☒
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Oklahoma
|
|
73-1373454
|
|
(State or other jurisdiction
of Incorporation or Organization)
|
|
(IRS Employer
Identification No.)
|
|
|
|
|
|
Bank of Oklahoma Tower
|
|
|
|
Boston Avenue at Second Street
|
|
|
|
Tulsa,
|
Oklahoma
|
|
74192
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
Part I. Financial Information
|
|
Management’s Discussion and Analysis (Item 2)
|
|
Market Risk (Item 3)
|
|
Controls and Procedures (Item 4)
|
|
Consolidated Financial Statements – Unaudited (Item 1)
|
|
Quarterly Financial Summary – Unaudited (Item 2)
|
|
Quarterly Earnings Trend – Unaudited
|
|
|
|
Part II. Other Information
|
|
Item 1. Legal Proceedings
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
|
Item 6. Exhibits
|
|
Signatures
|
•
|
Net interest revenue totaled $279.1 million, up $38.2 million over the third quarter of 2018. The acquisition of CoBiz Financial ("CoBiz") in the fourth quarter of 2018 added $40.6 million to net interest revenue in the third quarter of 2019. Net interest margin was 3.01 percent for the third quarter of 2019 compared to 3.21 percent for the third quarter of 2018. Average earning assets were $37.7 billion for the third quarter of 2019 compared to $30.0 billion for the third quarter of 2018. Net interest revenue decreased $6.3 million compared to the second quarter of 2019 while net interest margin decreased 29 basis points. Falling interest rates compressed the margin by 9 basis points compared to the second quarter of 2019.
|
•
|
Fees and commissions revenue totaled $186.1 million, an increase of $35.3 million over the third quarter of 2018. Brokerage and trading revenue increased $20.8 million and mortgage banking revenue increased $6.6 million as lower mortgage interest rates have increased mortgage production and related trading activity. Fees and commissions revenue increased $10.0 million over the second quarter of 2019 largely due to increases in brokerage and trading and mortgage banking revenue.
|
•
|
Other operating expense totaled $279.3 million, a $26.7 million increase over the third quarter of 2018. Expenses related to CoBiz operations added $20.8 million in the third quarter of 2019. Excluding CoBiz operations, personnel expense increased $5.7 million, primarily due to an increase in regular compensation. Non-personnel expense remained relatively consistent with the third quarter of 2018. Operating expense increased $2.2 million over the second quarter of 2019. Personnel expense increased $2.2 million with an increase in incentive compensation partially offset by a decrease in employee benefits. Non-personnel expense was largely unchanged compared to the second quarter of 2019.
|
•
|
The effective tax rate was 18.6 percent for the third quarter of 2019, 22.8 percent for the third quarter of 2018 and 21.4 percent for the second quarter of 2019. Income tax expense decreased $5.2 million compared to the second quarter of 2019 primarily due to the completion of 2018 tax filings and tax credit projects.
|
•
|
The Company recorded a provision for credit losses of $12.0 million in the third quarter of 2019. A provision of $5.0 million was recorded in the second quarter of 2019 and a provision of $4.0 million was recorded in the third quarter of 2018. Nonperforming assets not guaranteed by U.S. government agencies decreased $6.8 million compared to June 30, 2019. Potential problem loans decreased $18 million while other loans especially mentioned increased $38 million. Net charge-offs were $10.6 million or 0.19 percent of average loans for the third quarter of 2019, compared to net charge-offs of $7.7 million or 0.14 percent of average loans for the second quarter of 2019. The combined allowance for credit losses totaled $206 million or 0.92 percent of outstanding loans at September 30, 2019 compared to $204 million or 0.92 percent of outstanding loans at June 30, 2019.
|
•
|
Period-end outstanding loan balances totaled $22.3 billion at September 30, 2019, an increase of $30 million over June 30, 2019. Average loan balances grew $409 million to $22.4 billion at September 30, 2019.
|
•
|
Period-end deposits were $26.2 billion at September 30, 2019, an $862 million increase compared to June 30, 2019. Interest-bearing transaction deposits increased $670 million while demand deposit balances increased $177 million. Average deposits increased $538 million, including a $619 million increase in interest-bearing deposits partially offset by a $124 million decrease in demand deposits.
|
•
|
The common equity Tier 1 capital ratio at September 30, 2019 was 11.06 percent. Other regulatory capital ratios were Tier 1 capital ratio, 11.06 percent, total capital ratio, 12.56 percent, and leverage ratio, 8.41 percent. At June 30, 2019, the common equity Tier 1 capital ratio was 10.84 percent, the Tier 1 capital ratio was 10.84 percent, total capital ratio was 12.34 percent, and leverage ratio was 8.75 percent.
|
•
|
The Company paid a regular cash dividend of $35.5 million or $0.50 per common share during the third quarter of 2019. On October 29, 2019, the board of directors approved a quarterly cash dividend of $0.51 per common share payable on or about November 27, 2019 to shareholders of record as of November 12, 2019.
|
|
|
Three Months Ended
Sept. 30, 2019 / 2018 |
|
Nine Months Ended
Sept. 30, 2019 / 2018 |
||||||||||||||||||||
|
|
|
|
Change Due To1
|
|
|
|
Change Due To1
|
||||||||||||||||
|
|
Change
|
|
Volume
|
|
Yield/Rate
|
|
Change
|
|
Volume
|
|
Yield/Rate
|
||||||||||||
Tax-equivalent interest revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest-bearing cash and cash equivalents
|
|
$
|
(391
|
)
|
|
$
|
(1,047
|
)
|
|
$
|
656
|
|
|
$
|
(9,284
|
)
|
|
$
|
(15,071
|
)
|
|
$
|
5,787
|
|
Trading securities
|
|
(2,873
|
)
|
|
(764
|
)
|
|
(2,109
|
)
|
|
10,633
|
|
|
11,295
|
|
|
(662
|
)
|
||||||
Investment securities
|
|
(422
|
)
|
|
(605
|
)
|
|
183
|
|
|
(1,044
|
)
|
|
(1,958
|
)
|
|
914
|
|
||||||
Available for sale securities
|
|
18,724
|
|
|
13,469
|
|
|
5,255
|
|
|
42,022
|
|
|
21,303
|
|
|
20,719
|
|
||||||
Fair value option securities
|
|
6,827
|
|
|
8,021
|
|
|
(1,194
|
)
|
|
10,821
|
|
|
10,850
|
|
|
(29
|
)
|
||||||
Restricted equity securities
|
|
2,326
|
|
|
2,354
|
|
|
(28
|
)
|
|
4,662
|
|
|
4,159
|
|
|
503
|
|
||||||
Residential mortgage loans held for sale
|
|
(260
|
)
|
|
14
|
|
|
(274
|
)
|
|
(1,020
|
)
|
|
(782
|
)
|
|
(238
|
)
|
||||||
Loans
|
|
69,071
|
|
|
52,657
|
|
|
16,414
|
|
|
245,537
|
|
|
160,739
|
|
|
84,798
|
|
||||||
Total tax-equivalent interest revenue
|
|
93,002
|
|
|
74,099
|
|
|
18,903
|
|
|
302,327
|
|
|
190,535
|
|
|
111,792
|
|
||||||
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Transaction deposits
|
|
18,684
|
|
|
6,805
|
|
|
11,879
|
|
|
53,441
|
|
|
14,128
|
|
|
39,313
|
|
||||||
Savings deposits
|
|
82
|
|
|
15
|
|
|
67
|
|
|
232
|
|
|
40
|
|
|
192
|
|
||||||
Time deposits
|
|
3,616
|
|
|
653
|
|
|
2,963
|
|
|
10,127
|
|
|
896
|
|
|
9,231
|
|
||||||
Funds purchased and repurchase agreements
|
|
11,963
|
|
|
7,851
|
|
|
4,112
|
|
|
31,719
|
|
|
17,771
|
|
|
13,948
|
|
||||||
Other borrowings
|
|
17,614
|
|
|
13,751
|
|
|
3,863
|
|
|
55,016
|
|
|
21,239
|
|
|
33,777
|
|
||||||
Subordinated debentures
|
|
1,788
|
|
|
1,824
|
|
|
(36
|
)
|
|
5,283
|
|
|
5,459
|
|
|
(176
|
)
|
||||||
Total interest expense
|
|
53,747
|
|
|
30,899
|
|
|
22,848
|
|
|
155,818
|
|
|
59,533
|
|
|
96,285
|
|
||||||
Tax-equivalent net interest revenue
|
|
39,255
|
|
|
43,200
|
|
|
(3,945
|
)
|
|
146,509
|
|
|
131,002
|
|
|
15,507
|
|
||||||
Change in tax-equivalent adjustment
|
|
1,042
|
|
|
|
|
|
|
3,060
|
|
|
|
|
|
||||||||||
Net interest revenue
|
|
$
|
38,213
|
|
|
|
|
|
|
$
|
143,449
|
|
|
|
|
|
1
|
Changes attributable to both volume and yield/rate are allocated to both volume and yield/rate on an equal basis.
|
|
|
Three Months Ended
September 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|
Three Months Ended June 30, 2019
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
||||||||||||||
|
|
2019
|
|
2018
|
|
|
|
|
|
|||||||||||||||||
Brokerage and trading revenue
|
|
$
|
43,840
|
|
|
$
|
23,086
|
|
|
$
|
20,754
|
|
|
90
|
%
|
|
$
|
40,526
|
|
|
$
|
3,314
|
|
|
8
|
%
|
Transaction card revenue
|
|
22,015
|
|
|
21,396
|
|
|
619
|
|
|
3
|
%
|
|
21,915
|
|
|
100
|
|
|
—
|
%
|
|||||
Fiduciary and asset management revenue
|
|
43,621
|
|
|
57,514
|
|
|
(13,893
|
)
|
|
(24
|
)%
|
|
45,025
|
|
|
(1,404
|
)
|
|
(3
|
)%
|
|||||
Deposit service charges and fees
|
|
28,837
|
|
|
27,765
|
|
|
1,072
|
|
|
4
|
%
|
|
28,074
|
|
|
763
|
|
|
3
|
%
|
|||||
Mortgage banking revenue
|
|
30,180
|
|
|
23,536
|
|
|
6,644
|
|
|
28
|
%
|
|
28,131
|
|
|
2,049
|
|
|
7
|
%
|
|||||
Other revenue
|
|
17,626
|
|
|
12,900
|
|
|
4,726
|
|
|
37
|
%
|
|
12,437
|
|
|
5,189
|
|
|
42
|
%
|
|||||
Total fees and commissions revenue
|
|
186,119
|
|
|
166,197
|
|
|
19,922
|
|
|
12
|
%
|
|
176,108
|
|
|
10,011
|
|
|
6
|
%
|
|||||
Other gains (losses), net
|
|
4,544
|
|
|
2,754
|
|
|
1,790
|
|
|
N/A
|
|
|
3,480
|
|
|
1,064
|
|
|
N/A
|
|
|||||
Gain (loss) on derivatives, net
|
|
3,778
|
|
|
(2,847
|
)
|
|
6,625
|
|
|
N/A
|
|
|
11,150
|
|
|
(7,372
|
)
|
|
N/A
|
|
|||||
Gain (loss) on fair value option securities, net
|
|
4,597
|
|
|
(4,385
|
)
|
|
8,982
|
|
|
N/A
|
|
|
9,853
|
|
|
(5,256
|
)
|
|
N/A
|
|
|||||
Change in fair value of mortgage servicing rights
|
|
(12,593
|
)
|
|
5,972
|
|
|
(18,565
|
)
|
|
N/A
|
|
|
(29,555
|
)
|
|
16,962
|
|
|
N/A
|
|
|||||
Gain (loss) on available for sale securities, net
|
|
5
|
|
|
250
|
|
|
(245
|
)
|
|
N/A
|
|
|
1,029
|
|
|
(1,024
|
)
|
|
N/A
|
|
|||||
Total other operating revenue
|
|
$
|
186,450
|
|
|
$
|
167,941
|
|
|
$
|
18,509
|
|
|
11
|
%
|
|
$
|
172,065
|
|
|
$
|
14,385
|
|
|
8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|||||||||||||||||||||||||||||||
|
September 30, 2019
|
|
September 30, 2018
|
|
June 30, 2019
|
|||||||||||||||||||||||||||
|
Balance
|
|
Revenue1
|
|
Margin2
|
|
Balance
|
|
Revenue1
|
|
Margin2
|
|
Balance
|
|
Revenue1
|
|
Margin2
|
|||||||||||||||
Managed fiduciary assets:
|
||||||||||||||||||||||||||||||||
Personal
|
$
|
8,513,380
|
|
|
$
|
23,619
|
|
|
1.11
|
%
|
|
$
|
8,076,312
|
|
|
$
|
22,921
|
|
|
1.14
|
%
|
|
$
|
8,516,076
|
|
|
$
|
26,134
|
|
|
1.23
|
%
|
Institutional
|
14,796,223
|
|
|
5,846
|
|
|
0.16
|
%
|
|
13,568,115
|
|
|
5,504
|
|
|
0.16
|
%
|
|
14,286,046
|
|
|
6,283
|
|
|
0.18
|
%
|
||||||
Total managed fiduciary assets
|
23,309,603
|
|
|
29,465
|
|
|
0.51
|
%
|
|
21,644,427
|
|
|
28,425
|
|
|
0.53
|
%
|
|
22,802,122
|
|
|
32,417
|
|
|
0.57
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Non-managed assets:
|
||||||||||||||||||||||||||||||||
Fiduciary
|
25,950,094
|
|
|
13,910
|
|
|
0.21
|
%
|
|
23,915,680
|
|
|
28,591
|
|
3
|
0.48
|
%
|
|
26,494,774
|
|
|
12,275
|
|
|
0.19
|
%
|
||||||
Non-fiduciary
|
15,133,544
|
|
|
246
|
|
|
0.01
|
%
|
|
16,146,102
|
|
|
498
|
|
|
0.01
|
%
|
|
15,894,874
|
|
|
333
|
|
|
0.01
|
%
|
||||||
Safekeeping and brokerage assets under administration
|
16,403,708
|
|
|
—
|
|
|
—
|
%
|
|
15,921,806
|
|
|
—
|
|
|
—
|
%
|
|
16,582,832
|
|
|
—
|
|
|
—
|
%
|
||||||
Total non-managed assets
|
57,487,346
|
|
|
14,156
|
|
|
0.10
|
%
|
|
55,983,588
|
|
|
29,089
|
|
|
0.21
|
%
|
|
58,972,480
|
|
|
12,608
|
|
|
0.09
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total assets under management or administration
|
$
|
80,796,949
|
|
|
$
|
43,621
|
|
|
0.22
|
%
|
|
$
|
77,628,015
|
|
|
$
|
57,514
|
|
|
0.30
|
%
|
|
$
|
81,774,602
|
|
|
$
|
45,025
|
|
|
0.22
|
%
|
1
|
Fiduciary and asset management revenue includes asset-based and other fees associated with the assets.
|
2
|
Annualized revenue divided by period-end balance.
|
|
|
Three Months Ended
September 30, |
||||||
|
|
2019
|
|
2018
|
||||
Beginning balance
|
|
$
|
81,774,602
|
|
|
$
|
78,873,446
|
|
Net inflows (outflows)
|
|
(1,230,466
|
)
|
|
(2,921,653
|
)
|
||
Net change in fair value
|
|
252,813
|
|
|
1,676,222
|
|
||
Ending balance
|
|
$
|
80,796,949
|
|
|
$
|
77,628,015
|
|
|
|
Three Months Ended
September 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|
Three Months Ended June 30, 2019
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
||||||||||||||
|
|
2019
|
|
2018
|
|
|
|
|
||||||||||||||||||
Mortgage production revenue
|
|
$
|
13,814
|
|
|
$
|
7,250
|
|
|
$
|
6,564
|
|
|
91
|
%
|
|
$
|
11,869
|
|
|
$
|
1,945
|
|
|
16
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Mortgage loans funded for sale
|
|
$
|
877,280
|
|
|
$
|
651,076
|
|
|
|
|
|
|
|
|
$
|
729,841
|
|
|
|
|
|
||||
Add: Current period end outstanding commitments
|
|
379,377
|
|
|
197,752
|
|
|
|
|
|
|
344,087
|
|
|
|
|
|
|||||||||
Less: Prior period end outstanding commitments
|
|
344,087
|
|
|
251,231
|
|
|
|
|
|
|
263,434
|
|
|
|
|
|
|||||||||
Total mortgage production volume
|
|
$
|
912,570
|
|
|
$
|
597,597
|
|
|
$
|
314,973
|
|
|
53
|
%
|
|
$
|
810,494
|
|
|
$
|
102,076
|
|
|
13
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Mortgage loan refinances to mortgage loans funded for sale
|
|
56
|
%
|
|
23
|
%
|
|
3,300
|
bps
|
|
|
|
31
|
%
|
|
2,500
|
bps
|
|
|
|||||||
Gains on sale margin
|
|
1.51
|
%
|
|
1.21
|
%
|
|
30
|
bps
|
|
|
|
1.46
|
%
|
|
5
|
bps
|
|
|
|||||||
Primary mortgage interest rates:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Average
|
|
3.66
|
%
|
|
4.57
|
%
|
|
(91
|
) bps
|
|
|
|
4.01
|
%
|
|
(35
|
) bps
|
|
|
|||||||
Period end
|
|
3.64
|
%
|
|
4.72
|
%
|
|
(108
|
) bps
|
|
|
|
3.73
|
%
|
|
(9
|
) bps
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Mortgage servicing revenue
|
|
$
|
16,366
|
|
|
$
|
16,286
|
|
|
$
|
80
|
|
|
—
|
%
|
|
$
|
16,262
|
|
|
$
|
104
|
|
|
1
|
%
|
Average outstanding principal balance of mortgage loans serviced for others
|
|
21,172,874
|
|
|
21,895,041
|
|
|
(722,167
|
)
|
|
(3
|
)%
|
|
21,418,690
|
|
|
(245,816
|
)
|
|
(1
|
)%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Average mortgage servicing revenue rates
|
|
0.31
|
%
|
|
0.30
|
%
|
|
1
|
bp
|
|
|
|
0.30
|
%
|
|
1
|
bp
|
|
|
|
|
Three Months Ended
|
||||||||||
|
|
Sept. 30, 2019
|
|
June 30, 2019
|
|
Sept. 30, 2018
|
||||||
Gain (loss) on mortgage hedge derivative contracts, net
|
|
$
|
3,742
|
|
|
$
|
11,128
|
|
|
$
|
(2,843
|
)
|
Gain (loss) on fair value option securities, net
|
|
4,597
|
|
|
9,853
|
|
|
(4,385
|
)
|
|||
Gain (loss) on economic hedge of mortgage servicing rights, net
|
|
8,339
|
|
|
20,981
|
|
|
(7,228
|
)
|
|||
Gain (loss) on change in fair value of mortgage servicing rights
|
|
(12,593
|
)
|
|
(29,555
|
)
|
|
5,972
|
|
|||
Gain (loss) on changes in fair value of mortgage servicing rights, net of economic hedges included in other operating revenue
|
|
(4,254
|
)
|
|
(8,574
|
)
|
|
(1,256
|
)
|
|||
Net interest revenue on fair value option securities1
|
|
1,245
|
|
|
1,296
|
|
|
1,100
|
|
|||
Total economic benefit (cost) of changes in the fair value of mortgage servicing rights, net of economic hedges
|
|
$
|
(3,009
|
)
|
|
$
|
(7,278
|
)
|
|
$
|
(156
|
)
|
1
|
Actual interest earned on fair value option securities less internal transfer-priced cost of funds.
|
|
|
Three Months Ended
September 30, |
|
Increase (Decrease)
|
|
%
Increase (Decrease)
|
|
Three Months Ended June 30, 2019
|
|
Increase (Decrease)
|
|
%
Increase (Decrease)
|
||||||||||||||
|
|
2019
|
|
2018
|
|
|
|
|
|
|||||||||||||||||
Regular compensation
|
|
$
|
97,014
|
|
|
$
|
86,262
|
|
|
$
|
10,752
|
|
|
12
|
%
|
|
$
|
98,247
|
|
|
$
|
(1,233
|
)
|
|
(1
|
)%
|
Incentive compensation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash-based
|
|
38,316
|
|
|
31,430
|
|
|
6,886
|
|
|
22
|
%
|
|
33,155
|
|
|
5,161
|
|
|
16
|
%
|
|||||
Share-based
|
|
3,471
|
|
|
3,935
|
|
|
(464
|
)
|
|
(12
|
)%
|
|
2,734
|
|
|
737
|
|
|
(27
|
)%
|
|||||
Deferred compensation
|
|
1,124
|
|
|
2,126
|
|
|
(1,002
|
)
|
|
N/A
|
|
|
1,534
|
|
|
(410
|
)
|
|
N/A
|
|
|||||
Total incentive compensation
|
|
42,911
|
|
|
37,491
|
|
|
5,420
|
|
|
14
|
%
|
|
37,423
|
|
|
5,488
|
|
|
15
|
%
|
|||||
Employee benefits
|
|
22,648
|
|
|
19,778
|
|
|
2,870
|
|
|
15
|
%
|
|
24,672
|
|
|
(2,024
|
)
|
|
(8
|
)%
|
|||||
Total personnel expense
|
|
162,573
|
|
|
143,531
|
|
|
19,042
|
|
|
13
|
%
|
|
160,342
|
|
|
2,231
|
|
|
1
|
%
|
|||||
Business promotion
|
|
8,859
|
|
|
7,620
|
|
|
1,239
|
|
|
16
|
%
|
|
10,142
|
|
|
(1,283
|
)
|
|
(13
|
)%
|
|||||
Charitable contributions to BOKF Foundation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
|
1,000
|
|
|
(1,000
|
)
|
|
N/A
|
|
|||||
Professional fees and services
|
|
12,312
|
|
|
13,209
|
|
|
(897
|
)
|
|
(7
|
)%
|
|
13,002
|
|
|
(690
|
)
|
|
(5
|
)%
|
|||||
Net occupancy and equipment
|
|
27,558
|
|
|
23,394
|
|
|
4,164
|
|
|
18
|
%
|
|
26,880
|
|
|
678
|
|
|
3
|
%
|
|||||
Insurance
|
|
4,220
|
|
|
6,232
|
|
|
(2,012
|
)
|
|
(32
|
)%
|
|
6,454
|
|
|
(2,234
|
)
|
|
(35
|
)%
|
|||||
Data processing and communications
|
|
31,915
|
|
|
31,665
|
|
|
250
|
|
|
1
|
%
|
|
29,735
|
|
|
2,180
|
|
|
7
|
%
|
|||||
Printing, postage and supplies
|
|
3,825
|
|
|
3,837
|
|
|
(12
|
)
|
|
—
|
%
|
|
4,107
|
|
|
(282
|
)
|
|
(7
|
)%
|
|||||
Net losses and operating expenses of repossessed assets
|
|
1,728
|
|
|
4,044
|
|
|
(2,316
|
)
|
|
(57
|
)%
|
|
580
|
|
|
1,148
|
|
|
198
|
%
|
|||||
Amortization of intangible assets
|
|
5,064
|
|
|
1,603
|
|
|
3,461
|
|
|
216
|
%
|
|
5,138
|
|
|
(74
|
)
|
|
(1
|
)%
|
|||||
Mortgage banking costs
|
|
14,975
|
|
|
11,741
|
|
|
3,234
|
|
|
28
|
%
|
|
11,545
|
|
|
3,430
|
|
|
30
|
%
|
|||||
Other expense
|
|
6,263
|
|
|
5,741
|
|
|
522
|
|
|
9
|
%
|
|
8,212
|
|
|
(1,949
|
)
|
|
(24
|
)%
|
|||||
Total other operating expense
|
|
$
|
279,292
|
|
|
$
|
252,617
|
|
|
$
|
26,675
|
|
|
11
|
%
|
|
$
|
277,137
|
|
|
$
|
2,155
|
|
|
1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Average number of employees (full-time equivalent)
|
|
5,101
|
|
|
4,870
|
|
|
231
|
|
|
5
|
%
|
|
5,123
|
|
|
(22
|
)
|
|
—
|
%
|
|
|
Three Months Ended
September 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|
Three Months Ended June 30, 2019
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
||||||||||||||
|
|
2019
|
|
2018
|
|
|
|
|
|
|||||||||||||||||
Commercial Banking
|
|
$
|
101,573
|
|
|
$
|
84,964
|
|
|
$
|
16,609
|
|
|
20
|
%
|
|
$
|
106,936
|
|
|
$
|
(5,363
|
)
|
|
(5
|
)%
|
Consumer Banking
|
|
16,640
|
|
|
8,015
|
|
|
8,625
|
|
|
108
|
%
|
|
16,342
|
|
|
298
|
|
|
2
|
%
|
|||||
Wealth Management
|
|
23,206
|
|
|
28,866
|
|
|
(5,660
|
)
|
|
(20
|
)%
|
|
25,544
|
|
|
(2,338
|
)
|
|
(9
|
)%
|
|||||
Subtotal
|
|
141,419
|
|
|
121,845
|
|
|
19,574
|
|
|
16
|
%
|
|
148,822
|
|
|
(7,403
|
)
|
|
(5
|
)%
|
|||||
Funds Management and other
|
|
812
|
|
|
(4,589
|
)
|
|
5,401
|
|
|
N/A
|
|
|
(11,259
|
)
|
|
12,071
|
|
|
N/A
|
|
|||||
Total
|
|
$
|
142,231
|
|
|
$
|
117,256
|
|
|
$
|
24,975
|
|
|
21
|
%
|
|
$
|
137,563
|
|
|
$
|
4,668
|
|
|
3
|
%
|
|
|
Three Months Ended
September 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|
Three Months Ended June 30, 2019
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
||||||||||||||
|
|
2019
|
|
2018
|
|
|
|
|
|
|||||||||||||||||
Net interest revenue from external sources
|
|
$
|
243,944
|
|
|
$
|
187,417
|
|
|
$
|
56,527
|
|
|
30
|
%
|
|
$
|
251,084
|
|
|
$
|
(7,140
|
)
|
|
(3
|
)%
|
Net interest expense from internal sources
|
|
(63,797
|
)
|
|
(42,270
|
)
|
|
(21,527
|
)
|
|
51
|
%
|
|
(65,470
|
)
|
|
1,673
|
|
|
(3
|
)%
|
|||||
Total net interest revenue
|
|
180,147
|
|
|
145,147
|
|
|
35,000
|
|
|
24
|
%
|
|
185,614
|
|
|
(5,467
|
)
|
|
(3
|
)%
|
|||||
Net loans charged off
|
|
9,505
|
|
|
8,047
|
|
|
1,458
|
|
|
18
|
%
|
|
6,823
|
|
|
2,682
|
|
|
39
|
%
|
|||||
Net interest revenue after net loans charged off
|
|
170,642
|
|
|
137,100
|
|
|
33,542
|
|
|
24
|
%
|
|
178,791
|
|
|
(8,149
|
)
|
|
(5
|
)%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Fees and commissions revenue
|
|
46,159
|
|
|
39,391
|
|
|
6,768
|
|
|
17
|
%
|
|
41,105
|
|
|
5,054
|
|
|
12
|
%
|
|||||
Other gains, net
|
|
2,673
|
|
|
1,131
|
|
|
1,542
|
|
|
N/A
|
|
|
506
|
|
|
2,167
|
|
|
N/A
|
|
|||||
Other operating revenue
|
|
48,832
|
|
|
40,522
|
|
|
8,310
|
|
|
21
|
%
|
|
41,611
|
|
|
7,221
|
|
|
17
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Personnel expense
|
|
43,705
|
|
|
31,263
|
|
|
12,442
|
|
|
40
|
%
|
|
42,268
|
|
|
1,437
|
|
|
3
|
%
|
|||||
Non-personnel expense
|
|
24,980
|
|
|
19,776
|
|
|
5,204
|
|
|
26
|
%
|
|
20,679
|
|
|
4,301
|
|
|
21
|
%
|
|||||
Other operating expense
|
|
68,685
|
|
|
51,039
|
|
|
17,646
|
|
|
35
|
%
|
|
62,947
|
|
|
5,738
|
|
|
9
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net direct contribution
|
|
150,789
|
|
|
126,583
|
|
|
24,206
|
|
|
19
|
%
|
|
157,455
|
|
|
(6,666
|
)
|
|
(4
|
)%
|
|||||
Gain (loss) on financial instruments, net
|
|
28
|
|
|
(3
|
)
|
|
31
|
|
|
N/A
|
|
|
20
|
|
|
8
|
|
|
N/A
|
|
|||||
Gain (loss) on repossessed assets, net
|
|
802
|
|
|
(1,869
|
)
|
|
2,671
|
|
|
N/A
|
|
|
2
|
|
|
800
|
|
|
N/A
|
|
|||||
Corporate expense allocations
|
|
12,613
|
|
|
9,124
|
|
|
3,489
|
|
|
38
|
%
|
|
11,385
|
|
|
1,228
|
|
|
11
|
%
|
|||||
Income before taxes
|
|
139,006
|
|
|
115,587
|
|
|
23,419
|
|
|
20
|
%
|
|
146,092
|
|
|
(7,086
|
)
|
|
(5
|
)%
|
|||||
Federal and state income tax
|
|
37,433
|
|
|
30,623
|
|
|
6,810
|
|
|
22
|
%
|
|
39,156
|
|
|
(1,723
|
)
|
|
(4
|
)%
|
|||||
Net income
|
|
$
|
101,573
|
|
|
$
|
84,964
|
|
|
$
|
16,609
|
|
|
20
|
%
|
|
$
|
106,936
|
|
|
$
|
(5,363
|
)
|
|
(5
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Average assets
|
|
$
|
23,973,067
|
|
|
$
|
18,499,979
|
|
|
$
|
5,473,088
|
|
|
30
|
%
|
|
$
|
22,910,071
|
|
|
$
|
1,062,996
|
|
|
5
|
%
|
Average loans
|
|
19,226,347
|
|
|
15,321,600
|
|
|
3,904,747
|
|
|
25
|
%
|
|
18,812,800
|
|
|
413,547
|
|
|
2
|
%
|
|||||
Average deposits
|
|
10,833,057
|
|
|
8,633,204
|
|
|
2,199,853
|
|
|
25
|
%
|
|
10,724,206
|
|
|
108,851
|
|
|
1
|
%
|
|||||
Average invested capital
|
|
2,217,828
|
|
|
1,382,983
|
|
|
834,845
|
|
|
60
|
%
|
|
2,222,032
|
|
|
(4,204
|
)
|
|
—
|
%
|
|
|
Three Months Ended
September 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|
Three Months Ended June 30, 2019
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
||||||||||||||
|
|
2019
|
|
2018
|
|
|
|
|
|
|||||||||||||||||
Net interest revenue from external sources
|
|
$
|
27,580
|
|
|
$
|
20,005
|
|
|
$
|
7,575
|
|
|
38
|
%
|
|
$
|
25,300
|
|
|
$
|
2,280
|
|
|
9
|
%
|
Net interest revenue from internal sources
|
|
20,882
|
|
|
19,039
|
|
|
1,843
|
|
|
10
|
%
|
|
27,415
|
|
|
(6,533
|
)
|
|
(24
|
)%
|
|||||
Total net interest revenue
|
|
48,462
|
|
|
39,044
|
|
|
9,418
|
|
|
24
|
%
|
|
52,715
|
|
|
(4,253
|
)
|
|
(8
|
)%
|
|||||
Net loans charged off
|
|
1,841
|
|
|
1,451
|
|
|
390
|
|
|
27
|
%
|
|
1,728
|
|
|
113
|
|
|
7
|
%
|
|||||
Net interest revenue after net loans charged off
|
|
46,621
|
|
|
37,593
|
|
|
9,028
|
|
|
24
|
%
|
|
50,987
|
|
|
(4,366
|
)
|
|
(9
|
)%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Fees and commissions revenue
|
|
51,460
|
|
|
44,039
|
|
|
7,421
|
|
|
17
|
%
|
|
48,830
|
|
|
2,630
|
|
|
5
|
%
|
|||||
Other losses, net
|
|
(239
|
)
|
|
(15
|
)
|
|
(224
|
)
|
