Southwest Bancorp Inc. Reports Net Income of $4.1 Million for the Second Quarter of 2012


STILLWATER, Okla., July 18, 2012 (GLOBE NEWSWIRE) -- Southwest Bancorp, Inc. (Nasdaq:OKSB) (Nasdaq:OKSBP), ("Southwest"), today reported earnings for the second quarter of 2012 of $4.1 million, compared to a loss of ($3.0) million for the second quarter of 2011. Net income available to common shareholders was $3.0 million, or $0.15 per diluted share for the second quarter of 2012, compared to a net loss available to common shareholders of ($4.0) million, or ($0.21) per diluted share for the second quarter of 2011.

Southwest reported earnings for the first half of 2012 of $9.3 million, compared to a loss of ($0.5) million for the first half of 2011. Net income available to common shareholders was $7.1 million, or $0.37 per diluted share, for the first half of 2012, compared to a net loss available to common shareholders of ($2.6) million, or ($0.13) per diluted share, for the first half of 2011.

Rick Green, President and CEO, stated, "Our second quarter was one of continued profitability and regulatory achievements. We are pleased that the total of nonperforming assets plus potential problem loans is down and loan losses continue to decline. These factors, in addition to our smaller loan portfolio, reduced the required loan loss provision, which contributed to our performance. The reduction in loans also resulted in a decrease in net interest income. While we anticipate that further portfolio decreases may occur, we are working to stabilize loan revenue and volume by generating new loans prudently and profitably by focusing on customers in our primary markets.

"As of June 30, 2012, the capital ratios of Southwest and each of its banking subsidiaries continued to substantially exceed the ratios for regulatory classification as "well-capitalized", our nonperforming assets were 2.51% of our noncovered portfolio loans, and our allowance for loan losses was 2.92% of noncovered portfolio loans."

Mr. Green also noted, "We have continued to achieve our regulatory goals. In May 2012, the Office of the Comptroller of the Currency released Stillwater National from the formal regulatory agreement and the individual minimum capital agreement entered in January 2010. Earlier this month, with the consent of the Federal Reserve Bank of Kansas City, we terminated supervisory resolutions that we had adopted at its request in July 2009. Termination of these actions will reduce our regulatory burdens.

"We earlier announced our intention to bring current all dividends on our trust preferred securities and our Series B Preferred Stock owned by the Department of the Treasury. We now have brought current all the trust preferred securities and will bring the Series B Preferred Stock current in the next several days in accordance with its terms.

"Our Series B Preferred Stock carries with it significant burdens, and its dividend rate is scheduled to increase from 5% to 9% after 2013. With the termination of our regulatory agreements and resolutions and our payment of all dividends due, we now have as a top priority the redemption of our Series B Preferred Stock.

"Earlier this year, we reported that I plan to retire as President and CEO in January 2013. I am glad to report that our Board of Directors has made significant progress in identifying President and CEO candidates, has narrowed the field to a pool of highly-qualified finalists, and is proceeding to find the best fit expeditiously."

Key items for the quarter were as follows:

Unless otherwise indicated, the following discussion excludes "covered" assets, which are subject to loss sharing agreements with the FDIC. For information on covered versus noncovered assets, please see the accompanying unaudited financial statement and tables.

  • Nonperforming loans were $20.7 million, 1.38% of portfolio loans, as of June 30, 2012, an increase of $6.3 million from $14.4 million, 0.92% of portfolio loans, as of March 31, 2012. This increase is primarily the result of one healthcare related loan in our Texas market.
  • Nonperforming assets were $38.0 million, or 2.51% of portfolio loans and other real estate, as of June 30, 2012, an increase of $4.2 million (12%) from $33.8 million, or 2.12% of portfolio loans and other real estate, as of March 31, 2012. The increase in nonperforming assets during the second quarter of 2012 is attributable to placing $12.2 million in loans on nonaccrual, offset in part by the receipt of $3.8 million in resolutions and payments on nonperforming loans, the receipt of $1.1 million from sales of other real estate, net charge-offs of $2.2 million in nonperforming loans, and the recognition of impairments in other real estate assets of $1.0 million, which resulted in the Kansas Banking segment second quarter loss.
  • Potential problem loans were $111.1 million as of June 30, 2012, a decrease of $15.2 million (12%) from $126.3 million as of March 31, 2012. The decrease in potential problem loans resulted from $15.9 million in resolutions and paydowns, $11.8 million in movement to nonaccrual, and $8.6 million in upgrades, offset in part by the identification of $21.1 million in additional potential problem loans.
  • The allowance for loan losses was $43.8 million at June 30, 2012, a decrease of $1.2 million (3%) from March 31, 2012. The allowance for loan losses to portfolio loans was 2.92% as of June 30, 2012 compared to 2.87% as of March 31, 2012. The allowance for loan losses to nonperforming loans was 211.43% as of June 30, 2012 compared to 312.14% as of March 31, 2012.
  • Portfolio loans decreased $72.2 million (5%) from March 31, 2012. The decline was anticipated due in part to the change in our lending focus away from larger average size loans.
  • The capital ratios of Southwest and each of its banking subsidiaries, as of June 30, 2012, met the criteria for regulatory classification as "well-capitalized". Southwest's total regulatory capital was $404.3 million, for a total risk-based capital ratio of 23.52%, and Tier 1 capital was $382.3 million, for a Tier 1 risk-based capital ratio of 22.24%. Southwest's capital exceeded the minimum to be classified as "well-capitalized" by $232.3 million. Stillwater National Bank, Southwest's principal banking subsidiary, had total regulatory capital of $329.2 million, for a total risk-based capital ratio of 21.42%, and Tier 1 capital of $294.7 million, for a Tier 1 risk-based capital ratio of 19.17%. Stillwater National Bank exceeded the minimum to be classified as "well-capitalized" by $175.5 million. Designation as a well-capitalized institution under regulations does not constitute a recommendation or endorsement by Federal bank regulators.  
  • At June 30, 2012, the holding company had $22.3 million in available cash.

Financial Overview

Condition: At June 30, 2012 total assets were $2.3 billion, down $113.2 million, or 5%, from December 31, 2011, and total loans were $1.6 billion, down $210.1 million, or 12%, from December 31, 2011.

