 30, 2011 is as follows (in thousands):

   
Purchased
  
Originated
  
Total
 
Balance at June 30, 2011
 $32,866  $76,326  $109,192 
Additions, net
     7,199   7,199 
Change in fair value due to loan runoff
  (1,034)  (2,587)  (3,621)
Change in fair value due to market changes
  (10,395)  (14,427)  (24,822)
Balance at September 30, 2011
 $21,437  $66,511  $87,948 

Activity in capitalized mortgage servicing rights during the nine months ended September 30, 2011 is as follows (in thousands):

   
Purchased
  
Originated
  
Total
 
Balance at December 31, 2010
 $37,900  $77,823  $115,723 
Additions, net
     17,966   17,966 
Change in fair value due to loan runoff
  (3,585)  (6,970)  (10,555)
Change in fair value due to market changes
  (12,878)  (22,308)  (35,186)
Balance at September 30, 2011
 $21,437  $66,511  $87,948 

Activity in capitalized mortgage servicing rights during the three months ended September 30, 2010 is as follows (in thousands):

   
Purchased
  
Originated
  
Total
 
Balance at June 30, 2010
 $37,446  $61,496  $98,942 
Additions, net
     7,716   7,716 
Change in fair value due to loan runoff
  (2,062)  (2,339)  (4,401)
Change in fair value due to market changes
  (4,022)  (11,902)  (15,924)
Balance at September 30, 2010
 $31,362  $54,971  $86,333 

Activity in capitalized mortgage servicing rights during the nine months ended September 30, 2010 is as follows (in thousands):

   
Purchased
  
Originated
  
Total
 
Balance at December 31, 2009
 $7,828  $65,996  $73,824 
Additions, net
  31,892   18,078   49,970 
Change in fair value due to loan runoff
  (4,703)  (11,308)  (16,011)
Gain on purchase of mortgage servicing rights
  11,832      11,832 
Change in fair value due to market changes
  (15,487)  (17,795)  (33,282)
Balance at September 30, 2010
 $31,362  $54,971  $86,333 
 
During the first quarter of 2010, the Company purchased the rights to service approximately 34 thousand residential mortgage loans with an outstanding principal balance of $4.2 billion.  The loans to be serviced are primarily concentrated in New Mexico and predominantly held by Fannie Mae, Ginnie Mae and Freddie Mac.  The cash purchase price was $32 million.  The acquisition date fair value of the servicing rights was approximately $43.7 million based upon independent valuation analyses which were further supported by assumptions and models the Company regularly uses to value its existing portfolio of servicing rights.  The $11.8 million difference between the purchase price and acquisition date fair value was directly attributable to the seller’s distressed financial condition.

Changes in the fair value of mortgage servicing rights are included in Other operating expense in the Consolidated Statements of Earnings.  Changes in fair value due to loan runoff are included in Mortgage banking costs.  Changes in fair value due to market changes are reported separately.  Changes in fair value due to market changes during the period relate to assets held at the reporting date.


 
- 85 -

 

There is no active market for trading in mortgage servicing rights after origination.  Fair value is determined by discounting the projected net cash flows. Significant assumptions considered significant unobservable inputs used to determine fair value are:

   
September 30, 2011
  
December 31, 2010
  
September 30, 2010
 
Discount rate – risk-free rate plus a market premium
  10.34%  10.36%  10.4%
Prepayment rate – based upon loan interest rate, original term and loan type
  11.33% - 47.70%  6.53% - 23.03%  5.2% - 56.0%
Loan servicing costs – annually per loan based upon loan type
 $55 - $105  $35 - $60  $35 - $60 
Escrow earnings rate – indexed to rates paid on deposit accounts with comparable average life
  1.26%  2.21%  1.51%

The Company is exposed to interest rate risk as benchmark mortgage interest rates directly affect the prepayment speeds used in valuing our mortgage servicing rights, which is partially managed through forward sales of residential mortgage-backed securities and forward sales contracts. A separate third party model is used to estimate prepayment speeds based on interest rates, housing turnover rates, estimated loan curtailment, anticipated defaults and other relevant factors.  The prepayment model is updated daily for changes in market conditions and adjusted to better correlate with actual performance of BOK Financial’s servicing portfolio.  At least annually, the Company requests estimates of fair value from outside sources to corroborate the results of the valuation model.  There have been no changes in the techniques used to value mortgage servicing rights.

Stratification of the mortgage loan servicing portfolio and outstanding principal of loans serviced for others by interest rate at September 30, 2011 follows (in thousands):

   
< 4.50%
   4.50% - 5.49%  5.50% - 6.49% 
> 6.49%
  
Total
                  
Fair value
 $13,444  $55,105  $15,508  $3,891  $87,948 
 
Outstanding principal of loans serviced for others
 $1,503,755  $5,464,857  $3,079,400  $1,201,491  $11,249,503 
 
Weighted average prepayment rate1
  11.33%  13.38%  35.64%  47.70%  22.87%
1  
Annual prepayment estimates based upon loan interest rate, original term and loan type
 
The interest rate sensitivity of our mortgage servicing rights and securities and derivative contracts held as an economic hedge is modeled over a range of +/- 50 basis points. At September 30, 2011, a 50 basis point increase in mortgage interest rates is expected to increase the fair value of our mortgage servicing rights, net of economic hedge by $316 thousand. A 50 basis point decrease in mortgage interest rates is expected to decrease the fair value of our mortgage servicing rights, net of economic hedge by $4.3 million.  In our model, changes in the value of our servicing rights due to changes in interest rates assume stable relationships between mortgage rates and prepayment speeds. Changes in market conditions can cause variations from these assumptions. These factors and others may cause changes in the value of our mortgage servicing rights to differ from our expectations.

The aging status of our mortgage loans serviced for others by investor at September 30, 2011 follows (in thousands):

      
Past Due
    
   
Current
  
30 to 59
Days
  
60 to 89
Days
  
90 Days or More
  
Total
 
FHLMC
 $5,431,756  $46,728  $16,152  $20,600  $5,515,236 
FNMA
  1,405,631   23,053   6,972   8,996   1,444,652 
GNMA
  3,584,314   122,544   36,305   21,616   3,764,779 
Other
  506,560   9,076   3,163   6,037   524,836 
Total
 $10,928,261  $201,401  $62,592  $57,249  $11,249,503 


 
- 86 -

 

The Company has off-balance sheet credit risk related to residential mortgage loans sold to U.S. government agencies with recourse prior to 2008 under various community development programs.  These loans consist of first lien, fixed rate residential mortgage loans underwritten to standards approved by the agencies including full documentation and originated under programs available only for owner-occupied properties.  However, these loans have a higher risk of delinquency and loss given default than traditional residential mortgage loans.  The Company no longer sells residential mortgage loans with recourse other than obligations under standard representations and warranties.  The recourse obligation relates to loan performance for the life of the loan and the Company is obligated to repurchase the loan at the time of foreclosure for the unpaid principal balance plus unpaid interest.  The principal balance of residential mortgage loans sold subject to recourse obligations totaled $262 million at September 30, 2011, $289 million at December 31, 2010 and $300 million at September 30, 2010.  A separate accrual for these off-balance sheet commitments is included in Other liabilities in the Consolidated Balance Sheets totaling $19 million at September 30, 2011, $17 million at December 31, 2010 and $16 million at September 30, 2010.  At September 30, 2011, approximately 6% of the loans sold with recourse with an outstanding principal balance of $16 million were either delinquent more than 90 days, in bankruptcy or in foreclosure and 5% with an outstanding balance of $14 million were past due 30 to 89 days.  The provision for credit losses on loans sold with recourse is included in Mortgage banking costs in the Consolidated Statements of Earnings.

The activity in the allowance for losses on loans sold with recourse included in Other liabilities in the Consolidated Balance Sheets is summarized as follows (in thousands):

   
Three Months ended
September 30,
  
Nine Months ended
September 30,
 
   
2011
  
2010
  
2011
  
2010
 
Beginning balance
 $17,540  $13,781  $16,667  $13,781 
Provision for recourse losses
  3,246   2,551   6,572   5,418 
Loans charged off, net
  (2,264)  (830)  (4,717)  (3,697)
Ending balance
 $18,522  $15,502  $18,522  $15,502 

The Company also has off-balance sheet credit risk for residential mortgage loans sold to government sponsored entities due to standard representations and warranties made under contractual agreements.  As of September 30, 2011, less than 10% of purchase requests made in 2010 and 2011 have resulted in actual repurchases or indemnification by the Company.  For the nine months ended September 30, 2011, we have repurchased 6 loans for $593 thousand from the agencies.  Losses incurred on these loans as of September 30, 2011 totaled $135 thousand.  At September 30, 2011, we have unresolved deficiency requests from the agencies on 203 loans with an aggregate outstanding principal balance of $33 million.  During 2010, the Company established an accrual for credit losses related to potential loan repurchases under representations and warranties which is included in Other liabilities in the Consolidated Balance Sheets and in Mortgage banking costs in the Consolidated Statement of Earnings.  The accrual remains at $2.1 million at September 30, 2011.


(6) Employee Benefits

BOK Financial has sponsored a defined benefit Pension Plan for all employees who satisfied certain age and service requirements.  Pension Plan benefits were curtailed as of April 1, 2006.  The Company recognized periodic pension expense of $965 thousand and $778 thousand for the three months ended September 30, 2011 and 2010, respectively and $2.9 million and $2.3 million for the nine months ended September 30, 2011 and 2010, respectively.  The Company made no Pension Plan contributions during the nine months ended September 30, 2011 and 2010.