|
N/A
|
|
|
(19
|
)
|
|
(220
|
)
|
|
N/A
|
|
|||||
Other operating revenue
|
|
51,221
|
|
|
44,024
|
|
|
7,197
|
|
|
16
|
%
|
|
48,811
|
|
|
2,410
|
|
|
5
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Personnel expense
|
|
23,665
|
|
|
23,543
|
|
|
122
|
|
|
1
|
%
|
|
24,377
|
|
|
(712
|
)
|
|
(3
|
)%
|
|||||
Non-personnel expense
|
|
36,034
|
|
|
34,939
|
|
|
1,095
|
|
|
3
|
%
|
|
33,317
|
|
|
2,717
|
|
|
8
|
%
|
|||||
Total other operating expense
|
|
59,699
|
|
|
58,482
|
|
|
1,217
|
|
|
2
|
%
|
|
57,694
|
|
|
2,005
|
|
|
3
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net direct contribution
|
|
38,143
|
|
|
23,135
|
|
|
15,008
|
|
|
65
|
%
|
|
42,104
|
|
|
(3,961
|
)
|
|
(9
|
)%
|
|||||
Gain (loss) on financial instruments, net
|
|
8,339
|
|
|
(7,229
|
)
|
|
15,568
|
|
|
N/A
|
|
|
20,981
|
|
|
(12,642
|
)
|
|
N/A
|
|
|||||
Change in fair value of mortgage servicing rights
|
|
(12,593
|
)
|
|
5,972
|
|
|
(18,565
|
)
|
|
N/A
|
|
|
(29,555
|
)
|
|
16,962
|
|
|
N/A
|
|
|||||
Gain (loss) on repossessed assets, net
|
|
214
|
|
|
(87
|
)
|
|
301
|
|
|
N/A
|
|
|
92
|
|
|
122
|
|
|
N/A
|
|
|||||
Corporate expense allocations
|
|
11,776
|
|
|
11,037
|
|
|
739
|
|
|
7
|
%
|
|
11,695
|
|
|
81
|
|
|
1
|
%
|
|||||
Income before taxes
|
|
22,327
|
|
|
10,754
|
|
|
11,573
|
|
|
108
|
%
|
|
21,927
|
|
|
400
|
|
|
2
|
%
|
|||||
Federal and state income tax
|
|
5,687
|
|
|
2,739
|
|
|
2,948
|
|
|
108
|
%
|
|
5,585
|
|
|
102
|
|
|
2
|
%
|
|||||
Net income
|
|
$
|
16,640
|
|
|
$
|
8,015
|
|
|
$
|
8,625
|
|
|
108
|
%
|
|
$
|
16,342
|
|
|
$
|
298
|
|
|
2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Average assets
|
|
$
|
9,827,130
|
|
|
$
|
8,323,543
|
|
|
$
|
1,503,587
|
|
|
18
|
%
|
|
$
|
9,212,667
|
|
|
$
|
614,463
|
|
|
7
|
%
|
Average loans
|
|
1,773,831
|
|
|
1,719,679
|
|
|
54,152
|
|
|
3
|
%
|
|
1,796,823
|
|
|
(22,992
|
)
|
|
(1
|
)%
|
|||||
Average deposits
|
|
6,983,018
|
|
|
6,580,395
|
|
|
402,623
|
|
|
6
|
%
|
|
6,998,677
|
|
|
(15,659
|
)
|
|
—
|
%
|
|||||
Average invested capital
|
|
288,216
|
|
|
285,521
|
|
|
2,695
|
|
|
1
|
%
|
|
304,990
|
|
|
(16,774
|
)
|
|
(5
|
)%
|
|
|
Three Months Ended
September 30, |
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
|
Three Months Ended June 30, 2019
|
|
Increase (Decrease)
|
|
% Increase (Decrease)
|
||||||||||||||
|
|
2019
|
|
2018
|
|
|
|
|
|
|||||||||||||||||
Net interest revenue from external sources
|
|
$
|
12,343
|
|
|
$
|
22,509
|
|
|
$
|
(10,166
|
)
|
|
(45
|
)%
|
|
$
|
17,222
|
|
|
$
|
(4,879
|
)
|
|
(28
|
)%
|
Net interest revenue from internal sources
|
|
10,723
|
|
|
6,267
|
|
|
4,456
|
|
|
71
|
%
|
|
9,719
|
|
|
1,004
|
|
|
10
|
%
|
|||||
Total net interest revenue
|
|
23,066
|
|
|
28,776
|
|
|
(5,710
|
)
|
|
(20
|
)%
|
|
26,941
|
|
|
(3,875
|
)
|
|
(14
|
)%
|
|||||
Net loans charged off (recovered)
|
|
(42
|
)
|
|
(84
|
)
|
|
42
|
|
|
(50
|
)%
|
|
(48
|
)
|
|
6
|
|
|
(13
|
)%
|
|||||
Net interest revenue after net loans charged off (recovered)
|
|
23,108
|
|
|
28,860
|
|
|
(5,752
|
)
|
|
(20
|
)%
|
|
26,989
|
|
|
(3,881
|
)
|
|
(14
|
)%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Fees and commissions revenue
|
|
89,422
|
|
|
83,562
|
|
|
5,860
|
|
|
7
|
%
|
|
85,925
|
|
|
3,497
|
|
|
4
|
%
|
|||||
Other gains (losses), net
|
|
(262
|
)
|
|
(205
|
)
|
|
(57
|
)
|
|
N/A
|
|
|
92
|
|
|
(354
|
)
|
|
N/A
|
|
|||||
Other operating revenue
|
|
89,160
|
|
|
83,357
|
|
|
5,803
|
|
|
7
|
%
|
|
86,017
|
|
|
3,143
|
|
|
4
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Personnel expense
|
|
52,316
|
|
|
45,572
|
|
|
6,744
|
|
|
15
|
%
|
|
50,080
|
|
|
2,236
|
|
|
4
|
%
|
|||||
Non-personnel expense
|
|
19,303
|
|
|
16,684
|
|
|
2,619
|
|
|
16
|
%
|
|
19,372
|
|
|
(69
|
)
|
|
—
|
%
|
|||||
Other operating expense
|
|
71,619
|
|
|
62,256
|
|
|
9,363
|
|
|
15
|
%
|
|
69,452
|
|
|
2,167
|
|
|
3
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net direct contribution
|
|
40,649
|
|
|
49,961
|
|
|
(9,312
|
)
|
|
(19
|
)%
|
|
43,554
|
|
|
(2,905
|
)
|
|
(7
|
)%
|
|||||
Corporate expense allocations
|
|
9,416
|
|
|
11,127
|
|
|
(1,711
|
)
|
|
(15
|
)%
|
|
9,168
|
|
|
248
|
|
|
3
|
%
|
|||||
Income before taxes
|
|
31,233
|
|
|
38,841
|
|
|
(7,608
|
)
|
|
(20
|
)%
|
|
34,386
|
|
|
(3,153
|
)
|
|
(9
|
)%
|
|||||
Federal and state income tax
|
|
8,027
|
|
|
9,975
|
|
|
(1,948
|
)
|
|
(20
|
)%
|
|
8,842
|
|
|
(815
|
)
|
|
(9
|
)%
|
|||||
Net income
|
|
$
|
23,206
|
|
|
$
|
28,866
|
|
|
$
|
(5,660
|
)
|
|
(20
|
)%
|
|
$
|
25,544
|
|
|
$
|
(2,338
|
)
|
|
(9
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Average assets
|
|
$
|
10,392,988
|
|
|
$
|
8,498,363
|
|
|
$
|
1,894,625
|
|
|
22
|
%
|
|
$
|
9,849,396
|
|
|
$
|
543,592
|
|
|
6
|
%
|
Average loans
|
|
1,671,102
|
|
|
1,439,774
|
|
|
231,328
|
|
|
16
|
%
|
|
1,647,680
|
|
|
23,422
|
|
|
1
|
%
|
|||||
Average deposits
|
|
6,590,332
|
|
|
5,492,048
|
|
|
1,098,284
|
|
|
20
|
%
|
|
6,220,848
|
|
|
369,484
|
|
|
6
|
%
|
|||||
Average invested capital
|
|
279,782
|
|
|
252,961
|
|
|
26,821
|
|
|
11
|
%
|
|
274,050
|
|
|
5,732
|
|
|
2
|
%
|
|
|
Sept. 30, 2019
|
|
June 30, 2019
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Sept. 30, 2018
|
||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy
|
|
$
|
4,114,269
|
|
|
$
|
3,921,353
|
|
|
$
|
3,705,099
|
|
|
$
|
3,590,333
|
|
|
$
|
3,294,867
|
|
Services
|
|
3,266,249
|
|
|
3,309,458
|
|
|
3,287,563
|
|
|
3,258,192
|
|
|
2,603,862
|
|
|||||
Healthcare
|
|
3,032,968
|
|
|
2,926,510
|
|
|
2,915,885
|
|
|
2,799,277
|
|
|
2,437,323
|
|
|||||
Wholesale/retail
|
|
1,848,617
|
|
|
1,793,118
|
|
|
1,706,900
|
|
|
1,621,158
|
|
|
1,650,729
|
|
|||||
Public finance
|
|
744,840
|
|
|
795,659
|
|
|
803,083
|
|
|
804,550
|
|
|
418,578
|
|
|||||
Manufacturing
|
|
698,408
|
|
|
761,357
|
|
|
742,374
|
|
|
730,521
|
|
|
660,582
|
|
|||||
Other commercial and industrial
|
|
719,274
|
|
|
829,453
|
|
|
801,071
|
|
|
832,047
|
|
|
510,160
|
|
|||||
Total commercial
|
|
14,424,625
|
|
|
14,336,908
|
|
|
13,961,975
|
|
|
13,636,078
|
|
|
11,576,101
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Multifamily
|
|
1,324,839
|
|
|
1,300,372
|
|
|
1,210,358
|
|
|
1,288,065
|
|
|
1,120,166
|
|
|||||
Office
|
|
1,014,275
|
|
|
1,056,306
|
|
|
1,033,158
|
|
|
1,072,920
|
|
|
824,829
|
|
|||||
Industrial
|
|
873,536
|
|
|
828,569
|
|
|
767,757
|
|
|
778,106
|
|
|
696,774
|
|
|||||
Retail
|
|
799,169
|
|
|
825,399
|
|
|
890,685
|
|
|
919,082
|
|
|
759,423
|
|
|||||
Residential construction and land development
|
|
135,361
|
|
|
141,509
|
|
|
149,686
|
|
|
148,584
|
|
|
101,872
|
|
|||||
Other commercial real estate
|
|
478,877
|
|
|
557,878
|
|
|
549,007
|
|
|
558,056
|
|
|
301,611
|
|
|||||
Total commercial real estate
|
|
4,626,057
|
|
|
4,710,033
|
|
|
4,600,651
|
|
|
4,764,813
|
|
|
3,804,675
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Permanent mortgage
|
|
1,066,460
|
|
|
1,088,370
|
|
|
1,098,481
|
|
|
1,122,610
|
|
|
1,094,926
|
|
|||||
Permanent mortgages guaranteed by U.S. government agencies
|
|
191,764
|
|
|
195,373
|
|
|
193,308
|
|
|
190,866
|
|
|
180,718
|
|
|||||
Home equity
|
|
859,079
|
|
|
887,079
|
|
|
900,831
|
|
|
916,557
|
|
|
696,098
|
|
|||||
Total residential mortgage
|
|
2,117,303
|
|
|
2,170,822
|
|
|
2,192,620
|
|
|
2,230,033
|
|
|
1,971,742
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Personal
|
|
1,117,382
|
|
|
1,037,889
|
|
|
1,003,734
|
|
|
1,025,806
|
|
|
996,941
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total
|
|
$
|
22,285,367
|
|
|
$
|
22,255,652
|
|
|
$
|
21,758,980
|
|
|
$
|
21,656,730
|
|
|
$
|
18,349,459
|
|
|
|
Oklahoma
|
|
Texas
|
|
New Mexico
|
|
Arkansas
|
|
Colorado
|
|
Arizona
|
|
Kansas/Missouri
|
|
Other
|
|
Total
|
||||||||||||||||||
Energy
|
|
$
|
751,519
|
|
|
$
|
2,322,908
|
|
|
$
|
57,593
|
|
|
$
|
122
|
|
|
$
|
519,377
|
|
|
$
|
542
|
|
|
$
|
105,908
|
|
|
$
|
356,300
|
|
|
$
|
4,114,269
|
|
Services
|
|
658,970
|
|
|
758,554
|
|
|
164,103
|
|
|
8,564
|
|
|
591,793
|
|
|
475,357
|
|
|
259,999
|
|
|
348,909
|
|
|
3,266,249
|
|
|||||||||
Healthcare
|
|
239,676
|
|
|
436,571
|
|
|
148,217
|
|
|
77,861
|
|
|
336,865
|
|
|
259,439
|
|
|
255,925
|
|
|
1,278,414
|
|
|
3,032,968
|
|
|||||||||
Wholesale/retail
|
|
315,869
|
|
|
726,422
|
|
|
35,523
|
|
|
31,778
|
|
|
168,007
|
|
|
107,826
|
|
|
60,447
|
|
|
402,745
|
|
|
1,848,617
|
|
|||||||||
Public finance
|
|
73,038
|
|
|
162,869
|
|
|
37,240
|
|
|
—
|
|
|
184,005
|
|
|
87,319
|
|
|
—
|
|
|
200,369
|
|
|
744,840
|
|
|||||||||
Manufacturing
|
|
106,422
|
|
|
180,837
|
|
|
990
|
|
|
5,055
|
|
|
160,769
|
|
|
123,256
|
|
|
52,522
|
|
|
68,557
|
|
|
698,408
|
|
|||||||||
Other commercial and industrial
|
|
115,567
|
|
|
115,144
|
|
|
3,174
|
|
|
56,466
|
|
|
115,776
|
|
|
37,674
|
|
|
57,881
|
|
|
217,592
|
|
|
719,274
|
|
|||||||||
Total commercial loans
|
|
$
|
2,261,061
|
|
|
$
|
4,703,305
|
|
|
$
|
446,840
|
|
|
$
|
179,846
|
|
|
$
|
2,076,592
|
|
|
$
|
1,091,413
|
|
|
$
|
792,682
|
|
|
$
|
2,872,886
|
|
|
$
|
14,424,625
|
|
|
|
Oklahoma
|
|
Texas
|
|
New Mexico
|
|
Arkansas
|
|
Colorado
|
|
Arizona
|
|
Kansas/Missouri
|
|
Other
|
|
Total
|
||||||||||||||||||
Multifamily
|
|
$
|
162,666
|
|
|
$
|
394,684
|
|
|
$
|
25,380
|
|
|
$
|
52,240
|
|
|
$
|
73,430
|
|
|
$
|
168,366
|
|
|
$
|
198,761
|
|
|
$
|
249,312
|
|
|
$
|
1,324,839
|
|
Office
|
|
124,991
|
|
|
208,216
|
|
|
102,960
|
|
|
19,612
|
|
|
88,703
|
|
|
77,374
|
|
|
52,204
|
|
|
340,215
|
|
|
1,014,275
|
|
|||||||||
Industrial
|
|
102,854
|
|
|
216,462
|
|
|
19,430
|
|
|
81
|
|
|
77,952
|
|
|
36,662
|
|
|
39,285
|
|
|
380,810
|
|
|
873,536
|
|
|||||||||
Retail
|
|
53,155
|
|
|
251,683
|
|
|
146,256
|
|
|
5,310
|
|
|
103,654
|
|
|
55,399
|
|
|
13,862
|
|
|
169,850
|
|
|
799,169
|
|
|||||||||
Residential construction and land development
|
|
6,880
|
|
|
20,108
|
|
|
12,903
|
|
|
157
|
|
|
52,220
|
|
|
9,012
|
|
|
7,002
|
|
|
27,079
|
|
|
135,361
|
|
|||||||||
Other commercial real estate
|
|
47,856
|
|
|
38,947
|
|
|
9,550
|
|
|
1,988
|
|
|
123,759
|
|
|
71,214
|
|
|
51,439
|
|
|
134,124
|
|
|
478,877
|
|
|||||||||
Total commercial real estate loans
|
|
$
|
498,402
|
|
|
$
|
1,130,100
|
|
|
$
|
316,479
|
|
|
$
|
79,388
|
|
|
$
|
519,718
|
|
|
$
|
418,027
|
|
|
$
|
362,553
|
|
|
$
|
1,301,390
|
|
|
$
|
4,626,057
|
|
|
|
Revolving
|
|
Amortizing
|
|
Total
|
||||||
First lien
|
|
$
|
91,591
|
|
|
$
|
463,681
|
|
|
$
|
555,272
|
|
Junior lien
|
|
193,195
|
|
|
110,612
|
|
|
303,807
|
|
|||
Total home equity
|
|
$
|
284,786
|
|
|
$
|
574,293
|
|
|
$
|
859,079
|
|
|
|
Oklahoma
|
|
Texas
|
|
New Mexico
|
|
Arkansas
|
|
Colorado
|
|
Arizona
|
|
Kansas/Missouri
|
|
Other
|
|
Total
|
||||||||||||||||||
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Permanent mortgage
|
|
$
|
163,590
|
|
|
$
|
423,298
|
|
|
$
|
62,563
|
|
|
$
|
13,100
|
|
|
$
|
194,677
|
|
|
$
|
104,603
|
|
|
$
|
55,998
|
|
|
$
|
48,631
|
|
|
$
|
1,066,460
|
|
Permanent mortgages guaranteed by U.S. government agencies
|
|
49,434
|
|
|
29,960
|
|
|
30,655
|
|
|
9,307
|
|
|
5,305
|
|
|
1,115
|
|
|
15,868
|
|
|
50,120
|
|
|
191,764
|
|
|||||||||
Home equity
|
|
353,310
|
|
|
137,625
|
|
|
76,564
|
|
|
7,485
|
|
|
137,024
|
|
|
36,847
|
|
|
52,291
|
|
|
57,933
|
|
|
859,079
|
|
|||||||||
Total residential mortgage
|
|
$
|
566,334
|
|
|
$
|
590,883
|
|
|
$
|
169,782
|
|
|
$
|
29,892
|
|
|
$
|
337,006
|
|
|
$
|
142,565
|
|
|
$
|
124,157
|
|
|
$
|
156,684
|
|
|
$
|
2,117,303
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Personal
|
|
$
|
321,875
|
|
|
$
|
491,363
|
|
|
$
|
11,948
|
|
|
$
|
11,048
|
|
|
$
|
81,496
|
|
|
$
|
70,531
|
|
|
$
|
54,136
|
|
|
$
|
74,985
|
|
|
$
|
1,117,382
|
|
|
|
Sept. 30, 2019
|
|
June 30, 2019
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Sept. 30, 2018
|
||||||||||
Oklahoma:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
$
|
3,690,100
|
|
|
$
|
3,762,234
|
|
|
$
|
3,551,054
|
|
|
$
|
3,491,117
|
|
|
$
|
3,609,109
|
|
Commercial real estate
|
|
679,786
|
|
|
717,970
|
|
|
665,190
|
|
|
700,756
|
|
|
651,315
|
|
|||||
Residential mortgage
|
|
1,370,452
|
|
|
1,403,398
|
|
|
1,417,381
|
|
|
1,440,566
|
|
|
1,429,843
|
|
|||||
Personal
|
|
383,246
|
|
|
382,764
|
|
|
374,807
|
|
|
375,543
|
|
|
376,201
|
|
|||||
Total Oklahoma
|
|
6,123,584
|
|
|
6,266,366
|
|
|
6,008,432
|
|
|
6,007,982
|
|
|
6,066,468
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Texas:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial
|
|
6,220,227
|
|
|
5,877,265
|
|
|
5,754,018
|
|
|
5,438,133
|
|
|
5,115,646
|
|
|||||
Commercial real estate
|
|
1,292,116
|
|
|
1,341,609
|
|
|
1,344,810
|
|
|
1,341,783
|
|
|
1,354,679
|
|
|||||
Residential mortgage
|
|
273,931
|
|
|
272,878
|
|
|
265,927
|
|
|
266,805
|
|
|
253,265
|
|
|||||
Personal
|
|
475,430
|
|
|
400,585
|
|
|
396,794
|
|
|
394,743
|
|
|
381,452
|
|
|||||
Total Texas
|
|
8,261,704
|
|
|
7,892,337
|
|
|
7,761,549
|
|
|
7,441,464
|
|
|
7,105,042
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
New Mexico:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial
|
|
335,409
|
|
|
350,520
|
|
|
342,915
|
|
|
340,489
|
|
|
325,048
|
|
|||||
Commercial real estate
|
|
374,331
|
|
|
385,058
|
|
|
371,416
|
|
|
383,670
|
|
|
392,494
|
|
|||||
Residential mortgage
|
|
81,383
|
|
|
82,390
|
|
|
85,326
|
|
|
87,346
|
|
|
88,110
|
|
|||||
Personal
|
|
10,887
|
|
|
10,236
|
|
|
11,065
|
|
|
10,662
|
|
|
11,659
|
|
|||||
Total New Mexico
|
|
802,010
|
|
|
828,204
|
|
|
810,722
|
|
|
822,167
|
|
|
817,311
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Arkansas:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial
|
|
87,588
|
|
|
87,896
|
|
|
79,286
|
|
|
111,338
|
|
|
102,237
|
|
|||||
Commercial real estate
|
|
158,538
|
|
|
149,300
|
|
|
142,551
|
|
|
141,898
|
|
|
106,701
|
|
|||||
Residential mortgage
|
|
7,509
|
|
|
7,463
|
|
|
7,731
|
|
|
7,537
|
|
|
7,278
|
|
|||||
Personal
|
|
10,905
|
|
|
11,208
|
|
|
11,550
|
|
|
11,955
|
|
|
12,126
|
|
|||||
Total Arkansas
|
|
264,540
|
|
|
255,867
|
|
|
241,118
|
|
|
272,728
|
|
|
228,342
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Colorado:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial
|
|
2,247,798
|
|
|
2,325,742
|
|
|
2,231,703
|
|
|
2,275,069
|
|
|
1,132,500
|
|
|||||
Commercial real estate
|
|
975,066
|
|
|
1,023,410
|
|
|
957,348
|
|
|
963,575
|
|
|
354,543
|
|
|||||
Residential mortgage
|
|
224,872
|
|
|
241,780
|
|
|
241,722
|
|
|
251,849
|
|
|
68,694
|
|
|||||
Personal
|
|
78,733
|
|
|
72,537
|
|
|
65,812
|
|
|
72,916
|
|
|
56,999
|
|
|||||
Total Colorado
|
|
3,526,469
|
|
|
3,663,469
|
|
|
3,496,585
|
|
|
3,563,409
|
|
|
1,612,736
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Arizona:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial
|
|
1,276,534
|
|
|
1,330,415
|
|
|
1,335,140
|
|
|
1,320,139
|
|
|
621,658
|
|
|||||
Commercial real estate
|
|
771,425
|
|
|
761,243
|
|
|
791,466
|
|
|
889,903
|
|
|
666,562
|
|
|||||
Residential mortgage
|
|
92,121
|
|
|
91,684
|
|
|
98,973
|
|
|
97,959
|
|
|
44,659
|
|
|||||
Personal
|
|
78,694
|
|
|
76,335
|
|
|
61,875
|
|
|
68,546
|
|
|
67,280
|
|
|||||
Total Arizona
|
|
2,218,774
|
|
|
2,259,677
|
|
|
2,287,454
|
|
|
2,376,547
|
|
|
1,400,159
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Kansas/Missouri:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial
|
|
566,969
|
|
|
602,836
|
|
|
667,859
|
|
|
659,793
|
|
|
669,903
|
|
|||||
Commercial real estate
|
|
374,795
|
|
|
331,443
|
|
|
327,870
|
|
|
343,228
|
|
|
278,381
|
|
|||||
Residential mortgage
|
|
67,035
|
|
|
71,229
|
|
|
75,560
|
|
|
77,971
|
|
|
79,893
|
|
|||||
Personal
|
|
79,487
|
|
|
84,224
|
|
|
81,831
|
|
|
91,441
|
|
|
91,224
|
|
|||||
Total Kansas/Missouri
|
|
1,088,286
|
|
|
1,089,732
|
|
|
1,153,120
|
|
|
1,172,433
|
|
|
1,119,401
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total BOK Financial loans
|
|
$
|
22,285,367
|
|
|
$
|
22,255,652
|
|
|
$
|
21,758,980
|
|
|
$
|
21,656,730
|
|
|
$
|
18,349,459
|
|
|
|
Sept. 30, 2019
|
|
June 30, 2019
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Sept. 30, 2018
|
||||||||||
Loan commitments
|
|
$
|
11,259,366
|
|
|
$
|
11,411,819
|
|
|
$
|
12,243,886
|
|
|
$
|
11,944,524
|
|
|
$
|
10,715,964
|
|
Standby letters of credit
|
|
712,944
|
|
|
698,527
|
|
|
720,451
|
|
|
582,196
|
|
|
671,844
|
|
|||||
Mortgage loans sold with recourse
|
|
92,139
|
|
|
93,606
|
|
|
94,938
|
|
|
98,623
|
|
|
101,512
|
|
Customers
|
|
$
|
152,530
|
|
Banks and other financial institutions
|
|
146,466
|
|
|
Exchanges and clearing organizations
|
|
35,096
|
|
|
Fair value of customer risk management program asset derivative contracts, net
|
|
$
|
334,092
|
|
|
|
Three Months Ended
|
||||||||||||||||||
|
|
Sept. 30, 2019
|
|
June 30, 2019
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Sept. 30, 2018
|
||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Beginning balance
|
|
$
|
202,534
|
|
|
$
|
205,340
|
|
|
$
|
207,457
|
|
|
$
|
210,569
|
|
|
$
|
215,142
|
|
Loans charged off:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial
|
|
(9,875
|
)
|
|
(11,385
|
)
|
|
(10,468
|
)
|
|
(12,940
|
)
|
|
(9,602
|
)
|
|||||
Commercial real estate
|
|
—
|
|
|
(118
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Residential mortgage
|
|
(56
|
)
|
|
(94
|
)
|
|
(42
|
)
|
|
(52
|
)
|
|
(91
|
)
|
|||||
Personal
|
|
(1,776
|
)
|
|
(1,630
|
)
|
|
(1,265
|
)
|
|
(1,523
|
)
|
|
(1,380
|
)
|
|||||
Total
|
|
(11,707
|
)
|
|
(13,227
|
)
|
|
(11,775
|
)
|
|
(14,515
|
)
|
|
(11,073
|
)
|
|||||
Recoveries of loans previously charged off:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial
|
|
260
|
|
|
434
|
|
|
711
|
|
|
1,267
|
|
|
1,263
|
|
|||||
Commercial real estate
|
|
60
|
|
|
4,345
|
|
|
112
|
|
|
232
|
|
|
40
|
|
|||||
Residential mortgage
|
|
119
|
|
|
149
|
|
|
154
|
|
|
71
|
|
|
229
|
|
|||||
Personal
|
|
627
|
|
|
575
|
|
|
712
|
|
|
598
|
|
|
560
|
|
|||||
Total
|
|
1,066
|
|
|
5,503
|
|
|
1,689
|
|
|
2,168
|
|
|
2,092
|
|
|||||
Net loans recovered (charged off)
|
|
(10,641
|
)
|
|
(7,724
|
)
|
|
(10,086
|
)
|
|
(12,347
|
)
|
|
(8,981
|
)
|
|||||
Provision for loan losses
|
|
12,539
|
|
|
4,918
|
|
|
7,969
|
|
|
9,235
|
|
|
4,408
|
|
|||||
Ending balance
|
|
$
|
204,432
|
|
|
$
|
202,534
|
|
|
$
|
205,340
|
|
|
$
|
207,457
|
|
|
$
|
210,569
|
|
Accrual for off-balance sheet credit losses:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Beginning balance
|
|
$
|
1,903
|
|
|
$
|
1,821
|
|
|
$
|
1,790
|
|
|
$
|
2,025
|
|
|
$
|
2,433
|
|
Provision for off-balance sheet credit losses
|
|
(539
|
)
|
|
82
|
|
|
31
|
|
|
(235
|
)
|
|
(408
|
)
|
|||||
Ending balance
|
|
$
|
1,364
|
|
|
$
|
1,903
|
|
|
$
|
1,821
|
|
|
$
|
1,790
|
|
|
$
|
2,025
|
|
Total combined provision for credit losses
|
|
$
|
12,000
|
|
|
$
|
5,000
|
|
|
$
|
8,000
|
|
|
$
|
9,000
|
|
|
$
|
4,000
|
|
Allowance for loan losses to loans outstanding at period-end
|
|
0.92
|
%
|
|
0.91
|
%
|
|
0.94
|
%
|
|
0.96
|
%
|
|
1.15
|
%
|
|||||
Net charge-offs (recoveries) (annualized) to average loans
|
|
0.19
|
%
|
|
0.14
|
%
|
|
0.19
|
%
|
|
0.23
|
%
|
|
0.20
|
%
|
|||||
Total provision for credit losses (annualized) to average loans
|
|
0.21
|
%
|
|
0.09
|
%
|
|
0.15
|
%
|
|
0.17
|
%
|
|
0.09
|
%
|
|||||
Recoveries to gross charge-offs
|
|
9.11
|
%
|
|
41.60
|
%
|
|
14.34
|
%
|
|
14.94
|
%
|
|
18.89
|
%
|
|||||
Accrual for off-balance sheet credit losses to off-balance sheet credit commitments
|
|
0.01
|
%
|
|
0.02
|
%
|
|
0.01
|
%
|
|
0.01
|
%
|
|
0.02
|
%
|
|||||
Combined allowance for credit losses to loans outstanding at period-end
|
|
0.92
|
%
|
|
0.92
|
%
|
|
0.95
|
%
|
|
0.97
|
%
|
|
1.16
|
%
|
|
|
Sept. 30, 2019
|
|
June 30, 2019
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Sept. 30, 2018
|
||||||||||
Nonaccruing loans:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
$
|
111,706
|
|
|
$
|
123,395
|
|
|
$
|
90,358
|
|
|
$
|
99,841
|
|
|
$
|
109,490
|
|
Commercial real estate
|
|
23,185
|
|
|
21,670
|
|
|
21,508
|
|
|
21,621
|
|
|
1,316
|
|
|||||
Residential mortgage
|
|
37,304
|
|
|
38,477
|
|
|
40,409
|
|
|
41,555
|
|
|
41,917
|
|
|||||
Personal
|
|
271
|
|
|
237
|
|
|
302
|
|
|
230
|
|
|
269
|
|
|||||
Total nonaccruing loans
|
|
172,466
|
|
|
183,779
|
|
|
152,577
|
|
|
163,247
|
|
|
152,992
|
|
|||||
Accruing renegotiated loans guaranteed by U.S. government agencies
|
|
92,718
|
|
|
95,989
|
|
|
91,787
|
|
|
86,428
|
|
|
83,347
|
|
|||||
Real estate and other repossessed assets
|
|
21,026
|
|
|
16,940
|
|
|
17,139
|
|
|
17,487
|
|
|
24,515
|
|
|||||
Total nonperforming assets
|
|
$
|
286,210
|
|
|
$
|
296,708
|
|
|
$
|
261,503
|
|
|
$
|
267,162
|
|
|
$
|
260,854
|
|
Total nonperforming assets excluding those guaranteed by U.S. government agencies
|
|
$
|
187,160
|
|
|
$
|
193,976
|
|
|
$
|
162,770
|
|
|
$
|
173,602
|
|
|
$
|
169,717
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Nonaccruing loans by loan portfolio segment and class:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Energy
|
|
$
|
88,894
|
|
|
$
|
71,632
|
|
|
$
|
35,332
|
|
|
$
|
47,494
|
|
|
$
|
54,033
|
|
Manufacturing
|
|
8,741
|
|
|
8,613
|
|
|
9,548
|
|
|
8,919
|
|
|
9,202
|
|
|||||
Services
|
|
6,119
|
|
|
10,087
|
|
|
9,555
|
|
|
8,567
|
|
|
4,097
|
|
|||||
Healthcare
|
|
5,978
|
|
|
16,148
|
|
|
18,768
|
|
|
16,538
|
|
|
15,704
|
|
|||||
Wholesale/retail
|
|
1,504
|
|
|
1,390
|
|
|
1,425
|
|
|
1,316
|
|
|
9,249
|
|
|||||
Public finance
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Other commercial and industrial
|
|
470
|
|
|
15,525
|
|
|
15,730
|
|
|
17,007
|
|
|
17,205
|
|
|||||
Total commercial
|
|
111,706
|
|
|
123,395
|
|
|
90,358
|
|
|
99,841
|
|
|
109,490
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Retail
|
|
20,132
|
|
|
20,057
|
|
|
20,159
|
|
|
20,279
|
|
|
777
|
|
|||||
Industrial
|
|
909
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Office
|
|
855
|
|
|
855
|
|
|
855
|
|
|
—
|
|
|
—
|
|
|||||
Residential construction and land development
|
|
350
|
|
|
350
|
|
|
350
|
|
|
350
|
|
|
350
|
|
|||||
Multifamily
|
|
286
|
|
|
275
|
|
|
—
|
|
|
301
|
|
|
—
|
|
|||||
Other commercial real estate
|
|
653
|
|
|
133
|
|
|
144
|
|
|
691
|
|
|
189
|
|
|||||
Total commercial real estate
|
|
23,185
|
|
|
21,670
|
|
|
21,508
|
|
|
21,621
|
|
|
1,316
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Permanent mortgage
|
|
20,165
|
|
|
21,803
|
|
|
22,937
|
|
|
23,951
|
|
|
22,855
|
|
|||||
Permanent mortgage guaranteed by U.S. government agencies
|
|
6,332
|
|
|
6,743
|
|
|
6,946
|
|
|
7,132
|
|
|
7,790
|
|
|||||
Home equity
|
|
10,807
|
|
|
9,931
|
|
|
10,526
|
|
|
10,472
|
|
|
11,272
|
|
|||||
Total residential mortgage
|
|
37,304
|
|
|
38,477
|
|
|
40,409
|
|
|
41,555
|
|
|
41,917
|
|
|||||
Personal
|
|
271
|
|
|
237
|
|
|
302
|
|
|
230
|
|
|
269
|
|
|||||
Total nonaccruing loans
|
|
$
|
172,466
|
|
|
$
|
183,779
|
|
|
$
|
152,577
|
|
|
$
|
163,247
|
|
|
$
|
152,992
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for loan losses to nonaccruing loans1
|
|
123.05
|
%
|
|
114.40
|
%
|
|
141.00
|
%
|
|
132.89
|
%
|
|
145.02
|
%
|
|||||
Accruing loans 90 days or more past due1
|
|
$
|
1,541
|
|
|
$
|
2,698
|
|
|
$
|
610
|
|
|
$
|
1,338
|
|
|
$
|
518
|
|
1
|
Excludes residential mortgages guaranteed by agencies of the U.S. Government.
