Southwest Bancorp Inc. Reports Second Quarter 2011 Results Future Interest and Dividend Deferrals


STILLWATER, Okla., July 25, 2011 (GLOBE NEWSWIRE) -- Southwest Bancorp, Inc. (Nasdaq:OKSB) (Nasdaq:OKSBP), ("Southwest"), today reported a net loss available to common shareholders of $4.0 million, or $0.21 per diluted share for the second quarter of 2011, compared to net income available to common shareholders of $3.4 million, or $0.19 per diluted share for the second quarter of 2010, and $1.4 million, or $0.07 per diluted share for the first quarter of 2011. The net loss available to common shareholders for the six months ended June 30, 2011 was $2.6 million, or $0.13 per diluted share, compared to net income available to common shareholders for the six months ended June 30, 2010 of $6.7 million, or $0.41 per diluted share.

Second Quarter 2011 Results:

Rick Green, Southwest Bancorp's President and Chief Executive Officer, stated, "This was a challenging quarter for Southwest and Stillwater National Bank. We recorded a net loss year-to-date and for the second quarter of 2011, mainly as a result of new appraisals received on collateral dependent commercial real estate loans from states outside of our home markets of Oklahoma, Texas, and Kansas. Those effects were partially offset by our settlement of certain tax matters, described later in this release, as well as our stable net interest margins and expense control.

"We continue to focus on the resolution of problem assets. Nonperforming assets increased to $190.1 million and 8.66% of noncovered portfolio loans and other real estate from $176.5 million and 7.74% of noncovered portfolio loans and other real estate at March 31, 2011 and from $144.8 million and 6.11% of noncovered portfolio loans and other real estate at December 31, 2010. Our noncovered nonperforming assets were up from year-end, primarily due to an increase in nonperforming loans. The dollar amount of other real estate was up from year-end as well; however, the composition has changed as our resolution process continues. In the first six months of 2011 we placed $104.9 million on nonaccrual, but returned $8.4 million to accrual status, charged-off $35.5 million, wrote down $1.7 million on other real estate, transferred $13.3 million from nonperforming loans to other real estate, and received $3.5 million in resolutions and payments on nonperforming loans and $10.8 million from sales of other real estate. At quarter-end our potential problem loans were $291.2 million, up $58.0 million, or 25%, from year-end, and $49.0 million, or 20%, from June 30, 2010. We believe that levels of nonperforming loans and potential problem loans are likely to fluctuate up and down as the process continues.

"Our noncovered loans decreased by $173.2 million, or 7%, from year-end and $307.7 million, or 12%, from June 30, 2010. This decrease allowed us to reduce our commercial real estate mortgage and construction concentration to $1.6 billion, or 75%, of noncovered loans at June 30, 2011. Our healthcare credits at quarter-end totaled $670.6 million, or 31%, of noncovered loans, including $407.3 million of healthcare related commercial real estate mortgage and construction loans. Nonperforming healthcare assets at quarter-end were $20.6 million, or 11%, of total nonperforming assets. Approximately 81% of our nonperforming assets are in the more stable markets of Oklahoma, Texas, and Kansas.

"At June 30, 2011, the allowance for loan losses was 2.53% of noncovered portfolio loans, compared to 2.80% at year-end 2010 and 2.71% at June 30, 2010.

"The economy has not yet recovered, but we continue to be encouraged by the performance of the economies of our principal markets in Oklahoma, Texas, and Kansas and continue to make loans in each of our markets with an emphasis on healthcare lending and carefully controlled real estate collateralized credits.

"Lending and Credit Reorganization. Earlier this year we made significant organizational changes designed to improve our lending and credit functions. We continue to implement those changes. On July 11, following a thorough executive search process, we announced the Board of Directors' appointment of John Danielson as Executive Vice President and Chief Banking Officer, and Priscilla Barnes as Executive Vice President and Chief Credit Officer, each reporting to me.

"As Chief Banking Officer, John is responsible for the lending, deposit, and treasury services of Southwest's banking subsidiaries, Stillwater National Bank and Bank of Kansas, and for their banking offices in Oklahoma, Texas, and Kansas.  John previously served as President of SNB-San Antonio, a division of Stillwater National. He has 25 years of banking industry experience. Before joining Southwest in 2006, John served as a regional banking manager for Compass Bank and Bank of America.

"As Chief Credit Officer, Priscilla is responsible for credit functions, including lending policy, credit analysis, credit approvals, risk rating accuracy, training, and workouts. She formerly served as interim Chief Credit Officer. Priscilla has over 31 years of banking industry experience and is a former Federal Reserve Bank examiner. She has been with Southwest since 2005.

"Regulatory Capital. As of June 30, 2011, Southwest exceeded all applicable regulatory capital requirements. Southwest and each of its banking subsidiaries met the criteria for regulatory classification as "well-capitalized". Southwest's total regulatory capital was $474.0 million, for a total risk-based capital ratio of 20.20%, and Tier 1 capital was $444.1 million, for a Tier 1 risk-based capital ratio of 18.93%. Southwest's capital exceeded the minimum to be classified as "well-capitalized" by $239.3 million. Stillwater National Bank, Southwest's principal banking subsidiary, had total regulatory capital of $393.8 million, for a total risk-based capital ratio of 18.50%, and Tier 1 capital of $351.8 million, for a Tier 1 risk-based capital ratio of 16.53%. Stillwater National Bank exceeded the minimum to be classified as "well-capitalized" by $127.7 million. Designation as a well-capitalized institution under regulations does not constitute a recommendation or endorsement by Federal bank regulators.  Stillwater National Bank's leverage and total risk-based capital ratios also substantially exceeded the individual minimum ratios agreed to with the Comptroller of the Currency of 8.50% and 12.50%.

"Increased Core Funding Percentage. At June 30, 2011, total core funding, which includes all non-brokered time deposits and sweep repurchase agreements, comprised 90% of total funding, compared to 87% at March 31, 2011 and 86% at December 31, 2010. Wholesale funding, including FHLB borrowings, federal funds purchased, and brokered deposits, accounted for 10% of total funding compared to 13% at March 31, 2011 and 14% at December 31, 2010. Please see Table 6 for details on these non-GAAP financial measures.

"Future Interest and Dividend Deferrals. In July, we determined to defer future payments of interest on our debentures and dividends on related trust preferred securities and to defer payments of dividends on our Series A Preferred Securities issued under the U.S. Treasury Department's Capital Purchase Program. The terms of our debentures and trust preferred securities allow us to increase or decrease the deferral period without default or penalty. However, we plan to resume payments of dividends and debenture interest as soon as we achieve sufficient improvement in earnings and asset quality levels. We have taken important steps to help us achieve those goals. For further information, please see "Subsequent Event-Deferral of Interest and Dividend Payments" later in this release.

Please review the following discussion and the attached financial tables for important additional information regarding our financial condition and performance."

Financial Overview

Condition: Total assets were $2.7 billion and total loans were $2.2 billion at June 30, 2011, a decrease of 6% and 7%, respectively, from December 31, 2010.