Management has been advised that the maximum allowable contribution for 2011 is $28 million.  No minimum contribution is required for 2011.


(7)  Commitments and Contingent Liabilities

BOSC, Inc. was joined as a defendant in a class action brought on behalf of unit holders of SemGroup Energy Partners, LP in the United States District Court for the Northern District of Oklahoma pursuant to Sections 11 and 12(a)(2) of the Securities Act of 1933 against all of the underwriters of issuances of partnership units.  The action was settled and dismissed with prejudice at no material loss to BOSC.
 
In 2010, Bank of Oklahoma, National Association, was named as a defendant in three putative class actions alleging that the manner in which the bank posted charges to its consumer deposit accounts breached an implied obligation of

 
- 87 -

 

good faith and fair dealing and violates the Oklahoma Consumer Protection Act.  The actions also allege that the manner in which the bank posted charges to its consumer demand deposit accounts is unconscionable, constitutes conversion and unjustly enriches the bank.  Two of the actions are pending in the District Court of Tulsa County.  The third action, originally brought in the United State District Court for the Western District of Oklahoma, has been transferred to Multi-District Litigation in the Southern District of Florida.  Each of the actions seeks to establish a class consisting of all consumer customers of the bank.  The amount claimed by the plaintiffs has not been determined, but could be material.  Management has been advised by counsel that, in its opinion, the Company’s overdraft policies meet all requirements of law and the Bank has substantial defenses to the claims.  Based on currently available information, management has established an accrual within a reasonable range of probable losses and anticipates the claims will be resolved without material loss to the Company.

Bank of Texas was named as a defendant in an action in the Eastern District of Texas, Tyler Division, by a patent holder alleging that the check image capture processes used by the bank infringes its patent.  The plaintiff has demanded $4.3 million in damages.  The bank has sought indemnity from three vendors, two of whom have agreed to indemnify the bank in part.  Negotiations are on-going with the third vendor.  At this time, management is unable to assess the merits of the plaintiff’s claim but expects the matter to be resolved without material loss to the Company.

In an opinion dated October 11, 2011, the Oklahoma Supreme Court invalidated a $7.1 million settlement agreement between Bank of Oklahoma and the City of Tulsa (“the City”).  This agreement was to settle claims asserted by Bank of Oklahoma against the City and against the Tulsa Airports Improvement Trust related to a loan to a start-up airline.  The Trust had agreed to purchase the loan and its collateral from Bank of Oklahoma in the event of a default by the airline.  The Company understands that the City intends to file a motion to reconsider the opinion.  If a mandate is issued on the opinion, the Company intends to return the $7.1 million to the City and pursue its claims against the Trust. 

As a member of Visa, BOK Financial is obligated for a proportionate share of certain covered litigation losses incurred by Visa under a retrospective responsibility plan.  A contingent liability was recognized for the Company’s share of Visa’ covered litigation liabilities.  The contingent liability totaled $774 thousand at September 30, 2011.  Visa funded an escrow account to cover litigation claims, including covered litigation losses under the retrospective responsibility plan, with proceeds from its initial public offering in 2008 and from available cash.  BOK Financial recognized a $774 thousand receivable for its proportionate share of this escrow account.

BOK Financial currently owns 251,837 Visa Class B shares which are convertible into Visa Class A shares at the later of three years after the date of Visa’s initial public offering or the final settlement of all covered litigation.  The current exchange rate is approximately 0.4881 Class A shares for each Class B share.  However, the Company’s Class B shares may be diluted in the future if the escrow fund is not adequate to cover future covered litigation costs.  Therefore, no value has been currently assigned to the Class B shares and no value may be assigned until the Class B shares are converted into a known number of Class A shares.

At September 30, 2011, Cavanal Hill Funds’ assets included $1.1 billion of U.S. Treasury, $868 million of cash management and $321 million of tax-free money market funds.  Assets of these funds consist of highly-rated, short-term obligations of the U.S. Treasury, corporate issuers and U.S. states and municipalities.  The net asset value of units in these funds was $1.00 at September 30, 2011.  An investment in these funds is not insured by the Federal Deposit Insurance Corporation or guaranteed by BOK Financial or any of its subsidiaries.  BOK Financial may, but is not obligated to purchase assets from these funds to maintain the net asset value at $1.00.  No assets were purchased from the funds in 2011 or 2010.

Cottonwood Valley Ventures, Inc. (“CVV, Inc.”), an indirectly wholly-owned subsidiary of BOK Financial, is being audited by the Oklahoma Tax Commission (“OTC”) for tax years 2007 through 2009.  CVV, Inc. is a qualified venture capital company under the applicable Oklahoma statute.  As authorized by the statute, CVV, Inc. guarantees transferable Oklahoma state income tax credits by providing direct debt financing to private companies which qualify as statutory business ventures.  Due to certain statutory limitations on utilization of such credits, CVV, Inc. must sell the majority of the credits to provide the economic incentives provided for by the statute.  In the event that the OTC successfully disallows any of the credits, CVV, Inc. would be required to indemnify purchasers for the tax credits disallowed.  Management does not anticipate that this audit will have a material adverse impact to the financial statements.

 
- 88 -

 

BOKF Equity, LLC, an indirect wholly-owned subsidiary, is the general partner of two consolidated private equity funds (“the Funds”).  The Funds provide alternative investment opportunities to certain customers, some of which are related parties, through unaffiliated limited partnerships.  These unaffiliated limited partnerships generally invest in distressed assets, asset buy-outs or venture capital companies.  At September 30, 2011, the Funds’ assets, included in Other assets on the Consolidated Balance Sheets, totaled $29 million.  The Funds have no debt.  The general partner has contingent obligations to make additional investments totaling $12 million at September 30, 2011, substantially all of which are offset by limited partner commitments.  The Company does not accrue its contingent liability to fund investments.

The Company agreed to guarantee rents totaling $28.7 million through September of 2017 to the City as owner of a building immediately adjacent to the Bank’s main office for space currently rented by third-party tenants in the building.  All rent payments are current.  Remaining guaranteed rents totaled $17.8 million at September 30, 2011.  Current leases expire or are subject to lessee termination options at various dates in 2012 and 2014.  Our obligation under the agreement would be affected by lessee decisions to exercise these options.  In return for this guarantee, the Company will receive 80% of net cash flow as defined in an agreement with the City through September 2017 from rental of space that was vacant at the inception of the agreement.  Approximately 42 thousand square feet of this additional space has been rented to outside parties since the date of the agreement.  The maximum amount that the Company may receive under this agreement is $4.5 million.

In the ordinary course of business, BOK Financial and its subsidiaries are subject to legal actions and complaints.  Management believes, based upon the opinion of counsel, that the actions and liability or loss, if any, resulting from the final outcomes of the proceedings, will not have a material effect on the Company’s financial condition, results of operations or cash flows.


(8) Shareholders’ Equity

On October 25, 2011, the Board of Directors of BOK Financial approved an increase in quarterly common stock dividend to $0.33 per share.  The quarterly dividend will be payable on or about November 30, 2011 to shareholders of record as of November 16, 2011.

Dividends declared during the three and nine month periods ended September 30, 2011 were $0.275 per share and $0.80 per share, respectively.    Dividends declared during the three and nine months ended September 30, 2010 were $0.25 per share and $0.74 per share, respectively.

Accumulated Other Comprehensive Income (Loss)

Accumulated other comprehensive income (loss) (“AOCI”) includes unrealized gains and losses on available for sale securities and accumulated gains or losses on effective cash flow hedges, including hedges of anticipated transactions.  Gains and losses in AOCI are net of deferred income taxes.  Accumulated losses on the rate lock hedge of the 2005 subordinated debenture issuance will be reclassified into income over the ten-year life of the debt.  Unrealized losses on employee benefit plans will be reclassified into income as pension plan costs are recognized over the remaining service period of plan participants.


 
- 89 -

 

A rollforward of the components of accumulated other comprehensive income (loss) is included as follows (in thousands):

         
Unrealized
          
      
Non-Credit
  
Gain on
  
Accumulated
  
Unrealized
    
      
Related
  
AFS Securities
  
(Loss) on
  
Loss
    
   
Unrealized
  
Unrealized
  
Transferred to
  
Effective
  
On
    
   
Gain (Loss) on
  
Losses on OTTI
  
Investment
  
Cash Flow
  
Employee
    
   
AFS1 Securities
  
AFS Securities2
  
Securites3
  
Hedges
  
Benefit Plans
  
Total
 
                    
Balance at December 31, 2009
 $59,772  $(53,000) $  $(1,039) $(16,473) $(10,740)
Net change in unrealized gains (losses) on securities
  215,125   26,818            241,943 
Unrealized loss on newly identified other-than-temporary securities
  25,192   (25,192)            
Credit losses recognized in earnings
     21,182            21,182 
Tax expense on unrealized gains (losses)
  (92,606)  (8,293)        (145)  (101,044)
Reclassification adjustment for (gains) losses realized and included in net income
  (20,929)        188      (20,741)
Reclassification adjustment for tax expense (benefit)on realized gains (losses)
  8,141         (73)     8,068 
Unrealized gains on employee benefit plans
              373   373 
Balance at September 30, 2010
 $194,695  $(38,485) $  $(924) $(16,245) $139,041 
                          
Balance at December 31, 2010
 $157,770  $(35,276) $  $(878) $(13,777) $107,839 
Net change in unrealized gains (losses) on AFS securities
  119,435   (12,141)           107,294 
Credit losses recognized in earnings
     11,182            11,182 
Transfer from Non-Credit Related Unrealized Losses on OTTI AFS Securities to unrealized gain on AFS securities
  84   (84)            
Tax benefit (expense) on unrealized gains (losses)
  (47,308)  959            (46,349)
Transfer of net unrealized gain from AFS to Investment securities
  (7,942)     7,942          
Reclassification adjustment for (gains) losses realized and included in net income
  (27,064)        230      (26,834)
Reclassification adjustment for tax expense (benefit) on realized gains (losses)
  10,528         (89)     10,439 
Balance at September 30, 2011
 $205,503  $(35,360) $7,942  $(737) $(13,777) $163,571 
1
Available for Sale
2
Represents changes in unrealized losses recognized in Accumulated other comprehensive income on Available for sale securities for which an Other-than-temporary impairment (“OTTI”) was recorded in earnings.
3
Represents net unrealized gain retained in Accumulated other comprehensive income upon transfer of certain residential mortgage-backed securities from the Available for sale portfolio to the Investment securities (held-to-maturity).  Such amounts are amortized over the estimated remaining life of the security as an adjustment to yield, offsetting the related amortization of the premium or accretion of the discount on the transferred securities.  See Note 2 for additional discussion.