At June 30, 2012 the noncovered allowance for loan losses was $43.8 million, a decrease of 1% from December 31, 2011. The noncovered allowance for loan losses to noncovered portfolio loans was 2.92% as of June 30, 2012 compared to 2.62% as of December 31, 2011.

Investment securities increased $65.0 million, or 24%, to $340.4 million as of June 30, 2012, from $275.4 million as of December 31, 2011. The increase is primarily the result of a $31.5 million, or 17%, increase in government agency guaranteed residential mortgage-backed securities, a $19.4 million, or 30%, increase in U.S. government and agency securities, a $12.7 million, or 48%, increase in municipal securities, and $1.2 million in other mortgage-backed securities. The investment portfolio is managed to provide safety, liquidity, and collateral for public funds and borrowings. Southwest plans to continue to invest in treasury, U.S. agency, and high grade municipal securities. The investment portfolio continues to be managed in compliance with the current investment policy, including the average duration of the portfolio not exceeding four years.   

Total core funding, which includes all non-brokered deposits and sweep repurchase agreements, comprised 98% of total funding as of June 30, 2012, compared to 94% at December 31, 2011. Core funding by segment is as follows as of June 30, 2012 and December 31, 2011, respectively: $1,359.6 million and $1,426.2 million in Oklahoma banking, $155.1 million and $156.2 million in Texas banking, $273.2 million and $273.6 million in Kansas banking, and $27.4 million and $3.9 million in the secondary market and other operations segments. Wholesale funding, including FHLB borrowings, federal funds purchased, and brokered deposits, accounted for 2% of total funding at June 30, 2012, compared to 6% at December 31, 2011.  Please see Table 7 for details on these non-GAAP financial measures.

Second Quarter Results:

Summary: For the second quarter of 2012, net income available to common shareholders was $3.0 million, compared to a net loss available to common shareholders of ($4.0) million for the second quarter of 2011. The $7.0 million increase in our net income available to common shareholders from second quarter 2011 is the result of a $20.1 million decrease in the provision for loan losses, offset in part by a $5.2 million decrease in net interest income, a $6.0 million increase in income tax expense, and a $1.8 million increase in noninterest expense.

The second quarter 2012 effective tax rate was 37.12%.    

Net Interest Income: Net interest income totaled $19.7 million for the second quarter of 2012, compared to $25.0 million for the second quarter of 2011, a decrease of $5.2 million, or 21%, and to $20.8 million for the first quarter of 2012, a decrease of $1.1 million, or 5%. Lower average loan volume was the primary cause of each of these decreases. Net interest margin was 3.71% for the second quarter of 2012, compared to 3.79% for the second quarter of 2011 and 3.82% for the first quarter of 2012. 

Provision for Loan Losses and Net Charge-offs: The provision for loan losses totaled $32,000 for the second quarter of 2012, compared to $20.1 million for second quarter of 2011 and $1.7 million for the first quarter of 2012. Net charge-offs totaled $1.2 million, or 0.31% (annualized) of average portfolio loans for the second quarter of 2012, compared to $26.9 million, or 4.76% (annualized) of average portfolio loans for the second quarter of 2011 and $1.3 million, or 0.32% (annualized) of average portfolio loans for the first quarter of 2012. The provision for loan losses is the amount of expense that is required to maintain the allowance for losses at an appropriate level based upon the inherent risks in the loan portfolio after the effects of net charge-offs for the period.

Noninterest Income: Noninterest income totaled $3.6 million for the second quarter of 2012, compared to $3.6 million for the second quarter of 2011 and $3.5 million for the first quarter of 2012. 

Noninterest Expense: Noninterest expense totaled $16.8 million for the second quarter of 2012, compared to $15.0 million for the second quarter of 2011 and $14.3 million for the first quarter of 2012.  

The $1.8 million increase from second quarter of 2011 consists of a $2.0 million increase in general and administrative expense, which is primarily the result of the prior year settlement of Oklahoma state tax claims for less than the amount accrued, a $0.4 million increase in personnel expense, and a $0.3 million increase in the provision for unfunded loan commitments, offset in part by a $0.5 million decrease in other real estate expense, a $0.2 million decrease in FDIC and other insurance expense, and a $0.1 million decrease in occupancy expense.

The $2.5 million increase from first quarter of 2012 consists of a $1.7 million increase in other real estate expense due to the fair value write-down of properties and increased expenses, a $0.4 million increase in general and administrative expense due to a second quarter write-down of an investment carried at cost, and a $0.3 million increase in the provision for unfunded loan commitments.

Year-to-date Results:

Summary: Net income available to common shareholders was $7.1 million as of June 30, 2012, compared to a net loss available to common shareholders of ($2.6) million as of June 30, 2011. The $9.7 million increase in our net income available to common shareholders from 2011 is the result of a $27.4 million decrease in the provision for loan losses and a $0.3 million increase in noninterest income, offset in part by a $9.8 million decrease in net interest income, a $7.6 million increase in income tax expense, and a $0.5 million increase in noninterest expense.

The year-to-date effective tax rate was 37.33% as of June 30, 2012.    

Net Interest Income: Net interest income totaled $40.6 million for the first six months of 2012, compared to $50.4 million for the first six months of 2011, a decrease of $9.8 million, or 19%. Lower loan volume was the primary cause of this decrease. Year-to-date net interest margin was 3.77%, compared to 3.78% for 2011.    

Provision for Loan Losses and Net Charge-offs: The provision for loan losses totaled $1.7 million for the first six months of 2012, compared to $29.2 million for the first six months of 2011. Net charge-offs totaled $2.5 million, or 0.32% (annualized) of average portfolio loans year-to-date as of June 30, 2012, compared to $39.8 million, or 3.49% (annualized) of average portfolio loans for the same period 2011. The provision for loan losses is the amount of expense that is required to maintain the allowance for losses at an appropriate level based upon the inherent risks in the loan portfolio after the effects of net charge-offs for the period.

Noninterest Income: Noninterest income totaled $7.1 million for the first six months of 2012, compared to $6.9 million for the first six months of 2011. The increase in noninterest income was primarily the result of a $0.5 million increase in gain on sale of loans, offset in part by a $0.3 million decline in service charges and fees.

