Southwest Bancorp, Inc. Reports First Quarter 2014 Results and Announces Quarterly Dividend

        Print
| Source: Southwest Bancorp, Inc.

STILLWATER, Okla., April 22, 2014 (GLOBE NEWSWIRE) -- Southwest Bancorp, Inc. (Nasdaq:OKSB), ("Southwest"), today reported net income for the first quarter of 2014 of $3.7 million, or $0.19 per diluted share, compared to $2.4 million, or $0.12 per diluted share, for the first quarter of 2013.

Southwest also announced that its board of directors has approved a quarterly cash dividend of $0.04 per share payable May 16, 2014 to shareholders of record as of May 2, 2014.

Mark Funke, President and CEO, stated, "Our bank reported good earnings and strong loan growth for the first quarter of 2014. Noncovered loans grew by $50.6 million during the first quarter. Our asset quality continued to strengthen as evidenced by the improvement in the ratio of nonperforming loans to portfolio loans from 1.49% in the fourth quarter of 2013 to 1.16% in the first quarter of 2014 and a reduction in potential problem loans by $7.9 million, or 8% during this period. This improvement, even with our strong loan growth, still led to a negative loan loss provision of $1.0 million.

"As a result of our positive performance and strong capital position, our board of directors approved the continuation of a quarterly dividend of $0.04 per share. The previously announced sale of three of our Kansas branches is expected to be completed in the second quarter.

"These positive results and actions reflect the good work of our associates at Bank SNB and a growing customer base. We will continue to focus our company on future growth through the expansion of our revenue base while prudently managing our expenses. We are encouraged by the momentum we have within the company."

Financial Overview

Unless otherwise indicated, the following discussion excludes "covered" assets, which are subject to loss sharing agreements with the FDIC.

Condition: During the quarter ended March 31, 2014, total assets of $2.0 billion increased $30.6 million from December 31, 2013. Total loans (including noncovered and covered) of $1.3 billion increased $49.2 million from December 31, 2013 and total investment securities of $387.0 million decreased $4.9 million from December 31, 2013. Liquidity remains strong as cash and cash equivalents at March 31, 2014 were $266.6 million, with $241.6 million in overnight funds.

At March 31, 2014, the allowance for loan losses was $34.9 million, a decrease of $7.7 million when compared to a year ago and a decrease of $1.7 million when compared to December 31, 2013. The allowance for loan losses to portfolio loans was 2.69% as of March 31, 2014, compared to 3.29% as of March 31, 2013 and 2.93% as of December 31, 2013. The allowance for loan losses to nonperforming loans was 231.83% as of March 31, 2014, compared to 131.78% as of March 31, 2013 and 196.67% as of December 31, 2013.

Nonperforming loans decreased by $17.3 million in a year over year comparison and by $3.6 million during the quarter. Other real estate at March 31, 2014 was $2.6 million, a decrease of $6.9 million from March 31, 2013, and an increase of $2.0 million when compared to December 31. Nonperforming assets were $17.6 million, or 1.35% of portfolio loans and other real estate, as of March 31, 2014, compared to $41.8 million, or 3.20% of portfolio loans and other real estate, as of March 31, 2013, and $19.2 million, or 1.53% of portfolio loans and other real estate, as of December 31, 2013.

Total core funding, which includes all non-brokered deposits and sweep repurchase agreements, comprised 98% of total funding as of March 31, 2014 and December 31, 2013. Wholesale funding, including FHLB borrowings, federal funds purchased, and brokered deposits, accounted for 2% of total funding at March 31, 2014 and December 31, 2013. See Table 6 for details on core funding and non-brokered deposits, which are non-GAAP financial measures.

The capital ratios of Southwest and Bank SNB, National Association, ("Bank SNB"), Southwest's banking subsidiary, as of March 31, 2014, exceeded the criteria for regulatory classification as "well-capitalized". Southwest's total regulatory capital was $319.5 million, for a total risk-based capital ratio of 21.29%, and Tier 1 capital was $299.9 million, for a Tier 1 risk-based capital ratio of 19.98%. Southwest's capital exceeded the minimum to be classified as "well-capitalized" by $169.4 million. Bank SNB had total regulatory capital of $273.4 million, for a total risk-based capital ratio of 18.30%, and Tier 1 capital of $254.4 million, for a Tier 1 risk-based capital ratio of 17.03%. Bank SNB exceeded the minimum to be classified as "well-capitalized" by $124.0 million. Designation as a well-capitalized institution under regulations does not constitute a recommendation or endorsement by Federal bank regulators.