(9)  Earnings Per Share
 
   
Three Months Ended
September 30,
  
Nine Months Ended
September 30,
 
   
2011
  
2010
  
2011
  
2010
 
Numerator:
            
Net income attributable to BOK Financial Corp.
 $85,101  $64,267  $218,882  $187,922 
Earnings allocated to participating securities
  (680)  (436)  (1,700)  (1,203)
Numerator for basic earnings per share – income available to common shareholders
  84,421   63,831   217,182   186,719 
Effect of reallocating undistributed earnings of participating securities
  2   1   5   3 
Numerator for diluted earnings per share – income available to common shareholders
 $84,423  $63,832  $217,187  $186,722 
Denominator:
                
Weighted average shares outstanding
  68,372,082   68,087,122   68,403,652   68,041,442 
Less:  Participating securities included in weighted average shares outstanding
  (544,491)  (461,744)  (527,777)  (433,165)
Denominator for basic earnings per common share
  67,827,591   67,625,378   67,875,875   67,608,277 
Dilutive effect of employee stock compensation plans1
  209,828   139,966   251,879   204,159 
Denominator for diluted earnings per common share
  68,037,419   67,765,344   68,127,754   67,812,436 
Basic earnings per share
 $1.24  $0.94  $3.20  $2.76 
Diluted earnings per share
 $1.24  $0.94  $3.19  $2.75 
1Excludes employee stock options with exercise prices greater than current market price.
  773,080   2,357,075   771,922   1,464,694 


 
- 90 -

 

(10)  Reportable Segments

Reportable segments reconciliation to the Consolidated Financial Statements for the three months ended September 30, 2011 is as follows (in thousands):

 
 
Commercial
  
Consumer
  
Wealth
Management
  
Funds Management and Other
  
BOK
Financial
Consolidated
 
Net interest revenue from external sources
 $86,513  $24,553  $6,159  $58,159  $175,384 
Net interest revenue (expense) from internal sources
  (6,467)  8,108   4,447   (6,088)   
Net interest revenue
  80,046   32,661   10,606   52,071   175,384 
Provision for credit losses
  5,141   3,837   1,147   (10,125)   
Net interest revenue after provision for credit losses
  74,905   28,824   9,459   62,196   175,384 
Other operating revenue
  40,108   80,441   46,010   7,418   173,977 
Other operating expense
  59,942   85,195   49,396   26,363   220,896 
Income before taxes
  55,071   24,070   6,073   43,251   128,465 
Federal and state income tax
  21,423   9,363   2,362   9,858   43,006 
Net income
  33,648   14,707   3,711   33,393   85,459 
Net income attributable to non-controlling interest
           358   358 
Net income attributable to BOK Financial Corp.
 $33,648  $14,707  $3,711  $33,035  $85,101 
                      
Average assets
 $9,788,982  $5,914,337  $3,992,965  $4,925,454  $24,621,738 
Average invested capital
  886,538   273,143   175,478   1,403,247   2,738,406 
                      
Performance measurements:
                    
Return on average assets
  1.36%  0.99%  0.37%      1.37%
Return on average invested capital
  15.06%  21.36%  8.39%      12.33%
Efficiency ratio
  49.89%  66.15%  87.42%      60.13%


 
- 91 -

 

Reportable segments reconciliation to the Consolidated Financial Statements for the nine months ended September 30, 2011 is as follows (in thousands):

   
Commercial
  
Consumer
  
Wealth
Management
  
Funds Management and Other
  
BOK
Financial
Consolidated
 
Net interest revenue from external sources
 $257,152  $64,574  $20,254  $178,044  $520,024 
Net interest revenue (expense) from internal sources
  (22,922)  25,188   10,850   (13,116)   
Net interest revenue
  234,230   89,762   31,104   164,928   520,024 
Provision for credit losses
  16,746   9,568   2,208   (19,572)  8,950 
Net interest revenue after provision for credit losses
  217,484   80,194   28,896   184,500   511,074 
Other operating revenue
  111,726   175,408   128,578   18,803   434,515 
Other operating expense
  174,012   209,249   139.256   80,037   602,554 
Income before taxes
  155,198   46,353   18,218   123,266   343,035 
Federal and state income tax
  60,372   18,031   7,087   35,625   121,115 
Net income
  94,826   28,322   11,131   87,641   221,920 
Net income attributable to non-controlling interest
           3,038   3,038 
Net income attributable to BOK Financial Corp.
 $94,826  $28,322  $11,131  $84,603  $218,882 
                      
Average assets
 $9,459,367  $5,965,955  $3,758,570  $4,925,924  $24,109,816 
Average invested capital
  874,259   272,167   175,478   1,330,097   2,652,001 
                      
Performance measurements:
                    
Return on average assets
  1.34%  0.63%  0.40%      1.21%
Return on average invested capital
  14.50%  13.91%  8.48%      11.03%
Efficiency ratio
  50.30%  73.11%  87.58%      61.15%

 
- 92 -

 

Reportable segments reconciliation to the Consolidated Financial Statements for the three months ended September 30, 2010 is as follows (in thousands):

   
Commercial
  
Consumer
  
Wealth
Management
  
Funds Management and Other
  
BOK
Financial
Consolidated
 
Net interest revenue from external sources
 $87,492  $22,816  $7,154  $63,253  $180,715 
Net interest revenue (expense) from internal sources
  (11,997)  12,044   3,310   (3,357)   
Net interest revenue
  75,495   34,860   10,464   59,896   180,715 
Provision for credit losses
  9,508   6,967   4,042   (517)  20,000 
Net interest revenue after provision for credit losses
  65,987   27,893   6,422   60,413   160,715 
Other operating revenue
  32,917   65,366   42,407   (3,017)  137,673 
Other operating expense
  53,094   76,433   45,906   29,732   205,165 
Income before taxes
  45,810   16,826   2,923   27,664   93,223 
Federal and state income tax
  17,820   6,545   1,137   4,433   29,935 
Net income
  27,990   10,281   1,786   23,231   63,288 
Net income attributable to non-controlling interest
           (979)  (979)
Net income attributable to BOK Financial Corp.
 $27,990  $10,281  $1,786  $24,210  $64,267 
                      
Average assets
 $8,940,812  $6,302,934  $3,591,901  $5,356,643  $24,192,290 
Average invested capital
  889,282   243,059   170,918   1,179,160   2,482,419 
                      
Performance measurements:
                    
Return on average assets
  1.24%  0.65%  0.20%      1.05%
Return on average invested capital
  12.49%  16.78%  4.15%      10.27%
Efficiency ratio
  48.97%  65.65%  87.16%      59.07%



 
- 93 -

 

Reportable segments reconciliation to the Consolidated Financial Statements for the nine months ended September 30, 2010 is as follows (in thousands):

   
Commercial
  
Consumer
  
Wealth
Management
  
Funds Management and Other
  
BOK
Financial
Consolidated
 
Net interest revenue from external sources
 $258,211  $63,809  $23,448  $199,934  $545,402 
Net interest revenue (expense) from internal sources
  (37,215)  35,367   8,925   (7,077)   
Net interest revenue
  220,996   99,176   32,373   192,857   545,402 
Provision for credit losses
  60,361   20,975   9,945   6,859   98,140 
Net interest revenue after provision for credit losses
  160,635   78,201   22,428   185,998   447,262 
Other operating revenue
  96,142   181,247   121,751   9,855   408,995 
Other operating expense
  169,312   201,956   130,649   72,892   574,809 
Income before taxes
  87,465   57,492   13,530   122,961   281,448 
Federal and state income tax
  34,024   22,364   5,263   30,609   92,260 
Net income
  53,441   35,128   8,267   92,352   189,188 
Net income attributable to non-controlling interest
           1,266   1,266 
Net income attributable to BOK Financial Corp.
 $53,441  $35,128  $8,267  $91,086  $187,922 
                      
Average assets
 $9,053,645  $6,220,522  $3,409,149  $4,802,526  $23,485,842 
Average invested capital
  908,618   278,626   168,686   982,971   2,338,901 
                      
Performance measurements:
                    
Return on average assets
  0.79%  0.76%  0.32%      1.07%
Return on average invested capital
  7.86%  16.86%  6.55%      10.74%
Efficiency ratio
  53.11%  72.08%  85.11%      59.25%


 
- 94 -

 

(11) Fair Value Measurements

Fair value is defined by applicable accounting guidance as the price to sell an asset or transfer a liability in an orderly transaction between market participants in the principal market for the given asset or liability.  Certain assets and liabilities are recorded in the Company’s financial statements at fair value.  Some are recorded on a recurring basis and some on a non-recurring basis.