Noninterest Expense: Noninterest expense totaled $31.1 million for the first six months of 2012, compared to $30.6 million for the first six months of 2011.  The increase consists of a $1.6 million increase in general and administrative expense, which is primarily the result of the prior year settlement of Oklahoma state tax claims for less than the amount accrued, a $0.4 million increase in the provision for unfunded loan commitments, and a $0.1 million increase in personnel expense, offset in part by a $0.7 million decrease in FDIC and other insurance expense, a $0.6 million decrease in other real estate expense, and a $0.3 million decrease in occupancy 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, 2012 we had total assets of $2.3 billion, deposits of $1.8 billion, and shareholders' equity of $314.6 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, 2012, approximately $536.1 million, or 35%, of our noncovered loans were loans to individuals and businesses in the healthcare industry. We conduct regular market reviews of our current and potential healthcare lending and the appropriate concentrations within healthcare based upon economic and regulatory conditions.

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, 2012 approximately $1.1 billion, or 75%, of our noncovered loans were commercial real estate mortgage and construction loans, including $361.5 million of loans to individuals and businesses in the healthcare industry. 

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

Caution About Forward-Looking Statements

We make forward-looking statements in this news release that are subject to risks and uncertainties. We intend these statements to be covered by the safe harbor provision for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

These forward-looking statements include: 

  • Statements of Southwest's goals, intentions, and expectations;
  • Estimates of risks and of future costs and benefits;
  • Expectations regarding our future financial performance and the financial performance of our operating segments;
  • Expectations regarding regulatory actions;
  • Expectations regarding our ability to utilize tax loss benefits;
  • Assessments of loan quality, probable loan losses, and the amount and timing of loan payoffs;
  • Estimates of the value of assets held for sale or available for sale; and
  • Statements of our 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, regulations, and accounting principles; changes in regulatory standards and examination policies, and a variety of other matters. These other matters include, among other things, the direct and indirect effects of economic conditions on interest rates, credit quality, loan demand, liquidity, and monetary and supervisory policies of banking regulators. 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. For other factors, risks, and uncertainties that could cause actual results to differ materially from estimates and projections contained in forward-looking statements, please read the "Risk Factors" contained in Southwest's reports to the Securities and Exchange Commission.

The cautionary statements in this release also identify important factors and possible events that involve risk and uncertainties that could cause our actual results to differ materially from those contained in the forward-looking statements. These forward-looking statements speak only as of the date on which the statements were made. We do not intend, and undertake no obligation, to update or revise any forward-looking statements contained in this release, whether as a result of differences in actual results, changes in assumptions, or changes in other factors affecting such statements, except as required by law.

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, 2012 through the date its financial statements are filed with the Securities and Exchange Commission. The June 30, 2012 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 Loan Data  Table 6
   
Unaudited Quarterly Summary Financial Data  Table 7
   
Unaudited Quarterly Supplemental Analytical Data  Table 8
   
   
 SOUTHWEST BANCORP, INC.   Table 1 
 UNAUDITED FINANCIAL HIGHLIGHTS   
 (Dollars in thousands, except per share)   
   Second Quarter   First Quarter 
 QUARTERLY HIGHLIGHTS       %     % 
  2012 2011  Change  2012  Change 
 Operations           
 Net interest income  $ 19,747 $ 24,985  (21)% $ 20,849  (5)%
 Provision for loan losses   32  20,140  (100)  1,716  (98)
 Noninterest income   3,601  3,604  --  3,514  2
 Noninterest expense   16,769  14,980  12  14,309  17
 Income (loss) before taxes   6,547  (6,531)  (200)  8,338  (21)
 Taxes on income   2,430  (3,561)  (168)  3,127  (22)
 Net income (loss)   4,117  (2,970)  (239)  5,211  (21)
 Net income (loss) available to common shareholders   3,011  (4,027)  (175)  4,119  (27)
 Diluted earnings per share   0.15  (0.21)  (171)  0.21  (29)
 Balance Sheet           
 Total assets   2,269,720  2,660,495  (15)  2,273,861  (0)
 Loans held for sale   23,996  37,204  (36)  38,765  (38)
 Noncovered portfolio loans   1,498,708  2,156,096  (30)  1,570,866  (5)
 Covered portfolio loans   30,712  46,153  (33)  33,314  (8)
 Total deposits   1,788,379  2,094,236  (15)  1,806,780  (1)
 Total shareholders' equity   314,600  376,930  (17)  311,643  1
 Book value per common share   12.64  15.89  (20)  12.50  1
 Key Ratios           
 Net interest margin  3.71% 3.79%   3.82%  
 Efficiency ratio   71.82  52.40    58.73  
 Total capital to risk-weighted assets   23.52  20.20    22.49  
 Nonperforming loans to portfolio loans - noncovered   1.38  7.01    0.92  
 Shareholders' equity to total assets   13.86  14.17    13.71  
 Tangible common equity to tangible assets*   10.56  11.38    10.42  
 Return on average assets (annualized)   0.72  (0.43)    0.89  
 Return on average common equity (annualized)   4.92  (5.11)    6.84  
 Return on average tangible common equity (annualized)**   5.06  (5.22)    7.03  
 
 YEAR-TO-DATE HIGHLIGHTS   Six Months     
       %     
  2012 2011  Change     
 Operations           
 Net interest income  $ 40,596 $ 50,406  (19)%    
 Provision for loan losses   1,748  29,190  (94)    
 Noninterest income   7,115  6,853  4    
 Noninterest expense   31,078  30,605  2    
 Income (loss) before taxes   14,885  (2,536)  (687)    
 Taxes on income   5,557  (2,027)  (374)    
 Net income (loss)   9,328  (509)  (1,933)    
 Net income (loss) available to common shareholders   7,130  (2,619)  (372)    
 Diluted earnings per share   0.37  (0.13)  (385)    
 Balance Sheet           
 Total assets   2,269,720  2,660,495  (15)    
 Loans held for sale   23,996  37,204  (36)    
 Noncovered portfolio loans   1,498,708  2,156,096  (30)    
 Covered portfolio loans   30,712  46,153  (33)    
 Total deposits   1,788,379  2,094,236  (15)    
 Total shareholders' equity   314,600  376,930  (17)    
 Book value per common share   12.64  15.89  (20)    
 Key Ratios           
 Net interest margin   3.77 %  3.78 %      
 Efficiency ratio (GAAP-based)   65.14  53.45      
 Total capital to risk-weighted assets   23.52  20.20      
 Nonperforming loans to portfolio loans - noncovered   1.38  7.01      
 Shareholders' equity to total assets   13.86  14.17      
 Tangible common equity to tangible assets*   10.56  11.38      
 Return on average assets   0.81  (0.04)      
 Return on average common equity   5.87  (1.67)      
 Return on average tangible common equity**   6.04  (1.71)      
 