At June 30, 2011 the allowance for loan losses was $54.6 million, a decrease of 19% and 16% from June 30, 2010 and December 31, 2010, respectively, and represented 2.53% of noncovered portfolio loans versus 2.71% and 2.80% at June 30, 2010 and December 31, 2010, respectively. The methodology used to determine the appropriate amount of the allowance for loan losses at a particular time includes consideration of risk factors related to Southwest and to our markets including regular assessments of national and local economic conditions and trends. Provisions for loan losses are recorded in the amount necessary to maintain the allowance at the level management deems appropriate. 

Excluding assets subject to loss sharing agreements with the FDIC ("covered assets"), nonperforming assets, consisting of nonaccrual loans, loans past due by 90 days or more and still accruing, and other real estate, were $190.1 million and 8.66% of noncovered portfolio loans and other real estate as of June 30, 2011, up $45.3 million from December 31, 2010. A breakdown of noncovered portfolio loans and noncovered nonperforming assets at June 30, 2011 by type is shown in the following table:

  Noncovered Noncovered Percentage of 
  portfolio nonperforming total noncovered
(dollars in thousands) loans assets nonperforming assets
Real estate construction  $ 384,924  $ 73,486 38.65%
Commercial real estate  1,249,560  60,858 32.01
Commercial  404,081  15,224 8.00
Residential real estate mortgages  83,196  1,457 0.77
Other consumer loans  34,335  153 0.08
Other real estate  --   38,956 20.49
Total   $ 2,156,096  $ 190,134 100.00%

Excluding covered loans, nonaccrual loans were $151.1 million as of June 30, 2011, an increase of $44.6 million, or 42%, from December 31, 2010, and an increase of $39.3 million, or 35%, from June 30, 2010. These loans are carried at their estimated collectible amounts and no longer accrue interest. Noncovered loans 90 days or more past due were less than $0.1 million as of June 30, 2011. These loans are deemed to have sufficient collateral and are in the process of collection. 

Impaired loans, which include nonaccrual and restructured loans, are evaluated on an individual basis using the discounted present value of expected cash flows, the fair value of collateral, or the market value of the loan, and a specific allowance is recorded to reflect the appropriate net realizable value. Collateral dependent loans are evaluated for impairment based upon the fair value of the collateral. Charge-offs against the allowance for impaired loans are made when and to the extent amounts are deemed uncollectible.  Independent appraisals on real estate collateral securing loans are obtained at origination. New appraisals are obtained periodically and following discovery of factors that may significantly affect the value of the collateral. Appraisals typically are received within 30 days of request. Results of appraisals on nonperforming and potential problem loans are reviewed promptly upon receipt and considered in the determination of the allowance for loan losses. Southwest is not aware of any significant time lapses in the process that have resulted, or would result in, a significant delay in determination of a credit weakness, the identification of a loan as nonperforming, or the measure of an impairment. 

Performing loans that have been restructured to provide a reduction or deferral of interest or principal due to a weakening in the financial position of the borrower were $3.2 million and $2.2 million at June 30, 2011 and December 31, 2010, respectively.

Excluding covered loans, performing loans considered potential problem loans, which are not included in the past due or nonaccrual categories but for which known information about possible credit problems cause management to be uncertain as to the continued ability of the borrowers to comply with the present loan repayment terms in future periods, amounted to $291.2 million at June 30, 2011, an increase of $58.0 million from December 31, 2010 and $49.0 million from June 30, 2010. Potential problem loans are subject to continuing management attention and are considered by management in determining the level of the allowance for loan losses. 

Year-to-date Results:

Summary: The net loss available to common shareholders was $2.6 million as of June 30, 2011, compared to net income available to common shareholders of $6.7 million as of June 30, 2010. The $9.3 million decrease in our net income available to common shareholders from 2010 is the result of a $12.9 million increase in the provision for loan losses, a $3.5 million decrease in net interest income, and a $1.3 million decrease in noninterest income, offset in part by a $7.6 million decrease in income tax expense and a $0.8 million decrease in noninterest expense.

On June 28, 2011, Southwest entered into a settlement agreement with the Oklahoma State Tax Commission (the "Commission") with respect to certain claims by the Commission. Southwest had previously recorded reserves against these claims. As a result of the settlement agreement, Southwest paid the sum of $4.8 million to the Commission and recorded a gain of $2.6 million, net of tax effect, upon reversal of excess reserves. The year-to-date calculated effective tax rate is 79.93%; however, when the effect of the reversal of the excess tax reserves in the second quarter is excluded, the effective tax rate year-to-date is 43.60%.  

Net Interest Income: Net interest income totaled $50.4 million for the first six months of 2011, compared to $53.9 million for the first six months of 2010, a decrease of $3.5 million, or 6%. Year-to-date net interest margin was 3.78%, compared to 3.62% in 2010. Included in 2011 year-to-date net interest income was a net reduction of $0.1 million resulting from interest reversals on nonaccrual loans offset by the year-to-date adjustments of the discount accretion on loans and the loss share receivable. Included in 2010 year-to-date net interest income was $0.8 million of net recoveries from the resolution of nonperforming loans, additional discount accretion on loans and loss share receivable, offset in part by interest reversals on nonaccrual loans. The net effects of these adjustments on net interest margin were a 1 basis point decrease and a 5 basis point increase, respectively.   

Provision for Loan Losses and Net Charge Offs: The provision for loan losses totaled $29.2 million for the first six months of 2011, compared to $16.3 million for the first six months of 2010. Net charge-offs totaled $39.8 million, or 3.49% (annualized) of average portfolio loans year-to-date as of June 30, 2011, compared to $11.7 million, or 0.91% (annualized) of average portfolio loans for the same period in the prior year.

A significant reason for the increase in the year-to-date provision was an unanticipated decline in collateral value of collateral dependent commercial real estate loans in markets other than our primary markets of Oklahoma, Texas, and Kansas. As of June 30, 2011, eleven relationships accounted for $32.5 million in charge-offs, of which $20.6 million were on four out of market relationships. At June 30, 2011, total out of market commercial real estate and construction loans was $158.4 million, of which $75.9 million were internally rated substandard or doubtful.

Noninterest Income: Noninterest income totaled $6.9 million for the first six months of 2011, compared to $8.1 million for the first six months of 2010. The decrease in noninterest income was primarily the result of a $0.8 million decline in gain on sale of loans, mainly from declined student loan sales, and a $0.3 million decline in other noninterest income.

Noninterest Expense: Noninterest expense totaled $30.6 million for the first six months of 2011, compared to $31.4 million for the first six months of 2010.  The decrease consists of a $2.4 million decrease in other general and administrative expense, primarily from the settlement of Oklahoma state tax claims for less than the amount accrued, a $0.9 million decrease in FDIC and other insurance expense, and a $0.7 million decrease in personnel expense, primarily as a result of a decrease in the profit sharing contribution, offset in part by a $2.3 million increase in other real estate expense and a $1.1 million increase in provision for unfunded loan commitments.