First Quarter Results:

Summary: For the first quarter of 2014, net income was $3.7 million, compared to $2.4 million for the first quarter of 2013 and $6.8 million for the fourth quarter of 2013.

The $1.3 million increase in our net income compared to the first quarter of 2013 was primarily due to the $1.5 million decrease in the provision for loan losses, resulting from improved asset quality and loan recoveries. Net interest income increased $0.4 million compared to the first quarter of 2013 primarily driven by a reduction in interest expense due to the redemption of the 10.5% Trust Preferred Securities in third quarter of 2013. Noninterest income decreased $0.5 million compared to the first quarter of 2013 primarily due to decreased gains on sales of mortgage loans. Noninterest expense decreased $0.3 million compared to the first quarter of 2013 primarily due to reduced other real estate expense.

The $3.1 million decrease in net income compared to the fourth quarter of 2013 was primarily due to higher recoveries in the previous quarter resulting in a $5.5 million reduction in the negative provision for loan losses. Net interest income decreased from the fourth quarter of 2013 by $0.6 million due to lower average loan volumes during the first quarter of 2014. Noninterest expense was down $1.0 million primarily due in part to reduced general and administrative expenses associated with the charter consolidation and rebranding of our banking subsidiary in the fourth quarter of 2013.

Net Interest Income: Net interest income totaled $16.0 million for the first quarter of 2014, compared to $15.6 million for the first quarter of 2013, an increase of $0.4 million, or 3%, and to $16.6 million for the fourth quarter of 2013, a decrease of $0.6 million, or 4%. Net interest margin was 3.33% for the first quarter of 2014, compared to 3.16% for the first quarter of 2013 and 3.42% for the fourth quarter of 2013. Included in interest income for the first quarter of 2014 was $0.6 million due to interest recognition resulting from loans returning to accrual status, and included in interest income for the fourth quarter of 2013 was $0.9 million due to the recognition of interest from the recovery of a nonperforming loan. The net effects of these adjustments on the net interest margin were a 12 basis point increase in the first quarter of 2014 and a 19 basis point increase in the fourth quarter of 2013. Noncovered loans (including loans held for sale) increased $1.5 million, or less than 1%, when compared to March 31, 2013, and $50.6 million, or 4%, when compared to December 31, 2013.

Provision for Loan Losses and Net Charge-offs: The provision for loan losses is the amount 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 or net recoveries for the period. The provision for loan losses was a negative provision (or credit) of $1.0 million for the first quarter of 2014, compared to a provision of $0.5 million for the first quarter of 2013 and a negative provision of $6.5 million for the fourth quarter of 2013. During the first quarter of 2014, charge-offs totaled $3.4 million and recoveries totaled $2.6 million. Therefore, the first quarter of 2014 net charge-offs totaled $0.8 million, or 0.24% (annualized) of average portfolio loans, compared to net charge-offs of $4.4 million, or 1.32% (annualized) of average portfolio loans for the first quarter of 2013 and net recoveries of $3.1 million, or (0.96%) (annualized) of average portfolio loans for the fourth quarter of 2013.

Noninterest Income: Noninterest income totaled $3.0 million for the first quarter of 2014, compared to $3.5 million for the first quarter of 2013 and to $3.1 million for the fourth quarter of 2013. The $0.5 million decrease from first quarter 2013 included a $0.6 million decrease in gain on sales of mortgage loans, offset by a $0.1 million gain on investment securities due to the sale of an investment that was carried at cost. The decrease from fourth quarter of 2013 included a $0.2 million decrease in gain on sale of mortgage loans, offset by a $0.1 million gain on investment securities due to the sale of an investment that was carried at cost. 

Noninterest Expense: Noninterest expense totaled $14.1 million for the first quarter of 2014, compared to $14.4 million for the first quarter of 2013 and to $15.1 million for the fourth quarter of 2013. The $0.3 million decrease in noninterest expense from first quarter of 2013 primarily consisted of a $0.3 million decrease in other real estate expense due to decreased expenses and write-downs as a result of fewer other real estate properties. The $1.0 million decrease in noninterest expense from fourth quarter of 2013 consisted of a $0.7 million decrease in general and administrative expense, due to reduced expenses associated with the charter consolidation and rebranding of our subsidiary bank in the fourth quarter of 2013, and a $0.3 million decrease in other real estate expenses.  

Income Tax: Income tax expense totaled $2.2 million for the first quarter of 2014, compared to $1.9 million for the first quarter of 2013 and to $4.3 million for the fourth quarter of 2013. The income tax expense fluctuates in relation to pre-tax income levels. The first quarter of 2014 effective tax rate was 37.49%.