 Balance sheet amounts and ratios are as of period end unless otherwise noted. 
 * This is a Non-GAAP financial measure. Please see Table 8 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, 
  2012 2011 2011
 Assets       
 Cash and due from banks  $ 39,539 $ 30,247 $ 26,368
 Interest-bearing deposits   236,336  199,642  41,733
 Cash and cash equivalents   275,875  229,889  68,101
 Securities held to maturity (fair values of $13,735, $15,885, $15,461, respectively)   12,962  15,252  15,419
 Securities available for sale (amortized cost of $320,929, $253,869,$248,004, respectively)   327,416  260,100  252,734
 Loans held for sale   23,996  38,695  37,204
 Noncovered loans receivable   1,498,708  1,687,178  2,156,096
 Less: Allowance for loan losses   (43,807)  (44,233)  (54,575)
 Net noncovered loans receivable   1,454,901  1,642,945  2,101,521
 Covered loans receivable (includes loss share: $8,096, $10,073, and $12,101, respectively)   30,712  37,615  46,153
 Less: Allowance for loan losses   (91)  (451)  --
 Net covered loans receivable   30,621  37,164  46,153
 Net loans receivable   1,485,522  1,680,109  2,147,674
 Accrued interest receivable   7,014  7,176  7,973
 Income tax receivable   24,974  28,666  11,393
 Premises and equipment, net   22,436  22,700  23,158
 Noncovered other real estate   17,263  19,844  38,956
 Covered other real estate   3,825  4,529  3,806
 Goodwill   6,811  6,811  6,811
 Other intangible assets, net   4,760  4,857  5,069
 Other assets   56,866  64,245  42,197
 Total assets  $ 2,269,720 $ 2,382,873 $ 2,660,495
       
 Liabilities       
 Deposits:       
 Noninterest-bearing demand  $ 421,083 $ 400,985 $ 389,027
 Interest-bearing demand   119,929  105,905  124,346
 Money market accounts   361,839  423,181  465,269
 Savings accounts   35,610  33,406  29,586
 Time deposits of $100,000 or more   431,317  487,907  570,116
 Other time deposits   418,601  469,998  515,892
 Total deposits   1,788,379  1,921,382  2,094,236
 Accrued interest payable   831  3,689  1,574
 Other liabilities   15,470  12,174  9,110
 Other borrowings   68,477  56,479  96,682
 Subordinated debentures   81,963  81,963  81,963
 Total liabilities   1,955,120  2,075,687  2,283,565
       
 Shareholders' equity       
 Serial preferred stock; 2,000,000 shares authorized;       
 70,000 shares issued and outstanding   68,837  68,455  68,084
 Common stock -- $1 par value; 40,000,000 shares authorized;       
 19,447,202, 19,444,213, 19,439,167 shares issued and outstanding, respectively   19,447  19,444  19,439
 Additional paid-in capital   98,899  98,932  99,005
 Retained earnings   125,373  118,244  188,174
 Accumulated other comprehensive income   2,044  2,111  2,228
 Total shareholders' equity   314,600  307,186  376,930
 Total liabilities and shareholders' equity  $ 2,269,720 $ 2,382,873 $ 2,660,495
   
   
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, 
  2012 2011 2012 2011
Interest income         
Loans  $ 21,708 $ 29,478 $ 45,085 $ 60,017
Investment securities   2,139  1,864  4,085  3,610
Other interest-earning assets   193  130  377  270
Total interest income   24,040  31,472  49,547  63,897
         
Interest expense         
Interest-bearing deposits   2,542  4,531  5,438  9,664
Other borrowings   222  494  446  991
Subordinated debentures   1,529  1,462  3,067  2,836
Total interest expense   4,293  6,487  8,951  13,491
         
Net interest income   19,747  24,985  40,596  50,406
         
Provision for loan losses   32  20,140  1,748  29,190
         
Net interest income after provision for loan losses   19,715  4,845  38,848  21,216
         
Noninterest income         
Service charges and fees   2,931  3,231  5,858  6,109
Gain on sales of loans   582  401  1,117  595
Gain on investment securities   35  --  35  --
Other noninterest income (loss)   53  (28)  105  149
Total noninterest income  3,601  3,604  7,115  6,853
         
Noninterest expense         
Salaries and employee benefits   7,354  6,974  14,601  14,489
Occupancy   2,635  2,703  5,180  5,507
FDIC and other insurance   699  937  1,482  2,180
Other real estate, net   2,059  2,602  2,431  3,038
General and administrative   4,022  1,764  7,384  5,391
Total noninterest expense   16,769  14,980  31,078  30,605
Income (loss) before taxes   6,547  (6,531)  14,885  (2,536)
Taxes on income   2,430  (3,561)  5,557  (2,027)
Net income (loss)  $ 4,117 $ (2,970) $ 9,328 $ (509)
Net income (loss) available to common shareholders  $ 3,011 $ (4,027) $ 7,130 $ (2,619)
         
Basic earnings per common share  $ 0.15 $ (0.21) $ 0.37 $ (0.13)
Diluted earnings per common share   0.15  (0.21)  0.37  (0.13)
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,
  2012 2011
  Average   Average Average   Average
  Balance Interest Yield/Rate Balance Interest Yield/Rate
Assets            
Noncovered loans  $ 1,565,342 $ 21,125 5.43% $ 2,250,678 $ 28,551 5.09%
Covered loans  31,853  583  7.36  47,427  927  7.84
Investment securities  339,435  2,139  2.53  266,344  1,864  2.81
Other interest-earning assets  202,040  193  0.38  82,898  130  0.63
Total interest-earning assets  2,138,670  24,040  4.52  2,647,347  31,472  4.77
Other assets  147,822      99,803    
Total assets $ 2,286,492     $ 2,747,150    
             
