Companies:
10,660
total market cap:
$138.111 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
#2247
Rank
$8.49 B
Marketcap
๐บ๐ธ
United States
Country
$134.37
Share price
-0.18%
Change (1 day)
23.30%
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 FY2017 Q1
BOK Financial - 10-Q quarterly report FY2017 Q1
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
ý
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
March 31, 2017
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
Boston Avenue at Second Street
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
ý
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
ý
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
ý
Accelerated filer
¨
Non-accelerated filer
¨
(Do not check if a smaller reporting company) Smaller reporting company
¨
Emerging growth company
¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes
¨
No
ý
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:
65,408,019
shares of common stock ($.00006 par value) as of
March 31, 2017
.
BOK Financial Corporation
Form 10-Q
Quarter Ended
March 31, 2017
Index
Part I. Financial Information
Management’s Discussion and Analysis (Item 2)
1
Market Risk (Item 3)
41
Controls and Procedures (Item 4)
44
Consolidated Financial Statements – Unaudited (Item 1)
45
Quarterly Financial Summary – Unaudited (Item 2)
118
Quarterly Earnings Trend – Unaudited
121
Part II. Other Information
Item 1. Legal Proceedings
121
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
121
Item 6. Exhibits
121
Signatures
122
Management’s Discussion and Analysis of Financial Condition and Results of Operations
Performance Summary
BOK Financial Corporation (“the Company”) reported net income of
$88.4 million
or
$1.35
per diluted share for the
first quarter of 2017
, compared to
$42.6 million
or
$0.64
per diluted share for the
first quarter of 2016
and
$50.0 million
or
$0.76
per diluted share for the
fourth quarter of 2016
.
Highlights of the
first quarter of 2017
included:
•
Net interest revenue totaled
$201.2 million
for the
first quarter of 2017
, up from
$182.6 million
in the
first quarter of 2016
and
$194.2 million
in the
fourth quarter of 2016
. The increase in net interest revenue over the prior year was driven by both growth in average earning assets and improving yields. Average earning assets were
$29.6 billion
for the
first quarter of 2017
and
$28.6 billion
for the
first quarter of 2016
. Net interest margin was
2.81 percent
for the
first quarter of 2017
. Net interest margin was
2.65 percent
for the
first quarter of 2016
and
2.69 percent
for the
fourth quarter of 2016
.
•
Fees and commissions revenue totaled
$164.4 million
for the
first quarter of 2017
,
up
$1.1 million
over the
first quarter of 2016
. Growth in fiduciary and asset management revenue and brokerage and trading revenue was partially offset by lower mortgage banking revenue. Fees and commissions revenue
increase
d
$2.3 million
over the
fourth quarter of 2016
. Brokerage and trading revenue for the fourth quarter of 2016 included the $5.0 million negative impact of an unexpected 85 basis point increase in the 10-year U.S. Treasury interest rate and related rates. Growth in fiduciary and asset management revenue was offset by a decrease in mortgage banking revenue and transaction card revenue.
•
The change in the fair value of mortgage servicing rights, net of economic hedges,
increase
d pre-tax net income by
$188 thousand
in the
first quarter of 2017
. The improvement versus prior quarters was driven primarily by materially higher long–term interest rates and a relatively stable rate environment during the quarter. The change in the fair value of mortgage servicing rights, net of economic hedges,
decrease
d pre-tax net income by
$11.4 million
in the
first quarter of 2016
, largely driven by a decrease in mortgage interest rates during the first quarter of 2016 and a narrowing of the forward-looking spread between the primary mortgage interest rates offered to borrowers and secondary mortgage interest rates required by investors. The change in the fair value of mortgage servicing rights, net of economic hedges,
decrease
d pre-tax net income by
$17.0 million
in the
fourth quarter of 2016
. The unexpected increase in long-term interest rates increased the fair value of our mortgage servicing rights by
$39.8 million
. The fair value of our economic hedges decreased
$56.8 million
.
•
Operating expense totaled
$244.7 million
for the
first quarter of 2017
, an
increase
of
$2.1 million
over the
first quarter of 2016
. Personnel expense
increase
d
$2.9 million
and non-personnel expense
decrease
d
$722 thousand
. Operating expense
decrease
d
$20.8 million
compared to the
fourth quarter of 2016
. Expenses related to the Mobank acquisition, severance and a contribution to the BOKF Foundation added
$11.7 million
to the fourth quarter of 2016. Excluding these items, operating expense decreased $9.1 million, primarily due to lower mortgage banking and deposit insurance costs.
•
Income tax expense was
$38.1 million
or
30.1%
of net income before taxes for the
first quarter of 2017
, compared to
$21.4 million
or
34.3%
in the
first quarter of 2016
and
$22.5 million
or
31.1%
in the
fourth quarter of 2016
. The first quarter included a $3.9 million benefit related to the implementation of a new accounting standard that includes the tax effect of vested equity compensation awards in income tax expense. Previously the tax effect of these awards was included in stockholders' equity.
•
No
provision for credit losses was recorded in the
first quarter of 2017
or the
fourth quarter of 2016
based on continued improvement in credit metric trends. A
$35.0 million
provision for credit losses was recorded in the
first quarter of 2016
due to falling energy prices. Gross charge-offs were
$2.2 million
in the
first quarter of 2017
,
$24.0 million
in the
first quarter of 2016
and
$1.7 million
in the
fourth quarter of 2016
. Recoveries were
$2.9 million
in the
first quarter of 2017
, compared to
$1.5 million
in the
first quarter of 2016
and
$2.8 million
in the
fourth quarter of 2016
.
•
The combined allowance for credit losses totaled
$258 million
or
1.52 percent
of outstanding loans at
March 31, 2017
, compared to
$257 million
or
1.52 percent
of outstanding loans at
December 31, 2016
.
-
1
-
•
Nonperforming assets that are not guaranteed by U.S. government agencies totaled
$240 million
or
1.43 percent
of outstanding loans and repossessed assets (excluding those guaranteed by U.S. government agencies) at
March 31, 2017
and
$263 million
or
1.56 percent
of outstanding loans and repossessed assets (excluding those guaranteed by U.S. government agencies) at
December 31, 2016
. The decrease in nonperforming assets was primarily due to a
$22 million
decrease
in nonaccruing energy loans during the
first
quarter.
•
Average loans
increase
d by
$412 million
over the previous quarter, primarily due to a full quarter's impact of the Mobank acquisition. Period-end outstanding loan balances were
$17.0 billion
at
March 31, 2017
, largely unchanged compared to
December 31, 2016
.
•
Average deposits grew by
$666 million
over the previous quarter primarily, including $390 million related to the impact of a full quarter of deposits from the Mobank acquisition. Excluding this impact, growth in interest-bearing transaction account balances and time deposits was partially offset by a decrease in demand deposit balances. Period-end deposits were
$22.6 billion
at
March 31, 2017
, a
$173 million
decrease
compared to
December 31, 2016
.
•
The Company's common equity Tier 1 ratio was
11.60%
at
March 31, 2017
. In addition, the Company's Tier 1 capital ratio was
11.60%
, total capital ratio was
13.26%
and leverage ratio was
8.89%
at
March 31, 2017
. The Company's common equity Tier 1 ratio was
11.21%
at
December 31, 2016
. In addition, the Company's Tier 1 capital ratio was
11.21%
, total capital ratio was
12.81%
and leverage ratio was
8.72%
at
December 31, 2016
.
•
The Company paid a regular quarterly cash dividend of
$29 million
or
$0.44
per common share during the
first quarter of 2017
. On
April 25, 2017
, the board of directors approved a regular quarterly cash dividend of
$0.44
per common share payable on or about
May 26, 2017
to shareholders of record as of
May 12, 2017
.
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 tax-equivalent 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
$201.2 million
for the
first quarter of 2017
, up from
$182.6 million
in
first quarter of 2016
and
$194.2 million
in the
fourth quarter of 2016
. Net interest margin was
2.81 percent
for the
first quarter of 2017
,
2.65 percent
for the
first quarter of 2016
and
2.69 percent
for the
fourth quarter of 2016
.
Tax-equivalent net interest revenue
increase
d
$18.7 million
over the
first quarter of 2016
. Table
1
shows the effect on net interest revenue from changes in average balances and interest rates for various types of earning assets and interest-bearing liabilities. Tax-equivalent net interest revenue increased
$13.7 million
primarily due to the growth in average loan and trading securities balances. Changes in interest rates and yields increased net interest revenue by
$4.9 million
. The benefit of an increase in short-term interest rates on the loan portfolio and interest-bearing cash and cash equivalents was partially offset by higher borrowing costs.
The tax-equivalent yield on earning assets was
3.15 percent
for the
first quarter of 2017
,
up
23 basis points
over the
first quarter of 2016
primarily due to an increase in the federal funds rate by the Federal Reserve in the fourth quarter of 2016. Loan yields
increased
31
basis points to
3.88 percent
primarily due to the growth in variable rate loans and an increase in short-term interest rates. The yield on interest-bearing cash and cash equivalents
increase
d
29
basis points. The available for sale securities portfolio yield
decrease
d
3
basis points to
2.05 percent
. Funding costs were
up
12 basis points
over the
first quarter of 2016
. Growth in the cost of interest-bearing deposits was limited to
1
basis point by a lack of market pricing pressure. The cost of other borrowed funds
increased
25 basis points
. The cost of the subordinated debt was up
442
basis points as lower variable rate debt was replaced in the second quarter of 2016 by higher fixed rate debt. The benefit to net interest margin from earning assets funded by non-interest bearing liabilities was
18 basis points
for the
first quarter of 2017
,
up
5
basis points over the
first quarter of 2016
. Average non-interest bearing deposits comprised 28% of total liabilities and equity for the first quarter of 2017, up from 26% for the first quarter of 2016.
-
2
-
Average earning assets for the
first quarter of 2017
increased
$1.0 billion
or
4 percent
over the
first quarter of 2016
, including $570 million related to the Mobank acquisition. Average loans, net of allowance for loan losses,
increased
$1.1 billion
due primarily to growth in commercial real estate and commercial loans and included $486 million related to the Mobank acquisition. The average balance of trading securities
increase
d
$391 million
primarily due to the addition of a new group trading in U.S. agency residential mortgage-backed securities in the third quarter of 2016. The average balance of available for sale securities
decreased
$384 million
. The average balance of residential mortgage loans held for sale
decrease
d
$69 million
and the investment securities portfolio balance
decrease
d
$57 million
.
Average deposits
increased
$1.7 billion
over the
first quarter of 2016
. Demand deposit balances grew by
$996 million
and interest-bearing transaction account balances
increase
d,
$811 million
, partially offset by a
$108 million
decrease
in average time deposits. Savings account balances also grew over the prior year. Average borrowed funds
decreased
$42 million
compared to the
first quarter of 2016
. Increased borrowings from the Federal Home Loan Banks were partially offset by decreased repurchase agreement and federal funds purchased balances. The average balance of subordinated debentures
decreased
$82 million
.
Net interest margin
increase
d
12
basis points over the
fourth quarter of 2016
. The yield on average earning assets
increase
d
17
basis points. The loan portfolio yield
increase
d by
21
basis points to
3.88 percent
primarily due to increases in the 30 day and 90 day LIBOR and improved energy loan yields. The yield on the available for sale securities portfolio
increase
d
5 basis point
s to
2.05 percent
. The yield on interest-bearing cash and cash equivalents
increase
d
27
basis points. Funding costs were
0.52 percent
,
up
8 basis point
s over the prior quarter. The benefit to net interest margin from earning assets funded by non-interest bearing liabilities
increase
d
3
basis points over the prior quarter.
Average earning assets
increase
d
$416 million
over the
fourth quarter of 2016
. Average loan balances
increase
d
$412 million
, primarily due a full quarter's impact of the Mobank acquisition. The average balance of fair value option securities held as an economic hedge of our mortgage servicing rights
increase
d
$206 million
. Average trading securities portfolio balances
increase
d
$103 million
and interest-bearing cash and cash equivalents balances were up
$55 million
. These increases were offset by a
$200 million
decrease
in available for sale securities portfolio balances and a
$125 million
decrease
in the average balance of residential mortgage loans held for sale.
Average deposits
increase
d
$666 million
over the previous quarter. Interest-bearing transaction account balances
increase
d
$587 million
and time deposit balances
increase
d
$82 million
, partially offset by a
$23 million
decrease
in demand deposit balances. The average balance of borrowed funds
decrease
d
$378 million
compared to the
fourth quarter of 2016
primarily due to decreased borrowings from the Federal Home Loan Banks.
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 81% 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. We also may use derivative instruments to manage our interest rate risk.
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.
-
3
-
Table
1
--
Volume/Rate Analysis
(In thousands)
Three Months Ended
March 31, 2017 / 2016
Change Due To
1
Change
Volume
Yield/Rate
Tax-equivalent interest revenue:
Interest-bearing cash and cash equivalents
$
1,538
$
58
$
1,480
Trading securities
4,642
5,488
(846
)
Investment securities:
Taxable securities
(162
)
(111
)
(51
)
Tax-exempt securities
(91
)
(279
)
188
Total investment securities
(253
)
(390
)
137
Available for sale securities:
Taxable securities
(2,005
)
(1,200
)
(805
)
Tax-exempt securities
(148
)
(211
)
63
Total available for sale securities
(2,153
)
(1,411
)
(742
)
Fair value option securities
(209
)
(93
)
(116
)
Restricted equity securities
(2
)
246
(248
)
Residential mortgage loans held for sale
(864
)
(606
)
(258
)
Loans
21,938
9,891
12,047
Total tax-equivalent interest revenue
24,637
13,183
11,454
Interest expense:
Transaction deposits
1,897
367
1,530
Savings deposits
(6
)
7
(13
)
Time deposits
(1,079
)
(350
)
(729
)
Funds purchased
(12
)
(53
)
41
Repurchase agreements
(57
)
(13
)
(44
)
Other borrowings
3,926
211
3,715
Subordinated debentures
1,315
(703
)
2,018
Total interest expense
5,984
(534
)
6,518
Tax-equivalent net interest revenue
18,653
13,717
4,936
Change in tax-equivalent adjustment
43
Net interest revenue
$
18,610
1
Changes attributable to both volume and yield/rate are allocated to both volume and yield/rate on an equal basis.
-
4
-
Other Operating Revenue
Other operating revenue was
$170.3 million
for the
first quarter of 2017
, a
$12.9 million
increase
over the
first quarter of 2016
and a
$26.5 million
increase
over the
fourth quarter of 2016
. Fees and commissions revenue was
up
$1.1 million
over the
first quarter of 2016
and
increase
d
$2.3 million
over the prior quarter. The change in the fair value of mortgage servicing rights, net of economic hedges,
increase
d other operating revenue by
$188 thousand
in the
first quarter of 2017
,
decrease
d other operating revenue by
$11.4 million
in the
first quarter of 2016
and
decrease
d other operating revenue
$17.0 million
in the
fourth quarter of 2016
.
Table
2
–
Other Operating Revenue
(In thousands)
Three Months Ended
March 31,
Increase (Decrease)
% Increase (Decrease)
Three Months Ended Dec. 31, 2016
Increase (Decrease)
% Increase (Decrease)
2017
2016
Brokerage and trading revenue
$
33,623
$
32,341
$
1,282
4
%
$
28,500
$
5,123
18
%
Transaction card revenue
32,127
32,354
(227
)
(1
)%
34,521
(2,394
)
(7
)%
Fiduciary and asset management revenue
38,631
32,056
6,575
21
%
34,535
4,096
12
%
Deposit service charges and fees
23,030
22,542
488
2
%
23,365
(335
)
(1
)%
Mortgage banking revenue
25,191
32,100
(6,909
)
(22
)%
28,414
(3,223
)
(11
)%
Other revenue
11,752
11,904
(152
)
(1
)%
12,693
(941
)
(7
)%
Total fees and commissions revenue
164,354
163,297
1,057
1
%
162,028
2,326
1
%
Other gains (losses), net
3,627
1,560
2,067
N/A
(1,279
)
4,906
N/A
Gain (loss) on derivatives, net
(450
)
7,138
(7,588
)
N/A
(35,815
)
35,365
N/A
Gain (loss) on fair value option securities, net
(1,140
)
9,443
(10,583
)
N/A
(20,922
)
19,782
N/A
Change in fair value of mortgage servicing rights
1,856
(27,988
)
29,844
N/A
39,751
(37,895
)
N/A
Gain on available for sale securities, net
2,049
3,964
(1,915
)
N/A
(9
)
2,058
N/A
Total other operating revenue
$
170,296
$
157,414
$
12,882
8
%
$
143,754
$
26,542
18
%
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 percent
of total revenue for the
first quarter of 2017
, excluding provision for credit losses and gains and losses on other assets, securities and derivatives and the change in the fair value of mortgage servicing rights. We believe that a variety of fee revenue sources provides an offset to changes in interest rates, values in the equity markets, commodity prices and consumer spending, all of which can be volatile. As an example of this strength, many of the economic factors that cause net interest revenue compression such as falling interest rates may also drive growth in our mortgage banking revenue. We expect growth in other operating revenue to come through offering new products and services and by further development of our presence in other markets. However, current and future economic conditions, regulatory constraints, increased competition and saturation in our existing markets could affect the rate of future increases.
Brokerage and trading revenue, which includes revenues from trading, customer hedging, retail brokerage and investment banking,
increase
d
$1.3 million
or
4 percent
over the
first quarter of 2016
.
-
5
-
Trading revenue includes 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 and related derivative instruments. Trading revenue was
$11.0 million
for the
first quarter of 2017
, a
$1.9 million
or
15 percent
decrease
compared to the
first quarter of 2016
. The Company added a new group trading in U.S. government agency residential mortgage-backed securities and related to-be-announced derivatives in the third quarter of 2016. The addition of this group added $2.5 million of net interest revenue and $769 thousand of trading revenue in the first quarter. This new group increased our trading securities portfolio by $550 million and receivable for unsettled trades by $215 million at
March 31, 2017
. This increase was offset by lower volumes of U.S. agency residential mortgage-backed securities sold to our institutional customers.
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
$11.6 million
for the
first quarter of 2017
, a
$2.8 million
or
31 percent
increase
over the
first quarter of 2016
primarily due to increased hedging activity by our energy customers.
Revenue earned from retail brokerage transactions
increase
d
$393 thousand
or
6 percent
over the
first quarter of 2016
to
$6.9 million
. Retail brokerage revenue is primarily based on fees and commissions earned on sales of fixed income securities, annuities, mutual funds and other financial instruments to retail customers. Revenue is primarily based on the volume of customer transactions and applicable commission rate for each product type. The increase in revenue due to transaction volume growth was partially offset by a change in product mix to products that pay a lower commission rate. In addition, volume has shifted from sales of products that pay a one-time transaction fee to accounts that pay us an on-going management fee.
Investment banking revenue, which includes fees earned upon completion of underwriting and financial advisory services and loan syndication fees, totaled
$4.1 million
for the
first quarter of 2017
, largely unchanged compared to the
first quarter of 2016
. Investment banking revenue is primarily related to the timing and volume of completed transactions.
Brokerage and trading revenue
increase
d
$5.1 million
over the
fourth quarter of 2016
primarily due to a
$5.3 million
increase
in trading revenue. The fourth quarter of 2016 included the $5.0 million decrease in the fair value of trading assets caused by an unexpected 85 basis point increase in the 10-year Treasury interest rate and related rates. Customer hedging revenue
increase
d
$570 thousand
. An increase in the valuation of energy derivative contracts was partially offset by a decrease in volumes of contracts with our mortgage banking customers. Retail brokerage fees were
up
$995 thousand
over the prior quarter. Investment banking revenue
decrease
d
$1.7 million
primarily due to the timing and volume of completed transactions.
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
first quarter of 2017
was largely unchanged compared to the
first quarter of 2016
. Revenues from the processing of transactions on behalf of the members of our TransFund electronic funds transfer ("EFT") network totaled
$16.3 million
, unchanged from the prior year. Merchant services fees totaled
$11.0 million
, a
$178 thousand
or
2 percent
decrease
based on lower transaction activity. Revenue from interchange fees paid by merchants for transactions processed from debit cards issued by the Company totaled
$4.7 million
, an
increase
of
$83 thousand
or
2 percent
over the
first quarter of 2016
.
Transaction card revenue
decrease
d
$2.4 million
compared to the prior quarter, primarily due to a seasonal decrease in transaction volumes on our TransFund EFT network and from processing transactions on behalf of merchants.
Fiduciary and asset management revenue grew by
$6.6 million
or
21 percent
over the
first quarter of 2016
, primarily due to growth in assets under management, improved pricing discipline and decreased fee waivers. We earn fees as administrator to and investment adviser for the Cavanal Hill Funds, a diversified, open-ended investment company established as a business trust under the Investment Company Act of 1940. The Bank is custodian and Cavanal Hill Distributors, Inc. is distributor for the Cavanal Hill Funds. Products of the Cavanal Hill Funds are offered to customers, employee benefit plans, trusts and the general public in the ordinary course of business. We have voluntarily waived 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
$445 thousand
for the
first quarter of 2017
, compared to
$2.0 million
for the
first quarter of 2016
and
$1.4 million
for the
fourth quarter of 2016
. The decrease in fee waivers was related to increased interest rates as a result of the Federal Reserve's federal funds rate increases. In addition, our mineral management team recognized revenue of $800 thousand during the first quarter of 2017 from the successful completion of lease negotiations.
Fiduciary and asset management revenue
increase
d
$4.1 million
compared to the
fourth quarter of 2016
primarily due to growth in assets under management and decreased fee waivers.
-
6
-
The fair value of fiduciary assets administered by the Company totaled
$44.4 billion
at
March 31, 2017
,
$39.1 billion
at
March 31, 2016
and
$41.8 billion
at
December 31, 2016
. Fiduciary assets are assets for which the Company possesses investment discretion on behalf of another or any other similar capacity.
Deposit service charges and fees were
$23.0 million
for the
first quarter of 2017
, an
increase
of
$488 thousand
or
2 percent
over the
first quarter of 2016
. Commercial account service charge revenue totaled
$11.6 million
,
up
$308 thousand
or
3 percent
. Overdraft fees were
$9.7 million
for the
first quarter of 2017
, an
increase
of
$105 thousand
or
1 percent
. Service charges on deposit accounts with a standard monthly fee were
$1.7 million
, an
increase
of
$76 thousand
or
5 percent
. Deposit service charges and fees
decrease
d
$335 thousand
compared to the prior quarter primarily due to a seasonal decrease in overdraft fee volumes, partially offset by an increase in commercial account service charge revenue.
Mortgage banking revenue
decrease
d
$6.9 million
or
22%
compared to the
first quarter of 2016
. Mortgage production revenue
decrease
d
$8.1 million
. Mortgage loan production volumes
decrease
d
$771 million
due primarily to a strategic decision to exit the correspondent lending channel during the third quarter of 2016 based on careful consideration of continued pressure on margins and due to the competitive landscape and regulatory costs. Gains on sale margins
increase
d
2
basis points over the prior year. The margin
increase
was primarily due to exiting the correspondent lending channel, the lowest margin of our three sales channels, partially offset by a decrease in margins from our Home Direct online origination channel. Mortgage servicing revenue was up
$1.2 million
or
8 percent
over the
first quarter of 2016
. The outstanding principal balance of mortgage loans serviced for others totaled
$22.0 billion
, an
increase
of
$1.7 billion
or
8.5%
.
Mortgage banking revenue
decrease
d
$3.2 million
compared to the
fourth quarter of 2016
. Mortgage production revenue
decrease
d
$3.4 million
. Production volume
decrease
d
$103.1 million
in response to higher average primary mortgage interest rates. Gains on sale margins narrowed due to increased competition, largely in the Home Direct online channel. Revenue from mortgage loan servicing grew by
$171 thousand
due to an increase in the volume of loans serviced. The outstanding balance of mortgage loans serviced for others
increase
d
$17 million
over
December 31, 2016
.
Table
3
–
Mortgage Banking Revenue
(In thousands)
Three Months Ended
March 31,
Increase (Decrease)
% Increase (Decrease)
Three Months Ended
Dec. 31,
Increase (Decrease)
% Increase (Decrease)
2017
2016
Mortgage production revenue
$
8,543
$
16,647
$
(8,104
)
(49
)%
$
11,937
$
(3,394
)
(28
)%
Mortgage loans funded for sale
$
711,019
$
1,244,015
$
1,189,975
Add: Current period end outstanding commitments
381,732
902,986
318,359
Less: Prior period end outstanding commitments
318,359
601,147
630,804
Total mortgage production volume
$
774,392
$
1,545,854
$
(771,462
)
(50
)%
$
877,530
$
(103,138
)
(12
)%
Mortgage loan refinances to mortgage loans funded for sale
44
%
49
%
(5
) bps
63
%
(19
) bps
Gains on sale margin
1.10
%
1.08
%
2
bps
1.36
%
(26
) bps
Primary mortgage interest rates:
Average
4.17
%
3.74
%
43
bps
3.83
%
34
bps
Period end
4.14
%
3.71
%
43
bps
4.32
%
(18
) bps
Mortgage servicing revenue
$
16,648
$
15,453
$
1,195
8
%
$
16,477
$
171
1
%
Average outstanding principal balance of mortgage loans serviced for others
22,006,295
19,986,444
2,019,851
10
%
21,924,552
81,743
—
%
Average mortgage servicing revenue rates
0.31
%
0.31
%
—
0.30
%
1
bps
1
Actual interest earned on fair value option securities less internal transfer-priced cost of funds.
Primary rates disclosed in Table
3
above represent rates generally available to borrowers on 30 year conforming mortgage loans.
-
7
-
Net gains on other assets, securities and derivatives
Other net gains totaled
$3.6 million
in the
first quarter of 2017
, related to holdings of two consolidated private equity funds and the sale of certain merchant banking investments in the first quarter of 2017. The sales of merchant banking investments included a consolidated entity that reduced goodwill by $2.7 million, identifiable intangible assets by $4.6 million and other assets by $5.6 million.
In the
first quarter of 2017
, we recognized a
$2.0 million
net gain from sales of
$240 million
of available for sale securities. Securities were sold either because they had reached their expected maximum potential or to move into securities that are expected to perform better in the current rate environment. In the
first quarter of 2016
, we recognized a
$4.0 million
net gain from sales of
$469 million
of available for sale securities. There were no sales of available for sale securities in the
fourth quarter of 2016
.
As discussed in the Market Risk section following, the fair value of our mortgage servicing rights ("MSRs") changes in response to changes in primary mortgage loan rates and other assumptions. We attempt to mitigate the earnings volatility caused by changes in the fair value of MSRs to a $20 million limit approved by the Board of Directors by designating certain financial instruments as an economic hedge. Changes in the fair value of these instruments are generally expected to partially offset changes in the fair value of MSRs.
The net economic benefit of the changes in fair value of mortgage servicing rights and related economic hedges was
$1.5 million
in the
first quarter of 2017
, including a
$1.9 million
increase in the fair value of the mortgage servicing rights, a
$1.7 million
decrease in the fair value of securities and derivative contracts held as an economic hedge and
$1.3 million
of related net interest revenue. The improvement over the prior quarter was due primarily to materially higher long-term interest rates and a relatively stable rate environment during the first quarter.
The net economic cost of changes in the fair value of mortgage servicing rights and related economic hedges was
$9.4 million
for the
first quarter of 2016
. The fair value of mortgage servicing rights decreased
$28.0 million
.The fair value of securities and interest rate derivative contracts held as an economic hedge increased
$16.6 million
. Net interest earned on securities held as an economic hedge was
$2.0 million
. Both period end primary and secondary residential mortgage interest rates fell during the
first quarter of 2016
. However, we observed a narrowing of the forward-looking spreads, a risk that we cannot effectively hedge.
The net economic cost of changes in the fair value of mortgage servicing rights and related economic hedges was
$16.9 million
for the
fourth quarter of 2016
. The fair value of mortgage servicing rights increased by
$39.8 million
, primarily due to an increase in residential mortgage rates. The fair value of securities and interest rate derivative contracts held as an economic hedge decreased by
$56.8 million
. The significant increase in long-term interest rates in the fourth quarter resulted in a loss on this hedge, partially offset by an increase in the fair value of mortgage servicing rights.
Table
4
-
Gain (Loss) on Mortgage Servicing Rights
(In thousands)
Three Months Ended
March 31, 2017
Dec. 31, 2016
March 31, 2016
Gain (loss) on mortgage hedge derivative contracts, net
$
(528
)
$
(35,868
)
$
7,138
Gain (loss) on fair value option securities, net
(1,140
)
(20,922
)
9,443
Gain (loss) on economic hedge of mortgage servicing rights, net
(1,668
)
(56,790
)
16,581
Gain (loss) on change in fair value of mortgage servicing rights
1,856
39,751
(27,988
)
Gain (loss) on changes in fair value of mortgage servicing rights, net of economic hedges included in other operating revenue
188
(17,039
)
(11,407
)
Net interest revenue on fair value option securities
1
1,271
114
2,033
Total economic benefit (cost) of changes in the fair value of mortgage servicing rights, net of economic hedges
$
1,459
$
(16,925
)
$
(9,374
)
-
8
-
Other Operating Expense
Other operating expense for the
first quarter of 2017
totaled
$244.7 million
, a
$2.1 million
or
1 percent
increase
over the
first quarter of 2016
. Personnel expenses
increase
d
$2.9 million
or
2 percent
. Non-personnel expenses
decrease
d
$722 thousand
or
1 percent
compared to the prior year. The first quarter of 2016 included
$4.1 million
of litigation accruals and
$2.8 million
post-acquisition valuation adjustments to a consolidated merchant banking investment, $1.1 million of which is attributable to non-controlling interests.
Operating expenses
decrease
d
$20.8 million
compared to the previous quarter. Expenses related to the completion of the Mobank acquisition were
$2.0 million
in the first quarter of 2017 and
$4.7 million
in the fourth quarter of 2016. In addition, operating expenses in the fourth quarter of 2016 included
$5.0 million
of severance and other expenses related to staff reductions and a
$2.0 million
contribution to the BOKF Foundation.
The discussion following excludes the impact of these items.
Table
5
–
Other Operating Expense
(In thousands)
Three Months Ended
March 31,
Increase (Decrease)
%
Increase (Decrease)
Three Months Ended Dec. 31, 2016
Increase (Decrease)
%
Increase (Decrease)
2017
2016
Regular compensation
$
83,228
$
80,559
$
2,669
3
%
$
87,328
$
(4,100
)
(5
)%
Incentive compensation:
Cash-based
28,836
28,972
(136
)
—
%
33,270
(4,434
)
(13
)%
Share-based
1,603
2,022
(419
)
(21
)%
2,902
(1,299
)
(45
)%
Deferred compensation
792
69
723
N/A
348
444
N/A
Total incentive compensation
31,231
31,063
168
1
%
36,520
(5,289
)
(14
)%
Employee benefits
21,966
21,940
26
—
%
17,284
4,682
27
%
Total personnel expense
136,425
133,562
2,863
2
%
141,132
(4,707
)
(3
)%
Business promotion
6,717
5,696
1,021
18
%
7,344
(627
)
(9
)%
Charitable contributions to BOKF Foundation
—
—
—
N/A
2,000
(2,000
)
N/A
Professional fees and services
12,379
11,759
620
5
%
16,828
(4,449
)
(26
)%
Net occupancy and equipment
21,624
18,766
2,858
15
%
21,470
154
1
%
Insurance
6,404
7,265
(861
)
(12
)%
8,705
(2,301
)
(26
)%
Data processing and communications
33,940
32,017
1,923
6
%
33,691
249
1
%
Printing, postage and supplies
3,851
3,907
(56
)
(1
)%
3,998
(147
)
(4
)%
Net losses (gains) and operating expenses of repossessed assets
1,009
1,070
(61
)
(6
)%
1,627
(618
)
(38
)%
Amortization of intangible assets
1,802
1,159
643
55
%
1,558
244
16
%
Mortgage banking costs
13,003
12,330
673
5
%
17,348
(4,345
)
(25
)%
Other expense
7,557
15,039
(7,482
)
(50
)%
9,846
(2,289
)
(23
)%
Total other operating expense
$
244,711
$
242,570
$
2,141
1
%
$
265,547
$
(20,836
)
(8
)%
Average number of employees (full-time equivalent)
4,910
4,821
89
2
%
4,893
17
—
%
Certain percentage increases (decreases) are not meaningful for comparison purposes.
-
9
-
Personnel expense
Regular compensation, which consists of salaries and wages, overtime pay and temporary personnel costs,
increase
d
$3.0 million
or
2 percent
over the
first quarter of 2016
. The average number of employees
increase
d
2 percent
over the prior year. Recent additions from the Mobank acquisition and in mortgage and technology were partially offset by the impact of staff reductions in the fourth quarter of 2016. In addition, standard annual merit increases in regular compensation were effective for the majority of our staff on March 1.
Incentive compensation was largely unchanged compared to the
first quarter of 2016
. 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 was unchanged compared to the
first quarter of 2016
.
Share-based compensation expense represents expense for equity awards based on grant-date fair value. Non-vested shares generally cliff vest in 3 years and are subject to a two year holding period after vesting. Compensation costs related to certain shares is variable based on changes in the the fair value of BOK Financial common shares. Share-based compensation expense
decrease
d
$419 thousand
or
21%
compared to the prior year, primarily due to the decrease in the vesting probability of certain performance-based share awards.
The Company currently offers a deferred compensation plan for certain executive and senior officers. Deferred compensation expense
increase
d
$723 thousand
. Deferred compensation expense is largely offset by changes in the fair value of assets held in rabbi trusts for the benefit of participants included in other income in the consolidated statements of earnings.
Employee benefits expense was also largely unchanged compared to the
first quarter of 2016
. Increased payroll tax expense and retirement plan costs were offset by a
decrease
in employee medical costs.
Personnel expense
increase
d
$1.9 million
over the
fourth quarter of 2016
. Employee benefit costs were up
$4.7 million
primarily due to a seasonal increase in payroll tax expense and increased employee retirement plan costs, partially offset by lower employee medical costs. Regular compensation
increase
d
$2.5 million
and included a full quarter impact of the Mobank acquisition. Incentive compensation expense
decrease
d
$5.3 million
primarily due to lower cash-based incentive compensation expense and share-based compensation expense.
Non-personnel operating expenses
Non-personnel operating expenses
increase
d
$4.3 million
or
4 percent
over the
first quarter of 2016
. Occupancy and equipment expense
increase
d
$2.7 million
and data processing and communications expense
increase
d
$1.9 million
. The increases were primarily due to information technology infrastructure and cybersecurity project costs. Deposit insurance expense
decrease
d
$861 thousand
. The benefit of decreased criticized and classified assets levels related to the stabilization of energy prices was partially offset by a new surcharge for banks with more than $10 billion in assets that became effective in the third quarter of 2016.