Conference Call

Southwest will host a conference call to review these results on Wednesday, April 23, 2014 at 9:30 a.m. Eastern Time (8:30 a.m. Central Time). Investors, news media, and others may access the call by telephone at 888-317-6016 (toll-free) or 412-317-6016 (international). Participants are encouraged to dial into the call approximately 10 minutes prior to the start time. The call and corresponding presentation slides will be webcast live on Southwest's website at www.oksb.com or http://services.choruscall.com/links/oksb140423.html. An audio replay will be available one hour after the call at 877-344-7529 (toll-free) or 412-317-0088 (international), conference number 10043805. Telephone replay access will be available until 9:00 a.m. Eastern Time on May 21, 2014.

Southwest Bancorp and Subsidiaries

Southwest is the bank holding company for Bank SNB, National Association ("Bank SNB").  Bank SNB offers commercial and consumer lending, deposit and investment services, specialized cash management, and other financial services from offices in Oklahoma, Texas, and Kansas. Bank SNB was chartered in 1894 and Southwest was organized in 1981 as the holding company. At March 31, 2014, Southwest had total assets of $2.0 billion, deposits of $1.6 billion, and shareholders' equity of $264.6 million.

Southwest's area of expertise focuses on the special financial needs of healthcare and health professionals, businesses and their managers and owners, commercial lending, energy banking, and commercial real estate borrowers. The strategic focus on healthcare lending was established in 1974. Southwest and its banking subsidiary 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 March 31, 2014, approximately $420.3 million, or 32%, of noncovered loans were loans to individuals and businesses in the healthcare industry. Regular market reviews are conducted of (i) current and potential healthcare lending business, and (ii) the appropriate concentrations within healthcare based upon economic and regulatory conditions.

Southwest's common stock is traded on the NASDAQ Global Select Market under the symbol OKSB. 

Caution About Forward-Looking Statements

Southwest makes forward-looking statements in this news release that are subject to risks and uncertainties. These statements are intended 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 Southwest's future financial performance and the financial performance of its operating segments;
  • Expectations regarding regulatory actions;
  • Expectations regarding Southwest's 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 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, 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 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 Southwest's reports filed with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended December 31, 2013. You are urged to carefully review and consider the cautionary statements and other disclosures made in those filings, specifically those under the heading "Risk Factors".

The cautionary statements in this release also identify important factors and possible events that involve risk and uncertainties that could cause 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. Southwest does not intend, and undertakes 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 March 31, 2014 through the date its financial statements are filed with the Securities and Exchange Commission. The March 31, 2014 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 Quarterly Summary Loan Data 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)           
   First Quarter   Fourth Quarter 
QUARTERLY HIGHLIGHTS  2014 2013  % Change  2013  % Change 
Operations           
Net interest income  $ 16,001 $ 15,606  3% $ 16,637  (4)%
Provision for loan losses   (986)  498  298  (6,502)  (85)
Noninterest income   3,025  3,537  (14)  3,068  (1)
Noninterest expense   14,107  14,388  (2)  15,065  (6)
Income before taxes   5,905  4,257  39  11,142  (47)
Taxes on income   2,214  1,868  19  4,310  (49)
Net income   3,691  2,389  54  6,832  (46)
Diluted earnings per share   0.19  0.12  58  0.35  (46)
Balance Sheet           
Total assets   2,012,053  2,091,694  (4)  1,981,423  2
Loans held for sale   5,741  7,297  (21)  3,060  88
Noncovered portfolio loans   1,299,328  1,296,317  0  1,251,416  4
Covered portfolio loans   15,053  23,601  (36)  16,427  (8)
Total deposits   1,605,906  1,677,668  (4)  1,584,086  1
Total shareholders' equity   264,586  250,509  6  259,187  2
Book value per common share   13.37  12.72  5  13.13  2
Key Ratios           
Net interest margin  3.33% 3.16%   3.42%  
Efficiency ratio   74.15  75.16    76.45  
Total capital to risk-weighted assets   21.29  23.54    21.59  
Nonperforming loans to portfolio loans - noncovered   1.16  2.50    1.49  
Shareholders' equity to total assets   13.15  11.98    13.08  
Tangible common equity to tangible assets*   13.10  11.93    13.03  
Return on average assets (annualized)   0.75  0.46    1.37  
Return on average common equity (annualized)   5.68  3.89    10.59  
Return on average tangible common equity (annualized)**   5.71  3.90    10.64  
           
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)      
       