Liabilities and Shareholders' Equity            
Interest-bearing demand deposits $ 120,648 $ 59 0.20% $ 112,942 $ 103 0.37%
Money market accounts  356,758  234  0.26  490,559  582  0.48
Savings accounts  34,632  13  0.15  29,154  10  0.14
Time deposits  880,007  2,236  1.02  1,165,606  3,836  1.32
Total interest-bearing deposits  1,392,045  2,542  0.73  1,798,261  4,531  1.01
Other borrowings  59,754  222  1.49  87,991  494  2.25
Subordinated debentures  81,963  1,529  7.46  81,963  1,462  7.13
Total interest-bearing liabilities  1,533,762  4,293  1.13  1,968,215  6,487  1.32
             
Noninterest-bearing demand deposits  387,057      369,700    
Other liabilities  50,696      25,066    
Shareholders' equity  314,977      384,169    
Total liabilities and shareholders' equity $ 2,286,492     $ 2,747,150    
             
Net interest income and spread   $ 19,747 3.39%   $ 24,985 3.45%
Net interest margin (1)     3.71%     3.79%
Average interest-earning assets to average interest-bearing liabilities 139.44%     134.50%    
             
(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, 
  2012 2011
  Average   Average Average   Average
  Balance Interest Yield/Rate Balance Interest Yield/Rate
Assets            
Noncovered loans  $ 1,614,980 $ 43,848 5.46% $ 2,288,570 $ 58,206 5.13%
Covered loans  33,951  1,237  7.33  49,449  1,811  7.39
Investment securities  327,180  4,085  2.51  261,391  3,610  2.79
Other interest-earning assets  191,839  377  0.40  87,770  270  0.62
Total interest-earning assets  2,167,950  49,547  4.60  2,687,180  63,897  4.80
Other assets  153,370      95,825    
Total assets $ 2,321,320     $ 2,783,005    
             
Liabilities and Shareholders' Equity            
Interest-bearing demand deposits $ 120,626 $ 129 0.22% $ 112,693 $ 227 0.41%
Money market accounts  375,289  520  0.28  490,931  1,259  0.52
Savings accounts  34,609  26  0.15  28,451  26  0.18
Time deposits  905,900  4,763  1.06  1,206,650  8,152  1.36
Total interest-bearing deposits  1,436,424  5,438  0.76  1,838,725  9,664  1.06
Other borrowings  57,301  446  1.57  89,088  991  2.24
Subordinated debentures  81,963  3,067  7.48  81,963  2,836  6.92
Total interest-bearing liabilities  1,575,688  8,951  1.14  2,009,776  13,491  1.35
             
Noninterest-bearing demand deposits  383,008      367,444    
Other liabilities  49,692      22,445    
Shareholders' equity  312,932      383,340    
Total liabilities and shareholders' equity $ 2,321,320     $ 2,783,005    
             
Net interest income and spread   $ 40,596 3.46%   $ 50,406 3.45%
Net interest margin (1)     3.77%     3.78%
Average interest-earning assets to average interest-bearing liabilities 137.59%     133.71%    
             
 (1) Net interest margin = annualized net interest income / average interest-earning assets 
   