Non-personnel expense
decrease
d
$13.1 million
compared to the
fourth quarter of 2016
. Mortgage banking expense
decrease
d
$4.3 million
, primarily due to the effect of slowing actual residential mortgage loan prepayments on the fair value of mortgage servicing rights. Deposit insurance expense was
$2.3 million
lower due to improvements in credit quality and other risk factors. Professional fees were down
$2.3 million
and other expense decreased
$2.3 million
.
-
10
-
Income Taxes
The Company's income tax expense from continuing operations was
$38.1 million
or
30.1%
of book taxable income for the
first quarter of 2017
compared to
$21.4 million
or
34.3%
of book taxable income for the
first quarter of 2016
and
$22.5 million
or
31.1%
of book taxable income for the
fourth quarter of 2016
. The first quarter of 2017 included a $3.9 million benefit related to the implementation of a new accounting standard that includes the tax effect of vested equity compensation awards in income tax expense. Previously, the tax effect of these awards was included in stockholders' equity. The tax benefit resulted from an increase in the company's stock price to over $80 per share which exceeded compensation costs based on grant date fair value of these awards. Additionally, awards granted in two different years vested in the first quarter of 2017. Excluding this benefit, tax expense would have been 33.2% of book taxable income for the first quarter of 2017. The accounting standard was adopted prospectively without restatement of prior periods.
The Company's effective tax rate is affected by recurring items such as amortization related to its investments in affordable housing investments net of affordable housing tax credits and other tax benefits, bank-owned life insurance and tax-exempt income. The effective tax rate is also affected by items that may occur in any given period but are not consistent from period to period. Accordingly, the comparability of the effective tax rate from period to period may be impacted.
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
$17 million
at
March 31, 2017
,
$16 million
at
December 31, 2016
and
$13 million
at
March 31, 2016
.
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 EFT network. Consumer Banking includes retail lending and deposit services, lending and deposit services to small business customers served through our consumer branch network and all mortgage banking activities. Wealth Management provides fiduciary services, private banking services and investment advisory services in all markets. Wealth Management also underwrites state and municipal securities and engages in brokerage and trading activities.
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 using the net direct contribution, which includes the allocation of funds, actual net credit losses and capital costs. In addition, we measure the performance of our business lines after allocation of certain indirect expenses and taxes based on statutory rates.
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 repricing and cash flow characteristics. Market rates are 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 that approximate wholesale market rates for funds with similar repricing and cash flow 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 other market risk inherent in our business lines
-
11
-
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.
As shown in Table
6
, net income attributable to our lines of business
increase
d
$38.8 million
or
88 percent
over the
first quarter of 2016
. Net interest revenue grew by
$23.8 million
over the prior year. Other operating revenue was relatively flat while operating expenses decreased
$6.1 million
and net charge-offs decreased
$23.3 million
.
Table
6
--
Net Income by Line of Business
(In thousands)
Three Months Ended
March 31,
2017
2016
Commercial Banking
$
63,916
$
37,054
Consumer Banking
4,746
109
Wealth Management
14,283
6,977
Subtotal
82,945
44,140
Funds Management and other
5,411
(1,576
)
Total
$
88,356
$
42,564
-
12
-
Commercial Banking
Commercial Banking contributed
$63.9 million
to consolidated net income in the
first quarter of 2017
, an
increase
of
$26.9 million
or
73%
over the
first quarter of 2016
. Commercial Banking had net recoveries of
$1.5 million
in the
first quarter of 2017
compared to net charge-offs of
$21.6 million
in the
first quarter of 2016
. Growth in net interest revenue and lower operating expense also contributed to increased net direct contribution by Commercial Banking.
Table
7
--
Commercial Banking
(Dollars in thousands)
Three Months Ended
Increase (Decrease)
March 31,
2017
2016
Net interest revenue from external sources
$
134,704
$
116,637
$
18,067
Net interest expense from internal sources
(16,793
)
(14,632
)
(2,161
)
Total net interest revenue
117,911
102,005
15,906
Net loans charged off (recovered)
(1,462
)
21,572
(23,034
)
Net interest revenue after net loans charged off (recovered)
119,373
80,433
38,940
Fees and commissions revenue
44,473
45,476
(1,003
)
Other gains (losses), net
1,797
(368
)
2,165
Other operating revenue
46,270
45,108
1,162
Personnel expense
27,027
26,628
399
Non-personnel expense
25,409
29,442
(4,033
)
Other operating expense
52,436
56,070
(3,634
)
Net direct contribution
113,207
69,471
43,736
Gain on financial instruments, net
38
—
38
Loss on repossessed assets, net
(5
)
(82
)
77
Corporate expense allocations
8,631
8,744
(113
)
Income before taxes
104,609
60,645
43,964
Federal and state income tax
40,693
23,591
17,102
Net income
$
63,916
$
37,054
$
26,862
Average assets
$
17,438,776
$
16,969,015
$
469,761
Average loans
14,016,652
13,317,338
699,314
Average deposits
8,631,724
8,457,750
173,974
Average invested capital
1,214,056
1,155,572
58,484
Net interest revenue
increase
d
$15.9 million
or
16%
over the prior year. Growth in net interest revenue was primarily due to a
$699 million
or
5%
increase in average loan balances and increased yields on commercial loans due to rising short-term interest rates. Average deposit balances
increase
d
$174 million
or
2%
and the yields on deposits sold to the funds management unit increased due to an increase in short-term interest rates.
Fees and commissions revenue
decrease
d
$1.0 million
or
2%
compared to the
first quarter of 2016
, primarily due to a decrease in revenue from merchant banking activity. Increased brokerage and trading revenue and commercial deposit service charge fees were partially offset by a decrease in transaction card revenue from our TransFund electronic fund transfer network.
Operating expenses
decrease
d
$3.6 million
or
7%
compared to the
first quarter of 2016
. Personnel expense
increase
d
$399 thousand
or
2%
primarily due to standard annual merit increases and increased incentive compensation expense. Non-personnel expense
decrease
d
$4.0 million
or
14%
. The first quarter of 2016 included $3.9 million of litigation settlements and $2.7 million of post-acquisition valuation adjustments to a consolidated merchant banking investment. Deposit insurance expense
increase
d
$1.7 million
.
-
13
-
The average outstanding balance of loans attributed to Commercial Banking grew by
$699 million
or
5%
over the
first quarter of 2016
to
$14.0 billion
. See the Loans section of Management’s Discussion and Analysis 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.
Average deposits attributed to Commercial Banking were
$8.6 billion
for the
first quarter of 2017
, an
increase
of
$174 million
or
2%
compared to the
first quarter of 2016
. See Management's Discussion and Analysis of Financial Condition and Results of Operations – Liquidity and Capital for further discussion of change.
Consumer Banking
Consumer Banking provides retail banking services through four primary distribution channels: traditional branches, the 24-hour ExpressBank call center, Internet banking and mobile banking. Consumer Banking also conducts mortgage banking activities through offices located outside of our consumer banking markets and through Home Direct Mortgage, an online origination channel.
Consumer Banking contributed
$4.7 million
to consolidated net income for the
first quarter of 2017
, up
$4.6 million
over the
first quarter of 2016
. Changes in the fair value of our mortgage servicing rights, net of economic hedge, resulted in a
$115 thousand
increase
in Consumer Banking net income in the
first quarter of 2017
compared to a
$7.0 million
decrease
in Consumer Banking net income in the
first quarter of 2016
.
-
14
-
Table
8
--
Consumer Banking
(Dollars in thousands)
Three Months Ended
Increase (Decrease)
March 31,
2017
2016
Net interest revenue from external sources
$
21,129
$
21,449
$
(320
)
Net interest revenue from internal sources
10,952
9,353
1,599
Total net interest revenue
32,081
30,802
1,279
Net loans charged off
1,272
1,702
(430
)
Net interest revenue after net loans charged off
30,809
29,100
1,709
Fees and commissions revenue
47,391
54,171
(6,780
)
Other losses, net
(85
)
(142
)
57
Other operating revenue
47,306
54,029
(6,723
)
Personnel expense
25,398
24,844
554
Non-personnel expense
28,134
30,874
(2,740
)
Total other operating expense
53,532
55,718
(2,186
)
Net direct contribution
24,583
27,411
(2,828
)
Gain (loss) on financial instruments, net
(1,667
)
16,581
(18,248
)
Change in fair value of mortgage servicing rights
1,856
(27,988
)
29,844
Gain (loss) on repossessed assets, net
(136
)
153
(289
)
Corporate expense allocations
16,868
15,978
890
Income before taxes
7,768
179
7,589
Federal and state income tax
3,022
70
2,952
Net income
$
4,746
$
109
$
4,637
Average assets
$
8,648,562
$
8,687,289
$
(38,727
)
Average loans
1,927,750
1,883,904
43,846
Average deposits
6,581,446
6,575,893
5,553
Average invested capital
276,914
258,888
18,026
Net interest revenue from Consumer Banking activities grew by
$1.3 million
or
4%
over the the
first quarter of 2016
primarily due to increased rates on deposit balances sold to the Funds Management unit. Average loan balances grew by
$43.8 million
or
2%
and average deposits remained relatively flat.
Fees and commissions revenue
decrease
d
$6.8 million
or
13%
over the
first quarter of 2016
, primarily due to a
$6.9 million
decrease
in mortgage banking revenue. Mortgage loan production volumes
decrease
d
$771 million
due primarily to a strategic decision to exit the correspondent lending channel during the third quarter of 2016. Revenue from interchange fees paid by merchants for transactions processed from debit cards issued by the Company and deposit service charges and fees were largely unchanged from the prior year.
Operating expenses
decrease
d
$2.2 million
or
4%
over the
first quarter of 2016
. Personnel expenses
increase
d
$554 thousand
or
2%
. Regular compensation expense was up
$741 thousand
primarily due to an increase in regular compensation partially offset by a decrease in incentive compensation expense. Non-personnel expense
decrease
d
$2.7 million
or
9%
over the prior year. Data processing and communications expenses decreased
$1.1 million
and professional fees and services were down
$959 thousand
over the prior year. The first quarter of 2016 also included $1.8 million in litigation settlements.
Corporate expense allocations
increase
d
$890 thousand
compared to the
first quarter of 2016
.
-
15
-
Average consumer deposits were largely unchanged compared to the
first quarter of 2016
. Average time deposit balances
decrease
d
$190 million
or
15%
, offset by a
$114 million
or
7%
increase
in demand deposit balances, a
$49 million
or
1%
increase
in interest-bearing transaction accounts and a
$32 million
or
9%
increase
in savings account balances.
Wealth Management
Wealth Management contributed
$14.3 million
to consolidated net income in the
first quarter of 2017
, up
$7.3 million
or
105%
over the
first quarter of 2016
. Net interest revenue grew over the prior year. Growth in fiduciary and asset management revenue was partially offset by a decrease in brokerage and trading revenue.
Table
9
--
Wealth Management
(Dollars in thousands)
Three Months Ended
Increase (Decrease)
March 31,
2017
2016
Net interest revenue from external sources
$
11,485
$
6,078
$
5,407
Net interest revenue from internal sources
8,856
7,663
1,193
Total net interest revenue
20,341
13,741
6,600
Net loans charged off (recovered)
40
(150
)
190
Net interest revenue after net loans charged off (recovered)
20,301
13,891
6,410
Fees and commissions revenue
73,921
68,721
5,200
Other gains, net
237
26
211
Other operating revenue
74,158
68,747
5,411
Personnel expense
44,787
45,119
(332
)
Non-personnel expense
15,623
15,565
58
Other operating expense
60,410
60,684
(274
)
Net direct contribution
34,049
21,954
12,095
Corporate expense allocations
10,672
10,535
137
Income before taxes
23,377
11,419
11,958
Federal and state income tax
9,094
4,442
4,652
Net income
$
14,283
$
6,977
$
7,306
Average assets
$
7,160,849
$
5,565,047
$
1,595,802
Average loans
1,266,579
1,090,326
176,253
Average deposits
5,582,554
4,696,013
886,541
Average invested capital
250,899
233,079
17,820
March 31,
Increase
(Decrease)
2017
2016
Fiduciary assets in custody for which BOKF has sole or joint discretionary authority
$
15,193,307
$
13,847,023
$
1,346,284
Fiduciary assets not in custody for which BOKF has sole or joint discretionary authority
4,001,956
3,653,228
348,728
Non-managed trust assets in custody
25,176,247
21,613,054
3,563,193
Total fiduciary assets
44,371,510
39,113,305
5,258,205
Assets held in safekeeping
26,883,350
27,115,904
(232,554
)
Brokerage accounts under BOKF administration
6,164,096
5,639,804
524,292
Assets under management or in custody
$
77,418,956
$
71,869,013
$
5,549,943
-
16
-
Net interest revenue for the
first quarter of 2017
increase
d
$6.6 million
or
48%
over the
first quarter of 2016
, primarily due to an increase in the size of the U.S. agency mortgage-backed portfolio related to a new trading group that began operations during the third quarter of 2016 and growth in deposit balances sold to the Funds Management unit. Average deposit balances grew by
$887 million
or
19%
over the
first quarter of 2016
. Non-interest bearing demand deposits grew by
$139 million
or
12%
, interest-bearing transaction account balances
increase
d
$681 million
or
24%
and time deposit balances grew by
$64 million
or
9%
. Average loan balances
increase
d
$176 million
or
16%
over the prior year.
Fees and commissions revenue was up
$5.2 million
or
8%
over the
first quarter of 2016
. Fiduciary and asset management revenue
increase
d
$6.6 million
or
21%
over the prior year primarily due to growth in assets under management, improved pricing discipline and decreased fee waivers. Brokerage and trading revenue decreased by
$1.5 million
or
5%
.
Other operating revenue includes fees earned from state and municipal bond and corporate debt underwritings and financial advisory services, primarily in the Oklahoma and Texas markets. In the
first quarter of 2017
, the Wealth Management division participated in 38 state and municipal bond underwritings that totaled $1.6 billion. As a participant, the Wealth Management division was responsible for facilitating the sale of approximately $316 million of these underwritings. The Wealth Management division also participated in 5 corporate debt underwritings that totaled $3.6 billion. Our interest in these underwritings was $111 million. In the
first quarter of 2016
, the Wealth Management division participated in 74 state and municipal bond underwritings that totaled approximately $5.4 billion. Our interest in these underwritings totaled approximately $598 million.
Operating expense
decrease
d
$274 thousand
or
1%
compared to the
first quarter of 2016
. Personnel expenses
decrease
d
$332 thousand
and non-personnel expense
increase
d
$58 thousand
. The first quarter of 2016 included $1.6 million of litigation accruals. This impact was offset by increased occupancy and equipment costs and higher data processing and communications expense.
Corporate expense allocations
increase
d
$137 thousand
or
1%
over the prior year.
Financial Condition
Securities
We maintain a securities portfolio to enhance profitability, 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
March 31, 2017
,
December 31, 2016
and
March 31, 2016
.
At
March 31, 2017
, the carrying value of investment (held-to-maturity) securities was
$519 million
and the fair value was
$541 million
. Investment securities consist primarily of long-term, fixed rate Oklahoma and Texas municipal bonds, taxable Texas school construction bonds and residential mortgage-backed securities issued by U.S. government agencies. The investment security portfolio is diversified among issuers. The largest obligation of any single issuer is $30 million. Substantially all of these bonds are general obligations of the issuers. Approximately $96 million of the $195 million portfolio of Texas school construction bonds is also guaranteed by the Texas Permanent School Fund Guarantee Program supervised by the State Board of Education for the State of Texas.
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
$8.4 billion
at
March 31, 2017
, a
$249 million
decrease compared to
December 31, 2016
. Available for sale securities consist primarily of U.S. government agency residential mortgage-backed securities and U.S. government agency commercial mortgage-backed securities. Commercial mortgage-backed securities have prepayment penalties similar to commercial loans. At
March 31, 2017
, residential mortgage-backed securities represented
65 percent
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. Our best estimate of the duration of the combined residential mortgage-backed securities portfolio held in investment and available for sale securities at
March 31, 2017
is 3.1 years. Management
-
17
-
estimates the duration extends to 3.4 years assuming an immediate 200 basis point upward shock. The estimated duration contracts to 2.9 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
March 31, 2017
, approximately
$5.4 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
$5.4 billion
at
March 31, 2017
.
We also hold amortized cost of
$93 million
in residential mortgage-backed securities privately issued by publicly-owned financial institutions, a decrease of
$7.8 million
from
December 31, 2016
. The decrease was due to cash payments received during the quarter. The fair value of our portfolio of privately issued residential mortgage-backed securities totaled
$109 million
at
March 31, 2017
.
The aggregate gross amount of unrealized losses on available for sale securities totaled
$67.9 million
at
March 31, 2017
, compared to
$75.1 million
at
December 31, 2016
. 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. No other-than-temporary impairment charges were recognized in earnings during the
first quarter of 2017
.
BOK Financial is required to hold stock as members of the Federal Reserve system and the Federal Home Loan Banks ("FHLB"). These restricted equity securities are carried at cost as these securities do not have a readily determined fair value because the ownership of these shares is restricted and they lack a market. Federal Reserve Bank stock totaled
$36 million
and holdings of FHLB stock totaled
$247 million
at
March 31, 2017
. Holdings of FHLB stock decreased
$23 million
compared to
December 31, 2016
. We are required to hold stock in the FHLB in proportion to our borrowings with the FHLB.
Bank-Owned Life Insurance
We have approximately
$311 million
of bank-owned life insurance at
March 31, 2017
. This investment is expected to provide a long-term source of earnings to support existing employee benefit programs. Approximately $283 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
March 31, 2017
, the fair value of investments held in separate accounts was approximately $287 million. As the underlying fair value of the investments held in a separate account at
March 31, 2017
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 $28 million primarily represents the cash surrender value of policies held in general accounts and other amounts due from various insurance companies.
Loans
The aggregate loan portfolio before allowance for loan losses totaled
$17 billion
at
March 31, 2017
and was largely unchanged compared to
December 31, 2016
. The outstanding balance of commercial loans
decrease
d by
$64 million
. Commercial real estate loan balances were up
$62 million
. Residential mortgage loans
decrease
d
$3.6 million
and personal loans
increase
d
$7.5 million
.
-
18
-
Table
10
--
Loans
(In thousands)
March 31, 2017
Dec. 31, 2016
Sept. 30, 2016
June 30, 2016
March 31, 2016
Commercial:
Energy
$
2,537,112
$
2,497,868
$
2,520,804
$
2,818,656
$
3,029,420
Services
3,013,375
3,108,990
2,936,599
2,830,864
2,728,891
Healthcare
2,265,604
2,201,916
2,085,046
2,051,146
1,995,425
Wholesale/retail
1,506,243
1,576,818
1,602,030
1,532,957
1,451,846
Manufacturing
543,430
514,975
499,486
595,403
600,645
Other commercial and industrial
461,346
490,257
476,198
527,411
482,198
Total commercial
10,327,110
10,390,824
10,120,163
10,356,437
10,288,425
Commercial real estate:
Retail
745,046
761,888
801,377
795,419
810,522
Multifamily
922,991
903,272
873,773
787,200
733,689
Office
860,889
798,888
752,705
769,112
695,552
Industrial
871,463
871,749
838,021
645,586
564,467
Residential construction and land development
135,994
135,533
159,946
157,576
171,949
Other commercial real estate
334,680
337,716
367,776
427,073
394,328
Total commercial real estate
3,871,063
3,809,046
3,793,598
3,581,966
3,370,507
Residential mortgage:
Permanent mortgage
977,743
1,006,820
969,558
969,007
948,405
Permanent mortgages guaranteed by U.S. government agencies
204,181
199,387
190,309
192,732
197,350
Home equity
764,350
743,625
712,926
719,184
723,554
Total residential mortgage
1,946,274
1,949,832
1,872,793
1,880,923
1,869,309
Personal
847,459
839,958
678,232
587,423
494,325
Total
$
16,991,906
$
16,989,660
$
16,464,786
$
16,406,749
$
16,022,566
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.
Commercial loans totaled
$10.3 billion
or
61 percent
of the loan portfolio at
March 31, 2017
, a
decrease
of
$64 million
compared to
December 31, 2016
. Healthcare sector loans grew by
$64 million
. Energy loan balances
increase
d
$39 million
. Manufacturing loans
increase
d
$28 million
. This growth was offset by a
$96 million
decrease
in service sector loan balances, a
$71 million
decrease
in wholesale/retail sector loan balance and a
$29 million
decrease
in other commercial and industrial loans.
-
19
-
Table
11
presents the commercial sector of our loan portfolio distributed primarily by collateral location. Loans for which collateral location is less relevant, such as unsecured loans and reserve-based energy loans, are distributed by the borrower's primary operating location.
Table
11
--
Commercial Loans by Collateral Location
(In thousands)
Oklahoma
Texas
New Mexico
Arkansas
Colorado
Arizona
Kansas/Missouri
Other
Total
Energy
$
503,759
$
1,300,374
$
16,781
$
4,482
$
269,559
$
9,369
$
94,330
$
338,458
$
2,537,112
Services
627,757
951,532
204,442
5,820
308,008
205,599
336,174
374,043
3,013,375
Healthcare
289,651
386,286
152,515
99,560
126,757
122,194
275,497
813,144
2,265,604
Wholesale/retail
317,196
542,804
49,701
59,539
65,993
61,929
97,568
311,513
1,506,243
Manufacturing
100,773
156,766
1,588
13,107
42,549
37,125
115,570
75,952
543,430
Other commercial and industrial
90,112
98,426
3,357
46,365
25,005
33,442
76,279
88,360
461,346
Total commercial loans
$
1,929,248
$
3,436,188
$
428,384
$
228,873
$
837,871
$
469,658
$
995,418
$
2,001,470
$
10,327,110
The majority of the collateral securing our commercial loan portfolio is located within our geographical footprint with
33 percent
concentrated in the Texas market and
19 percent
concentrated in the Oklahoma market. At
March 31, 2017
, the Other category is primarily composed of
California
-
$296 million
or
3 percent
of the commercial loan portfolio,
Louisiana
-
$150 million
or
1 percent
of the commercial loan portfolio,
Florida
-
$135 million
or
1 percent
of the commercial loan portfolio,
Pennsylvania
-
$112 million
or
1 percent
of the commercial loan portfolio and
Ohio
-
$111 million
or
1 percent
of the commercial loan portfolio. All other states individually represent one percent or less of total commercial loans.
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.
Outstanding energy loans totaled
$2.5 billion
or
15 percent
of total loans at
March 31, 2017
. Unfunded energy loan commitments of $2.8 billion at
March 31, 2017
were largely unchanged compared to
December 31, 2016
. Approximately
$2.0 billion
of energy loans were to oil and gas producers, largely unchanged compared to
December 31, 2016
. The majority of this portfolio is first lien, senior secured, reserve-based lending, which we believe is the lowest risk form of energy lending. The Company has largely avoided higher-risk energy lending areas including second-lien financing, mezzanine debt and subordinated debt. In addition, the Company has no direct exposure to energy company equity or to borrowers with deep-water offshore exposure. Approximately
58 percent
of the committed production loans are secured by properties primarily producing oil and
42 percent
of the committed production loans are secured by properties primarily producing natural gas. Loans to midstream oil and gas companies totaled
$317 million
at
March 31, 2017
, an
increase
of
$53 million
over
December 31, 2016
. Loans to borrowers that provide services to the energy industry
decrease
d
$8.8 million
from the prior quarter to
$176 million
at
March 31, 2017
. Loans to other energy borrowers, including those engaged in wholesale or retail energy sales, totaled
$53 million
, a
$6.4 million
decrease
compared to the prior quarter.
The services sector of the loan portfolio totaled
$3.0 billion
or
18 percent
of total loans and consists of a large number of loans to a variety of businesses, including governmental, finance and insurance, educational services, loans to entities providing services for real estate and construction and professional services. Service sector loans
decrease
d by
$96 million
compared to
December 31, 2016
. Loans to governmental entities totaled $566 million at
March 31, 2017
. Approximately $1.4 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.
-
20
-
The healthcare sector of the loan portfolio totaled
$2.3 billion
or
13%
of total loans and consists primarily of loans for the development and operation of senior housing and care facilities, including independent living, assisted living and skilled nursing. Healthcare also includes loans to hospitals and other medical service providers.
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
March 31, 2017
, the outstanding principal balance of these loans totaled
$3.8 billion
. Substantially all of these loans are to borrowers with local market relationships. We serve as the agent lender in approximately
16 percent
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, banking regulators annually review a sample of shared national credits for proper risk grading.
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, with larger concentrations in Texas and Oklahoma which represent
31 percent
and
12 percent
of the total commercial real estate portfolio at
March 31, 2017
, respectively. 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
$3.9 billion
or
23 percent
of the loan portfolio at
March 31, 2017
. The outstanding balance of commercial real estate loans
increase
d
$62 million
during the
first quarter of 2017
. Loans secured by office buildings increased by
$62 million
. Multifamily residential loans
increase
d
$20 million
. Retail sector loans
decrease
d
$17 million
.
The commercial real estate loan balance as a percentage of our total loan portfolio has ranged from
18 percent
to
23 percent
over the past five years.
The commercial real estate sector of our loan portfolio distributed by collateral location follows in Table
12
.
Table
12
--
Commercial Real Estate Loans by Collateral Location
(In thousands)
Oklahoma
Texas
New Mexico
Arkansas
Colorado
Arizona
Kansas/Missouri
Other
Total
Retail
$
94,041
$
277,496
$
101,414
$
6,619
$
19,824
$
31,962
$
19,531
$
194,159
$
745,046
Multifamily
110,848
356,553
11,635
25,022
56,998
73,468
130,215
158,252
922,991
Office
95,570
224,238
76,239
2,488
69,827
65,063
69,235
258,229
860,889
Industrial
84,093
268,396
27,795
31
33,086
17,974
61,753
378,335
871,463
Residential construction and land development
12,727
31,287
17,803
5,175
19,827
8,311
17,495
23,369
135,994
Other real estate
56,423
40,752
17,322
5,198
23,786
44,408
28,267
118,524
334,680
Total commercial real estate loans
$
453,702
$
1,198,722
$
252,208
$
44,533
$
223,348
$
241,186
$
326,496
$
1,130,868
$
3,871,063
The Other category is primarily composed of
California
and
Utah
which represent
$186 million
or
5 percent
and
$133 million
or
3 percent
, respectively. All other states individually represent less than 3% of the total commercial real estate portfolio.
-
21
-
Residential Mortgage and Personal
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. Personal loans consist primarily of loans to wealth management clients secured by the cash surrender value of insurance policies and marketable securities. It also includes direct loans secured by and for the purchase of automobiles, recreational and marine equipment as well as unsecured loans. Residential mortgage and personal loans are made in accordance with underwriting policies we believe to be conservative and are fully documented. Loans may be individually underwritten or credit scored based on size and other criteria. Credit scoring is assessed based on significant credit characteristics including credit history, residential and employment stability.
Residential mortgage loans totaled
$1.9 billion
, largely unchanged compared to
December 31, 2016
. 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. Collateral for
96 percent
of our residential mortgage loan portfolio is located within our geographical footprint.
The majority of our permanent mortgage loan portfolio is 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. Jumbo loans may be fixed or variable rate and are fully amortizing. The size of jumbo loans exceeds 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 percent. Loan-to-value ratios (“LTV”) are tiered from 60 percent to 100 percent, 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.
At
March 31, 2017
,
$204 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 residential mortgage loans previously sold into GNMA mortgage pools that the Company may repurchase 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. Permanent residential mortgage loans guaranteed by U.S. government agencies
increase
d
$4.8 million
compared to
December 31, 2016
.
Home equity loans totaled
$764 million
at
March 31, 2017
, an
increase
of
$21 million
over
December 31, 2016
. Our home equity loan portfolio is primarily composed of first-lien, fully amortizing home equity loans. Home equity loans generally require a minimum FICO score of 700 and a maximum DTI of 50 percent. The maximum loan amount available for our home equity loan products is generally $400 thousand. Revolving loans have a 10 year revolving period followed by a 15 year term of amortizing repayment. Interest-only home equity loans have a 5 year revolving period followed by a 15 year term of amortizing repayments and may not be extended for any additional revolving time. All other home equity loans may be extended at management's discretion for an additional 5 year revolving term subject to an update of certain credit information. A summary of our home equity loan portfolio at
March 31, 2017
by lien position and amortizing status follows in Table
13
.
Table
13
--
Home Equity Loans
(In thousands)
Revolving
Amortizing
Total
First lien
$
69,245
$
434,922
$
504,167
Junior lien
127,469
132,714
260,183
Total home equity
$
196,714
$
567,636
$
764,350
-
22
-
The distribution of residential mortgage and personal loans at
March 31, 2017
is as follows in Table
14
. Residential mortgage loans are distributed by collateral location. Personal loans are generally distributed by borrower location.
Table
14
--
Residential Mortgage and Personal Loans by Collateral Location
(In thousands)
Oklahoma
Texas
New Mexico
Arkansas
Colorado
Arizona
Kansas/Missouri
Other
Total
Residential mortgage:
Permanent mortgage
$
185,577
$
409,671
$
39,907
$
13,761
$
158,329
$
93,741
$
45,203
$
31,554
$
977,743
Permanent mortgages guaranteed by U.S. government agencies
57,272
28,566
52,236
6,935
5,133
2,484
14,663
36,892
204,181
Home equity
397,930
135,838
100,569
5,494
37,692
8,235
75,398
3,194
764,350
Total residential mortgage
$
640,779
$
574,075
$
192,712
$
26,190
$
201,154
$
104,460
$
135,264
$
71,640
$
1,946,274
Personal
$
302,812
$
340,996
$
11,455
$
6,279
$
52,074
$
49,747
$
73,677
$
10,419
$
847,459
-
23
-
The Company secondarily evaluates loan portfolio performance based on the primary geographical market managing the loan. Loans attributed to a geographical market may not represent the location of the borrower or the collateral. All permanent mortgage loans serviced by our mortgage banking unit and held for investment by the Bank are centrally managed by the Bank of Oklahoma.
Table
15
--
Loans Managed by Primary Geographical Market
(In thousands)
March 31, 2017
Dec. 31, 2016
Sept. 30, 2016
June 30, 2016
March 31, 2016
Bank of Oklahoma:
Commercial
$
3,189,183
$
3,370,259
$
3,545,924
$
3,698,215
$
3,656,034
Commercial real estate
691,332
684,381
795,806
781,458
747,689
Residential mortgage
1,404,054
1,407,197
1,401,166
1,415,766
1,411,409
Personal
310,708
303,823
271,420
246,229
204,158
Total Bank of Oklahoma
5,595,277
5,765,660
6,014,316
6,141,668
6,019,290
Bank of Texas:
Commercial
4,148,316
4,022,455
3,903,218
3,901,632
3,936,809
Commercial real estate
1,452,988
1,415,011
1,400,709
1,311,408
1,211,978
Residential mortgage
231,647
233,981
229,345
222,548
217,539
Personal
312,092
306,748
278,167
233,304
210,456
Total Bank of Texas
6,145,043
5,978,195
5,811,439
5,668,892
5,576,782
Bank of Albuquerque:
Commercial
407,403
399,256
398,147
398,427
402,082
Commercial real estate
307,927
284,603
299,785
322,956
323,059
Residential mortgage
106,432
108,058
110,478
114,226
117,655
Personal
11,305
11,483
11,333
10,569
10,823
Total Bank of Albuquerque
833,067
803,400
819,743
846,178
853,619
Bank of Arkansas:
Commercial
88,010
86,577
83,544
81,227
79,808
Commercial real estate
74,469
73,616
72,649
69,235
66,674
Residential mortgage
6,829
7,015
6,936
6,874
7,212
Personal
6,279
6,524
6,757
7,025
918
Total Bank of Arkansas
175,587
173,732
169,886
164,361
154,612
Colorado State Bank & Trust:
Commercial
998,216
1,018,208
1,013,314
1,076,620
1,030,348
Commercial real estate
266,218
265,264
254,078
237,569
219,078
Residential mortgage
62,313
59,631
59,838
59,425
52,961
Personal
49,523
50,372
42,901
35,064
24,497
Total Colorado State Bank & Trust
1,376,270
1,393,475
1,370,131
1,408,678
1,326,884
Bank of Arizona:
Commercial
643,222
686,253
680,447
670,814
656,527
Commercial real estate
737,088
747,409
726,542
639,112
605,383
Residential mortgage
36,737
36,265
39,206
38,998
40,338
Personal
51,386
52,553
31,205
24,248
18,372
Total Bank of Arizona
1,468,433
1,522,480
1,477,400
1,373,172
1,320,620
Mobank:
Commercial
852,760
807,816
495,569
529,502
526,817
Commercial real estate
341,041
338,762
244,029
220,228
196,646
Residential mortgage
98,262
97,685
25,824
23,086
22,195
Personal
106,166
108,455
36,449
30,984
25,101
Total Mobank
1,398,229
1,352,718
801,871
803,800
770,759
Total BOK Financial loans
$
16,991,906
$
16,989,660
$
16,464,786
$
16,406,749
$
16,022,566
-
24
-
Loan Commitments
We enter into certain off-balance sheet arrangements in the normal course of business. These arrangements included unfunded loan commitments which totaled
$9.4 billion
and standby letters of credit which totaled
$596 million
at
March 31, 2017
. 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
$322 thousand
of the outstanding standby letters of credit were issued on behalf of customers whose loans are nonperforming at
March 31, 2017
.
Table
16
–
Off-Balance Sheet Credit Commitments
(In thousands)
March 31, 2017
Dec. 31, 2016
Sept. 30, 2016
June 30, 2016
March 31, 2016
Loan commitments
$
9,403,641
$
9,404,665
$
8,697,322
$
8,508,606
$
8,567,017
Standby letters of credit
595,746
585,472
499,990
491,002
509,902
Mortgage loans sold with recourse
134,631
139,486
139,306
145,403
152,843
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. 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. Substantially all of these loans are to borrowers in our primary markets including
$84 million
to borrowers in Oklahoma,
$15 million
to borrowers in Arkansas and
$12 million
to borrowers in New Mexico. An accrual related to this off-balance sheet risk is included in Other liabilities in the consolidated balances sheets and totaled
$3.9 million
at
March 31, 2017
and
$4.0 million
at
December 31, 2016
.
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 described further in Note
6
to the Consolidated Financial Statements. For the period from 2010 through the
first quarter of 2017
combined, approximately
21 percent
of repurchase requests have currently resulted in actual repurchases or indemnification by the Company. The accrual for credit losses related to potential loan repurchases under representations and warranties totaled
$2.6 million
at
March 31, 2017
and
$2.8 million
at
December 31, 2016
.
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. 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 market risk due to 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 cash margin or other collateral in conjunction with our credit agreements 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.
-
25
-
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 the counterparty’s ability to provide margin collateral was impaired. Credit losses on customer derivatives reduce brokerage and trading revenue in the Consolidated Statements of Earnings.