   March 31,   December 31,   March 31, 
  2014 2013 2013
Assets      
Cash and due from banks $ 24,995 $ 28,062 $ 26,677
Interest-bearing deposits 241,579 251,777 317,513
Cash and cash equivalents 266,574 279,839 344,190
Securities held to maturity (fair values of $11,252, $12,115, and $12,539, respectively) 10,700 11,720 11,777
Securities available for sale (amortized cost of $376,837, $385,423, and $348,099, respectively) 376,287 382,479 353,828
Loans held for sale 5,741 3,060 7,297
Noncovered loans receivable 1,299,328 1,251,416 1,296,317
Less: Allowance for loan losses (34,918) (36,607) (42,639)
Net noncovered loans receivable 1,264,410 1,214,809 1,253,678
Covered loans receivable (includes loss share: $1,139, $1,812, and $5,612, respectively) 15,053 16,427 23,601
Less: Allowance for loan losses (7) (56) (214)
Net covered loans receivable 15,046 16,371 23,387
Net loans receivable 1,279,456 1,231,180 1,277,065
Accrued interest receivable 5,380 5,335 6,346
Premises and equipment, net 20,719 20,833 21,395
Noncovered other real estate 2,560 560 9,422
Covered other real estate 2,094 2,094 2,243
Goodwill 1,214 1,214 1,214
Other intangible assets, net 4,931 4,980 4,869
Other assets 36,397 38,129 52,048
Total assets $ 2,012,053 $ 1,981,423 $ 2,091,694
       
Liabilities      
Deposits:      
Noninterest-bearing demand $ 471,568  $ 444,796 $ 416,979
Interest-bearing demand  132,622  120,156  125,914
Money market accounts  440,875  439,981  437,629
Savings accounts  47,532  41,727  39,733
Time deposits of $100,000 or more  236,035  251,185  317,270
Other time deposits  277,274  286,241  340,143
Total deposits  1,605,906  1,584,086  1,677,668
Accrued interest payable  807  832  1,064
Other liabilities  8,669  10,293  9,618
Other borrowings  85,692  80,632  70,872
Subordinated debentures  46,393  46,393  81,963
Total liabilities   1,747,467  1,722,236  1,841,185
       
Shareholders' equity      
Common stock -- $1 par value; 40,000,000 shares authorized;      
19,786,206, 19,732,926, and 19,692,038 shares issued and outstanding, respectively  19,786  19,733  19,692
Additional paid-in capital  100,853  99,937  101,622
Retained earnings  145,428  142,528  127,483
Accumulated other comprehensive income (loss)  (1,481)  (3,011)  1,712
Total shareholders' equity  264,586  259,187  250,509
Total liabilities and shareholders' equity  $ 2,012,053  $ 1,981,423 $ 2,091,694
       
       
 SOUTHWEST BANCORP, INC.       Table 3 
 UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS     
 (Dollars in thousands, except per share)       
       
   For the three months ended 
   March 31,   December 31,   March 31, 
  2014 2013 2013
 Interest income       
Loans  $ 15,775 $ 16,499 $ 17,006
Investment securities   1,650  1,747  1,691
Other interest-earning assets   375  332  240
Total interest income   17,800  18,578  18,937
       
 Interest expense       
Interest-bearing deposits   1,025  1,148  1,652
Other borrowings   225  225  220
Subordinated debentures   549  568  1,459
Total interest expense   1,799  1,941  3,331
       
 Net interest income   16,001  16,637  15,606
       
 Provision for loan losses   (986)  (6,502)  498
       
 Net interest income after provision for loan losses   16,987  23,139  15,108
       
 Noninterest income       
Service charges and fees   2,596  2,635  2,660
Gain on sales of mortgage loans   224  385  814
Gain on sale/call of investment securities, net   135  --  --
Other noninterest income   70  48  63
Total noninterest income  3,025  3,068  3,537
       
 Noninterest expense       
Salaries and employee benefits   8,126  8,057  8,136
Occupancy   2,769  2,805  2,574
FDIC and other insurance   397  460  491
Other real estate, net   68  330  353
General and administrative   2,747  3,413  2,834
Total noninterest expense   14,107  15,065  14,388
 Income before taxes   5,905  11,142  4,257
Taxes on income   2,214  4,310  1,868
 Net income  $ 3,691 $ 6,832 $ 2,389
       
 Basic earnings per common share  $ 0.19 $ 0.35 $ 0.12
 Diluted earnings per common share   0.19  0.35  0.12
 Common dividends declared per share   0.04  --  --
       