   
 SOUTHWEST BANCORP, INC.   Table 6 
 UNAUDITED QUARTERLY SUMMARY LOAN DATA   
 (Dollars in thousands, except per share)    
  2012 2011
   Jun. 30   Mar. 31   Dec. 31   Sep. 30   Jun. 30   Mar. 31 
 LOAN COMPOSITION             
 Noncovered:            
 Real estate mortgage:             
 Commercial  $ 931,239 $ 996,486 $ 1,028,561 $ 1,169,010 $ 1,262,753 $ 1,302,164
 One-to-four family residential   74,390  76,287  80,375  85,272  87,407  87,286
 Real estate construction             
 Commercial   211,098  222,678  227,098  348,053  372,576  403,635
 One-to-four family residential   4,184  3,814  4,987  25,527  26,400  26,758
 Commercial   263,085  273,324  346,266  367,241  404,229  416,392
 Installment and consumer:             
 Guaranteed student loans   5,153  5,276  5,396  5,547  5,600  5,700
 Other   33,555  31,766  33,190  32,946  34,335  36,493
 Total noncovered loans, including held for sale   1,522,704  1,609,631  1,725,873  2,033,596  2,193,300  2,278,428
 Less allowance for loan losses   (43,807)  (45,023)  (44,233)  (64,698)  (54,575)  (61,285)
 Total noncovered loans, net  $ 1,478,897 $ 1,564,608 $ 1,681,640 $ 1,968,898 $ 2,138,725 $ 2,217,143
 Covered:            
 Real estate mortgage:             
 Commercial  $ 21,472 $ 22,607 $ 23,686 $ 23,201 $ 26,976 $ 28,929
 One-to-four family residential   5,432  5,766  7,072  7,378  8,113  8,192
 Real estate construction             
 Commercial   1,627  2,344  3,746  5,987  6,001  6,144
 One-to-four family residential   --  --  --  --  172  281
 Commercial   2,033  2,401  2,841  4,286  4,461  5,021
 Installment and consumer:   148  196  270  357  430  550
 Total covered loans   30,712  33,314  37,615  41,209  46,153  49,117
 Less allowance for loan losses   (91)  (60)  (451)  --  --  --
 Total covered loans, net  $ 30,621 $ 33,254 $ 37,164 $ 41,209 $ 46,153 $ 49,117
 LOANS BY SEGMENT             
 Oklahoma banking  $ 597,506 $ 642,700 $ 688,592 $ 770,306 $ 834,189 $ 838,006
 Texas banking   596,262  636,540  665,010  845,485  911,134  953,123
 Kansas banking   198,404  202,050  238,468  252,302  260,431  272,685
 Out of market   137,248  122,890  132,723  166,810  196,495  226,383
 Subtotal   1,529,420  1,604,180  1,724,793  2,034,903  2,202,249  2,290,197
 Secondary market   23,996  38,765  38,695  39,902  37,204  37,348
 Total loans  $ 1,553,416 $ 1,642,945 $ 1,763,488 $ 2,074,805 $ 2,239,453 $ 2,327,545
 NONPERFORMING LOANS BY TYPE             
 Construction & development  $ 3,608 $ 3,768 $ 3,877 $ 68,554 $ 73,487 $ 68,183
 Commercial real estate   4,932  6,821  4,667  56,234  60,857  47,986
 Commercial   10,878  2,209  3,374  6,080  15,224  16,633
 One-to-four family residential   1,125  1,508  1,491  1,706  1,457  2,634
 Consumer   176  118  140  152  153  27
 Total nonperforming loans - noncovered  $ 20,719 $ 14,424 $ 13,549 $ 132,726 $ 151,178 $ 135,463
 NONPERFORMING LOANS BY SEGMENT             
 Oklahoma banking  $ 2,305 $ 2,864 $ 3,699 $ 14,932 $ 18,870 $ 13,443
 Texas banking   11,526  2,258  83  95,191  91,449  87,122
 Kansas banking   6,214  8,617  9,070  7,976  9,725  7,924
 Out of market   674  685  697  14,627  31,134  26,974
 Total nonperforming loans - noncovered  $ 20,719 $ 14,424 $ 13,549 $ 132,726 $ 151,178 $ 135,463
 OTHER REAL ESTATE BY TYPE            
 Construction & development  $ 2,585 $ 3,542 $ 3,542 $ 38,927 $ 12,588 $ 6,304
 Commercial real estate   14,129  14,854  15,464  24,364  16,300  23,890
 One-to-four family residential   549  933  838  7,494  10,068  10,873
 Total other real estate - noncovered  $ 17,263 $ 19,329 $ 19,844 $ 70,785 $ 38,956 $ 41,067
 OTHER REAL ESTATE BY SEGMENT             
 Oklahoma banking  $ 6,178 $ 6,273 $ 6,178 $ 8,709 $ 2,613 $ 4,616
 Texas banking   9,162  9,846  9,846  35,270  17,398  18,652
 Kansas banking   1,923  3,210  3,210  12,390  14,539  12,848
 Out of market   --  --  610  14,416  4,406  4,951
 Total other real estate - noncovered  $ 17,263 $ 19,329 $ 19,844 $ 70,785 $ 38,956 $ 41,067
 POTENTIAL PROBLEM LOANS BY TYPE             
 Construction & development  $ 25,563 $ 33,907 $ 43,607 $ 75,867 $ 111,032 $ 111,204
 Commercial real estate   71,537  67,654  55,873  162,692  140,079  85,833
 Commercial   12,753  23,506  32,477  37,027  38,850  19,940
 One-to-four family residential   1,230  1,253  1,082  1,108  1,210  429
 Total potential problem loans - noncovered  $ 111,083 $ 126,320 $ 133,039 $ 276,694 $ 291,171 $ 217,406
 POTENTIAL PROBLEM LOANS BY SEGMENT             
 Oklahoma banking  $ 37,320 $ 32,761 $ 27,481 $ 54,310 $ 42,565 $ 30,678
 Texas banking   58,021  78,961  83,035  163,973  183,486  114,506
 Kansas banking   3,118  1,893  836  14,530  11,289  19,472
 Out of market   12,624  12,705  21,687  43,881  53,831  52,750
 Total potential problem loans - noncovered  $ 111,083 $ 126,320 $ 133,039 $ 276,694 $ 291,171 $ 217,406
 Continued            
     
 SOUTHWEST BANCORP, INC.     Table 6
 UNAUDITED QUARTERLY SUMMARY LOAN DATA   Continued
 (Dollars in thousands, except per share)     
  2012 2011
   Jun. 30   Mar. 31   Dec. 31   Sep. 30   Jun. 30   Mar. 31 
 OUT OF MARKET LOANS             
 Net balance out of market loans:            
 Arizona  $ 39,449 $ 34,749 $ 26,372 $ 35,978 $ 49,977 $ 57,657
 Iowa   23,022  23,130  26,494  26,626  26,695  26,759
 Ohio   11,502  12,650  12,741  9,367  9,568  9,963
 California   9,922  10,252  10,530  10,737  9,814  9,984
 Kentucky   9,455  517  488  490  492  494
 South Carolina   7,320  --  --  --  --  --
 Tennessee   6,310  6,368  6,427  6,484  6,550  6,606
 Florida   6,240  6,269  6,421  6,374  10,582  7,600
 Louisiana   4,974  4,931  5,336  5,644  5,963  8,018
 New Mexico   3,714  3,715  15,215  21,019  21,092  28,226
 Other   15,340  20,309  22,699  44,091  55,762  71,076
 Total out of market loans  $ 137,248 $ 122,890 $ 132,723 $ 166,810 $ 196,495 $ 226,383
 Nonperforming out of market loans:            
 Florida  $ 287 $ 293 $ 299 $ 305 $ 1,479 $ 1,479
 Arizona   256  261  267  8,441  16,745  10,316
 Colorado   131  131  131  746  4,909  880
 New Mexico   --  --  --  5,135  5,135  11,827
 Alabama   --  --  --  --  157  172
 Other   --  --  --  --  2,709  2,300
 Total nonperforming out of market loans  $ 674 $ 685 $ 697 $ 14,627 $ 31,134 $ 26,974
 Potential problem out of market loans:            
 Iowa  $ 11,970 $ 12,035 $ -- $ -- $ -- $ --
 New Mexico   --  --  11,542  11,589  11,635  --
 Arizona   --  --  9,463  10,287  14,865  25,242
 California   559  570  578  593  9,423  9,575
 Florida   95  100  104  108  116  --
 Colorado   --  --  --  17,034  13,500  17,933
 Alabama   --  --  --  4,270  4,292  --
 Total potential problem out of market loans  $ 12,624 $ 12,705 $ 21,687 $ 43,881 $ 53,831 $ 52,750
 ALLOWANCE ACTIVITY             
 Balance, beginning of period  $ 45,083 $ 44,684 $ 64,698 $ 54,575 $ 61,285 $ 65,229
 Charge offs   2,229  1,936  99,604  16,067  27,562  13,392
 Recoveries   1,012  619  1,305  1,564  712  398
 Net charge offs   1,217  1,317  98,299  14,503  26,850  12,994
 Provision for loan losses   32  1,716  78,285  24,626  20,140  9,050
 Balance, end of period  $ 43,898 $ 45,083 $ 44,684 $ 64,698 $ 54,575 $ 61,285
 NET CHARGE OFFS BY TYPE             
 Construction & development  $ (85) $ (42) $ 41,513 $ 7,177 $ 10,847 $ 1,012
 Commercial real estate   91  14  50,070  5,702  7,593  7,290
 Commercial   1,228  1,211  6,434  1,469  7,999  4,337
 One-to-four family residential   (105)  123  1  55  165  58
 Consumer   88  11  281  100  246  297
 Total net charge offs by type  $ 1,217 $ 1,317 $ 98,299 $ 14,503 $ 26,850 $ 12,994
 NET CHARGE OFFS BY SEGMENT             
 Oklahoma banking  $ (204) $ 1,070 $ 13,210 $ 1,058 $ 1,442 $ 1,593
 Texas banking   1,139  229  64,370  7,386  9,163  4,502
 Kansas banking   324  166  8,872  361  1,791  372
 Out of market   (42)  (148)  11,847  5,698  14,454  6,527
 Total net charge offs by segment  $ 1,217 $ 1,317 $ 98,299 $ 14,503 $ 26,850 $ 12,994
             