Derivative contracts are carried at fair value. At
March 31, 2017
, the net fair values of derivative contracts, before consideration of cash margin, reported as assets under these programs totaled
$304 million
compared to
$690 million
at
December 31, 2016
. At
March 31, 2017
, the fair value of our derivative contracts included
$205 million
for foreign exchange contracts,
$47 million
of to-be-announced residential mortgage-backed securities,
$32 million
for interest rate swaps and
$14 million
for energy contracts. The aggregate net fair value of derivative contracts, before consideration of cash margin, held under these programs reported as liabilities totaled
$296 million
at
March 31, 2017
and
$687 million
at
December 31, 2016
.
At
March 31, 2017
, total derivative assets were reduced by
$4.9 million
of cash collateral received from counterparties and total derivative liabilities were reduced by
$39 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
March 31, 2017
follows in Table
17
.
Table
17
--
Fair Value of Derivative Contracts
(In thousands)
Customers
$
219,559
Banks and other financial institutions
67,009
Exchanges and clearing organizations
12,630
Fair value of customer risk management program asset derivative contracts, net
$
299,198
At
March 31, 2017
, our largest derivative exposure was to a customer for an interest rate derivative contract which totaled $6.5 million.
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 $27.26 per barrel of oil would decrease the fair value of derivative assets by $5.3 million. An increase in prices equivalent to $76 per barrel of oil would increase the fair value of derivative assets by $220 million as current prices move further 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 our credit rating to below investment grade would increase our obligation to post cash margin on existing contracts by approximately
$10 million
. The fair value of our to-be-announced residential mortgage-backed securities and interest rate swap derivative contracts is affected by changes in interest rates. Based on our assessment as of
March 31, 2017
, changes in interest rates would not materially impact regulatory capital or liquidity needed to support this portion of our customer derivative program.
-
26
-
Summary of Loan Loss Experience
We maintain an allowance for loan losses and an accrual for off-balance sheet credit risk. At
March 31, 2017
, the combined allowance for loan losses and off-balance sheet credit losses totaled
$258 million
or
1.52 percent
of outstanding loans and
131 percent
of nonaccruing loans, excluding loans guaranteed by U.S. government agencies. The allowance for loan losses was
$249 million
and the accrual for off-balance sheet credit losses was
$9.4 million
. At
December 31, 2016
, the combined allowance for credit losses was
$257 million
or
1.52 percent
of outstanding loans and
117 percent
of nonaccruing loans, excluding loans guaranteed by U.S. government agencies. The allowance for loan losses was
$246 million
and the accrual for off-balance sheet credit losses was
$11 million
.
The provision for credit losses is the amount necessary to maintain the allowance for loan losses and an accrual for 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 accrual for off-balance sheet credit risk. 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. After evaluating all credit factors, the Company determined that
no
provision for credit losses was necessary in the
first quarter of 2017
or the
fourth quarter of 2016
. No provision for credit losses was necessary based on continued improvement in credit metric trends largely driven by energy price stability. A
$35 million
provision for credit losses was recorded in the
first quarter of 2016
due primarily to the effects of falling energy prices.
-
27
-
Table
18
--
Summary of Loan Loss Experience
(In thousands)
Three Months Ended
March 31, 2017
Dec. 31, 2016
Sept. 30, 2016
June 30, 2016
March 31, 2016
Allowance for loan losses:
Beginning balance
$
246,159
$
245,103
$
243,259
$
233,156
$
225,524
Loans charged off:
Commercial
(424
)
(81
)
(6,266
)
(7,355
)
(22,126
)
Commercial real estate
—
—
—
—
—
Residential mortgage
(236
)
(208
)
(285
)
(345
)
(474
)
Personal
(1,493
)
(1,362
)
(1,550
)
(1,145
)
(1,391
)
Total
(2,153
)
(1,651
)
(8,101
)
(8,845
)
(23,991
)
Recoveries of loans previously charged off:
Commercial
1,182
839
177
223
488
Commercial real estate
735
395
521
282
85
Residential mortgage
228
986
650
200
163
Personal
755
593
690
681
783
Total
2,900
2,813
2,038
1,386
1,519
Net loans recovered (charged off)
747
1,162
(6,063
)
(7,459
)
(22,472
)
Provision for loan losses
1,804
(106
)
7,907
17,562
30,104
Ending balance
$
248,710
$
246,159
$
245,103
$
243,259
$
233,156
Accrual for off-balance sheet credit losses:
Beginning balance
$
11,244
$
11,138
$
9,045
$
6,607
$
1,711
Provision for off-balance sheet credit losses
(1,804
)
106
2,093
2,438
4,896
Ending balance
$
9,440
$
11,244
$
11,138
$
9,045
$
6,607
Total combined provision for credit losses
$
—
$
—
$
10,000
$
20,000
$
35,000
Allowance for loan losses to loans outstanding at period-end
1.46
%
1.45
%
1.49
%
1.48
%
1.46
%
Net charge-offs (recoveries) (annualized) to average loans
(0.02
)%
(0.03
)%
0.15
%
0.18
%
0.56
%
Total provision for credit losses (annualized) to average loans
—
%
—
%
0.24
%
0.49
%
0.88
%
Recoveries to gross charge-offs
134.70
%
170.38
%
25.16
%
15.67
%
6.33
%
Accrual for off-balance sheet credit losses to off-balance sheet credit commitments
0.09
%
0.11
%
0.12
%
0.10
%
0.07
%
Combined allowance for credit losses to loans outstanding at period-end
1.52
%
1.52
%
1.56
%
1.54
%
1.50
%
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 estimated loss rates by loan class and non-specific allowances based on general economic conditions, concentration in loans with large balances and other relevant factors.
Loans are considered to be impaired when it is probable that we will not collect all amounts due according to the contractual terms of the loan agreement. This includes all nonaccruing loans, all loans modified in troubled debt restructurings and all government guaranteed loans repurchased from GNMA pools. A specific allowance is required when the outstanding principal balance of the loan is not supported by either the discounted cash flows expected to be received from the borrower or the fair value of collateral for collateral dependent loans. At
March 31, 2017
, impaired loans totaled
$402 million
, including
$52 million
with specific allowances of
$3.5 million
and
$350 million
with no specific allowances. At
December 31, 2016
, impaired loans totaled
$419 million
, including
$11 million
of impaired loans with specific allowances of
$843 thousand
and
$407 million
with no specific allowances.
-
28
-
Risk grading guidelines in the Office of the Comptroller of the Currency ("OCC") Oil and Gas Lending Handbook updated at the beginning of 2016, heavily weight the ability to repay total borrower debt, regardless of collateral position. This change in grading methodology has increased loans especially mentioned, potential problem loans and nonaccrual loans. Because substantially all of our energy portfolio is supported by senior lien positions that, in general, have substantially lower loss exposure, the historical relationship between loan classification and loss exposure may be more difficult to correlate. The most recently completed energy portfolio redetermination supported that
$58 million
of impaired energy loans required no allowance for credit losses based on the adequacy of collateral. In addition, $77 million of impaired energy loans are current on all payments due.
General allowances for unimpaired loans are based on an estimated loss rate by loan class. Estimated loss rates for risk-graded loans are either increased or decreased based on changes in risk grading for each loan class. Estimated loss rates for both risk-graded and non-risk graded loans may be further adjusted for inherent risk identified for the given loan class which have not yet been captured in the loss rate.
The aggregate amount of general allowances for all unimpaired loans totaled
$218 million
at
March 31, 2017
, an
increase
of
$770 thousand
over
December 31, 2016
. The general allowance attributed to the commercial real estate loan segment
increase
d by
$7.6 million
, offset by a
$5.3 million
decrease
in the general allowance attributed to the commercial loan segment and a
$1.5 million
decrease
in the general allowance attributed to the personal loan segment.
Nonspecific allowances are maintained for risks beyond factors specific to a particular portfolio segment or loan class. These factors include trends in the economy in our primary lending areas, concentrations in loans with large balances and other relevant factors. Nonspecific allowances totaled
$27 million
at
March 31, 2017
compared to
$28 million
at
December 31, 2016
. The nonspecific allowance includes consideration of the indirect impact of the prolonged low energy price environment on the broader economies within our geographical footprint that are highly dependent on the energy industry.
An allocation of the allowance for loan losses by portfolio segment is included in Note
4
to the Consolidated Financial Statements.
Our loan monitoring process also identified certain accruing substandard 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 loan 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. These potential problem loans totaled
$413 million
at
March 31, 2017
, primarily composed of
$294 million
or
12 percent
of energy loans,
$32 million
or
1 percent
of healthcare sector loans,
$31 million
or
1 percent
of service sector loans,
$31 million
or
6 percent
of manufacturing sector loans and
$13 million
or
1 percent
of wholesale/retail sector loans. Potential problem loans totaled
$399 million
at
December 31, 2016
.
Based on regulatory guidelines, 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. Other loans especially mentioned totaled
$233 million
at
March 31, 2017
and were composed primarily of
$144 million
or
6 percent
of outstanding energy loans,
$36 million
or
2 percent
of outstanding healthcare loans,
$22 million
or
1 percent
of outstanding wholesale/retail sector loans and
$13.9 million
or less than 1 percent of outstanding services loans. Other loans especially mentioned totaled
$230 million
at
December 31, 2016
.
We updated our semi-annual energy loan portfolio stress test at December 31, 2016 to estimate how the energy portfolio may respond in a prolonged low-price environment. Stress test assumptions include a starting price of $2.00 per million BTUs for natural gas and $37.50 per barrel of oil, gradually escalating over seven years to a maximum of $3.00 and $55.00, respectively. The results of the stress test are factored into our expectation that the loan loss provision could range from $15 million to $20 million for 2017. This expectation is based upon current observed conditions. The portion of the combined allowance for credit losses attributable to the energy portfolio totaled 3.37% of outstanding energy loans at
March 31, 2017
, compared to 3.68% of outstanding energy loans at
December 31, 2016
.
-
29
-
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. Internally risk graded loans are evaluated quarterly and charge-offs are taken in the quarter in which the loss is identified. Non-risk graded loans are generally charged off when payments are between 60 days and 180 days past due, depending on loan class. In addition, non-risk graded loans are generally charged-down to collateral value within 60 days of being notified of a borrower's bankruptcy filing, regardless of payment status.
BOK Financial had net recoveries of
$747 thousand
in the
first quarter of 2017
, compared to net recoveries of
$1.2 million
in the
fourth quarter of 2016
and net loans charged off of
$22.5 million
in the
first quarter of 2016
. The ratio of net loans charged off to average loans on an annualized basis was
(0.02) percent
for the
first quarter of 2017
, compared with
(0.03) percent
for the
fourth quarter of 2016
and
0.56 percent
for the
first quarter of 2016
.
Net recoveries of commercial loans were
$758 thousand
in the
first quarter of 2017
, compared to net recoveries of
$758 thousand
in the
fourth quarter of 2016
. Net commercial real estate loan recoveries were
$735 thousand
in the
first quarter of 2017
, compared to net recoveries of
$395 thousand
in the
fourth quarter of 2016
. Net charge-offs of residential mortgage loans were
$8 thousand
and net charge-offs of personal loans were
$738 thousand
for the
first
quarter. Personal loan net charge-offs include deposit account overdraft losses.
-
30
-
Nonperforming Assets
Table
19
--
Nonperforming Assets
(In thousands)
March 31, 2017
Dec. 31, 2016
Sept. 30, 2016
June 30, 2016
March 31, 2016
Nonaccruing loans:
Commercial
$
156,825
$
178,953
$
176,464
$
181,989
$
174,652
Commercial real estate
4,475
5,521
7,350
7,780
9,270
Residential mortgage
46,081
46,220
52,452
57,061
57,577
Personal
235
290
686
354
331
Total nonaccruing loans
207,616
230,984
236,952
247,184
241,830
Accruing renegotiated loans guaranteed by U.S. government agencies
83,577
81,370
80,306
78,806
77,597
Real estate and other repossessed assets
42,726
44,287
31,941
24,054
29,896
Total nonperforming assets
$
333,919
$
356,641
$
349,199
$
350,044
$
349,323
Total nonperforming assets excluding those guaranteed by U.S. government agencies
$
240,234
$
263,425
$
253,461
$
251,497
$
252,176
Nonaccruing loans by loan portfolio segment and class:
Commercial:
Energy
$
110,425
$
132,499
$
142,966
$
168,145
$
159,553
Services
7,713
8,173
8,477
9,388
9,512
Wholesale / retail
11,090
11,407
2,453
2,772
3,685
Manufacturing
5,907
4,931
274
293
312
Healthcare
909
825
855
875
1,023
Other commercial and industrial
20,781
21,118
21,439
516
567
Total commercial
156,825
178,953
176,464
181,989
174,652
Commercial real estate:
Residential construction and land development
2,616
3,433
3,739
4,261
4,789
Retail
314
326
1,249
1,265
1,302
Office
413
426
882
606
629
Multifamily
24
38
51
65
250
Industrial
76
76
76
76
76
Other commercial real estate
1,032
1,222
1,353
1,507
2,224
Total commercial real estate
4,475
5,521
7,350
7,780
9,270
Residential mortgage:
Permanent mortgage
24,188
22,855
25,956
27,228
27,497
Permanent mortgage guaranteed by U.S. government agencies
10,108
11,846
15,432
19,741
19,550
Home equity
11,785
11,519
11,064
10,092
10,530
Total residential mortgage
46,081
46,220
52,452
57,061
57,577
Personal
235
290
686
354
331
Total nonaccruing loans
$
207,616
$
230,984
$
236,952
$
247,184
$
241,830
-
31
-
March 31, 2017
Dec. 31, 2016
Sept. 30, 2016
June 30, 2016
March 31, 2016
Nonaccruing loans as % of outstanding balance for class:
Commercial:
Energy
4.35
%
5.30
%
5.67
%
5.97
%
5.27
%
Services
0.26
%
0.26
%
0.29
%
0.33
%
0.35
%
Wholesale / retail
0.74
%
0.72
%
0.15
%
0.18
%
0.25
%
Manufacturing
1.09
%
0.96
%
0.05
%
0.05
%
0.05
%
Healthcare
0.04
%
0.04
%
0.04
%
0.04
%
0.05
%
Other commercial and industrial
4.50
%
4.31
%
4.50
%
0.10
%
0.12
%
Total commercial
1.52
%
1.72
%
1.74
%
1.76
%
1.70
%
Commercial real estate:
Residential construction and land development
1.92
%
2.53
%
2.34
%
2.70
%
2.79
%
Retail
0.04
%
0.04
%
0.16
%
0.16
%
0.16
%
Office
0.05
%
0.05
%
0.12
%
0.08
%
0.09
%
Multifamily
—
%
—
%
0.01
%
0.01
%
0.03
%
Industrial
0.01
%
0.01
%
0.01
%
0.01
%
0.01
%
Other commercial real estate
0.31
%
0.36
%
0.37
%
0.35
%
0.56
%
Total commercial real estate
0.12
%
0.14
%
0.19
%
0.22
%
0.28
%
Residential mortgage:
Permanent mortgage
2.47
%
2.27
%
2.68
%
2.81
%
2.90
%
Permanent mortgage guaranteed by U.S. government agencies
4.95
%
5.94
%
8.11
%
10.24
%
9.91
%
Home equity
1.54
%
1.55
%
1.55
%
1.40
%
1.46
%
Total residential mortgage
2.37
%
2.37
%
2.80
%
3.03
%
3.08
%
Personal
0.03
%
0.03
%
0.10
%
0.06
%
0.07
%
Total nonaccruing loans
1.22
%
1.36
%
1.44
%
1.51
%
1.51
%
Ratios:
Allowance for loan losses to nonaccruing loans
1
125.92
%
112.33
%
110.65
%
106.95
%
104.89
%
Accruing loans 90 days or more past due
1
$
95
$
5
$
3,839
$
2,899
$
8,019
1
Excludes residential mortgages guaranteed by agencies of the U.S. Government.
Nonperforming assets totaled
$334 million
or
1.96 percent
of outstanding loans and repossessed assets at
March 31, 2017
. Nonaccruing loans totaled
$208 million
, accruing renegotiated residential mortgage loans totaled
$84 million
and real estate and other repossessed assets totaled
$43 million
. All accruing renegotiated residential mortgage loans and
$10 million
of nonaccruing loans are guaranteed by U.S. government agencies. Excluding assets guaranteed by U.S. government agencies, nonperforming assets
decrease
d
$23 million
during the
first
quarter primarily due to a decrease in nonaccruing energy loans. The Company generally retains nonperforming assets to maximize potential recovery which may cause future nonperforming assets to decrease more slowly.
-
32
-
Loans are generally 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 loans in troubled debt restructurings. Modifications may include extension of payment terms and rate concessions. We generally do not forgive principal or accrued but unpaid interest. All loans modified in troubled debt restructurings, except for residential mortgage loans guaranteed by U.S. government agencies, are classified as nonaccruing. We may also renew matured nonaccruing loans. All nonaccruing loans, including those renewed or modified in troubled debt restructurings, 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. All nonaccruing 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 voluntarily modify personal loans to troubled borrowers. Personal loans modified at the direction of bankruptcy court orders are identified as troubled debt restructurings and classified as nonaccruing.
Renegotiated loans consist solely of accruing residential mortgage loans guaranteed by U.S. government agencies that have been modified in troubled debt restructurings. See Note
4
to the Consolidated Financial Statements 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. Generally, no unpaid principal or interest is forgiven. Interest continues to accrue based on the modified terms of the loan. Modified loans guaranteed by U.S. government agencies under residential mortgage loan programs may be sold once they become eligible according to U.S. government agency guidelines.
A rollforward of nonperforming assets for the
three
months ended
March 31, 2017
follows in Table
20
.
Table
20
--
Rollforward of Nonperforming Assets
(In thousands)
Three Months Ended
March 31, 2017
Nonaccruing Loans
Renegotiated Loans
Real Estate and Other Repossessed Assets
Total Nonperforming Assets
Balance, Dec. 31, 2016
$
230,984
$
81,370
$
44,287
$
356,641
Additions
22,964
11,322
—
34,286
Payments
(34,932
)
(953
)
—
(35,885
)
Charge-offs
(2,153
)
—
—
(2,153
)
Net gains and write-downs
—
—
(90
)
(90
)
Foreclosure of nonperforming loans
(909
)
—
909
—
Foreclosure of loans guaranteed by U.S. government agencies
(2,400
)
(1,538
)
—
(3,938
)
Proceeds from sales
—
(6,744
)
(1,873
)
(8,617
)
Net transfers to nonaccruing loans
—
—
—
—
Return to accrual status
(5,938
)
—
—
(5,938
)
Other, net
—
120
(507
)
(387
)
Balance, March 31, 2017
$
207,616
$
83,577
$
42,726
$
333,919
We foreclose on loans guaranteed by U.S. government agencies in accordance with agency guidelines. Generally these loans are not eligible for modification programs or have failed to comply with modified loan terms. 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.
Commercial
Nonaccruing commercial loans totaled
$157 million
or
1.52 percent
of total commercial loans at
March 31, 2017
and
$179 million
or
1.72 percent
of commercial loans at
December 31, 2016
. There were
$16 million
in newly identified nonaccruing commercial loans during the quarter, offset by
$32 million
in payments,
$5.9 million
of loans returned to accruing status and
$424 thousand
of charge-offs. Newly identified nonaccruing commercial loans were primarily other commercial and industrial loans and energy loans.
-
33
-
Nonaccruing commercial loans at
March 31, 2017
were primarily composed of
$110 million
or
4.35 percent
of total energy loans,
$21 million
or
4.50 percent
of total other commercial and industrial sector loans and
$11 million
or
0.74 percent
of wholesale/retail sector loans.
Commercial Real Estate
Nonaccruing commercial real estate loans totaled
$4.5 million
or
0.12 percent
of outstanding commercial real estate loans at
March 31, 2017
, compared to
$5.5 million
or
0.14 percent
of outstanding commercial real estate loans at
December 31, 2016
. Newly identified nonaccruing commercial real estate loans of
$502 thousand
were offset by
$1.5 million
of cash payments received. There were
no
charge-offs or foreclosures of nonaccruing commercial real estate loans during the
first
quarter.
Nonaccruing commercial real estate loans were primarily composed of
$2.6 million
or
1.92 percent
of residential construction and land development loans.
Residential Mortgage and Personal
Nonaccruing residential mortgage loans totaled
$46 million
or
2.37 percent
of outstanding residential mortgage loans at
March 31, 2017
, unchanged compared to
December 31, 2016
. Newly identified nonaccruing residential mortgage loans totaling
$4.9 million
were offset by
$3.3 million
of foreclosures,
$1.5 million
of payments and
$236 thousand
of loans charged off during the quarter.
Nonaccruing residential mortgage loans primarily consist of non-guaranteed permanent residential mortgage loans which totaled
$24 million
or
2.47 percent
of outstanding non-guaranteed permanent residential mortgage loans at
March 31, 2017
. Nonaccruing home equity loans totaled
$12 million
or
1.54 percent
of total home equity loans.
Payments of accruing residential mortgage loans and personal loans may be delinquent. The composition of residential mortgage loans and personal loans past due but still accruing is included in the following Table
21
. Substantially all non-guaranteed residential loans past due 90 days or more are nonaccruing. Residential mortgage loans 30 to 59 days past due
increase
d
$1.2 million
in the
first
quarter to
$6.7 million
at
March 31, 2017
and residential mortgage loans 60 to 89 days past due
decrease
d by
$1.4 million
. Personal loans past due 30 to 59 days
decrease
d by
$159 thousand
compared to
December 31, 2016
and personal loans 60 to 89 days
decrease
d
$158 thousand
.
Table
21
--
Residential Mortgage and Personal Loans Past Due
(In thousands)
March 31, 2017
December 31, 2016
90 Days or More
60 to 89 Days
30 to 59 Days
90 Days or More
60 to 89 Days
30 to 59 Days
Residential mortgage:
Permanent mortgage
1
$
—
$
—
$
5,364
$
—
$
1,280
$
3,299
Home equity
9
266
1,376
—
337
2,276
Total residential mortgage
$
9
$
266
$
6,740
—
$
1,617
$
5,575
Personal
$
37
$
105
$
430
$
5
$
263
$
589
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 the date of foreclosure or current fair value, less estimated selling costs.
Real estate and other repossessed assets totaled
$43 million
at
March 31, 2017
, a
decrease
of
$1.6 million
compared to
December 31, 2016
. The distribution of real estate and other repossessed assets attributed by geographical market is included in Table
22
following.
-
34
-
Table
22
--
Real Estate and Other Repossessed Assets by Collateral Location
(In thousands)
Oklahoma
Texas
Colorado
Arkansas
New
Mexico
Arizona
Kansas/
Missouri
Other
Total
1-4 family residential properties
$
3,993
$
335
$
—
$
479
$
1,921
$
762
$
203
$
413
$
8,106
Developed commercial real estate properties
64
—
2,637
—
234
198
1,296
—
4,429
Undeveloped land
1,350
1,300
—
—
—
153
1,197
—
4,000
Residential land development properties
18
—
210
—
—
493
2
—
723
Oil and gas properties
—
25,416
—
—
25,416
Other
32
10
—
—
8
—
—
—
50
Total real estate and other repossessed assets
$
5,457
$
27,061
$
2,847
$
479
$
2,163
$
1,606
$
2,698
$
413
$
42,724
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 BOKF, NA, the wholly owned subsidiary bank of BOK Financial. Based on the average balances for the
first quarter of 2017
, approximately
68 percent
of our funding was provided by deposit accounts,
19 percent
from borrowed funds, less than 1 percent is from long-term subordinated debt and
10 percent
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 personal and small business checking, online bill paying services, mobile banking services, an extensive network of branch locations and ATMs and our 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
first quarter of 2017
totaled
$22.4 billion
and represented approximately
68 percent
of total liabilities and capital, up from
$21.7 billion
and
66 percent
of total liabilities and capital for the
fourth quarter of 2016
. Average deposits
increase
d
$666 million
from the
fourth quarter of 2016
, including $390 million related to the impact of a full quarter of deposits from the Mobank acquisition. Excluding this impact, interest-bearing transaction account balances grew by $402 million and time deposit balances were up $63 million. This growth was partially offset by a $201 million decrease in demand deposit balances. A summary of average deposit balances by our lines of business follows in Table
23
. The discussion following by line of business excludes the impact of allocating Mobank's deposits among the segments during first quarter of 2017.
-
35
-
Table
23
-
Average Deposits by Line of Business
(In thousands)
Three Months Ended
March 31, 2017
Dec. 31, 2016
Sept. 30, 2016
June 30, 2016
March 31, 2016
Commercial Banking
$
8,631,724
$
8,543,532
$
8,317,341
$
8,403,408
$
8,457,750
Consumer Banking
6,581,446
6,659,380
6,660,514
6,634,362
6,575,893
Wealth Management
5,582,554
5,333,095
4,913,409
4,521,031
4,696,013
Subtotal
20,795,724
20,536,007
19,891,264
19,558,801
19,729,656
Funds Management and other
1,573,698
1,167,409
873,750
908,931
896,965
Total
$
22,369,422
$
21,703,416
$
20,765,014
$
20,467,732
$
20,626,621
Average Commercial Banking deposit balances decreased by $120 million compared to the
fourth quarter of 2016
. Average demand deposit balances were down $87 million and average balances of interest-bearing transaction accounts decreased $40 million. Average deposit balances attributed to energy customers grew by
$97 million
and balances attributed to small business customers
increase
d by
$51 million
. This growth was offset by a $93 million decrease in balances attributed to commercial and industrial customers, a
$70 million
decrease
in balances attributed to treasury services customers and a
$45 million
decrease
in commercial real estate customer balances. Commercial customers continue to retain large cash reserves primarily due to low yields available on other high quality investment alternatives and to minimize deposit service charges through the earnings credit. The earnings credit is a non-cash method that enables commercial customers to offset deposit service charges based on account balances. Commercial account balances may decrease as short-term interest rates rise and commercial customers redeploy cash to better yielding investment alternatives.
Average Consumer Banking deposit balances decreased by $108 million. Demand deposit balances decreased by $79 million and time deposit balances decreased by $38 million. These decreases were partially offset by a $14 million increase in saving account balances. Growth in Consumer Banking deposits includes escrow funds associated with mortgage loan servicing. These deposits tend to grow throughout the year and are largely disbursed near year end.
Average Wealth Management deposits grew by $216 million over the
fourth quarter of 2016
, primarily due to a $166 million
increase
in interest-bearing transaction account balances and an $84 million
increase
in time deposit balances, partially offset by a $37 million decrease in demand deposit balances.
Average deposits attributed to Funds Management and Other increased $288 million, excluding Mobank. Average time deposits for the
first quarter of 2017
included
$483 million
of brokered deposits, an
increase
of
$103 million
over the
fourth quarter of 2016
. Average interest-bearing transaction accounts for the
first
quarter included $1.3 billion of brokered deposits, an increase of $359 million over the
fourth quarter of 2016
.
The distribution of our period end deposit account balances among principal markets follows in Table
24
.
-
36
-
Table
24
--
Period End Deposits by Principal Market Area
(In thousands)
March 31, 2017
Dec. 31, 2016
Sept. 30, 2016
June 30, 2016
March 31, 2016
Bank of Oklahoma:
Demand
$
4,320,666
$
3,993,170
$
4,158,273
$
4,020,181
$
3,813,128
Interest-bearing:
Transaction
6,114,288
6,345,536
5,701,983
5,741,302
5,706,067
Savings
265,014
241,696
242,959
247,984
246,122
Time
1,189,144
1,118,355
1,091,464
1,167,271
1,198,022
Total interest-bearing
7,568,446
7,705,587
7,036,406
7,156,557
7,150,211
Total Bank of Oklahoma
11,889,112
11,698,757
11,194,679
11,176,738
10,963,339
Bank of Texas:
Demand
3,091,258
3,137,009
2,734,981
2,677,253
2,571,883
Interest-bearing:
Transaction
2,317,576
2,388,812
2,240,040
2,035,634
2,106,905
Savings
89,640
83,101
84,642
83,862
83,263
Time
511,037
535,642
528,380
516,231
530,657
Total interest-bearing
2,918,253
3,007,555
2,853,062
2,635,727
2,720,825
Total Bank of Texas
6,009,511
6,144,564
5,588,043
5,312,980
5,292,708
Bank of Albuquerque:
Demand
593,117
627,979
584,681
530,853
557,200
Interest-bearing:
Transaction
623,677
590,571
555,326
573,690
560,684
Savings
53,683
49,963
54,480
49,200
47,187
Time
233,506
238,408
244,706
250,068
259,630
Total interest-bearing
910,866
878,942
854,512
872,958
867,501
Total Bank of Albuquerque
1,503,983
1,506,921
1,439,193
1,403,811
1,424,701
Bank of Arkansas:
Demand
42,622
26,389
32,203
30,607
31,318
Interest-bearing:
Transaction
106,804
105,232
313,480
278,335
265,803
Savings
2,304
2,192
2,051
1,853
1,929
Time
15,067
16,696
17,534
18,911
21,035
Total interest-bearing
124,175
124,120
333,065
299,099
288,767
Total Bank of Arkansas
166,797
150,509
365,268
329,706
320,085
Colorado State Bank & Trust:
Demand
601,778
576,000
517,063
528,124
413,506
Interest-bearing:
Transaction
610,510
616,679
623,055
625,240
610,077
Savings
37,801
32,866
31,613
31,509
33,108
Time
234,740
242,782
247,667
254,164
271,475
Total interest-bearing
883,051
892,327
902,335
910,913
914,660
Total Colorado State Bank & Trust
1,484,829
1,468,327
1,419,398
1,439,037
1,328,166
-
37
-
March 31, 2017
Dec. 31, 2016
Sept. 30, 2016
June 30, 2016
March 31, 2016
Bank of Arizona:
Demand
342,854
366,755
418,718
396,837
341,828
Interest-bearing:
Transaction
180,254
305,099
303,750
302,297
313,825
Savings
3,858
2,973
2,959
3,198
3,277
Time
26,112
27,765
27,935
28,681
29,053
Total interest-bearing
210,224
335,837
334,644
334,176
346,155
Total Bank of Arizona
553,078
702,592
753,362
731,013
687,983
Mobank:
Demand
514,278
508,418
235,445
240,755
221,812
Interest-bearing:
Transaction
406,105
513,176
86,526
112,371
146,405
Savings
13,424
12,679
1,645
1,656
1,619
Time
34,242
42,152
11,945
11,735
31,502
Total interest-bearing
453,771
568,007
100,116
125,762
179,526
Total Mobank
968,049
1,076,425
335,561
366,517
401,338
Total BOK Financial deposits
$
22,575,359
$
22,748,095
$
21,095,504
$
20,759,802
$
20,418,320
In addition to deposits, 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. There were no wholesale federal funds purchased outstanding at
March 31, 2017
. 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 agency mortgage-backed securities, 1-4 family residential mortgage loans, multifamily and other qualifying commercial real estate loans). Amounts borrowed from the Federal Home Loan Bank of Topeka averaged
$5.7 billion
during the quarter, compared to
$6.0 billion
in the
fourth quarter of 2016
.
At
March 31, 2017
, the estimated unused credit available to BOKF, NA from collateralized sources was approximately $6.2 billion.
A summary of other borrowings for BOK Financial on a consolidated basis follows in Table
25
.
-
38
-
Table
25
--
Borrowed Funds
(In thousands)
Three Months Ended
March 31, 2017
Three Months Ended
December 31, 2016
Mar 31,
2017
Average
Balance
During the
Quarter
Rate
Maximum
Outstanding
At Any Month
End During
the Quarter
Dec 31,
2016
Average
Balance
During the
Quarter
Rate
Maximum
Outstanding
At Any Month
End During
the Quarter
Parent Company and Other Non-Bank Subsidiaries:
Trust preferred debt
$
7,217
$
7,217
3.32
%
$
7,217
$
7,217
$
2,432
3.27
%
$
7,217
Other
847
913
10.83
%
$
871
1,092
1,082
10.60
%
1,092
Total other borrowings
8,064
8,130
5.64
%
8,309
3,514
12.57
%
Subordinated debentures
144,649
144,644
5.68
%
$
144,649
144,640
144,635
5.51
%
144,640
Total parent company and other non-bank subsidiaries
152,713
152,774
5.68
%
152,949
148,149
5.68
%
BOKF, NA:
Funds purchased
47,629
55,508
0.47
%
50,154
57,929
62,004
0.28
%
57,929
Repurchase agreements
508,352
523,561
0.02
%
536,094
668,661
560,891
0.02
%
668,661
Other borrowings:
Federal Home Loan Bank advances
5,200,000
5,691,111
0.80
%
5,700,000
4,800,000
6,034,783
0.58
%
5,900,000
GNMA repurchase liability
15,532
23,392
4.61
%
24,139
22,471
18,168
4.60
%
22,471
Other
15,351
15,322
2.41
%
15,351
15,292
15,685
2.36
%
15,797
Total other borrowings
5,230,883
5,729,825
0.82
%
4,837,763
6,068,636
0.59
%
Total BOKF, NA
5,786,864
6,308,894
0.75
%
5,564,353
6,691,531
0.55
%
Total Other Borrowed Funds
$
5,939,577
$
6,461,668
0.87
%
$
5,717,302
$
6,839,680
0.66
%
BOKF, NA also has a liability related to the repurchase of certain delinquent residential mortgage loans previously sold in GNMA mortgage pools. Interest is payable monthly at rates contractually due to investors.
Parent Company
On June 27, 2016, the parent company completed the issuance and sale of $150 million of subordinated debt that will mature on June 30, 2056. Interest on this debt bears interest at the rate of 5.375%, payable quarterly. On June 30, 2021, the parent company will have the option to redeem the debt at the principal amount plus accrued interest, subject to regulatory approval.
At
March 31, 2017
, cash and interest-bearing cash and cash equivalents held by the parent company totaled $147 million. The primary sources of liquidity for BOK Financial are cash on hand and dividends from BOKF, NA. Dividends from the bank 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
March 31, 2017
, based upon the most restrictive limitations as well as management's internal capital policy, the bank could declare up to $292 million of dividends without regulatory approval. Dividend constraints may be alleviated through increases in retained earnings, capital issuances or changes in risk weighted assets. Future losses or increases in required regulatory capital at the bank could affect its ability to pay dividends to the parent company.
-
39
-
Our equity capital at
March 31, 2017
was
$3.4 billion
, an
increase
of
$65 million
over
December 31, 2016
. Net income less cash dividends paid
increase
d equity
$60 million
during the
first quarter of 2017
. Accumulated other comprehensive income decreased
$5.7 million
primarily related to the decrease in net unrealized losses on available for sale securities due to changes in interest rates. 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 October 27, 2015, the board of directors authorized the Company to purchase up to five million common shares, subject to market conditions, securities law and other regulatory compliance limitations. As of
March 31, 2017
, a cumulative total of 2,879,243 shares have been repurchased under this authorization. No shares were repurchased in the
first quarter of 2017
.
BOK Financial and BOKF, NA 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.
Effective January 1, 2015 for BOK Financial, regulatory capital rules establish a 7 percent threshold for the common equity Tier 1 ratio consisting of a minimum level plus capital conservation buffer. The Company has elected to exclude unrealized gains and losses from available for sale securities from its calculation of Tier 1 capital, consistent with the treatment under previous capital rules.