       
 SOUTHWEST BANCORP, INC.      Table 4  
 UNAUDITED AVERAGE BALANCES, YIELDS, AND RATES - QUARTERLY       
 (Dollars in thousands)      
             
   For the three months ended
  March 31, 2014 December 31, 2013  March 31, 2013  
  Average Average Average Average Average Average
  Balance Yield/Rate Balance Yield/Rate Balance Yield/Rate
Assets            
Noncovered loans   $ 1,262,589 4.99% $ 1,270,307 5.06%  $ 1,330,578 5.03%
Covered loans  15,743  6.16  18,180  6.83  24,895  8.01
Investment securities  388,639  1.72  390,160  1.78  380,525  1.80
Other interest-earning assets  280,327  0.54  253,327  0.52  268,396  0.36
Total interest-earning assets  1,947,298  3.71  1,931,974  3.82  2,004,394  3.83
Other assets  50,247    47,369    87,592  
Total assets  $ 1,997,545   $ 1,979,343    $ 2,091,986  
             
Liabilities and Shareholders' Equity            
Interest-bearing demand deposits $ 134,760 0.12%  $ 111,744 0.11% $ 133,600 0.14%
Money market accounts  436,763  0.14  426,090  0.17  419,635  0.23
Savings accounts  44,764  0.10  41,021  0.10  38,721  0.13
Time deposits  531,071  0.63  555,762  0.66  683,159  0.81
Total interest-bearing deposits  1,147,358  0.36  1,134,617  0.40  1,275,115  0.53
Other borrowings  80,806  1.13  78,933  1.13  69,728  1.28
Subordinated debentures  46,393  4.73  46,393  4.90  81,963  7.12
Total interest-bearing liabilities  1,274,557  0.57  1,259,943  0.61  1,426,806  0.95
             
Noninterest-bearing demand deposits  449,128    452,849    403,547  
Other liabilities  10,489    10,564    12,285  
Shareholders' equity  263,371    255,987    249,348  
Total liabilities and shareholders' equity  $ 1,997,545   $ 1,979,343   $ 2,091,986  
             
Net interest income and spread   3.14%   3.21%   2.88%
Net interest margin (1)   3.33%   3.42%   3.16%
Average interest-earning assets            
to average interest-bearing liabilities 152.78%   153.34%   140.48%  
             
 (1) Net interest margin = annualized net interest income / average interest-earning assets 
     
     
SOUTHWEST BANCORP, INC.    Table 5 
UNAUDITED QUARTERLY SUMMARY LOAN DATA    
(Dollars in thousands)    
  2014 2013
   Mar. 31   Dec. 31   Sep. 30   Jun. 30   Mar. 31 
LOAN COMPOSITION          
Real estate mortgage:          
Commercial $ 755,680 $ 740,997 $ 743,858  $ 786,686 $ 819,873
One-to-four family residential  81,199  80,058  80,561  77,445  73,911
Real estate construction:          
Commercial  165,820  143,650  162,995  158,907  139,462
One-to-four family residential  6,629  4,646  4,464  5,241  5,015
Commercial  265,394  254,087  263,598  235,667  232,224
Installment and consumer:          
Guaranteed student loans  4,318  4,394  4,471  4,520  4,576
Other  26,029  26,644  27,698  27,977  28,553
Total noncovered loans, including held for sale  1,305,069  1,254,476  1,287,645  1,296,443  1,303,614
Less allowance for loan losses  (34,918)  (36,607)  (40,013)  (40,270)  (42,639)
Total noncovered loans, net  $ 1,270,151 $ 1,217,869  $ 1,247,632  $ 1,256,173 $ 1,260,975
LOANS BY SEGMENT          
Oklahoma banking $ 754,698 $ 681,999 $ 681,749 $ 656,356 $ 628,747
Texas banking  372,018  366,697  414,433  444,327  495,815
Kansas banking  170,720  198,992  206,802  210,189  195,355
Subtotal  1,297,436  1,247,688  1,302,984  1,310,872  1,319,917
Mortgage banking  22,686  23,215  3,641  7,217  7,298
Total loans $ 1,320,122 $ 1,270,903 $ 1,306,625  $ 1,318,089 $ 1,327,215
NONPERFORMING LOANS BY TYPE          
Construction & development $ 80 $ 2,721 $ 5,659 $ 5,989  $ 6,409
Commercial real estate  6,571  6,564  12,203  12,325  13,362
Commercial  7,992  8,819  10,887  10,719  11,861
One-to-four family residential  417  456  396  418  651
Consumer  2  53  55  64  73
Total nonperforming loans - noncovered $ 15,062  $ 18,613 $ 29,200 $ 29,515 $ 32,356
NONPERFORMING LOANS BY SEGMENT          
Oklahoma banking $ 7,056 $ 5,547  $ 3,279  $ 1,678 $ 2,000
Texas banking  5,793  11,902  24,963  26,294  28,817
Kansas banking  2,213  1,164  958  1,543  1,539
Total nonperforming loans - noncovered $ 15,062 $ 18,613 $ 29,200 $ 29,515 $ 32,356
OTHER REAL ESTATE BY TYPE          
Construction & development $ 2,000 $ -- $ 676 $ 145 $ 215
Commercial real estate  560  560  --  --  9,207
Total other real estate - noncovered $ 2,560 $ 560 $ 676 $ 145 $ 9,422
OTHER REAL ESTATE BY SEGMENT          
Oklahoma banking $ -- $ -- $ -- $ -- $ 1,980
Texas banking  2,000  --  --  --  7,227
Kansas banking  560  560  676  145  215
Total other real estate - noncovered $ 2,560 $ 560 $ 676 $ 145 $ 9,422
           