The following table presents the carrying values and estimated fair values of all financial instruments, including those financial assets and liabilities that are not measured and reported at fair value on a recurring basis or non-recurring basis as of September 30, 2011 (dollars in thousands):

      
Range of
  
Average
     
Estimated
 
   
Carrying
  
Contractual
  
Re-pricing
  
Discount
  
Fair
 
   
Value
  
Yields
  
(in years)
  
Rate
  
Value
 
Cash and cash equivalents
 $972,881           $972,881 
Trading securities
  109,659            109,659 
Investment securities:
                 
Municipal and other tax-exempt
  133,394            138,461 
U.S. agency residential mortgage-backed securities
  130,668            130,614 
Other debt securities
  188,590            214,159 
Total investment securities
  452,652            483,234 
                   
Available for sale securities:
                 
U.S. Treasury
  1,006            1,006 
Municipal and other tax-exempt
  70,195            70,195 
  U.S. agency residential mortgage-backed securities
  9,016,877            9,016,877 
  Private issue residential mortgage-backed securities
  457,332            457,332 
Other debt securities
  5,900            5,900 
Perpetual preferred stock
  19,080            19,080 
Equity securities and mutual funds
  49,241            49,241 
Total available for sale securities
  9,619,631            9,619,631 
                   
Mortgage trading securities
  672,191            672,191 
Residential mortgage loans held for sale
  256,397            256,397 
                   
Loans:
                 
Commercial
  6,475,689   0.25 – 30.00%  0.56   0.64 – 3.81%  6,406,679 
Commercial real estate
  2,259,902   0.38 – 18.00%  1.23   0.28 – 3.39%  2,227,367 
Residential mortgage
  1,911,896   0.38 – 18.00%  3.24   0.88 – 3.78%  1,984,949 
Consumer
  477,082   0.38 – 21.00%  0.48   1.90 – 3.68%  477,058 
Total loans
  11,124,569               11,096,053 
Allowance for loan losses
  (271,456)               
Net loans
  10,853,113               11,096,053 
                      
Mortgage servicing rights
  87,948               87,948 
Derivative instruments with positive fair value, net of cash margin
  370,616               370,616 
Other assets – private equity funds
  29,113               29,113 
Deposits with no stated maturity
  14,884,552               14,884,552 
Time deposits
  3,554,470   0.01 – 9.64%  2.02   0.87 – 1.28%  3,620,327 
Other borrowings
  2,605,737   0.25 – 6.58%  0.00   0.06 – 2.70%  2,605,739 
Subordinated debentures
  398,834   5.19 – 5.82%  1.67   3.24%  413,701 
Derivative instruments with negative fair value, net of cash margin
  341,822               341,822 


 
- 95 -

 

The following table presents the carrying values and estimated fair values of all financial instruments, including those financial assets and liabilities that are not measured and reported at fair value on a recurring basis or non-recurring basis as of December 31, 2010 (dollars in thousands):

      
Range of
  
Average
     
Estimated
 
   
Carrying
  
Contractual
  
Re-pricing
  
Discount
  
Fair
 
   
Value
  
Yields
  
(in years)
  
Rate
  
Value
 
Cash and cash equivalents
 $1,269,404           $1,269,404 
Trading securities
  55,467            55,467 
                   
Investment securities:
                 
Municipal and other tax-exempt
  184,898            188,577 
Other debt securities
  154,655            157,528 
Total investment securities
  339,553            346,105 
                   
Available for sale securities:
                 
Municipal and other tax-exempt
  72,942            72,942 
U.S. agency residential mortgage-backed securities
  8,446,908            8,446,908 
Privately issued residential mortgage-backed securities
  644,210            644,210 
Other debt securities
  6,401            6,401 
Perpetual preferred stock
  22,114            22,114 
Equity securities and mutual funds
  43,046            43,046 
Total available for sale securities
  9,235,621            9,235,621 
                   
Mortgage trading securities
  428,021            428,021 
Residential mortgage loans held for sale
  263,413            263,413 
                      
Loans:
                    
Commercial
  5,933,996   0.25 –18.00%  0.57   0.72 – 4.67%  5,849,443 
Commercial real estate
  2,277,350   0.38 –18.00%  1.17   0.29 – 3.81%  2,221,443 
Residential mortgage
  1,828,248   0.38 –18.00%  3.65   0.79 – 4.58%  1,860,913 
Consumer
  603,442   0.38 –21.00%  0.67   1.98 – 3.91%  605,656 
Total loans
  10,643,036               10,537,455 
Allowance for loan losses
  (292,971)               
Net loans
  10,350,065               10,537,455 
                      
Mortgage servicing rights
  115,723               115,723 
Derivative instruments with positive fair value, net of cash margin
  270,445               270,445 
Other assets – private equity funds
  25,436               25,436 
Deposits with no stated maturity
  13,669,893               13,669,893 
Time deposits
  3,509,168   0.01 –9.64%  1.85   0.82 – 1.56%  2,979,505 
Other borrowings
  3,117,358   0.13 –6.58%  0.02   0.13 – 2.73%  2,982,460 
Subordinated debentures
  398,701   5.19 –5.82%  2.30   3.72%  413,328 
Derivative instruments with negative fair value, net of cash margin
  215,420               215,420 


 
- 96 -

 

The following table presents the carrying values and estimated fair values of all financial instruments, including those financial assets and liabilities that are not measured and reported at fair value on a recurring basis or non-recurring basis as of September 30, 2010 (dollars in thousands):

      
Range of
  
Average
     
Estimated
 
   
Carrying
  
Contractual
  
Re-pricing
  
Discount
  
Fair
 
   
Value
  
Yields
  
(in years)
  
Rate
  
Value
 
Cash and cash equivalents
 $1,195,902           $1,195,902 
Trading securities
  82,247            82,247 
Investment securities:
                 
Municipal and other tax-exempt
  187,608            194,051 
Other debt securities
  156,140            164,289 
Total investment securities
  343,748            358,340 
                   
Available for sale securities:
                 
Municipal and other tax-exempt
  68,308            68,308 
   U.S. agency residential mortgage-backed securities
  8,596,911            8,596,911 
   Private issue residential mortgage-backed securities
  708,472            708,472 
Other debt securities
  9,887            9,887 
Perpetual preferred stock
  22,024            22,024 
Equity securities and mutual funds
  44,669            44,669 
Total available for sale securities
  9,450,271            9,450,271 
                   
Mortgage trading securities
  475,215            475,215 
Residential mortgage loans held for sale
  316,893            316,893 
Loans:
                 
Commercial
  5,972,008   0.25 – 18.00%  0.56   0.68 – 4.11%  5,906,847 
Commercial real estate
  2,323,122   0.38 – 18.00   1.20   0.29 – 3.52   2,280,422 
Residential mortgage
  1,883,908   0.38 – 18.00   2.96   0.79 – 3.86   1,945,460 
Consumer
  626,806   0.38 – 21.00   0.90   1.78 – 3.74   636,269 
Total loans
  10,805,844               10,768,998 
Allowance for loan losses
  (299,154)               
Net loans
  10,506,690               10,768,998 
                      
Mortgage servicing rights
  86,333               86,333 
Derivative instruments with positive fair value, net of cash margin
  266,104               266,104 
Other assets – private equity funds
  23,831               23,831 
Deposits with no stated maturity
  13,081,091               13,081,091 
Time deposits
  3,741,500   0.01 – 9.64   1.83   0.81 – 1.34   3,242,844 
Other borrowings
  3,353,325   0.06 – 4.44   0.34   0.15 – 2.72   3,348,587 
Subordinated debentures
  398,658   5.19 – 5.82   2.53   3.46   418,959 
Derivative instruments with negative fair value, net of cash margin
  218,296               218,296 

Because no market exists for certain of these financial instruments and management does not intend to sell these financial instruments, the fair values shown in the tables above may not represent values at which the respective financial instruments could be sold individually or in the aggregate at the given reporting date.
 
The following methods and assumptions were used in estimating the fair value of these financial instruments:
 
Cash and Cash Equivalents
 
The book value reported in the consolidated balance sheet for cash and short-term instruments approximates those assets’ fair values.
 
Securities
 
The fair values of securities are based on quoted prices for identical instruments in active markets, when available. If quoted prices for identical instruments are not available, fair values are based on significant other observable inputs such as quoted prices of comparable instruments or interest rates and credit spreads, yield curves, volatilities prepayment speeds and loss severities.  Fair values for a portion of the securities portfolio are based on significant unobservable inputs, including projected cash flows discounted as rates indicated by comparison to securities with

 
- 97 -

 

similar credit and liquidity risk.

Derivatives

All derivative instruments are carried on the balance sheet at fair value. Fair values for exchange-traded contracts are based on quoted prices. Fair values for over-the-counter interest rate, commodity and foreign exchange contracts are based on valuations provided either by third-party dealers in the contracts, quotes provided by independent pricing services, or a third-party provided pricing model that use significant other observable market inputs.