A summary of minimum capital requirements, including capital conservation buffer follows in Table
26
. A bank which falls below these levels, including the capital conservation buffer, would be subject to regulatory restrictions on capital distributions (including but not limited to dividends and share repurchases) and executive bonus payments.
The capital ratios for BOK Financial on a consolidated basis are presented in Table
26
.
Table
26
--
Capital Ratios
Minimum Capital Requirement
Capital Conservation Buffer
1
Minimum Capital Requirement Including Capital Conservation Buffer
March 31, 2017
Dec. 31, 2016
March 31, 2016
Risk-based capital:
Common equity Tier 1
4.50
%
2.50
%
7.00
%
11.60
%
11.21
%
12.00
%
Tier 1 capital
6.00
%
2.50
%
8.50
%
11.60
%
11.21
%
12.00
%
Total capital
8.00
%
2.50
%
10.50
%
13.26
%
12.81
%
13.21
%
Tier 1 Leverage
4.00
%
N/A
4.00
%
8.89
%
8.72
%
9.12
%
Average total equity to average assets
10.10
%
10.12
%
10.55
%
Tangible common equity ratio
8.88
%
8.61
%
9.34
%
1
Effective January 1, 2016
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. This non-GAAP measure is a valuable indicator 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 in shareholders’ equity.
Table
27
provides a reconciliation of the non-GAAP measures with financial measures defined by GAAP.
-
40
-
Table
27
--
Non-GAAP Measure
(Dollars in thousands)
March 31, 2017
Dec. 31, 2016
Sept. 30, 2016
June 30, 2016
March 31, 2016
Tangible common equity ratio:
Total shareholders' equity
$
3,341,744
$
3,274,854
$
3,398,311
$
3,368,833
$
3,321,555
Less: Goodwill and intangible assets, net
488,294
495,830
424,716
426,111
428,733
Tangible common equity
2,853,450
2,779,024
2,973,595
2,942,722
2,892,822
Total assets
32,628,932
32,772,281
32,779,231
31,970,450
31,413,945
Less: Goodwill and intangible assets, net
488,294
495,830
424,716
426,111
428,733
Tangible assets
$
32,140,638
$
32,276,451
$
32,354,515
$
31,544,339
$
30,985,212
Tangible common equity ratio
8.88
%
8.61
%
9.19
%
9.33
%
9.34
%
On October 20, 2016, BOK Financial published the results of its annual capital stress test. In accordance with the Dodd-Frank Act, the Federal Reserve must publish regulations that require bank holding companies with $10 billion to $50 billion in assets to perform annual capital stress tests. The Dodd-Frank Act Stress Test ("DFAST") is a forward-looking exercise under which the Company and its banking subsidiary estimate the impact of a hypothetical severely adverse macroeconomic scenario provided by the Board of Governors of the Federal Reserve System and the Office of the Comptroller of the Currency on its financial condition and regulatory capital ratios over a nine-quarter time horizon. Under the scenario provided by the regulatory agencies, all capital ratio measures remain above minimum regulatory thresholds. Additional information concerning the annual stress test may be found on the Company's Investor Relations page at www.bokf.com under the "Presentations" tab. The results of subsequent capital stress tests may alter the Company's future capital management plans.
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 rates, 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 limits established by the Board of Directors. The Committee monitors projected variation in net interest revenue, net income and economic value of equity due to specified changes in interest rates. These limits 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. Further, the Board approved market risk limits for fixed income trading, mortgage pipeline and mortgage servicing assets inclusive of economic hedge benefits. Compliance is reviewed monthly. Deviations from the Board approved limits require Board escalation and approval.
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, models cannot precisely estimate or precisely predict the impact of higher or lower interest rates. 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.
-
41
-
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. A simulation model is used to estimate the effect of changes in interest rates on our performance across multiple interest rate scenarios. While the current internal policy limit for net interest revenue variation is a maximum decline of 5% due to a 200 basis point change in market interest rates over twelve months, the results of a 200 basis point decrease in interest rates in the current low-rate environment are not meaningful. We report the effect of a 50 basis point decrease in the interim.
The Company’s primary interest rate exposures include 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. In addition, the impact on the level and composition of demand deposit accounts and other core deposit balances resulting from a significant increase in short-term market interest rates and the overall interest rate environment is likely to be material. The simulation incorporates assumptions regarding the effects of such changes 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.
Table
28
--
Interest Rate Sensitivity
(Dollars in thousands)
200 bp Increase
50 bp Decrease
March 31,
March 31,
2017
2016
2017
2016
Anticipated impact over the next twelve months on net interest revenue
$
(4,411
)
$
(2,153
)
$
(18,474
)
$
(24,184
)
(0.53
)%
(0.28
)%
(2.20
)%
(3.14
)%
BOK Financial is also subjected to market risk through changes in the fair value of mortgage servicing rights. Changes in the fair value of mortgage servicing rights are highly dependent on changes in primary mortgage rates offered to borrowers, intermediate-term interest rates that affect the value of custodial funds, and assumptions about servicing revenues, servicing costs and discount rates. As primary mortgage rates increase, prepayment speeds slow and the value of our mortgage servicing rights increases. As primary mortgage rates fall, prepayment speeds increase and the value of our mortgage servicing rights decreases.
We maintain a portfolio of financial instruments, which may include residential mortgage-backed securities issued by U.S. government agencies, U.S. Treasury securities and interest rate derivative contracts held as an economic hedge of the changes in the fair value of our mortgage servicing rights. Composition of this portfolio will change based on our assessment of market risk. Changes in the fair value of residential mortgage-backed securities are highly dependent on changes in secondary mortgage rates required by investors, and interest rate derivative contracts are highly dependent on changes in other market interest rates. While primary and secondary mortgage rates generally move in the same direction, the spread between them may widen and narrow due to market conditions and government intervention. Changes in the forward-looking spread between the primary and secondary rates can cause significant earnings volatility.
Management performs a stress test to measure market risk due to changes in interest rates inherent in its MSR portfolio and hedges. The stress test shocks applicable interest rates up and down 50 basis points and calculates an estimated change in fair value, net of economic hedging activity, that may result. The Board has approved a $20 million market risk limit for mortgage servicing rights, net of economic hedges.
-
42
-
Table
29
--
MSR Asset and Hedge Sensitivity Analysis
(Dollars in thousands)
Year Ended March 31
2017
2016
Up 50 bp
Down 50 bp
Up 50 bp
Down 50 bp
Average
$
(2,851
)
$
(3,314
)
$
5,425
$
(10,581
)
Low
(114
)
491
12,963
1,213
High
(5,274
)
(6,189
)
(1,275
)
(23,199
)
Period End
(4,423
)
(4,504
)
(1,275
)
(13,920
)
Trading Activities
The Company bears market risk by originating residential mortgages held for sale (RMHFS). RMHFS are generally outstanding for 60 to 90 days which represents the typical period from commitment to originate a loan to sale of the closed loan to an investor. Primary mortgage interest rate changes during this period affect the value of RMHFS commitments and loans. We use forward sale contracts to mitigate market risk on all closed mortgage loans held for sale and on an estimate of mortgage loan commitments that are expected to result in closed loans.
A variety of methods are used to monitor market risk of mortgage origination activities. These methods include daily marking of all positions to market value, independent verification of inventory pricing, and revenue sensitivity limits.
Management performs a stress test to measure market risk due to changes in interest rates inherent in the mortgage production pipeline. The stress test shocks applicable interest rates up and down 50 basis points and calculates an estimated change in fair value, net of economic hedging activity that may result. The Board has approved a $7 million market risk limit for the mortgage production pipeline, net of forward sale contracts.
Table
30
--
Mortgage Pipeline Sensitivity Analysis
(Dollars in thousands)
Year Ended March 31
2017
2016
Up 50 bp
Down 50 bp
Up 50 bp
Down 50 bp
Average
$
253
$
(1,215
)
$
(4,001
)
$
(434
)
Low
991
(398
)
(1,427
)
1,815
High
(456
)
(1,787
)
(6,326
)
(2,953
)
Period End
193
(1,656
)
(6,326
)
510
BOK Financial enters into trading activities both as an intermediary for customers and for its own account. As an intermediary, we 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, we may also take trading positions in U.S. Treasury securities, residential mortgage-backed securities, and municipal bonds to enhance returns on its securities portfolios. Both of these activities involve interest rate, liquidity and price risk. BOK Financial has an insignificant exposure to foreign exchange risk and does not take positions in commodity derivatives.
A variety of methods are used to monitor 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. Economic hedges in either the futures or cash markets may be used to reduce the risk associated with some trading programs.
Management performs a stress test to measure market risk from changes in interest rates on its trading portfolio. The stress test shocks applicable interest rates up and down 50 basis points and calculates an estimated change in fair value, net of economic hedging activity that may result. The Board has approved an $8 million market risk limit for the trading portfolio, net of economic hedges.
-
43
-
Table
31
--
BOKFS Trading Sensitivity Analysis
(Dollars in thousands)
Year Ended March 31
2017
2016
Up 50 bp
Down 50 bp
Up 50 bp
Down 50 bp
Average
$
(2,643
)
$
2,912
$
(2,567
)
$
2,312
Low
86
5,210
146
5,274
High
(4,386
)
2
(5,607
)
(107
)
Period End
(3,222
)
3,364
(3,545
)
3,364
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,” “will,” “intends,” variations of such words and similar expressions are intended to identify such forward-looking statements. Management judgments relating to and discussion of the provision and allowance for credit losses, allowance for uncertain tax positions, accruals for loss contingencies and valuation of mortgage servicing rights 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 changes in commodity prices, interest rates and interest rate relationships, demand for products and services, the degree of competition by traditional and nontraditional competitors, changes in banking regulations, tax laws, prices, levies and assessments, the impact of technological advances, and 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.
-
44
-
Consolidated Statements of Earnings (Unaudited)
(In thousands, except share and per share data)
Three Months Ended
March 31,
Interest revenue
2017
2016
Loans
$
160,895
$
139,112
Residential mortgage loans held for sale
1,836
2,700
Trading securities
5,183
524
Investment securities
4,171
4,387
Available for sale securities
43,372
45,467
Fair value option securities
2,380
2,589
Restricted equity securities
4,309
4,311
Interest-bearing cash and cash equivalents
4,244
2,706
Total interest revenue
226,390
201,796
Interest expense
Deposits
11,354
10,542
Borrowed funds
11,829
7,972
Subordinated debentures
2,025
710
Total interest expense
25,208
19,224
Net interest revenue
201,182
182,572
Provision for credit losses
—
35,000
Net interest revenue after provision for credit losses
201,182
147,572
Other operating revenue
Brokerage and trading revenue
33,623
32,341
Transaction card revenue
32,127
32,354
Fiduciary and asset management revenue
38,631
32,056
Deposit service charges and fees
23,030
22,542
Mortgage banking revenue
25,191
32,100
Other revenue
11,752
11,904
Total fees and commissions
164,354
163,297
Other gains, net
3,627
1,560
Gain (loss) on derivatives, net
(450
)
7,138
Gain (loss) on fair value option securities, net
(1,140
)
9,443
Change in fair value of mortgage servicing rights
1,856
(27,988
)
Gain on available for sale securities, net
2,049
3,964
Total other operating revenue
170,296
157,414
Other operating expense
Personnel
136,425
133,562
Business promotion
6,717
5,696
Professional fees and services
12,379
11,759
Net occupancy and equipment
21,624
18,766
Insurance
6,404
7,265
Data processing and communications
33,940
32,017
Printing, postage and supplies
3,851
3,907
Net losses (gains) and operating expenses of repossessed assets
1,009
1,070
Amortization of intangible assets
1,802
1,159
Mortgage banking costs
13,003
12,330
Other expense
7,557
15,039
Total other operating expense
244,711
242,570
Net income before taxes
126,767
62,416
Federal and state income taxes
38,103
21,428
Net income
88,664
40,988
Net income (loss) attributable to non-controlling interests
308
(1,576
)
Net income attributable to BOK Financial Corporation shareholders
$
88,356
$
42,564
Earnings per share:
Basic
$
1.35
$
0.64
Diluted
$
1.35
$
0.64
Average shares used in computation:
Basic
64,715,964
65,296,541
Diluted
64,783,737
65,331,428
Dividends declared per share
$
0.44
$
0.43
See accompanying notes to consolidated financial statements.
-
45
-
Consolidated Statements of Comprehensive Income (Unaudited)
(In thousands, except share and per share data)
Three Months Ended
March 31,
2017
2016
Net income
$
88,664
$
40,988
Other comprehensive income before income taxes:
Net change in unrealized gain (loss)
11,411
121,091
Reclassification adjustments included in earnings:
Interest revenue, Investment securities, Taxable securities
—
(69
)
Gain on available for sale securities, net
(2,049
)
(3,964
)
Other comprehensive income before income taxes
9,362
117,058
Federal and state income taxes
3,616
45,536
Other comprehensive income, net of income taxes
5,746
71,522
Comprehensive income
94,410
112,510
Comprehensive income (loss) attributable to non-controlling interests
308
(1,576
)
Comprehensive income attributable to BOK Financial Corp. shareholders
$
94,102
$
114,086
See accompanying notes to consolidated financial statements.
-
46
-
Consolidated Balance Sheets
(In thousands, except share data)
Mar. 31, 2017
Dec. 31, 2016
Mar. 31, 2016
(Unaudited)
(Footnote 1)
(Unaudited)
Assets
Cash and due from banks
$
546,575
$
620,846
$
481,510
Interest-bearing cash and cash equivalents
2,220,640
1,916,651
1,831,162
Trading securities
677,156
337,628
279,539
Investment securities (fair value
: March 31, 2017 – $540,663;
December 31, 2016 – $565,493 ; March 31, 2016 – $609,743)
519,402
546,145
576,047
Available for sale securities
8,437,291
8,676,829
8,886,036
Fair value option securities
441,714
77,046
418,887
Restricted equity securities
283,936
307,240
314,590
Residential mortgage loans held for sale
248,707
301,897
332,040
Loans
16,991,906
16,989,660
16,022,566
Allowance for loan losses
(248,710
)
(246,159
)
(233,156
)
Loans, net of allowance
16,743,196
16,743,501
15,789,410
Premises and equipment, net
325,546
325,849
311,161
Receivables
394,394
772,952
167,209
Goodwill
445,738
448,899
383,789
Intangible assets, net
42,556
46,931
44,944
Mortgage servicing rights
249,403
247,073
196,055
Real estate and other repossessed assets, net of allowance (
March 31, 2017 – $9,065
; December 31, 2016 – $9,562; March 31, 2016 – $11,913)
42,726
44,287
29,896
Derivative contracts, net
304,727
689,872
790,146
Cash surrender value of bank-owned life insurance
310,537
308,430
305,510
Receivable on unsettled securities sales
9,921
7,188
5,640
Other assets
384,767
353,017
270,374
Total assets
$
32,628,932
$
32,772,281
$
31,413,945
Liabilities and Equity
Liabilities:
Noninterest-bearing demand deposits
$
9,506,573
$
9,235,720
$
7,950,675
Interest-bearing deposits:
Transaction
10,359,214
10,865,105
9,709,766
Savings
465,724
425,470
416,505
Time
2,243,848
2,221,800
2,341,374
Total deposits
22,575,359
22,748,095
20,418,320
Funds purchased
47,629
57,929
62,755
Repurchase agreements
508,352
668,661
630,101
Other borrowings
5,238,947
4,846,072
5,633,862
Subordinated debentures
144,649
144,640
226,385
Accrued interest, taxes and expense
140,235
146,704
148,711
Derivative contracts, net
276,422
664,531
705,578
Due on unsettled securities purchases
137,069
6,508
19,508
Other liabilities
189,376
182,784
212,460
Total liabilities
29,258,038
29,465,924
28,057,680
Shareholders' equity:
Common stock ($.00006 par value; 2,500,000,000 shares authorized; shares issued and outstanding:
March 31, 2017 – 75,080,768;
December 31, 2016 – 74,993,407; March 31, 2016 – 74,800,772)
4
4
4
Capital surplus
1,009,360
1,006,535
987,046
Retained earnings
2,883,042
2,823,334
2,718,301
Treasury stock (shares at cost:
March 31, 2017 – 9,672,749;
December 31, 2016 – 9,655,975; March 31, 2016 – 8,645,669)
(545,441
)
(544,052
)
(476,905
)
Accumulated other comprehensive income (loss)
(5,221
)
(10,967
)
93,109
Total shareholders’ equity
3,341,744
3,274,854
3,321,555
Non-controlling interests
29,150
31,503
34,710
Total equity
3,370,894
3,306,357
3,356,265
Total liabilities and equity
$
32,628,932
$
32,772,281
$
31,413,945
See accompanying notes to consolidated financial statements.
-
47
-
Consolidated Statements of Changes in Equity (Unaudited)
(In thousands)
Common Stock
Capital
Surplus
Retained
Earnings
Treasury Stock
Accumulated
Other
Comprehensive
Income
Total
Shareholders’
Equity
Non-
Controlling
Interests
Total Equity
Shares
Amount
Shares
Amount
Balance, Dec. 31, 2015
74,530
$
4
$
982,009
$
2,704,121
8,636
$
(477,165
)
$
21,587
$
3,230,556
$
37,083
$
3,267,639
Net income (loss)
—
—
—
42,564
—
—
—
42,564
(1,576
)
40,988
Other comprehensive income
—
—
—
—
—
—
71,522
71,522
—
71,522
Share-based compensation plans:
Stock options exercised
24
—
1,191
—
—
—
—
1,191
—
1,191
Non-vested shares awarded, net
247
—
—
—
—
—
—
—
—
—
Vesting of non-vested shares
—
—
—
—
10
260
—
260
—
260
Tax effect from equity compensation, net
—
—
1,816
—
—
—
—
1,816
—
1,816
Share-based compensation
—
—
2,030
—
—
—
—
2,030
—
2,030
Cash dividends on common stock
—
—
—
(28,384
)
—
—
—
(28,384
)
—
(28,384
)
Capital calls and distributions, net
—
—
—
—
—
—
—
—
(797
)
(797
)
Balance, March 31, 2016
74,801
$
4
$
987,046
$
2,718,301
8,646
$
(476,905
)
$
93,109
$
3,321,555
$
34,710
$
3,356,265
Balance, Dec. 31, 2016
74,993
$
4
$
1,006,535
$
2,823,334
9,656
$
(544,052
)
$
(10,967
)
$
3,274,854
$
31,503
$
3,306,357
Net income (loss)
—
—
—
88,356
—
—
—
88,356
308
88,664
Other comprehensive income
—
—
—
—
—
—
5,746
5,746
—
5,746
Share-based compensation plans:
Stock options exercised
27
—
1,222
—
—
—
—
1,222
—
1,222
Non-vested shares awarded, net
61
—
—
—
—
—
—
—
—
—
Vesting of non-vested shares
—
—
—
—
17
(1,389
)
—
(1,389
)
—
(1,389
)
Share-based compensation
—
—
1,603
—
—
—
—
1,603
—
1,603
Cash dividends on common stock
—
—
—
(28,648
)
—
—
—
(28,648
)
—
(28,648
)
Capital calls and distributions, net
—
—
—
—
—
—
—
—
(2,661
)
(2,661
)
Balance, March 31, 2017
75,081
$
4
$
1,009,360
$
2,883,042
9,673
$
(545,441
)
$
(5,221
)
$
3,341,744
$
29,150
$
3,370,894
See accompanying notes to consolidated financial statements.
-
48
-
Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
Three Months Ended
March 31,
2017
2016
Cash Flows From Operating Activities:
Net income
$
88,664
$
40,988
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Provision for credit losses
—
35,000
Change in fair value of mortgage servicing rights due to market changes
(1,856
)
27,988
Change in the fair value of mortgage servicing rights due to loan runoff
7,962
8,144
Net unrealized gains from derivative contracts
1,093
(13,788
)
Share-based compensation
1,603
2,030
Depreciation and amortization
12,516
10,763
Net amortization of securities discounts and premiums
8,520
11,213
Net realized gains on financial instruments and other net gains
(2,308
)
(4,035
)
Net gain on mortgage loans held for sale
(12,457
)
(10,779
)
Mortgage loans originated for sale
(711,019
)
(1,244,015
)
Proceeds from sale of mortgage loans held for sale
772,752
1,239,391
Capitalized mortgage servicing rights
(8,436
)
(13,582
)
Change in trading and fair value option securities
(704,860
)
(132,436
)
Change in receivables
379,310
(3,264
)
Change in other assets
(6,805
)
(841
)
Change in accrued interest, taxes and expense
(6,469
)
(13,132
)
Change in other liabilities
13,059
67,409
Net cash provided by (used in) operating activities
(168,731
)
7,054
Cash Flows From Investing Activities:
Proceeds from maturities or redemptions of investment securities
39,651
32,308
Proceeds from maturities or redemptions of available for sale securities
396,410
335,565
Purchases of investment securities
(14,392
)
(12,189
)
Purchases of available for sale securities
(391,834
)
(536,078
)
Proceeds from sales of available for sale securities
240,010
469,382
Change in amount receivable on unsettled securities transactions
(2,733
)
34,553
Loans originated, net of principal collected
16,369
(92,648
)
Net payments on derivative asset contracts
361,996
(155,263
)
Acquisitions, net of cash acquired
—
(7,700
)
Proceeds from disposition of assets
103,521
38,903
Purchases of assets
(62,899
)
(75,893
)
Net cash provided by investing activities
686,099
30,940
Cash Flows From Financing Activities:
Net change in demand deposits, transaction deposits and savings accounts
(194,784
)
(605,148
)
Net change in time deposits
22,048
(64,690
)
Net change in other borrowed funds
191,785
246,609
Net proceeds on derivative liability contracts
(365,752
)
154,506
Net change in derivative margin accounts
(42,693
)
(75,876
)
Change in amount due on unsettled security transactions
130,561
2,611
Issuance of common and treasury stock, net
(167
)
1,451
Dividends paid
(28,648
)
(28,384
)
Net cash used in financing activities
(287,650
)
(368,921
)
Net increase (decrease) in cash and cash equivalents
229,718
(330,927
)
Cash and cash equivalents at beginning of period
2,537,497
2,643,599
Cash and cash equivalents at end of period
$
2,767,215
$
2,312,672
Supplemental Cash Flow Information:
Cash paid for interest
$
26,057
$
19,934
Cash paid for taxes
$
2,602
$
6,004
Net loans and bank premises transferred to repossessed real estate and other assets
$
909
$
2,211
Residential mortgage loans guaranteed by U.S. government agencies that became eligible for repurchase during the period
$
30,481
$
28,594
Conveyance of other real estate owned guaranteed by U.S. government agencies
$
11,704
$
15,147
See accompanying notes to consolidated financial statements.
-
49
-
Notes to Consolidated Financial Statements (Unaudited)
(
1
)
Significant Accounting Policies
Basis of Presentation
The accompanying unaudited 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”), BOK Financial Securities, Inc., The Milestone Group, Inc. and Cavanal Hill Investment Management Inc. 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, Mobank, BOK Financial Mortgage 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
2016
Form 10-K filed with the Securities and Exchange Commission, which contains audited financial statements. Amounts presented as of
December 31, 2016
have been derived from the audited financial statements included in BOK Financial’s
2016
Form 10-K but do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. Operating results for the
three
-month period ended
March 31, 2017
are not necessarily indicative of the results that may be expected for the year ending
December 31, 2017
.
Newly Adopted and Pending Accounting Policies
Financial Accounting Standards Board (“FASB”)
FASB Accounting Standards Update No. 2014-09,
Revenue from Contracts with Customers
("ASU 2014-09")
On May 28, 2014, the FASB issued ASU 2014-09 to clarify the principles for recognizing revenue by providing a more robust framework that will give greater consistency and comparability in revenue recognition practices. In the new framework, an entity recognizes revenue in an amount that reflects the consideration to which the entity expects to be entitled in exchange for goods or services. The new model requires the identification of performance obligations included in contracts with customers, a determination of the transaction price and an allocation of the price to those performance obligations. The entity recognizes revenue when performance obligations are satisfied. ASU 2014-09 is effective for the Company for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. Net interest revenue from financial assets and liabilities is explicitly excluded from the scope of ASU 2014-09. Management expects that most fees and commissions revenue will not be affected. The Company continues to evaluate the impact of ASU 2014-09 on Fiduciary and Asset Management Revenue and Transaction Card Revenue, which represents
18%
of gross revenue and
39%
of fees and commissions revenue for 2016. Timing of revenue recognition and gross versus net presentation may be affected. Management expects to adopt the standard in the first quarter of 2018 with a cumulative effect adjustment to opening retained earnings if such adjustment is significant.
FASB Accounting Standards Update No. 2016-08,
Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net) ("ASU 2016-08")
On March 17, 2016, the FASB Issued ASU 2016-08 to amend the principal versus agent implementation guidance in ASU 2014-09. The ASU clarifies that an entity should evaluate whether it is the principal or the agent for each specified good or service promised in a contract with a customer. ASU 2016-08 is effective for the Company for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. The Company is evaluating the impact the adoption of ASU 2016-08 will have on the Company's financial statements along with ASU 2014-09.
-
50
-
FASB Accounting Standards Update No. 2016-10,
Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing ("ASU 2016-10")
On April 14, 2016, the FASB issued ASU 2016-10 which amends certain sections of ASU 2014-09 related to identifying performance obligations and licensing implementation. ASU 2016-10 is effective for the Company for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. The Company is evaluating the impact the adoption of ASU 2016-10 will have on the Company's financial statements along with ASU 2014-09.
FASB Accounting Standards Update No. 2016-12,
Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients ("ASU 2016-12")
On May 9, 2016, the FASB issued ASU 2016-12, which amends certain aspects of the Board's new revenue standard, ASU 2014-09. The amendments clarify information regarding collectability, presentation of sales tax and other similar taxes collected from customers, non-cash consideration, contract modifications and completed contracts at transition, and transition disclosures. ASU 2016-12 is effective for the Company for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. The Company is evaluating the impact the adoption of ASU 2016-12 will have on the Company's financial statements along with ASU 2014-09.
FASB Accounting Standards Update No. 2016-01,
Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities ("ASU 2016-01")
On January 5, 2016, the FASB issued ASU 2016-01 over the recognition and measurement of financial assets and liabilities. The update requires equity investments, in general, to be measured at fair value with changes in fair value recognized in earnings. It also eliminates the requirement to disclose the methods and significant assumptions used to estimate the fair value for financial instruments measured at amortized cost, requires entities to use the exit price notion when measuring fair value, requires an entity to present separately in other comprehensive income the portion of the total change in fair value of a liability resulting from a change in the instrument-specific credit risk when the fair value option has been elected, requires separate presentation of financial assets and liabilities by measurement category and form on the balance sheet or accompanying notes, clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity's other deferred tax assets, and simplifies the impairment assessment of equity investments without readily determinable fair values. The ASU is effective for the Company for interim and annual periods beginning after December 15, 2017. Upon adoption, unrealized gains and losses from equity securities will be reclassified from other comprehensive income to retained earnings. At
March 31, 2017
, the Company had
$3.1 million
of unrealized gains included in accumulated other comprehensive income.
FASB Accounting Standards Update No. 2016-02,
Leases (Topic 842) ("ASU 2016-02")
On February 25, 2016, the FASB issued ASU 2016-02 to increase transparency and comparability by recognizing lease assets and liabilities on the balance sheet and disclosing key information about leasing arrangements. Lessees will be required to recognize an obligation for future lease payments measured on a discounted basis and a right-of-use asset. The ASU is effective for the Company for interim and annual periods beginning after December 15, 2018 and requires transition through a modified retrospective approach for leases existing at or entered into after January 1, 2017. The Company is evaluating the impact the adoption of ASU 2016-02 will have on the Company's financial statements.
FASB Accounting Standards Update No. 2016-09,
Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting ("ASU 2016-09")
On March 30, 2016, the FASB issued ASU 2016-09 to simplify multiple aspects of accounting for employee share-based payment transactions including accounting income taxes, forfeitures, and statutory tax withholding requirements. The ASU became effective for annual reporting periods beginning after December 15, 2016, including interim periods within those annual reporting periods. Implementation of ASU 2016-09 decreased tax expense
$3.9 million
in the first quarter of 2017.
-
51
-
FASB Accounting Standards Update No. 2016-13,
Financial Instruments - Credit Losses (Topic 326): Assets Measured at Amortized Cost ("ASU 2016-13")
On June 16, 2016, the FASB issued ASU 2016-13 in order to provide more timely recording of credit losses on loans and other financial instruments. The ASU adds an impairment model (known as the current expected credit loss ("CECL") model) that is based on expected credit losses rather than incurred credit losses. It requires measurement of all expected credit losses for financial assets carried at amortized cost, including loans and investment securities, based on historical experience, current conditions, and reasonable and supportable forecasts. ASU 2016-13 also changes the recognition of other-than-temporary impairment of available for sale securities to an allowance methodology from a direct write-down methodology. ASU 2016-13 will be effective for the Company for annual reporting periods beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption is permitted for annual reporting periods beginning after December 15, 2018. ASU 2016-13 will be applied through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. The Company is evaluating the impact the adoption of ASU 2016-13 will have on the Company's financial statements.
FASB Accounting Standards Update No. 2016-15,
Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments ("ASU 2016-15")
On August 26, 2016, the FASB issued ASU 2016-15, which amends guidance in ASC 230 on the classification of certain cash receipts and payments in the statement of cash flows. The amendments address eight cash flow issues. ASU 2016-15 is effective for the Company for interim and annual reporting periods beginning after December 15, 2017. Entities generally must apply the guidance retrospectively to all periods presented. Adoption of ASU 2016-15 did not have a material impact on the Company's financial statements.
-
52
-
(
2
)
Securities
Trading Securities
The fair value and net unrealized gain (loss) included in trading securities is as follows (in thousands):
March 31, 2017
December 31, 2016
March 31, 2016
Fair Value
Net Unrealized Gain (Loss)
Fair Value
Net Unrealized Gain (Loss)
Fair
Value
Net Unrealized Gain (Loss)
U.S. government agency debentures
$
18,365
$
(74
)
$
6,234
$
(4
)
$
59,733
$
71
U.S. government agency residential mortgage-backed securities
578,977
1,575
310,067
635
146,896
821
Municipal and other tax-exempt securities
45,114
171
14,427
50
58,797
546
Other trading securities
34,700
36
6,900
57
14,113
107
Total trading securities
$
677,156
$
1,708
$
337,628
$
738
$
279,539
$
1,545
Investment Securities
The amortized cost and fair values of investment securities are as follows (in thousands):
March 31, 2017
Amortized
Carrying
Fair
Gross Unrealized
1
Cost
Value
Value
Gain
Loss
Municipal and other tax-exempt
$
298,811
$
298,811
$
301,128
$
2,872
$
(555
)
U.S. government agency residential mortgage-backed securities – Other
19,378
19,378
19,967
669
(80
)
Other debt securities
201,213
201,213
219,568
19,172
(817
)
Total investment securities
$
519,402
$
519,402
$
540,663
$
22,713
$
(1,452
)
1
Gross unrealized gains and losses are not recognized in Accumulated Other Comprehensive Income "AOCI" in the Consolidated Balance Sheets.
December 31, 2016
Amortized
Carrying
Fair
Gross Unrealized
1
Cost
Value
Value
Gain
Loss
Municipal and other tax-exempt
$
320,364
$
320,364
$
321,225
$
2,272
$
(1,411
)
U.S. government agency residential mortgage-backed securities – Other
20,777
20,777
21,473
767
(71
)
Other debt securities
205,004
205,004
222,795
18,115
(324
)
Total investment securities
$
546,145
$
546,145
$
565,493
$
21,154
$
(1,806
)
1
Gross unrealized gains and losses are not recognized in AOCI in the Consolidated Balance Sheets.
March 31, 2016
Amortized
Carrying
Fair
Gross Unrealized
1
Cost
Value
Value
Gain
Loss
Municipal and other tax-exempt
$
347,684
$
347,684
$
352,542
$
4,952
$
(94
)
U.S. government agency residential mortgage-backed securities – Other
25,323
25,366
26,794
1,428
—
Other debt securities
202,997
202,997
230,407
27,448
(38
)
Total investment securities
$
576,004
$
576,047
$
609,743
$
33,828
$
(132
)
1
Gross unrealized gains and losses are not recognized in AOCI in the Consolidated Balance Sheets.
-
53
-
The amortized cost and fair values of investment securities at
March 31, 2017
, by contractual maturity, are as shown in the following table (dollars in thousands):
Less than
One Year
One to
Five Years
Six to
Ten Years
Over
Ten Years
Total
Weighted
Average
Maturity²
Municipal and other tax-exempt:
Carrying value
$
89,707
$
151,490
$
12,314
$
45,300
$
298,811
3.49
Fair value
89,749
151,869
12,699
46,811
301,128
Nominal yield¹
1.62
%
2.16
%
4.73
%
5.02
%
2.54
%
Other debt securities:
Carrying value
14,536
45,388
125,874
15,415
201,213
6.75
Fair value
14,803
48,677
141,292
14,796
219,568
Nominal yield
3.74
%
4.98
%
5.81
%
4.46
%
5.37
%
Total fixed maturity securities:
Carrying value
$
104,243
$
196,878
$
138,188
$
60,715
$
500,024
4.80
Fair value
104,552
200,546
153,991
61,607
520,696
Nominal yield
1.91
%
2.81
%
5.71
%
4.88
%
3.68
%
Residential mortgage-backed securities:
Carrying value
$
19,378
³
Fair value
19,967
Nominal yield
4
2.76
%
Total investment securities:
Carrying value
$
519,402
Fair value
540,663
Nominal yield
3.64
%
1
Calculated on a taxable equivalent basis using a
39 percent
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.
3
The average expected lives of residential mortgage-backed securities were
4.6
years based upon current prepayment assumptions.
4
The nominal yield on residential mortgage-backed securities is based upon prepayment assumptions at the purchase date. Actual yields earned may differ significantly based upon actual prepayments. See Quarterly Financial Summary - Unaudited for current yields on the investment securities portfolio.
-
54
-
Available for Sale Securities
The amortized cost and fair value of available for sale securities are as follows (in thousands):
March 31, 2017
Amortized
Fair
Gross Unrealized
1
Cost
Value
Gain
Loss
OTTI
²
U.S. Treasury
$
1,000
$
999
$
—
$
(1
)
$
—
Municipal and other tax-exempt
35,555
35,453
343
(445
)
—
Residential mortgage-backed securities:
U. S. government agencies:
FNMA
3,126,933
3,126,083
26,304
(27,154
)
—
FHLMC
1,401,752
1,399,011
7,836
(10,577
)
—
GNMA
851,498
847,822
2,499
(6,175
)
—
Total U.S. government agencies
5,380,183
5,372,916
36,639
(43,906
)
—
Private issue:
Alt-A loans
41,090
48,883
7,857
—
(64
)
Jumbo-A loans
52,282
59,743
7,475
(14
)
—
Total private issue
93,372
108,626
15,332
(14
)
(64
)
Total residential mortgage-backed securities
5,473,555
5,481,542
51,971
(43,920
)
(64
)
Commercial mortgage-backed securities guaranteed by U.S. government agencies
2,895,258
2,877,028
4,883
(23,113
)
—
Other debt securities
4,400
4,153
—
(247
)
—
Perpetual preferred stock
15,562
19,272
3,710
—
—
Equity securities and mutual funds
17,498
18,844
1,433
(87
)
—
Total available for sale securities
$
8,442,828
$
8,437,291
$
62,340
$
(67,813
)
$
(64
)
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.