           
Continued          
SOUTHWEST BANCORP, INC.    Table 5 
UNAUDITED QUARTERLY SUMMARY LOAN DATA        Continued 
(Dollars in thousands)          
  2014 2013
   Mar. 31   Dec. 31   Sep. 30   Jun. 30   Mar. 31 
POTENTIAL PROBLEM LOANS BY TYPE          
Construction & development $ 22,220 $ 21,501 $ 22,222 $ 20,745 $ 19,968
Commercial real estate  62,680  68,951  62,475  62,166  60,329
Commercial  4,807  7,107  10,028  10,136  8,220
One-to-four family residential  481  488  414  1,071  1,129
Total potential problem loans - noncovered $ 90,188 $ 98,047 $ 95,139  $ 94,118 $ 89,646
POTENTIAL PROBLEM LOANS BY SEGMENT          
Oklahoma banking $ 29,208 $ 29,005 $ 31,345  $ 31,495  $ 32,246
Texas banking  58,361  65,079  59,561  58,710  51,978
Kansas banking  2,619  3,963  4,233  3,913  5,422
Total potential problem loans - noncovered $ 90,188 $ 98,047 $ 95,139 $ 94,118 $ 89,646
LOANS OUT OF MARKET          
Net balance of loans out of market:          
Iowa $ 22,178 $ 22,316  $ 22,438 $ 22,537 $ 22,659
Arizona   15,348  19,458  30,516  31,564  33,017
Colorado  13,705  12,553  12,358  8,586  3,067
North Carolina  13,494  13,070  10,161  300  407
Kentucky  13,415  12,404  10,088  11,860  10,144
California  8,869  9,154  9,472  9,632  10,866
Mississippi  8,712  8,823  8,929  9,233  9,170
Tennessee  6,684  6,048  6,136  6,171  6,246
Ohio  3,862  3,549  3,294  4,759  4,132
Pennsylvania  2,940  3,109  3,299  3,441  44
Other   6,983  12,171  24,562  27,225  28,285
Total loans out of market $ 116,190 $ 122,655 $ 141,253 $ 135,308  $ 128,037
Nonperforming loans out of market:          
Arizona  $ 5,441 $ 9,302 $ 11,205 $ 12,167 $ 13,419
New Jersey  1,094  --  --  --  --
New York  --  --  1,033  1,048  --
Florida  246  252  258  264  270
Colorado  --  --  --  --  131
Other  --  --  --  1  --
Total nonperforming out of market $ 6,781 $ 9,554 $ 12,496  $ 13,480 $ 13,820
Potential problem loans out of market:          
Iowa $ 11,490 $ 11,568 $ 11,645  $ 11,719 $ 11,792
Arizona   1,167  --  --  --  --
California  474  482  499  512  524
Florida  62  66  71  75  80
New Jersey  --  1,094  1,170  1,244  --
Total potential problem loans out of market $ 13,193 $ 13,210 $ 13,385 $ 13,550 $ 12,396
           