Second Quarter Results:

Summary: For the second quarter of 2011, Southwest incurred a net loss available to common shareholders of $4.0 million, compared to net income available to common shareholders of $3.4 million in the second quarter of 2010 and $1.4 million in the first quarter of 2011. The decrease from the second quarter of 2010 was the result of a $12.4 million increase in the provision for loan losses, a $2.1 million decrease in net interest income, and a $0.4 million decrease in noninterest income, offset in part by a $6.3 million decrease in income taxes and a $1.2 million decrease in noninterest expense. The decrease from the first quarter of 2011 was the result of an $11.1 million increase in the provision for loan losses and a $0.4 million decrease in net interest income, offset in part by a $5.1 million decrease in income taxes, a $0.6 million decrease in noninterest expense, and a $0.4 million increase in noninterest income. 

For the second quarter of 2011, the calculated effective tax rate is 54.53%; however, when the reversal of the excess tax reserves is excluded, the effective tax rate for the second quarter is 41.46%. 

Net Interest Income: Net interest income totaled $25.0 million for the second quarter of 2011, compared to $27.1 million for the second quarter of 2010, a decrease of $2.1 million, or 8%, and $25.4 million for the first quarter of 2011, a decrease of $0.4 million, or 2%.  Net interest margin was 3.79% for the second quarter of 2011, compared to 3.65% for the second quarter of 2010 and 3.78% for the first quarter of 2011.  Included in the second quarter of 2011 net interest margin was a net reduction of $0.2 million resulting from interest reversal on nonaccrual loans offset by the quarterly adjustment of the discount accretion on loans and the loss share receivable. Included in the second quarter 2010 net interest margin was a net recovery of $0.5 million from the quarterly adjustment of the discount accretion on loans and loss share receivable. Included in the first quarter of 2011 net interest margin was a net recovery of $0.1 million from the quarterly adjustment of the discount accretion on loans and the loss share receivable offset by interest reversals on nonaccrual loans. The net effects of these adjustments on net interest margin were a 3 basis point decrease, a 6 basis point increase, and a 1 basis point increase for each quarter, respectively.     

Provision for Loan Losses and Net Charge-Offs: The provision for loan losses totaled $20.1 million for the second quarter of 2011, compared to $7.8 million for the second quarter of 2010 and $9.1 million for the first quarter of 2011.  Net charge-offs totaled $26.9 million, or 4.76% (annualized) of average portfolio loans for the second quarter of 2011, compared to $5.9 million, or 0.92% (annualized) of average portfolio loans for the second quarter of 2010 and $13.0 million, or 2.25% (annualized) of average portfolio loans for the first quarter of 2011.

A significant reason for the increased provision for the second quarter was an unanticipated decline in collateral value of collateral dependent commercial real estate loans in markets other than our primary markets of Oklahoma, Texas, and Kansas. For the second quarter of 2011, eight relationships accounted for $23.0 million in charge-offs, of which $13.6 million were on three out of market relationships.   

Noninterest Income: Noninterest income totaled $3.6 million for the second quarter of 2011, compared to $4.0 million for the second quarter of 2010 and $3.2 million for the first quarter of 2011.  The decrease in noninterest income from the second quarter of 2010 was primarily the result of a $0.4 million decrease in other noninterest income. The increase from the first quarter of 2011 was primarily the result of a $0.4 million increase in service charges and fees. 

Noninterest Expense: Noninterest expense totaled $15.0 million for the second quarter of 2011, compared to $16.1 million for the second quarter of 2010 and $15.6 million for the first quarter of 2011.  The decrease from second quarter 2010 consisted of a $2.4 million decrease in other general and administrative expense, primarily from the settlement of Oklahoma state tax claims for less than the amount accrued, a $0.7 million decrease in personnel expense, primarily as a result of a decrease in the profit sharing contribution, and a $0.6 million decrease in FDIC and other insurance expense, offset in part by a $2.0 million increase in other real estate expense and a $0.6 million increase in provision for unfunded loan commitments. The decrease from first quarter 2011 consisted of a $2.0 million decrease in other general and administrative expense, a $0.5 million decrease in personnel expense, and a $0.3 million decrease in FDIC and other insurance expense, offset in part by a $2.2 million increase in other real estate expense. 

Southwest Bancorp and Subsidiaries

Southwest is the bank holding company for Stillwater National Bank and Trust Company ("Stillwater National") and Bank of Kansas. Through its subsidiaries, Southwest offers commercial and consumer lending, deposit and investment services, specialized cash management, and other financial services from offices in Oklahoma, Texas, and Kansas, and on the Internet, through SNB DirectBanker®. We were organized in 1981 as the holding company for Stillwater National, which was chartered in 1894. At June 30, 2011 we had total assets of $2.7 billion, deposits of $2.1 billion, and shareholders' equity of $376.9 million.

Our area of expertise focuses on the special financial needs of healthcare and health professionals, businesses and their managers and owners, and commercial and commercial real estate borrowers. We established a strategic focus on healthcare lending in 1974. We provide credit and other services, such as deposits, cash management, and document imaging for physicians and other healthcare practitioners to start or develop their practices and finance the development and purchase of medical offices, clinics, surgical care centers, hospitals, and similar facilities. As of June 30, 2011, approximately $670.6 million, or 31%, of our noncovered loans were loans to individuals and businesses in the healthcare industry. 

We also focus on commercial real estate mortgage and construction credits. We do not focus on one-to-four family residential development loans or "spec" residential property credits. Additionally, subprime residential lending has never been a part of our business strategy, and our exposure to subprime mortgage loans and subprime lenders is minimal. One-to-four family mortgages account for less than 5% of total noncovered loans. As of June 30, 2011 approximately $1.6 billion, or 75%, of our noncovered loans were commercial real estate mortgage and construction loans, including $407.3 million of loans to individuals and businesses in the healthcare industry. 

We operate six offices in Texas, eleven offices in Oklahoma, and eight offices in Kansas. At June 30, 2011 our Texas segment accounted for $911.1 million, or 41% of total portfolio loans, followed by $834.2 million, or 38%, from our Oklahoma segment, $260.4 million, or 12%, from our Kansas segment, and $196.5 million, or 9%, from our other states segment. 

Southwest's common stock is traded on the NASDAQ Global Select Market under the symbol OKSB. Southwest's public trust preferred securities are traded on the NASDAQ Global Select Market under the symbol OKSBP.

The Southwest Bancorp, Inc. logo is available at http://www.globenewswire.com/newsroom/prs/?pkgid=8074

Subsequent Event-Deferral of Interest and Dividend Payments

In July 2011, Southwest Bancorp, Inc. ("Southwest") determined to suspend payments of interest on its three issues of outstanding debentures effective August 1, 2011, and dividends on the related trust preferred securities.

The terms of the debentures allow Southwest to defer payments of interest for up to 20 consecutive quarterly periods without default or penalty. These terms also allow Southwest to resume payments at the end of any deferral period, or to extend the deferral up to the maximum 20 quarters in total. No deferral can extend past the maturity date of the debenture.