Credit risk is considered in determining the fair value of derivative instruments.  Management determines fair value adjustments based on various risk factors including but not limited to counterparty credit rating or equivalent loan grading, derivative contract notional size, price volatility of the underlying commodity, duration of the derivative contracts and expected loss severity.  Expected loss severity is based on historical losses for similarly risk-graded commercial loan customers.  Decreases in counterparty credit rating or grading and increases in price volatility and expected loss severity all tend to increase the credit quality adjustment which reduces the fair value of asset contracts.  The reduction in fair value is recognized in earnings during the current period.

We also consider our own credit risk in determining the fair value of derivative contracts.  Changes in our credit rating would affect the fair value of our derivative liabilities.  In the event of a credit downgrade, the fair value of our derivative liabilities would increase.  The change in the fair value would be recognized in earnings in the current period.
 
Residential Mortgage Loans Held for Sale
 
Residential mortgage loans held for sale are carried on the balance sheet at fair value.  The fair values of residential mortgage loans held for sale are based upon quoted market prices of such loans sold in securitization transactions, including related unfunded loan commitments.
 
Loans
 
The fair value of loans, excluding loans held for sale, are based on discounted cash flow analyses using interest rates and credit and liquidity spreads currently being offered for loans with similar remaining terms to maturity and risk, adjusted for the impact of interest rate floors and ceilings. The fair values of loans were estimated to approximate their discounted cash flows less loan loss allowances allocated to these loans of $250 million at September 30, 2011, $266 million at December 31, 2010 and $273 million at September 30, 2010.
 
Other Assets – Private Equity Funds
 
The fair value of the portfolio investments of the Company’s two private equity funds are based upon net asset value reported by the underlying funds, as adjusted by the general partner when  necessary to represent the price that would be received to sell the assets.  Private equity fund assets are long-term, illiquid investments.  No secondary market exists for these assets.  They may only be realized through cash distributions from the underlying funds.
 
Deposits
 
The fair values of time deposits are based on discounted cash flow analyses using interest rates currently being offered on similar transactions.  Estimated fair value of deposits with no stated maturity, which includes demand deposits, transaction deposits, money market deposits and savings accounts, is equal to the amount payable on demand. Although market premiums paid reflect an additional value for these low cost deposits, adjusting fair value for the expected benefit of these deposits is prohibited. Accordingly, the positive effect of such deposits is not included in this table.
 
Other Borrowings and Subordinated Debentures
 
The fair values of these instruments are based upon discounted cash flow analyses using interest rates currently being offered on similar instruments.
 
Off-Balance Sheet Instruments
 
The fair values of commercial loan commitments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements. The fair values of these off-balance sheet instruments were not significant at September 30, 2011, December 31, 2010 or September 30, 2010.

 
- 98 -

 

Assets and liabilities recorded at fair value in the financial statements on a recurring and non-recurring basis are grouped into three broad levels as follows:

Quoted Prices in active Markets for Identical Instruments – Fair value is based on unadjusted quoted prices in active markets for identical assets or liabilities.

Significant Other Observable Inputs – Fair value is based on significant other observable inputs which are generally determined based on a single price for each financial instrument provided to us by an applicable third-party pricing service and are based on one or more of the following:

·  
Quoted prices for similar, but not identical, assets or liabilities in active markets;
·  
Quoted prices for identical or similar assets or liabilities in inactive markets;
·  
Inputs other than quoted prices that are observable, such as interest rate and yield curves, volatilities, prepayment speeds, loss severities, credit risks and default rates;
·  
Other inputs derived from or corroborated by observable market inputs.

Significant Unobservable Inputs – Fair value is based upon model-based valuation techniques for which at least one significant assumption is not observable in the market.

The underlying methods used by the third-party pricing services are considered in determining the primary inputs used to determine fair values.  Management has evaluated the methodologies employed by the third-party pricing services by comparing the price provided by the pricing service with other sources, including brokers’ quotes, sales or purchases of similar instruments and discounted cash flows to establish a basis for reliance on the pricing service values.  Significant differences between the pricing service provided value and other sources are discussed with the pricing service to understand the basis for their values.  Based on this evaluation, we determined that the results represent prices that would be received to sell assets or paid to transfer liabilities in orderly transactions in the current market.

Fair Value of Financial Instruments Measured on a Recurring Basis

The fair value of financial assets and liabilities that are measured on a recurring basis are as follows as of September 30, 2011 (in thousands):

   
Total
  
Quoted Prices in Active Markets for Identical Instruments
  
Significant Other Observable Inputs
  
Significant Unobservable Inputs
 
Assets:
            
Trading securities
 $109,659  $888  $108,771  $ 
                  
Available for sale securities:
                
U.S. Treasury
  1,006   1,006       
Municipal and other tax-exempt
  70,195      26,483   43,712 
U.S. agency residential mortgage-backed securities
  9,016,877      9,016,877    
Private issue residential mortgage-backed securities
  457,332      457,332    
Other debt securities
  5,900         5,900 
Perpetual preferred stock
  19,080      19,080    
Equity securities and mutual funds
  49,241   29,827   19,414    
Total available for sale securities
  9,619,631   30,833   9,539,186   49,612 
                  
Mortgage trading securities
  672,191      672,191    
Residential mortgage loans held for sale
  256,397      256,397    
Mortgage servicing rights1
  87,948         87,948 
Derivative contracts, net of cash margin2
  370,616   34,770   335,846    
Other assets – private equity funds
  29,113         29,113 
                  
Liabilities:
                
Derivative contracts, net of cash margin2
  341,822      341,822    
 
1
A reconciliation of the beginning and ending fair value of mortgage servicing rights and disclosures of significant assumptions used to determine fair value are presented in Note 5, Mortgage Banking Activities.
 
2
See Note 3 for detail of fair value of derivative contracts by contract type.

 
- 99 -

 

The fair value of financial assets and liabilities that are measured on a recurring basis are as follows as of December 31, 2010 (in thousands):
 
   
Total
  
Quoted Prices in Active Markets for Identical Instruments
  
Significant Other Observable Inputs
  
Significant Unobservable Inputs
 
Assets:
            
Trading securities
 $55,467  $877  $54,590  $ 
                  
Available for sale securities:
                
Municipal and other tax-exempt
  72,942      25,849   47,093 
U.S. agency residential mortgage-backed securities
  8,446,908      8,446,908    
Privately issued residential mortgage-backed securities
  644,210      644,210    
Other debt securities
  6,401      1   6,400 
Perpetual preferred stock
  22,114      22,114    
Equity securities and mutual funds
  43,046   22,344   20,702    
Total available for sale securities
  9,235,621   22,344   9,159,784   53,493 
                  
Mortgage trading securities
  428,021      428,021    
Residential mortgage loans held for sale
  263,413      263,413    
Mortgage servicing rights
  115,723         115,7231
Derivative contracts, net of cash margin 2
  270,445      270,445    
Other assets – private equity funds
  25,436         25,436 
                  
Liabilities:
                
Certificates of deposit
  27,414      27,414    
Derivative contracts, net of cash margin 2
  215,420      215,420    
 
1
A reconciliation of the beginning and ending fair value of mortgage servicing rights and disclosures of significant assumptions used to determine fair value are presented in Note 5, Mortgage Banking Activities.
 
2
See Note 3 for detail of fair value of derivative contracts by contract type.


The fair value of financial assets and liabilities that are measured on a recurring basis are as follows as of September 30, 2010 (in thousands):
 
   
Total
  
Quoted Prices in
Active Markets for Identical Instruments
  
Significant Other Observable Inputs
  
Significant Unobservable Inputs
 
Assets:
            
Trading securities
 $82,247  $4,219  $78,028  $ 
                  
Available for sale securities:
                
Municipal and other tax-exempt
  68,308      27,397   40,911 
U.S. agency residential mortgage-backed securities
  8,596,911      8,596,911    
Privately issued residential mortgage-backed securities
  708,472      708,472    
Other debt securities
  9,887      3   9,884 
Perpetual preferred stock
  22,024      22,024    
Equity securities and mutual funds
  44,669   21,426   23,243    
Total available for sale securities
  9,450,271   21,426   9,378,050   50,795 
                  
Mortgage trading securities
  475,215      475,215    
Residential mortgage loans held for sale
  316,893      316,893    
Mortgage servicing rights
  86,333         86,3331
Derivative contracts, net of cash margin 2
  266,104      266,104    
Other assets – private equity funds
  23,831         23,831 
                  
Liabilities:
                
Certificates of deposit
  27,804      27,804    
Derivative contracts, net of cash margin 2
  218,296      218,296    
 
1
A reconciliation of the beginning and ending fair value of mortgage servicing rights and disclosures of significant assumptions used to determine fair value are presented in Note 5, Mortgage Banking Activities.
 
2
See Note 3 for detail of fair value of derivative contracts by contract type.
 
 
- 100 -

 

The fair value of certain available for sale municipal and other debt securities may be based on significant unobservable inputs.  These significant unobservable inputs include limited observed trades, projected cash flows, current credit rating of the issuers and, when applicable, the insurers of the debt and observed trades of similar debt.  Discount rates are primarily based on reference to interest rate spreads on comparable securities of similar duration and credit rating as determined by the nationally recognized rating agencies adjusted for a lack of trading volume.
 
These securities may be either investment grade or below investment grade.  As of September 30, 2011, taxable securities rated investment grade by all nationally recognized rating agencies are generally valued to yield 1.64% to 1.73%.  Average yields on comparable short-term taxable securities are generally less than 1%.  Tax-exempt securities rated investment grade by all nationally recognized rating agencies are generally valued to yield a range of 1.00% to 1.30%, which represents a spread of 75 to 80 basis points over average yields of comparable tax-exempt securities as of September 30, 2011.  The resulting estimated fair value of securities rated investment grade ranges from 98.99% to 100% of par value at September 30, 2011.