           
Continued          
SOUTHWEST BANCORP, INC.    Table 5 
UNAUDITED QUARTERLY SUMMARY FINANCIAL DATA        Continued 
(Dollars in thousands)          
  2014 2013
   Mar. 31   Dec. 31   Sep. 30   Jun. 30   Mar. 31 
ALLOWANCE ACTIVITY          
Balance, beginning of period  $ 36,663 $ 40,081 $ 40,352 $ 42,853 $ 46,718
Charge offs   3,392  2,681  600  2,072  4,651
Recoveries  2,640  5,765  658  447  288
Net charge offs (recoveries)  752  (3,084)  (58)  1,625  4,363
Provision for loan losses  (986)  (6,502)  (329)  (876)  498
Balance, end of period $ 34,925 $ 36,663 $ 40,081 $ 40,352 $ 42,853
NET CHARGE OFFS BY TYPE          
Construction & development $ 655 $ (4,845) $ (20) $ 111 $ (19)
Commercial real estate  (2,243)  (62)  274  7  416
Commercial  2,267  1,883  (169)  1,085  3,751
One-to-four family residential  (18)  (40)  (165)  363  167
Consumer  91  (20)  22  59  48
Total net charge offs (recoveries) by type $ 752 $ (3,084) $ (58) $ 1,625 $ 4,363
NET CHARGE OFFS BY SEGMENT          
Oklahoma banking $ 229 $ (1,294) $ (203) $ 200 $ 589
Texas banking  (1,586)  (2,314)  (80)  1,356  3,241
Kansas banking  2,109  524  225  69  533
Total net charge offs (recoveries) by segment $ 752 $ (3,084) $ (58) $ 1,625 $ 4,363
     
     
SOUTHWEST BANCORP, INC.    Table 6 
UNAUDITED QUARTERLY SUMMARY FINANCIAL DATA        
(Dollars in thousands, except per share)    
  2014 2013
   Mar. 31   Dec. 31   Sep. 30   Jun. 30   Mar. 31 
PER SHARE DATA          
Basic earnings per common share $ 0.19 $ 0.35 $ 0.19 $ 0.22 $ 0.12
Diluted earnings per common share  0.19  0.35  0.19  0.22  0.12
Common dividends declared per share  0.04  --  --  --  --
Book value per common share  13.37  13.13  12.83  12.67  12.72
Tangible book value per share*  13.31  13.07  12.77  12.60  12.66
COMMON STOCK          
Shares issued and outstanding  19,786,206  19,732,926  19,703,313  19,692,606  19,692,038
OTHER FINANCIAL DATA          
Investment securities $ 386,987 $ 394,199 $ 382,001 $ 372,403 $ 365,605
Loans held for sale  5,741  3,060  3,641  7,217  7,297
Noncovered portfolio loans  1,299,328  1,251,416  1,284,004  1,289,226  1,296,317
Total noncovered loans  1,305,069  1,254,476  1,287,645  1,296,443  1,303,614
Covered portfolio loans  15,053  16,427  18,980  21,646  23,601
Total assets  2,012,053  1,981,423  1,972,367  2,031,962  2,091,694
Total deposits  1,605,906  1,584,086  1,583,791  1,615,961  1,677,668
Other borrowings  85,692  80,632  78,663  74,334  70,872
Subordinated debentures  46,393  46,393  46,393  81,963  81,963
Total shareholders' equity  264,586  259,187  252,802  249,420  250,509
Mortgage servicing portfolio  391,303  390,732  383,400  368,825  356,032
INTANGIBLE ASSET DATA          
Goodwill $ 1,214 $ 1,214 $ 1,214 $ 1,214 $ 1,214
Core deposit intangible  1,925  2,058  2,185  2,306  2,424
Mortgage servicing rights  3,006  2,922  2,837  2,675  2,445
Total intangible assets $ 6,145 $ 6,194 $ 6,236 $ 6,195 $ 6,083
Intangible amortization expense $ 183 $ 278 $ 314 $ 313 $ 410
DEPOSIT COMPOSITION          
Non-interest bearing demand $ 471,568 $ 444,796 $ 436,904 $ 412,176  $ 416,979
Interest-bearing demand  132,622  120,156  106,176  138,502  125,914
Money market accounts  440,875  439,981  423,720  408,145  437,629
Savings accounts  47,532  41,727  39,727  38,611  39,733
Time deposits of $100,000 or more  236,035  251,185  270,916  295,179  317,270
Other time deposits  277,274  286,241  306,348  323,348  340,143
Total deposits** $ 1,605,906 $ 1,584,086 $ 1,583,791 $ 1,615,961  $ 1,677,668
OFFICES AND EMPLOYEES          
FTE Employees 397 402 407 408 412
Branches 24 23 23 22 22
Assets per employee $ 5,068 $ 4,929 $ 4,846 $ 4,980 $ 5,077
____________________          
*This is a Non-GAAP based financial measure.
**Calculation of Non-brokered Deposits and Core Funding (Non-GAAP Financial Measures)
Total deposits $ 1,605,906 $ 1,584,086  $ 1,583,791  $ 1,615,961 $ 1,677,668
Less:          
Brokered time deposits  1,347  1,347  1,343  4,904  5,760
Other brokered deposits  3,424  3,423  3,423  3,422  3,422
Non-brokered deposits $ 1,601,135 $ 1,579,316 $ 1,579,025 $ 1,607,635 $ 1,668,486
Plus:          
Sweep repurchase agreements  60,692  55,631  53,663  49,334  45,872
Core funding $ 1,661,827 $ 1,634,947 $ 1,632,688 $ 1,656,969 $ 1,714,358
           
Balance sheet amounts are as of period end unless otherwise noted.
           