-
55
-
December 31, 2016
Amortized
Fair
Gross Unrealized¹
Cost
Value
Gain
Loss
OTTI
²
U.S. Treasury
$
1,000
$
999
$
—
$
(1
)
$
—
Municipal and other tax-exempt
41,050
40,993
343
(400
)
—
Residential mortgage-backed securities:
U. S. government agencies:
FNMA
3,062,525
3,055,676
25,066
(31,915
)
—
FHLMC
1,534,451
1,531,116
8,475
(11,810
)
—
GNMA
878,375
873,594
2,259
(7,040
)
—
Total U.S. government agencies
5,475,351
5,460,386
35,800
(50,765
)
—
Private issue:
Alt-A loans
44,245
51,512
7,485
—
(218
)
Jumbo-A loans
56,947
64,023
7,092
(16
)
—
Total private issue
101,192
115,535
14,577
(16
)
(218
)
Total residential mortgage-backed securities
5,576,543
5,575,921
50,377
(50,781
)
(218
)
Commercial mortgage-backed securities guaranteed by U.S. government agencies
3,035,750
3,017,933
5,472
(23,289
)
—
Other debt securities
4,400
4,152
—
(248
)
—
Perpetual preferred stock
15,561
18,474
2,913
—
—
Equity securities and mutual funds
17,424
18,357
1,060
(127
)
—
Total available for sale securities
$
8,691,728
$
8,676,829
$
60,165
$
(74,846
)
$
(218
)
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.
March 31, 2016
Amortized
Fair
Gross Unrealized
1
Cost
Value
Gain
Loss
OTTI
²
U.S. Treasury
$
1,000
$
1,003
$
3
$
—
$
—
Municipal and other tax-exempt
51,197
51,308
814
(703
)
—
Residential mortgage-backed securities:
U. S. government agencies:
FNMA
2,983,694
3,051,280
68,479
(893
)
—
FHLMC
1,870,002
1,903,789
34,098
(311
)
—
GNMA
758,979
761,456
3,558
(1,081
)
—
Total U.S. government agencies
5,612,675
5,716,525
106,135
(2,285
)
—
Private issue:
Alt-A loans
54,288
59,049
5,434
—
(673
)
Jumbo-A loans
68,725
73,981
5,919
(59
)
(604
)
Total private issue
123,013
133,030
11,353
(59
)
(1,277
)
Total residential mortgage-backed securities
5,735,688
5,849,555
117,488
(2,344
)
(1,277
)
Commercial mortgage-backed securities guaranteed by U.S. government agencies
2,904,149
2,942,404
39,518
(1,263
)
—
Other debt securities
4,400
4,151
—
(249
)
—
Perpetual preferred stock
17,171
19,575
2,404
—
—
Equity securities and mutual funds
17,195
18,040
915
(70
)
—
Total available for sale securities
$
8,730,800
$
8,886,036
$
161,142
$
(4,629
)
$
(1,277
)
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.
-
56
-
The amortized cost and fair values of available for sale securities at
March 31, 2017
, by contractual maturity, are as shown in the following table (dollars in thousands):
Less than
One Year
One to
Five Years
Six to
Ten Years
Over
Ten Years
Total
Weighted
Average
Maturity
5
U.S. Treasuries:
Amortized cost
$
1,000
$
—
$
—
$
—
$
1,000
0.79
Fair value
999
—
—
—
999
Nominal yield
0.87
%
—
%
—
%
—
%
0.87
%
Municipal and other tax-exempt:
Amortized cost
$
8,310
$
8,289
$
2,113
$
16,843
$
35,555
8.88
Fair value
8,379
8,415
2,167
16,492
35,453
Nominal yield¹
4.40
%
3.51
%
3.49
%
2.28
%
6
3.13
%
Commercial mortgage-backed securities:
Amortized cost
$
43,799
$
887,330
$
1,701,202
$
262,927
$
2,895,258
6.87
Fair value
43,637
883,337
1,690,697
259,357
2,877,028
Nominal yield
0.99
%
1.75
%
1.87
%
1.87
%
1.82
%
Other debt securities:
Amortized cost
$
—
$
—
$
—
$
4,400
$
4,400
30.41
Fair value
—
—
—
4,153
4,153
Nominal yield
—
%
—
%
—
%
1.71
%
6
1.71
%
Total fixed maturity securities:
Amortized cost
$
53,109
$
895,619
$
1,703,315
$
284,170
$
2,936,213
6.93
Fair value
53,015
891,752
1,692,864
280,002
2,917,633
Nominal yield
1.52
%
1.76
%
1.87
%
1.92
%
1.82
%
Residential mortgage-backed securities:
Amortized cost
$
5,473,555
2
Fair value
5,481,542
Nominal yield
4
1.88
%
Equity securities and mutual funds:
Amortized cost
$
33,060
³
Fair value
38,116
Nominal yield
—
%
Total available-for-sale securities:
Amortized cost
$
8,442,828
Fair value
8,437,291
Nominal yield
1.85
%
1
Calculated on a taxable equivalent basis using a
39 percent
effective tax rate.
2
The average expected lives of mortgage-backed securities were
3.9 years
years based upon current prepayment assumptions.
3
Primarily common stock 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. See Quarterly Financial Summary –– Unaudited following for current yields on available for sale securities portfolio.
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
.
-
57
-
Sales of available for sale securities resulted in gains and losses as follows (in thousands):
Three Months Ended
March 31,
2017
2016
Proceeds
$
240,010
$
469,382
Gross realized gains
2,092
3,964
Gross realized losses
(43
)
—
Related federal and state income tax expense
797
1,542
A summary of investment and available for sale securities that have been pledged as collateral for repurchase agreements, public trust funds on deposit and for other purposes, as required by law was as follows (in thousands):
March 31, 2017
Dec. 31, 2016
March 31, 2016
Investment:
Carrying value
$
290,417
$
322,208
$
263,720
Fair value
293,352
323,808
268,422
Available for sale:
Amortized cost
6,647,659
7,353,116
7,307,788
Fair value
6,629,319
7,327,470
7,424,702
The secured parties do not have the right to sell or re-pledge these securities.
-
58
-
Temporarily Impaired Securities as of
March 31, 2017
(in thousands):
Number of Securities
Less Than 12 Months
12 Months or Longer
Total
Fair
Value
Unrealized
Loss
Fair
Value
Unrealized
Loss
Fair
Value
Unrealized
Loss
Investment:
Municipal and other tax-exempt
102
$
127,374
$
515
$
1,563
$
40
$
128,937
$
555
U.S. government agency residential mortgage-backed securities – Other
1
4,055
80
—
—
4,055
80
Other debt securities
43
14,440
817
—
—
14,440
817
Total investment securities
146
$
145,869
$
1,412
$
1,563
$
40
$
147,432
$
1,452
Number of Securities
Less Than 12 Months
12 Months or Longer
Total
Fair
Value
Unrealized
Loss
Fair
Value
Unrealized
Loss
Fair
Value
Unrealized
Loss
Available for sale:
U.S. Treasury
1
$
999
$
1
$
—
$
—
$
999
$
1
Municipal and other tax-exempt
12
$
1,407
$
1
$
4,623
$
444
$
6,030
$
445
Residential mortgage-backed securities:
U. S. government agencies:
FNMA
83
1,595,879
25,623
68,215
1,531
1,664,094
27,154
FHLMC
51
795,586
10,001
17,284
576
812,870
10,577
GNMA
25
325,565
4,402
69,563
1,773
395,128
6,175
Total U.S. government agencies
159
2,717,030
40,026
155,062
3,880
2,872,092
43,906
Private issue
1
:
Alt-A loans
5
6,805
37
7,848
27
14,653
64
Jumbo-A loans
1
—
—
5,613
14
5,613
14
Total private issue
6
6,805
37
13,461
41
20,266
78
Total residential mortgage-backed securities
165
2,723,835
40,063
168,523
3,921
2,892,358
43,984
Commercial mortgage-backed securities guaranteed by U.S. government agencies
161
1,828,685
22,758
36,305
355
1,864,990
23,113
Other debt securities
2
—
—
4,153
247
4,153
247
Perpetual preferred stocks
—
—
—
—
—
—
—
Equity securities and mutual funds
104
2,116
40
856
47
2,972
87
Total available for sale securities
445
$
4,557,042
$
62,863
$
214,460
$
5,014
$
4,771,502
$
67,877
1
Includes securities for which an unrealized loss remains in AOCI after an other-than-temporary credit loss has been recognized in income.
-
59
-
Temporarily Impaired Securities as of
December 31, 2016
(In thousands)
Number of Securities
Less Than 12 Months
12 Months or Longer
Total
Fair
Value
Unrealized
Loss
Fair
Value
Unrealized
Loss
Fair
Value
Unrealized
Loss
Investment:
Municipal and other tax-exempt
151
$
219,892
$
1,316
$
4,333
$
95
$
224,225
$
1,411
U.S. government agency residential mortgage-backed securities – Other
1
4,358
71
—
—
4,358
71
Other debt securities
41
11,820
322
855
2
12,675
324
Total investment securities
193
$
236,070
$
1,709
$
5,188
$
97
$
241,258
$
1,806
Number of Securities
Less Than 12 Months
12 Months or Longer
Total
Fair
Value
Unrealized
Loss
Fair
Value
Unrealized
Loss
Fair
Value
Unrealized
Loss
Available for sale:
U.S. Treasury
1
$
999
$
1
$
—
$
—
$
999
$
1
Municipal and other tax-exempt
24
$
15,666
$
22
$
4,689
$
378
$
20,355
$
400
Residential mortgage-backed securities:
U. S. government agencies:
FNMA
91
1,787,644
30,238
72,105
1,677
1,859,749
31,915
FHLMC
58
964,017
11,210
18,307
600
982,324
11,810
GNMA
31
548,637
6,145
25,796
895
574,433
7,040
Total U.S. government agencies
180
3,300,298
47,593
116,208
3,172
3,416,506
50,765
Private issue
1
:
Alt-A loans
5
7,931
174
7,410
44
15,341
218
Jumbo-A loans
1
—
—
6,098
16
6,098
16
Total private issue
6
7,931
174
13,508
60
21,439
234
Total residential mortgage-backed securities
186
3,308,229
47,767
129,716
3,232
3,437,945
50,999
Commercial mortgage-backed securities guaranteed by U.S. government agencies
171
1,904,584
22,987
38,875
302
1,943,459
23,289
Other debt securities
2
—
—
4,152
248
4,152
248
Perpetual preferred stocks
—
—
—
—
—
—
—
Equity securities and mutual funds
104
2,127
41
817
86
2,944
127
Total available for sale securities
488
$
5,231,605
$
70,818
$
178,249
$
4,246
$
5,409,854
$
75,064
1
Includes securities for which an unrealized loss remains in AOCI after an other-than-temporary credit loss has been recognized in income.
-
60
-
Temporarily Impaired Securities as of
March 31, 2016
(In thousands)
Number of Securities
Less Than 12 Months
12 Months or Longer
Total
Fair
Value
Unrealized
Loss
Fair
Value
Unrealized
Loss
Fair
Value
Unrealized
Loss
Investment:
Municipal and other tax-exempt
19
$
14,175
$
8
$
4,364
$
86
$
18,539
$
94
U.S. government agency residential mortgage-backed securities – Other
—
—
—
—
—
—
—
Other debt securities
7
—
—
1,876
38
1,876
38
Total investment securities
26
$
14,175
$
8
$
6,240
$
124
$
20,415
$
132
Number of Securities
Less Than 12 Months
12 Months or Longer
Total
Fair
Value
Unrealized
Loss
Fair
Value
Unrealized
Loss
Fair
Value
Unrealized
Loss
Available for sale:
Municipal and other tax-exempt
1
17
$
1,010
$
3
$
10,307
$
700
$
11,317
$
703
Residential mortgage-backed securities:
U. S. government agencies:
FNMA
4
70,069
794
57,457
99
127,526
893
FHLMC
1
—
—
23,914
311
23,914
311
GNMA
12
265,293
585
99,088
496
364,381
1,081
Total U.S. government agencies
17
335,362
1,379
180,459
906
515,821
2,285
Private issue
1
:
Alt-A loans
5
8,870
137
8,625
536
17,495
673
Jumbo-A loans
9
7,169
59
7,959
604
15,128
663
Total private issue
14
16,039
196
16,584
1,140
32,623
1,336
Total residential mortgage-backed securities
31
351,401
1,575
197,043
2,046
548,444
3,621
Commercial mortgage-backed securities guaranteed by U.S. government agencies
31
157,662
197
260,945
1,066
418,607
1,263
Other debt securities
2
—
—
4,151
249
4,151
249
Perpetual preferred stocks
—
—
—
—
—
—
—
Equity securities and mutual funds
37
3,241
49
1,029
21
4,270
70
Total available for sale securities
118
$
513,314
$
1,824
$
473,475
$
4,082
$
986,789
$
5,906
1
Includes securities for which an unrealized loss remains in AOCI after an other-than-temporary credit loss has been recognized in income.
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
March 31, 2017
, the Company does not intend to sell any impaired available for sale securities before fair value recovers to the current amortized cost and it is more-likely-than-not that the Company will not be required to sell impaired securities before fair value recovers, which may be maturity.
At
March 31, 2017
, the entire portfolio of privately issued residential mortgage-backed securities was rated below investment grade by the nationally-recognized rating agencies. The gross unrealized loss on these securities totaled
$78 thousand
. Impairment of these securities was evaluated based on projections of estimated cash flows.
-
61
-
The primary assumptions used in this evaluation were:
March 31, 2017
Dec. 31, 2016
March 31, 2016
Unemployment rate
Moving down to 4.5 percent over the next 12 months and remain at 4.5 percent thereafter.
Decreasing to 4.6 percent over the next 12 months and remain at 4.6 percent thereafter.
Moving down to 4.8 percent over the next 12 months and remain at 4.8 percent thereafter.
Housing price appreciation/depreciation
Starting with current depreciated housing prices based on information derived from the FHFA
1
, appreciating 3.1 percent over the next 12 months, then flat for the following 12 months and then appreciating at 2 percent per year thereafter.
Starting with current depreciated housing prices based on information derived from the FHFA
1
, appreciating 3.1 percent over the next 12 months, then flat for the following 12 months and then appreciating at 2 percent per year thereafter.
Starting with current depreciated housing prices based on information derived from the FHFA
1
, appreciating 3.5 percent over the next 12 months, then flat for the following 12 months and then appreciating at 2 percent per year thereafter.
Estimated liquidation costs
Reflect actual historical liquidations costs observed on Jumbo and Alt-A residential mortgage loans in securities owned by the Company.
Reflect actual historical liquidations costs observed on Jumbo and Alt-A residential mortgage loans in securities owned by the Company.
Reflect actual historical liquidations costs observed on Jumbo and Alt-A residential mortgage loans in securities owned by the Company.
Discount rates
Estimated cash flows were discounted at rates that range from 2.00 percent to 6.25 percent based on our current expected yields.
Estimated cash flows were discounted at rates that range from 2.00 percent to 6.25 percent based on our current expected yields.
Estimated cash flows were discounted at rates that range from 2.00 percent to 6.25 percent based on our current expected yields.
1
Federal Housing Finance Agency
No
credit loss impairments were recognized in earnings on privately issued residential mortgage-backed securities during the three months ended
March 31, 2017
.
Impaired equity securities, including perpetual preferred stocks, are evaluated based on management's ability and intent to hold the securities until fair value recovers. Based on this evaluation,
no
other-than-temporary impairment loss related to equity securities was recorded to earnings during the three months ended March 31,
2017
.
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
March 31,
2017
2016
Balance of credit-related OTTI recognized on available for sale debt securities, beginning of period
$
54,504
$
54,504
Additions for credit-related OTTI not previously recognized
—
—
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
—
—
Reductions for change in intent to hold before recovery
—
—
Sales
—
—
Balance of credit-related OTTI recognized on available for sale debt securities, end of period
$
54,504
$
54,504
Additions above exclude other-than-temporary impairment recorded due to change in intent to hold before recovery.
-
62
-
Fair Value Option Securities
Fair value option securities represent securities which the Company has elected to carry at fair value and are separately identified on the Consolidated Balance Sheets. Changes in the fair value are recognized in earnings as they occur. Certain U.S. Treasury securities, residential mortgage-backed securities issued by U.S. government agencies and derivative contracts are held as an economic hedge of the mortgage servicing rights.
The fair value and net unrealized gain (loss) included in fair value option securities is as follows (in thousands):
March 31, 2017
Dec. 31, 2016
March 31, 2016
Fair Value
Net Unrealized Gain (Loss)
Fair Value
Net Unrealized Gain (Loss)
Fair
Value
Net Unrealized Gain (Loss)
U.S. government agency residential mortgage-backed securities
$
441,714
$
(1,646
)
$
77,046
$
(1,777
)
$
418,887
$
4,136
Restricted Equity Securities
Restricted equity securities primarily include stock we are required to hold as members of the Federal Reserve system and the Federal Home Loan Banks. Restricted equity securities are carried at cost as these securities do not have a readily determined fair value because ownership of these shares are restricted and they lack a market. A summary of restricted equity securities follows (in thousands):
March 31, 2017
Dec. 31, 2016
March 31, 2016
Federal Reserve stock
$
36,498
$
36,498
$
36,148
Federal Home Loan Bank stock
247,194
270,541
278,271
Other
244
201
171
Total
$
283,936
$
307,240
$
314,590
-
63
-
(
3
)
Derivatives
Derivative instruments may be used by the Company as part of its internal risk management programs or may be offered to customers. All derivative instruments are carried at fair value and changes in fair value are reported in earnings as they occur. Credit risk is also considered in determining fair value.
When bilateral netting agreements or similar arrangements 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 derivative contract type by counterparty basis.
Derivative contracts may 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. In addition, derivative contracts executed with customers under Customer Risk Management Programs may be secured by non-cash collateral in conjunction with a credit agreement with that customer. Access to collateral, in the event of default is reasonably assured. As of
March 31, 2017
, a decrease in BOK Financial's credit rating to below investment grade would increase our obligation to post cash margin on existing contracts by approximately
$10 million
.
None of these derivative contracts have been designated as hedging instruments for accounting purposes.
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 with derivative contracts. Customers may also manage interest rate risk through interest rate swaps used by borrowers to modify interest rate terms of their loans or to-be-announced securities used by mortgage banking customers to hedge their loan production. Derivative contracts are executed between the customers and BOK Financial. Offsetting contracts are executed between BOK Financial and other selected counterparties to minimize the 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.
Internal Risk Management Programs
BOK Financial may use derivative contracts in managing its interest rate sensitivity, as part of its economic hedge of the change in the fair value of mortgage servicing rights and as an economic hedge of trading securities. As of
March 31, 2017
, derivative contracts under the internal risk management programs were primarily used as part of the economic hedges of the change in the fair value of the mortgage servicing rights and trading securities.
As discussed in Note
6
, 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
6
for additional discussion of notional, fair value and impact on earnings of these contracts.
-
64
-
The following table summarizes the fair values of derivative contracts recorded as “derivative contracts” assets and liabilities in the balance sheet at
March 31, 2017
(in thousands):
Assets
Notional
1
Gross Fair Value
Netting Adjustments
Net Fair Value Before Cash Collateral
Cash Collateral
Fair Value Net of Cash Collateral
Customer risk management programs:
Interest rate contracts
To-be-announced residential mortgage-backed securities
$
14,549,828
$
80,272
$
(33,143
)
$
47,129
$
—
$
47,129
Interest rate swaps
1,491,414
32,286
—
32,286
(3,349
)
28,937
Energy contracts
886,699
42,598
(28,455
)
14,143
(543
)
13,600
Agricultural contracts
51,679
2,031
(786
)
1,245
—
1,245
Foreign exchange contracts
211,837
204,774
—
204,774
(72
)
204,702
Equity option contracts
99,031
4,505
—
4,505
(920
)
3,585
Total customer risk management programs
17,290,488
366,466
(62,384
)
304,082
(4,884
)
299,198
Internal risk management programs
2,756,963
5,529
—
5,529
—
5,529
Total derivative contracts
$
20,047,451
$
371,995
$
(62,384
)
$
309,611
$
(4,884
)
$
304,727
Liabilities
Notional¹
Gross Fair Value
Netting Adjustments
Net Fair Value Before Cash Collateral
Cash Collateral
Fair Value Net of Cash Collateral
Customer risk management programs:
Interest rate contracts
To-be-announced residential mortgage-backed securities
$
14,322,223
$
76,971
$
(33,143
)
$
43,828
$
(34,310
)
$
9,518
Interest rate swaps
1,491,414
33,036
—
33,036
—
33,036
Energy contracts
844,406
40,604
(28,455
)
12,149
(258
)
11,891
Agricultural contracts
51,509
2,015
(786
)
1,229
(1,040
)
189
Foreign exchange contracts
208,236
201,043
—
201,043
(3,726
)
197,317
Equity option contracts
99,031
4,505
—
4,505
—
4,505
Total customer risk management programs
17,016,819
358,174
(62,384
)
295,790
(39,334
)
256,456
Internal risk management programs
1,090,867
19,966
—
19,966
—
19,966
Total derivative contracts
$
18,107,686
$
378,140
$
(62,384
)
$
315,756
$
(39,334
)
$
276,422
1
Notional amounts for commodity contracts are converted into dollar-equivalent amounts based on dollar prices at the inception of the contract.
-
65
-
The following table summarizes the fair values of derivative contracts recorded as “derivative contracts” assets and liabilities in the balance sheet at
December 31, 2016
(in thousands):
Assets
Notional
1
Gross Fair Value
Netting Adjustments
Net Fair Value Before Cash Collateral
Cash Collateral
Fair Value Net of Cash Collateral
Customer risk management programs:
Interest rate contracts
To-be-announced residential mortgage-backed securities
$
16,949,152
$
180,695
$
(60,555
)
$
120,140
$
—
$
120,140
Interest rate swaps
1,403,408
34,442
—
34,442
(4,567
)
29,875
Energy contracts
835,566
64,140
(28,298
)
35,842
(71
)
35,771
Agricultural contracts
53,209
1,382
(515
)
867
—
867
Foreign exchange contracts
580,886
494,349
—
494,349
(5,183
)
489,166
Equity option contracts
100,924
4,357
—
4,357
(730
)
3,627
Total customer risk management programs
19,923,145
779,365
(89,368
)
689,997
(10,551
)
679,446
Internal risk management programs
2,514,169
10,426
—
10,426
—
10,426
Total derivative contracts
$
22,437,314
$
789,791
$
(89,368
)
$
700,423
$
(10,551
)
$
689,872
Liabilities
Notional
1
Gross Fair Value
Netting Adjustments
Net Fair Value Before Cash Collateral
Cash Collateral
Fair Value Net of Cash Collateral
Customer risk management programs:
Interest rate contracts
To-be-announced residential mortgage-backed securities
$
16,637,532
$
176,928
$
(60,555
)
$
116,373
$
—
$
116,373
Interest rate swaps
1,403,408
34,442
—
34,442
(11,977
)
22,465
Energy contracts
820,365
64,306
(28,298
)
36,008
(31,534
)
4,474
Agricultural contracts
53,216
1,365
(515
)
850
(769
)
81
Foreign exchange contracts
580,712
494,695
—
494,695
(3,630
)
491,065
Equity option contracts
100,924
4,357
—
4,357
—
4,357
Total customer risk management programs
19,596,157
776,093
(89,368
)
686,725
(47,910
)
638,815
Internal risk management programs
2,582,202
25,716
—
25,716
—
25,716
Total derivative contracts
$
22,178,359
$
801,809
$
(89,368
)
$
712,441
$
(47,910
)
$
664,531
1
Notional amounts for commodity contracts are converted into dollar-equivalent amounts based on dollar prices at the inception of the contract.
-
66
-
The following table summarizes the fair values of derivative contracts recorded as “derivative contracts” assets and liabilities in the balance sheet at
March 31, 2016
(in thousands):
Assets
Notional
1
Gross Fair Value
Netting Adjustments
Net Fair Value Before Cash Collateral
Cash Collateral
Fair Value Net of Cash Collateral
Customer risk management programs:
Interest rate contracts
To-be-announced residential mortgage-backed securities
$
16,235,517
$
111,188
$
(44,570
)
$
66,618
$
—
$
66,618
Interest rate swaps
1,335,259
48,270
—
48,270
—
48,270
Energy contracts
533,355
62,365
(21,374
)
40,991
(11,340
)
29,651
Agricultural contracts
104,927
1,859
(1,175
)
684
—
684
Foreign exchange contracts
682,457
639,322
—
639,322
(4,970
)
634,352
Equity option contracts
128,623
4,006
—
4,006
(376
)
3,630
Total customer risk management programs
19,020,138
867,010
(67,119
)
799,891
(16,686
)
783,205
Internal risk management programs
772,000
6,941
—
6,941
—
6,941
Total derivative contracts
$
19,792,138
$
873,951
$
(67,119
)
$
806,832
$
(16,686
)
$
790,146
Liabilities
Notional
1
Gross Fair Value
Netting Adjustments
Net Fair Value Before Cash Collateral
Cash Collateral
Fair Value Net of Cash Collateral
Customer risk management programs:
Interest rate contracts
To-be-announced residential mortgage-backed securities
$
16,323,807
$
107,541
$
(44,570
)
$
62,971
$
(61,380
)
$
1,591
Interest rate swaps
1,335,259
48,619
—
48,619
(28,572
)
20,047
Energy contracts
526,103
62,528
(21,374
)
41,154
—
41,154
Agricultural contracts
104,922
1,847
(1,175
)
672
(420
)
252
Foreign exchange contracts
682,354
638,892
—
638,892
(364
)
638,528
Equity option contracts
128,623
4,006
—
4,006
—
4,006
Total customer risk management programs
19,101,068
863,433
(67,119
)
796,314
(90,736
)
705,578
Internal risk management programs
—
—
—
—
—
—
Total derivative contracts
$
19,101,068
$
863,433
$
(67,119
)
$
796,314
$
(90,736
)
$
705,578
1
Notional amounts for commodity contracts are converted into dollar-equivalent amounts based on dollar prices at the inception of the contract.
-
67
-
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
March 31, 2017
March 31, 2016
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
To-be-announced residential mortgage-backed securities
$
8,027
$
—
$
7,440
$
—
Interest rate swaps
459
—
325
—
Energy contracts
2,873
—
696
—
Agricultural contracts
9
—
29
—
Foreign exchange contracts
270
—
378
—
Equity option contracts
—
—
—
—
Total customer risk management programs
11,638
—
8,868
—
Interest risk management programs
(467
)
(450
)
—
7,138
Total derivative contracts
$
11,171
$
(450
)
$
8,868
$
7,138
-
68
-
(
4
)
Loans and Allowances for Credit Losses
Loans
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. Accounting policies for all loans, excluding residential mortgage loans guaranteed by U.S. government agencies, are as follows.
Interest is accrued at the applicable interest rate on the principal amount outstanding. Loans are placed on nonaccruing status when, in the opinion of management, full collection of principal or interest is uncertain. Internally risk graded loans are individually evaluated for nonaccruing status quarterly. Non-risk graded loans are generally placed on nonaccruing status when more than
90 days
past due or within
60 days
of being notified of the borrower's bankruptcy filing. Interest previously accrued but not collected is charged against interest income when the loan is placed on nonaccruing status. Payments on nonaccruing loans are applied to principal or recognized 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.
Loans to borrowers experiencing financial difficulties may be modified in troubled debt restructurings ("TDRs"). All TDRs are classified as nonaccruing, excluding loans guaranteed by U.S. government agencies. Modifications generally consist of extension of payment terms or interest rate concessions and may result either voluntarily through negotiations with the borrower or involuntarily through court order. Generally, principal and accrued but unpaid interest is not voluntarily forgiven.
Performing loans may be renewed under the current collateral value, debt service ratio and other underwriting standards. Nonaccruing loans may be renewed and will remain classified as nonaccruing.
All 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 or when the required cash flow is reduced in a TDR. The charge-off amount is determined through a quarterly evaluation of available cash resources and collateral value and charge-offs are taken in the quarter in which the loss is identified. Non-risk graded loans that are past due between
60 days
and
180 days
, based on the loan product type, are charged off. Loans to borrowers whose personal obligation has been discharged through Chapter 7 bankruptcy proceedings are charged off within
60 days
of notice of the bankruptcy filing, regardless of payment status.
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.
Qualifying residential mortgage loans guaranteed by U.S. government agencies have been sold into GNMA pools. Under certain performance conditions specified in government programs, the Company may have the right, but not the obligation to repurchase loans from GNMA pools. These loans no longer qualify for sale accounting and are recognized in the Consolidated Balance Sheets. Guaranteed loans are considered impaired because we do not expect to receive all principal and interest based on the loan's contractual terms. The principal balance continues to be guaranteed; however, interest accrues at a curtailed rate as specified in the programs. The carrying value of these loans is reduced based on an estimate of the expected cash flows discounted at the original note rate plus a liquidity spread. Guaranteed loans may be modified in TDRs in accordance with U.S. government agency guidelines. Interest continues to accrue based on the modified rate. Guaranteed loans may either be resold into GNMA pools after a performance period specified by the programs or foreclosed and conveyed to the guarantors.
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.
-
69
-
Portfolio segments of the loan portfolio are as follows (in thousands):
March 31, 2017
December 31, 2016
Fixed
Rate
Variable
Rate
Non-accrual
Total
Fixed
Rate
Variable
Rate
Non-accrual
Total
Commercial
$
2,201,040
$
7,969,245
$
156,825
$
10,327,110
$
2,327,085
$
7,884,786
$
178,953
$
10,390,824
Commercial real estate
590,375
3,276,213
4,475
3,871,063
624,187
3,179,338
5,521
3,809,046
Residential mortgage
1,616,328
283,865
46,081
1,946,274
1,647,357
256,255
46,220
1,949,832
Personal
149,312
697,912
235
847,459
154,971
684,697
290
839,958
Total
$
4,557,055
$
12,227,235
$
207,616
$
16,991,906
$
4,753,600
$
12,005,076
$
230,984
$
16,989,660
Accruing loans past due (90 days)
1
$
95
$
5
March 31, 2016
Fixed
Rate
Variable
Rate
Non-accrual
Total
Commercial
$
1,932,757
$
8,181,016
$
174,652
$
10,288,425
Commercial real estate
643,033
2,718,204
9,270
3,370,507
Residential mortgage
1,592,706
219,026
57,577
1,869,309
Personal
87,092
406,902
331
494,325
Total
$
4,255,588
$
11,525,148
$
241,830
$
16,022,566
Accruing loans past due (90 days)
1
$
8,019
1
Excludes residential mortgage loans guaranteed by agencies of the U.S. government
At
March 31, 2017
,
$5.5 billion
or
33 percent
of our total loan portfolio is to businesses and individuals attributed to the Texas market and
$3.3 billion
or
20 percent
of the total loan portfolio is to businesses and individuals attributed to the Oklahoma market. These geographic concentrations subject the loan portfolio to the general economic conditions within these areas.
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 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.
At
March 31, 2017
, commercial loans attributed to the Texas market totaled
$3.4 billion
or
33 percent
of the commercial loan portfolio segment and commercial loans attributed to the Oklahoma market totaled
$1.9 billion
or
19 percent
of the commercial loan portfolio segment.
The commercial loan portfolio segment is further divided into loan classes. The energy loan class totaled
$2.5 billion
or
15 percent
of total loans at
March 31, 2017
, including
$2.0 billion
of outstanding loans to energy producers. Approximately
58 percent
of committed production loans are secured by properties primarily producing oil and
42 percent
are secured by properties producing natural gas. The services loan class totaled
$3.0 billion
or
18 percent
of total loans at
March 31, 2017
. Approximately
$1.4 billion
of loans in the services category consist of loans with individual balances of less than
$10 million
. Businesses included in the services class include governmental, finance and insurance, not-for-profit, educational services and loans to entities providing services for real estate and construction. The healthcare loan class totaled
$2.3 billion
or
13 percent
of total loans at
March 31, 2017
. The healthcare loan class consists primarily of loans for the development and operation of senior housing and care facilities, including independent living, assisted living and skilled nursing. Healthcare also includes loans to hospitals and other medical service providers.
-
70
-
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.
At
March 31, 2017
,
31 percent
of commercial real estate loans are secured by properties primarily located in the Dallas and Houston areas of Texas. An additional
12 percent
of commercial real estate loans are secured by properties located primarily in the Tulsa and Oklahoma City metropolitan areas of Oklahoma.
Residential Mortgage and Personal
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. Personal loans consist primarily of loans secured by the cash surrender value of insurance policies and marketable securities. It also includes direct loans secured by and for the purchase of automobiles, recreational and marine equipment as well as unsecured loans. Residential mortgage and personal loans are made in accordance with underwriting policies we believe to be conservative and are fully documented. Loans may be individually underwritten or credit scored based on size and other criteria. 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, except 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 percent
. Loan-to-value (“LTV”) ratios are tiered from
60 percent
to
100 percent
, 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
March 31, 2017
, residential mortgage loans included
$204 million
of loans guaranteed by U.S. government agencies previously sold into GNMA mortgage pools. These loans either have been repurchased or are eligible to be repurchased by the Company when certain defined delinquency criteria are met. Although payments on these loans generally are past due more than 90 days, interest continues to accrue based on the government guarantee.
Home equity loans totaled
$764 million
at
March 31, 2017
. Approximately
66 percent
of the home equity loan portfolio is comprised of first lien loans and
34 percent
of the home equity portfolio is comprised of junior lien loans. Junior lien loans are distributed
51 percent
to amortizing term loans and
49 percent
to revolving lines of credit.
Home equity loans generally require a minimum FICO score of 700 and a maximum DTI of 40 percent.
The maximum loan amount available for our home equity loan products is generally
$400 thousand
. Revolving loans have a
5
year revolving period followed by a
15
year term of amortizing repayments. Interest-only home equity loans may not be extended for any additional revolving time. All other home equity loans may be extended at management's discretion for an additional
5
year revolving term, subject to an update of certain credit information.
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
March 31, 2017
, outstanding commitments totaled
$9.4 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.
The amount of collateral obtained, if deemed necessary, is based upon management’s credit evaluation of the borrower.
-
71
-
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
March 31, 2017
, outstanding standby letters of credit totaled
$596 million
. Commercial letters of credit are used to facilitate customer trade transactions with the drafts being drawn when the underlying transaction is consummated. At
March 31, 2017
, outstanding commercial letters of credit totaled
$3.8 million
.