|
|
|
Three Months Ended
|
||||||||||||||
|
|
September 30, 2019
|
||||||||||||||
|
|
Nonaccruing Loans
|
|
Renegotiated Loans
|
|
Real Estate and Other Repossessed Assets
|
|
Total Nonperforming Assets
|
||||||||
Balance, June 30, 2019
|
|
$
|
183,779
|
|
|
$
|
95,989
|
|
|
$
|
16,940
|
|
|
$
|
296,708
|
|
Additions
|
|
35,799
|
|
|
9,371
|
|
|
—
|
|
|
45,170
|
|
||||
Payments
|
|
(27,549
|
)
|
|
(765
|
)
|
|
—
|
|
|
(28,314
|
)
|
||||
Charge-offs
|
|
(11,707
|
)
|
|
—
|
|
|
—
|
|
|
(11,707
|
)
|
||||
Net gains (losses) and write-downs
|
|
—
|
|
|
—
|
|
|
1,064
|
|
|
1,064
|
|
||||
Foreclosure of nonperforming loans
|
|
(5,883
|
)
|
|
—
|
|
|
5,883
|
|
|
—
|
|
||||
Foreclosure of loans guaranteed by U.S. government agencies
|
|
(967
|
)
|
|
(2,685
|
)
|
|
—
|
|
|
(3,652
|
)
|
||||
Proceeds from sales
|
|
—
|
|
|
(9,508
|
)
|
|
(2,861
|
)
|
|
(12,369
|
)
|
||||
Return to accrual status
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other, net
|
|
—
|
|
|
316
|
|
|
—
|
|
|
316
|
|
||||
Balance, September 30, 2019
|
|
$
|
173,472
|
|
|
$
|
92,718
|
|
|
$
|
21,026
|
|
|
$
|
287,216
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Nine Months Ended
|
||||||||||||||
|
|
September 30, 2019
|
||||||||||||||
|
|
Nonaccruing Loans
|
|
Renegotiated Loans
|
|
Real Estate and Other Repossessed Assets
|
|
Total Nonperforming Assets
|
||||||||
Balance, December 31, 2018
|
|
$
|
163,247
|
|
|
$
|
86,428
|
|
|
$
|
17,487
|
|
|
$
|
267,162
|
|
Additions
|
|
115,602
|
|
|
36,182
|
|
|
—
|
|
|
151,784
|
|
||||
Payments
|
|
(56,852
|
)
|
|
(1,971
|
)
|
|
—
|
|
|
(58,823
|
)
|
||||
Charge-offs
|
|
(36,709
|
)
|
|
—
|
|
|
—
|
|
|
(36,709
|
)
|
||||
Net gains (losses) and write-downs
|
|
—
|
|
|
—
|
|
|
901
|
|
|
901
|
|
||||
Foreclosure of nonperforming loans
|
|
(8,489
|
)
|
|
—
|
|
|
8,489
|
|
|
—
|
|
||||
Foreclosure of loans guaranteed by U.S. government agencies
|
|
(2,457
|
)
|
|
(8,103
|
)
|
|
—
|
|
|
(10,560
|
)
|
||||
Proceeds from sales
|
|
—
|
|
|
(20,731
|
)
|
|
(5,851
|
)
|
|
(26,582
|
)
|
||||
Return to accrual status
|
|
(1,876
|
)
|
|
—
|
|
|
—
|
|
|
(1,876
|
)
|
||||
Other, net
|
|
—
|
|
|
913
|
|
|
—
|
|
|
913
|
|
||||
Balance, September 30, 2019
|
|
$
|
172,466
|
|
|
$
|
92,718
|
|
|
$
|
21,026
|
|
|
$
|
286,210
|
|
|
|
September 30, 2019
|
|
June 30, 2019
|
||||||||||||||||||||
|
|
90 Days or More
|
|
60 to 89 Days
|
|
30 to 59 Days
|
|
90 Days or More
|
|
60 to 89 Days
|
|
30 to 59 Days
|
||||||||||||
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Permanent mortgage1
|
|
$
|
—
|
|
|
$
|
3,405
|
|
|
$
|
6,097
|
|
|
$
|
37
|
|
|
$
|
—
|
|
|
$
|
3,641
|
|
Home equity
|
|
—
|
|
|
374
|
|
|
2,282
|
|
|
—
|
|
|
553
|
|
|
1,380
|
|
||||||
Total residential mortgage
|
|
$
|
—
|
|
|
$
|
3,779
|
|
|
$
|
8,379
|
|
|
37
|
|
|
$
|
553
|
|
|
$
|
5,021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Personal
|
|
$
|
29
|
|
|
$
|
94
|
|
|
$
|
100
|
|
|
$
|
10
|
|
|
$
|
88
|
|
|
$
|
2,509
|
|
1
|
Excludes past due residential mortgage loans guaranteed by agencies of the U.S. government.
|
|
Three Months Ended
|
||||||||||||||||||
|
Sept. 30, 2019
|
|
Jun. 30, 2019
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Sept. 30, 2018
|
||||||||||
Commercial Banking
|
$
|
10,833,057
|
|
|
$
|
10,724,206
|
|
|
$
|
8,261,543
|
|
|
$
|
8,393,016
|
|
|
$
|
8,633,204
|
|
Consumer Banking
|
6,983,018
|
|
|
6,998,677
|
|
|
6,544,665
|
|
|
6,542,188
|
|
|
6,580,395
|
|
|||||
Wealth Management
|
6,590,332
|
|
|
6,220,848
|
|
|
5,659,771
|
|
|
5,483,455
|
|
|
5,492,048
|
|
|||||
Subtotal
|
24,406,407
|
|
|
23,943,731
|
|
|
20,465,979
|
|
|
20,418,659
|
|
|
20,705,647
|
|
|||||
Funds Management and other
|
1,293,767
|
|
|
1,218,645
|
|
|
4,148,500
|
|
|
4,676,736
|
|
|
1,230,648
|
|
|||||
Total
|
$
|
25,700,174
|
|
|
$
|
25,162,376
|
|
|
$
|
24,614,479
|
|
|
$
|
25,095,395
|
|
|
$
|
21,936,295
|
|
|
|
Sept. 30, 2019
|
|
June 30, 2019
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Sept. 30, 2018
|
||||||||||
Oklahoma:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Demand
|
|
$
|
3,515,312
|
|
|
$
|
3,279,359
|
|
|
$
|
3,432,239
|
|
|
$
|
3,610,593
|
|
|
$
|
3,564,307
|
|
Interest-bearing:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Transaction
|
|
7,447,799
|
|
|
7,020,484
|
|
|
6,542,548
|
|
|
6,445,831
|
|
|
6,010,972
|
|
|||||
Savings
|
|
308,103
|
|
|
307,785
|
|
|
309,875
|
|
|
288,210
|
|
|
288,080
|
|
|||||
Time
|
|
1,198,170
|
|
|
1,253,804
|
|
|
1,217,371
|
|
|
1,118,643
|
|
|
1,128,810
|
|
|||||
Total interest-bearing
|
|
8,954,072
|
|
|
8,582,073
|
|
|
8,069,794
|
|
|
7,852,684
|
|
|
7,427,862
|
|
|||||
Total Oklahoma
|
|
12,469,384
|
|
|
11,861,432
|
|
|
11,502,033
|
|
|
11,463,277
|
|
|
10,992,169
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Texas:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Demand
|
|
2,870,429
|
|
|
2,974,005
|
|
|
2,966,743
|
|
|
3,291,433
|
|
|
3,357,669
|
|
|||||
Interest-bearing:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Transaction
|
|
2,589,511
|
|
|
2,453,619
|
|
|
2,385,305
|
|
|
2,295,169
|
|
|
2,182,114
|
|
|||||
Savings
|
|
100,597
|
|
|
103,125
|
|
|
101,849
|
|
|
99,624
|
|
|
97,909
|
|
|||||
Time
|
|
464,264
|
|
|
425,253
|
|
|
419,269
|
|
|
423,880
|
|
|
453,119
|
|
|||||
Total interest-bearing
|
|
3,154,372
|
|
|
2,981,997
|
|
|
2,906,423
|
|
|
2,818,673
|
|
|
2,733,142
|
|
|||||
Total Texas
|
|
6,024,801
|
|
|
5,956,002
|
|
|
5,873,166
|
|
|
6,110,106
|
|
|
6,090,811
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
New Mexico:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Demand
|
|
645,698
|
|
|
630,861
|
|
|
662,362
|
|
|
691,692
|
|
|
722,188
|
|
|||||
Interest-bearing:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Transaction
|
|
539,260
|
|
|
557,881
|
|
|
573,203
|
|
|
571,347
|
|
|
593,760
|
|
|||||
Savings
|
|
62,863
|
|
|
62,636
|
|
|
61,497
|
|
|
58,194
|
|
|
57,794
|
|
|||||
Time
|
|
236,135
|
|
|
232,569
|
|
|
228,212
|
|
|
224,515
|
|
|
221,513
|
|
|||||
Total interest-bearing
|
|
838,258
|
|
|
853,086
|
|
|
862,912
|
|
|
854,056
|
|
|
873,067
|
|
|||||
Total New Mexico
|
|
1,483,956
|
|
|
1,483,947
|
|
|
1,525,274
|
|
|
1,545,748
|
|
|
1,595,255
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Arkansas:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Demand
|
|
39,513
|
|
|
29,176
|
|
|
31,624
|
|
|
36,800
|
|
|
36,579
|
|
|||||
Interest-bearing:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Transaction
|
|
149,506
|
|
|
148,485
|
|
|
147,964
|
|
|
91,593
|
|
|
128,001
|
|
|||||
Savings
|
|
1,747
|
|
|
1,783
|
|
|
1,785
|
|
|
1,632
|
|
|
1,826
|
|
|||||
Time
|
|
7,877
|
|
|
7,810
|
|
|
8,321
|
|
|
8,726
|
|
|
10,214
|
|
|||||
Total interest-bearing
|
|
159,130
|
|
|
158,078
|
|
|
158,070
|
|
|
101,951
|
|
|
140,041
|
|
|||||
Total Arkansas
|
|
198,643
|
|
|
187,254
|
|
|
189,694
|
|
|
138,751
|
|
|
176,620
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Sept. 30, 2019
|
|
June 30, 2019
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Sept. 30, 2018
|
||||||||||
Colorado:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Demand
|
|
1,694,044
|
|
|
1,621,820
|
|
|
1,897,547
|
|
|
1,658,473
|
|
|
593,442
|
|
|||||
Interest-bearing:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Transaction
|
|
1,910,874
|
|
|
1,800,271
|
|
|
1,844,632
|
|
|
1,899,203
|
|
|
622,520
|
|
|||||
Savings
|
|
60,107
|
|
|
57,263
|
|
|
58,919
|
|
|
57,289
|
|
|
40,308
|
|
|||||
Time
|
|
273,622
|
|
|
246,198
|
|
|
261,235
|
|
|
274,877
|
|
|
217,628
|
|
|||||
Total interest-bearing
|
|
2,244,603
|
|
|
2,103,732
|
|
|
2,164,786
|
|
|
2,231,369
|
|
|
880,456
|
|
|||||
Total Colorado
|
|
3,938,647
|
|
|
3,725,552
|
|
|
4,062,333
|
|
|
3,889,842
|
|
|
1,473,898
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Arizona:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Demand
|
|
703,381
|
|
|
700,480
|
|
|
695,238
|
|
|
707,402
|
|
|
365,878
|
|
|||||
Interest-bearing:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Transaction
|
|
599,655
|
|
|
560,429
|
|
|
621,735
|
|
|
575,567
|
|
|
130,105
|
|
|||||
Savings
|
|
12,487
|
|
|
11,966
|
|
|
12,144
|
|
|
10,545
|
|
|
3,559
|
|
|||||
Time
|
|
44,347
|
|
|
43,099
|
|
|
44,004
|
|
|
43,051
|
|
|
23,927
|
|
|||||
Total interest-bearing
|
|
656,489
|
|
|
615,494
|
|
|
677,883
|
|
|
629,163
|
|
|
157,591
|
|
|||||
Total Arizona
|
|
1,359,870
|
|
|
1,315,974
|
|
|
1,373,121
|
|
|
1,336,565
|
|
|
523,469
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Kansas/Missouri:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Demand
|
|
376,020
|
|
|
431,856
|
|
|
410,799
|
|
|
418,199
|
|
|
423,560
|
|
|||||
Interest-bearing:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Transaction
|
|
284,940
|
|
|
310,774
|
|
|
361,590
|
|
|
327,866
|
|
|
322,747
|
|
|||||
Savings
|
|
11,689
|
|
|
13,125
|
|
|
13,815
|
|
|
13,721
|
|
|
13,125
|
|
|||||
Time
|
|
19,126
|
|
|
19,205
|
|
|
19,977
|
|
|
19,688
|
|
|
20,635
|
|
|||||
Total interest-bearing
|
|
315,755
|
|
|
343,104
|
|
|
395,382
|
|
|
361,275
|
|
|
356,507
|
|
|||||
Total Kansas/Missouri
|
|
691,775
|
|
|
774,960
|
|
|
806,181
|
|
|
779,474
|
|
|
780,067
|
|
|||||
Total BOK Financial deposits
|
|
$
|
26,167,076
|
|
|
$
|
25,305,121
|
|
|
$
|
25,331,802
|
|
|
$
|
25,263,763
|
|
|
$
|
21,632,289
|
|
|
|
|
|
Three Months Ended
September 30, 2019 |
|
|
|
Three Months Ended
June 30, 2019 |
|||||||||||||||||||||
|
|
Sept. 30, 2019
|
|
Average
Balance
During the
Quarter
|
|
Rate
|
|
Maximum
Outstanding
At Any Month
End During
the Quarter
|
|
June 30, 2019
|
|
Average
Balance
During the
Quarter
|
|
Rate
|
|
Maximum
Outstanding
At Any Month
End During
the Quarter
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Parent Company and Other Non-Bank Subsidiaries:
|
|||||||||||||||||||||||||||||
Other borrowings
|
|
8,132
|
|
|
5,515
|
|
|
3.54
|
%
|
|
$
|
8,132
|
|
|
5,578
|
|
|
6,593
|
|
|
3.22
|
%
|
|
6,593
|
|
||||
Subordinated debentures
|
|
275,909
|
|
|
275,900
|
|
|
5.48
|
%
|
|
$
|
275,909
|
|
|
275,892
|
|
|
275,887
|
|
|
5.53
|
%
|
|
275,893
|
|
||||
Total parent company and other non-bank subsidiaries
|
|
284,041
|
|
|
281,415
|
|
|
5.44
|
%
|
|
|
|
281,470
|
|
|
282,480
|
|
|
5.47
|
%
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
BOKF, NA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Funds purchased
|
|
3,030,691
|
|
|
2,653,752
|
|
|
2.25
|
%
|
|
3,030,691
|
|
|
1,975,086
|
|
|
1,650,046
|
|
|
2.46
|
%
|
|
1,975,086
|
|
|||||
Repurchase agreements
|
|
382,360
|
|
|
452,411
|
|
|
0.58
|
%
|
|
507,111
|
|
|
356,861
|
|
|
416,904
|
|
|
0.56
|
%
|
|
388,760
|
|
|||||
Other borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Federal Home Loan Bank advances
|
|
6,800,000
|
|
|
8,102,174
|
|
|
2.41
|
%
|
|
8,000,000
|
|
|
7,800,000
|
|
|
7,153,846
|
|
|
2.65
|
%
|
|
7,800,000
|
|
|||||
GNMA repurchase liability
|
|
10,419
|
|
|
13,577
|
|
|
4.53
|
%
|
|
13,577
|
|
|
14,499
|
|
|
10,755
|
|
|
4.44
|
%
|
|
14,499
|
|
|||||
Other
|
|
3,783
|
|
|
3,757
|
|
|
5.82
|
%
|
|
3,783
|
|
|
3,732
|
|
|
4,423
|
|
|
4.62
|
%
|
|
3,732
|
|
|||||
Total other borrowings
|
|
6,814,202
|
|
|
8,119,508
|
|
|
2.42
|
%
|
|
|
|
|
7,818,231
|
|
|
7,169,024
|
|
|
2.67
|
%
|
|
|
|
|||||
Total BOKF, NA
|
|
10,227,253
|
|
|
11,225,671
|
|
|
2.30
|
%
|
|
|
|
10,150,178
|
|
|
9,235,974
|
|
|
2.53
|
%
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total other borrowed funds and subordinated debentures
|
|
$
|
10,511,294
|
|
|
$
|
11,507,086
|
|
|
2.39
|
%
|
|
|
|
$
|
10,431,648
|
|
|
$
|
9,518,454
|
|
|
2.62
|
%
|
|
|
|
|
Minimum Capital Requirement
|
|
Capital Conservation Buffer
|
|
Minimum Capital Requirement Including Capital Conservation Buffer
|
|
Sept. 30, 2019
|
|
June 30, 2019
|
|
Sept. 30, 2018
|
||||||
Risk-based capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Common equity Tier 1
|
|
4.50
|
%
|
|
2.50
|
%
|
|
7.00
|
%
|
|
11.06
|
%
|
|
10.84
|
%
|
|
12.07
|
%
|
Tier 1 capital
|
|
6.00
|
%
|
|
2.50
|
%
|
|
8.50
|
%
|
|
11.06
|
%
|
|
10.84
|
%
|
|
12.07
|
%
|
Total capital
|
|
8.00
|
%
|
|
2.50
|
%
|
|
10.50
|
%
|
|
12.56
|
%
|
|
12.34
|
%
|
|
13.37
|
%
|
Tier 1 Leverage
|
|
4.00
|
%
|
|
N/A
|
|
|
4.00
|
%
|
|
8.41
|
%
|
|
8.75
|
%
|
|
9.90
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Average total equity to average assets
|
|
|
|
|
|
|
|
10.97
|
%
|
|
11.26
|
%
|
|
10.73
|
%
|
|||
Tangible common equity ratio
|
|
|
|
|
|
|
|
8.72
|
%
|
|
8.69
|
%
|
|
9.55
|
%
|
|
|
Sept. 30, 2019
|
|
June 30, 2019
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Sept. 30, 2018
|
||||||||||
Tangible common equity ratio:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total shareholders' equity
|
|
$
|
4,829,016
|
|
|
$
|
4,709,438
|
|
|
$
|
4,522,873
|
|
|
$
|
4,432,109
|
|
|
$
|
3,615,032
|
|
Less: Goodwill and intangible assets, net
|
|
1,172,411
|
|
|
1,172,564
|
|
|
1,177,573
|
|
|
1,184,112
|
|
|
480,800
|
|
|||||
Tangible common equity
|
|
3,656,605
|
|
|
3,536,874
|
|
|
3,345,300
|
|
|
3,247,997
|
|
|
3,134,232
|
|
|||||
Total assets
|
|
43,127,205
|
|
|
41,893,073
|
|
|
39,882,962
|
|
|
38,020,504
|
|
|
33,289,864
|
|
|||||
Less: Goodwill and intangible assets, net
|
|
1,172,411
|
|
|
1,172,564
|
|
|
1,177,573
|
|
|
1,184,112
|
|
|
480,800
|
|
|||||
Tangible assets
|
|
$
|
41,954,794
|
|
|
$
|
40,720,509
|
|
|
$
|
38,705,389
|
|
|
$
|
36,836,392
|
|
|
$
|
32,809,064
|
|
Tangible common equity ratio
|
|
8.72
|
%
|
|
8.69
|
%
|
|
8.64
|
%
|
|
8.82
|
%
|
|
9.55
|
%
|
|
|
200 bp Increase
|
|
100 bp Decrease1
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Anticipated impact over the next twelve months on net interest revenue
|
|
$
|
(20,916
|
)
|
|
$
|
979
|
|
|
$
|
(28,509
|
)
|
|
$
|
(36,275
|
)
|
|
|
(1.89
|
)%
|
|
0.10
|
%
|
|
(2.57
|
)%
|
|
(3.65
|
)%
|
|
|
September 30,
|
||||||||||||||
|
|
2019
|
|
2018
|
||||||||||||
|
|
Up 50 bp
|
|
Down 50 bp
|
|
Up 50 bp
|
|
Down 50 bp
|
||||||||
MSR Asset
|
|
$
|
33,176
|
|
|
$
|
(42,387
|
)
|
|
$
|
14,068
|
|
|
$
|
(23,080
|
)
|
MSR Hedge
|
|
(41,744
|
)
|
|
39,600
|
|
|
(21,712
|
)
|
|
19,921
|
|
||||
Net Exposure
|
|
(8,568
|
)
|
|
(2,787
|
)
|
|
(7,644
|
)
|
|
(3,159
|
)
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||||||||||||||||||
|
|
Up 50 bp
|
|
Down 50 bp
|
|
Up 50 bp
|
|
Down 50 bp
|
|
Up 50 bp
|
|
Down 50 bp
|
|
Up 50 bp
|
|
Down 50 bp
|
||||||||||||||||
Average1
|
|
$
|
(84
|
)
|
|
$
|
(171
|
)
|
|
$
|
156
|
|
|
$
|
(655
|
)
|
|
$
|
(97
|
)
|
|
$
|
(382
|
)
|
|
$
|
335
|
|
|
$
|
(841
|
)
|
Low2
|
|
528
|
|
|
293
|
|
|
596
|
|
|
(347
|
)
|
|
528
|
|
|
330
|
|
|
2,077
|
|
|
699
|
|
||||||||
High3
|
|
(411
|
)
|
|
(478
|
)
|
|
(101
|
)
|
|
(1,025
|
)
|
|
(664
|
)
|
|
(1,343
|
)
|
|
(1,015
|
)
|
|
(2,447
|
)
|
||||||||
Period End
|
|
25
|
|
|
(164
|
)
|
|
139
|
|
|
(601
|
)
|
|
25
|
|
|
(164
|
)
|
|
139
|
|
|
(601
|
)
|
1
|
Average represents the simple average of each daily value observed during the reporting period.
|
2
|
Low represents least risk of loss in fair value measured as the smallest negative value or the largest positive value observed daily during the reporting period.