           
SOUTHWEST BANCORP, INC.          Table 7 
UNAUDITED QUARTERLY SUPPLEMENTAL ANALYTICAL DATA        
(Dollars in thousands)          
  2014 2013
   Mar. 31   Dec. 31   Sep. 30   Jun. 30   Mar. 31 
PERFORMANCE RATIOS          
Return on average assets (annualized) 0.75% 1.37% 0.75% 0.87% 0.46%
Return on average common equity (annualized)  5.68  10.59  5.99  7.00  3.89
Return on average tangible common equity (annualized)*  5.71  10.64  6.02  7.03  3.90
Net interest margin (annualized)  3.33  3.42  3.11  3.07  3.16
Total dividends declared to net income  21.40  --  --  --  --
Effective tax rate  37.49  38.68  38.01  33.74  43.88
Efficiency ratio  74.15  76.45  69.18  68.93  75.16
NONPERFORMING ASSETS          
Nonaccrual loans $ 15,062  $ 18,560 $ 29,198 $ 29,513 $ 32,356
90 days past due and accruing   --  53  2  2  --
Total nonperforming loans - noncovered  15,062  18,613  29,200  29,515  32,356
Other real estate  2,560  560  676  145  9,422
Total nonperforming assets - noncovered $ 17,622 $ 19,173 $ 29,876  $ 29,660 $ 41,778
Potential problem loans - noncovered $ 90,188 $ 98,047 $ 95,139 $ 94,118 $ 89,646
ASSET QUALITY RATIOS          
Net loan charge-offs to average portfolio loans (annualized)  0.24%  (0.96)%  (0.02)% 0.50% 1.32%
Noncovered:          
Nonperforming assets to portfolio loans and other real estate 1.35% 1.53% 2.33% 2.30% 3.20%
Nonperforming loans to portfolio loans  1.16  1.49  2.27  2.29  2.50
Allowance for loan losses to portfolio loans  2.69  2.93  3.12  3.12  3.29
Allowance for loan losses to nonperforming loans  231.83  196.67  137.03  136.44  131.78
CAPITAL RATIOS          
Average total shareholders' equity to average assets 13.18% 12.93% 12.53% 12.41% 11.92%
Leverage ratio  15.09  14.86  14.78  16.10  15.59
Tier 1 capital to risk-weighted assets  19.98  20.28  20.21  22.48  22.25
Total capital to risk-weighted assets  21.29  21.59  21.52  23.78  23.54
Tangible common equity to tangible assets***  13.10  13.03  12.76  12.22  11.93
REGULATORY CAPITAL DATA          
Tier I capital $ 299,938 $ 292,051 $ 296,488 $ 326,831 $ 324,659
Total capital 319,516 310,867 315,570 345,717 343,562
Total risk adjusted assets 1,500,957 1,439,934 1,466,672 1,453,878 1,459,465
Average total assets 1,987,232 1,964,920 2,006,525 2,030,064 2,082,789
____________________          
*This is a Non-GAAP based financial measure.
***Calculation of Tangible Capital to Tangible Assets (Non-GAAP Financial Measure)
Total shareholders' equity $ 264,586 $ 259,187 $ 252,802 $ 249,420 $ 250,509
Less goodwill  1,214  1,214  1,214  1,214  1,214
Tangible common equity $ 263,372  $ 257,973 $ 251,588 $ 248,206 $ 249,295
Total assets $ 2,012,053  $ 1,981,423  $ 1,972,367  $ 2,031,962  $ 2,091,694
Less goodwill  1,214  1,214  1,214  1,214  1,214
Tangible assets $ 2,010,839 $ 1,980,209 $ 1,971,153 $ 2,030,748 $ 2,090,480
Tangible common equity to tangible assets 13.10% 13.03% 12.76% 12.22% 11.93%
           
Balance sheet amounts and ratios are as of period end unless otherwise noted.
Mark W. Funke
President & CEO
Joe T. Shockley, Jr.
EVP & CFO
(405) 372-2230