Taxable securities rated investment grade by all nationally recognized rating agencies were generally valued at par to yield 1.76% at December 31, 2010 and a range of 1.74% to 3.29% at September 30, 2010.  Average yields on comparable short-term taxable securities were less than 1%.  Tax-exempt investment grade securities were valued to yield a range of 1.15% to 1.45% at December 31, 2010 and 1.04% to 1.10% at September 30, 2010.  This represents a spread of 75 to 80 basis points over average yields for comparable securities.  The resulting estimated fair value of securities rated investment grade ranged from 99.08% to 100% of par at December 31, 2010 and 99.05% to 99.67% of par at September 30, 2010.

After other-than-temporary impairment charges, approximately $14 million of our municipal and other tax-exempt securities are rated below investment grade by at least one of the three nationally recognized rating agencies.  The fair value of these securities was determined based on yields ranging from 6.25% to 9.55%.  These yields were determined using a spread of 600 basis points over comparable municipal securities of varying durations.  The resulting estimated fair value of securities rated below investment grade ranges from 83.35% to 83.57% of par value as of September 30, 2011.

After other-than-temporary impairment charges, municipal and other tax-exempt securities rated below investment grade by at least one of the nationally recognized rating agencies totaled $11 million at December 31, 2010 and $11.5 million at September 30, 2010.  These below investment grade municipal and other tax-exempt securities were valued based on a range of 4.62% to 8.93% at December 31, 2010 and 4.55% to 7.93% at September 30, 2010.  This represented a spread of 425 basis points over comparable municipal securities of varying durations.  The resulting estimated fair value of securities rated below investment grade ranged from 85.13% to 85.34% at December 31, 2010 and 85.60% to 86.17% of par value at September 30, 2010.

All of these securities were currently paying contractual interest in accordance with their respective terms at September 30, 2011 and September 30, 2010.

The following represents the changes for the three months ended September 30, 2011 related to assets measured at fair value on a recurring basis using significant unobservable inputs (in thousands):

   
Available for Sale Securities
    
   
Municipal and other tax-exempt
  
Other debt securities
  
Other assets – private equity funds
 
           
Balance, June 30, 2011
 $43,658  $5,893  $28,313 
Purchases and capital calls
        813 
Redemptions and distributions
  (100)     (714)
Gain (loss) recognized in earnings:
            
Gain on other assets, net
        701 
Gain on available for sale securities, net
  1       
Other-than-temporary impairment losses
         
Other comprehensive gain (loss)
  153   7    
Balance, September 30, 2011
 $43,712  $5,900  $29,113 


 
- 101 -

 

The following represents the changes for the nine months ended September 30, 2011 related to assets measured at fair value on a recurring basis using significant unobservable inputs (in thousands):

   
Available for Sale Securities
    
   
Municipal and other tax-exempt
  
Other debt securities
  
Other assets – private equity funds
 
           
Balance, December 31, 2010
 $47,093  $6,400  $25,436 
Purchases and capital calls
  7,520      2,465 
Redemptions and distributions
  (10,075)  (500)  (2,899)
Gain (loss) recognized in earnings:
            
Brokerage and trading revenue
  (576)      
Gain on other assets, net
        4,111 
Gain on securities, net
  19       
Other-than-temporary impairment losses
  (521)      
Other comprehensive (loss)
  252       
Balance, September 30, 2011
 $43,712  $5,900  $29,113 

The following represents the changes for the three months ended September 30, 2010 related to assets measured at fair value on a recurring basis using significant unobservable inputs (in thousands):

   
Available for Sale Securities
    
   
Municipal and other tax-exempt
  
Other debt securities
  
Other assets – private equity funds
 
           
Balance at June 30, 2010
 $39,826  $13,035  $23,834 
Purchases, sales, issuances and settlements, net
  1,250   (3,307)  1,673 
Gain (loss) recognized in earnings
            
Brokerage and trading revenue
  (72)      
Gain (loss) on other assets, net
        (1,676)
Gain on securities, net
  7   259    
Other-than-temporary impairment losses
  (1,019)       
Other comprehensive (loss)
  919   (103)   
Balance September 30, 2010
 $40,911  $9,884  $23,831 

The following represents the changes for the nine months ended September 30, 2010 related to assets measured at fair value on a recurring basis using significant unobservable inputs (in thousands):

      
Available for Sale Securities
    
   
Trading Securities
  
Municipal and other tax-exempt
  
Other debt securities
  
Other assets – private equity funds
 
              
Balance, December 31, 2009
 $9,800  $36,598  $17,116  $22,917 
Purchases, sales, issuances and settlements, net
  (9,800)  5,383   (7,507)  1,674 
Gain (loss) recognized in earnings
                
Brokerage and trading revenue
     (152)      
Gain (loss) on other assets, net
           (760)
Gain on securities, net
     7   259    
Other-than-temporary impairment losses
     (1,019)       
Other comprehensive (loss)
     94   16    
Balance, September 30, 2010
 $  $40,911  $9,884  $23,831 

There were no transfers from quoted prices in active markets for identical instruments to significant other observable inputs during the nine months ended September 30, 2011 or 2010, respectively.

Fair Value of Financial Instruments Measured on a Non-Recurring Basis

Assets measured at fair value on a non-recurring basis include pension plan assets, which are based on quoted prices in active markets for identical instruments, collateral for certain impaired loans and real property and other assets acquired to satisfy loans, which are based primarily on comparisons to completed sales of similar assets.  In addition, goodwill impairment is evaluated based on the fair value of the Company’s reporting units.

 
- 102 -

 

The following represents the carrying value of assets measured at fair value on a non-recurring basis (and related losses) during the period.  The carrying value represents only those assets adjusted to fair value during the three months ended September 30, 2011:

   
Carrying Value at September 30, 2011
  
Fair Value Adjustments for the Three Months Ended September 30, 2011 Recognized In:
 
   
Quoted Prices
in Active Markets for Identical Instruments
  
Significant
Other
Observable
Inputs
  
Significant
Unobservable
Inputs
  
Gross charge-offs against allowance for loan losses
  
Gross charge-offs against allowance for recourse loans
  
Net losses and expenses of repossessed assets, net
 
Impaired loans
 $  $13,605  $2,086  $3,734  $305  $ 
Real estate and other repossessed assets
     24,968            4,052 
 
The following represents the carrying value of assets measured at fair value on a non-recurring basis (and related losses) during the period.  The carrying value represents only those assets adjusted to fair value during the three months ended September 30, 2010:

   
Carrying Value at September 30, 2010
  
Fair Value Adjustments for the Three Months Ended September 30, 2010 Recognized In:
 
   
Quoted Prices
in Active Markets for Identical Instruments
  
Significant
Other
Observable
Inputs
  
Significant
Unobservable
Inputs
  
Gross charge-offs against allowance for loan losses
  
Net losses and expenses of repossessed assets, net
  
Gain (loss) on
 other assets, net
 
Impaired loans
 $  $40,665  $635  $16,085  $  $ 
Real estate and other repossessed assets
     29,480   5,631      5,411    
Other assets – alternative investments
        2,950         1,000 

The fair value of collateral-dependent impaired loans and real estate and other repossessed assets and the related fair value adjustments are generally based on unadjusted third-party appraisals.  Our appraisal review policies require appraised values to be supported by observed inputs derived principally from or corroborated by observable market data.  Appraisals that are not based on observable inputs or that require significant adjustments or fair value measurements that are not based on third-party appraisals are considered to be based on significant unobservable inputs.

Fair Value Election

Certain certificates of deposit were designated as carried at fair value.  This determination is made based on the Company’s intent to convert these certificates from fixed interest rates to variable interest rates based on LIBOR with interest rate swaps that have not been designated as hedging instruments.  The fair value election for these liabilities better represents the economic effect of these instruments on the Company.  At September 30, 2011, there were no certificates of deposit that were designated as carried at fair value.  At September 30, 2010, the fair value and contractual principal amount of these certificates was $28 million and $27 million, respectively.  Change in the fair value of these certificate of deposit resulted in an unrealized gain during the three and nine months ended September 30, 2010 of $154 thousand and $597 thousand, respectively, which is included in Gain (Loss) on Derivatives, net in the Consolidated Statement of Earnings.

As more fully disclosed in Note 2 and Note 5 to the Consolidated Financial Statements, the Company has elected to carry all mortgage-backed securities which have been designated as economic hedges against changes in the fair value of mortgage servicing rights and all residential mortgage loans originated for sale at fair value.  Changes in the fair value of these financial instruments are recognized in earnings.
 
