Companies:
10,660
total market cap:
$139.957 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
BOK Financial
BOKF
#2240
Rank
$8.63 B
Marketcap
๐บ๐ธ
United States
Country
$136.47
Share price
1.56%
Change (1 day)
25.22%
Change (1 year)
๐ฆ Banks
๐ณ Financial services
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
BOK Financial
Quarterly Reports (10-Q)
Financial Year FY2011 Q3
BOK Financial - 10-Q quarterly report FY2011 Q3
Text size:
Small
Medium
Large
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 To
1
Change Due To
1
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 1
st
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
%
12
bp
1.34
%
0.79
%
55
bp
Return on invested capital
15.06
%
12.49
%
257
bp
14.50
%
7.86
%
664
bp
Efficiency ratio
49.89
%
48.97
%
92
bp
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
%
34
bp
0.63
%
0.76
%
(13
) bp
Return on invested capital
21.36
%
16.78
%
458
bp
13.91
%
16.86
%
(295
) bp
Efficiency ratio
66.15
%
65.65
%
50
bp
73.11
%
72.08
%
103
bp
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 portfolio
1
$
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
%
17
bp
0.40
%
0.32
%
8
bp
Return on invested capital
8.39
%
4.15
%
424
bp
8.48
%
6.55
%
193
bp
Efficiency ratio
87.42
%
87.16
%
26
bp
87.58
%
85.11
%
247
bp
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
%
5
bp
1.06
%
1.15
%
(9
) bp
Return on invested capital
23.67
%
21.05
%
262
bp
13.05
%
12.16
%
89
bp
Efficiency ratio
59.23
%
59.08
%
15
bp
61.71
%
60.64
%
107
bp
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
%
14
bp
0.85
%
0.63
%
22
bp
Return on invested capital
8.90
%
6.78
%
212
bp
8.82
%
5.77
%
305
bp
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
%
50
bp
0.90
%
0.49
%
41
bp
Return on invested capital
17.00
%
8.15
%
885
bp
15.14
%
7.65
%
749
bp
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
%
181
bp
1.60
%
0.76
%
84
bp
Return on invested capital
43.02
%
28.44
%
1,458
bp
19.90
%
11.83
%
807
bp
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
%
34
bp
0.64
%
0.24
%
40
bp
Return on invested capital
8.54
%
4.03
%
451
bp
7.28
%
2.25
%
503
bp
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
%)
283
bp
Return on invested capital
(12.75
%)
(7.92
%)
(483
) bp
(12.47
%)
(37.70
%)
2,523
bp
Efficiency ratio
140.65
%
75.83
%
6,482
bp
133.23
%
197.93
%
(6,470
) bp
Net charge-offs (annualized) to average loans
0.83
%
2.50
%
(167
) bp
1.07
%
4.75
%
368
bp
- 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
%
977
bp
76.60
%
72.80
%
380
bp
Net charge-offs (annualized) to average loans
0.01
%
–
%
1
bp
0.09
%
(0.02
%)
11
bp
- 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
197,082
19
–
–
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 loans
2
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 due
1
$
1,401
$
2,341
$
8,043
$
7,966
$
5,579
1
Excludes residential mortgages guaranteed by agencies of the U.S. Government.
2
Includes 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 securities
1
–
–
(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
60
bp
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
20
bp
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
100
bp
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
43
bp
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
35
bp
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 mortgage
1
$
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 stat
ements.
- 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 Unrealized
2
Cost
Value
1
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 Unrealized
2
Amortized
Fair
Gross Unrealized
2
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 Unrealized
1
Cost
Value
Gain
Loss
OTTI
²
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
OTTI
²
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 Unrealized
1
Cost
Value
Gain
Loss
OTTI
²
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 Years
6
Total
Maturity
5
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 yield
4
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 issue
1
:
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-exempt
1
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 issue
1
:
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 issue
1
:
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 Basis
²
Assets
Liabilities
Assets
Liabilities
Notional¹
Fair Value
Notional¹
Fair Value
Fair Value
Fair Value
Customer risk management programs:
Interest rate contracts
3
$
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 Basis
²
Assets
Liabilities
Assets
Liabilities
Notional¹
Fair Value
Notional¹
Fair Value
Fair Value
Fair Value
Customer risk management programs:
Interest rate contracts
3
$
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 Basis
2
Assets
Liabilities
Assets
Liabilities
Notional¹
Fair Value
Notional¹
Fair Value
Fair Value
Fair Value
Customer risk management programs:
Interest rate contracts
3
$
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 rate
1
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
AFS
1
Securities
AFS Securities
2
Securites
3
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 plans
1
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
1
Excludes 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 rights
1
87,948
–
–
87,948
Derivative contracts, net of cash margin
2
370,616
34,770
335,846
–
Other assets – private equity funds
29,113
–
–
29,113
Liabilities:
Derivative contracts, net of cash margin
2
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
–
–
115,723
1
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
–
–
86,333
1
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
Expense
1
Rate
Balance
Expense
1
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
Taxable
3
177,485
7,904
5.95
92,271
4,925
7.14
Tax-exempt
3
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
Taxable
3
9,458,269
205,032
2.99
8,952,211
224,904
3.45
Tax-exempt
3
68,339
2,670
5.22
65,057
2,682
5.51
Total available for sale securities
3
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
Loans
2
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 assets
3
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 Revenue
3
$
526,839
3.21
%
$
552,297
3.45
%
Tax-equivalent Net Interest Revenue to Earning Assets
3
3.40
3.60
Less tax-equivalent adjustment
1
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
Expense
1
Rate
Balance
Expense
1
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
Taxable
3
194,371
2,759
5.63
183,084
2,800
6.13
Tax-exempt
3
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
Taxable
3
9,586,411
66,040
2.82
9,473,401
69,978
3.02
Tax-exempt
3
70,181
870
4.92
70,081
894
5.12
Total available for sale securities
3
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
Loans
2
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 assets
3
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 Revenue
3
$
177,617
3.15
%
$
176,262
3.20
%
Tax-equivalent Net Interest Revenue to Earning Assets
3
3.34
3.40
Less tax-equivalent adjustment
1
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
Expense
1
Rate
Balance
Expense
1
Rate
Balance
Expense
1
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 Purchased
2
Average Price Paid per Share
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
1
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 -