We plan to resume payments of dividends and debenture interest as soon as we achieve sufficient improvement in earnings and asset quality levels. We are taking important steps to help us achieve those goals. These included:

  • Capital Levels. Capital levels for Southwest and each of its bank subsidiaries well exceed all applicable capital standards. We increased and maintained our capital ratios by (a) sale of capital securities, including public securities offerings in mid-2008 and 2010, and the sale of preferred securities to the Treasury Department in late 2008, (b) net quarterly earnings, and (c) intentional reduction of our loan portfolio. 
     
  • Earnings. We had a net loss this quarter and year-to-date, but this follows a long-record of successive quarterly earnings. Our interest margins and net interest income are solid, and we remain one of the most efficient banking organizations in terms of operating expense control.  
     
  • Asset Quality. Our problem assets and potential problem assets are too high. The keys to improvement in our net income are improvement in asset quality and reduction in loan loss provision expense. To that end this year we have (a) substantially reorganized our lending and credit functions to increase their independence and improve oversight; (b) installed a new Chief Credit Officer in the second quarter reporting directly to the CEO with authority over the entire credit and work-out functions; (c) began staffing up credit and work-out areas with experienced bankers; (d) increased our emphasis on timely and accurate loan grading and consistency among our third party loan review firm, our internal credit function, and federal regulators' grading guidelines; and (e) begun a special review of larger problem credits.

Interest will continue to accrue on the debentures, and dividends will continue to accrue on the related trust preferred securities while we work toward resuming payments. 

Southwest's trust preferred securities were issued by the following subsidiary trusts: Southwest Capital Trust II, which trades on the NASDAQ Global Select Market under the symbol "OKSBP"; OKSB Statutory Trust I; and SBI Capital Trust II. At June 30, 2011, $82.0 million of debentures were outstanding.

In addition, Southwest has determined to defer payment of dividends on its Series A Preferred Securities issued under the U.S. Treasury Department's Capital Purchase Program, effective for the next dividend payment, due August 15, 2011. Dividends on the Preferred Securities may not be paid while interest on Southwest's debentures has been deferred, but will continue to accrue. At June 30, 2011, $70.0 million of Preferred Securities were outstanding.

The deferrals on interest and dividends are intended to preserve liquidity at the holding company level, which may be used to inject funds in its bank subsidiaries or for other corporate purposes. Because the interest on the debentures, the dividends on the related trust preferred securities, and the dividends on the Preferred Securities will continue to accrue, these deferrals are not expected to have any significant effect on the net income or net income available to common shareholders of Southwest. During the year ended December 31, 2010, total interest expense on the debentures, which is deductible for income tax purposes, totaled $5.1 million, and dividends on the Preferred Securities, which are not deductible for income tax purposes, totaled $3.5 million.

Forward-Looking Statements

This earnings release includes forward-looking statements that are subject to risks and uncertainties. These forward-looking statements include: statements of Southwest's goals, intentions, and expectations; estimates of risks and of future costs and benefits; expectations regarding future financial performance of Southwest and its operating segments; assessments of loan quality, probable loan losses, and the amount and timing of loan payoffs; liquidity, contractual obligations, off-balance sheet risk, and interest rate risk; estimates of value of acquired assets, deposits, and other liabilities; and statements of Southwest's ability to achieve financial and other goals. These forward-looking statements are subject to significant uncertainties, because they are based upon: the amount and timing of future changes in interest rates, market behavior, and other economic conditions; future laws and regulations and accounting principles; and a variety of other matters. Because of these uncertainties, the actual future results may be materially different from the results indicated by these forward-looking statements. In addition, Southwest's past growth and performance do not necessarily indicate our future results.

Southwest is required under generally accepted accounting principles to evaluate subsequent events and their impact, if any, on its financial statements as of June 30, 2011 through the date its financial statements are filed with the Securities and Exchange Commission. The June 30, 2011 financial statements included in this release will be adjusted if necessary to properly reflect the impact of subsequent events on estimates used to prepare those statements.

   
Financial Tables
Unaudited Financial Highlights Table 1
Unaudited Consolidated Statements of Financial Condition Table 2
Unaudited Consolidated Statements of Operations Table 3
Unaudited Average Balances, Yields, and Rates-Quarterly Table 4
Unaudited Average Balances, Yields, and Rates-Year-to-Date Table 5
Unaudited Quarterly Summary Financial Data  Table 6
Unaudited Quarterly Supplemental Analytical Data  Table 7
           
 SOUTHWEST BANCORP, INC.           Table 1 
 UNAUDITED FINANCIAL HIGHLIGHTS           
 (Dollars in thousands, except per share)           
   Second Quarter   First Quarter 
 QUARTERLY HIGHLIGHTS       %     % 
  2011 2010  Change  2011  Change 
 Operations           
 Net interest income  $ 24,985 $ 27,108  (8)% $ 25,421  (2)%
 Provision for loan losses   20,140  7,776  159  9,050  123
 Noninterest income   3,604  3,962  (9)  3,249  11
 Noninterest expense   14,980  16,146  (7)  15,625  (4)
 Income (loss) before taxes   (6,531)  7,148  (191)  3,995  (263)
 Taxes on income   (3,561)  2,737  (230)  1,534  (332)
 Net income (loss)   (2,970)  4,411  (167)  2,461  (221)
 Net income (loss) available to common shareholders   (4,027)  3,366  (220)  1,408  (386)
 Diluted earnings per share   (0.21)  0.19  (211)  0.07  (400)
 Balance Sheet           
 Total assets   2,660,495  3,010,835  (12)  2,779,028  (4)
 Loans held for sale   37,204  25,615  45  37,348  (0)
 Noncovered portfolio loans   2,156,096  2,475,348  (13)  2,241,080  (4)
 Covered portfolio loans   46,153  68,006  (32)  49,117  (6)
 Total deposits   2,094,236  2,444,939  (14)  2,218,571  (6)
 Total shareholders' equity   376,930  375,319  --  379,350  (1)
 Book value per common share   15.89  15.88  --  16.02  (1)
 Key Ratios           
 Net interest margin  3.79% 3.65%   3.78%  
 Efficiency ratio   52.40  51.97    54.50  
 Total capital to risk-weighted assets   20.20  17.78    19.77  
 Nonperforming loans to portfolio loans - noncovered   7.01  4.53    6.04  
 Shareholders' equity to total assets   14.17  12.47    13.65  
 Tangible common equity to tangible assets*   11.38  10.02    10.99  
 Return on average assets (annualized)   (0.43)  0.58    0.35  
 Return on average common equity (annualized)   (5.11)  4.64    1.81  
 Return on average tangible common equity (annualized)**   (5.22)  4.75    1.85  
 