|
3
|
High represents the greatest risk of loss in fair value measured as the largest negative value or the smallest positive value observed daily during the reporting period.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||||||||||||||||||
|
|
Up 50 bp
|
|
Down 50 bp
|
|
Up 50 bp
|
|
Down 50 bp
|
|
Up 50 bp
|
|
Down 50 bp
|
|
Up 50 bp
|
|
Down 50 bp
|
||||||||||||||||
Average1
|
|
$
|
(1,244
|
)
|
|
$
|
1,361
|
|
|
$
|
(897
|
)
|
|
$
|
(55
|
)
|
|
$
|
(1,800
|
)
|
|
$
|
1,820
|
|
|
$
|
(1,329
|
)
|
|
$
|
714
|
|
Low2
|
|
2,939
|
|
|
3,065
|
|
|
2,041
|
|
|
3,447
|
|
|
2,939
|
|
|
5,378
|
|
|
2,041
|
|
|
4,423
|
|
||||||||
High3
|
|
(3,359
|
)
|
|
(4,747
|
)
|
|
(4,005
|
)
|
|
(3,463
|
)
|
|
(5,153
|
)
|
|
(4,747
|
)
|
|
(4,534
|
)
|
|
(3,463
|
)
|
||||||||
Period End
|
|
(1,719
|
)
|
|
1,371
|
|
|
(2,116
|
)
|
|
1,573
|
|
|
(1,719
|
)
|
|
1,371
|
|
|
(2,116
|
)
|
|
1,573
|
|
1
|
Average represents the simple average of each daily value observed during the reporting period.
|
2
|
Low represents least risk of loss in fair value measured as the smallest negative value or the largest positive value observed daily during the reporting period.
|
3
|
High represents the greatest risk of loss in fair value measured as the largest negative value or the smallest positive value observed daily during the reporting period.
|
Consolidated Statements of Earnings (Unaudited)
|
|
|
|
|
|
|
|
|
||||||||
(In thousands, except share and per share data)
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
Interest revenue
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Loans
|
|
$
|
286,694
|
|
|
$
|
218,732
|
|
|
$
|
859,898
|
|
|
$
|
617,517
|
|
Residential mortgage loans held for sale
|
|
1,891
|
|
|
2,151
|
|
|
5,308
|
|
|
6,328
|
|
||||
Trading securities
|
|
14,452
|
|
|
17,295
|
|
|
48,645
|
|
|
38,021
|
|
||||
Investment securities
|
|
3,221
|
|
|
3,598
|
|
|
10,160
|
|
|
11,118
|
|
||||
Available for sale securities
|
|
67,633
|
|
|
48,917
|
|
|
184,344
|
|
|
142,303
|
|
||||
Fair value option securities
|
|
10,708
|
|
|
3,881
|
|
|
23,448
|
|
|
12,627
|
|
||||
Restricted equity securities
|
|
7,558
|
|
|
5,232
|
|
|
20,419
|
|
|
15,757
|
|
||||
Interest-bearing cash and cash equivalents
|
|
3,050
|
|
|
3,441
|
|
|
9,879
|
|
|
19,163
|
|
||||
Total interest revenue
|
|
395,207
|
|
|
303,247
|
|
|
1,162,101
|
|
|
862,834
|
|
||||
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Deposits
|
|
46,917
|
|
|
24,535
|
|
|
127,517
|
|
|
63,717
|
|
||||
Borrowed funds
|
|
65,381
|
|
|
35,804
|
|
|
180,595
|
|
|
93,860
|
|
||||
Subordinated debentures
|
|
3,813
|
|
|
2,025
|
|
|
11,359
|
|
|
6,076
|
|
||||
Total interest expense
|
|
116,111
|
|
|
62,364
|
|
|
319,471
|
|
|
163,653
|
|
||||
Net interest revenue
|
|
279,096
|
|
|
240,883
|
|
|
842,630
|
|
|
699,181
|
|
||||
Provision for credit losses
|
|
12,000
|
|
|
4,000
|
|
|
25,000
|
|
|
(1,000
|
)
|
||||
Net interest revenue after provision for credit losses
|
|
267,096
|
|
|
236,883
|
|
|
817,630
|
|
|
700,181
|
|
||||
Other operating revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Brokerage and trading revenue
|
|
43,840
|
|
|
23,086
|
|
|
115,983
|
|
|
80,222
|
|
||||
Transaction card revenue
|
|
22,015
|
|
|
21,396
|
|
|
64,668
|
|
|
63,361
|
|
||||
Fiduciary and asset management revenue
|
|
43,621
|
|
|
57,514
|
|
|
132,004
|
|
|
141,038
|
|
||||
Deposit service charges and fees
|
|
28,837
|
|
|
27,765
|
|
|
85,154
|
|
|
82,760
|
|
||||
Mortgage banking revenue
|
|
30,180
|
|
|
23,536
|
|
|
82,145
|
|
|
75,907
|
|
||||
Other revenue
|
|
17,626
|
|
|
12,900
|
|
|
42,825
|
|
|
39,781
|
|
||||
Total fees and commissions
|
|
186,119
|
|
|
166,197
|
|
|
522,779
|
|
|
483,069
|
|
||||
Other gains, net
|
|
4,544
|
|
|
2,754
|
|
|
11,000
|
|
|
6,040
|
|
||||
Gain (loss) on derivatives, net
|
|
3,778
|
|
|
(2,847
|
)
|
|
19,595
|
|
|
(11,589
|
)
|
||||
Gain (loss) on fair value option securities, net
|
|
4,597
|
|
|
(4,385
|
)
|
|
24,115
|
|
|
(25,290
|
)
|
||||
Change in fair value of mortgage servicing rights
|
|
(12,593
|
)
|
|
5,972
|
|
|
(62,814
|
)
|
|
28,901
|
|
||||
Gain (loss) on available for sale securities, net
|
|
5
|
|
|
250
|
|
|
1,110
|
|
|
(802
|
)
|
||||
Total other operating revenue
|
|
186,450
|
|
|
167,941
|
|
|
515,785
|
|
|
480,329
|
|
||||
Other operating expense
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Personnel
|
|
162,573
|
|
|
143,531
|
|
|
492,143
|
|
|
422,425
|
|
||||
Business promotion
|
|
8,859
|
|
|
7,620
|
|
|
26,875
|
|
|
21,316
|
|
||||
Charitable contributions to BOKF Foundation
|
|
—
|
|
|
—
|
|
|
1,000
|
|
|
—
|
|
||||
Professional fees and services
|
|
12,312
|
|
|
13,209
|
|
|
41,453
|
|
|
38,387
|
|
||||
Net occupancy and equipment
|
|
27,558
|
|
|
23,394
|
|
|
83,959
|
|
|
70,201
|
|
||||
Insurance
|
|
4,220
|
|
|
6,232
|
|
|
15,513
|
|
|
19,070
|
|
||||
Data processing and communications
|
|
31,915
|
|
|
31,665
|
|
|
93,099
|
|
|
87,221
|
|
||||
Printing, postage and supplies
|
|
3,825
|
|
|
3,837
|
|
|
12,817
|
|
|
11,937
|
|
||||
Net losses and operating expenses of repossessed assets
|
|
1,728
|
|
|
4,044
|
|
|
4,304
|
|
|
14,471
|
|
||||
Amortization of intangible assets
|
|
5,064
|
|
|
1,603
|
|
|
15,393
|
|
|
4,289
|
|
||||
Mortgage banking costs
|
|
14,975
|
|
|
11,741
|
|
|
36,426
|
|
|
34,780
|
|
||||
Other expense
|
|
6,263
|
|
|
5,741
|
|
|
20,604
|
|
|
19,426
|
|
||||
Total other operating expense
|
|
279,292
|
|
|
252,617
|
|
|
843,586
|
|
|
743,523
|
|
||||
Net income before taxes
|
|
174,254
|
|
|
152,207
|
|
|
489,829
|
|
|
436,987
|
|
||||
Federal and state income taxes
|
|
32,396
|
|
|
34,662
|
|
|
99,926
|
|
|
98,940
|
|
||||
Net income
|
|
141,858
|
|
|
117,545
|
|
|
389,903
|
|
|
338,047
|
|
||||
Net income (loss) attributable to non-controlling interests
|
|
(373
|
)
|
|
289
|
|
|
(503
|
)
|
|
857
|
|
||||
Net income attributable to BOK Financial Corporation shareholders
|
|
$
|
142,231
|
|
|
$
|
117,256
|
|
|
$
|
390,406
|
|
|
$
|
337,190
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic
|
|
$
|
2.00
|
|
|
$
|
1.79
|
|
|
$
|
5.47
|
|
|
$
|
5.15
|
|
Diluted
|
|
$
|
2.00
|
|
|
$
|
1.79
|
|
|
$
|
5.47
|
|
|
$
|
5.15
|
|
Average shares used in computation:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
70,596,307
|
|
|
64,901,095
|
|
|
70,953,544
|
|
|
64,883,319
|
|
||||
Diluted
|
|
70,609,924
|
|
|
64,934,351
|
|
|
70,968,845
|
|
|
64,919,728
|
|
||||
Dividends declared per share
|
|
$
|
0.50
|
|
|
$
|
0.50
|
|
|
$
|
1.50
|
|
|
$
|
1.40
|
|
Consolidated Statements of Comprehensive Income (Unaudited)
|
|
|
|
|
||||||||||||
(In thousands, except share and per share data)
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Net income
|
|
$
|
141,858
|
|
|
$
|
117,545
|
|
|
$
|
389,903
|
|
|
$
|
338,047
|
|
Other comprehensive income (loss) before income taxes:
|
|
|
|
|
|
|
|
|
||||||||
Net change in unrealized gain (loss)
|
|
46,285
|
|
|
(35,941
|
)
|
|
274,441
|
|
|
(166,464
|
)
|
||||
Reclassification adjustments included in earnings:
|
|
|
|
|
|
|
|
|
||||||||
Loss (gain) on available for sale securities, net
|
|
(5
|
)
|
|
(250
|
)
|
|
(1,110
|
)
|
|
802
|
|
||||
Other comprehensive income (loss) before income taxes
|
|
46,280
|
|
|
(36,191
|
)
|
|
273,331
|
|
|
(165,662
|
)
|
||||
Federal and state income taxes
|
|
11,096
|
|
|
(9,134
|
)
|
|
66,993
|
|
|
(42,183
|
)
|
||||
Other comprehensive income (loss), net of income taxes
|
|
35,184
|
|
|
(27,057
|
)
|
|
206,338
|
|
|
(123,479
|
)
|
||||
Comprehensive income
|
|
177,042
|
|
|
90,488
|
|
|
596,241
|
|
|
214,568
|
|
||||
Comprehensive income (loss) attributable to non-controlling interests
|
|
(373
|
)
|
|
289
|
|
|
(503
|
)
|
|
857
|
|
||||
Comprehensive income attributable to BOK Financial Corp. shareholders
|
|
$
|
177,415
|
|
|
$
|
90,199
|
|
|
$
|
596,744
|
|
|
$
|
213,711
|
|
Consolidated Balance Sheets
(In thousands, except share data)
|
||||||||
|
|
Sept. 30, 2019
|
|
Dec. 31, 2018
|
||||
|
|
(Unaudited)
|
|
(Footnote 1)
|
||||
Assets
|
|
|
|
|
||||
Cash and due from banks
|
|
$
|
761,130
|
|
|
$
|
741,749
|
|
Interest-bearing cash and cash equivalents
|
|
465,458
|
|
|
401,675
|
|
||
Trading securities
|
|
1,675,212
|
|
|
1,956,923
|
|
||
Investment securities (fair value: September 30, 2019 – $324,021; December 31, 2018 – $367,298)
|
|
304,224
|
|
|
355,187
|
|
||
Available for sale securities
|
|
11,024,551
|
|
|
8,857,120
|
|
||
Fair value option securities
|
|
1,816,398
|
|
|
283,235
|
|
||
Restricted equity securities
|
|
479,018
|
|
|
344,447
|
|
||
Residential mortgage loans held for sale
|
|
282,487
|
|
|
149,221
|
|
||
Loans
|
|
22,285,367
|
|
|
21,656,730
|
|
||
Allowance for loan losses
|
|
(204,432
|
)
|
|
(207,457
|
)
|
||
Loans, net of allowance
|
|
22,080,935
|
|
|
21,449,273
|
|
||
Premises and equipment, net
|
|
516,597
|
|
|
330,033
|
|
||
Receivables
|
|
219,420
|
|
|
204,960
|
|
||
Goodwill
|
|
1,048,091
|
|
|
1,049,263
|
|
||
Intangible assets, net
|
|
124,320
|
|
|
134,849
|
|
||
Mortgage servicing rights
|
|
193,661
|
|
|
259,254
|
|
||
Real estate and other repossessed assets, net of allowance (September 30, 2019 – $11,278; December 31, 2018 – $13,665)
|
|
21,026
|
|
|
17,487
|
|
||
Derivative contracts, net
|
|
352,019
|
|
|
320,929
|
|
||
Cash surrender value of bank-owned life insurance
|
|
387,035
|
|
|
381,608
|
|
||
Receivable on unsettled securities sales
|
|
904,630
|
|
|
336,400
|
|
||
Other assets
|
|
470,993
|
|
|
446,891
|
|
||
Total assets
|
|
$
|
43,127,205
|
|
|
$
|
38,020,504
|
|
|
|
|
|
|
||||
Liabilities and Equity
|
|
|
|
|
||||
Liabilities:
|
|
|
|
|
||||
Noninterest-bearing demand deposits
|
|
$
|
9,844,397
|
|
|
$
|
10,414,592
|
|
Interest-bearing deposits:
|
|
|
|
|
|
|
||
Transaction
|
|
13,521,545
|
|
|
12,206,576
|
|
||
Savings
|
|
557,593
|
|
|
529,215
|
|
||
Time
|
|
2,243,541
|
|
|
2,113,380
|
|
||
Total deposits
|
|
26,167,076
|
|
|
25,263,763
|
|
||
Funds purchased and repurchase agreements
|
|
3,413,051
|
|
|
1,018,411
|
|
||
Other borrowings
|
|
6,822,334
|
|
|
6,124,390
|
|
||
Subordinated debentures
|
|
275,909
|
|
|
275,913
|
|
||
Accrued interest, taxes and expense
|
|
218,775
|
|
|
192,826
|
|
||
Derivative contracts, net
|
|
336,791
|
|
|
362,306
|
|
||
Due on unsettled securities purchases
|
|
703,448
|
|
|
156,370
|
|
||
Other liabilities
|
|
352,156
|
|
|
183,480
|
|
||
Total liabilities
|
|
38,289,540
|
|
|
33,577,459
|
|
||
Shareholders' equity:
|
|
|
|
|
|
|
||
Common stock ($.00006 par value; 2,500,000,000 shares authorized; shares issued and outstanding: September 30, 2019 – 75,757,009; December 31, 2018 – 75,711,492)
|
|
5
|
|
|
5
|
|
||
Capital surplus
|
|
1,346,730
|
|
|
1,334,030
|
|
||
Retained earnings
|
|
3,655,590
|
|
|
3,369,654
|
|
||
Treasury stock (shares at cost: September 30, 2019 – 4,898,999; December 31, 2018 – 3,588,560)
|
|
(307,062
|
)
|
|
(198,995
|
)
|
||
Accumulated other comprehensive gain (loss)
|
|
133,753
|
|
|
(72,585
|
)
|
||
Total shareholders’ equity
|
|
4,829,016
|
|
|
4,432,109
|
|
||
Non-controlling interests
|
|
8,649
|
|
|
10,936
|
|
||
Total equity
|
|
4,837,665
|
|
|
4,443,045
|
|
||
Total liabilities and equity
|
|
$
|
43,127,205
|
|
|
$
|
38,020,504
|
|
Consolidated Statements of Changes in Equity (Unaudited)
(In thousands)
|
|||||||||||||||||||||||||||||||||||||
|
Common Stock
|
|
Capital
Surplus
|
|
Retained
Earnings
|
|
Treasury Stock
|
|
Accumulated
Other Comprehensive Income (Loss) |
|
Total
Shareholders’
Equity
|
|
Non-
Controlling
Interests
|
|
Total Equity
|
||||||||||||||||||||||
|
Shares
|
|
Amount
|
|
|
|
Shares
|
|
Amount
|
|
|
|
|||||||||||||||||||||||||
Balance, June 30, 2019
|
75,756
|
|
|
$
|
5
|
|
|
$
|
1,343,082
|
|
|
$
|
3,548,907
|
|
|
4,562
|
|
|
$
|
(281,125
|
)
|
|
$
|
98,569
|
|
|
$
|
4,709,438
|
|
|
$
|
9,037
|
|
|
$
|
4,718,475
|
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
142,231
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
142,231
|
|
|
(373
|
)
|
|
141,858
|
|
||||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35,184
|
|
|
35,184
|
|
|
—
|
|
|
35,184
|
|
||||||||
Repurchase of common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
337
|
|
|
(25,937
|
)
|
|
—
|
|
|
(25,937
|
)
|
|
—
|
|
|
(25,937
|
)
|
||||||||
Share-based compensation plans:
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Stock options exercised
|
3
|
|
|
—
|
|
|
177
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
177
|
|
|
—
|
|
|
177
|
|
||||||||
Non-vested shares awarded, net
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Vesting of non-vested shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
3,471
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,471
|
|
|
—
|
|
|
3,471
|
|
||||||||
Cash dividends on common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(35,548
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(35,548
|
)
|
|
—
|
|
|
(35,548
|
)
|
||||||||
Capital calls and distributions, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
(15
|
)
|
||||||||
Balance, September 30, 2019
|
75,757
|
|
|
$
|
5
|
|
|
$
|
1,346,730
|
|
|
$
|
3,655,590
|
|
|
4,899
|
|
|
$
|
(307,062
|
)
|
|
$
|
133,753
|
|
|
$
|
4,829,016
|
|
|
$
|
8,649
|
|
|
$
|
4,837,665
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Balance, December 31, 2018
|
75,711
|
|
|
$
|
5
|
|
|
$
|
1,334,030
|
|
|
$
|
3,369,654
|
|
|
3,589
|
|
|
$
|
(198,995
|
)
|
|
$
|
(72,585
|
)
|
|
$
|
4,432,109
|
|
|
$
|
10,936
|
|
|
$
|
4,443,045
|
|
Transition adjustment - Leasing standard
|
—
|
|
|
—
|
|
|
—
|
|
|
2,862
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,862
|
|
|
—
|
|
|
2,862
|
|
||||||||
Balance, January 1, 2019, Adjusted
|
75,711
|
|
|
5
|
|
|
1,334,030
|
|
|
3,372,516
|
|
|
3,589
|
|
|
(198,995
|
)
|
|
(72,585
|
)
|
|
4,434,971
|
|
|
10,936
|
|
|
4,445,907
|
|
||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
390,406
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
390,406
|
|
|
(503
|
)
|
|
389,903
|
|
||||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
206,338
|
|
|
206,338
|
|
|
—
|
|
|
206,338
|
|
||||||||
Repurchase of common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,292
|
|
|
(106,639
|
)
|
|
—
|
|
|
(106,639
|
)
|
|
—
|
|
|
(106,639
|
)
|
||||||||
Share-based compensation plans:
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Stock options exercised
|
21
|
|
|
—
|
|
|
1,080
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,080
|
|
|
—
|
|
|
1,080
|
|
||||||||
Non-vested shares awarded, net
|
25
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Vesting of non-vested shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
(1,428
|
)
|
|
—
|
|
|
(1,428
|
)
|
|
—
|
|
|
(1,428
|
)
|
||||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
11,620
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,620
|
|
|
—
|
|
|
11,620
|
|
||||||||
Cash dividends on common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(107,332
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(107,332
|
)
|
|
—
|
|
|
(107,332
|
)
|
||||||||
Capital calls and distributions, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,784
|
)
|
|
(1,784
|
)
|
||||||||
Balance, September 30, 2019
|
75,757
|
|
|
$
|
5
|
|
|
$
|
1,346,730
|
|
|
$
|
3,655,590
|
|
|
4,899
|
|
|
$
|
(307,062
|
)
|
|
$
|
133,753
|
|
|
$
|
4,829,016
|
|
|
$
|
8,649
|
|
|
$
|
4,837,665
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Balance, June 30, 2018
|
75,314
|
|
|
$
|
4
|
|
|
$
|
1,040,202
|
|
|
$
|
3,212,653
|
|
|
9,874
|
|
|
$
|
(564,123
|
)
|
|
$
|
(135,305
|
)
|
|
$
|
3,553,431
|
|
|
$
|
22,614
|
|
|
$
|
3,576,045
|
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
117,256
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
117,256
|
|
|
289
|
|
|
117,545
|
|
||||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27,057
|
)
|
|
(27,057
|
)
|
|
—
|
|
|
(27,057
|
)
|
||||||||
Repurchase of common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Share-based compensation plans:
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Stock options exercised
|
3
|
|
|
—
|
|
|
134
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
134
|
|
|
—
|
|
|
134
|
|
||||||||
Non-vested shares awarded, net
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Vesting of non-vested shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
4,094
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,094
|
|
|
—
|
|
|
4,094
|
|
||||||||
Cash dividends on common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(32,826
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32,826
|
)
|
|
—
|
|
|
(32,826
|
)
|
||||||||
Capital calls and distributions, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,175
|
)
|
|
(12,175
|
)
|
||||||||
Balance, September 30, 2018
|
75,309
|
|
|
$
|
4
|
|
|
$
|
1,044,430
|
|
|
$
|
3,297,083
|
|
|
9,874
|
|
|
$
|
(564,123
|
)
|
|
$
|
(162,362
|
)
|
|
$
|
3,615,032
|
|
|
$
|
10,728
|
|
|
$
|
3,625,760
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Balance, December 31, 2017
|
75,148
|
|
|
$
|
4
|
|
|
$
|
1,035,895
|
|
|
$
|
3,048,487
|
|
|
9,753
|
|
|
$
|
(552,845
|
)
|
|
$
|
(36,174
|
)
|
|
$
|
3,495,367
|
|
|
$
|
22,967
|
|
|
$
|
3,518,334
|
|
Transition adjustment of net unrealized gains on equity securities
|
—
|
|
|
—
|
|
|
—
|
|
|
2,709
|
|
|
—
|
|
|
—
|
|
|
(2,709
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Balance, December 31, 2017, Adjusted
|
75,148
|
|
|
4
|
|
|
1,035,895
|
|
|
3,051,196
|
|
|
9,753
|
|
|
(552,845
|
)
|
|
(38,883
|
)
|
|
3,495,367
|
|
|
22,967
|
|
|
3,518,334
|
|
||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
337,190
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
337,190
|
|
|
857
|
|
|
338,047
|
|
||||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(123,479
|
)
|
|
(123,479
|
)
|
|
—
|
|
|
(123,479
|
)
|
||||||||
Repurchase of common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
90
|
|
|
(8,408
|
)
|
|
—
|
|
|
(8,408
|
)
|
|
—
|
|
|
(8,408
|
)
|
||||||||
Share-based compensation plans:
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Stock options exercised
|
49
|
|
|
—
|
|
|
2,560
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,560
|
|
|
—
|
|
|
2,560
|
|
||||||||
Non-vested shares awarded, net
|
112
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Vesting of non-vested shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|
(2,870
|
)
|
|
—
|
|
|
(2,870
|
)
|
|
—
|
|
|
(2,870
|
)
|
||||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
5,975
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,975
|
|
|
—
|
|
|
5,975
|
|
||||||||
Cash dividends on common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(91,303
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(91,303
|
)
|
|
—
|
|
|
(91,303
|
)
|
||||||||
Capital calls and distributions, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,096
|
)
|
|
(13,096
|
)
|
||||||||
Balance, September 30, 2018
|
75,309
|
|
|
$
|
4
|
|
|
$
|
1,044,430
|
|
|
$
|
3,297,083
|
|
|
9,874
|
|
|
$
|
(564,123
|
)
|
|
$
|
(162,362
|
)
|
|
$
|
3,615,032
|
|
|
$
|
10,728
|
|
|
$
|
3,625,760
|
|
Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
|
||||||||
|
|
Nine Months Ended
|
||||||
|
|
September 30,
|
||||||
|
|
2019
|
|
2018
|
||||
Cash Flows From Operating Activities:
|
|
|
|
|
||||
Net income
|
|
$
|
389,903
|
|
|
$
|
338,047
|
|
Adjustments to reconcile net income to net cash used in operating activities:
|
|
|
|
|
||||
Provision for credit losses
|
|
25,000
|
|
|
(1,000
|
)
|
||
Change in fair value of mortgage servicing rights due to market changes
|
|
62,814
|
|
|
(28,901
|
)
|
||
Change in the fair value of mortgage servicing rights due to principal payments
|
|
27,600
|
|
|
25,783
|
|
||
Net unrealized losses (gains) from derivative contracts
|
|
(25,306
|
)
|
|
3,309
|
|
||
Share-based compensation
|
|
11,620
|
|
|
5,975
|
|
||
Depreciation and amortization
|
|
69,762
|
|
|
41,999
|
|
||
Net amortization of discounts and premiums
|
|
(16,648
|
)
|
|
19,001
|
|
||
Net losses (gains) on financial instruments and other losses (gains), net
|
|
(2,656
|
)
|
|
5,581
|
|
||
Net gain on mortgage loans held for sale
|
|
(25,803
|
)
|
|
(26,242
|
)
|
||
Mortgage loans originated for sale
|
|
(2,170,287
|
)
|
|
(2,093,860
|
)
|
||
Proceeds from sale of mortgage loans held for sale
|
|
2,070,572
|
|
|
2,165,989
|
|
||
Capitalized mortgage servicing rights
|
|
(24,821
|
)
|
|
(28,688
|
)
|
||
Change in trading and fair value option securities
|
|
(1,251,759
|
)
|
|
(848,409
|
)
|
||
Change in receivables
|
|
(613,872
|
)
|
|
(249,347
|
)
|
||
Change in other assets
|
|
12,981
|
|
|
(15,157
|
)
|
||
Change in accrued interest, taxes and expense
|
|
(15,600
|
)
|
|
66,697
|
|
||
Change in other liabilities
|
|
419,982
|
|
|
229,815
|
|
||
Net cash used in operating activities
|
|
(1,056,518
|
)
|
|
(389,408
|
)
|
||
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
||
Proceeds from maturities or redemptions of investment securities
|
|
49,621
|
|
|
89,099
|
|
||
Proceeds from maturities or redemptions of available for sale securities
|
|
1,267,190
|
|
|
1,208,373
|
|
||
Purchases of investment securities
|
|
—
|
|
|
(4,218
|
)
|
||
Purchases of available for sale securities
|
|
(3,802,635
|
)
|
|
(1,404,291
|
)
|
||
Proceeds from sales of available for sale securities
|
|
628,385
|
|
|
232,826
|
|
||
Change in amount receivable on unsettled available for sale securities transactions
|
|
29,010
|
|
|
67,775
|
|
||
Loans originated, net of principal collected
|
|
(590,196
|
)
|
|
(1,187,762
|
)
|
||
Net payments on derivative asset contracts
|
|
40,922
|
|
|
(39,485
|
)
|
||
Acquisitions, net of cash acquired
|
|
—
|
|
|
(13,870
|
)
|
||
Proceeds from disposition of assets
|
|
127,476
|
|
|
265,786
|
|
||
Purchases of assets
|
|
(308,630
|
)
|
|
(250,447
|
)
|
||
Net cash used in investing activities
|
|
(2,558,857
|
)
|
|
(1,036,214
|
)
|
||
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
||
Net change in demand deposits, transaction deposits and savings accounts
|
|
773,152
|
|
|
(406,446
|
)
|
||
Net change in time deposits
|
|
129,980
|
|
|
(22,570
|
)
|
||
Net change in other borrowed funds
|
|
3,027,298
|
|
|
1,035,549
|
|
||
Net proceeds on derivative liability contracts
|
|
(43,932
|
)
|
|
42,883
|
|
||
Net change in derivative margin accounts
|
|
(85,468
|
)
|
|
(46,390
|
)
|
||
Change in amount due on unsettled available for sale securities transactions
|
|
111,828
|
|
|
(148,190
|
)
|
||
Issuance of common and treasury stock, net
|
|
(348
|
)
|
|
(310
|
)
|
||
Repurchase of common stock
|
|
(106,639
|
)
|
|
(8,408
|
)
|
||
Dividends paid
|
|
(107,332
|
)
|
|
(91,303
|
)
|
||
Net cash provided by financing activities
|
|
3,698,539
|
|
|
354,815
|
|
||
Net increase (decrease) in cash and cash equivalents
|
|
83,164
|
|
|
(1,070,807
|
)
|
||
Cash and cash equivalents at beginning of period
|
|
1,143,424
|
|
|
2,317,054
|
|
||
Cash and cash equivalents at end of period
|
|
$
|
1,226,588
|
|
|
$
|
1,246,247
|
|
|
|
|
|
|
||||
Supplemental Cash Flow Information:
|
|
|
|
|
||||
Cash paid for interest
|
|
$
|
316,481
|
|
|
$
|
163,381
|
|
Cash paid for taxes
|
|
$
|
77,912
|
|
|
$
|
77,373
|
|
Net loans and bank premises transferred to repossessed real estate and other assets
|
|
$
|
8,489
|
|
|
$
|
9,513
|
|
Residential mortgage loans guaranteed by U.S. government agencies that became eligible for repurchase during the period
|
|
$
|
65,286
|
|
|
$
|
70,814
|
|
Conveyance of other real estate owned guaranteed by U.S. government agencies
|
|
$
|
22,449
|
|
|
$
|
32,206
|
|
Right-of-use assets obtained in exchange for operating lease liabilities
|
|
$
|
58,766
|
|
|
$
|
—
|
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||||||||||
|
|
Fair Value
|
|
Net Unrealized Gain (Loss)
|
|
Fair Value
|
|
Net Unrealized Gain (Loss)
|
||||||||
U.S. government agency debentures
|
|
$
|
63,334
|
|
|
$
|
23
|
|
|
$
|
63,765
|
|
|
$
|
254
|
|
Residential agency mortgage-backed securities
|
|
1,480,458
|
|
|
3,851
|
|
|
1,791,584
|
|
|
9,966
|
|
||||
Municipal and other tax-exempt securities
|
|
44,105
|
|
|
(99
|
)
|
|
34,507
|
|
|
(1
|
)
|
||||
Asset-backed securities
|
|
36,928
|
|
|
50
|
|
|
42,656
|
|
|
685
|
|
||||
Other debt securities
|
|
50,387
|
|
|
116
|
|
|
24,411
|
|
|
65
|
|
||||
Total trading securities
|
|
$
|
1,675,212
|
|
|
$
|
3,941
|
|
|
$
|
1,956,923
|
|
|
$
|
10,969
|
|
|
|
September 30, 2019
|
||||||||||||||
|
|
Amortized
|
|
Fair
|
|
Gross Unrealized
|
||||||||||
|
|
Cost
|
|
Value
|
|
Gain
|
|
Loss
|
||||||||
Municipal and other tax-exempt
|
|
$
|
104,418
|
|
|
$
|
107,647
|
|
|
$
|
3,247
|
|
|
$
|
(18
|
)
|
Residential agency mortgage-backed securities
|
|
11,125
|
|
|
11,650
|
|
|
528
|
|
|
(3
|
)
|
||||
Other debt securities
|
|
188,681
|
|
|
204,724
|
|
|
16,457
|
|
|
(414
|
)
|
||||
Total investment securities
|
|
$
|
304,224
|
|
|
$
|
324,021
|
|
|
$
|
20,232
|
|
|
$
|
(435
|
)
|
|
|
December 31, 2018
|
||||||||||||||
|
|
Amortized
|
|
Fair
|
|
Gross Unrealized
|
||||||||||
|
|
Cost
|
|
Value
|
|
Gain
|
|
Loss
|
||||||||
Municipal and other tax-exempt
|
|
$
|
137,296
|
|
|
$
|
138,562
|
|
|
$
|
1,858
|
|
|
$
|
(592
|
)
|
Residential agency mortgage-backed securities
|
|
12,612
|
|
|
12,770
|
|
|
293
|
|
|
(135
|
)
|
||||
Other debt securities
|
|
205,279
|
|
|
215,966
|
|
|
12,257
|
|
|
(1,570
|
)
|
||||
Total investment securities
|
|
$
|
355,187
|
|
|
$
|
367,298
|
|
|
$
|
14,408
|
|
|
$
|
(2,297
|
)
|
|
|
Less than
One Year
|
|
One to
Five Years
|
|
Six to
Ten Years
|
|
Over
Ten Years
|
|
Total
|
|
Weighted
Average
Maturity1
|
|||||||||||
Fixed maturity debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Amortized cost
|
|
$
|
42,266
|
|
|
$
|
93,139
|
|
|
$
|
145,046
|
|
|
$
|
12,648
|
|
|
$
|
293,099
|
|
|
5.16
|
|
Fair value
|
|
42,426
|
|
|
96,704
|
|
|
160,698
|
|
|
12,543
|
|
|
312,371
|
|
|
|
|
|||||
Residential mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Amortized cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
11,125
|
|
|
2
|
|||||
Fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,650
|
|
|
|
|
|||||
Total investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Amortized cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
304,224
|
|
|
|
|
||||
Fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
324,021
|
|
|
|
|
1
|
Expected maturities may differ from contractual maturities, because borrowers may have the right to call or prepay obligations with or without penalty.