 
- 103 -

 

(12) Federal and State Income Taxes

The reconciliations of income (loss) attributable to continuing operations at the U.S. federal statutory tax rate to income tax expense are as follows (in thousands):

   
Three Months Ended
September 30,
  
Nine Months Ended
September 30,
 
   
2011
  
2010
  
2011
  
2010
 
Amount:
            
Federal statutory tax
 $44,963  $32,628  $120,062  $98,507 
Tax exempt revenue
  (1,395)  (1,261)  (4,089)  (4,054)
Effect of state income taxes, net of federal benefit
  2,593   1,872   7,969   5,590 
Utilization of tax credits
  (602)  (864)  (1,695)  (3,904)
Bank-owned life insurance
  (950)  (1,136)  (2,914)  (2,878)
Reduction of tax accrual
  (1,764)  (2,245)  (1,764)  (2,245)
Other, net
  161   941   3,546   1,244 
Total
 $43,006  $29,935  $121,115  $92,260 


   
Three Months Ended
September 30,
  
Nine Months Ended
September 30,
 
   
2011
  
2010
  
2011
  
2010
 
Percent of pretax income:
            
Federal statutory tax
  35%  35%  35%  35%
Tax exempt revenue
  (1)  (1)  (1)  (1)
Effect of state income taxes, net of federal benefit
  2   1   2   2 
Utilization of tax credits
  (1)  (1)     (1)
Bank-owned life insurance
  (1)  (1)  (1)  (1)
Reduction of tax accrual
  (1)  (2)  (1)  (1)
Other, net
     1   1    
Total
  33%  32%  35%  33%

(13) Subsequent Events

The Company evaluated events from the date of the consolidated financial statements on September 30, 2011 through the issuance of those consolidated financial statements included in this Quarterly Report on Form 10-Q.  No events were identified requiring recognition in and/or disclosure in the consolidated financial statements.


 
- 104 -

 

Nine-Month Financial Summary – Unaudited

Consolidated Daily Average Balances,
Average Yields and Rates

(Dollars in Thousands Except Per Share Data)
   
Nine Months Ended
 
   
September 30, 2011
  
September 30, 2010
 
   
Average
  
Revenue/
  
Yield/
  
Average
  
Revenue/
  
Yield/
 
   
Balance
  
Expense1
  
Rate
  
Balance
  
Expense1
  
Rate
 
Assets
                  
Funds sold and resell agreements
 $13,916  $12   0.12% $24,624  $20   0.11%
Trading securities
  76,588   1,797   3.14   66,332   2,023   4.08 
Investment securities
                        
Taxable3
  177,485   7,904   5.95   92,271   4,925   7.14 
Tax-exempt3
  164,670   5,997   4.88   217,215   7,913   4.92 
Total investment securities
  342,155   13,901   5.44   309,486   12,838   5.59 
Available for sale securities
                        
Taxable3
  9,458,269   205,032   2.99   8,952,211   224,904   3.45 
Tax-exempt3
  68,339   2,670   5.22   65,057   2,682   5.51 
Total available for sale securities3
  9,526,608   207,702   3.01   9,017,268   227,586   3.46 
Mortgage trading securities
  503,988   13,772   3.94   469,057   13,715   4.30 
Residential mortgage loans held for sale
  139,142   4,460   4.29   191,300   6,516   4.55 
Loans2
  10,736,544   378,726   4.72   11,002,476   398,131   4.84 
Less allowance for loan losses
  290,596         309,972         
Loans, net of allowance
  10,445,948   378,726   4.85   10,692,504   398,131   4.98 
Total earning assets3
  21,048,345   620,370   4.00   20,770,571   660,829   4.31 
Cash and other assets
  3,061,471           2,715,271         
Total assets
 $24,109,816          $23,485,842         
                          
Liabilities and equity
                        
Interest-bearing deposits:
                        
Transaction
 $9,374,413  $19,202   0.27% $8,319,543  $30,114   0.48%
Savings
  209,816   573   0.37   181,694   548   0.40 
Time
  3,622,287   49,834   1.84   3,749,207   50,513   1.80 
Total interest-bearing deposits
  13,206,516   69,609   0.70   12,250,444   81,175   0.89 
Funds purchased
  995,213   731   0.10   1,323,951   1,752   0.18 
Repurchase agreements
  1,065,192   2,049   0.26   1,105,926   4,532   0.55 
Other borrowings
  153,511   4,397   3.83   1,775,372   4,308   0.32 
Subordinated debentures
  398,767   16,745   5.61   398,598   16,765   5.62 
Total interest-bearing liabilities
  15,819,199   93,531   0.79   16,854,291   108,532   0.86 
Non-interest bearing demand deposits
  4,638,405           3,660,567         
Other liabilities
  1,000,211           583,719         
Total equity
  2,652,001           2,387,265         
Total liabilities and equity
 $24,109,816          $23,485,842         
                          
Tax-equivalent Net Interest Revenue3
     $526,839   3.21%     $552,297   3.45%
Tax-equivalent Net Interest Revenue to Earning Assets3
          3.40           3.60 
Less tax-equivalent adjustment1
      6,815           6,895     
Net Interest Revenue
      520,024           545,402     
Provision for credit losses
      8,950           98,140     
Other operating revenue
      434,515           408,995     
Other operating expense
      602,554           574,809     
Income before taxes
      343,035           281,448     
Federal and state income tax
      121,115           92,260     
Net income before non-controlling interest
      221,920           189,188     
Net income attributable to non-controlling interest
      3,038           1,266     
Net income attributable to BOK Financial Corp.
     $218,882          $187,922     
                          
Earnings Per Average Common Share Equivalent:
                        
Net income:
                        
Basic
     $3.20          $2.76     
Diluted
     $3.19          $2.75     
 
1
Tax equivalent at the statutory federal and state rates for the periods presented. The taxable equivalent adjustments shown are for comparative purposes.
 
2
The loan averages included loans on which the accrual of interest has been discontinued and are stated net of unearned income.
 
3
Yield calculations exclude security trades that have been recorded on trade date with no corresponding interest income.

 
- 105 -

 

Quarterly Financial Summary – Unaudited

Consolidated Daily Average Balances,
Average Yields and Rates

(Dollars in Thousands Except Per Share Data)
   
Three Months Ended
 
   
September 30, 2011
  
June 30, 2011
 
   
Average
  
Revenue/
  
Yield/
  
Average
  
Revenue/
  
Yield/
 
   
Balance
  
Expense1
  
Rate
  
Balance
  
Expense1
  
Rate
 
Assets
                  
Funds sold and resell agreements
 $12,344  $5   0.16% $8,814  $3   0.14%
Trading securities
  88,576   637   2.85   80,113   584   2.92 
Investment securities
                        
Taxable3
  194,371   2,759   5.63   183,084   2,800   6.13 
Tax-exempt3
  135,256   1,683   4.94   174,614   2,100   4.82 
Total investment securities
  329,627   4,442   5.35   357,698   4,900   5.49 
Available for sale securities
                        
Taxable3
  9,586,411   66,040   2.82   9,473,401   69,978   3.02 
Tax-exempt3
  70,181   870   4.92   70,081   894   5.12 
Total available for sale securities3
  9,656,592   66,910   2.83   9,543,482   70,872   3.04 
Mortgage trading securities
  594,629   5,299   3.66   518,073   5,243   4.42 
Residential mortgage loans held for sale
  156,621   1,616   4.09   134,876   1,505   4.48 
Loans2
  10,872,805   129,073   4.71   10,680,755   124,871   4.69 
Less allowance for loan losses
  285,570         291,308       
Loans, net of allowance
  10,587,235   129,073   4.84   10,389,447   124,871   4.82 
Total earning assets3
  21,425,624   207,982   3.91   21,032,503   207,978   4.01 
Cash and other assets
  3,196,114           2,946,732         
Total assets
 $24,621,738          $23,979,235         
                          
Liabilities and equity
                        
Interest-bearing deposits:
                        
Transaction
 $9,310,046   5,488   0.23  $9,184,141   6,130   0.27 
Savings
  214,979   183   0.34   210,707   203   0.39 
Time
  3,617,731   16,736   1.84   3,632,130   16,827   1.86 
Total interest-bearing deposits
  13,142,756   22,407   0.68   13,026,978   23,160   0.71 
Funds purchased
  994,099   135   0.05   1,168,670   276   0.09 
Repurchase agreements
  1,128,275   495   0.17   1,004,217   513   0.20 
Other borrowings
  128,288   1,701   5.26   187,441   2,226   4.76 
Subordinated debentures
  398,812   5,627   5.60   398,767   5,541   5.57 
Total interest-bearing liabilities
  15,792,230   30,365   0.76   15,786,073   31,716   0.81 
Non-interest bearing demand deposits
  5,086,538           4,554,000         
Other liabilities
  1,004,564           988,273         
Total equity
  2,738,406           2,650,889         
Total liabilities and equity
 $24,621,738          $23,979,235         
                          
Tax-equivalent Net Interest Revenue3
     $177,617   3.15%     $176,262   3.20%
Tax-equivalent Net Interest Revenue to Earning Assets3
          3.34           3.40 
Less tax-equivalent adjustment1
      2,233           2,261     
Net Interest Revenue
      175,384           174,001     
Provision for credit losses
                 2,700     
Other operating revenue
      173,977           142,960     
Other operating expense
      220,896           203,209     
Income before taxes
      128,465           111,052     
Federal and state income tax
      43,006           39,357     
Net income before non-controlling interest
      85,459           71,695     
Net income (loss) attributable to non-controlling interest
      358           2,688     
Net income attributable to BOK Financial Corp.
     $85,101          $69,007     
                          
Earnings Per Average Common Share Equivalent:
                        
Net income:
                        
Basic
     $1.24          $1.01     
Diluted
     $1.24          $1.00     
 
1
Tax equivalent at the statutory federal and state rates for the periods presented. The taxable equivalent adjustments shown are for comparative purposes.
 
2
The loan averages included loans on which the accrual of interest has been discontinued and are stated net of unearned income.
 
3
Yield calculations exclude security trades that have been recorded on trade date with no corresponding interest income.