Allowances for Credit Losses
BOK Financial maintains an allowance for loan losses and an accrual for off-balance sheet credit risk. The accrual for off-balance sheet credit risk is maintained at a level that is appropriate to cover estimated losses associated with credit instruments that are not currently recognized as assets such as loan commitments, standby letters of credit or guarantees. As discussed in greater detail in Note
6
, the Company also has separate accruals for off-balance sheet credit risk related to residential mortgage loans previously sold with full or partial recourse and for residential mortgage loans sold to government sponsored agencies under standard representations and warranties.
The appropriateness of the allowance for loan losses and accrual for off-balance sheet credit losses (collectively "allowance for credit losses") is assessed by management based on an on-going quarterly evaluation of the probable estimated losses inherent in the portfolio, including probable losses on both outstanding loans and unused commitments.
The allowance for loan losses consists of specific allowances attributed to impaired loans that have not yet been charged down to amounts we expect to recover, general allowances for unimpaired loans based on estimated loss rates by loan class and nonspecific allowances based on general economic conditions, risk concentration and related factors. There have been no material changes in the approach or techniques utilized in developing the allowance for loan losses and the accrual for off-balance sheet credit losses for the
three
months ended
March 31, 2017
.
Loans are considered to be impaired when it becomes probable that BOK Financial will be unable to collect all amounts due according to the contractual terms of the loan agreements. Internally risk graded loans are evaluated individually for impairment. Substantially all commercial and commercial real estate loans and certain residential mortgage and consumer loans are risk graded based on evaluation of the borrowers' ability to repay. Certain commercial loans and most residential mortgage and consumer loans are small balance, homogeneous pools of loans that are not risk graded. Non-risk graded loans are identified as impaired based on performance status. Generally, non-risk graded loans 90 days or more past due or modified in a TDR or in bankruptcy are considered to be impaired.
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. 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 generally not adjusted by the Company. Updated appraisals are obtained at least annually or more frequently if market conditions indicate collateral values have declined. Collateral value of mineral rights is generally determined by our internal staff of engineers based on projected cash flows under current market conditions. Collateral values and available cash resources that support impaired loans are evaluated quarterly. Historical statistics may be used as a practical way to estimate impairment in limited situations, such as when a collateral dependent loan is identified as impaired at the end of a reporting period, 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 may be volatile.
-
72
-
General allowances for unimpaired loans are based on estimated loss rates by loan class. The gross loss rate for each loan class is determined by the greater of the current gross loss rate based on the most recent twelve months or a ten-year gross loss rate. Recoveries are not directly considered in the estimation of loss rates. Recoveries generally do not follow predictable patterns and are not received until well after the charge-off date as a result of protracted legal actions. For risk graded loans, gross loss rates are adjusted for changes in risk grading. For each loan class, the current weighted average risk grade is compared to the long-term average risk grade. This comparison determines whether credit risk in each loan class is increasing or decreasing. Loss rates are adjusted upward or downward in proportion to changes in average risk grading. General allowances for unimpaired loans also consider inherent risks identified for each loan class. Inherent risks consider loss rates that most appropriately represent the current credit cycle and other factors attributable to specific loan classes which have not yet been represented in the gross loss rates or risk grading. These factors include changes in commodity prices or engineering imprecision, which may affect the value of reserves that secure our energy loan portfolio, construction risk that may affect commercial real estate loans, changes in regulations and public policy that may disproportionately impact health care loans and changes in loan products.
Nonspecific allowances are maintained for risks beyond factors specific to a particular loan or loan class. These factors include trends in the economy of our primary lending areas, concentrations in large balance loans and other relevant factors.
An accrual for off-balance sheet credit losses is included in Other liabilities in the Consolidated Balance Sheets. The appropriateness of this accrual is determined in the same manner as the allowance for loan losses.
A provision for credit losses is charged against or credited to earnings in amounts necessary to maintain an appropriate allowance for credit losses. Recoveries of loans previously charged off are added to the allowance when received.
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
March 31, 2017
is summarized as follows (in thousands):
Commercial
Commercial Real Estate
Residential Mortgage
Personal
Nonspecific Allowance
Total
Allowance for loan losses:
Beginning balance
$
140,213
$
50,749
$
18,224
$
8,773
$
28,200
$
246,159
Provision for loan losses
(3,355
)
6,859
(39
)
(788
)
(873
)
1,804
Loans charged off
(424
)
—
(236
)
(1,493
)
—
(2,153
)
Recoveries
1,182
735
228
755
—
2,900
Ending balance
$
137,616
$
58,343
$
18,177
$
7,247
$
27,327
$
248,710
Allowance for off-balance sheet credit losses:
Beginning balance
$
11,063
$
123
$
50
$
8
$
—
$
11,244
Provision for off-balance sheet credit losses
(1,775
)
(17
)
(10
)
(2
)
—
(1,804
)
Ending balance
$
9,288
$
106
$
40
$
6
$
—
$
9,440
Total provision for credit losses
$
(5,130
)
$
6,842
$
(49
)
$
(790
)
$
(873
)
$
—
-
73
-
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
March 31, 2016
is summarized as follows (in thousands):
Commercial
Commercial Real Estate
Residential Mortgage
Personal
Nonspecific Allowance
Total
Allowance for loan losses:
Beginning balance
$
130,334
$
41,391
$
19,509
$
4,164
$
30,126
$
225,524
Provision for loan losses
31,097
2,977
(731
)
1,466
(4,705
)
30,104
Loans charged off
(22,126
)
—
(474
)
(1,391
)
—
(23,991
)
Recoveries
488
85
163
783
—
1,519
Ending balance
$
139,793
$
44,453
$
18,467
$
5,022
$
25,421
$
233,156
Allowance for off-balance sheet credit losses:
Beginning balance
$
1,506
$
153
$
30
$
22
$
—
$
1,711
Provision for off-balance sheet credit losses
4,813
75
28
(20
)
—
4,896
Ending balance
$
6,319
$
228
$
58
$
2
$
—
$
6,607
Total provision for credit losses
$
35,910
$
3,052
$
(703
)
$
1,446
$
(4,705
)
$
35,000
The allowance for loan losses and recorded investment of the related loans by portfolio segment for each impairment measurement method at
March 31, 2017
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
$
10,170,285
$
134,164
$
156,825
$
3,452
$
10,327,110
$
137,616
Commercial real estate
3,866,588
58,343
4,475
—
3,871,063
58,343
Residential mortgage
1,900,193
18,132
46,081
45
1,946,274
18,177
Personal
847,224
7,247
235
—
847,459
7,247
Total
16,784,290
217,886
207,616
3,497
16,991,906
221,383
Nonspecific allowance
—
—
—
—
—
27,327
Total
$
16,784,290
$
217,886
$
207,616
$
3,497
$
16,991,906
$
248,710
The allowance for loan losses and recorded investment of the related loans by portfolio segment for each impairment measurement method at
December 31, 2016
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
$
10,211,871
$
139,416
$
178,953
$
797
$
10,390,824
$
140,213
Commercial real estate
3,803,525
50,749
5,521
—
3,809,046
50,749
Residential mortgage
1,903,612
18,178
46,220
46
1,949,832
18,224
Personal
839,668
8,773
290
—
839,958
8,773
Total
16,758,676
217,116
230,984
843
16,989,660
217,959
Nonspecific allowance
—
—
—
—
—
28,200
Total
$
16,758,676
$
217,116
$
230,984
$
843
$
16,989,660
$
246,159
-
74
-
The allowance for loan losses and recorded investment of the related loans by portfolio segment for each impairment measurement method at
March 31, 2016
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
$
10,113,773
$
137,191
$
174,652
$
2,602
$
10,288,425
$
139,793
Commercial real estate
3,361,237
44,435
9,270
18
3,370,507
44,453
Residential mortgage
1,811,732
18,401
57,577
66
1,869,309
18,467
Personal
493,994
5,022
331
—
494,325
5,022
Total
15,780,736
205,049
241,830
2,686
16,022,566
207,735
Nonspecific allowance
—
—
—
—
—
25,421
Total
$
15,780,736
$
205,049
$
241,830
$
2,686
$
16,022,566
$
233,156
Credit Quality Indicators
The Company utilizes loan class and risk grading as primary credit quality indicators. 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.
The allowance for loan losses and recorded investment of the related loans by portfolio segment for risk graded and non-risk graded loans at
March 31, 2017
is as follows (in thousands):
Internally Risk Graded
Non-Graded
Total
Recorded Investment
Related Allowance
Recorded Investment
Related Allowance
Recorded Investment
Related
Allowance
Commercial
$
10,302,774
$
136,672
$
24,336
$
944
$
10,327,110
$
137,616
Commercial real estate
3,871,063
58,343
—
—
3,871,063
58,343
Residential mortgage
211,846
2,958
1,734,428
15,219
1,946,274
18,177
Personal
749,028
5,136
98,431
2,111
847,459
7,247
Total
15,134,711
203,109
1,857,195
18,274
16,991,906
221,383
Nonspecific allowance
—
—
—
—
—
27,327
Total
$
15,134,711
$
203,109
$
1,857,195
$
18,274
$
16,991,906
$
248,710
-
75
-
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, 2016
is as follows (in thousands):
Internally Risk Graded
Non-Graded
Total
Recorded Investment
Related Allowance
Recorded Investment
Related Allowance
Recorded Investment
Related
Allowance
Commercial
$
10,360,725
$
139,293
$
30,099
$
920
$
10,390,824
$
140,213
Commercial real estate
3,809,046
50,749
—
—
3,809,046
50,749
Residential mortgage
243,703
2,893
1,706,129
15,331
1,949,832
18,224
Personal
744,602
5,035
95,356
3,738
839,958
8,773
Total
15,158,076
197,970
1,831,584
19,989
16,989,660
217,959
Nonspecific allowance
—
—
—
—
—
28,200
Total
$
15,158,076
$
197,970
$
1,831,584
$
19,989
$
16,989,660
$
246,159
The allowance for loan losses and recorded investment of the related loans by portfolio segment for risk graded and non-risk graded loans at
March 31, 2016
is as follows (in thousands):
Internally Risk Graded
Non-Graded
Total
Recorded Investment
Related Allowance
Recorded Investment
Related Allowance
Recorded Investment
Related
Allowance
Commercial
$
10,264,965
$
138,887
$
23,460
$
906
$
10,288,425
$
139,793
Commercial real estate
3,370,507
44,453
—
—
3,370,507
44,453
Residential mortgage
192,658
2,822
1,676,651
15,645
1,869,309
18,467
Personal
410,318
2,954
84,007
2,068
494,325
5,022
Total
14,238,448
189,116
1,784,118
18,619
16,022,566
207,735
Nonspecific allowance
—
—
—
—
—
25,421
Total
$
14,238,448
$
189,116
$
1,784,118
$
18,619
$
16,022,566
$
233,156
Loans are considered to be performing if they are in compliance with the original terms of the agreement and currently exhibit no factors that cause management to have doubts about the borrowers' ability to remain in compliance with the original terms of the agreement, which is consistent with the regulatory guideline of “pass.” Performing loans also include past due residential mortgages that are guaranteed by agencies of the U.S. government that continue to accrue interest based on criteria of the guarantors' programs. Other loans especially mentioned are currently performing in compliance with the original terms of the agreement but may have a potential weakness that deserves management’s close attention, consistent with regulatory guidelines.
The risk grading process identified certain loans that 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 nonaccruing status.
Nonaccruing 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
March 31, 2017
by the risk grade categories (in thousands):
Internally Risk Graded
Non-Graded
Performing
Pass
Other Loans Especially Mentioned
Accruing Substandard
Nonaccrual
Performing
Nonaccrual
Total
Commercial:
Energy
$
1,988,392
$
144,157
$
294,138
$
110,425
$
—
$
—
$
2,537,112
Services
2,960,912
13,931
30,819
7,713
—
—
3,013,375
Wholesale/retail
1,459,703
21,970
13,480
11,090
—
—
1,506,243
Manufacturing
504,824
1,917
30,782
5,907
—
—
543,430
Healthcare
2,196,517
35,704
32,474
909
—
—
2,265,604
Other commercial and industrial
407,317
4,641
4,315
20,737
24,292
44
461,346
Total commercial
9,517,665
222,320
406,008
156,781
24,292
44
10,327,110
Commercial real estate:
Residential construction and land development
132,127
—
1,251
2,616
—
—
135,994
Retail
738,978
5,754
—
314
—
—
745,046
Office
857,582
2,894
—
413
—
—
860,889
Multifamily
918,542
—
4,425
24
—
—
922,991
Industrial
871,387
—
—
76
—
—
871,463
Other commercial real estate
333,554
—
94
1,032
—
—
334,680
Total commercial real estate
3,852,170
8,648
5,770
4,475
—
—
3,871,063
Residential mortgage:
Permanent mortgage
207,886
1,710
490
1,760
743,469
22,428
977,743
Permanent mortgages guaranteed by U.S. government agencies
—
—
—
—
194,073
10,108
204,181
Home equity
—
—
—
—
752,565
11,785
764,350
Total residential mortgage
207,886
1,710
490
1,760
1,690,107
44,321
1,946,274
Personal
748,000
49
888
91
98,287
144
847,459
Total
$
14,325,721
$
232,727
$
413,156
$
163,107
$
1,812,686
$
44,509
$
16,991,906
-
77
-
The following table summarizes the Company’s loan portfolio at
December 31, 2016
by the risk grade categories (in thousands):
Internally Risk Graded
Non-Graded
Performing
Pass
Other Loans Especially Mentioned
Accruing Substandard
Nonaccrual
Performing
Nonaccrual
Total
Commercial:
Energy
$
1,937,790
$
119,583
$
307,996
$
132,499
$
—
$
—
$
2,497,868
Services
3,052,002
10,960
37,855
8,173
—
—
3,108,990
Wholesale/retail
1,535,463
16,886
13,062
11,407
—
—
1,576,818
Manufacturing
468,314
26,532
15,198
4,931
—
—
514,975
Healthcare
2,140,458
44,472
16,161
825
—
—
2,201,916
Other commercial and industrial
433,789
5,309
—
21,060
30,041
58
490,257
Total commercial
9,567,816
223,742
390,272
178,895
30,041
58
10,390,824
Commercial real estate:
Residential construction and land development
131,630
—
470
3,433
—
—
135,533
Retail
756,418
4,745
399
326
—
—
761,888
Office
798,462
—
—
426
—
—
798,888
Multifamily
898,800
—
4,434
38
—
—
903,272
Industrial
871,673
—
—
76
—
—
871,749
Other commercial real estate
336,488
—
6
1,222
—
—
337,716
Total commercial real estate
3,793,471
4,745
5,309
5,521
—
—
3,809,046
Residential mortgage:
Permanent mortgage
238,769
1,186
2,331
1,417
741,679
21,438
1,006,820
Permanent mortgages guaranteed by U.S. government agencies
—
—
—
—
187,541
11,846
199,387
Home equity
—
—
—
—
732,106
11,519
743,625
Total residential mortgage
238,769
1,186
2,331
1,417
1,661,326
44,803
1,949,832
Personal
743,451
—
1,054
97
95,163
193
839,958
Total
$
14,343,507
$
229,673
$
398,966
$
185,930
$
1,786,530
$
45,054
$
16,989,660
-
78
-
The following table summarizes the Company’s loan portfolio at
March 31, 2016
by the risk grade categories (in thousands):
Internally Risk Graded
Non-Graded
Performing
Pass
Other Loans Especially Mentioned
Accruing Substandard
Nonaccrual
Performing
Nonaccrual
Total
Commercial:
Energy
$
2,197,870
$
269,039
$
402,958
$
159,553
$
—
$
—
$
3,029,420
Services
2,706,395
6,099
6,885
9,512
—
—
2,728,891
Wholesale/retail
1,415,832
12,383
19,946
3,685
—
—
1,451,846
Manufacturing
567,618
21,209
11,506
312
—
—
600,645
Healthcare
1,970,331
16,267
7,804
1,023
—
—
1,995,425
Other commercial and industrial
453,173
5,082
—
483
23,376
84
482,198
Total commercial
9,311,219
330,079
449,099
174,568
23,376
84
10,288,425
Commercial real estate:
Residential construction and land development
164,931
1,306
923
4,789
—
—
171,949
Retail
802,796
6,004
420
1,302
—
—
810,522
Office
694,670
253
—
629
—
—
695,552
Multifamily
726,933
—
6,506
250
—
—
733,689
Industrial
564,391
—
—
76
—
—
564,467
Other commercial real estate
392,095
—
9
2,224
—
—
394,328
Total commercial real estate
3,345,816
7,563
7,858
9,270
—
—
3,370,507
Residential mortgage:
Permanent mortgage
185,963
1,203
3,146
2,346
730,596
25,151
948,405
Permanent mortgages guaranteed by U.S. government agencies
—
—
—
—
177,800
19,550
197,350
Home equity
—
—
—
—
713,024
10,530
723,554
Total residential mortgage
185,963
1,203
3,146
2,346
1,621,420
55,231
1,869,309
Personal
410,094
1
100
123
83,799
208
494,325
Total
$
13,253,092
$
338,846
$
460,203
$
186,307
$
1,728,595
$
55,523
$
16,022,566
-
79
-
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. This includes all nonaccruing loans, all loans modified in a TDR and all loans repurchased from GNMA pools.
A summary of impaired loans follows (in thousands):
As of
For the
March 31, 2017
Three Months Ended
Recorded Investment
March 31, 2017
Unpaid
Principal
Balance
Total
With No
Allowance
With Allowance
Related Allowance
Average Recorded
Investment
Interest Income Recognized
Commercial:
Energy
$
125,579
$
110,425
$
58,324
$
52,101
$
3,435
$
121,462
$
—
Services
11,542
7,713
7,713
—
—
7,943
—
Wholesale/retail
17,582
11,090
11,090
—
—
11,248
—
Manufacturing
6,377
5,907
5,907
—
—
5,419
—
Healthcare
1,379
909
909
—
—
867
—
Other commercial and industrial
28,876
20,781
20,764
17
17
20,950
—
Total commercial
191,335
156,825
104,707
52,118
3,452
167,889
—
Commercial real estate:
Residential construction and land development
4,126
2,616
2,616
—
—
3,024
—
Retail
523
314
314
—
—
320
—
Office
515
413
413
—
—
420
—
Multifamily
1,000
24
24
—
—
31
—
Industrial
76
76
76
—
—
76
—
Other real estate loans
1,213
1,032
1,032
—
—
1,127
—
Total commercial real estate
7,453
4,475
4,475
—
—
4,998
—
Residential mortgage:
Permanent mortgage
29,355
24,188
24,143
45
45
23,521
291
Permanent mortgage guaranteed by U.S. government agencies
1
210,237
204,181
204,181
—
—
207,396
1,904
Home equity
13,008
11,785
11,785
—
—
11,652
—
Total residential mortgage
252,600
240,154
240,109
45
45
242,569
2,195
Personal
265
235
235
—
—
262
—
Total
$
451,653
$
401,689
$
349,526
$
52,163
$
3,497
$
415,718
$
2,195
1
All permanent mortgage loans guaranteed by U.S. government agencies are considered impaired as we do not expect full collection of contractual principal and interest. At
March 31, 2017
,
$10 million
of these loans were nonaccruing and
$194 million
were accruing based on the guarantee by U.S. government agencies.
Generally, no interest income is recognized on impaired loans until all principal balances, including amounts charged-off, are recovered.
-
80
-
A summary of impaired loans at
December 31, 2016
follows (in thousands):
Recorded Investment
Unpaid
Principal
Balance
Total
With No
Allowance
With Allowance
Related Allowance
Commercial:
Energy
$
146,897
$
132,499
$
121,418
$
11,081
$
762
Services
11,723
8,173
8,173
—
—
Wholesale/retail
17,669
11,407
11,407
—
—
Manufacturing
5,320
4,931
4,931
—
—
Healthcare
1,147
825
825
—
—
Other commercial and industrial
29,006
21,118
21,083
35
35
Total commercial
211,762
178,953
167,837
11,116
797
Commercial real estate:
Residential construction and land development
4,951
3,433
3,433
—
—
Retail
530
326
326
—
—
Office
521
426
426
—
—
Multifamily
1,000
38
38
—
—
Industrial
76
76
76
—
—
Other real estate loans
7,349
1,222
1,222
—
—
Total commercial real estate
14,427
5,521
5,521
—
—
Residential mortgage:
Permanent mortgage
28,830
22,855
22,809
46
46
Permanent mortgage guaranteed by U.S. government agencies
1
205,564
199,387
199,387
—
—
Home equity
12,611
11,519
11,519
—
—
Total residential mortgage
247,005
233,761
233,715
46
46
Personal
332
290
290
—
—
Total
$
473,526
$
418,525
$
407,363
$
11,162
$
843
1
All permanent mortgage loans guaranteed by U.S. government agencies are considered impaired as we do not expect full collection of contractual principal and interest. At
December 31, 2016
,
$12 million
of these loans were nonaccruing and
$188 million
were accruing based on the guarantee by U.S. government agencies.
-
81
-
A summary of impaired loans at
March 31, 2016
follows (in thousands):
For the
As of March 31, 2016
Three Months Ended
Recorded Investment
March 31, 2016
Unpaid Principal Balance
Total
With No
Allowance
With Allowance
Related Allowance
Average Recorded
Investment
Interest Income Recognized
Commercial:
Energy
$
182,224
$
159,553
$
125,072
$
34,481
$
2,558
$
93,627
$
—
Services
12,824
9,512
9,512
—
—
9,901
—
Wholesale/retail
9,502
3,685
3,673
12
9
3,302
—
Manufacturing
658
312
312
—
—
322
—
Healthcare
1,338
1,023
905
118
35
1,048
—
Other commercial and industrial
8,235
567
567
—
—
595
—
Total commercial
214,781
174,652
140,041
34,611
2,602
108,795
—
Commercial real estate:
Residential construction and land development
7,621
4,789
4,789
—
—
4,599
—
Retail
1,923
1,302
1,302
—
—
1,311
—
Office
920
629
629
—
—
640
—
Multifamily
1,192
250
250
—
—
262
—
Industrial
76
76
76
—
—
76
—
Other real estate loans
8,348
2,224
2,068
156
18
2,248
—
Total commercial real estate
20,080
9,270
9,114
156
18
9,136
—
Residential mortgage:
Permanent mortgage
35,149
27,497
27,383
114
66
28,240
327
Permanent mortgage guaranteed by U.S. government agencies
1
203,396
197,350
197,350
—
—
199,697
1,772
Home equity
11,321
10,530
10,530
—
—
10,443
—
Total residential mortgage
249,866
235,377
235,263
114
66
238,380
2,099
Personal
363
331
331
—
—
397
—
Total
$
485,090
$
419,630
$
384,749
$
34,881
$
2,686
$
356,708
$
2,099
1
All permanent mortgage loans guaranteed by U.S. government agencies are considered impaired as we do not expect full collection of contractual principal and interest. At
March 31, 2016
,
$20 million
of these loans were nonaccruing and
$178 million
were accruing based on the guarantee by U.S. government agencies.
-
82
-
Troubled Debt Restructurings
A summary of troubled debt restructurings ("TDRs") by accruing status as of
March 31, 2017
is as follows (in thousands):
As of March 31, 2017
Amounts Charged Off During the Three Months
Ended
March 31, 2017
Recorded
Investment
Performing in Accordance With Modified Terms
Not
Performing in Accordance With Modified Terms
Specific
Allowance
Nonaccruing TDRs:
Commercial:
Energy
$
28,529
$
22,883
$
5,646
$
271
$
—
Services
7,356
6,679
677
—
—
Wholesale/retail
10,984
10,984
—
—
—
Manufacturing
209
209
—
—
—
Healthcare
601
—
601
—
—
Other commercial and industrial
314
44
270
—
—
Total commercial
47,993
40,799
7,194
271
—
Commercial real estate:
Residential construction and land development
630
272
358
—
—
Retail
314
314
—
—
—
Office
138
138
—
—
—
Multifamily
—
—
—
—
—
Industrial
—
—
—
—
—
Other real estate loans
377
377
—
—
—
Total commercial real estate
1,459
1,101
358
—
—
Residential mortgage:
Permanent mortgage
14,457
9,876
4,581
45
—
Permanent mortgage guaranteed by U.S. government agencies
6,189
1,597
4,592
—
—
Home equity
5,663
4,236
1,427
—
20
Total residential mortgage
26,309
15,709
10,600
45
20
Personal
203
203
—
—
1
Total nonaccruing TDRs
$
75,964
$
57,812
$
18,152
$
316
$
21
Accruing TDRs:
Permanent mortgages guaranteed by U.S. government agencies
83,577
29,040
54,537
—
—
Total TDRs
$
159,541
$
86,852
$
72,689
$
316
$
21
-
83
-
A summary of troubled debt restructurings by accruing status as of
December 31, 2016
is as follows (in thousands):
As of
December 31, 2016
Recorded
Investment
Performing in Accordance With Modified Terms
Not
Performing in Accordance With Modified Terms
Specific
Allowance
Nonaccruing TDRs:
Commercial:
Energy
$
16,893
$
10,867
$
6,026
$
—
Services
7,527
6,830
697
—
Wholesale/retail
11,291
11,251
40
—
Manufacturing
224
224
—
—
Healthcare
607
—
607
—
Other commercial and industrial
337
53
284
—
Total commercial
36,879
29,225
7,654
—
Commercial real estate:
Residential construction and land development
690
97
593
—
Retail
326
326
—
—
Office
143
143
—
—
Multifamily
—
—
—
—
Industrial
—
—
—
—
Other real estate loans
548
548
—
—
Total commercial real estate
1,707
1,114
593
—
Residential mortgage:
Permanent mortgage
14,876
10,175
4,701
46
Permanent mortgage guaranteed by U.S. government agencies
6,702
2,241
4,461
—
Home equity
5,346
4,458
888
—
Total residential mortgage
26,924
16,874
10,050
46
Personal
237
236
1
—
Total nonaccuring TDRs
$
65,747
$
47,449
$
18,298
$
46
Accruing TDRs:
Permanent mortgages guaranteed by U.S. government agencies
81,370
27,289
54,081
—
Total TDRs
$
147,117
$
74,738
$
72,379
$
46
-
84
-
A summary of troubled debt restructurings by accruing status as of
March 31, 2016
is as follows (in thousands):
As of March 31, 2016
Amounts Charged Off During the Three Months Ended
March 31, 2016
Recorded
Investment
Performing in Accordance With Modified Terms
Not
Performing in Accordance With Modified Terms
Specific
Allowance
Nonaccruing TDRs:
Commercial:
Energy
$
2,829
$
—
$
2,829
$
—
$
—
Services
8,863
8,076
787
—
—
Wholesale/retail
2,619
2,567
52
9
—
Manufacturing
267
267
—
—
—
Healthcare
656
656
—
—
—
Other commercial and industrial
548
65
483
—
57
Total commercial
15,782
11,631
4,151
9
57
Commercial real estate:
Residential construction and land development
1,871
296
1,575
—
—
Retail
1,302
925
377
—
—
Office
160
160
—
—
—
Multifamily
—
—
—
—
—
Industrial
—
—
—
—
—
Other real estate loans
909
478
431
—
—
Total commercial real estate
4,242
1,859
2,383
—
—
Residential mortgage:
Permanent mortgage
16,242
11,451
4,791
66
3
Permanent mortgage guaranteed by U.S. government agencies
9,809
851
8,958
—
—
Home equity
5,078
4,207
871
—
66
Total residential mortgage
31,129
16,509
14,620
66
69
Personal
284
262
22
—
7
Total nonaccruing TDRs
$
51,437
$
30,261
$
21,176
$
75
$
133
Accruing TDRs:
Permanent mortgages guaranteed by U.S. government agencies
77,598
28,415
49,183
—
—
Total TDRs
$
129,035
$
58,676
$
70,359
$
75
$
133
-
85
-
Troubled debt restructurings generally consist of interest rate concessions, payment stream concessions or a combination of concessions to distressed borrowers. The following tables detail the recorded balance of loans at
March 31, 2017
by class that were restructured during the three months ended
March 31, 2017
by primary type of concession (in thousands):
Three Months Ended
March 31, 2017
Accruing
Nonaccrual
Total
Payment Stream
Combination & Other
Total
Payment Stream
Combination & Other
Total
Commercial:
Energy
$
—
$
—
$
—
$
13,242
$
—
$
13,242
$
13,242
Services
—
—
—
—
—
—
—
Wholesale/retail
—
—
—
—
—
—
—
Manufacturing
—
—
—
—
—
—
—
Healthcare
—
—
—
—
—
—
—
Other commercial and industrial
—
—
—
—
—
—
—
Total commercial
—
—
—
13,242
—
13,242
13,242
Commercial real estate:
Residential construction and land development
—
—
—
—
—
—
—
Retail
—
—
—
—
—
—
—
Office
—
—
—
—
—
—
—
Multifamily
—
—
—
—
—
—
—
Industrial
—
—
—
—
—
—
—
Other real estate loans
—
—
—
—
—
—
—
Total commercial real estate
—
—
—
—
—
—
—
Residential mortgage:
Permanent mortgage
—
—
—
16
31
47
47
Permanent mortgage guaranteed by U.S. government agencies
5,885
2,027
7,912
—
181
181
8,093
Home equity
—
—
—
124
531
655
655
Total residential mortgage
5,885
2,027
7,912
140
743
883
8,795
Personal
—
—
—
—
4
4
4
Total
$
5,885
$
2,027
$
7,912
$
13,382
$
747
$
14,129
$
22,041
-
86
-
Troubled debt restructurings generally consist of interest rate concessions, payment stream concessions or a combination of concessions to distressed borrowers. The following tables detail the recorded balance of loans by class that were restructured during three months ended
March 31, 2016
by primary type of concession (in thousands):
Three Months Ended
March 31, 2016
Accruing
Nonaccrual
Total
Payment Stream
Combination & Other
Total
Payment Stream
Combination & Other
Total
Commercial:
Energy
$
—
$
—
$
—
$
525
$
—
$
525
$
525
Services
—
—
—
—
—
—
—
Wholesale/retail
—
—
—
—
—
—
—
Manufacturing
—
—
—
—
—
—
—
Healthcare
—
—
—
—
—
—
—
Other commercial and industrial
—
—
—
—
—
—
—
Total commercial
—
—
—
525
—
525
525
Commercial real estate:
Residential construction and land development
—
—
—
—
—
—
—
Retail
—
—
—
—
—
—
—
Office
—
—
—
—
—
—
—
Multifamily
—
—
—
—
—
—
—
Industrial
—
—
—
—
—
—
—
Other real estate loans
—
—
—
—
—
—
—
Total commercial real estate
—
—
—
—
—
—
—
Residential mortgage:
Permanent mortgage
—
—
—
367
62
429
429
Permanent mortgage guaranteed by U.S. government agencies
4,331
4,658
8,989
—
90
90
9,079
Home equity
—
—
—
—
622
622
622
Total residential mortgage
4,331
4,658
8,989
367
774
1,141
10,130
Personal
—
—
—
—
10
10
10
Total
$
4,331
$
4,658
$
8,989
$
892
$
784
$
1,676
$
10,665
-
87
-
The following table summarizes, by loan class, the recorded investment at
March 31, 2017
and
2016
, respectively, of loans modified as TDRs within the previous 12 months and for which there was a payment default during the three months ended
March 31, 2017
and
2016
, respectively (in thousands):
Three Months Ended
March 31, 2017
Three Months Ended
March 31, 2016
Accruing
Nonaccrual
Total
Accruing
Nonaccrual
Total
Commercial:
Energy
$
—
$
5,646
$
5,646
$
—
$
2,829
$
2,829
Services
—
—
—
—
—
—
Wholesale/retail
—
—
—
—
—
—
Manufacturing
—
—
—
—
—
—
Healthcare
—
—
—
—
—
—
Other commercial and industrial
—
—
—
—
—
—
Total commercial
—
5,646
5,646
—
2,829
2,829
Commercial real estate:
Residential construction and land development
—
—
—
—
—
—
Retail
—
—
—
—
—
—
Office
—
—
—
—
—
—
Multifamily
—
—
—
—
—
—
Industrial
—
—
—
—
—
—
Other real estate loans
—
—
—
—
—
—
Total commercial real estate
—
—
—
—
—
—
Residential mortgage:
Permanent mortgage
—
678
678
—
1,597
1,597
Permanent mortgage guaranteed by U.S. government agencies
17,106
1,136
18,242
22,606
1,346
23,952
Home equity
—
997
997
—
365
365
Total residential mortgage
17,106
2,811
19,917
22,606
3,308
25,914
Personal
—
—
—
—
—
—
Total
$
17,106
$
8,457
$
25,563
$
22,606
$
6,137
$
28,743
A payment default is defined as being 30 days or more past due. The table above includes loans that experienced a payment default during the period, but may be performing in accordance with the modified terms as of the balance sheet date.