 SOUTHWEST BANCORP, INC.     Table 7 
 UNAUDITED QUARTERLY SUMMARY FINANCIAL DATA   
 (Dollars in thousands, except per share)     
  2012 2011
   Jun. 30   Mar. 31   Dec. 31   Sep. 30   Jun. 30   Mar. 31 
 NET INCOME (LOSS) BY SEGMENT             
 Oklahoma banking  $ 4,497 $ 3,158 $ (5,586) $ 7 $ 5,290 $ 3,435
 Texas banking   1,435  3,161  (35,435)  (6,455)  1,575  1,079
 Kansas banking   (424)  1,239  (7,533)  (612)  971  131
 Out of market   693  (570)  (7,857)  (1,947)  (9,039)  (924)
 Subtotal   6,201  6,988  (56,411)  (9,007)  (1,203)  3,721
 Secondary market   124  286  144  90  127  (13)
 Other operations   (2,208)  (2,063)  (1,994)  (608)  (1,894)  (1,247)
 Net income (loss)  $ 4,117 $ 5,211 $ (58,261) $ (9,525) $ (2,970) $ 2,461
 PER SHARE DATA             
 Basic earnings per common share  $ 0.15 $ 0.21 $ (3.05) $ (0.54) $ (0.21) $ 0.07
 Diluted earnings per common share   0.15  0.21  (3.05)  (0.54)  (0.21)  0.07
 Book value per common share   12.64  12.50  12.28  15.37  15.89  16.02
 Tangible book value per share*   12.29  12.15  11.93  15.02  15.54  15.67
 COMMON STOCK             
 Shares issued and outstanding   19,447,202  19,445,913  19,444,213  19,441,577  19,439,167  19,438,290
 OTHER FINANCIAL DATA             
 Investment securities  $ 340,378 $ 333,860 $ 275,352 $ 269,599 $ 268,153 $ 258,436
 Loans held for sale   23,996  38,765  38,695  39,902  37,204  37,348
 Noncovered portfolio loans   1,498,708  1,570,866  1,687,178  1,993,694  2,156,096  2,241,080
 Total noncovered loans   1,522,704  1,609,631  1,725,873  2,033,596  2,193,300  2,278,428
 Covered portfolio loans   30,712  33,314  37,615  41,209  46,153  49,117
 Total assets   2,269,720  2,273,861  2,382,873  2,572,492  2,660,495  2,779,028
 Total deposits   1,788,379  1,806,780  1,921,382  2,022,253  2,094,236  2,218,571
 Other borrowings   68,477  55,139  56,479  86,583  96,682  85,332
 Subordinated debentures   81,963  81,963  81,963  81,963  81,963  81,963
 Total shareholders' equity   314,600  311,643  307,186  367,024  376,930  379,350
 Mortgage servicing portfolio   305,465  301,378  295,492  285,886  283,083  281,271
 INTANGIBLE ASSET DATA             
 Goodwill  $ 6,811 $ 6,811 $ 6,811 $ 6,811 $ 6,811 $ 6,811
 Core deposit intangible   2,785  2,906  3,030  3,155  3,285  3,420
 Mortgage servicing rights   1,975  1,952  1,825  1,808  1,781  1,718
 Nonmortgage servicing rights   --  --  2  3  3  3
 Total intangible assets  $ 11,571 $ 11,669 $ 11,668 $ 11,777 $ 11,880 $ 11,952
 Intangible amortization expense  $ 282 $ 296 $ 252 $ 226 $ 222 $ 361
 DEPOSIT COMPOSITION             
 Non-interest bearing demand  $ 421,083 $ 395,141 $ 400,985 $ 388,365 $ 389,027 $ 369,013
 Interest-bearing demand   119,929  119,759  105,905  98,270  124,346  112,731
 Money market accounts   361,839  349,419  423,181  461,546  465,269  486,770
 Savings accounts   35,610  34,679  33,406  31,319  29,586  28,440
 Time deposits of $100,000 or more   431,317  464,876  487,907  551,914  570,116  669,817
 Other time deposits   418,601  442,906  469,998  490,839  515,892  551,800
 Total deposits**  $ 1,788,379 $ 1,806,780 $ 1,921,382 $ 2,022,253 $ 2,094,236 $ 2,218,571
 OFFICES AND EMPLOYEES             
 FTE Employees   430  435  435  437  437  424
 Branches   23  23  23  23  23  23
 Loan production offices   2  2  2  2  2  2
 Assets per employee  $ 5,278 $ 5,227 $ 5,478 $ 5,887 $ 6,088 $ 6,554
             
 *This is a Non-GAAP based financial measure.       
 **Calculation of Non-brokered Deposits and Core Funding (Non-GAAP Financial Measures)       
 Total deposits  $ 1,788,379 $ 1,806,780 $ 1,921,382 $ 2,022,253 $ 2,094,236 $ 2,218,571
 Less:             
 Brokered time deposits   12,238  13,307  14,974  46,838  52,407  122,124
 Other brokered deposits   4,420  6,529  78,236  105,483  105,392  112,033
 Non-brokered deposits  $ 1,771,721 $ 1,786,944 $ 1,828,172 $ 1,869,932 $ 1,936,437 $ 1,984,414
 Plus:             
 Sweep repurchase agreements   43,477  30,139  31,482  40,305  30,636  27,214
 Core funding  $ 1,815,198 $ 1,817,083 $ 1,859,654 $ 1,910,237 $ 1,967,073 $ 2,011,628
             
 Balance sheet amounts are as of period end unless otherwise noted.         
     