 
- 106 -

 







Three Months Ended
 
March 31, 2011
  
December 31, 2010
  
September 30, 2010
 
Average
  
Revenue/
  
Yield/
  
Average
  
Revenue/
  
Yield/
  
Average
  
Revenue/
  
Yield/
 
Balance
  
Expense1
  
Rate
  
Balance
  
Expense1
  
Rate
  
Balance
  
Expense1
  
Rate
 
                          
$20,680  $4   0.08% $21,128  $7   0.13% $18,882  $4   0.08%
 60,768   576   3.84   74,084   759   4.06   69,315   570   3.26 
                                   
 154,562   2,345   6.15   155,624   2,305   6.01   148,160   2,137   5.85 
 184,684   2,214   4.88   186,317   2,240   4.88   188,295   2,268   4.89 
 339,246   4,559   5.46   341,941   4,545   5.39   336,455   4,405   5.31 
                                   
 9,311,980   69,014   3.15   9,509,657   58,678   2.61   9,084,296   72,104   3.25 
 64,694   906   5.68   72,051   984   5.42   67,815   877   5.13 
 9,376,674   69,920   3.17   9,581,708   59,662   2.63   9,152,111   72,981   3.27 
 397,093   3,230   3.74   474,731   3,688   3.43   602,049   5,231   4.14 
 125,494   1,339   4.33   282,734   2,745   3.85   242,559   2,592   4.24 
 10,653,756   124,782   4.75   10,667,193   128,005   4.76   10,861,515   133,336   4.87 
 295,014         307,223         308,139       
 10,358,742   124,782   4.89   10,359,970   128,005   4.90   10,553,376   133,336   5.01 
 20,678,697   204,410   4.09   21,136,296   199,411   3.86   20,974,747   219,119   4.22 
 3,061,077           3,146,655           3,217,543         
$23,739,774          $24,282,951          $24,192,290         
                                   
                                   
                                   
$9,632,595   7,584   0.32  $9,325,573   8,772   0.37  $8,699,495   9,935   0.45 
 203,638   187   0.37   191,235   171   0.35   189,512   185   0.39 
 3,616,991   16,271   1.82   3,602,150   16,147   1.78   3,774,136   17,146   1.80 
 13,453,224   24,042   0.72   13,118,958   25,090   0.76   12,663,143   27,266   0.85 
 820,969   320   0.16   775,620   479   0.25   1,096,873   539   0.19 
 1,062,359   1,041   0.40   1,201,760   1,496   0.49   1,130,215   1,469   0.52 
 144,987   470   1.31   829,756   767   0.37   1,465,516   1,314   0.36 
 398,723   5,577   5.67   398,680   5,666   5.64   398,638   5,664   5.64 
 15,880,262   31,450   0.80   16,324,774   33,498   0.81   16,754,385   36,252   0.86 
 4,265,657           4,171,595           3,831,486         
 1,029,058           1,251,025           1,124,000         
 2,564,797           2,535,557           2,482,419         
$23,739,774          $24,282,951          $24,192,290         
                                   
    $172,960   3.29%     $165,913   3.05%     $182,867   3.36%
         3.47           3.21           3.52 
     2,321           2,263           2,152     
     170,639           163,650           180,715     
     6,250           6,999           20,000     
     117,578           111,913           137,673     
     178,449           178,361           205,165     
     103,518           90,203           93,223     
     38,752           31,097           29,935     
     64,766           59,106           63,288     
     (8)          274           (979)    
    $64,774          $58,832          $64,267     
                                   
                                   
                                   
    $0.95          $0.86          $0.94     
    $0.94          $0.86          $0.94     


 
- 107 -

 

Quarterly Earnings Trends – Unaudited
(In thousands, except share and per share data)
   
Three Months Ended
 
   
Sept. 30,
2011
  
June 30,
2011
  
March 31, 2011
  
Dec. 31,
2010
  
Sept. 30, 2010
 
Interest revenue
 $205,749  $205,717  $202,089  $197,148  $216,967 
Interest expense
  30,365   31,716   31,450   33,498   36,252 
Net interest revenue
  175,384   174,001   170,639   163,650   180,715 
Provision for credit losses
     2,700   6,250   6,999   20,000 
Net interest revenue after provision for credit losses
  175,384   171,301   164,389   156,651   160,715 
Other operating revenue
                    
Brokerage and trading revenue
  29,451   23,725   25,376   28,610   27,072 
Transaction card revenue
  31,328   31,024   28,445   29,500   28,852 
Trust fees and commissions
  17,853   19,150   18,422   18,145   16,774 
Deposit service charges and fees
  24,614   23,857   22,480   23,732   24,290 
Mortgage banking revenue
  29,493   19,356   17,356   25,158   29,236 
Bank-owned life insurance
  2,761   2,872   2,863   3,182   3,004 
Other revenue
  10,535   7,842   8,332   7,648   7,708 
Total fees and commissions
  146,035   127,826   123,274   135,975   136,936 
Gain (loss) on other  assets, net
  712   3,344   (68)  15   (1,331)
Gain (loss) on derivatives, net
  4,048   1,225   (2,413)  (7,286)  4,626 
Gain (loss) on mortgage trading securities
  17,788   9,921   (3,518)  (11,117)  3,369 
Gain on available for sale securities, net
  16,694   5,468   4,902   953   8,384 
Total other-than-temporary impairment losses
  (9,467)  (74)     (4,768)  (4,525)
Portion of loss reclassified from other comprehensive income
  (1,833)  (4,750)  (4,599)  (1,859)  (9,786)
Net impairment losses recognized in earnings
  (11,300)  (4,824)  (4,599)  (6,627)  (14,311)
Total other operating revenue
  173,977   142,960   117,578   111,913   137,673 
Other operating expense
                    
Personnel
  103,260   105,603   99,994   106,770   101,216 
Business promotion
  5,280   4,777   4,624   4,377   4,426 
Contribution to BOKF Charitable Foundation
  4,000             
Professional fees and services
  7,418   6,258   7,458   9,527   7,621 
Net occupancy and equipment
  16,627   15,554   15,604   16,331   16,436 
Insurance
  2,206   4,771   6,186   6,139   6,052 
Data processing and communications
  24,446   24,428   22,503   23,902   21,601 
Printing, postage and supplies
  3,780   3,586   3,082   3,170   3,648 
Net losses and operating expenses of repossessed assets
  5,939   5,859   6,015   6,966   7,230 
Amortization of intangible assets
  896   896   896   1,365   1,324 
Mortgage banking costs
  9,349   8,968   6,471   11,999   9,093 
Change in fair value of mortgage servicing rights
  24,822   13,493   (3,129)  (25,111)  15,924 
Visa retrospective responsibility obligation
           (1,103)  1,103 
Other expense
  12,873   9,016   8,745   14,029   9,491 
Total other operating expense
  220,896   203,209   178,449   178,361   205,165 
Income before taxes
  128,465   111,052   103,518   90,203   93,223 
Federal and state income tax
  43,006   39,357   38,752   31,097   29,935 
Net income before non-controlling interest
  85,459   71,695   64,766   59,106   63,288 
Net income (loss) attributable to non-controlling interest
  358   2,688   (8)  274   (979)
Net income attributable to BOK Financial Corp.
 $85,101  $69,007  $64,774  $58,832  $64,267 
                      
Earnings per share:
                    
Basic
 $1.24  $1.01  $0.95  $0.86  $0.94 
Diluted
 $1.24  $1.00  $0.94  $0.86  $0.94 
Average shares used in computation:
                    
Basic
  67,827,591   67,898,483   67,901,722   67,685,434   67,625,378 
Diluted
  68,037,419   68,169,485   68,176,527   67,888,950   67,765,344 

 
- 108 -

 
PART II. Other Information
 
Item 1. Legal Proceedings
 
See discussion of legal proceedings at Note 7 to the Consolidated Financial Statements.
 
 
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
 
The following table provides information with respect to purchases made by or on behalf of the Company or any “affiliated purchaser” (as defined in Rule 10b-18(a)(3) under the Securities Exchange Act of 1934), of the Company’s common stock during the three months ended September 30, 2011.
 
 
Period
 
Total Number of Shares Purchased2
  
Average Price Paid per Share
  
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs1
  
Maximum Number of Shares that May Yet Be Purchased Under the Plans
 
July 1, 2011 to July 31, 2011
  17,728  $55.59      1,215,927 
August 1, 2011 to    August 31, 2010
  157,203  $46.24   157,203   1,058,724 
September 1, 2011 to    September 30, 2011
  335,241  $46.53   335,241   723,483 
Total
  510,172       492,444     
1  
On April 26, 2005, the Company’s board of directors authorizing the Company to repurchase up to two million shares of the Company’s common stock.  As of September 30, 2011, the Company had repurchased 1,276,517 shares under this plan.
2  
The Company routinely repurchases mature shares from employees to cover the exercise price and taxes in connection with employee stock option exercises.
 
 
Item 6. Exhibits
 
31.1  
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act   of 2002
31.2  
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
32
Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
 
101*
Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Earnings, (iii) the Consolidated Statements of Changes in Equity, (iv) the Consolidated Statement of Cash Flows and (v) the Notes to Consolidated Financial Statements

Items 1A, 3, 4 and 5 are not applicable and have been omitted.

*
As provided in Rule 406T of Regulation S-T, this information is furnished and not filed for purposes of Section 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934.

 
- 109 -

 

Signatures


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


BOK FINANCIAL CORPORATION
 (Registrant)



Date:         November 8, 2011                                                          



/s/ Steven E. Nell                                                               
Steven E. Nell
Executive Vice President and
Chief Financial Officer



/s/ John C. Morrow                                                         
John C. Morrow
Senior Vice President and
Chief Accounting Officer

- 110 -