-
88
-
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 past due and accruing and nonaccrual loans as of
March 31, 2017
is as follows (in thousands):
Past Due
Current
30 to 59
Days
60 to 89 Days
90 Days
or More
Nonaccrual
Total
Commercial:
Energy
$
2,426,100
$
437
$
150
$
—
$
110,425
$
2,537,112
Services
3,002,984
2,395
234
49
7,713
3,013,375
Wholesale/retail
1,495,023
130
—
—
11,090
1,506,243
Manufacturing
537,168
115
240
—
5,907
543,430
Healthcare
2,264,266
—
429
—
909
2,265,604
Other commercial and industrial
440,484
—
81
—
20,781
461,346
Total commercial
10,166,025
3,077
1,134
49
156,825
10,327,110
Commercial real estate:
Residential construction and land development
133,064
314
—
—
2,616
135,994
Retail
744,732
—
—
—
314
745,046
Office
860,476
—
—
—
413
860,889
Multifamily
922,952
15
—
—
24
922,991
Industrial
871,362
25
—
—
76
871,463
Other real estate loans
333,648
—
—
—
1,032
334,680
Total commercial real estate
3,866,234
354
—
—
4,475
3,871,063
Residential mortgage:
Permanent mortgage
948,191
5,364
—
—
24,188
977,743
Permanent mortgages guaranteed by U.S. government agencies
45,643
29,853
—
118,577
10,108
204,181
Home equity
750,914
1,376
266
9
11,785
764,350
Total residential mortgage
1,744,748
36,593
266
118,586
46,081
1,946,274
Personal
846,652
430
105
37
235
847,459
Total
$
16,623,659
$
40,454
$
1,505
$
118,672
$
207,616
$
16,991,906
-
89
-
A summary of loans currently performing, loans past due and accruing and nonaccrual loans as of
December 31, 2016
is as follows (in thousands):
Past Due
Current
30 to 59
Days
60 to 89 Days
90 Days
or More
Nonaccrual
Total
Commercial:
Energy
$
2,364,890
$
479
—
$
—
$
132,499
$
2,497,868
Services
3,099,605
191
1,021
—
8,173
3,108,990
Wholesale/retail
1,561,650
3,761
—
—
11,407
1,576,818
Manufacturing
509,662
382
—
—
4,931
514,975
Healthcare
2,201,050
—
41
—
825
2,201,916
Other commercial and industrial
468,981
155
3
—
21,118
490,257
Total commercial
10,205,838
4,968
1,065
—
178,953
10,390,824
Commercial real estate:
Residential construction and land development
132,100
—
—
—
3,433
135,533
Retail
761,562
—
—
—
326
761,888
Office
798,462
—
—
—
426
798,888
Multifamily
903,234
—
—
—
38
903,272
Industrial
871,673
—
—
—
76
871,749
Other real estate loans
336,488
6
—
—
1,222
337,716
Total commercial real estate
3,803,519
6
—
—
5,521
3,809,046
Residential mortgage:
Permanent mortgage
979,386
3,299
1,280
—
22,855
1,006,820
Permanent mortgages guaranteed by U.S. government agencies
40,594
17,465
13,803
115,679
11,846
199,387
Home equity
729,493
2,276
337
—
11,519
743,625
Total residential mortgage
1,749,473
23,040
15,420
115,679
46,220
1,949,832
Personal
838,811
589
263
5
290
839,958
Total
$
16,597,641
$
28,603
16,748
$
115,684
$
230,984
$
16,989,660
-
90
-
A summary of loans currently performing, loans past due and accruing and nonaccrual loans as of
March 31, 2016
is as follows (in thousands):
Past Due
Current
30 to 59
Days
60 to 89 Days
90 Days
or More
Nonaccrual
Total
Commercial:
Energy
$
2,864,408
$
3,001
—
$
2,458
$
159,553
$
3,029,420
Services
2,714,697
4,682
—
—
9,512
2,728,891
Wholesale/retail
1,443,503
4,658
—
—
3,685
1,451,846
Manufacturing
600,029
—
—
304
312
600,645
Healthcare
1,994,402
—
—
—
1,023
1,995,425
Other commercial and industrial
481,286
266
79
—
567
482,198
Total commercial
10,098,325
12,607
79
2,762
174,652
10,288,425
Commercial real estate:
Residential construction and land development
167,160
—
—
—
4,789
171,949
Retail
809,220
—
—
—
1,302
810,522
Office
694,923
—
—
—
629
695,552
Multifamily
728,183
—
—
5,256
250
733,689
Industrial
564,391
—
—
—
76
564,467
Other real estate loans
392,104
—
—
—
2,224
394,328
Total commercial real estate
3,355,981
—
—
5,256
9,270
3,370,507
Residential mortgage:
Permanent mortgage
918,965
1,378
565
—
27,497
948,405
Permanent mortgages guaranteed by U.S. government agencies
43,259
14,835
12,490
107,216
19,550
197,350
Home equity
710,824
1,945
255
—
10,530
723,554
Total residential mortgage
1,673,048
18,158
13,310
107,216
57,577
1,869,309
Personal
493,722
266
5
1
331
494,325
Total
$
15,621,076
$
31,031
13,394
$
115,235
$
241,830
$
16,022,566
-
91
-
(
5
)
Acquisitions
On
December 1, 2016
, the Company acquired MBT Bancshares (“MBT”), parent company of Missouri Bank and Trust of Kansas City (“Mobank”) following regulatory approval of the transaction. Mobank operated four banking branches in the Kansas City, Mo. area. BOK Financial paid
$102.5 million
in an all-cash deal for all outstanding shares of MBT stock. MBT was merged into BOK Financial and Mobank became a wholly owned subsidiary of BOK Financial on December 1, 2016. On February 21, 2017, Mobank was merged with the Bank of Kansas City division of BOKF, NA. All branches in the Kansas City market will operate under the Mobank name. The preliminary purchase price allocation was updated in the first quarter of 2017 resulting in a
$2.0 million
increase in identifiable intangibles,
$1.5 million
decrease in premises and equipment and other repossessed assets, and a
$526 thousand
decrease in goodwill.
(
6
)
Mortgage Banking Activities
Residential Mortgage Loan Production
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 retained for investment. 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 for accounting purposes. The volume of mortgage loans originated for sale and secondary market prices are the primary drivers 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.
The unpaid principal balance of residential mortgage loans held for sale, notional amounts of derivative contracts related to residential mortgage loan 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):
March 31, 2017
Dec. 31, 2016
March 31, 2016
Unpaid Principal Balance/
Notional
Fair Value
Unpaid Principal Balance/
Notional
Fair Value
Unpaid
Principal
Balance/
Notional
Fair Value
Residential mortgage loans held for sale
$
237,811
$
237,695
$
286,414
$
286,971
$
309,040
$
318,191
Residential mortgage loan commitments
381,732
14,267
318,359
9,733
902,986
20,170
Forward sales contracts
586,517
(3,255
)
569,543
5,193
1,012,041
(6,321
)
$
248,707
$
301,897
$
332,040
No residential mortgage loans held for sale were 90 days or more past due or considered impaired as of
March 31, 2017
,
December 31, 2016
or
March 31, 2016
. No credit losses were recognized on residential mortgage loans held for sale for the
three
month periods ended
March 31, 2017
and
2016
.
-
92
-
Mortgage banking revenue was as follows (in thousands):
Three Months Ended
March 31,
2017
2016
Production revenue:
Net realized gains on sale of mortgage loans
$
12,703
$
8,449
Net change in unrealized gain on mortgage loans held for sale
(246
)
3,283
Net change in the fair value of mortgage loan commitments
4,534
12,036
Net change in the fair value of forward sales contracts
(8,448
)
(7,121
)
Total production revenue
8,543
16,647
Servicing revenue
16,648
15,453
Total mortgage banking revenue
$
25,191
$
32,100
Production revenue includes gain (loss) on residential mortgage loans held for sale and changes in the fair value of derivative contracts not designated as hedging instruments for accounting purposes related to residential mortgage loan commitments and forward sales contracts. Servicing revenue includes servicing fee income and late charges on loans serviced for others.
Residential Mortgage Servicing
Mortgage servicing rights may be originated or purchased. Both originated and 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):
March 31,
2017
Dec. 31,
2016
March 31,
2016
Number of residential mortgage loans serviced for others
138,778
139,340
134,040
Outstanding principal balance of residential mortgage loans serviced for others
$
22,015,021
$
21,997,568
$
20,294,662
Weighted average interest rate
3.96
%
3.97
%
4.10
%
Remaining term (in months)
300
301
300
Activity in capitalized mortgage servicing rights during the three months ended
March 31, 2017
was as follows (in thousands):
Purchased
Originated
Total
Balance, Dec. 31, 2016
$
8,909
$
238,164
$
247,073
Additions, net
—
8,436
8,436
Change in fair value due to scheduled payments and full-balance payoffs
(509
)
(7,453
)
(7,962
)
Change in fair value due to market assumption changes
(84
)
1,940
1,856
Balance, March 31, 2017
$
8,316
$
241,087
$
249,403
Activity in capitalized mortgage servicing rights during the three months ended
March 31, 2016
was as follows (in thousands):
Purchased
Originated
Total
Balance, Dec. 31, 2015
$
9,911
$
208,694
$
218,605
Additions, net
—
13,582
13,582
Change in fair value due to scheduled payments and full-balance payoffs
(626
)
(7,518
)
(8,144
)
Change in fair value due to market assumption changes
(3,336
)
(24,652
)
(27,988
)
Balance, March 31, 2016
$
5,949
$
190,106
$
196,055
-
93
-
Changes in the fair value of mortgage servicing rights are included in Other operating revenue in the Consolidated Statements of Earnings. Changes in fair value due to actual loan payments are included in Mortgage banking costs. Changes in fair value due to market assumption changes are reported separately. Changes in fair value due to market assumption changes during the period relate to assets held at the reporting date.
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 used to determine fair value based on significant unobservable inputs were as follows:
March 31,
2017
Dec. 31,
2016
March 31,
2016
Discount rate – risk-free rate plus a market premium
10.08%
10.08%
10.11%
Prepayment rate - based upon loan interest rate, original term and loan type
8.66%-18.17%
8.98%-16.91%
8.88%-35.21%
Loan servicing costs – annually per loan based upon loan type:
Performing loans
$63-$120
$63 - $120
$63 - $120
Delinquent loans
$150-$500
$150 - $500
$150 - $500
Loans in foreclosure
$650-$4250
$650 - $4,250
$650 - $4,250
Escrow earnings rate – indexed to rates paid on deposit accounts with comparable average life
2.06%
1.98%
1.19%
Primary/secondary mortgage rate spread
105 bps
105 bps
120 bps
Changes in primary residential mortgage interest rates directly affect the prepayment speeds used in valuing our mortgage servicing rights. 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 periodically for changes in market conditions and adjusted to better correlate with actual performance of BOK Financial’s servicing portfolio.
The interest rate sensitivity of our mortgage servicing rights is modeled over a range of +/- 50 basis points. At
March 31, 2017
, a 50 basis point decrease in mortgage interest rates is expected to decrease the fair value of our mortgage servicing rights by
$30 million
. A 50 basis point increase in mortgage interest rates is expected to increase the fair value of our mortgage servicing rights by
$25 million
. In the model, changes in the value of servicing rights due to changes in interest rates assume stable relationships between residential 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
March 31, 2017
follows (in thousands):
Past Due
Current
30 to 59
Days
60 to 89
Days
90 Days or More
Total
FHLMC
$
8,052,339
$
48,670
$
12,098
$
24,705
$
8,137,812
FNMA
6,848,773
43,151
9,914
20,839
6,922,677
GNMA
6,253,924
156,821
43,016
15,492
6,469,253
Other
478,594
4,171
646
1,868
485,279
Total
$
21,633,630
$
252,813
$
65,674
$
62,904
$
22,015,021
The Company has obligations to repurchase or provide indemnification for residential mortgage loans sold to government sponsored entities due to standard representations and warranties made under contractual agreements and to service loans in accordance with investor guidelines. The Company has established accruals for losses related to these obligations that are included in Other liabilities in the Consolidated Balance Sheets and in Mortgage banking costs in the Consolidated Statements of Earnings.
The Company repurchased
5
loans from the agencies for $
598 thousand
during the
first quarter of 2017
. There were
three
indemnifications on loans paid during the
first quarter of 2017
. Losses recognized on repurchases were insignificant.
-
94
-
A summary of unresolved deficiency requests from the agencies follows (in thousands, except for number of unresolved deficiency requests):
March 31,
2017
2016
Number of unresolved deficiency requests
185
220
Aggregate outstanding principal balance subject to unresolved deficiency requests
$
9,622
$
20,292
Unpaid principal balance subject to indemnification by the Company
5,249
4,668
The activity in the accruals for mortgage losses related to repurchases is summarized as follows (in thousands).
Three Months Ended
March 31,
2017
2016
Beginning balance
$
2,788
$
3,359
Provision for losses
(199
)
(118
)
Charge-offs, net
(2
)
(267
)
Ending balance
$
2,587
$
2,974
-
95
-
(
7
)
Commitments and Contingent Liabilities
Litigation Contingencies
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’s covered litigation liabilities. 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 currently owns
252,233
Visa Class B shares which are convertible into
415,755
shares of Visa Class A shares after the final settlement of all covered litigation. 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.
On March 3, 2015, BOKF, NA and the Company were named as defendants in a class action alleging (1) that the manner in which the Bank posted charges to its consumer deposit accounts was improper from September 1, 2011 through July 8, 2014, the period after which the Bank and BOK Financial had settled a class action respecting a similar claim, and before it made changes to its posting order and (2) that the manner in which the Bank posted charges to its small business deposit accounts was improper from July 9, 2009 through July 8, 2014. Following mediation of the case in August 2016, the Class Representatives and the Bank reached a settlement of the action for
$7.8 million
. The Settlement has been approved by the Court in a final order, the Company has funded the settlement, and the settlement is being implemented.
On June 24, 2015, the Bank received a complaint alleging that an employee had colluded with a bond issuer and an individual in misusing revenues pledged to municipal bonds for which the Bank served as trustee under the bond indenture. The Company conducted an investigation and concluded that employees in one of its Corporate Trust offices had, with respect to a single group of affiliated bond issuances, violated Company policies and procedures by waiving financial covenants, granting forbearances and accepting without disclosure to the bondholders, debt service payments from sources other than pledged revenues. The relationship manager was terminated. The Company reported the circumstances to, and cooperated with an investigation by, the Securities and Exchange Commission ("SEC"). On December 28, 2015, in an action brought by the SEC, the United States District Court for the District of New Jersey entered a judgment against the principals involved in issuing the bonds, precluding the principals from denying the alleged violations of the federal securities laws and requiring the principals to pay all outstanding principal, accrued interest, and other amounts required under the bond documents (estimated to be approximately
$73 million
, less the value of the facilities securing repayment of the bonds), subject to oversight by a court appointed monitor. On September 7, 2016, the Bank agreed, and the SEC entered, a consent order finding that the Bank had violated Section 17(a) of the Securities Act of 1933 and Section 10(b) of the Securities Exchange Act and requiring the Bank to disgorge
$1,067,721
of fees and pay a civil penalty of
$600,000
. The Bank has disgorged the fees and paid the penalty. On August 26, 2016, the Bank was sued in the United States District Court for New Jersey by
two
bondholders in a putative class action on behalf of all holders of the bonds alleging the Bank participated in the fraudulent sale of securities by the principals. On September 14, 2016, the Bank was sued in the District Court of Tulsa County, Oklahoma by
19
bondholders alleging the Bank participated in the fraudulent sale of securities by the principals. Management has been advised by counsel that the Bank has valid defenses to the claims. The Bank expects the Court ordered payment plan will result in the payment of the bonds by the principals. Accordingly, no loss is probable at this time and no provision for loss has been made. If the payment plan does not result in payment of the bonds, a loss could become probable. A reasonable estimate cannot be made at this time though the amount could be material to the Company.
On March 14, 2017, the Bank was sued in the United States District Court for the Northern District of Oklahoma by bondholders in a second putative class action. The bondholders in this second action allege
two
individuals purchased facilities from the principals who are the subject of the SEC New Jersey proceedings by means of the fraudulent sale of
$60 million
of municipal securities for which the Bank also served as indenture trustee. The bondholders allege the Bank failed to disclose that the seller of the purchased facilities had engaged in the conduct complained of in the New Jersey action. The Bank properly performed all duties as indenture trustee of this second set of municipal securities, timely commenced proceedings against the issuer of the securities when default occurred, is cooperating with the SEC in actions against the
two
principals, is not a target of the SEC proceedings, and has been advised by counsel that the Bank has valid defenses to the claims of these bondholders. It is the opinion of management that no loss is probable at this time.
-
96
-
The Director of the New Mexico Securities Division of the State of New Mexico Regulation and Licensing Department ("the Director") issued a Notice of Contemplated Action in connection with the purchases of various municipal bonds by the elected County Treasurer of Bernalillo County, New Mexico, from BOK Financial Securities, Inc., the Company’s broker-dealer affiliate. The Notice was settled by a
$125,000
payment to the Division’s Educational fund, without any fine, penalty or sanction. The County of Bernalillo, New Mexico, has commenced arbitration pursuant to the Arbitration Rules of FINRA seeking recovery of
$5.6 million
arising out of the purchases. The Company has been advised that any recovery by the County is remote.
On March 30, 2017,
two
deposit customers of the Bank sued the Bank in the District Court of Harris County, Texas. A judgment creditor had served a garnishment summons on the Bank. The deposit customers allege that, because the Bank was unable to produce adequate documentation of ownership of a series of deposit accounts at the Bank owned by them, they were compelled to enter into a settlement agreement with the judgment creditor pursuant to which the Bank paid
$4.2 million
from the accounts to the judgment creditor. The two deposit customers seek
$7 million
. The amount of liability, if any, has not been quantified at this time. Although a loss may be probable, the amount of the liability, if any, cannot be quantified at this time.
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.
Alternative Investment Commitments
The Company sponsors two private equity funds and invests in several tax credit entities and other funds as permitted by banking regulations. Consolidation of these investments is based on the variable interest model determined by the nature of the entity. Variable interest entities are generally defined as entities that either do not have sufficient equity to finance their activities without support from other parties or whose equity investors lack a controlling financial interest. Variable interest entities are consolidated based on the determination that the Company is the primary beneficiary including the power to direct the activities that most significantly impact the variable interest's economic performance and the obligation to absorb losses of the variable interest or the right to receive benefits of the variable interest that could be significant to the variable interest.
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. As general partner, BOKF Equity, LLC has the power to direct activities that most significantly affect the Funds' performance and contingent obligations to make additional investments totaling
$4.0 million
at
March 31, 2017
. Substantially all of the obligations are offset by limited partner commitments. The Company does not accrue its contingent liability to fund investments. The Volcker Rule in Title VI of the Dodd-Frank Act will limit both the amount and structure of these types of investments.
Consolidated tax credit investment entities represent the Company's interest in entities earning federal new market tax credits related to qualifying loans. The Company has the power to direct the activities that most significantly impact the variable interest's economic performance of the entity including being the primary beneficiary of or the obligation to absorb losses of the variable interest that could be significant to the variable interest.
Other consolidated alternative investments include entities held under merchant banking authority. While the Company owns a majority of the voting interest in these entities, its ability to manage daily operations is limited by applicable banking regulations. Consolidated other assets includes total tangible assets, identifiable intangible assets and goodwill held by these entities.
The Company also has interests in various unrelated alternative investments generally consisting of unconsolidated limited partnership interests in or loans to entities for which investment return is primarily in the form of tax credits or that invest in distressed real estate loans and properties, energy development, venture capital and other activities. The Company is prohibited by banking regulations from controlling or actively managing the activities of these investments and the Company's maximum exposure to loss is restricted to its investment balance. The Company's obligation to fund alternative investments is included in Other liabilities in the Consolidated Balance Sheets.
-
97
-
A summary of consolidated and unconsolidated alternative investments as of
March 31, 2017
,
December 31, 2016
and
March 31, 2016
is as follows (in thousands):
March 31, 2017
Loans
Other
assets
Other
liabilities
Other
borrowings
Non-controlling
interests
Consolidated:
Private equity funds
$
—
$
17,816
$
—
$
—
$
14,119
Tax credit entities
10,000
11,430
—
10,964
10,000
Other
—
16,475
1,408
847
5,031
Total consolidated
$
10,000
$
45,721
$
1,408
$
11,811
$
29,150
Unconsolidated:
Tax credit entities
$
53,000
$
141,231
$
59,649
$
—
$
—
Other
—
29,611
14,045
—
—
Total unconsolidated
$
53,000
$
170,842
$
73,694
$
—
$
—
Dec. 31, 2016
Loans
Other
assets
Other
liabilities
Other
borrowings
Non-controlling
interests
Consolidated:
Private equity funds
$
—
$
17,357
$
—
$
—
$
13,237
Tax credit entities
10,000
11,585
—
10,964
10,000
Other
—
29,783
3,189
1,092
8,266
Total consolidated
$
10,000
$
58,725
$
3,189
$
12,056
$
31,503
Unconsolidated:
Tax credit entities
$
44,488
$
143,715
$
63,329
$
—
$
—
Other
—
31,675
15,028
—
—
Total unconsolidated
$
44,488
$
175,390
$
78,357
$
—
$
—
March 31, 2016
Loans
Other
assets
Other
liabilities
Other
borrowings
Non-controlling
interests
Consolidated:
Private equity funds
$
—
$
22,120
$
—
$
—
$
17,166
Tax credit entities
10,000
12,051
—
10,964
10,000
Other
—
36,238
2,663
2,738
7,544
Total consolidated
$
10,000
$
70,409
$
2,663
$
13,702
$
34,710
Unconsolidated:
Tax credit entities
$
32,679
$
105,505
$
33,091
$
—
$
—
Other
—
15,298
6,303
—
—
Total unconsolidated
$
32,679
$
120,803
$
39,394
$
—
$
—
-
98
-
Other Commitments and Contingencies
At
March 31, 2017
, Cavanal Hill Funds’ assets included U.S. Treasury, cash management and 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
March 31, 2017
. 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
2017
or
2016
.
(
8
)
Shareholders' Equity
On
April 25, 2017
, the Company declared a quarterly cash dividend of
$0.44
per common share on or about
May 26, 2017
to shareholders of record as of
May 12, 2017
.
Dividends declared were
$0.44
per share during the
three
months ended
March 31, 2017
and
$0.43
per share during the
three
months ended
March 31, 2016
.
Accumulated Other Comprehensive Income (Loss)
AOCI includes unrealized gains and losses on available for sale ("AFS") securities and non-credit related unrealized losses on AFS securities for which an other-than-temporary impairment has been recorded in earnings. AOCI also includes unrealized gains on AFS securities that were transferred from AFS to investment securities in the third quarter of 2011. Such amounts are being amortized over the estimated remaining life of the security as an adjustment to yield, offsetting the related amortization of premium on the transferred securities. 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. Gains and losses in AOCI are net of deferred income taxes.
A rollforward of the components of accumulated other comprehensive income (loss) is included as follows (in thousands):
Unrealized Gain (Loss) on
Available for Sale Securities
Investment Securities Transferred from AFS
Employee Benefit Plans
Total
Balance, Dec. 31, 2015
$
23,284
$
68
$
(1,765
)
$
21,587
Net change in unrealized gain (loss)
121,091
—
—
121,091
Reclassification adjustments included in earnings:
Interest revenue, Investment securities, Taxable securities
—
(69
)
—
(69
)
Gain on available for sale securities, net
(3,964
)
—
—
(3,964
)
Other comprehensive income (loss), before income taxes
117,127
(69
)
—
117,058
Federal and state income taxes
1
45,563
(27
)
—
45,536
Other comprehensive income (loss), net of income taxes
71,564
(42
)
—
71,522
Balance, March 31, 2016
$
94,848
$
26
$
(1,765
)
$
93,109
Balance, Dec. 31, 2016
$
(9,087
)
$
—
$
(1,880
)
$
(10,967
)
Net change in unrealized gain (loss)
11,411
—
—
11,411
Reclassification adjustments included in earnings:
Interest revenue, Investment securities, Taxable securities
—
—
—
Gain on available for sale securities, net
(2,049
)
—
—
(2,049
)
Other comprehensive income (loss), before income taxes
9,362
—
—
9,362
Federal and state income taxes
1
3,616
—
3,616
Other comprehensive income (loss), net of income taxes
5,746
—
—
5,746
Balance, March 31, 2017
$
(3,341
)
$
—
$
(1,880
)
$
(5,221
)
1
Calculated using a 39 percent effective tax rate.
-
99
-
(
9
)
Earnings Per Share
(In thousands, except share and per share amounts)
Three Months Ended
March 31,
2017
2016
Numerator:
Net income attributable to BOK Financial Corp. shareholders
$
88,356
$
42,564
Less: Earnings allocated to participating securities
1,003
538
Numerator for basic earnings per share – income available to common shareholders
87,353
42,026
Effect of reallocating undistributed earnings of participating securities
—
—
Numerator for diluted earnings per share – income available to common shareholders
$
87,353
$
42,026
Denominator:
Weighted average shares outstanding
65,457,772
66,131,166
Less: Participating securities included in weighted average shares outstanding
741,808
834,625
Denominator for basic earnings per common share
64,715,964
65,296,541
Dilutive effect of employee stock compensation plans
1
67,773
34,887
Denominator for diluted earnings per common share
64,783,737
65,331,428
Basic earnings per share
$
1.35
$
0.64
Diluted earnings per share
$
1.35
$
0.64
1
Excludes employee stock options with exercise prices greater than current market price.
—
244,019
-
100
-
(
10
)
Reportable Segments
Reportable segments reconciliation to the Consolidated Financial Statements for the three months ended
March 31, 2017
is as follows (in thousands):
Commercial
Consumer
Wealth
Management
Funds Management and Other
BOK
Financial
Consolidated
Net interest revenue from external sources
$
134,704
$
21,129
$
11,485
$
33,864
$
201,182
Net interest revenue (expense) from internal sources
(16,793
)
10,952
8,856
(3,015
)
—
Net interest revenue
117,911
32,081
20,341
30,849
201,182
Provision for credit losses
(1,462
)
1,272
40
150
—
Net interest revenue after provision for credit losses
119,373
30,809
20,301
30,699
201,182
Other operating revenue
46,270
47,306
74,158
2,562
170,296
Other operating expense
52,436
53,532
60,410
78,333
244,711
Net direct contribution
113,207
24,583
34,049
(45,072
)
126,767
Gain (loss) on financial instruments, net
38
(1,667
)
—
1,629
—
Change in fair value of mortgage servicing rights
—
1,856
—
(1,856
)
—
Loss on repossessed assets, net
(5
)
(136
)
—
141
—
Corporate expense allocations
8,631
16,868
10,672
(36,171
)
—
Net income before taxes
104,609
7,768
23,377
(8,987
)
126,767
Federal and state income taxes
40,693
3,022
9,094
(14,706
)
38,103
Net income
63,916
4,746
14,283
5,719
88,664
Net income attributable to non-controlling interests
—
—
—
308
308
Net income attributable to BOK Financial Corp. shareholders
$
63,916
$
4,746
$
14,283
$
5,411
$
88,356
Average assets
$
17,438,776
$
8,648,562
$
7,160,849
$
(293,198
)
$
32,954,989
-
101
-
Reportable segments reconciliation to the Consolidated Financial Statements for the three months ended
March 31, 2016
is as follows (in thousands):
Commercial
Consumer
Wealth
Management
Funds Management and Other
BOK
Financial
Consolidated
Net interest revenue from external sources
$
116,637
$
21,449
$
6,078
$
38,408
$
182,572
Net interest revenue (expense) from internal sources
(14,632
)
9,353
$
7,663
(2,384
)
—
Net interest revenue
102,005
30,802
13,741
36,024
182,572
Provision for credit losses
21,572
1,702
(150
)
11,876
35,000
Net interest revenue after provision for credit losses
80,433
29,100
13,891
24,148
147,572
Other operating revenue
45,108
54,029
68,747
(10,470
)
157,414
Other operating expense
56,070
55,718
60,684
70,098
242,570
Net direct contribution
69,471
27,411
21,954
(56,420
)
62,416
Gain on financial instruments, net
—
16,581
—
(16,581
)
—
Change in fair value of mortgage servicing rights
—
(27,988
)
—
27,988
—
Gain (loss) on repossessed assets, net
(82
)
153
—
(71
)
—
Corporate expense allocations
8,744
15,978
10,535
(35,257
)
—
Net income before taxes
60,645
179
11,419
(9,827
)
62,416
Federal and state income taxes
23,591
70
4,442
(6,675
)
21,428
Net income
37,054
109
6,977
(3,152
)
40,988
Net loss attributable to non-controlling interests
—
—
—
(1,576
)
(1,576
)
Net income attributable to BOK Financial Corp. shareholders
$
37,054
$
109
$
6,977
$
(1,576
)
$
42,564
Average assets
$
16,969,015
$
8,687,289
$
5,565,047
$
287,120
$
31,508,471
-
102
-
(
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 at the measurement date based on market conditions at that date. 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.
For some assets and liabilities, observable market transactions and market information might be available. For other assets and liabilities, observable market transactions and market information might not be available. A hierarchy for fair value has been established which categorizes into three levels the inputs to valuation techniques used to measure fair value. The three levels are as follows:
Quoted Prices in Active Markets for Identical Assets or Liabilities (Level 1) - Fair value is based on unadjusted quoted prices in active markets for identical assets or liabilities.
Significant Other Observable Inputs (Level 2) - 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 is 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 (Level 3) - Fair value is based upon model-based valuation techniques for which at least one significant assumption is not observable in the market.
Transfers between levels are recognized as of the end of the reporting period. There were no transfers in or out of quoted prices in active markets for identical instruments to significant other observable inputs or significant unobservable inputs during the
three
months ended
March 31, 2017
and
2016
, respectively. Transfers between significant other observable inputs and significant unobservable inputs during the
three
months ended
March 31, 2017
and
2016
are included in the summary of changes in recurring fair values measured using unobservable inputs.
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 all observable inputs, management may adjust prices obtained from third-party pricing services to more appropriately reflect the prices that would be received to sell assets or paid to transfer liabilities in orderly transactions in the current market. No significant adjustments were made to prices provided by third-party pricing services at
March 31, 2017
,
December 31, 2016
or
March 31, 2016
.
-
103
-
Assets and Liabilities Measured at Fair Value on a Recurring Basis
The fair value of financial assets and liabilities measured on a recurring basis was as follows as of
March 31, 2017
(in thousands):
Total
Quoted Prices in Active Markets for Identical Instruments (Level 1)
Significant Other Observable Inputs (Level 2)
Significant Unobservable Inputs
(Level 3)
Assets:
Trading securities:
U.S. government agency debentures
$
18,365
$
—
$
18,365
$
—
U.S. government agency residential mortgage-backed securities
578,977
—
578,977
—
Municipal and other tax-exempt securities
45,114
—
45,114
—
Other trading securities
34,700
—
34,700
—
Total trading securities
677,156
—
677,156
—
Available for sale securities:
U.S. Treasury
999
999
—
—
Municipal and other tax-exempt securities
35,453
—
29,731
5,722
U.S. government agency residential mortgage-backed securities
5,372,916
—
5,372,916
—
Privately issued residential mortgage-backed securities
108,626
—
108,626
—
Commercial mortgage-backed securities guaranteed by U.S. government agencies
2,877,028
—
2,877,028
—
Other debt securities
4,153
—
—
4,153
Perpetual preferred stock
19,272
—
19,272
—
Equity securities and mutual funds
18,844
3,906
14,938
—
Total available for sale securities
8,437,291
4,905
8,422,511
9,875
Fair value option securities – U.S. government agency residential mortgage-backed securities
441,714
—
441,714
—
Residential mortgage loans held for sale
248,707
—
236,028
12,679
Mortgage servicing rights
1
249,403
—
—
249,403
Derivative contracts, net of cash collateral
2
304,727
12,631
292,096
—
Liabilities:
Derivative contracts, net of cash collateral
2
276,422
15,455
260,967
—
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
6
, Mortgage Banking Activities.
2
See Note
3
for detail of fair value of derivative contracts by contract type. Derivative contracts in asset positions that were valued based on quoted prices in active markets for identical instruments (Level 1) are primarily exchange-traded interest rate and energy derivative contacts. Derivative contacts in liability positions that were valued using quoted prices in active markets for identical instruments are exchange-traded interest rate and agricultural derivative contracts, net of cash margin.
-
104
-
The fair value of financial assets and liabilities measured on a recurring basis was as follows as of
December 31, 2016
(in thousands):
Total
Quoted Prices in Active Markets for Identical Instruments (Level 1)
Significant Other Observable Inputs (Level 2)
Significant Unobservable Inputs
(Level 3)
Assets:
Trading securities:
U.S. government agency debentures
$
6,234
$
—
$
6,234
$
—
U.S. government agency residential mortgage-backed securities
310,067
—
310,067
—
Municipal and other tax-exempt securities
14,427
—
14,427
—
Other trading securities
6,900
—
6,900
—
Total trading securities
337,628
—
337,628
—
Available for sale securities:
U.S. Treasury
999
999
—
—
Municipal and other tax-exempt securities
40,993
—
35,204
5,789
U.S. government agency residential mortgage-backed securities
5,460,386
—
5,460,386
—
Privately issued residential mortgage-backed securities
115,535
—
115,535
—
Commercial mortgage-backed securities guaranteed by U.S. government agencies
3,017,933
—
3,017,933
—
Other debt securities
4,152
—
—
4,152
Perpetual preferred stock
18,474
—
18,474
—
Equity securities and mutual funds
18,357
3,495
14,862
—
Total available for sale securities
8,676,829
4,494
8,662,394
9,941
Fair value option securities – U.S. government agency residential mortgage-backed securities
77,046
—
77,046
—
Residential mortgage loans held for sale
301,897
—
290,280
11,617
Mortgage servicing rights
1
247,073
—
—
247,073
Derivative contracts, net of cash collateral
2
689,872
7,541
682,331
—
Liabilities:
Derivative contracts, net of cash collateral
2
664,531
6,972
657,559
—
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
6
, Mortgage Banking Activities.
2
See Note
3
for detail of fair value of derivative contracts by contract type. Derivative contracts based on quoted prices in active markets for identical instruments (Level 1) are exchange-traded interest-rate and energy derivative contacts, net of cash margin. Derivative contracts in liability positions that were valued using quoted prices in active markets for identical instruments (Level 1) are exchange-traded interest rate, energy and agricultural derivative contracts, net of cash margin.
-
105
-
The fair value of financial assets and liabilities measured on a recurring basis was as follows as of
March 31, 2016
(in thousands):
Total
Quoted Prices in Active Markets for Identical Instruments (Level 1)
Significant Other Observable Inputs (Level 2)
Significant Unobservable Inputs
(Level 3)
Assets:
Trading securities:
U.S. government agency debentures
$
59,733
$
—
$
59,733
$
—
U.S. government agency residential mortgage-backed securities
146,896
—
146,896
—
Municipal and other tax-exempt securities
58,797
—
58,797
—
Other trading securities
14,113
—
14,113
—
Total trading securities
279,539
—
279,539
—
Available for sale securities:
U.S. Treasury
1,003
1,003
—
—
Municipal and other tax-exempt securities
51,308
—
41,694
9,614
U.S. government agency residential mortgage-backed securities
5,716,525
—
5,716,525
—
Privately issued residential mortgage-backed securities
133,030
—
133,030
—
Commercial mortgage-backed securities guaranteed by U.S. government agencies
2,942,404
—
2,942,404
—
Other debt securities
4,151
—
—
4,151
Perpetual preferred stock
19,575
—
19,575
—
Equity securities and mutual funds
18,040
3,216
14,824
—
Total available for sale securities
8,886,036
4,219
8,868,052
13,765
Fair value option securities – U.S. government agency residential mortgage-backed securities
418,887
—
418,887
—
Residential mortgage loans held for sale
332,040
—
323,941
8,099
Mortgage servicing rights
1
196,055
—
—
196,055
Derivative contracts, net of cash collateral
2
790,146
29,533
760,613
—
Liabilities:
Derivative contracts, net of cash collateral
2
705,578
3,084
702,494
—
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
6
, Mortgage Banking Activities.
2
See Note
3
for detail of fair value of derivative contracts by contract type. Derivative contracts based on quoted prices in active markets for identical instruments (Level 1) are exchange-traded energy and agricultural derivative contacts, net of cash margin. Derivative contracts in liability positions that were valued using quoted prices in active markets for identical instruments (Level 1) were exchange-traded interest rate derivative contracts, fully offset by cash margin.
-
106
-
Following is a description of the Company's valuation methodologies used for assets and liabilities measured on a recurring basis:
Securities
The fair values of trading, available for sale and fair value option 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.
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 references 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. Significant unobservable inputs are developed by investment securities professionals involved in the active trading of similar securities. A summary of significant inputs used to value these securities follows. A management committee composed of senior members from the Company's Capital Markets, Risk Management and Finance departments assesses the appropriateness of these inputs quarterly.