 YEAR-TO-DATE HIGHLIGHTS   Six Months     
       %     
  2011 2010  Change     
 Operations           
 Net interest income  $ 50,406 $ 53,909  (6)%    
 Provision for loan losses   29,190  16,307  79    
 Noninterest income   6,853  8,140  (16)    
 Noninterest expense   30,605  31,404  (3)    
 Income (loss) before taxes   (2,536)  14,338  (118)    
 Taxes on income   (2,027)  5,555  (136)    
 Net income (loss)   (509)  8,783  (106)    
 Net income (loss) available to common           
 shareholders   (2,619)  6,695  (139)    
 Diluted earnings per share   (0.13)  0.41  (132)    
 Balance Sheet           
 Total assets   2,660,495  3,010,835  (12)    
 Loans held for sale   37,204  25,615  45    
 Noncovered portfolio loans   2,156,096  2,475,348  (13)    
 Covered portfolio loans   46,153  68,006  (32)    
 Total deposits   2,094,236  2,444,939  (14)    
 Total shareholders' equity   376,930  375,319  --    
 Book value per common share   15.89  15.88  --    
 Key Ratios           
 Net interest margin   3.78 %  3.62 %      
 Efficiency ratio (GAAP-based)   53.45  50.61      
 Total capital to risk-weighted assets   20.20  17.78      
 Nonperforming loans to portfolio loans - noncovered   7.01  4.53      
 Shareholders' equity to total assets   14.17  12.47      
 Tangible common equity to tangible assets*   11.38  10.02      
 Return on average assets   (0.04)  0.58      
 Return on average common equity   (1.67)  5.00      
 Return on average tangible common equity**   (1.71)  5.13      
 
 Balance sheet amounts and ratios are as of period end unless otherwise noted. 
 * This is a Non-GAAP financial measure. Please see Table 7 for a reconciliation to the most directly comparable GAAP based measure. 
 ** This is a Non-GAAP financial measure. 
           
 Please see accompanying tables for additional financial information. 
   
 SOUTHWEST BANCORP, INC.   Table 2 
 UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION   
 (Dollars in thousands, except per share)   
       
   June 30,  December 31,   June 30, 
  2011 2010 2010
 Assets       
 Cash and due from banks  $ 26,368 $ 26,478 $ 23,442
 Interest-bearing deposits   41,733  41,018  101,848
 Cash and cash equivalents   68,101  67,496  125,290
 Securities held to maturity (fair values of $15,461, $14,029, $6,731, respectively)   15,419  14,304  6,670
 Securities available for sale (amortized cost of $248,004, $246,649, $232,097, respectively)   252,734  248,221  240,438
 Loans held for sale   37,204  35,194  25,615
 Noncovered loans receivable   2,156,096  2,331,293  2,475,348
 Less: Allowance for loan losses   (54,575)  (65,229)  (67,055)
 Net noncovered loans receivable   2,101,521  2,266,064  2,408,293
 Covered loans receivable (includes loss share: $12,101, $14,370, and $18,663, respectively)   46,153  53,628  68,006
 Net loans receivable   2,147,674  2,319,692  2,476,299
 Accrued interest receivable   7,973  8,590  9,589
 Income tax receivable   11,393  --  --
 Premises and equipment, net   23,158  23,772  25,560
 Noncovered other real estate   38,956  37,722  27,634
 Covered other real estate   3,806  4,187  4,352
 Goodwill   6,811  6,811  6,811
 Other intangible assets, net   5,069  5,371  5,424
 Other assets   42,197  49,181  57,153
 Total assets  $ 2,660,495 $ 2,820,541 $ 3,010,835
       
 Liabilities       
 Deposits:       
 Noninterest-bearing demand  $ 389,027 $ 377,182 $ 326,721
 Interest-bearing demand   124,346  92,584  102,218
 Money market accounts   465,269  495,253  510,549
 Savings accounts   29,586  26,665  25,321
 Time deposits of $100,000 or more   570,116  694,565  861,110
 Other time deposits   515,892  566,479  619,020
 Total deposits   2,094,236  2,252,728  2,444,939
 Accrued interest payable   1,574  1,577  2,567
 Income tax payable   --  2,878  4,053
 Other liabilities   9,110  8,981  8,958
 Other borrowings   96,682  94,602  93,036
 Subordinated debentures   81,963  81,963  81,963
 Total liabilities   2,283,565  2,442,729  2,635,516
       
 Shareholders' equity       
 Serial preferred stock; 2,000,000 shares authorized; 70,000 shares issued and outstanding   68,084  67,724  67,375
 Common stock -- $1 par value; 40,000,000 shares authorized; 19,439,167, 19,421,900, 19,388,797 shares issued and outstanding, respectively   19,439  19,422  19,389
 Additional paid-in capital   99,005  98,894  98,712
 Retained earnings   188,174  190,793  184,710
 Accumulated other comprehensive income   2,228  979  5,133
 Total shareholders' equity   376,930  377,812  375,319
 Total liabilities and shareholders' equity  $ 2,660,495 $ 2,820,541 $ 3,010,835
         
 SOUTHWEST BANCORP, INC.   Table 3 
 UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS   
 (Dollars in thousands, except per share)   
         
   For the three months   For the six months 
   ended June 30,   ended June 30, 
  2011 2010 2011 2010
 Interest income         
 Loans  $ 29,478 $ 33,891 $ 60,017 $ 68,263
 Investment securities   1,864  2,175  3,610  4,345
 Other interest-earning assets   130  213  270  430
 Total interest income   31,472  36,279  63,897  73,038
         
 Interest expense         
 Interest-bearing deposits   4,531  7,371  9,664  15,545
 Other borrowings   494  524  991  1,041
 Subordinated debentures   1,462  1,276  2,836  2,543
 Total interest expense   6,487  9,171  13,491  19,129
         
 Net interest income   24,985  27,108  50,406  53,909
         
 Provision for loan losses   20,140  7,776  29,190  16,307
         
 Net interest income after provision for loan losses   4,845  19,332  21,216  37,602
         
 Noninterest income         
 Service charges and fees   3,231  3,170  6,109  6,266
 Gain on sales of loans   401  416  595  1,401
 Gain on investment securities   --  34  --  41
 Other noninterest income (loss)   (28)  342  149  432
Total noninterest income  3,604  3,962  6,853  8,140
         
 Noninterest expense         
 Salaries and employee benefits   6,974  7,637  14,489  15,217
 Occupancy   2,703  2,836  5,507  5,619
 FDIC and other insurance   937  1,521  2,180  3,108
 Other real estate, net   2,602  629  3,038  735
 General and administrative   1,764  3,523  5,391  6,725
 Total noninterest expense   14,980  16,146  30,605  31,404
 Income (loss) before taxes   (6,531)  7,148  (2,536)  14,338
 Taxes on income   (3,561)  2,737  (2,027)  5,555
 Net income (loss)  $ (2,970) $ 4,411 $ (509) $ 8,783
 Net income (loss) available to common shareholders  $ (4,027) $ 3,366 $ (2,619) $ 6,695
         
 Basic earnings per common share  $ (0.21) $ 0.19 $ (0.13) $ 0.41
 Diluted earnings per common share   (0.21)  0.19  (0.13)  0.41
 Common dividends declared per share   --  --  --  --
             
 SOUTHWEST BANCORP, INC.  Table 4
 UNAUDITED AVERAGE BALANCES, YIELDS, AND RATES - QUARTERLY   
 (Dollars in thousands)            
             