|
2
|
The average expected lives of residential mortgage-backed securities were 4.5 years based upon current prepayment assumptions.
|
|
|
September 30, 2019
|
|||||||||||||||||||||||||
|
|
Number of Securities
|
|
Less Than 12 Months
|
|
12 Months or Longer
|
|
Total
|
|||||||||||||||||||
|
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
||||||||||||||
Investment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Municipal and other tax-exempt
|
|
18
|
|
|
$
|
10,302
|
|
|
$
|
3
|
|
|
$
|
2,213
|
|
|
$
|
15
|
|
|
$
|
12,515
|
|
|
$
|
18
|
|
Residential agency mortgage-backed securities
|
|
1
|
|
|
2,318
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
2,318
|
|
|
3
|
|
||||||
Other debt securities
|
|
18
|
|
|
275
|
|
|
1
|
|
|
10,897
|
|
|
413
|
|
|
11,172
|
|
|
414
|
|
||||||
Total investment securities
|
|
37
|
|
|
$
|
12,895
|
|
|
$
|
7
|
|
|
$
|
13,110
|
|
|
$
|
428
|
|
|
$
|
26,005
|
|
|
$
|
435
|
|
|
|
December 31, 2018
|
|||||||||||||||||||||||||
|
|
Number of Securities
|
|
Less Than 12 Months
|
|
12 Months or Longer
|
|
Total
|
|||||||||||||||||||
|
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
||||||||||||||
Investment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Municipal and other tax-exempt
|
|
72
|
|
|
$
|
18,255
|
|
|
$
|
69
|
|
|
$
|
66,141
|
|
|
$
|
523
|
|
|
$
|
84,396
|
|
|
$
|
592
|
|
Residential agency mortgage-backed securities
|
|
2
|
|
|
—
|
|
|
—
|
|
|
5,633
|
|
|
135
|
|
|
5,633
|
|
|
135
|
|
||||||
Other debt securities
|
|
72
|
|
|
13,372
|
|
|
64
|
|
|
23,028
|
|
|
1,506
|
|
|
36,400
|
|
|
1,570
|
|
||||||
Total investment securities
|
|
146
|
|
|
$
|
31,627
|
|
|
$
|
133
|
|
|
$
|
94,802
|
|
|
$
|
2,164
|
|
|
$
|
126,429
|
|
|
$
|
2,297
|
|
|
|
September 30, 2019
|
||||||||||||||
|
|
Amortized
|
|
Fair
|
|
Gross Unrealized
|
||||||||||
|
|
Cost
|
|
Value
|
|
Gain
|
|
Loss
|
||||||||
U.S. Treasury
|
|
$
|
2,294
|
|
|
$
|
2,296
|
|
|
$
|
2
|
|
|
$
|
—
|
|
Municipal and other tax-exempt
|
|
1,772
|
|
|
1,848
|
|
|
76
|
|
|
—
|
|
||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Residential agency
|
|
7,636,923
|
|
|
7,740,461
|
|
|
114,646
|
|
|
(11,108
|
)
|
||||
Residential non-agency
|
|
28,814
|
|
|
44,803
|
|
|
15,989
|
|
|
—
|
|
||||
Commercial agency
|
|
3,176,188
|
|
|
3,234,671
|
|
|
61,003
|
|
|
(2,520
|
)
|
||||
Other debt securities
|
|
500
|
|
|
472
|
|
|
—
|
|
|
(28
|
)
|
||||
Total available for sale securities
|
|
$
|
10,846,491
|
|
|
$
|
11,024,551
|
|
|
$
|
191,716
|
|
|
$
|
(13,656
|
)
|
|
|
December 31, 2018
|
||||||||||||||
|
|
Amortized
|
|
Fair
|
|
Gross Unrealized
|
||||||||||
|
|
Cost
|
|
Value
|
|
Gain
|
|
Loss
|
||||||||
U.S. Treasury
|
|
$
|
496
|
|
|
$
|
493
|
|
|
$
|
—
|
|
|
$
|
(3
|
)
|
Municipal and other tax-exempt
|
|
2,782
|
|
|
2,864
|
|
|
82
|
|
|
—
|
|
||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Residential agency
|
|
5,886,323
|
|
|
5,804,708
|
|
|
16,149
|
|
|
(97,764
|
)
|
||||
Residential non-agency
|
|
40,948
|
|
|
59,736
|
|
|
18,788
|
|
|
—
|
|
||||
Commercial agency
|
|
2,986,297
|
|
|
2,953,889
|
|
|
7,955
|
|
|
(40,363
|
)
|
||||
Other debt securities
|
|
35,545
|
|
|
35,430
|
|
|
12
|
|
|
(127
|
)
|
||||
Total available for sale securities
|
|
$
|
8,952,391
|
|
|
$
|
8,857,120
|
|
|
$
|
42,986
|
|
|
$
|
(138,257
|
)
|
|
Less than
One Year
|
|
One to
Five Years
|
|
Six to
Ten Years
|
|
Over
Ten Years
|
|
Total
|
|
Weighted
Average
Maturity1
|
|||||||||||
Fixed maturity debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Amortized cost
|
$
|
35,845
|
|
|
$
|
1,069,415
|
|
|
$
|
1,476,121
|
|
|
$
|
599,373
|
|
|
$
|
3,180,754
|
|
|
8.29
|
|
Fair value
|
35,806
|
|
|
1,081,571
|
|
|
1,512,308
|
|
|
609,602
|
|
|
3,239,287
|
|
|
|
||||||
Residential mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Amortized cost
|
|
|
|
|
|
|
|
|
$
|
7,665,737
|
|
|
2
|
|||||||||
Fair value
|
|
|
|
|
|
|
|
|
7,785,264
|
|
|
|
||||||||||
Total available-for-sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Amortized cost
|
|
|
|
|
|
|
|
|
$
|
10,846,491
|
|
|
|
|||||||||
Fair value
|
|
|
|
|
|
|
|
|
11,024,551
|
|
|
|
1
|
Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without penalty.
|
2
|
The average expected lives of residential mortgage-backed securities were 4.0 years based upon current prepayment assumptions.
|
|
Three Months Ended
September 30, |
|
Nine Months Ended September 30,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Proceeds
|
$
|
261,028
|
|
|
$
|
45,293
|
|
|
$
|
628,385
|
|
|
$
|
232,826
|
|
Gross realized gains
|
989
|
|
|
250
|
|
|
7,316
|
|
|
700
|
|
||||
Gross realized losses
|
(984
|
)
|
|
—
|
|
|
(6,206
|
)
|
|
(1,502
|
)
|
||||
Related federal and state income tax expense (benefit)
|
1
|
|
|
64
|
|
|
282
|
|
|
(204
|
)
|
|
|
September 30, 2019
|
|||||||||||||||||||||||||
|
|
Number of Securities
|
|
Less Than 12 Months
|
|
12 Months or Longer
|
|
Total
|
|||||||||||||||||||
|
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
||||||||||||||
Available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
U.S. Treasury
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Residential agency
|
|
108
|
|
|
931,248
|
|
|
3,260
|
|
|
753,448
|
|
|
7,848
|
|
|
1,684,696
|
|
|
11,108
|
|
||||||
Commercial agency
|
|
57
|
|
|
449,798
|
|
|
1,612
|
|
|
224,409
|
|
|
908
|
|
|
674,207
|
|
|
2,520
|
|
||||||
Other debt securities
|
|
1
|
|
|
—
|
|
|
—
|
|
|
472
|
|
|
28
|
|
|
472
|
|
|
28
|
|
||||||
Total available for sale securities
|
|
166
|
|
|
$
|
1,381,046
|
|
|
$
|
4,872
|
|
|
$
|
978,329
|
|
|
$
|
8,784
|
|
|
$
|
2,359,375
|
|
|
$
|
13,656
|
|
|
|
December 31, 2018
|
|||||||||||||||||||||||||
|
|
Number of Securities
|
|
Less Than 12 Months
|
|
12 Months or Longer
|
|
Total
|
|||||||||||||||||||
|
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
||||||||||||||
Available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
U.S. Treasury
|
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
493
|
|
|
$
|
3
|
|
|
$
|
493
|
|
|
$
|
3
|
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Residential agency
|
|
289
|
|
|
510,824
|
|
|
1,158
|
|
|
3,641,370
|
|
|
96,606
|
|
|
4,152,194
|
|
|
97,764
|
|
||||||
Commercial agency
|
|
197
|
|
|
179,258
|
|
|
394
|
|
|
1,969,504
|
|
|
39,969
|
|
|
2,148,762
|
|
|
40,363
|
|
||||||
Other debt securities
|
|
3
|
|
|
9,982
|
|
|
63
|
|
|
20,436
|
|
|
64
|
|
|
30,418
|
|
|
127
|
|
||||||
Total available for sale securities
|
|
490
|
|
|
$
|
700,064
|
|
|
$
|
1,615
|
|
|
$
|
5,631,803
|
|
|
$
|
136,642
|
|
|
$
|
6,331,867
|
|
|
$
|
138,257
|
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||||||||||
|
|
Fair Value
|
|
Net Unrealized Gain (Loss)
|
|
Fair Value
|
|
Net Unrealized Gain (Loss)
|
||||||||
U.S. Treasury
|
|
$
|
552,536
|
|
|
$
|
927
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Residential agency mortgage-backed securities
|
|
1,263,862
|
|
|
18,588
|
|
|
283,235
|
|
|
2,766
|
|
||||
Total
|
|
$
|
1,816,398
|
|
|
$
|
19,515
|
|
|
$
|
283,235
|
|
|
$
|
2,766
|
|
|
|
Assets
|
||||||||||||||||||||||
|
|
Notional1
|
|
Gross Fair Value
|
|
Netting Adjustments
|
|
Net Fair Value Before Cash Collateral
|
|
Cash Collateral
|
|
Fair Value Net of Cash Collateral
|
||||||||||||
Customer risk management programs:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate contracts
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
To-be-announced residential mortgage-backed securities
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest rate swaps
|
|
2,399,788
|
|
|
67,157
|
|
|
(240
|
)
|
|
66,917
|
|
|
(277
|
)
|
|
66,640
|
|
||||||
Energy contracts
|
|
1,980,406
|
|
|
183,204
|
|
|
(59,139
|
)
|
|
124,065
|
|
|
(66,149
|
)
|
|
57,916
|
|
||||||
Agricultural contracts
|
|
15,538
|
|
|
470
|
|
|
(302
|
)
|
|
168
|
|
|
—
|
|
|
168
|
|
||||||
Foreign exchange contracts
|
|
209,515
|
|
|
206,914
|
|
|
—
|
|
|
206,914
|
|
|
—
|
|
|
206,914
|
|
||||||
Equity option contracts
|
|
82,860
|
|
|
3,114
|
|
|
—
|
|
|
3,114
|
|
|
(660
|
)
|
|
2,454
|
|
||||||
Total customer risk management programs
|
|
4,688,107
|
|
|
460,859
|
|
|
(59,681
|
)
|
|
401,178
|
|
|
(67,086
|
)
|
|
334,092
|
|
||||||
Trading
|
|
73,658,685
|
|
|
205,188
|
|
|
(193,306
|
)
|
|
11,882
|
|
|
—
|
|
|
11,882
|
|
||||||
Internal risk management programs
|
|
433,804
|
|
|
9,037
|
|
|
(2,992
|
)
|
|
6,045
|
|
|
—
|
|
|
6,045
|
|
||||||
Total derivative contracts
|
|
$
|
78,780,596
|
|
|
$
|
675,084
|
|
|
$
|
(255,979
|
)
|
|
$
|
419,105
|
|
|
$
|
(67,086
|
)
|
|
$
|
352,019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Liabilities
|
||||||||||||||||||||||
|
|
Notional¹
|
|
Gross Fair Value
|
|
Netting Adjustments
|
|
Net Fair Value Before Cash Collateral
|
|
Cash Collateral
|
|
Fair Value Net of Cash Collateral
|
||||||||||||
Customer risk management programs:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate contracts
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
To-be-announced residential mortgage-backed securities
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest rate swaps
|
|
2,399,788
|
|
|
67,296
|
|
|
(240
|
)
|
|
67,056
|
|
|
(61,563
|
)
|
|
5,493
|
|
||||||
Energy contracts
|
|
1,936,369
|
|
|
175,613
|
|
|
(59,139
|
)
|
|
116,474
|
|
|
(784
|
)
|
|
115,690
|
|
||||||
Agricultural contracts
|
|
15,547
|
|
|
451
|
|
|
(302
|
)
|
|
149
|
|
|
—
|
|
|
149
|
|
||||||
Foreign exchange contracts
|
|
200,347
|
|
|
197,807
|
|
|
—
|
|
|
197,807
|
|
|
(433
|
)
|
|
197,374
|
|
||||||
Equity option contracts
|
|
82,860
|
|
|
3,114
|
|
|
—
|
|
|
3,114
|
|
|
—
|
|
|
3,114
|
|
||||||
Total customer risk management programs
|
|
4,634,911
|
|
|
444,281
|
|
|
(59,681
|
)
|
|
384,600
|
|
|
(62,780
|
)
|
|
321,820
|
|
||||||
Trading
|
|
75,247,769
|
|
|
207,542
|
|
|
(193,306
|
)
|
|
14,236
|
|
|
—
|
|
|
14,236
|
|
||||||
Internal risk management programs
|
|
483,370
|
|
|
5,435
|
|
|
(2,992
|
)
|
|
2,443
|
|
|
(1,708
|
)
|
|
735
|
|
||||||
Total derivative contracts
|
|
$
|
80,366,050
|
|
|
$
|
657,258
|
|
|
$
|
(255,979
|
)
|
|
$
|
401,279
|
|
|
$
|
(64,488
|
)
|
|
$
|
336,791
|
|
1
|
Notional amounts for commodity contracts are converted into dollar-equivalent amounts based on dollar prices at the inception of the contract.
|
|
|
Assets
|
||||||||||||||||||||||
|
|
Notional 1
|
|
Gross Fair Value
|
|
Netting Adjustments
|
|
Net Fair Value Before Cash Collateral
|
|
Cash Collateral
|
|
Fair Value Net of Cash Collateral
|
||||||||||||
Customer risk management programs:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate contracts
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
To-be-announced residential mortgage-backed securities
|
|
$
|
10,671,151
|
|
|
$
|
92,231
|
|
|
$
|
(26,787
|
)
|
|
$
|
65,444
|
|
|
$
|
—
|
|
|
$
|
65,444
|
|
Interest rate swaps
|
|
1,924,131
|
|
|
36,112
|
|
|
(6,688
|
)
|
|
29,424
|
|
|
(7,934
|
)
|
|
21,490
|
|
||||||
Energy contracts
|
|
1,472,209
|
|
|
206,418
|
|
|
(60,983
|
)
|
|
145,435
|
|
|
(106,752
|
)
|
|
38,683
|
|
||||||
Agricultural contracts
|
|
21,210
|
|
|
842
|
|
|
(201
|
)
|
|
641
|
|
|
—
|
|
|
641
|
|
||||||
Foreign exchange contracts
|
|
184,990
|
|
|
183,759
|
|
|
—
|
|
|
183,759
|
|
|
—
|
|
|
183,759
|
|
||||||
Equity option contracts
|
|
89,085
|
|
|
2,021
|
|
|
—
|
|
|
2,021
|
|
|
(648
|
)
|
|
1,373
|
|
||||||
Total customer risk management programs
|
|
14,362,776
|
|
|
521,383
|
|
|
(94,659
|
)
|
|
426,724
|
|
|
(115,334
|
)
|
|
311,390
|
|
||||||
Trading
|
|
15,356,909
|
|
|
45,346
|
|
|
(39,521
|
)
|
|
5,825
|
|
|
—
|
|
|
5,825
|
|
||||||
Internal risk management programs
|
|
553,079
|
|
|
5,064
|
|
|
(1,350
|
)
|
|
3,714
|
|
|
—
|
|
|
3,714
|
|
||||||
Total derivative contracts
|
|
$
|
30,272,764
|
|
|
$
|
571,793
|
|
|
$
|
(135,530
|
)
|
|
$
|
436,263
|
|
|
$
|
(115,334
|
)
|
|
$
|
320,929
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Liabilities
|
||||||||||||||||||||||
|
|
Notional 1
|
|
Gross Fair Value
|
|
Netting Adjustments
|
|
Net Fair Value Before Cash Collateral
|
|
Cash Collateral
|
|
Fair Value Net of Cash Collateral
|
||||||||||||
Customer risk management programs:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate contracts
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
To-be-announced residential mortgage-backed securities
|
|
$
|
10,558,151
|
|
|
$
|
90,388
|
|
|
$
|
(26,787
|
)
|
|
$
|
63,601
|
|
|
$
|
(63,596
|
)
|
|
$
|
5
|
|
Interest rate swaps
|
|
1,924,131
|
|
|
36,288
|
|
|
(6,688
|
)
|
|
29,600
|
|
|
(4,110
|
)
|
|
25,490
|
|
||||||
Energy contracts
|
|
1,434,247
|
|
|
202,494
|
|
|
(60,983
|
)
|
|
141,511
|
|
|
(1,490
|
)
|
|
140,021
|
|
||||||
Agricultural contracts
|
|
21,214
|
|
|
812
|
|
|
(201
|
)
|
|
611
|
|
|
—
|
|
|
611
|
|
||||||
Foreign exchange contracts
|
|
177,423
|
|
|
175,922
|
|
|
—
|
|
|
175,922
|
|
|
—
|
|
|
175,922
|
|
||||||
Equity option contracts
|
|
89,085
|
|
|
2,021
|
|
|
—
|
|
|
2,021
|
|
|
—
|
|
|
2,021
|
|
||||||
Total customer risk management programs
|
|
14,204,251
|
|
|
507,925
|
|
|
(94,659
|
)
|
|
413,266
|
|
|
(69,196
|
)
|
|
344,070
|
|
||||||
Trading
|
|
19,374,294
|
|
|
56,983
|
|
|
(39,521
|
)
|
|
17,462
|
|
|
—
|
|
|
17,462
|
|
||||||
Internal risk management programs
|
|
260,348
|
|
|
9,439
|
|
|
(1,350
|
)
|
|
8,089
|
|
|
(7,315
|
)
|
|
774
|
|
||||||
Total derivative contracts
|
|
$
|
33,838,893
|
|
|
$
|
574,347
|
|
|
$
|
(135,530
|
)
|
|
$
|
438,817
|
|
|
$
|
(76,511
|
)
|
|
$
|
362,306
|
|
1
|
Notional amounts for commodity contracts are converted into dollar-equivalent amounts based on dollar prices at the inception of the contract.