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 uses 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 and forward sales contracts. The fair value of mortgage loans that were unable to be sold to U.S. government agencies were determined using quoted prices of loans that are sold in securitization transactions with a liquidity discount applied.
Other Assets - Private Equity Funds
The fair value of the portfolio investments of the Company's two private equity funds is based upon net asset value reported by the underlying funds, as adjusted by the general partner when necessary, as a practical expedient to measure the fair value of the investments in the underlying funds. The Company's private equity funds provide customers alternative investment opportunities as limited partners of the funds. As fund of funds, the private equity funds invest in other limited partnerships or limited liability companies that invest substantially all of their assets in U.S. companies pursuing diversified investment strategies including early-stage venture capital, distressed securities and corporate or asset buy-outs. Private equity fund assets are long-term, illiquid investments. No secondary market exists for these assets. The private equity funds typically invest in funds that provide no redemption rights to investors. The fair value of the private equity investments may only be realized through cash distributions from the underlying funds.
See Note
7
for disclosure of the fair value of the private equity funds using the net asset value per share of the underlying investments, as a practical expedient, included in Other assets in the Consolidated Balance Sheets of the Company.
-
107
-
The following represents the changes for the three months ended
March 31, 2017
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 securities
Other debt securities
Residential mortgage loans held for sale
Balance, Dec. 31, 2016
$
5,789
$
4,152
$
11,617
Transfer to Level 3 from Level 2
1
—
—
1,887
Purchases
—
—
—
Proceeds from sales
—
—
(589
)
Redemptions and distributions
—
—
—
Gain (loss) recognized in earnings:
Mortgage banking revenue
—
—
(236
)
Other comprehensive income (loss):
Net change in unrealized gain (loss)
(67
)
1
—
Balance, March 31, 2017
$
5,722
$
4,153
$
12,679
1
Recurring transfers to Level 3 from Level 2 consist of residential mortgage loans intended for sale to U.S. government agencies that fail to meet conforming standards.
The following represents the changes for the three months ended
March 31, 2016
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 securities
Other debt securities
Residential mortgage loans held for sale
Balance, Dec. 31, 2015
$
9,610
$
4,151
$
7,874
Transfer to Level 3 from Level 2
1
—
—
460
Purchases
—
—
—
Proceeds from sales
—
—
(113
)
Redemptions and distributions
—
—
—
Gain (loss) recognized in earnings:
Mortgage banking revenue
—
—
(122
)
Other comprehensive income (loss):
Net change in unrealized gain (loss)
4
—
—
Balance, March 31, 2016
$
9,614
$
4,151
$
8,099
1
Recurring transfers to Level 3 from Level 2 consist of residential mortgage loans intended for sale to U.S. government agencies that fail to meet conforming standards.
-
108
-
A summary of quantitative information about assets measured at fair value on a recurring basis using Significant Unobservable Inputs (Level 3) as of
March 31, 2017
follows (in thousands):
Par
Value
Amortized
Cost/Unpaid Principal Balance
Fair
Value
Valuation Technique(s)
Unobservable Input
Range
(Weighted Average)
Available for sale securities
Municipal and other tax-exempt securities
$
6,195
$
6,163
$
5,722
Discounted cash flows
1
Interest rate spread
7.64%-7.94% (7.89%)
2
90.00%-91.22% (90.75%)
3
Other debt securities
4,400
4,400
4,153
Discounted cash flows
1
Interest rate spread
6.00%-6.84% (6.75%)
4
94.34% - 94.39 (94.38%)
3
Residential mortgage loans held for sale
N/A
13,623
12,679
Quoted prices of loans sold in securitization transactions, with a liquidity discount applied
Liquidity discount applied to the market value of a mortgage loans qualifying for sale to U.S. government agencies.
93.07%
1
Discounted cash flows developed using discount rates primarily based on reference to interest rate spreads for comparable securities of similar duration and credit rating as determined by the nationally-recognized rating agencies, adjusted for lack of trading volume.
2
Interest rate yields used to value investment grade tax-exempt securities represent a spread of
632
to
685
basis points over average yields for comparable tax-exempt securities.
3
Represents fair value as a percentage of par value.
4
Interest rate yields used to value investment grade taxable securities based on comparable short-term taxable securities which are generally yielding less than
3 percent
.
A summary of quantitative information about Recurring Fair Value Measurements based on Significant Unobservable Inputs (Level 3) as of
December 31, 2016
follows (in thousands):
Par
Value
Amortized
Cost/Unpaid Principal Balance
Fair
Value
Valuation Technique(s)
Unobservable Input
Range
(Weighted Average)
Available for sale securities
Municipal and other tax-exempt securities
$
6,195
$
6,163
$
5,789
Discounted cash flows
1
Interest rate spread
5.91%-6.21% (6.16%)
2
90.00%-93.40% (92.20%)
3
Other debt securities
4,400
4,400
4,152
Discounted cash flows
1
Interest rate spread
6.01%-6.26% (6.23%)
4
94.34% - 94.36 (94.36%)
3
Residential mortgage loans held for sale
N/A
12,431
11,617
Quoted prices of loans sold in securitization transactions, with a liquidity discount applied
Liquidity discount applied to the market value of a mortgage loans qualifying for sale to U.S. government agencies.
93.45%
1
Discounted cash flows developed using discount rates primarily based on reference to interest rate spreads for comparable securities of similar duration and credit rating as determined by the nationally-recognized rating agencies, adjusted for lack of trading volume.
2
Interest rate yields used to value investment grade tax-exempt securities represent a spread of
467
to
525
basis points over average yields for comparable tax-exempt securities.
3
Represents fair value as a percentage of par value.
4
Interest rate yields used to value investment grade taxable securities based on comparable short-term taxable securities which are generally yielding less than
1 percent
.
-
109
-
A summary of quantitative information about Recurring Fair Value Measurements based on Significant Unobservable Inputs (Level 3) as of
March 31, 2016
follows (in thousands):
Par
Value
Amortized
Cost
Fair
Value
Valuation Technique(s)
Unobservable Input
Range
(Weighted Average)
Available for sale securities
Municipal and other tax-exempt securities
$
10,370
$
10,311
$
9,614
Discounted cash flows
1
Interest rate spread
5.40%-5.70% (5.66%)
2
90.00%-93.20% (92.72%)
3
Other debt securities
4,400
4,400
4,151
Discounted cash flows
1
Interest rate spread
5.51%-5.93% (5.88%)
4
94.32% - 94.34 (94.34%)
3
Residential mortgage loans held for sale
N/A
8,742
8,099
Quoted prices of loans sold in securitization transactions, with a liquidity discount applied
Liquidity discount applied to the market value of a mortgage loans qualifying for sale to U.S. government agencies.
92.64%
1
Discounted cash flows developed using discount rates primarily based on reference to interest rate spreads for comparable securities of similar duration and credit rating as determined by the nationally-recognized rating agencies, adjusted for lack of trading volume.
2
Interest rate yields used to value investment grade tax-exempt securities represent a spread of
480
to
519
basis points over average yields for comparable tax-exempt securities.
3
Represents fair value as a percentage of par value.
4
Interest rate yields used to value investment grade taxable securities based on comparable short-term taxable securities which are generally yielding less than
1 percent
.
Fair Value of Assets and Liabilities Measured on a Non-Recurring Basis
Assets measured at fair value on a non-recurring basis include 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.
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 with a balance at
March 31, 2017
for which the fair value was adjusted during the
three
months ended
March 31, 2017
:
Carrying Value at March 31, 2017
Fair Value Adjustments for the Three Months Ended
March 31, 2017
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
Impaired loans
$
—
$
462
$
1,614
$
444
$
—
Real estate and other repossessed assets
—
777
418
—
293
-
110
-
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 with a balance at
March 31, 2016
for which the fair value was adjusted during the
three
months ended
March 31, 2016
:
Carrying Value at March 31, 2016
Fair Value Adjustments for the Three Months Ended
March 31, 2016
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
Impaired loans
$
—
$
604
$
32,836
$
22,157
$
—
Real estate and other repossessed assets
—
3,577
—
—
458
The fair value of collateral-dependent impaired loans secured by real estate 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. Non-recurring fair value measurements of collateral-dependent impaired loans and real estate and other repossessed assets based on significant unobservable inputs are generally due to estimates of current fair values between appraisal dates. Significant unobservable inputs include listing prices for the same or comparable assets, uncorroborated expert opinions or management's knowledge of the collateral or industry. Non-recurring fair value measurements of collateral dependent loans secured by mineral rights are generally determined by our internal staff of engineers on projected cash flows under current market conditions and are based on significant unobservable inputs. Projected cash flows are discounted according to risk characteristics of the underlying oil and gas properties. Assets 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 prices with existing conventional equipment, operating methods and costs. Significant unobservable inputs are developed by asset management and workout professionals and approved by senior Credit Administration executives.
A summary of quantitative information about Non-recurring Fair Value Measurements based on Significant Unobservable Inputs (Level 3) as of
March 31, 2017
follows (in thousands):
Fair Value
Valuation Technique(s)
Unobservable Input
Range
(Weighted Average)
Impaired loans
$
1,614
Discounted cash flows
Recoverable oil and gas reserves, forward-looking commodity prices, estimated operating costs
76% - 81% (77%)
1
Real estate and other repossessed assets
418
Appraised value, as adjusted
Marketability adjustment off appraised value
2
65% - 86% (78%)
1
Represents fair value as a percentage of the unpaid principal balance.
2
Marketability adjustments include consideration of estimated costs to sell which is approximately 10% of the fair value.
A summary of quantitative information about Non-recurring Fair Value Measurements based on Significant Unobservable Inputs (Level 3) as of
March 31, 2016
follows (in thousands):
Fair Value
Valuation Technique(s)
Unobservable Input
Range
(Weighted Average)
Impaired loans
$
32,836
Discounted cash flows
Recoverable oil and gas reserves, forward-looking commodity prices, estimated operating costs
55% - 73% (60%)
1
1
Represents fair value as a percentage of the unpaid principal balance.
-
111
-
Fair Value of Financial Instruments
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
March 31, 2017
(dollars in thousands):
Carrying
Value
Estimated
Fair
Value
Quoted Prices in Active Markets for Identical Instruments (Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
Cash and due from banks
$
546,575
$
546,575
$
546,575
$
—
$
—
Interest-bearing cash and cash equivalents
2,220,640
2,220,640
2,220,640
—
—
Trading securities:
—
U.S. government agency debentures
18,365
18,365
—
18,365
—
U.S. government agency residential mortgage-backed securities
578,977
578,977
—
578,977
—
Municipal and other tax-exempt securities
45,114
45,114
—
45,114
—
Other trading securities
34,700
34,700
—
34,700
—
Total trading securities
677,156
677,156
—
677,156
—
Investment securities:
Municipal and other tax-exempt securities
298,811
301,128
—
301,128
—
U.S. government agency residential mortgage-backed securities
19,378
19,967
—
19,967
—
Other debt securities
201,213
219,568
—
219,568
—
Total investment securities
519,402
540,663
—
540,663
—
Available for sale securities:
U.S. Treasury
999
999
999
—
—
Municipal and other tax-exempt securities
35,453
35,453
—
29,731
5,722
U.S. government agency residential mortgage-backed securities
5,372,916
5,372,916
—
5,372,916
—
Privately issued residential mortgage-backed securities
108,626
108,626
—
108,626
—
Commercial mortgage-backed securities guaranteed by U.S. government agencies
2,877,028
2,877,028
—
2,877,028
—
Other debt securities
4,153
4,153
—
—
4,153
Perpetual preferred stock
19,272
19,272
—
19,272
—
Equity securities and mutual funds
18,844
18,844
3,906
14,938
—
Total available for sale securities
8,437,291
8,437,291
4,905
8,422,511
9,875
Fair value option securities – U.S. government agency residential mortgage-backed securities
441,714
441,714
—
441,714
—
Residential mortgage loans held for sale
248,707
248,707
—
236,028
12,679
Loans:
Commercial
10,327,110
10,088,885
—
—
10,088,885
Commercial real estate
3,871,063
3,816,898
—
—
3,816,898
Residential mortgage
1,946,274
1,957,635
—
—
1,957,635
Personal
847,459
838,964
—
—
838,964
Total loans
16,991,906
16,702,382
—
—
16,702,382
Allowance for loan losses
(248,710
)
—
—
—
—
Loans, net of allowance
16,743,196
16,702,382
—
—
16,702,382
Mortgage servicing rights
249,403
249,403
—
—
249,403
Derivative instruments with positive fair value, net of cash margin
304,727
304,727
23,128
281,599
—
Deposits with no stated maturity
20,331,511
20,331,511
—
—
20,331,511
Time deposits
2,243,848
2,207,968
—
—
2,207,968
Other borrowed funds
5,794,928
5,790,533
—
—
5,790,533
Subordinated debentures
144,649
140,888
—
140,888
—
Derivative instruments with negative fair value, net of cash margin
276,422
276,422
11,628
264,794
—
-
112
-
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, 2016
(dollars in thousands):
Carrying
Value
Estimated
Fair
Value
Quoted Prices in Active Markets for Identical Instruments (Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
Cash and due from banks
$
620,846
$
620,846
$
620,846
$
—
$
—
Interest-bearing cash and cash equivalents
1,916,651
1,916,651
1,916,651
—
—
Trading securities:
—
U.S. government agency debentures
6,234
6,234
—
6,234
—
U.S. government agency residential mortgage-backed securities
310,067
310,067
—
310,067
—
Municipal and other tax-exempt securities
14,427
14,427
—
14,427
—
Other trading securities
6,900
6,900
—
6,900
—
Total trading securities
337,628
337,628
—
337,628
—
Investment securities:
Municipal and other tax-exempt securities
320,364
321,225
—
321,225
—
U.S. government agency residential mortgage-backed securities
20,777
21,473
—
21,473
—
Other debt securities
205,004
222,795
—
222,795
—
Total investment securities
546,145
565,493
—
565,493
—
Available for sale securities:
U.S. Treasury
999
999
999
—
—
Municipal and other tax-exempt securities
40,993
40,993
—
35,204
5,789
U.S. government agency residential mortgage-backed securities
5,460,386
5,460,386
—
5,460,386
—
Privately issued residential mortgage-backed securities
115,535
115,535
—
115,535
—
Commercial mortgage-backed securities guaranteed by U.S. government agencies
3,017,933
3,017,933
—
3,017,933
—
Other debt securities
4,152
4,152
—
—
4,152
Perpetual preferred stock
18,474
18,474
—
18,474
—
Equity securities and mutual funds
18,357
18,357
3,495
14,862
—
Total available for sale securities
8,676,829
8,676,829
4,494
8,662,394
9,941
Fair value option securities – U.S. government agency residential mortgage-backed securities
77,046
77,046
—
77,046
—
Residential mortgage loans held for sale
301,897
301,897
—
290,280
11,617
Loans:
Commercial
10,390,824
10,437,016
—
—
10,437,016
Commercial real estate
3,809,046
3,850,981
—
—
3,850,981
Residential mortgage
1,949,832
2,025,159
—
—
2,025,159
Personal
839,958
864,904
—
—
864,904
Total loans
16,989,660
17,178,060
—
—
17,178,060
Allowance for loan losses
(246,159
)
—
—
—
—
Loans, net of allowance
16,743,501
17,178,060
—
—
17,178,060
Mortgage servicing rights
247,073
247,073
—
—
247,073
Derivative instruments with positive fair value, net of cash margin
689,872
689,872
7,541
682,331
—
Deposits with no stated maturity
20,526,295
20,526,295
—
—
20,526,295
Time deposits
2,221,800
2,218,303
—
—
2,218,303
Other borrowed funds
5,572,662
5,556,327
—
—
5,556,327
Subordinated debentures
144,640
128,903
—
128,903
—
Derivative instruments with negative fair value, net of cash margin
664,531
664,531
6,972
657,559
—
-
113
-
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
March 31, 2016
(dollars in thousands):
Carrying
Value
Estimated
Fair
Value
Quoted Prices in Active Markets for Identical Instruments (Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
Cash and due from banks
$
481,510
$
481,510
$
481,510
$
—
$
—
Interest-bearing cash and cash equivalents
1,831,162
1,831,162
1,831,162
—
—
Trading securities:
—
U.S. government agency debentures
59,733
59,733
—
59,733
—
U.S. government agency residential mortgage-backed securities
146,896
146,896
—
146,896
—
Municipal and other tax-exempt securities
58,797
58,797
—
58,797
—
Other trading securities
14,113
14,113
—
14,113
—
Total trading securities
279,539
279,539
—
279,539
—
Investment securities:
Municipal and other tax-exempt securities
347,684
352,542
—
352,542
—
U.S. government agency residential mortgage-backed securities
25,366
26,794
—
26,794
—
Other debt securities
202,997
230,407
—
230,407
—
Total investment securities
576,047
609,743
—
609,743
—
Available for sale securities:
U.S. Treasury
1,003
1,003
1,003
—
—
Municipal and other tax-exempt securities
51,308
51,308
—
41,694
9,614
U.S. government agency residential mortgage-backed securities
5,716,525
5,716,525
—
5,716,525
—
Privately issued residential mortgage-backed securities
133,030
133,030
—
133,030
—
Commercial mortgage-backed securities guaranteed by U.S. government agencies
2,942,404
2,942,404
—
2,942,404
—
Other debt securities
4,151
4,151
—
—
4,151
Perpetual preferred stock
19,575
19,575
—
19,575
—
Equity securities and mutual funds
18,040
18,040
3,216
14,824
—
Total available for sale securities
8,886,036
8,886,036
4,219
8,868,052
13,765
Fair value option securities – U.S. government agency residential mortgage-backed securities
418,887
418,887
—
418,887
—
Residential mortgage loans held for sale
332,040
332,040
—
323,941
8,099
Loans:
Commercial
10,288,425
10,092,121
—
—
10,092,121
Commercial real estate
3,370,507
3,351,250
—
—
3,351,250
Residential mortgage
1,869,309
1,906,310
—
—
1,906,310
Personal
494,325
490,166
—
—
490,166
Total loans
16,022,566
15,839,847
—
—
15,839,847
Allowance for loan losses
(233,156
)
—
—
—
—
Loans, net of allowance
15,789,410
15,839,847
—
—
15,839,847
Mortgage servicing rights
196,055
196,055
—
—
196,055
Derivative instruments with positive fair value, net of cash margin
790,146
790,146
29,533
760,613
—
Deposits with no stated maturity
18,076,946
18,076,946
—
—
18,076,946
Time deposits
2,341,374
2,339,734
—
—
2,339,734
Other borrowed funds
6,326,718
6,309,208
—
—
6,309,208
Subordinated debentures
226,385
224,314
—
—
224,314
Derivative instruments with negative fair value, net of cash margin
705,578
705,578
3,084
702,494
—
-
114
-
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 sheets for cash and short-term instruments approximates those assets’ fair values.
Securities
The fair values of securities are generally based on Significant Other Observable Inputs such as quoted prices for comparable instruments or interest rates and credit spreads, yield curves, volatilities, prepayment speeds and loss severities.
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 which are classified as Significant Unobservable Inputs. The fair values of loans were estimated to approximate their discounted cash flows less loan loss allowances allocated to these loans of
$221 million
at
March 31, 2017
,
$218 million
at
December 31, 2016
and
$208 million
at
March 31, 2016
. A summary of assumptions used in determining the fair value of loans follows:
Range of
Contractual
Yields
Average
Re-pricing
(in years)
Discount
Rate
March 31, 2017:
Commercial
0.38% - 30.00%
0.67
0.62% - 4.68%
Commercial real estate
0.38% - 18.00%
0.73
1.00% - 4.37%
Residential mortgage
1.74% - 18.00%
2.26
1.83% - 4.26%
Personal
0.25% - 21.00%
0.30
0.77% - 4.71%
December 31, 2016:
Commercial
0.38% - 30.00%
0.70
0.64% - 4.60%
Commercial real estate
0.38% - 18.00%
0.71
0.94% - 4.27%
Residential mortgage
1.74% - 18.00%
2.27
1.71% - 4.26%
Personal
0.25% - 21.00%
0.40
1.03% - 4.59%
March 31, 2016:
Commercial
0.38% - 30.00%
0.73
0.46% - 3.92%
Commercial real estate
0.38% - 18.00%
0.72
0.85% - 3.60%
Residential mortgage
1.68% - 18.00%
2.07
1.23% - 3.73%
Personal
0.38% - 21.00%
0.37
0.78% - 4.01%
Deposits
The fair values of time deposits are based on discounted cash flow analyses using interest rates currently being offered on similar transactions which are considered Significant Unobservable Inputs. 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 the tables above.
-
115
-
A summary of assumptions used in determining the fair value of time deposits follows:
Range of
Contractual
Yields
Average
Re-pricing
(in years)
Discount
Rate
March 31, 2017
0.03% - 10.00%
1.90
1.67% - 2.09%
December 31, 2016
0.02% - 9.65%
1.96
1.57% - 2.00%
March 31, 2016
0.02% - 10.00%
2.05
1.15% - 1.47%
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 which are considered Significant Unobservable Inputs. A summary of assumptions used in determining the fair value of other borrowing and subordinated debentures follows:
Range of
Contractual
Yields
Average
Re-pricing
(in years)
Discount
Rate
March 31, 2017:
Other borrowed funds
0.25% - 3.42%
0.02
0.82% - 3.44%
Subordinated debentures
5.38%
16.71
5.54%
December 31, 2016:
Other borrowed funds
0.25% - 3.50%
0.00
0.55% - 3.22%
Subordinated debentures
5.38%
16.86
6.11%
March 31, 2016:
Other borrowed funds
0.25% - 0.80%
0.00
0.25% - 2.89%
Subordinated debentures
1.31%
1.12
2.13%
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
March 31, 2017
,
December 31, 2016
or
March 31, 2016
.
Fair Value Election
As more fully disclosed in Note
2
and Note
6
to the Consolidated Financial Statements, the Company has elected to carry all residential mortgage-backed securities guaranteed by U.S. government agencies and U.S. Treasury securities held 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.
-
116
-
(
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
March 31,
2017
2016
Amount:
Federal statutory tax
$
44,368
$
21,846
Tax exempt revenue
(3,111
)
(2,532
)
Effect of state income taxes, net of federal benefit
2,445
2,301
Utilization of tax credits:
Low-income housing tax credit, net of amortization
(1,723
)
(1,310
)
Other tax credits
(364
)
(521
)
Bank-owned life insurance
(772
)
(791
)
Share-based compensation
(3,937
)
—
Other, net
1,197
2,435
Total income tax expense
$
38,103
$
21,428
Three Months Ended
March 31,
2017
2016
Percent of pretax income:
Federal statutory tax
35.0
%
35.0
%
Tax exempt revenue
(2.4
)
(4.1
)
Effect of state income taxes, net of federal benefit
1.9
3.7
Utilization of tax credits:
Low-income housing tax credit, net of amortization
(1.4
)
(2.1
)
Other tax credits
(0.3
)
(0.8
)
Bank-owned life insurance
(0.6
)
(1.3
)
Share-based compensation
(3.1
)
—
Other, net
1.0
3.9
Total
30.1
%
34.3
%
(
13
)
Subsequent Events
The Company evaluated events from the date of the consolidated financial statements on
March 31, 2017
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.
-
117
-
Quarterly Financial Summary – Unaudited
Consolidated Daily Average Balances, Average Yields and Rates
(In Thousands, Except Per Share Data)
Three Months Ended
March 31, 2017
December 31, 2016
Average
Balance
Revenue/
Expense
Yield/
Rate
Average
Balance
Revenue/
Expense
Yield/
Rate
Assets
Interest-bearing cash and cash equivalents
$
2,087,964
$
4,244
0.82
%
$
2,032,785
$
2,800
0.55
%
Trading securities
579,549
5,369
3.87
%
476,498
4,554
3.91
%
Investment securities
Taxable
221,684
3,013
5.44
%
224,376
3,024
5.39
%
Tax-exempt
309,252
1,893
2.45
%
318,493
1,854
2.33
%
Total investment securities
530,936
4,906
3.70
%
542,869
4,878
3.60
%
Available for sale securities
Taxable
8,509,423
42,927
2.02
%
8,706,449
42,482
1.98
%
Tax-exempt
57,626
728
5.37
%
60,106
748
5.27
%
Total available for sale securities
8,567,049
43,655
2.05
%
8,766,555
43,230
2.00
%
Fair value option securities
416,524
2,380
2.27
%
210,733
541
0.99
%
Restricted equity securities
312,498
4,309
5.52
%
334,114
4,554
5.45
%
Residential mortgage loans held for sale
220,325
1,836
3.35
%
345,066
2,835
3.31
%
Loans
17,135,825
164,119
3.88
%
16,723,588
156,734
3.67
%
Allowance for loan losses
(249,379
)
(246,977
)
Loans, net of allowance
16,886,446
164,119
3.94
%
16,476,611
156,734
3.72
%
Total earning assets
29,601,291
230,818
3.15
%
29,185,231
220,126
2.98
%
Receivable on unsettled securities sales
62,641
33,813
Cash and other assets
3,291,057
3,742,032
Total assets
$
32,954,989
$
32,961,076
Liabilities and equity
Interest-bearing deposits:
Transaction
$
10,567,475
$
5,214
0.20
%
$
9,980,132
$
3,912
0.16
%
Savings
441,254
87
0.08
%
421,654
91
0.09
%
Time
2,258,930
6,053
1.09
%
2,177,035
6,140
1.12
%
Total interest-bearing deposits
13,267,659
11,354
0.35
%
12,578,821
10,143
0.32
%
Funds purchased
55,508
64
0.47
%
62,004
44
0.28
%
Repurchase agreements
523,561
32
0.02
%
560,891
34
0.02
%
Other borrowings
5,737,955
11,733
0.83
%
6,072,150
9,315
0.61
%
Subordinated debentures
144,644
2,025
5.68
%
144,635
2,003
5.51
%
Total interest-bearing liabilities
19,729,327
25,208
0.52
%
19,418,501
21,539
0.44
%
Non-interest bearing demand deposits
9,101,763
9,124,595
Due on unsettled securities purchases
91,529
77,575
Other liabilities
704,978
1,004,212
Total equity
3,327,392
3,336,193
Total liabilities and equity
$
32,954,989
$
32,961,076
Tax-equivalent Net Interest Revenue
$
205,610
2.63
%
$
198,587
2.54
%
Tax-equivalent Net Interest Revenue to Earning Assets
2.81
%
2.69
%
Less tax-equivalent adjustment
4,428
4,389
Net Interest Revenue
201,182
194,198
Provision for credit losses
—
—
Other operating revenue
170,296
143,754
Other operating expense
244,711
265,547
Income before taxes
126,767
72,405
Federal and state income taxes
38,103
22,496
Net income
88,664
49,909
Net income (loss) attributable to non-controlling interests
308
(117
)
Net income attributable to BOK Financial Corp. shareholders
$
88,356
$
50,026
Earnings Per Average Common Share Equivalent:
Basic
$
1.35
$
0.76
Diluted
$
1.35
$
0.76
Yield calculations are shown on a tax equivalent at the statutory federal and state rates for the periods presented. The yield calculations exclude security trades that have been recorded on trade date with no corresponding interest income and the unrealized gains and losses. The yield calculation also includes average loan balances for which the accrual of interest has been discontinued and are net of unearned income. Yield / rate calculations are generally based on the conventions that determine how interest income and expense is accrued.
-
118
-
Three Months Ended
September 30, 2016
June 30, 2016
March 31, 2016
Average Balance
Revenue /Expense
Yield / Rate
Average Balance
Revenue / Expense
Yield / Rate
Average Balance
Revenue / Expense
Yield / Rate
$
2,047,991
$
2,651
0.51
%
$
2,022,028
$
2,569
0.51
%
$
2,052,840
$
2,706
0.53
%
366,545
3,157
2.71
%
237,808
775
1.89
%
188,100
727
2.47
%
224,518
3,000
5.34
%
227,103
3,069
5.41
%
229,817
3,175
5.53
%
328,074
1,851
2.26
%
335,288
1,878
2.25
%
357,648
1,984
2.22
%
552,592
4,851
3.51
%
562,391
4,947
3.52
%
587,465
5,159
3.51
%
8,795,869
42,513
1.99
%
8,819,135
43,345
2.01
%
8,878,478
44,932
2.06
%
66,721
867
5.47
%
70,977
862
5.06
%
72,958
876
4.95
%
8,862,590
43,380
2.01
%
8,890,112
44,207
2.04
%
8,951,435
45,808
2.08
%
266,998
1,531
1.70
%
368,434
2,062
2.19
%
450,478
2,589
2.38
%
335,812
4,510
5.37
%
319,136
3,863
4.84
%
294,529
4,311
5.85
%
445,930
3,615
3.28
%
401,114
3,508
3.53
%
289,743
2,700
3.75
%
16,447,750
150,077
3.63
%
16,263,132
144,708
3.58
%
15,991,993
142,181
3.57
%
(247,901
)
(245,448
)
(234,116
)
16,199,849
150,077
3.69
%
16,017,684
144,708
3.63
%
15,757,877
142,181
3.63
%
29,078,307
213,772
2.93
%
28,818,707
206,639
2.91
%
28,572,467
206,181
2.92
%
259,906
49,568
115,101
3,308,260
3,117,767
2,820,903
$
32,646,473
$
31,986,042
$
31,508,471
$
9,650,618
$
3,417
0.14
%
$
9,590,855
$
3,260
0.14
%
$
9,756,843
$
3,317
0.14
%
420,009
100
0.09
%
417,122
102
0.10
%
397,479
93
0.09
%
2,197,350
6,295
1.14
%
2,297,621
6,635
1.16
%
2,366,543
7,132
1.21
%
12,267,977
9,812
0.32
%
12,305,598
9,997
0.33
%
12,520,865
10,542
0.34
%
68,280
33
0.19
%
70,682
33
0.19
%
112,211
76
0.27
%
522,822
53
0.04
%
611,264
72
0.05
%
662,640
89
0.05
%
6,342,369
9,105
0.57
%
6,076,028
8,675
0.57
%
5,583,917
7,807
0.56
%
255,890
2,468
3.84
%
232,795
878
1.52
%
226,368
710
1.26
%
19,457,338
21,471
0.44
%
19,296,367
19,655
0.41
%
19,106,001
19,224
0.40
%
8,497,037
8,162,134
8,105,756
200,574
93,812
158,050
1,099,858
1,089,483
813,427
3,391,666
3,344,246
3,325,237
$
32,646,473
$
31,986,042
$
31,508,471
$
192,301
2.49
%
$
186,984
2.50
%
$
186,957
2.52
%
2.64
%
2.63
%
2.65
%
4,455
4,372
4,385
187,846
182,612
182,572
10,000
20,000
35,000
187,310
185,542
157,414
258,088
251,385
242,570
107,068
96,769
62,416
31,956
30,497
21,428
75,112
66,272
40,988
835
471
(1,576
)
$
74,277
$
65,801
$
42,564
$
1.13
$
1.00
$
0.64
$
1.13
$
1.00
$
0.64
-
119
-
Quarterly Earnings Trends – Unaudited
(In thousands, except share and per share data)
Three Months Ended
March 31, 2017
Dec. 31, 2016
Sept. 30, 2016
June 30, 2016
March 31, 2016
Interest revenue
$
226,390
$
215,737
$
209,317
$
202,267
$
201,796
Interest expense
25,208
21,539
21,471
19,655
19,224
Net interest revenue
201,182
194,198
187,846
182,612
182,572
Provision for credit losses
—
—
10,000
20,000
35,000
Net interest revenue after provision for credit losses
201,182
194,198
177,846
162,612
147,572
Other operating revenue
Brokerage and trading revenue
33,623
28,500
38,006
39,530
32,341
Transaction card revenue
32,127
34,521
33,933
34,950
32,354
Fiduciary and asset management revenue
38,631
34,535
34,073
34,813
32,056
Deposit service charges and fees
23,030
23,365
23,668
22,618
22,542
Mortgage banking revenue
25,191
28,414
38,516
34,884
32,100
Other revenue
11,752
12,693
13,080
13,352
11,904
Total fees and commissions
164,354
162,028
181,276
180,147
163,297
Other gains, net
3,627
(1,279
)
2,442
1,307
1,560
Gain (loss) on derivatives, net
(450
)
(35,815
)
2,226
10,766
7,138
Gain (loss) on fair value option securities, net
(1,140
)
(20,922
)
(3,355
)
4,279
9,443
Change in fair value of mortgage servicing rights
1,856
39,751
2,327
(16,283
)
(27,988
)
Gain on available for sale securities, net
2,049
(9
)
2,394
5,326
3,964
Total other operating revenue
170,296
143,754
187,310
185,542
157,414
Other operating expense
Personnel
136,425
141,132
139,212
139,213
133,562
Business promotion
6,717
7,344
6,839
6,703
5,696
Charitable contributions to BOKF Foundation
—
2,000
—
—
—
Professional fees and services
12,379
16,828
14,038
14,158
11,759
Net occupancy and equipment
21,624
21,470
20,111
19,677
18,766
Insurance
6,404
8,705
9,390
7,129
7,265
Data processing and communications
33,940
33,691
33,331
32,802
32,017
Printing, postage and supplies
3,851
3,998
3,790
3,889
3,907
Net losses (gains) and operating expenses of repossessed assets
1,009
1,627
(926
)
1,588
1,070
Amortization of intangible assets
1,802
1,558
1,521
2,624
1,159
Mortgage banking costs
13,003
17,348
15,963
15,746
12,330
Other expense
7,557
9,846
14,819
7,856
15,039
Total other operating expense
244,711
265,547
258,088
251,385
242,570
Net income before taxes
126,767
72,405
107,068
96,769
62,416
Federal and state income taxes
38,103
22,496
31,956
30,497
21,428
Net income
88,664
49,909
75,112
66,272
40,988
Net income (loss) attributable to non-controlling interests
308
(117
)
835
471
(1,576
)
Net income attributable to BOK Financial Corporation shareholders
$
88,356
$
50,026
$
74,277
$
65,801
$
42,564
Earnings per share:
Basic
$1.35
$0.76
$1.13
$1.00
$0.64
Diluted
$1.35
$0.76
$1.13
$1.00
$0.64
Average shares used in computation:
Basic
64,715,964
64,719,018
65,085,392
65,245,887
65,296,541
Diluted
64,783,737
64,787,728
65,157,841
65,302,926
65,331,428
-
120
-
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
March 31, 2017
.
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
January 1 to January 31, 2017
16,774
$
82.84
—
2,120,757
February 1 to February 28, 2017
—
$
—
—
2,120,757
March 1 to March 31, 2017
—
$
—
—
2,120,757
Total
16,774
—
1
On October 1, 2015, the Company's board of directors authorized the Company to repurchase up to five million shares of the Company's common stock. As of
March 31, 2017
, the Company had repurchased 2,879,243 shares under this plan. Future repurchases of the Company's common stock will vary based on market conditions, regulatory limitations and other factors.
2
The Company routinely repurchases mature shares from employees to cover the exercise price and taxes in connection with employee equity compensation.
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.
-
121
-
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:
April 28, 2017
/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
-
122
-