 SOUTHWEST BANCORP, INC.     Table 8 
 UNAUDITED QUARTERLY SUPPLEMENTAL ANALYTICAL DATA       
 (Dollars in thousands, except per share)     
  2012 2011
   Jun. 30   Mar. 31   Dec. 31   Sep. 30   Jun. 30   Mar. 31 
 PERFORMANCE RATIOS             
 Return on average assets (annualized)  0.72% 0.89%  (8.96)%  (1.43)%  (0.43)% 0.35%
 Return on average common equity (annualized)   4.92  6.84  (79.48)  (13.42)  (5.11)  1.81
 Return on average tangible common equity (annualized)*   5.06  7.03  (81.35)  (13.72)  (5.22)  1.85
 Net interest margin (annualized)   3.71  3.82  3.62  3.77  3.79  3.78
 Effective tax rate   37.12  37.50  38.49  35.23  54.53  38.40
 Efficiency ratio   71.82  58.73  164.47  64.07  52.40  54.50
 NONPERFORMING ASSETS             
 Noncovered:             
 Nonaccrual loans  $ 20,474 $ 14,324 $ 13,506 $ 132,268 $ 151,135 $ 134,934
 90 days past due and accruing   245  100  43  458  43  529
 Total nonperforming loans   20,719  14,424  13,549  132,726  151,178  135,463
 Other real estate   17,263  19,329  19,844  70,785  38,956  41,067
 Total nonperforming assets  $ 37,982 $ 33,753 $ 33,393 $ 203,511 $ 190,134 $ 176,530
 Performing restructured  $ 328 $ 1,700 $ 1,017 $ 1,026 $ 3,191 $ 2,166
 Potential problem loans  $ 111,083 $ 126,320 $ 133,039 $ 276,694 $ 291,171 $ 217,406
 Covered:             
 Nonaccrual loans  $ 6,067 $ 7,015 $ 7,128 $ 7,065 $ 9,800 $ 9,809
 90 days past due and accruing   --  --  --  610  --  --
 Total nonperforming loans   6,067  7,015  7,128  7,675  9,800  9,809
 Other real estate   3,825  4,694  4,529  5,350  3,806  4,016
 Total nonperforming assets  $ 9,892 $ 11,709 $ 11,657 $ 13,025 $ 13,606 $ 13,825
 Performing restructured  $ 1,701 $ -- $ -- $ -- $ -- $ --
 Potential problem loans  $ 1,573 $ 553 $ 912 $ 2,015 $ 2,731 $ 3,444
 ASSET QUALITY RATIOS             
 Net loan charge-offs to average portfolio loans (annualized)  0.31% 0.32% 19.78% 2.70% 4.76% 2.25%
 Noncovered:             
 Nonperforming assets to portfolio loans and other real estate  2.51% 2.12% 1.96% 9.86% 8.66% 7.74%
 Nonperforming loans to portfolio loans   1.38  0.92  0.80  6.66  7.01  6.04
 Allowance for loan losses to portfolio loans   2.92  2.87  2.62  3.25  2.53  2.73
 Allowance for loan losses to nonperforming loans   211.43  312.14  326.47  48.75  36.10  45.24
 Covered:             
 Nonperforming assets to portfolio loans and other real estate  28.64% 30.81% 27.66% 27.98% 27.23% 26.02%
 Nonperforming loans to portfolio loans   19.75  21.06  18.95  18.62  21.23  19.97
 Allowance for loan losses to portfolio loans   0.30  0.18  1.20  --  --  --
 Allowance for loan losses to nonperforming loans   1.50  0.86  6.33  --  --  --
 CAPITAL RATIOS             
 Average total shareholders' equity to average assets  13.78% 13.19% 14.14% 14.39% 13.98% 13.57%
 Leverage ratio   16.84  16.20  14.50  16.47  16.25  15.95
 Tier 1 capital to risk-weighted assets   22.24  21.21  19.51  19.54  18.93  18.49
 Total capital to risk-weighted assets   23.52  22.49  20.78  20.81  20.20  19.77
 Tangible common equity to tangible assets***   10.56  10.42  9.76  11.38  11.38  10.99
 REGULATORY CAPITAL DATA             
 Tier I capital  $ 382,262 $ 378,949 $ 374,552 $ 433,628 $ 444,106 $ 447,803
 Total capital   404,251  401,808  398,945  461,929  473,950  478,713
 Total risk adjusted assets   1,719,057  1,786,282  1,920,075  2,219,271  2,346,596  2,421,752
 Average total assets   2,269,639  2,339,784  2,562,094  2,633,000  2,733,561  2,807,518
             
 *This is a Non-GAAP based financial measure.     
 ***Calculation of Tangible Capital to Tangible Assets (Non-GAAP Financial Measure)    
 Total shareholders' equity  $ 314,600 $ 311,643 $ 307,186 $ 367,024 $ 376,930 $ 379,350
 Less:             
 Goodwill   6,811  6,811  6,811  6,811  6,811  6,811
 Preferred stock   68,837  68,644  68,455  68,268  68,084  67,902
 Tangible common equity $ 238,952 $ 236,188 $ 231,920 $ 291,945 $ 302,035 $ 304,637
 Total assets  $ 2,269,720 $ 2,273,861 $ 2,382,873 $ 2,572,492 $ 2,660,495 $ 2,779,028
 Less goodwill   6,811  6,811  6,811  6,811  6,811  6,811
 Tangible assets  $ 2,262,909 $ 2,267,050 $ 2,376,062 $ 2,565,681 $ 2,653,684 $ 2,772,217
 Tangible common equity to tangible assets 10.56% 10.42% 9.76% 11.38% 11.38% 10.99%
             
 Balance sheet amounts and ratios are as of period end unless otherwise noted. 


            

Contact Data