|
|
|
Three Months Ended
|
||||||||||||||
|
|
September 30, 2019
|
|
September 30, 2018
|
||||||||||||
|
|
Brokerage
and Trading Revenue
|
|
Gain (Loss) on Derivatives, Net
|
|
Brokerage
and Trading
Revenue
|
|
Gain (Loss)on Derivatives, Net
|
||||||||
Customer risk management programs:
|
|
|
|
|
|
|
|
|
||||||||
Interest rate contracts
|
|
|
|
|
|
|
|
|
||||||||
To-be-announced residential mortgage-backed securities
|
|
$
|
1,667
|
|
|
$
|
—
|
|
|
$
|
7,272
|
|
|
$
|
—
|
|
Interest rate swaps
|
|
1,252
|
|
|
—
|
|
|
618
|
|
|
—
|
|
||||
Energy contracts
|
|
1,611
|
|
|
—
|
|
|
541
|
|
|
—
|
|
||||
Agricultural contracts
|
|
16
|
|
|
—
|
|
|
6
|
|
|
—
|
|
||||
Foreign exchange contracts
|
|
138
|
|
|
—
|
|
|
78
|
|
|
—
|
|
||||
Equity option contracts
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total customer risk management programs
|
|
4,684
|
|
|
—
|
|
|
8,515
|
|
|
—
|
|
||||
Trading
|
|
3,630
|
|
|
—
|
|
|
6,124
|
|
|
—
|
|
||||
Internal risk management programs
|
|
—
|
|
|
3,778
|
|
|
—
|
|
|
(2,847
|
)
|
||||
Total derivative contracts
|
|
$
|
8,314
|
|
|
$
|
3,778
|
|
|
$
|
14,639
|
|
|
$
|
(2,847
|
)
|
|
|
Nine Months Ended
|
||||||||||||||
|
|
September 30, 2019
|
|
September 30, 2018
|
||||||||||||
|
|
Brokerage
and Trading Revenue
|
|
Gain (Loss) on Derivatives, Net
|
|
Brokerage
and Trading
Revenue
|
|
Gain (Loss) on Derivatives, Net
|
||||||||
Customer risk management programs:
|
|
|
|
|
|
|
|
|
||||||||
Interest rate contracts
|
|
|
|
|
|
|
|
|
||||||||
To-be-announced residential mortgage-backed securities
|
|
$
|
9,579
|
|
|
$
|
—
|
|
|
$
|
21,677
|
|
|
$
|
—
|
|
Interest rate swaps
|
|
2,787
|
|
|
—
|
|
|
2,057
|
|
|
—
|
|
||||
Energy contracts
|
|
3,923
|
|
|
—
|
|
|
5,097
|
|
|
—
|
|
||||
Agricultural contracts
|
|
24
|
|
|
—
|
|
|
36
|
|
|
—
|
|
||||
Foreign exchange contracts
|
|
392
|
|
|
—
|
|
|
350
|
|
|
—
|
|
||||
Equity option contracts
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total customer risk management programs
|
|
16,705
|
|
|
—
|
|
|
29,217
|
|
|
—
|
|
||||
Trading
|
|
4,365
|
|
|
—
|
|
|
3,260
|
|
|
—
|
|
||||
Internal risk management programs
|
|
—
|
|
|
19,595
|
|
|
—
|
|
|
(11,589
|
)
|
||||
Total derivative contracts
|
|
$
|
21,070
|
|
|
$
|
19,595
|
|
|
$
|
32,477
|
|
|
$
|
(11,589
|
)
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||||||||||||||||||||||||||
|
|
Fixed
Rate
|
|
Variable
Rate
|
|
Non-accrual
|
|
Total
|
|
Fixed
Rate
|
|
Variable
Rate
|
|
Non-accrual
|
|
Total
|
||||||||||||||||
Commercial
|
|
$
|
3,184,237
|
|
|
$
|
11,128,682
|
|
|
$
|
111,706
|
|
|
$
|
14,424,625
|
|
|
$
|
2,251,188
|
|
|
$
|
11,285,049
|
|
|
$
|
99,841
|
|
|
$
|
13,636,078
|
|
Commercial real estate
|
|
1,070,050
|
|
|
3,532,822
|
|
|
23,185
|
|
|
4,626,057
|
|
|
1,477,274
|
|
|
3,265,918
|
|
|
21,621
|
|
|
4,764,813
|
|
||||||||
Residential mortgage
|
|
1,690,286
|
|
|
389,713
|
|
|
37,304
|
|
|
2,117,303
|
|
|
1,830,224
|
|
|
358,254
|
|
|
41,555
|
|
|
2,230,033
|
|
||||||||
Personal
|
|
191,827
|
|
|
925,284
|
|
|
271
|
|
|
1,117,382
|
|
|
190,687
|
|
|
834,889
|
|
|
230
|
|
|
1,025,806
|
|
||||||||
Total
|
|
$
|
6,136,400
|
|
|
$
|
15,976,501
|
|
|
$
|
172,466
|
|
|
$
|
22,285,367
|
|
|
$
|
5,749,373
|
|
|
$
|
15,744,110
|
|
|
$
|
163,247
|
|
|
$
|
21,656,730
|
|
Accruing loans past due (90 days)1
|
|
|
|
|
|
|
|
|
|
|
$
|
1,541
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,338
|
|
1
|
Excludes residential mortgage loans guaranteed by agencies of the U.S. government
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
Commercial Real Estate
|
|
Residential Mortgage
|
|
Personal
|
|
Nonspecific Allowance
|
|
Total
|
||||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Beginning balance
|
|
$
|
106,397
|
|
|
$
|
54,188
|
|
|
$
|
15,724
|
|
|
$
|
9,388
|
|
|
$
|
16,837
|
|
|
$
|
202,534
|
|
Provision for loan losses
|
|
9,861
|
|
|
102
|
|
|
(253
|
)
|
|
1,911
|
|
|
918
|
|
|
12,539
|
|
||||||
Loans charged off
|
|
(9,875
|
)
|
|
—
|
|
|
(56
|
)
|
|
(1,776
|
)
|
|
—
|
|
|
(11,707
|
)
|
||||||
Recoveries
|
|
260
|
|
|
60
|
|
|
119
|
|
|
627
|
|
|
—
|
|
|
1,066
|
|
||||||
Ending balance
|
|
$
|
106,643
|
|
|
$
|
54,350
|
|
|
$
|
15,534
|
|
|
$
|
10,150
|
|
|
$
|
17,755
|
|
|
$
|
204,432
|
|
Allowance for off-balance sheet credit losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Beginning balance
|
|
$
|
1,742
|
|
|
$
|
116
|
|
|
$
|
44
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1,903
|
|
Provision for off-balance sheet credit losses
|
|
(536
|
)
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(539
|
)
|
||||||
Ending balance
|
|
$
|
1,206
|
|
|
$
|
113
|
|
|
$
|
44
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1,364
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total provision for credit losses
|
|
$
|
9,325
|
|
|
$
|
99
|
|
|
$
|
(253
|
)
|
|
$
|
1,911
|
|
|
$
|
918
|
|
|
$
|
12,000
|
|
|
|
Commercial
|
|
Commercial Real Estate
|
|
Residential Mortgage
|
|
Personal
|
|
Nonspecific Allowance
|
|
Total
|
||||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Beginning balance
|
|
$
|
102,226
|
|
|
$
|
60,026
|
|
|
$
|
17,964
|
|
|
$
|
9,473
|
|
|
$
|
17,768
|
|
|
$
|
207,457
|
|
Provision for loan losses
|
|
34,740
|
|
|
(10,075
|
)
|
|
(2,660
|
)
|
|
3,434
|
|
|
(13
|
)
|
|
25,426
|
|
||||||
Loans charged off
|
|
(31,728
|
)
|
|
(118
|
)
|
|
(192
|
)
|
|
(4,671
|
)
|
|
—
|
|
|
(36,709
|
)
|
||||||
Recoveries
|
|
1,405
|
|
|
4,517
|
|
|
422
|
|
|
1,914
|
|
|
—
|
|
|
8,258
|
|
||||||
Ending balance
|
|
$
|
106,643
|
|
|
$
|
54,350
|
|
|
$
|
15,534
|
|
|
$
|
10,150
|
|
|
$
|
17,755
|
|
|
$
|
204,432
|
|
Allowance for off-balance sheet credit losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Beginning balance
|
|
$
|
1,655
|
|
|
$
|
52
|
|
|
$
|
52
|
|
|
$
|
31
|
|
|
$
|
—
|
|
|
$
|
1,790
|
|
Provision for off-balance sheet credit losses
|
|
(449
|
)
|
|
61
|
|
|
(8
|
)
|
|
(30
|
)
|
|
—
|
|
|
(426
|
)
|
||||||
Ending balance
|
|
$
|
1,206
|
|
|
$
|
113
|
|
|
$
|
44
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
1,364
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total provision for credit losses
|
|
$
|
34,291
|
|
|
$
|
(10,014
|
)
|
|
$
|
(2,668
|
)
|
|
$
|
3,404
|
|
|
$
|
(13
|
)
|
|
$
|
25,000
|
|
|
|
Commercial
|
|
Commercial Real Estate
|
|
Residential Mortgage
|
|
Personal
|
|
Nonspecific Allowance
|
|
Total
|
||||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Beginning balance
|
|
$
|
113,722
|
|
|
$
|
58,758
|
|
|
$
|
18,544
|
|
|
$
|
8,646
|
|
|
$
|
15,472
|
|
|
$
|
215,142
|
|
Provision for loan losses
|
|
(1,285
|
)
|
|
1,391
|
|
|
1
|
|
|
883
|
|
|
3,418
|
|
|
4,408
|
|
||||||
Loans charged off
|
|
(9,602
|
)
|
|
—
|
|
|
(91
|
)
|
|
(1,380
|
)
|
|
—
|
|
|
(11,073
|
)
|
||||||
Recoveries
|
|
1,263
|
|
|
40
|
|
|
229
|
|
|
560
|
|
|
—
|
|
|
2,092
|
|
||||||
Ending balance
|
|
$
|
104,098
|
|
|
$
|
60,189
|
|
|
$
|
18,683
|
|
|
$
|
8,709
|
|
|
$
|
18,890
|
|
|
$
|
210,569
|
|
Allowance for off-balance sheet credit losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Beginning balance
|
|
2,361
|
|
|
17
|
|
|
53
|
|
|
2
|
|
|
—
|
|
|
$
|
2,433
|
|
|||||
Provision for off-balance sheet credit losses
|
|
(424
|
)
|
|
19
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(408
|
)
|
||||||
Ending balance
|
|
$
|
1,937
|
|
|
$
|
36
|
|
|
$
|
50
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
2,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total provision for credit losses
|
|
$
|
(1,709
|
)
|
|
$
|
1,410
|
|
|
$
|
(2
|
)
|
|
$
|
883
|
|
|
$
|
3,418
|
|
|
$
|
4,000
|
|
|
|
Commercial
|
|
Commercial Real Estate
|
|
Residential Mortgage
|
|
Personal
|
|
Nonspecific Allowance
|
|
Total
|
||||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Beginning balance
|
|
$
|
124,269
|
|
|
$
|
56,621
|
|
|
$
|
18,451
|
|
|
$
|
9,124
|
|
|
$
|
22,217
|
|
|
$
|
230,682
|
|
Provision for loan losses
|
|
2,720
|
|
|
248
|
|
|
(418
|
)
|
|
1,486
|
|
|
(3,327
|
)
|
|
709
|
|
||||||
Loans charged off
|
|
(24,940
|
)
|
|
—
|
|
|
(326
|
)
|
|
(3,802
|
)
|
|
—
|
|
|
(29,068
|
)
|
||||||
Recoveries
|
|
2,049
|
|
|
3,320
|
|
|
976
|
|
|
1,901
|
|
|
—
|
|
|
8,246
|
|
||||||
Ending balance
|
|
$
|
104,098
|
|
|
$
|
60,189
|
|
|
$
|
18,683
|
|
|
$
|
8,709
|
|
|
$
|
18,890
|
|
|
$
|
210,569
|
|
Allowance for off-balance sheet credit losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Beginning balance
|
|
$
|
3,644
|
|
|
$
|
45
|
|
|
$
|
43
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
3,734
|
|
Provision for off-balance sheet credit losses
|
|
(1,707
|
)
|
|
(9
|
)
|
|
7
|
|
|
—
|
|
|
—
|
|
|
(1,709
|
)
|
||||||
Ending balance
|
|
$
|
1,937
|
|
|
$
|
36
|
|
|
$
|
50
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
2,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total provision for credit losses
|
|
$
|
1,013
|
|
|
$
|
239
|
|
|
$
|
(411
|
)
|
|
$
|
1,486
|
|
|
$
|
(3,327
|
)
|
|
$
|
(1,000
|
)
|
|
|
Collectively Measured
for Impairment
|
|
Individually Measured
for Impairment
|
|
Total
|
||||||||||||||||||
|
|
Recorded Investment
|
|
Related Allowance
|
|
Recorded Investment
|
|
Related Allowance
|
|
Recorded Investment
|
|
Related
Allowance
|
||||||||||||
Commercial
|
|
$
|
14,312,919
|
|
|
$
|
99,110
|
|
|
$
|
111,706
|
|
|
$
|
7,533
|
|
|
$
|
14,424,625
|
|
|
$
|
106,643
|
|
Commercial real estate
|
|
4,602,872
|
|
|
54,350
|
|
|
23,185
|
|
|
—
|
|
|
4,626,057
|
|
|
54,350
|
|
||||||
Residential mortgage
|
|
2,079,999
|
|
|
15,534
|
|
|
37,304
|
|
|
—
|
|
|
2,117,303
|
|
|
15,534
|
|
||||||
Personal
|
|
1,117,111
|
|
|
10,150
|
|
|
271
|
|
|
—
|
|
|
1,117,382
|
|
|
10,150
|
|
||||||
Total
|
|
22,112,901
|
|
|
179,144
|
|
|
172,466
|
|
|
7,533
|
|
|
22,285,367
|
|
|
186,677
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Nonspecific allowance
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,755
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total
|
|
$
|
22,112,901
|
|
|
$
|
179,144
|
|
|
$
|
172,466
|
|
|
$
|
7,533
|
|
|
$
|
22,285,367
|
|
|
$
|
204,432
|
|
|
|
Collectively Measured
for Impairment
|
|
Individually Measured
for Impairment
|
|
Total
|
||||||||||||||||||
|
|
Recorded Investment
|
|
Related Allowance
|
|
Recorded Investment
|
|
Related Allowance
|
|
Recorded Investment
|
|
Related
Allowance
|
||||||||||||
Commercial
|
|
$
|
13,536,237
|
|
|
$
|
93,494
|
|
|
$
|
99,841
|
|
|
$
|
8,732
|
|
|
$
|
13,636,078
|
|
|
$
|
102,226
|
|
Commercial real estate
|
|
4,743,192
|
|
|
60,026
|
|
|
21,621
|
|
|
—
|
|
|
4,764,813
|
|
|
60,026
|
|
||||||
Residential mortgage
|
|
2,188,478
|
|
|
17,964
|
|
|
41,555
|
|
|
—
|
|
|
2,230,033
|
|
|
17,964
|
|
||||||
Personal
|
|
1,025,576
|
|
|
9,473
|
|
|
230
|
|
|
—
|
|
|
1,025,806
|
|
|
9,473
|
|
||||||
Total
|
|
21,493,483
|
|
|
180,957
|
|
|
163,247
|
|
|
8,732
|
|
|
21,656,730
|
|
|
189,689
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Nonspecific allowance
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,768
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total
|
|
$
|
21,493,483
|
|
|
$
|
180,957
|
|
|
$
|
163,247
|
|
|
$
|
8,732
|
|
|
$
|
21,656,730
|
|
|
$
|
207,457
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Internally Risk Graded
|
|
Non-Graded
|
|
Total
|
||||||||||||||||||
|
|
Recorded Investment
|
|
Related Allowance
|
|
Recorded Investment
|
|
Related Allowance
|
|
Recorded Investment
|
|
Related
Allowance
|
||||||||||||
Commercial
|
|
$
|
14,396,278
|
|
|
$
|
105,714
|
|
|
$
|
28,347
|
|
|
$
|
929
|
|
|
$
|
14,424,625
|
|
|
$
|
106,643
|
|
Commercial real estate
|
|
4,626,057
|
|
|
54,350
|
|
|
—
|
|
|
—
|
|
|
4,626,057
|
|
|
54,350
|
|
||||||
Residential mortgage
|
|
283,297
|
|
|
3,375
|
|
|
1,834,006
|
|
|
12,159
|
|
|
2,117,303
|
|
|
15,534
|
|
||||||
Personal
|
|
1,032,522
|
|
|
7,836
|
|
|
84,860
|
|
|
2,314
|
|
|
1,117,382
|
|
|
10,150
|
|
||||||
Total
|
|
20,338,154
|
|
|
171,275
|
|
|
1,947,213
|
|
|
15,402
|
|
|
22,285,367
|
|
|
186,677
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Nonspecific allowance
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,755
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total
|
|
$
|
20,338,154
|
|
|
$
|
171,275
|
|
|
$
|
1,947,213
|
|
|
$
|
15,402
|
|
|
$
|
22,285,367
|
|
|
$
|
204,432
|
|
|
|
Internally Risk Graded
|
|
Non-Graded
|
|
Total
|
||||||||||||||||||
|
|
Recorded Investment
|
|
Related Allowance
|
|
Recorded Investment
|
|
Related Allowance
|
|
Recorded Investment
|
|
Related
Allowance
|
||||||||||||
Commercial
|
|
$
|
13,586,654
|
|
|
$
|
101,303
|
|
|
$
|
49,424
|
|
|
$
|
923
|
|
|
$
|
13,636,078
|
|
|
$
|
102,226
|
|
Commercial real estate
|
|
4,764,813
|
|
|
60,026
|
|
|
—
|
|
|
—
|
|
|
4,764,813
|
|
|
60,026
|
|
||||||
Residential mortgage
|
|
505,046
|
|
|
3,310
|
|
|
1,724,987
|
|
|
14,654
|
|
|
2,230,033
|
|
|
17,964
|
|
||||||
Personal
|
|
948,890
|
|
|
6,633
|
|
|
76,916
|
|
|
2,840
|
|
|
1,025,806
|
|
|
9,473
|
|
||||||
Total
|
|
19,805,403
|
|
|
171,272
|
|
|
1,851,327
|
|
|
18,417
|
|
|
21,656,730
|
|
|
189,689
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Nonspecific allowance
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,768
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total
|
|
$
|
19,805,403
|
|
|
$
|
171,272
|
|
|
$
|
1,851,327
|
|
|
$
|
18,417
|
|
|
$
|
21,656,730
|
|
|
$
|
207,457
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Internally Risk Graded
|
|
Non-Graded
|
|
|
||||||||||||||||||||||
|
|
Performing
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
Pass
|
|
Other Loans Especially Mentioned
|
|
Accruing Substandard
|
|
Nonaccrual
|
|
Performing
|
|
Nonaccrual
|
|
Total
|
||||||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Energy
|
|
$
|
3,927,285
|
|
|
$
|
60,405
|
|
|
$
|
37,685
|
|
|
$
|
88,894
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,114,269
|
|
Services
|
|
3,185,367
|
|
|
38,118
|
|
|
36,645
|
|
|
6,119
|
|
|
—
|
|
|
—
|
|
|
3,266,249
|
|
|||||||
Wholesale/retail
|
|
1,829,614
|
|
|
9,757
|
|
|
7,742
|
|
|
1,504
|
|
|
—
|
|
|
—
|
|
|
1,848,617
|
|
|||||||
Manufacturing
|
|
652,804
|
|
|
24,229
|
|
|
12,634
|
|
|
8,741
|
|
|
—
|
|
|
—
|
|
|
698,408
|
|
|||||||
Healthcare
|
|
2,984,306
|
|
|
25,205
|
|
|
17,479
|
|
|
5,978
|
|
|
—
|
|
|
—
|
|
|
3,032,968
|
|
|||||||
Public finance
|
|
744,840
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
744,840
|
|
|||||||
Other commercial and industrial
|
|
671,819
|
|
|
2,053
|
|
|
16,632
|
|
|
423
|
|
|
28,300
|
|
|
47
|
|
|
719,274
|
|
|||||||
Total commercial
|
|
13,996,035
|
|
|
159,767
|
|
|
128,817
|
|
|
111,659
|
|
|
28,300
|
|
|
47
|
|
|
14,424,625
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Residential construction and land development
|
|
135,011
|
|
|
—
|
|
|
—
|
|
|
350
|
|
|
—
|
|
|
—
|
|
|
135,361
|
|
|||||||
Retail
|
|
765,708
|
|
|
12,067
|
|
|
1,262
|
|
|
20,132
|
|
|
—
|
|
|
—
|
|
|
799,169
|
|
|||||||
Office
|
|
1,007,136
|
|
|
5,203
|
|
|
1,081
|
|
|
855
|
|
|
—
|
|
|
—
|
|
|
1,014,275
|
|
|||||||
Multifamily
|
|
1,316,856
|
|
|
1,196
|
|
|
6,501
|
|
|
286
|
|
|
—
|
|
|
—
|
|
|
1,324,839
|
|
|||||||
Industrial
|
|
872,627
|
|
|
—
|
|
|
—
|
|
|
909
|
|
|
—
|
|
|
—
|
|
|
873,536
|
|
|||||||
Other commercial real estate
|
|
474,465
|
|
|
784
|
|
|
2,975
|
|
|
653
|
|
|
—
|
|
|
—
|
|
|
478,877
|
|
|||||||
Total commercial real estate
|
|
4,571,803
|
|
|
19,250
|
|
|
11,819
|
|
|
23,185
|
|
|
—
|
|
|
—
|
|
|
4,626,057
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Permanent mortgage
|
|
280,243
|
|
|
326
|
|
|
2,191
|
|
|
537
|
|
|
763,535
|
|
|
19,628
|
|
|
1,066,460
|
|
|||||||
Permanent mortgages guaranteed by U.S. government agencies
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
185,432
|
|
|
6,332
|
|
|
191,764
|
|
|||||||
Home equity
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
848,272
|
|
|
10,807
|
|
|
859,079
|
|
|||||||
Total residential mortgage
|
|
280,243
|
|
|
326
|
|
|
2,191
|
|
|
537
|
|
|
1,797,239
|
|
|
36,767
|
|
|
2,117,303
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Personal
|
|
1,032,381
|
|
|
46
|
|
|
33
|
|
|
63
|
|
|
84,651
|
|
|
208
|
|
|
1,117,382
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total
|
|
$
|
19,880,462
|
|
|
$
|
179,389
|
|
|
$
|
142,860
|
|
|
$
|
135,444
|
|
|
$
|
1,910,190
|
|
|
$
|
37,022
|
|
|
$
|
22,285,367
|
|
|
|
Internally Risk Graded
|
|
Non-Graded
|
|
|
||||||||||||||||||||||
|
|
Performing
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
Pass
|
|
Other Loans Especially Mentioned
|
|
Accruing Substandard
|
|
Nonaccrual
|
|
Performing
|
|
Nonaccrual
|
|
Total
|
||||||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Energy
|
|
$
|
3,414,039
|
|
|
$
|
42,176
|
|
|
$
|
86,624
|
|
|
$
|
47,494
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,590,333
|
|
Services
|
|
3,167,203
|
|
|
49,761
|
|
|
32,661
|
|
|
8,567
|
|
|
—
|
|
|
—
|
|
|
3,258,192
|
|
|||||||
Wholesale/retail
|
|
1,593,902
|
|
|
18,809
|
|
|
7,131
|
|
|
1,316
|
|
|
—
|
|
|
—
|
|
|
1,621,158
|
|
|||||||
Manufacturing
|
|
668,438
|
|
|
30,934
|
|
|
22,230
|
|
|
8,919
|
|
|
—
|
|
|
—
|
|
|
730,521
|
|
|||||||
Healthcare
|
|
2,730,121
|
|
|
14,920
|
|
|
37,698
|
|
|
16,538
|
|
|
—
|
|
|
—
|
|
|
2,799,277
|
|
|||||||
Public finance
|
|
804,550
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
804,550
|
|
|||||||
Other commercial and industrial
|
|
756,815
|
|
|
1,266
|
|
|
7,588
|
|
|
16,954
|
|
|
49,371
|
|
|
53
|
|
|
832,047
|
|
|||||||
Total commercial
|
|
13,135,068
|
|
|
157,866
|
|
|
193,932
|
|
|
99,788
|
|
|
49,371
|
|
|
53
|
|
|
13,636,078
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Residential construction and land development
|
|
148,234
|
|
|
—
|
|
|
—
|
|
|
350
|
|
|
—
|
|
|
—
|
|
|
148,584
|
|
|||||||
Retail
|
|
885,588
|
|
|
11,926
|
|
|
1,289
|
|
|
20,279
|
|
|
—
|
|
|
—
|
|
|
919,082
|
|
|||||||
Office
|
|
1,059,334
|
|
|
10,532
|
|
|
3,054
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,072,920
|
|
|||||||
Multifamily
|
|
1,287,471
|
|
|
281
|
|
|
12
|
|
|
301
|
|
|
—
|
|
|
—
|
|
|
1,288,065
|
|
|||||||
Industrial
|
|
776,898
|
|
|
—
|
|
|
1,208
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
778,106
|
|
|||||||
Other commercial real estate
|
|
555,301
|
|
|
1,188
|
|
|
876
|
|
|
691
|
|
|
—
|
|
|
—
|
|
|
558,056
|
|
|||||||
Total commercial real estate
|
|
4,712,826
|
|
|
23,927
|
|
|
6,439
|
|
|
21,621
|
|
|
—
|
|
|
—
|
|
|
4,764,813
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Permanent mortgage
|
|
269,678
|
|
|
52
|
|
|
9,730
|
|
|
1,991
|
|
|
819,199
|
|
|
21,960
|
|
|
1,122,610
|
|
|||||||
Permanent mortgages guaranteed by U.S. government agencies
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
183,734
|
|
|
7,132
|
|
|
190,866
|
|
|||||||
Home equity
|
|
223,298
|
|
|
—
|
|
|
296
|
|
|
—
|
|
|
682,491
|
|
|
10,472
|
|
|
916,557
|
|
|||||||
Total residential mortgage
|
|
492,976
|
|
|
52
|
|
|
10,026
|
|
|
1,991
|
|
|
1,685,424
|
|
|
39,564
|
|
|
2,230,033
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Personal
|
|
944,256
|
|
|
115
|
|
|
4,443
|
|
|
76
|
|
|
76,762
|
|
|
154
|
|
|
1,025,806
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total
|
|
$
|
19,285,126
|
|
|
$
|
181,960
|
|
|
$
|
214,840
|
|
|
$
|
123,476
|
|
|
$
|
1,811,557
|
|
|
$
|
39,771
|
|
|
$
|
21,656,730
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
For the
|
|
For the
|
||||||||||||||||||||||||||||||
|
September 30, 2019
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||||||||
|
|
|
Recorded Investment
|
|
|
|
September 30, 2019
|
|
September 30, 2019
|
||||||||||||||||||||||||||
|
Unpaid
Principal
Balance
|
|
Total
|
|
With No
Allowance |
|
With Allowance
|
|
Related Allowance
|
|
Average Recorded
Investment |
|
Interest Income Recognized
|
|
Average Recorded
Investment |
|
Interest Income Recognized
|
||||||||||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Energy
|
$
|
139,897
|
|
|
$
|
88,894
|
|
|
$
|
62,981
|
|
|
$
|
25,913
|
|
|
$
|
7,176
|
|
|
$
|
80,263
|
|
|
$
|
—
|
|
|
$
|
67,705
|
|
|
$
|
—
|
|
Services
|
9,390
|
|
|
6,119
|
|
|
6,093
|
|
|
26
|
|
|
26
|
|
|
8,103
|
|
|
—
|
|
|
5,172
|
|
|
—
|
|
|||||||||
Wholesale/retail
|
1,718
|
|
|
1,504
|
|
|
1,243
|
|
|
261
|
|
|
101
|
|
|
1,447
|
|
|
—
|
|
|
1,087
|
|
|
—
|
|
|||||||||
Manufacturing1
|
9,153
|
|
|
8,741
|
|
|
8,511
|
|
|
230
|
|
|
230
|
|
|
8,677
|
|
|
—
|
|
|
8,448
|
|
|
—
|
|
|||||||||
Healthcare
|
17,786
|
|
|
5,978
|
|
|
5,978
|
|
|
—
|
|
|
—
|
|
|
11,063
|
|
|
—
|
|
|
8,547
|
|
|
—
|
|
|||||||||
Public finance
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Other commercial and industrial
|
8,261
|
|
|
470
|
|
|
470
|
|
|
—
|
|
|
—
|
|
|
7,998
|
|
|
—
|
|
|
8,585
|
|
|
—
|
|
|||||||||
Total commercial
|
186,205
|
|
|
111,706
|
|
|
85,276
|
|
|
26,430
|
|
|
7,533
|
|
|
117,551
|
|
|
—
|
|
|
99,544
|
|
|
—
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Residential construction and land development
|
1,306
|
|
|
350
|
|
|
350
|
|
|
—
|
|
|
—
|
|
|
350
|
|
|
—
|
|
|
350
|
|
|
—
|
|
|||||||||
Retail
|
20,516
|
|
|
20,132
|
|
|
20,132
|
|
|
—
|
|
|
—
|
|
|
20,094
|
|
|
—
|
|
|
20,206
|
|
|
—
|
|
|||||||||
Office
|
855
|
|
|
855
|
|
|
855
|
|
|
—
|
|
|
—
|
|
|
855
|
|
|
—
|
|
|
427
|
|
|
—
|
|
|||||||||
Multifamily
|
286
|
|
|
286
|
|
|
286
|
|
|
—
|
|
|
—
|
|
|
281
|
|
|
—
|
|
|
294
|
|
|
—
|
|
|||||||||
Industrial
|
909
|
|
|
909
|
|
|
909
|
|
|
—
|
|
|
—
|
|
|
454
|
|
|
—
|
|
|
454
|
|
|
—
|
|
|||||||||
Other commercial real estate
|
813
|
|
|
653
|
|
|
653
|
|
|
—
|
|
|
—
|
|
|
393
|
|
|
—
|
|
|
672
|
|
|
—
|
|
|||||||||
Total commercial real estate
|
24,685
|
|
|
23,185
|
|
|
23,185
|
|
|
—
|
|
|
—
|
|
|
22,427
|
|
|
—
|
|
|
22,403
|
|
|
—
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Permanent mortgage
|
24,639
|
|
|
20,165
|
|
|
20,165
|
|
|
—
|
|
|
—
|
|
|
20,984
|
|
|
280
|
|
|
22,058
|
|
|
894
|
|
|||||||||
Permanent mortgage guaranteed by U.S. government agencies2
|
197,847
|
|
|
191,764
|
|
|
191,764
|
|
|
—
|
|
|
—
|
|
|
196,310
|
|
|
2,020
|
|
|
194,751
|
|
|
5,863
|
|
|||||||||
Home equity
|
12,621
|
|
|
10,807
|
|
|
10,807
|
|
|
—
|
|
|
—
|
|
|
10,369
|
|
|
—
|
|
|
10,639
|
|
|
—
|
|
|||||||||
Total residential mortgage
|
235,107
|
|
|
222,736
|
|
|
222,736
|
|
|
—
|
|
|
—
|
|
|
227,663
|
|
|
2,300
|
|
|
227,448
|
|
|
6,757
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Personal
|
338
|
|
|
271
|
|
|
271
|
|
|
—
|
|
|
—
|
|
|
254
|
|
|
—
|
|
|
251
|
|
|
—
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Total
|
$
|
446,335
|
|
|
$
|
357,898
|
|
|
$
|
331,468
|
|
|
$
|
26,430
|
|
|
$
|
7,533
|
|
|
$
|
367,895
|
|
|
$
|
2,300
|
|
|
$
|
349,646
|
|
|
$
|
6,757
|
|
1
|
Impaired manufacturing sector loans included $4.7 million of loans from an affiliated entity, with no allowance as the fair value of the collateral exceeded the outstanding principal balance at September 30, 2019.
|
|
|
|
|
Recorded Investment
|
||||||||||||||||
|
|
Unpaid
Principal
Balance
|
|
Total
|
|
With No
Allowance
|
|
With Allowance
|
|
Related Allowance
|
||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Energy
|
|
$
|
79,675
|
|
|
$
|
47,494
|
|
|
$
|
18,639
|
|
|
$
|
28,855
|
|
|
$
|
5,362
|
|
Services
|
|
13,437
|
|
|
8,567
|
|
|
8,489
|
|
|
78
|
|
|
74
|
|
|||||
Wholesale/retail
|
|
1,722
|
|
|
1,316
|
|
|
1,015
|
|
|
301
|
|
|
101
|
|
|||||
Manufacturing
|
|
10,055
|
|
|
8,919
|
|
|
8,673
|
|
|
246
|
|
|
246
|
|
|||||
Healthcare
|
|
24,319
|
|
|
16,538
|
|
|
10,563
|
|
|
5,975
|
|
|
2,949
|
|
|||||
Public finance
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Other commercial and industrial
|
|
26,955
|
|
|
17,007
|
|
|
17,007
|
|
|
—
|
|
|
—
|
|
|||||
Total commercial
|
|
156,163
|
|
|
99,841
|
|
|
64,386
|
|
|
35,455
|
|
|
8,732
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Residential construction and land development
|
|
1,306
|
|
|
350
|
|
|
350
|
|
|
—
|
|
|
—
|
|
|||||
Retail
|
|
27,680
|
|
|
20,279
|
|
|
20,279
|
|
|
—
|
|
|
—
|
|
|||||
Office
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Multifamily
|
|
301
|
|
|
301
|
|
|
301
|
|
|
—
|
|
|
—
|
|
|||||
Industrial
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Other commercial real estate
|
|
851
|
|
|
691
|
|
|
691
|
|
|
—
|
|
|
—
|
|
|||||
Total commercial real estate
|
|
30,138
|
|
|
21,621
|
|
|
21,621
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Permanent mortgage
|
|
28,716
|
|
|
23,951
|
|
|
23,951
|
|
|
—
|
|
|
—
|
|
|||||
Permanent mortgage guaranteed by U.S. government agencies1
|
|
196,296
|
|
|
190,866
|
|
|
190,866
|
|
|
—
|
|
|
—
|
|
|||||
Home equity
|
|
12,196
|
|
|
10,472
|
|
|
10,472
|
|
|
—
|
|
|
—
|
|
|||||
Total residential mortgage
|
|
237,208
|
|
|
225,289
|
|
|
225,289
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Personal
|
|
278
|
|
|
230
|
|
|
230
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total
|
|
$
|
423,787
|
|
|
$
|
346,981
|
|
|
$
|
311,526
|
|
|
$
|
35,455
|
|
|
$
|
8,732
|
|
1
|
All permanent mortgage loans guaranteed by U.S. government agencies are considered impaired as we do not expect full collection of contractual principal and interest. At December 31, 2018, the majority were accruing based on the guarantee by U.S. government agencies.