   For the three months ended June 30,
  2011 2010
  Average   Average Average   Average
  Balance Interest Yield/Rate Balance Interest Yield/Rate
Assets            
Noncovered loans  $ 2,250,678 $ 28,551 5.14% $ 2,534,565 $ 32,610 5.22%
Covered loans  47,427  927  7.93  72,121  1,281  7.20
Investment securities  266,344  1,864  2.81  239,712  2,175  3.64
Other interest-earning assets  82,898  130  0.63  129,188  213  0.66
Total interest-earning assets  2,647,347  31,472  4.77  2,975,586  36,279  4.89
Other assets  99,803      67,454    
Total assets $ 2,747,150     $ 3,043,040    
             
Liabilities and Shareholders' Equity            
Interest-bearing demand deposits $ 112,942 $ 103 0.37% $ 107,693 $ 140 0.52%
Money market accounts  490,559  582  0.48  505,863  1,037  0.82
Savings accounts  29,154  10  0.14  25,615  16  0.25
Time deposits  1,165,606  3,836  1.32  1,527,074  6,178  1.62
Total interest-bearing deposits  1,798,261  4,531  1.01  2,166,245  7,371  1.36
Other borrowings  87,991  494  2.25  97,909  524  2.15
Subordinated debentures  81,963  1,462  7.13  81,963  1,276  6.23
Total interest-bearing liabilities  1,968,215  6,487  1.32  2,346,117  9,171  1.57
             
Noninterest-bearing demand deposits  369,700      321,651    
Other liabilities  25,066      16,921    
Shareholders' equity  384,169      358,351    
Total liabilities and shareholders' equity $ 2,747,150     $ 3,043,040    
             
Net interest income and spread   $ 24,985 3.45%   $ 27,108 3.32%
Net interest margin (1)     3.79%     3.65%
Average interest-earning assets to average interest-bearing liabilities 134.50%     126.83%    
             
 (1) Net interest margin = annualized net interest income / average interest-earning assets 
             
 SOUTHWEST BANCORP, INC.  Table 5
 UNAUDITED AVERAGE BALANCES, YIELDS, AND RATES - YEAR-TO-DATE   
 (Dollars in thousands)  
             
  For the six months ended June 30, 
  2011 2010
  Average   Average Average   Average
  Balance Interest Yield/Rate Balance Interest Yield/Rate
Assets            
Noncovered loans  $ 2,288,570 $ 58,206 5.16% $ 2,560,937 $ 65,591 5.19%
Covered loans  49,449  1,811  7.43  77,055  2,672  7.03
Investment securities  261,391  3,610  2.79  240,489  4,345  3.64
Other interest-earning assets  87,770  270  0.62  122,319  430  0.71
Total interest-earning assets  2,687,180  63,897  4.80  3,000,800  73,038  4.91
Other assets  95,825      73,314    
Total assets $ 2,783,005     $ 3,074,114    
             
Liabilities and Shareholders' Equity            
Interest-bearing demand deposits $ 112,693 $ 227 0.41% $ 107,602 $ 272 0.51%
Money market accounts  490,931  1,259  0.52  505,178  2,050  0.82
Savings accounts  28,451  26  0.18  25,622  32  0.25
Time deposits  1,206,650  8,152  1.36  1,588,142  13,191  1.67
Total interest-bearing deposits  1,838,725  9,664  1.06  2,226,544  15,545  1.41
Other borrowings  89,088  991  2.24  97,604  1,041  2.15
Subordinated debentures  81,963  2,836  6.92  81,963  2,543  6.21
Total interest-bearing liabilities  2,009,776  13,491  1.35  2,406,111  19,129  1.60
             
Noninterest-bearing demand deposits  367,444      312,717    
Other liabilities  22,445      17,971    
Shareholders' equity  383,340      337,315    
Total liabilities and shareholders' equity $ 2,783,005     $ 3,074,114    
             
Net interest income and spread   $ 50,406 3.45%   $ 53,909 3.31%
Net interest margin (1)     3.78%     3.62%
Average interest-earning assets to average interest-bearing liabilities 133.71%     124.72%    
             
 (1) Net interest margin = annualized net interest income / average interest-earning assets 
             
 SOUTHWEST BANCORP, INC.   Table 6 
 UNAUDITED QUARTERLY SUMMARY FINANCIAL DATA   
 (Dollars in thousands, except per share)   
   
  2011 2010
   Jun. 30   Mar. 31   Dec. 31   Sep. 30   Jun. 30   Mar. 31 
 OPERATIONS             
 Interest income:             
 Loans  $ 29,478 $ 30,539 $ 32,831 $ 32,824 $ 33,891 $ 34,372
 Investment securities   1,864  1,746  1,724  2,079  2,175  2,170
 Other interest-earning assets   130  140  131  180  213  217
 Total interest income   31,472  32,425  34,686  35,083  36,279  36,759
 Interest expense:             
 Interest bearing demand deposits   103  124  85  111  140  132
 Money market accounts   582  677  885  976  1,037  1,013
 Savings accounts   10  16  17  15  16  16
 Time deposits of $100,000 or more   2,077  2,349  2,703  3,128  3,517  4,024
 Other time deposits   1,759  1,967  2,230  2,572  2,661  2,989
 Total interest-bearing deposits   4,531  5,133  5,920  6,802  7,371  8,174
 Other borrowings   494  497  514  524  524  517
 Subordinated debentures   1,462  1,374  1,282  1,305  1,276  1,267
 Total interest expense   6,487  7,004  7,716  8,631  9,171  9,958
 Net interest income   24,985  25,421  26,970  26,452  27,108  26,801
 Provision for loan losses   20,140  9,050  7,265  11,988  7,776  8,531
 Noninterest income:             
 Service charges and fees   3,231  2,878  3,144  2,994  3,170  3,096
 Gain on sales of loans   401  194  682  653  416  985
 Gain on investment securities   --  --  15  2,605  34  7
 Other noninterest income (loss)   (28)  177  248  83  342  90
 Total noninterest income   3,604  3,249  4,089  6,335  3,962  4,178
 Noninterest expense:             
 Salaries and employee benefits   6,974  7,515  7,516  7,183  7,637  7,580
 Occupancy   2,703  2,804  2,717  2,835  2,836  2,783
 FDIC and other insurance   937  1,243  1,333  1,347  1,521  1,587
 Other real estate, net   2,602  436  1,255  228  629  106
 Provision for unfunded loan commitments   128  (55)  (332)  (294)  (512)  (465)
 Other general and administrative   1,636  3,682  4,322  4,119  4,035  3,667
 Total noninterest expense   14,980  15,625  16,811  15,418  16,146  15,258
 Income (loss) before taxes   (6,531)  3,995  6,983  5,381  7,148  7,190
 Taxes on income   (3,561)  1,534  2,675  1,508  2,737  2,818
 Net income (loss)  $ (2,970) $ 2,461 $ 4,308 $ 3,873 $ 4,411 $ 4,372
 Net income (loss) available to common shareholders   (4,027) $ 1,408 $ 3,257 $ 2,825 $ 3,366 $ 3,329
 PER SHARE DATA             
 Basic earnings per common share  $ (0.21) $ 0.07 $ 0.17 $ 0.15 $ 0.19 $ 0.23
 Diluted earnings per common share   (0.21)  0.07  0.17  0.15  0.19  0.23
 Book value per common share   15.89  16.02  15.97  15.93  15.88  16.79
 Tangible book value per share*   15.54  15.67  15.62  15.58  15.53  16.33
 COMMON STOCK             
 Shares issued and outstanding   19,439,167  19,438,290  19,421,900  19,395,675  19,388,797  14,779,711
 OTHER FINANCIAL DATA             
 Investment securities  $ 268,153 $ 258,436 $ 262,525 $ 240,844 $ 247,108 $ 241,693
 Loans held for sale   37,204  37,348  35,194  34,868  25,615  25,586
 Noncovered portfolio loans   2,156,096  2,241,080  2,331,293  2,412,796  2,475,348  2,516,397
 Total noncovered loans   2,193,300  2,278,428  2,366,487  2,447,664  2,500,963  2,541,983
 Covered portfolio loans   46,153  49,117  53,628  60,558  68,006  76,909
 Total assets   2,660,495  2,779,028  2,820,541  2,905,275  3,010,835  3,074,923
 Total deposits   2,094,236  2,218,571  2,252,728  2,345,648  2,444,939  2,554,165
 Other borrowings   96,682  85,332  94,602  82,506  93,036  103,620
 Subordinated debentures   81,963  81,963  81,963  81,963  81,963  81,963
 Total shareholders' equity   376,930  379,350  377,812  376,576  375,319  315,341
 Mortgage servicing portfolio   283,083  281,271  278,146  261,266  249,632  241,224
 INTANGIBLE ASSET DATA             
 Goodwill  $ 6,811 $ 6,811 $ 6,811 $ 6,811 $ 6,811 $ 6,811
 Core deposit intangible   3,285  3,420  3,557  3,693  3,830  3,967
 Mortgage servicing rights   1,781  1,718  1,810  1,661  1,589  1,603
 Nonmortgage servicing rights   3  3  4  4  5  5
 Total intangible assets  $ 11,880 $ 11,952 $ 12,182 $ 12,169 $ 12,235 $ 12,386
 Intangible amortization expense  $ 222 $ 361 $ 402 $ 392 $ 350 $ 359
 Continued             
 ____________________             
 *This is a Non-GAAP based financial measure. 
             