|
|
|
|
|
Past Due
|
|
|
|
|
||||||||||||||||
|
|
Current
|
|
30 to 59
Days
|
|
60 to 89 Days
|
|
90 Days
or More
|
|
Nonaccrual
|
|
Total
|
||||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Energy
|
|
$
|
4,025,375
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
88,894
|
|
|
$
|
4,114,269
|
|
Services
|
|
3,249,994
|
|
|
7,305
|
|
|
2,096
|
|
|
735
|
|
|
6,119
|
|
|
3,266,249
|
|
||||||
Wholesale/retail
|
|
1,844,203
|
|
|
2,910
|
|
|
—
|
|
|
—
|
|
|
1,504
|
|
|
1,848,617
|
|
||||||
Manufacturing
|
|
687,358
|
|
|
2,309
|
|
|
—
|
|
|
—
|
|
|
8,741
|
|
|
698,408
|
|
||||||
Healthcare
|
|
3,026,838
|
|
|
94
|
|
|
2
|
|
|
56
|
|
|
5,978
|
|
|
3,032,968
|
|
||||||
Public finance
|
|
744,840
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
744,840
|
|
||||||
Other commercial and industrial
|
|
718,419
|
|
|
337
|
|
|
48
|
|
|
—
|
|
|
470
|
|
|
719,274
|
|
||||||
Total commercial
|
|
14,297,027
|
|
|
12,955
|
|
|
2,146
|
|
|
791
|
|
|
111,706
|
|
|
14,424,625
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Residential construction and land development
|
|
134,947
|
|
|
—
|
|
|
—
|
|
|
64
|
|
|
350
|
|
|
135,361
|
|
||||||
Retail
|
|
779,037
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,132
|
|
|
799,169
|
|
||||||
Office
|
|
1,013,420
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
855
|
|
|
1,014,275
|
|
||||||
Multifamily
|
|
1,318,148
|
|
|
6,405
|
|
|
—
|
|
|
—
|
|
|
286
|
|
|
1,324,839
|
|
||||||
Industrial
|
|
872,627
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
909
|
|
|
873,536
|
|
||||||
Other commercial real estate
|
|
477,126
|
|
|
335
|
|
|
106
|
|
|
657
|
|
|
653
|
|
|
478,877
|
|
||||||
Total commercial real estate
|
|
4,595,305
|
|
|
6,740
|
|
|
106
|
|
|
721
|
|
|
23,185
|
|
|
4,626,057
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Permanent mortgage
|
|
1,036,793
|
|
|
6,097
|
|
|
3,405
|
|
|
—
|
|
|
20,165
|
|
|
1,066,460
|
|
||||||
Permanent mortgages guaranteed by U.S. government agencies
|
|
47,207
|
|
|
23,412
|
|
|
21,676
|
|
|
93,137
|
|
|
6,332
|
|
|
191,764
|
|
||||||
Home equity
|
|
845,616
|
|
|
2,282
|
|
|
374
|
|
|
—
|
|
|
10,807
|
|
|
859,079
|
|
||||||
Total residential mortgage
|
|
1,929,616
|
|
|
31,791
|
|
|
25,455
|
|
|
93,137
|
|
|
37,304
|
|
|
2,117,303
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Personal
|
|
1,116,888
|
|
|
100
|
|
|
94
|
|
|
29
|
|
|
271
|
|
|
1,117,382
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total
|
|
$
|
21,938,836
|
|
|
$
|
51,586
|
|
|
$
|
27,801
|
|
|
$
|
94,678
|
|
|
$
|
172,466
|
|
|
$
|
22,285,367
|
|
|
||||||||||||||||||||||||
|
|
|
|
Past Due
|
|
|
|
|
||||||||||||||||
|
|
Current
|
|
30 to 59
Days
|
|
60 to 89 Days
|
|
90 Days
or More
|
|
Nonaccrual
|
|
Total
|
||||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Energy
|
|
$
|
3,542,839
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
47,494
|
|
|
$
|
3,590,333
|
|
Services
|
|
3,237,578
|
|
|
6,009
|
|
|
6,038
|
|
|
—
|
|
|
8,567
|
|
|
3,258,192
|
|
||||||
Wholesale/retail
|
|
1,619,290
|
|
|
515
|
|
|
37
|
|
|
—
|
|
|
1,316
|
|
|
1,621,158
|
|
||||||
Manufacturing
|
|
721,204
|
|
|
392
|
|
|
6
|
|
|
—
|
|
|
8,919
|
|
|
730,521
|
|
||||||
Healthcare
|
|
2,781,944
|
|
|
241
|
|
|
—
|
|
|
554
|
|
|
16,538
|
|
|
2,799,277
|
|
||||||
Public finance
|
|
804,550
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
804,550
|
|
||||||
Other commercial and industrial
|
|
814,489
|
|
|
518
|
|
|
25
|
|
|
8
|
|
|
17,007
|
|
|
832,047
|
|
||||||
Total commercial
|
|
13,521,894
|
|
|
7,675
|
|
|
6,106
|
|
|
562
|
|
|
99,841
|
|
|
13,636,078
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Residential construction and land development
|
|
147,705
|
|
|
249
|
|
|
280
|
|
|
—
|
|
|
350
|
|
|
148,584
|
|
||||||
Retail
|
|
884,424
|
|
|
14,379
|
|
|
—
|
|
|
—
|
|
|
20,279
|
|
|
919,082
|
|
||||||
Office
|
|
1,072,920
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,072,920
|
|
||||||
Multifamily
|
|
1,287,483
|
|
|
281
|
|
|
—
|
|
|
—
|
|
|
301
|
|
|
1,288,065
|
|
||||||
Industrial
|
|
776,898
|
|
|
1,208
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
778,106
|
|
||||||
Other commercial real estate
|
|
556,239
|
|
|
412
|
|
|
—
|
|
|
714
|
|
|
691
|
|
|
558,056
|
|
||||||
Total commercial real estate
|
|
4,725,669
|
|
|
16,529
|
|
|
280
|
|
|
714
|
|
|
21,621
|
|
|
4,764,813
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential mortgage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Permanent mortgage
|
|
1,095,097
|
|
|
3,196
|
|
|
366
|
|
|
—
|
|
|
23,951
|
|
|
1,122,610
|
|
||||||
Permanent mortgages guaranteed by U.S. government agencies
|
|
37,459
|
|
|
24,369
|
|
|
16,345
|
|
|
105,561
|
|
|
7,132
|
|
|
190,866
|
|
||||||
Home equity
|
|
904,572
|
|
|
1,102
|
|
|
352
|
|
|
59
|
|
|
10,472
|
|
|
916,557
|
|
||||||
Total residential mortgage
|
|
2,037,128
|
|
|
28,667
|
|
|
17,063
|
|
|
105,620
|
|
|
41,555
|
|
|
2,230,033
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Personal
|
|
1,024,298
|
|
|
479
|
|
|
796
|
|
|
3
|
|
|
230
|
|
|
1,025,806
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total
|
|
$
|
21,308,989
|
|
|
$
|
53,350
|
|
|
$
|
24,245
|
|
|
$
|
106,899
|
|
|
$
|
163,247
|
|
|
$
|
21,656,730
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||||||||||
|
|
Unpaid Principal Balance/
Notional
|
|
Fair Value
|
|
Unpaid Principal Balance/
Notional
|
|
Fair Value
|
||||||||
Residential mortgage loans held for sale
|
|
$
|
269,610
|
|
|
$
|
272,489
|
|
|
$
|
145,057
|
|
|
$
|
146,971
|
|
Residential mortgage loan commitments
|
|
379,377
|
|
|
10,111
|
|
|
160,848
|
|
|
5,378
|
|
||||
Forward sales contracts
|
|
649,161
|
|
|
(113
|
)
|
|
274,000
|
|
|
(3,128
|
)
|
||||
|
|
|
|
|
$
|
282,487
|
|
|
|
|
|
$
|
149,221
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Production revenue:
|
|
|
|
|
|
|
|
|
||||||||
Net realized gains on sale of mortgage loans
|
|
$
|
8,971
|
|
|
$
|
9,063
|
|
|
$
|
24,838
|
|
|
$
|
28,699
|
|
Net change in unrealized gain on mortgage loans held for sale
|
|
97
|
|
|
(2,135
|
)
|
|
965
|
|
|
(2,457
|
)
|
||||
Net change in the fair value of mortgage loan commitments
|
|
514
|
|
|
(2,446
|
)
|
|
4,733
|
|
|
(1,496
|
)
|
||||
Net change in the fair value of forward sales contracts
|
|
4,232
|
|
|
2,768
|
|
|
3,015
|
|
|
1,871
|
|
||||
Total production revenue
|
|
13,814
|
|
|
7,250
|
|
|
33,551
|
|
|
26,617
|
|
||||
Servicing revenue
|
|
16,366
|
|
|
16,286
|
|
|
48,594
|
|
|
49,290
|
|
||||
Total mortgage banking revenue
|
|
$
|
30,180
|
|
|
$
|
23,536
|
|
|
$
|
82,145
|
|
|
$
|
75,907
|
|
|
|
September 30, 2019
|
|
December 31, 2018
|
||||
Number of residential mortgage loans serviced for others
|
|
128,463
|
|
|
132,463
|
|
||
Outstanding principal balance of residential mortgage loans serviced for others
|
|
$
|
21,046,136
|
|
|
$
|
21,658,335
|
|
Weighted average interest rate
|
|
3.99
|
%
|
|
3.99
|
%
|
||
Remaining term (in months)
|
|
290
|
|
|
293
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Beginning Balance
|
|
$
|
208,308
|
|
|
$
|
278,719
|
|
|
$
|
259,254
|
|
|
$
|
252,867
|
|
Additions, net
|
|
9,882
|
|
|
8,968
|
|
|
24,821
|
|
|
28,688
|
|
||||
Change in fair value due to principal payments
|
|
(11,936
|
)
|
|
(8,986
|
)
|
|
(27,600
|
)
|
|
(25,783
|
)
|
||||
Change in fair value due to market assumption changes
|
|
(12,593
|
)
|
|
5,972
|
|
|
(62,814
|
)
|
|
28,901
|
|
||||
Ending Balance
|
|
$
|
193,661
|
|
|
$
|
284,673
|
|
|
$
|
193,661
|
|
|
$
|
284,673
|
|
|
|
September 30, 2019
|
|
December 31, 2018
|
Discount rate – risk-free rate plus a market premium
|
|
9.82%
|
|
9.90%
|
Prepayment rate - based upon loan interest rate, original term and loan type
|
|
8.31% - 17.22%
|
|
8.05% - 15.74%
|
Loan servicing costs – annually per loan based upon loan type:
|
|
|
|
|
Performing loans
|
|
$68 - $94
|
|
$67 - $93
|
Delinquent loans
|
|
$150 - $500
|
|
$150 - $500
|
Loans in foreclosure
|
|
$1,000 - $4,000
|
|
$1,000 - $4,000
|
Escrow earnings rate – indexed to rates paid on deposit accounts with comparable average life
|
|
1.51%
|
|
2.57%
|
Primary/secondary mortgage rate spread
|
|
102 bps
|
|
105 bps
|
|
|
Unrealized Gain (Loss) on
|
|
|
||||||||
|
|
Available for Sale Securities
|
|
Employee Benefit Plans
|
|
Total
|
||||||
Balance, December 31, 2017
|
|
$
|
(35,385
|
)
|
|
$
|
(789
|
)
|
|
$
|
(36,174
|
)
|
Transition adjustment for net unrealized gains on equity securities
|
|
(2,709
|
)
|
|
—
|
|
|
(2,709
|
)
|
|||
Net change in unrealized gain (loss)
|
|
(166,464
|
)
|
|
—
|
|
|
(166,464
|
)
|
|||
Reclassification adjustments included in earnings:
|
|
|
|
|
|
|
||||||
Loss on available for sale securities, net
|
|
802
|
|
|
—
|
|
|
802
|
|
|||
Other comprehensive loss, before income taxes
|
|
(165,662
|
)
|
|
—
|
|
|
(165,662
|
)
|
|||
Federal and state income taxes1
|
|
(42,183
|
)
|
|
—
|
|
|
(42,183
|
)
|
|||
Other comprehensive loss, net of income taxes
|
|
(123,479
|
)
|
|
—
|
|
|
(123,479
|
)
|
|||
Balance, September 30, 2018
|
|
$
|
(161,573
|
)
|
|
$
|
(789
|
)
|
|
$
|
(162,362
|
)
|
|
|
|
|
|
|
|
||||||
Balance, December 31, 2018
|
|
$
|
(70,999
|
)
|
|
$
|
(1,586
|
)
|
|
$
|
(72,585
|
)
|
Net change in unrealized gain (loss)
|
|
274,441
|
|
|
—
|
|
|
274,441
|
|
|||
Reclassification adjustments included in earnings:
|
|
|
|
|
|
|
||||||
Gain on available for sale securities, net
|
|
(1,110
|
)
|
|
—
|
|
|
(1,110
|
)
|
|||
Other comprehensive income, before income taxes
|
|
273,331
|
|
|
—
|
|
|
273,331
|
|
|||
Federal and state income taxes1
|
|
66,993
|
|
|
—
|
|
|
66,993
|
|
|||
Other comprehensive income, net of income taxes
|
|
206,338
|
|
|
—
|
|
|
206,338
|
|
|||
Balance, September 30, 2019
|
|
$
|
135,339
|
|
|
$
|
(1,586
|
)
|
|
$
|
133,753
|
|
1
|
Calculated using a 25 percent blended federal and state statutory tax rate.
|
(In thousands, except share and per share amounts)
|
|
Three Months Ended
September 30, |
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Numerator:
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to BOK Financial Corp. shareholders
|
|
$
|
142,231
|
|
|
$
|
117,256
|
|
|
$
|
390,406
|
|
|
$
|
337,190
|
|
Less: Earnings allocated to participating securities
|
|
875
|
|
|
963
|
|
|
2,553
|
|
|
2,940
|
|
||||
Numerator for basic earnings per share – income available to common shareholders
|
|
141,356
|
|
|
116,293
|
|
|
387,853
|
|
|
334,250
|
|
||||
Effect of reallocating undistributed earnings of participating securities
|
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
||||
Numerator for diluted earnings per share – income available to common shareholders
|
|
$
|
141,357
|
|
|
$
|
116,294
|
|
|
$
|
387,854
|
|
|
$
|
334,251
|
|
|
|
|
|
|
|
|
|
|
||||||||
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average shares outstanding
|
|
71,033,405
|
|
|
65,438,849
|
|
|
71,425,855
|
|
|
65,455,306
|
|
||||
Less: Participating securities included in weighted average shares outstanding
|
|
437,098
|
|
|
537,754
|
|
|
472,311
|
|
|
571,987
|
|
||||
Denominator for basic earnings per common share
|
|
70,596,307
|
|
|
64,901,095
|
|
|
70,953,544
|
|
|
64,883,319
|
|
||||
Dilutive effect of employee stock compensation plans1
|
|
13,617
|
|
|
33,256
|
|
|
15,301
|
|
|
36,409
|
|
||||
Denominator for diluted earnings per common share
|
|
70,609,924
|
|
|
64,934,351
|
|
|
70,968,845
|
|
|
64,919,728
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Basic earnings per share
|
|
$
|
2.00
|
|
|
$
|
1.79
|
|
|
$
|
5.47
|
|
|
$
|
5.15
|
|
Diluted earnings per share
|
|
$
|
2.00
|
|
|
$
|
1.79
|
|
|
$
|
5.47
|
|
|
$
|
5.15
|
|
1 Excludes employee stock options with exercise prices greater than current market price.
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Commercial
|
|
Consumer
|
|
Wealth
Management
|
|
Funds Management and Other
|
|
BOK
Financial
Consolidated
|
||||||||||
Net interest revenue from external sources
|
|
$
|
243,944
|
|
|
$
|
27,580
|
|
|
$
|
12,343
|
|
|
$
|
(4,771
|
)
|
|
$
|
279,096
|
|
Net interest revenue (expense) from internal sources
|
|
(63,797
|
)
|
|
20,882
|
|
|
10,723
|
|
|
32,192
|
|
|
—
|
|
|||||
Net interest revenue
|
|
180,147
|
|
|
48,462
|
|
|
23,066
|
|
|
27,421
|
|
|
279,096
|
|
|||||
Provision for credit losses
|
|
9,505
|
|
|
1,841
|
|
|
(42
|
)
|
|
696
|
|
|
12,000
|
|
|||||
Net interest revenue after provision for credit losses
|
|
170,642
|
|
|
46,621
|
|
|
23,108
|
|
|
26,725
|
|
|
267,096
|
|
|||||
Other operating revenue
|
|
48,832
|
|
|
51,221
|
|
|
89,160
|
|
|
(2,763
|
)
|
|
186,450
|
|
|||||
Other operating expense
|
|
68,685
|
|
|
59,699
|
|
|
71,619
|
|
|
79,289
|
|
|
279,292
|
|
|||||
Net direct contribution
|
|
150,789
|
|
|
38,143
|
|
|
40,649
|
|
|
(55,327
|
)
|
|
174,254
|
|
|||||
Gain on financial instruments, net
|
|
28
|
|
|
8,339
|
|
|
—
|
|
|
(8,367
|
)
|
|
—
|
|
|||||
Change in fair value of mortgage servicing rights
|
|
—
|
|
|
(12,593
|
)
|
|
—
|
|
|
12,593
|
|
|
—
|
|
|||||
Gain on repossessed assets, net
|
|
802
|
|
|
214
|
|
|
—
|
|
|
(1,016
|
)
|
|
—
|
|
|||||
Corporate expense allocations
|
|
12,613
|
|
|
11,776
|
|
|
9,416
|
|
|
(33,805
|
)
|
|
—
|
|
|||||
Net income before taxes
|
|
139,006
|
|
|
22,327
|
|
|
31,233
|
|
|
(18,312
|
)
|
|
174,254
|
|
|||||
Federal and state income taxes
|
|
37,433
|
|
|
5,687
|
|
|
8,027
|
|
|
(18,751
|
)
|
|
32,396
|
|
|||||
Net income
|
|
101,573
|
|
|
16,640
|
|
|
23,206
|
|
|
439
|
|
|
141,858
|
|
|||||
Net income (loss) attributable to non-controlling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(373
|
)
|
|
(373
|
)
|
|||||
Net income attributable to BOK Financial Corp. shareholders
|
|
$
|
101,573
|
|
|
$
|
16,640
|
|
|
$
|
23,206
|
|
|
$
|
812
|
|
|
$
|
142,231
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average assets
|
|
$
|
23,973,067
|
|
|
$
|
9,827,130
|
|
|
$
|
10,392,988
|
|
|
$
|
(611,075
|
)
|
|
$
|
43,582,110
|
|
|
|
Commercial
|
|
Consumer
|
|
Wealth
Management
|
|
Funds Management and Other1
|
|
BOK
Financial
Consolidated
|
||||||||||
Net interest revenue from external sources
|
|
$
|
699,239
|
|
|
$
|
75,353
|
|
|
$
|
51,054
|
|
|
$
|
16,984
|
|
|
$
|
842,630
|
|
Net interest revenue (expense) from internal sources
|
|
(181,829
|
)
|
|
76,925
|
|
|
27,213
|
|
|
77,691
|
|
|
—
|
|
|||||
Net interest revenue
|
|
517,410
|
|
|
152,278
|
|
|
78,267
|
|
|
94,675
|
|
|
842,630
|
|
|||||
Provision for credit losses
|
|
27,574
|
|
|
4,654
|
|
|
(209
|
)
|
|
(7,019
|
)
|
|
25,000
|
|
|||||
Net interest revenue after provision for credit losses
|
|
489,836
|
|
|
147,624
|
|
|
78,476
|
|
|
101,694
|
|
|
817,630
|
|
|||||
Other operating revenue
|
|
128,055
|
|
|
142,780
|
|
|
248,591
|
|
|
(3,641
|
)
|
|
515,785
|
|
|||||
Other operating expense
|
|
181,809
|
|
|
171,214
|
|
|
202,579
|
|
|
287,984
|
|
|
843,586
|
|
|||||
Net direct contribution
|
|
436,082
|
|
|
119,190
|
|
|
124,488
|
|
|
(189,931
|
)
|
|
489,829
|
|
|||||
Gain on financial instruments, net
|
|
67
|
|
|
43,416
|
|
|
—
|
|
|
(43,483
|
)
|
|
—
|
|
|||||
Change in fair value of mortgage servicing rights
|
|
—
|
|
|
(62,814
|
)
|
|
—
|
|
|
62,814
|
|
|
—
|
|
|||||
Gain on repossessed assets, net
|
|
455
|
|
|
409
|
|
|
—
|
|
|
(864
|
)
|
|
—
|
|
|||||
Corporate expense allocations
|
|
34,146
|
|
|
35,369
|
|
|
26,943
|
|
|
(96,458
|
)
|
|
—
|
|
|||||
Net income before taxes
|
|
402,458
|
|
|
64,832
|
|
|
97,545
|
|
|
(75,006
|
)
|
|
489,829
|
|
|||||
Federal and state income taxes
|
|
107,807
|
|
|
16,513
|
|
|
25,076
|
|
|
(49,470
|
)
|
|
99,926
|
|
|||||
Net income
|
|
294,651
|
|
|
48,319
|
|
|
72,469
|
|
|
(25,536
|
)
|
|
389,903
|
|
|||||
Net income (loss) attributable to non-controlling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(503
|
)
|
|
(503
|
)
|
|||||
Net income attributable to BOK Financial Corp. shareholders
|
|
$
|
294,651
|
|
|
$
|
48,319
|
|
|
$
|
72,469
|
|
|
$
|
(25,033
|
)
|
|
$
|
390,406
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average assets
|
|
$
|
22,288,129
|
|
|
$
|
9,142,491
|
|
|
$
|
9,861,021
|
|
|
$
|
89,202
|
|
|
$
|
41,380,843
|
|
1
|
CoBiz operations are included in Funds Management and Other for the first quarter of 2019 and subsequently allocated to the respective segments in the second quarter of 2019.
|
|
|
Commercial
|
|
Consumer
|
|
Wealth
Management
|
|
Funds Management and Other
|
|
BOK
Financial
Consolidated
|
||||||||||
Net interest revenue from external sources
|
|
$
|
187,417
|
|
|
$
|
20,005
|
|
|
$
|
22,509
|
|
|
$
|
10,952
|
|
|
$
|
240,883
|
|
Net interest revenue (expense) from internal sources
|
|
(42,270
|
)
|
|
19,039
|
|
|
6,267
|
|
|
16,964
|
|
|
—
|
|
|||||
Net interest revenue
|
|
145,147
|
|
|
39,044
|
|
|
28,776
|
|
|
27,916
|
|
|
240,883
|
|
|||||
Provision for credit losses
|
|
8,047
|
|
|
1,451
|
|
|
(84
|
)
|
|
(5,414
|
)
|
|
4,000
|
|
|||||
Net interest revenue after provision for credit losses
|
|
137,100
|
|
|
37,593
|
|
|
28,860
|
|
|
33,330
|
|
|
236,883
|
|
|||||
Other operating revenue
|
|
40,522
|
|
|
44,024
|
|
|
83,357
|
|
|
38
|
|
|
167,941
|
|
|||||
Other operating expense
|
|
51,039
|
|
|
58,482
|
|
|
62,256
|
|
|
80,840
|
|
|
252,617
|
|
|||||
Net direct contribution
|
|
126,583
|
|
|
23,135
|
|
|
49,961
|
|
|
(47,472
|
)
|
|
152,207
|
|
|||||
Gain (loss) on financial instruments, net
|
|
(3
|
)
|
|
(7,229
|
)
|
|
7
|
|
|
7,225
|
|
|
—
|
|
|||||
Change in fair value of mortgage servicing rights
|
|
—
|
|
|
5,972
|
|
|
—
|
|
|
(5,972
|
)
|
|
—
|
|
|||||
Gain (loss) on repossessed assets, net
|
|
(1,869
|
)
|
|
(87
|
)
|
|
—
|
|
|
1,956
|
|
|
—
|
|
|||||
Corporate expense allocations
|
|
9,124
|
|
|
11,037
|
|
|
11,127
|
|
|
(31,288
|
)
|
|
—
|
|
|||||
Net income before taxes
|
|
115,587
|
|
|
10,754
|
|
|
38,841
|
|
|
(12,975
|
)
|
|
152,207
|
|
|||||
Federal and state income taxes
|
|
30,623
|
|
|
2,739
|
|
|
9,975
|
|
|
(8,675
|
)
|
|
34,662
|
|
|||||
Net income
|
|
84,964
|
|
|
8,015
|
|
|
28,866
|
|
|
(4,300
|
)
|
|
117,545
|
|
|||||
Net income attributable to non-controlling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
289
|
|
|
289
|
|
|||||
Net income (loss) attributable to BOK Financial Corp. shareholders
|
|
$
|
84,964
|
|
|
$
|
8,015
|
|
|
$
|
28,866
|
|
|
$
|
(4,589
|
)
|
|
$
|
117,256
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average assets
|
|
$
|
18,499,979
|
|
|
$
|
8,323,543
|
|
|
$
|
8,498,363
|
|
|
$
|
(1,626,068
|
)
|
|
$
|
33,695,817
|
|
|
|
Commercial
|
|
Consumer
|
|
Wealth
Management
|
|
Funds Management and Other
|
|
BOK
Financial
Consolidated
|
||||||||||
Net interest revenue from external sources
|
|
$
|
529,958
|
|
|
$
|
63,504
|
|
|
$
|
56,990
|
|
|
$
|
48,729
|
|
|
$
|
699,181
|
|
Net interest revenue (expense) from internal sources
|
|
(107,715
|
)
|
|
51,811
|
|
|
26,431
|
|
|
29,473
|
|
|
—
|
|
|||||
Net interest revenue
|
|
422,243
|
|
|
115,315
|
|
|
83,421
|
|
|
78,202
|
|
|
699,181
|
|
|||||
Provision for credit losses
|
|
18,781
|
|
|
3,890
|
|
|
(238
|
)
|
|
(23,433
|
)
|
|
(1,000
|
)
|
|||||
Net interest revenue after provision for credit losses
|
|
403,462
|
|
|
111,425
|
|
|
83,659
|
|
|
101,635
|
|
|
700,181
|
|
|||||
Other operating revenue
|
|
123,245
|
|
|
135,291
|
|
|
228,766
|
|
|
(6,973
|
)
|
|
480,329
|
|
|||||
Other operating expense
|
|
148,796
|
|
|
174,728
|
|
|
188,691
|
|
|
231,308
|
|
|
743,523
|
|
|||||
Net direct contribution
|
|
377,911
|
|
|
71,988
|
|
|
123,734
|
|
|
(136,646
|
)
|
|
436,987
|
|
|||||
Gain (loss) on financial instruments, net
|
|
13
|
|
|
(36,901
|
)
|
|
7
|
|
|
36,881
|
|
|
—
|
|
|||||
Change in fair value of mortgage servicing rights
|
|
—
|
|
|
28,901
|
|
|
—
|
|
|
(28,901
|
)
|
|
—
|
|
|||||
Gain (loss) on repossessed assets, net
|
|
(6,102
|
)
|
|
(21
|
)
|
|
—
|
|
|
6,123
|
|
|
—
|
|
|||||
Corporate expense allocations
|
|
29,092
|
|
|
33,283
|
|
|
31,084
|
|
|
(93,459
|
)
|
|
—
|
|
|||||
Net income before taxes
|
|
342,730
|
|
|
30,684
|
|
|
92,657
|
|
|
(29,084
|
)
|
|
436,987
|
|
|||||
Federal and state income taxes
|
|
90,943
|
|
|
7,816
|
|
|
23,824
|
|
|
(23,643
|
)
|
|
98,940
|
|
|||||
Net income
|
|
251,787
|
|
|
22,868
|
|
|
68,833
|
|
|
(5,441
|
)
|
|
338,047
|
|
|||||
Net income attributable to non-controlling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
857
|
|
|
857
|
|
|||||
Net income attributable to BOK Financial Corp. shareholders
|
|
$
|
251,787
|
|
|
$
|
22,868
|
|
|
$
|
68,833
|
|
|
$
|
(6,298
|
)
|
|
$
|
337,190
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average assets
|
|
$
|
18,124,571
|
|
|
$
|
8,381,205
|
|
|
$
|
8,364,712
|
|
|
$
|
(1,094,993
|
)
|
|
$
|
33,775,495
|
|
•
|
Identify the contract with a customer
|
•
|
Identify the performance obligations in the contract
|
•
|
Determine the transaction price
|
•
|
Allocate the transaction price to the performance obligations in the contract
|
•
|
Recognize revenue when (or as) the Company satisfies a performance obligation
|
|
Commercial
|
|
Consumer
|
|
Wealth Management
|
|
Funds Management & Other3
|
|
Consolidated
|
|
Out of Scope1
|
|
In Scope2
|
||||||||||||||
Trading revenue
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
24,091
|
|
|
$
|
—
|
|
|
$
|
24,091
|
|
|
$
|
24,091
|
|
|
$
|
—
|
|
Customer hedging revenue
|
2,283
|
|
|
—
|
|
|
1,810
|
|
|
591
|
|
|
4,684
|
|
|
4,684
|
|
|
—
|
|
|||||||
Retail brokerage revenue
|
—
|
|
|
—
|
|
|
4,204
|
|
|
—
|
|
|
4,204
|
|
|
—
|
|
|
4,204
|
|
|||||||
Insurance brokerage revenue
|
—
|
|
|
—
|
|
|
3,375
|
|
|
(513
|
)
|
|
2,862
|
|
|
—
|
|
|
2,862
|
|
|||||||
Investment banking revenue
|
4,408
|
|
|
—
|
|
|
3,590
|
|
|
1
|
|
|
7,999
|
|
|
3,762
|
|
|
4,237
|
|
|||||||
Brokerage and trading revenue
|
6,691
|
|
|
—
|
|
|
37,070
|
|
|
79
|
|
|
43,840
|
|
|
32,537
|
|
|
11,303
|
|
|||||||
TransFund EFT network revenue
|
18,465
|
|
|
1,020
|
|
|
(23
|
)
|
|
2
|
|
|
19,464
|
|
|
—
|
|
|
19,464
|
|
|||||||
Merchant services revenue
|
2,203
|
|
|
14
|
|
|
—
|
|
|
—
|
|
|
2,217
|
|
|
—
|
|
|
2,217
|
|
|||||||
Corporate card revenue
|
328
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
334
|
|
|
—
|
|
|
334
|
|
|||||||
Transaction card revenue
|
20,996
|
|
|
1,034
|
|
|
(17
|
)
|
|
2
|
|
|
22,015
|
|
|
—
|
|
|
22,015
|
|
|||||||
Personal trust revenue
|
—
|
|
|
—
|
|
|
20,239
|
|
|
(1
|
)
|
|
20,238
|
|
|
—
|
|
|
20,238
|
|
|||||||
Corporate trust revenue
|
—
|
|
|
—
|
|
|
6,204
|
|
|
1
|
|
|
6,205
|
|
|
—
|
|
|
6,205
|
|
|||||||
Institutional trust & retirement plan services revenue
|
—
|
|
|
—
|
|
|
10,740
|
|
|
—
|
|
|
10,740
|
|
|
—
|
|
|
10,740
|
|
|||||||
Investment management services and other revenue
|
—
|
|
|
—
|
|
|
6,480
|
|
|
(42
|
)
|
|
6,438
|
|
|
—
|
|
|
6,438
|
|
|||||||
Fiduciary and asset management revenue
|
—
|
|
|
—
|
|
|
43,663
|
|
|
(42
|
)
|
|
43,621
|
|
|
—
|
|
|
43,621
|
|
|||||||
Commercial account service charge revenue
|
10,609
|
|
|
467
|
|
|
540
|
|
|
(3
|
)
|
|
11,613
|
|
|
—
|
|
|
11,613
|
|
|||||||
Overdraft fee revenue
|
81
|
|
|
9,603
|
|
|
45
|
|
|
3
|
|
|
9,732
|
|
|
—
|
|
|
9,732
|
|
|||||||
Check card revenue
|
—
|
|
|
5,721
|
|
|
—
|
|
|
—
|
|
|
5,721
|
|
|
—
|
|
|
5,721
|
|
|||||||
Automated service charge and other deposit fee revenue
|
197
|
|
|
1,519
|
|
|
53
|
|
|
2
|
|
|
1,771
|
|
|
—
|
|
|
1,771
|
|
|||||||
Deposit service charges and fees
|
10,887
|
|
|
17,310
|
|
|
638
|
|
|
2
|
|
|
28,837
|
|
|
—
|
|
|
28,837
|
|
|||||||
Mortgage production revenue
|
—
|
|
|
13,815
|
|
|
—
|
|
|
(1
|
)
|
|
13,814
|
|
|
13,814
|
|
|
—
|
|
|||||||
Mortgage servicing revenue
|
—
|
|
|
16,828
|
|
|
—
|
|
|
(462
|
)
|
|
16,366
|
|
|
16,366
|
|
|
—
|
|
|||||||
Mortgage banking revenue
|
—
|
|
|
30,643
|
|
|
—
|
|
|
(463
|
)
|
|
30,180
|
|
|
30,180
|
|
|
—
|
|
|||||||
Other revenue
|
7,585
|
|
|
2,474
|
|
|
8,068
|
|
|
(501
|
)
|
|
17,626
|
|
|
11,812
|
|
|
5,814
|
|
|||||||
Total fees and commissions revenue
|
$
|
46,159
|
|
|
$
|
51,461
|
|
|
$
|
89,422
|
|
|
$
|
(923
|
)
|
|
$
|
186,119
|
|
|
$
|
74,529
|
|
|
$
|
111,590
|
|
1
|
Out of scope revenue generally relates to financial instruments or contractual rights and obligations within the scope of other applicable accounting guidance.