             
 SOUTHWEST BANCORP, INC.   Table 6 
 UNAUDITED QUARTERLY SUMMARY FINANCIAL DATA   Continued 
 (Dollars in thousands, except per share)   
   
  2011 2010
   Jun. 30   Mar. 31   Dec. 31   Sep. 30   Jun. 30   Mar. 31 
 LOAN COMPOSITION             
 Noncovered             
 Real estate mortgage:             
 Commercial  $ 1,262,753 $ 1,302,164 $ 1,310,464 $ 1,271,278 $ 1,251,709 $ 1,230,009
 One-to-four family residential   87,407  87,286  89,800  109,980  106,814  111,185
 Real estate construction             
 Commercial   372,576  403,635  441,265  527,773  589,590  630,472
 One-to-four family residential   26,400  26,758  27,429  30,527  35,129  34,996
 Commercial   404,229  416,392  452,626  463,132  471,004  487,074
 Installment and consumer:             
 Guaranteed student loans   5,600  5,700  5,843  5,960  7,389  10,199
 Other   34,335  36,493  39,060  39,014  39,328  38,048
 Total noncovered loans, including held for sale   2,193,300  2,278,428  2,366,487  2,447,664  2,500,963  2,541,983
 Less allowance for loan losses   (54,575)  (61,285)  (65,229)  (72,418)  (67,055)  (65,168)
 Total noncovered loans, net  $ 2,138,725 $ 2,217,143 $ 2,301,258 $ 2,375,246 $ 2,433,908 $ 2,476,815
 Covered             
 Real estate mortgage:             
 Commercial  $ 26,976 $ 28,929 $ 30,997 $ 33,428 $ 36,107 $ 37,487
 One-to-four family residential   8,113  8,192  9,122  10,071  10,277  10,843
 Real estate construction             
 Commercial   6,001  6,144  6,840  7,464  8,190  11,173
 One-to-four family residential   172  281  439  1,823  3,853  5,273
 Commercial   4,461  5,021  5,554  6,816  8,487  10,807
 Installment and consumer:   430  550  676  956  1,092  1,326
 Total covered loans  $ 46,153 $ 49,117 $ 53,628 $ 60,558 $ 68,006 $ 76,909
 DEPOSIT COMPOSITION             
 Non-interest bearing demand  $ 389,027 $ 369,013 $ 377,182 $ 329,655 $ 326,721 $ 317,896
 Interest-bearing demand   124,346  112,731  92,584  86,153  102,218  119,757
 Money market accounts   465,269  486,770  495,253  518,422  510,549  506,659
 Savings accounts   29,586  28,440  26,665  25,556  25,321  25,871
 Time deposits of $100,000 or more   570,116  669,817  694,565  795,303  861,110  944,871
 Other time deposits   515,892  551,800  566,479  590,559  619,020  639,111
 Total deposits**  $ 2,094,236 $ 2,218,571 $ 2,252,728 $ 2,345,648 $ 2,444,939 $ 2,554,165
 LOANS BY SEGMENT             
 Oklahoma banking  $ 834,189 $ 838,006 $ 871,393 $ 890,598 $ 914,004 $ 926,870
 Texas banking   911,134  953,123  982,845  1,024,863  1,041,228  1,063,511
 Kansas banking   260,431  272,685  289,642  309,240  329,157  342,596
 Other states banking   196,495  226,383  241,041  248,653  258,965  260,329
 Subtotal   2,202,249  2,290,197  2,384,921  2,473,354  2,543,354  2,593,306
 Secondary market   37,204  37,348  35,194  34,868  25,615  25,586
 Total loans  $ 2,239,453 $ 2,327,545 $ 2,420,115 $ 2,508,222 $ 2,568,969 $ 2,618,892
 NET INCOME (LOSS) BY SEGMENT             
 Oklahoma banking  $ 5,290 $ 3,435 $ 4,205 $ 3,399 $ 4,387 $ 2,857
 Texas banking   1,575  1,079  4,001  (1,801)  757  1,685
 Kansas banking   971  131  293  (306)  940  (322)
 Other states banking   (9,039)  (924)  (3,674)  494  (477)  1,750
 Subtotal   (1,203)  3,721  4,825  1,786  5,607  5,970
 Secondary market   127  (13)  444  173  83  310
 Other operations   (1,894)  (1,247)  (961)  1,914  (1,279)  (1,908)
 Net income (loss)  $ (2,970) $ 2,461 $ 4,308 $ 3,873 $ 4,411 $ 4,372
 OFFICES AND EMPLOYEES             
 FTE Employees   437  424  432  440  447  455
 Branches   23  23  23  23  23  24
 Loan production offices   2  2  2  2  2  2
 Assets per employee  $ 6,088 $ 6,554 $ 6,529 $ 6,603 $ 6,736 $ 6,758
 ____________________             
 **Calculation of Non-brokered Deposits and Core Funding (Non-GAAP Financial Measures) 
 Total deposits  $ 2,094,236 $ 2,218,571 $ 2,252,728 $ 2,345,648 $ 2,444,939 $ 2,554,165
 Less:             
 Brokered time deposits   52,407  122,124  145,240  226,238  279,027  359,571
 Other brokered deposits   105,392  112,033  117,532  129,096  126,643  124,969
 Non-brokered deposits  $ 1,936,437 $ 1,984,414 $ 1,989,956 $ 1,990,314 $ 2,039,269 $ 2,069,625
 Plus:             
 Sweep repurchase agreements   30,636  27,214  26,492  22,211  22,700  33,192
 Core funding  $ 1,967,073 $ 2,011,628 $ 2,016,448 $ 2,012,525 $ 2,061,969 $ 2,102,817
             
 Balance sheet amounts are as of period end unless otherwise noted. 
             
             
 SOUTHWEST BANCORP, INC.   Table 7 
 UNAUDITED QUARTERLY SUPPLEMENTAL ANALYTICAL DATA   
 (Dollars in thousands, except per share)   
   
  2011 2010
   Jun. 30   Mar. 31   Dec. 31   Sep. 30   Jun. 30   Mar. 31 
 PERFORMANCE RATIOS             
 Return on average assets (annualized)   (0.43)% 0.35% 0.59% 0.52% 0.58% 0.57%
 Return on average common equity (annualized)   (5.11)  1.81  4.11  3.57  4.64  5.42
 Return on average tangible common equity (annualized)*   (5.22)  1.85  4.21  3.65  4.75  5.58
 Net interest margin (annualized)   3.79  3.78  3.82  3.63  3.65  3.59
 Total dividends declared to net income   (29.46)  35.56  20.31  22.59  19.84  20.02
 Effective tax rate   54.53  38.40  38.31  28.02  38.29  39.19
 Efficiency ratio   52.40  54.50  54.13  47.02  51.97  49.25
 NONPERFORMING ASSETS             
 Noncovered             
 Nonaccrual loans  $ 151,135 $ 134,934 $ 106,566 $ 135,209 $ 111,871 $ 97,858
 90 days past due and accruing   43  529  517  452  333  4
 Total nonperforming loans   151,178  135,463  107,083  135,661  112,204  97,862
 Other real estate   38,956  41,067  37,722  35,723  27,634  18,809
 Total nonperforming assets  $ 190,134 $ 176,530 $ 144,805 $ 171,384 $ 139,838 $ 116,671
 Performing restructured  $ 3,191 $ 2,166 $ 2,177 $ 5,334 $ 5,525 $ 5,650
 Potential problem loans  $ 291,171 $ 217,406 $ 233,140 $ 236,844 $ 242,217 $ 275,912
 Covered             
 Nonaccrual loans  $ 9,800 $ 9,809 $ 10,806 $ 7,906 $ 14,504 $ 16,192
 90 days past due and accruing   --  --  --  1,871  130  356
 Total nonperforming loans   9,800  9,809  10,806  9,777  14,634  16,548
 Other real estate   3,806  4,016  4,187  4,448  4,352  4,489
 Total nonperforming assets  $ 13,606 $ 13,825 $ 14,993 $ 14,225 $ 18,986 $ 21,037
 Potential problem loans  $ 2,731 $ 3,444 $ 3,495 $ 6,413 $ 6,184 $ 6,620
 ALLOWANCE ACTIVITY             
 Balance, beginning of period  $ 61,285 $ 65,229 $ 72,418 $ 67,055 $ 65,168 $ 62,413
 Charge offs   27,562  13,392  14,720  7,006  6,168  6,545
 Recoveries   712  398  266  381  279  769
 Net charge offs   26,850  12,994  14,454  6,625  5,889  5,776
 Provision for loan losses   20,140  9,050  7,265  11,988  7,776  8,531
 Balance, end of period  $ 54,575 $ 61,285 $ 65,229 $ 72,418 $ 67,055 $ 65,168
 ASSET QUALITY RATIOS             
 Net loan charge-offs to average portfolio loans (annualized)  4.76% 2.25% 2.35% 1.05% 0.92% 0.90%
 Noncovered             
 Nonperforming assets to portfolio loans and other real estate  8.66% 7.74% 6.11% 7.00% 5.59% 4.60%
 Nonperforming loans to portfolio loans   7.01  6.04  4.59  5.62  4.53  3.89
 Allowance for loan losses to portfolio loans   2.53  2.73  2.80  3.00  2.71  2.59
 Allowance for loan losses to nonperforming loans   36.10  45.24  60.91  53.38  59.76  66.59
 Covered             
 Nonperforming assets to portfolio loans and other real estate  27.23% 26.02% 25.93% 21.88% 26.24% 25.84%
 Nonperforming loans to portfolio loans   21.23  19.97  20.15  16.14  21.52  21.52
 CAPITAL RATIOS             
 Average total shareholders' equity to average assets  13.98% 13.57% 13.24% 12.85% 11.78% 10.18%
 Leverage ratio   16.25  15.95  15.55  14.96  14.48  12.32
 Tier 1 capital to risk-weighted assets   18.93  18.49  17.78  17.17  16.50  14.00
 Total capital to risk-weighted assets   20.20  19.77  19.06  18.45  17.78  15.28
 Tangible common equity to tangible assets***   11.38  10.99  10.78  10.43  10.02  7.87
 REGULATORY CAPITAL DATA             
 Tier I capital  $ 444,106 $ 447,803 $ 445,966 $ 442,188 $ 438,973 $ 381,280
 Total capital   473,950  478,713  477,930  475,040  472,971  415,955
 Total risk adjusted assets   2,346,596  2,421,752  2,507,867  2,574,746  2,659,886  2,722,628
 Average total assets   2,733,561  2,807,518  2,867,114  2,955,779  3,032,328  3,094,756
 ____________________             
 *This is a Non-GAAP based financial measure. 
 ***Calculation of Tangible Capital to Tangible Assets (Non-GAAP Financial Measure) 
 Total shareholders' equity  $ 376,930 $ 379,350 $ 377,812 $ 376,576 $ 375,319 $ 315,341
 Less:             
 Goodwill   6,811  6,811  6,811  6,811  6,811  6,811
 Preferred stock   68,084  67,902  67,724  67,548  67,375  67,205
 Tangible common equity  $ 302,035 $ 304,637 $ 303,277 $ 302,217 $ 301,133 $ 241,325
 Total assets  $ 2,660,495 $ 2,779,028 $ 2,820,541 $ 2,905,275 $ 3,010,835 $ 3,074,923
 Less goodwill   6,811  6,811  6,811  6,811  6,811  6,811
 Tangible assets  $ 2,653,684 $ 2,772,217 $ 2,813,730 $ 2,898,464 $ 3,004,024 $ 3,068,112
 Tangible common equity to tangible assets  11.38% 10.99% 10.78% 10.43% 10.02% 7.87%
             
 Balance sheet amounts and ratios are as of period end unless otherwise noted. 


            

Contact Data