|
2
|
In scope revenue represents revenue subject to FASB ASC Topic 606, Revenue from Contracts with Customers.
|
3
|
CoBiz operations are included in Funds Management and Other for the first quarter of 2019.
|
|
Commercial
|
|
Consumer
|
|
Wealth Management
|
|
Funds Management & Other3
|
|
Consolidated
|
|
Out of Scope1
|
|
In Scope2
|
||||||||||||||
Trading revenue
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
58,890
|
|
|
$
|
—
|
|
|
$
|
58,890
|
|
|
$
|
58,890
|
|
|
$
|
—
|
|
Customer hedging revenue
|
6,243
|
|
|
—
|
|
|
9,444
|
|
|
1,019
|
|
|
16,706
|
|
|
16,706
|
|
|
—
|
|
|||||||
Retail brokerage revenue
|
—
|
|
|
—
|
|
|
12,192
|
|
|
(65
|
)
|
|
12,127
|
|
|
—
|
|
|
12,127
|
|
|||||||
Insurance brokerage revenue
|
—
|
|
|
—
|
|
|
7,063
|
|
|
3,729
|
|
|
10,792
|
|
|
—
|
|
|
10,792
|
|
|||||||
Investment banking revenue
|
8,345
|
|
|
—
|
|
|
9,123
|
|
|
—
|
|
|
17,468
|
|
|
7,189
|
|
|
10,279
|
|
|||||||
Brokerage and trading revenue
|
14,588
|
|
|
—
|
|
|
96,712
|
|
|
4,683
|
|
|
115,983
|
|
|
82,785
|
|
|
33,198
|
|
|||||||
TransFund EFT network revenue
|
54,623
|
|
|
2,975
|
|
|
(60
|
)
|
|
3
|
|
|
57,541
|
|
|
—
|
|
|
57,541
|
|
|||||||
Merchant services revenue
|
6,351
|
|
|
43
|
|
|
—
|
|
|
122
|
|
|
6,516
|
|
|
—
|
|
|
6,516
|
|
|||||||
Corporate card revenue
|
598
|
|
|
—
|
|
|
11
|
|
|
2
|
|
|
611
|
|
|
—
|
|
|
611
|
|
|||||||
Transaction card revenue
|
61,572
|
|
|
3,018
|
|
|
(49
|
)
|
|
127
|
|
|
64,668
|
|
|
—
|
|
|
64,668
|
|
|||||||
Personal trust revenue
|
—
|
|
|
—
|
|
|
61,028
|
|
|
—
|
|
|
61,028
|
|
|
—
|
|
|
61,028
|
|
|||||||
Corporate trust revenue
|
—
|
|
|
—
|
|
|
18,736
|
|
|
—
|
|
|
18,736
|
|
|
—
|
|
|
18,736
|
|
|||||||
Institutional trust & retirement plan services revenue
|
—
|
|
|
—
|
|
|
32,919
|
|
|
—
|
|
|
32,919
|
|
|
—
|
|
|
32,919
|
|
|||||||
Investment management services and other revenue
|
—
|
|
|
—
|
|
|
17,730
|
|
|
1,591
|
|
|
19,321
|
|
|
—
|
|
|
19,321
|
|
|||||||
Fiduciary and asset management revenue
|
—
|
|
|
—
|
|
|
130,413
|
|
|
1,591
|
|
|
132,004
|
|
|
—
|
|
|
132,004
|
|
|||||||
Commercial account service charge revenue
|
31,296
|
|
|
1,283
|
|
|
1,605
|
|
|
1,804
|
|
|
35,988
|
|
|
—
|
|
|
35,988
|
|
|||||||
Overdraft fee revenue
|
248
|
|
|
26,971
|
|
|
108
|
|
|
(231
|
)
|
|
27,096
|
|
|
—
|
|
|
27,096
|
|
|||||||
Check card revenue
|
—
|
|
|
16,299
|
|
|
—
|
|
|
165
|
|
|
16,464
|
|
|
—
|
|
|
16,464
|
|
|||||||
Automated service charge and other deposit fee revenue
|
569
|
|
|
4,762
|
|
|
228
|
|
|
47
|
|
|
5,606
|
|
|
—
|
|
|
5,606
|
|
|||||||
Deposit service charges and fees
|
32,113
|
|
|
49,315
|
|
|
1,941
|
|
|
1,785
|
|
|
85,154
|
|
|
—
|
|
|
85,154
|
|
|||||||
Mortgage production revenue
|
—
|
|
|
33,554
|
|
|
—
|
|
|
(3
|
)
|
|
33,551
|
|
|
33,551
|
|
|
—
|
|
|||||||
Mortgage servicing revenue
|
—
|
|
|
50,014
|
|
|
—
|
|
|
(1,420
|
)
|
|
48,594
|
|
|
48,594
|
|
|
—
|
|
|||||||
Mortgage banking revenue
|
—
|
|
|
83,568
|
|
|
—
|
|
|
(1,423
|
)
|
|
82,145
|
|
|
82,145
|
|
|
—
|
|
|||||||
Other revenue
|
17,037
|
|
|
7,211
|
|
|
19,586
|
|
|
(1,009
|
)
|
|
42,825
|
|
|
28,655
|
|
|
14,170
|
|
|||||||
Total fees and commissions revenue
|
$
|
125,310
|
|
|
$
|
143,112
|
|
|
$
|
248,603
|
|
|
$
|
5,754
|
|
|
$
|
522,779
|
|
|
$
|
193,585
|
|
|
$
|
329,194
|
|
1
|
Out of scope revenue generally relates to financial instruments or contractual rights and obligations within the scope of other applicable accounting guidance.
|
2
|
In scope revenue represents revenue subject to FASB ASC Topic 606, Revenue from Contracts with Customers.
|
3
|
CoBiz operations are included in Funds Management and Other for the first quarter of 2019.
|
|
Commercial
|
|
Consumer
|
|
Wealth Management
|
|
Funds Management & Other
|
|
Consolidated
|
|
Out of Scope1
|
|
In Scope2
|
||||||||||||||
Trading revenue
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,830
|
|
|
$
|
—
|
|
|
$
|
4,830
|
|
|
$
|
4,830
|
|
|
$
|
—
|
|
Customer hedging revenue
|
1,350
|
|
|
—
|
|
|
6,935
|
|
|
229
|
|
|
8,514
|
|
|
8,514
|
|
|
—
|
|
|||||||
Retail brokerage revenue
|
—
|
|
|
—
|
|
|
4,398
|
|
|
(73
|
)
|
|
4,325
|
|
|
—
|
|
|
4,325
|
|
|||||||
Insurance brokerage revenue
|
—
|
|
|
—
|
|
|
170
|
|
|
—
|
|
|
170
|
|
|
—
|
|
|
170
|
|
|||||||
Investment banking revenue
|
1,765
|
|
|
—
|
|
|
3,482
|
|
|
—
|
|
|
5,247
|
|
|
1,410
|
|
|
3,837
|
|
|||||||
Brokerage and trading revenue
|
3,115
|
|
|
—
|
|
|
19,815
|
|
|
156
|
|
|
23,086
|
|
|
14,754
|
|
|
8,332
|
|
|||||||
TransFund EFT network revenue
|
18,397
|
|
|
1,009
|
|
|
(21
|
)
|
|
2
|
|
|
19,387
|
|
|
—
|
|
|
19,387
|
|
|||||||
Merchant services revenue
|
1,995
|
|
|
14
|
|
|
—
|
|
|
—
|
|
|
2,009
|
|
|
—
|
|
|
2,009
|
|
|||||||
Corporate card revenue
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Transaction card revenue
|
20,392
|
|
|
1,023
|
|
|
(21
|
)
|
|
2
|
|
|
21,396
|
|
|
—
|
|
|
21,396
|
|
|||||||
Personal trust revenue
|
—
|
|
|
—
|
|
|
35,822
|
|
|
1
|
|
|
35,823
|
|
|
—
|
|
|
35,823
|
|
|||||||
Corporate trust revenue
|
—
|
|
|
—
|
|
|
5,741
|
|
|
—
|
|
|
5,741
|
|
|
—
|
|
|
5,741
|
|
|||||||
Institutional trust & retirement plan services revenue
|
—
|
|
|
—
|
|
|
11,095
|
|
|
(1
|
)
|
|
11,094
|
|
|
—
|
|
|
11,094
|
|
|||||||
Investment management services and other revenue
|
—
|
|
|
—
|
|
|
4,903
|
|
|
(47
|
)
|
|
4,856
|
|
|
—
|
|
|
4,856
|
|
|||||||
Fiduciary and asset management revenue
|
—
|
|
|
—
|
|
|
57,561
|
|
|
(47
|
)
|
|
57,514
|
|
|
—
|
|
|
57,514
|
|
|||||||
Commercial account service charge revenue
|
10,294
|
|
|
366
|
|
|
587
|
|
|
(3
|
)
|
|
11,244
|
|
|
—
|
|
|
11,244
|
|
|||||||
Overdraft fee revenue
|
95
|
|
|
9,413
|
|
|
30
|
|
|
3
|
|
|
9,541
|
|
|
—
|
|
|
9,541
|
|
|||||||
Check card revenue
|
—
|
|
|
5,254
|
|
|
—
|
|
|
—
|
|
|
5,254
|
|
|
—
|
|
|
5,254
|
|
|||||||
Automated service charge and other deposit fee revenue
|
35
|
|
|
1,661
|
|
|
22
|
|
|
8
|
|
|
1,726
|
|
|
—
|
|
|
1,726
|
|
|||||||
Deposit service charges and fees
|
10,424
|
|
|
16,694
|
|
|
639
|
|
|
8
|
|
|
27,765
|
|
|
—
|
|
|
27,765
|
|
|||||||
Mortgage production revenue
|
—
|
|
|
7,250
|
|
|
—
|
|
|
—
|
|
|
7,250
|
|
|
7,250
|
|
|
—
|
|
|||||||
Mortgage servicing revenue
|
—
|
|
|
16,748
|
|
|
—
|
|
|
(462
|
)
|
|
16,286
|
|
|
16,286
|
|
|
—
|
|
|||||||
Mortgage banking revenue
|
—
|
|
|
23,998
|
|
|
—
|
|
|
(462
|
)
|
|
23,536
|
|
|
23,536
|
|
|
—
|
|
|||||||
Other revenue
|
5,460
|
|
|
2,323
|
|
|
5,568
|
|
|
(451
|
)
|
|
12,900
|
|
|
8,799
|
|
|
4,101
|
|
|||||||
Total fees and commissions revenue
|
$
|
39,391
|
|
|
$
|
44,038
|
|
|
$
|
83,562
|
|
|
$
|
(794
|
)
|
|
$
|
166,197
|
|
|
$
|
47,089
|
|
|
$
|
119,108
|
|
1
|
Out of scope revenue generally relates to financial instruments or contractual rights and obligations within the scope of other applicable accounting guidance.
|
2
|
In scope revenue represents revenue subject to FASB ASC Topic 606, Revenue from Contracts with Customers.
|
|
Commercial
|
|
Consumer
|
|
Wealth Management
|
|
Funds Management & Other
|
|
Consolidated
|
|
Out of Scope1
|
|
In Scope2
|
||||||||||||||
Trading revenue
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
21,562
|
|
|
$
|
—
|
|
|
$
|
21,562
|
|
|
$
|
21,562
|
|
|
$
|
—
|
|
Customer hedging revenue
|
6,264
|
|
|
—
|
|
|
21,511
|
|
|
1,441
|
|
|
29,216
|
|
|
29,216
|
|
|
—
|
|
|||||||
Retail brokerage revenue
|
—
|
|
|
—
|
|
|
13,751
|
|
|
(246
|
)
|
|
13,505
|
|
|
—
|
|
|
13,505
|
|
|||||||
Insurance brokerage revenue
|
—
|
|
|
—
|
|
|
555
|
|
|
—
|
|
|
555
|
|
|
—
|
|
|
555
|
|
|||||||
Investment banking revenue
|
5,729
|
|
|
—
|
|
|
9,655
|
|
|
—
|
|
|
15,384
|
|
|
4,772
|
|
|
10,612
|
|
|||||||
Brokerage and trading revenue
|
11,993
|
|
|
—
|
|
|
67,034
|
|
|
1,195
|
|
|
80,222
|
|
|
55,550
|
|
|
24,672
|
|
|||||||
TransFund EFT network revenue
|
54,647
|
|
|
3,005
|
|
|
(61
|
)
|
|
5
|
|
|
57,596
|
|
|
—
|
|
|
57,596
|
|
|||||||
Merchant services revenue
|
5,720
|
|
|
45
|
|
|
—
|
|
|
—
|
|
|
5,765
|
|
|
—
|
|
|
5,765
|
|
|||||||
Corporate card revenue
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Transaction card revenue
|
60,367
|
|
|
3,050
|
|
|
(61
|
)
|
|
5
|
|
|
63,361
|
|
|
—
|
|
|
63,361
|
|
|||||||
Personal trust revenue
|
—
|
|
|
—
|
|
|
76,481
|
|
|
(2
|
)
|
|
76,479
|
|
|
—
|
|
|
76,479
|
|
|||||||
Corporate trust revenue
|
—
|
|
|
—
|
|
|
16,317
|
|
|
—
|
|
|
16,317
|
|
|
—
|
|
|
16,317
|
|
|||||||
Institutional trust & retirement plan services revenue
|
—
|
|
|
—
|
|
|
33,584
|
|
|
3
|
|
|
33,587
|
|
|
—
|
|
|
33,587
|
|
|||||||
Investment management services and other revenue
|
—
|
|
|
—
|
|
|
14,808
|
|
|
(153
|
)
|
|
14,655
|
|
|
—
|
|
|
14,655
|
|
|||||||
Fiduciary and asset management revenue
|
—
|
|
|
—
|
|
|
141,190
|
|
|
(152
|
)
|
|
141,038
|
|
|
—
|
|
|
141,038
|
|
|||||||
Commercial account service charge revenue
|
32,150
|
|
|
1,087
|
|
|
1,802
|
|
|
(3
|
)
|
|
35,036
|
|
|
—
|
|
|
35,036
|
|
|||||||
Overdraft fee revenue
|
283
|
|
|
26,665
|
|
|
96
|
|
|
13
|
|
|
27,057
|
|
|
—
|
|
|
27,057
|
|
|||||||
Check card revenue
|
—
|
|
|
15,515
|
|
|
—
|
|
|
—
|
|
|
15,515
|
|
|
—
|
|
|
15,515
|
|
|||||||
Automated service charge and other deposit fee revenue
|
110
|
|
|
4,953
|
|
|
72
|
|
|
17
|
|
|
5,152
|
|
|
—
|
|
|
5,152
|
|
|||||||
Deposit service charges and fees
|
32,543
|
|
|
48,220
|
|
|
1,970
|
|
|
27
|
|
|
82,760
|
|
|
—
|
|
|
82,760
|
|
|||||||
Mortgage production revenue
|
—
|
|
|
26,617
|
|
|
—
|
|
|
—
|
|
|
26,617
|
|
|
26,617
|
|
|
—
|
|
|||||||
Mortgage servicing revenue
|
—
|
|
|
50,677
|
|
|
—
|
|
|
(1,387
|
)
|
|
49,290
|
|
|
49,290
|
|
|
—
|
|
|||||||
Mortgage banking revenue
|
—
|
|
|
77,294
|
|
|
—
|
|
|
(1,387
|
)
|
|
75,907
|
|
|
75,907
|
|
|
—
|
|
|||||||
Other revenue
|
17,379
|
|
|
6,770
|
|
|
18,725
|
|
|
(3,093
|
)
|
|
39,781
|
|
|
27,552
|
|
|
12,229
|
|
|||||||
Total fees and commissions revenue
|
$
|
122,282
|
|
|
$
|
135,334
|
|
|
$
|
228,858
|
|
|
$
|
(3,405
|
)
|
|
$
|
483,069
|
|
|
$
|
159,009
|
|
|
$
|
324,060
|
|
1
|
Out of scope revenue generally relates to financial instruments or contractual rights and obligations within the scope of other applicable accounting guidance.
|
2
|
In scope revenue represents revenue subject to FASB ASC Topic 606, Revenue from Contracts with Customers.
|
•
|
Quoted prices for similar, but not identical, assets or liabilities in active markets;
|
•
|
Quoted prices for identical or similar assets or liabilities in inactive markets;
|
•
|
Inputs other than quoted prices that are observable, such as interest rate and yield curves, volatilities, prepayment speeds, loss severities, credit risks and default rates;
|
•
|
Other inputs derived from or corroborated by observable market inputs.
|
|
|
Total
|
|
Quoted Prices in Active Markets for Identical Instruments (Level 1)
|
|
Significant Other Observable Inputs (Level 2)
|
|
Significant Unobservable Inputs
(Level 3)
|
||||||||
Assets:
|
|
|
|
|
|
|
|
|
||||||||
Trading securities:
|
|
|
|
|
|
|
|
|
||||||||
U.S. government agency debentures
|
|
$
|
63,334
|
|
|
$
|
—
|
|
|
$
|
63,334
|
|
|
$
|
—
|
|
Residential agency mortgage-backed securities
|
|
1,480,458
|
|
|
—
|
|
|
1,480,458
|
|
|
—
|
|
||||
Municipal and other tax-exempt securities
|
|
44,105
|
|
|
—
|
|
|
44,105
|
|
|
—
|
|
||||
Asset-backed securities
|
|
36,928
|
|
|
—
|
|
|
36,928
|
|
|
—
|
|
||||
Other trading securities
|
|
50,387
|
|
|
—
|
|
|
50,387
|
|
|
—
|
|
||||
Total trading securities
|
|
1,675,212
|
|
|
—
|
|
|
1,675,212
|
|
|
—
|
|
||||
Available for sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Treasury
|
|
2,296
|
|
|
2,296
|
|
|
—
|
|
|
—
|
|
||||
Municipal and other tax-exempt securities
|
|
1,848
|
|
|
—
|
|
|
1,848
|
|
|
—
|
|
||||
Residential agency mortgage-backed securities
|
|
7,740,461
|
|
|
—
|
|
|
7,740,461
|
|
|
—
|
|
||||
Residential non-agency mortgage-backed securities
|
|
44,803
|
|
|
—
|
|
|
44,803
|
|
|
—
|
|
||||
Commercial agency mortgage-backed securities
|
|
3,234,671
|
|
|
—
|
|
|
3,234,671
|
|
|
—
|
|
||||
Other debt securities
|
|
472
|
|
|
—
|
|
|
—
|
|
|
472
|
|
||||
Total available for sale securities
|
|
11,024,551
|
|
|
2,296
|
|
|
11,021,783
|
|
|
472
|
|
||||
Fair value option securities:
|
|
|
|
|
|
|
|
|
||||||||
U.S. Treasury
|
|
552,536
|
|
|
552,536
|
|
|
—
|
|
|
—
|
|
||||
Residential agency mortgage-backed securities
|
|
1,263,862
|
|
|
—
|
|
|
1,263,862
|
|
|
—
|
|
||||
Total fair value option securities
|
|
1,816,398
|
|
|
552,536
|
|
|
1,263,862
|
|
|
—
|
|
||||
Residential mortgage loans held for sale
|
|
282,487
|
|
|
—
|
|
|
268,919
|
|
|
13,568
|
|
||||
Mortgage servicing rights1
|
|
193,661
|
|
|
—
|
|
|
—
|
|
|
193,661
|
|
||||
Derivative contracts, net of cash collateral2
|
|
352,019
|
|
|
40,491
|
|
|
311,528
|
|
|
—
|
|
||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|||||||
Derivative contracts, net of cash collateral2
|
|
336,791
|
|
|
—
|
|
|
336,791
|
|
|
—
|
|
1
|
A reconciliation of the beginning and ending fair value of mortgage servicing rights and disclosures of significant assumptions used to determine fair value are presented in Note 6, Mortgage Banking Activities.
|
2
|
See Note 3 for detail of fair value of derivative contracts by contract type. Derivative contracts in asset positions that were valued based on quoted prices in active markets for identical instruments (Level 1) are primarily exchange-traded energy, interest rate and agricultural derivative contacts, net of cash margin. Derivative contacts in liability positions that were valued using quoted prices in active markets for identical instruments are exchange-traded interest rate derivative contracts, fully offset by cash margin.
|
|
|
Total
|
|
Quoted Prices in Active Markets for Identical Instruments (Level 1)
|
|
Significant Other Observable Inputs (Level 2)
|
|
Significant Unobservable Inputs
(Level 3) |
||||||||
Assets:
|
|
|
|
|
|
|
|
|
||||||||
Trading securities:
|
|
|
|
|
|
|
|
|
||||||||
U.S. government agency debentures
|
|
$
|
63,765
|
|
|
$
|
—
|
|
|
$
|
63,765
|
|
|
$
|
—
|
|
Residential agency mortgage-backed securities
|
|
1,791,584
|
|
|
—
|
|
|
1,791,584
|
|
|
—
|
|
||||
Municipal and other tax-exempt securities
|
|
34,507
|
|
|
—
|
|
|
34,507
|
|
|
—
|
|
||||
Asset-backed securities
|
|
42,656
|
|
|
—
|
|
|
42,656
|
|
|
—
|
|
||||
Other trading securities
|
|
24,411
|
|
|
—
|
|
|
24,411
|
|
|
—
|
|
||||
Total trading securities
|
|
1,956,923
|
|
|
—
|
|
|
1,956,923
|
|
|
—
|
|
||||
Available for sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Treasury
|
|
493
|
|
|
493
|
|
|
—
|
|
|
—
|
|
||||
Municipal and other tax-exempt securities
|
|
2,864
|
|
|
—
|
|
|
2,864
|
|
|
—
|
|
||||
Residential agency mortgage-backed securities
|
|
5,804,708
|
|
|
—
|
|
|
5,804,708
|
|
|
—
|
|
||||
Residential non-agency mortgage-backed securities
|
|
59,736
|
|
|
—
|
|
|
59,736
|
|
|
—
|
|
||||
Commercial agency mortgage-backed securities
|
|
2,953,889
|
|
|
—
|
|
|
2,953,889
|
|
|
—
|
|
||||
Other debt securities
|
|
35,430
|
|
|
—
|
|
|
34,958
|
|
|
472
|
|
||||
Total available for sale securities
|
|
8,857,120
|
|
|
493
|
|
|
8,856,155
|
|
|
472
|
|
||||
Fair value option securities – Residential agency mortgage-backed securities
|
|
283,235
|
|
|
—
|
|
|
283,235
|
|
|
—
|
|
||||
Residential mortgage loans held for sale
|
|
149,221
|
|
|
—
|
|
|
134,014
|
|
|
15,207
|
|
||||
Mortgage servicing rights1
|
|
259,254
|
|
|
—
|
|
|
—
|
|
|
259,254
|
|
||||
Derivative contracts, net of cash collateral2
|
|
320,929
|
|
|
44,074
|
|
|
276,855
|
|
|
—
|
|
||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|||||||
Derivative contracts, net of cash collateral2
|
|
362,306
|
|
|
—
|
|
|
362,306
|
|
|
—
|
|
1
|
A reconciliation of the beginning and ending fair value of mortgage servicing rights and disclosures of significant assumptions used to determine fair value are presented in Note 6, Mortgage Banking Activities.
|
2
|
See Note 3 for detail of fair value of derivative contracts by contract type. Derivative contracts based on quoted prices in active markets for identical instruments (Level 1) are exchange-traded interest rate, energy and agricultural derivative contacts, net of cash margin. Derivative contracts in liability positions that were valued using quoted prices in active markets for identical instruments (Level 1) are exchange-traded interest rate contracts, fully offset by cash margin.
|
|
|
Available for sale - Other debt securities
|
|
Residential mortgage loans held for sale
|
||||
Balance, June 30, 2019
|
|
$
|
472
|
|
|
$
|
16,073
|
|
Transfer to Level 3 from Level 21
|
|
—
|
|
|
261
|
|
||
Purchases
|
|
—
|
|
|
—
|
|
||
Proceeds from sales
|
|
—
|
|
|
(3,152
|
)
|
||
Redemptions and distributions
|
|
—
|
|
|
—
|
|
||
Gain (loss) recognized in earnings:
|
|
|
|
|
||||
Mortgage banking revenue
|
|
—
|
|
|
386
|
|
||
Other comprehensive income (loss):
|
|
|
|
|
||||
Net change in unrealized gain (loss)
|
|
—
|
|
|
—
|
|
||
Balance, September 30, 2019
|
|
$
|
472
|
|
|
$
|
13,568
|
|
1
|
Recurring transfers to Level 3 from Level 2 consist of residential mortgage loans intended for sale to U.S. government agencies that fail to meet conforming standards.
|
|
|
Available for sale - Other debt securities
|
|
Residential mortgage loans held for sale
|
||||
Balance, December 31, 2018
|
|
$
|
472
|
|
|
$
|
15,207
|
|
Transfer to Level 3 from Level 21
|
|
—
|
|
|
2,150
|
|
||
Purchases
|
|
—
|
|
|
—
|
|
||
Proceeds from sales
|
|
—
|
|
|
(4,531
|
)
|
||
Redemptions and distributions
|
|
—
|
|
|
—
|
|
||
Gain (loss) recognized in earnings:
|
|
|
|
|
||||
Mortgage banking revenue
|
|
—
|
|
|
742
|
|
||
Other comprehensive income (loss):
|
|
|
|
|
||||
Net change in unrealized gain (loss)
|
|
—
|
|
|
—
|
|
||
Balance, September 30, 2019
|
|
$
|
472
|
|
|
$
|
13,568
|
|
1
|
Recurring transfers to Level 3 from Level 2 consist of residential mortgage loans intended for sale to U.S. government agencies that fail to meet conforming standards.
|
|
|
Available for Sale Securities
|
|
|
||||||||
|
|
Municipal and other tax-exempt securities
|
|
Other debt securities
|
|
Residential mortgage loans held for sale
|
||||||
Balance, June 30, 2018
|
|
$
|
2,030
|
|
|
$
|
471
|
|
|
$
|
14,243
|
|
Transfer to Level 3 from Level 21
|
|
—
|
|
|
—
|
|
|
2,862
|
|
|||
Purchases
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Proceeds from sales
|
|
—
|
|
|
—
|
|
|
(143
|
)
|
|||
Redemptions and distributions
|
|
(2,050
|
)
|
|
—
|
|
|
—
|
|
|||
Gain (loss) recognized in earnings:
|
|
|
|
|
|
|
||||||
Mortgage banking revenue
|
|
—
|
|
|
—
|
|
|
(124
|
)
|
|||
Other comprehensive income (loss):
|
|
|
|
|
|
|
||||||
Net change in unrealized gain (loss)
|
|
20
|
|
|
1
|
|
|
—
|
|
|||
Balance, September 30, 2018
|
|
$
|
—
|
|
|
$
|
472
|
|
|
$
|
16,838
|
|
1
|
Recurring transfers to Level 3 from Level 2 consist of residential mortgage loans intended for sale to U.S. government agencies that fail to meet conforming standards.
|
|
|
Available for Sale Securities
|
|
|
||||||||
|
|
Municipal and other tax-exempt
|
|
Other debt securities
|
|
Residential mortgage loans held for sale
|
||||||
Balance, December 31, 2017
|
|
$
|
4,802
|
|
|
$
|
472
|
|
|
$
|
12,299
|
|
Transfer to Level 3 from Level 21
|
|
—
|
|
|
—
|
|
|
5,603
|
|
|||
Purchases
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Proceeds from sales
|
|
—
|
|
|
—
|
|
|
(853
|
)
|
|||
Redemptions and distributions
|
|
(5,095
|
)
|
|
—
|
|
|
—
|
|
|||
Gain (loss) recognized in earnings
|
|
|
|
|
|
|
||||||
Mortgage banking revenue
|
|
—
|
|
|
—
|
|
|
(211
|
)
|
|||
Other comprehensive income (loss):
|
|
|
|
|
|
|
||||||
Net change in unrealized gain (loss)
|
|
293
|
|
|
—
|
|
|
—
|
|
|||
Balance, September 30, 2018
|
|
$
|
—
|
|
|
$
|
472
|
|
|
$
|
16,838
|
|
1
|
Recurring transfers to Level 3 from Level 2 consist of residential mortgage loans intended for sale to U.S. government agencies that fail to meet conforming standards.
|
|
|
Fair
Value
|
|
Valuation Technique(s)
|
|
Unobservable Input
|
|
Range
(Weighted Average)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale securities – Other debt securities
|
|
472
|
|
|
Discounted cash flows
|
1
|
Interest rate spread
|
|
7.46%-7.46% (7.46%)
|
3
|
94.42%-94.42% (94.42%)
|
2
|
|||||||||
Residential mortgage loans held for sale
|
|
13,568
|
|
|
Quoted prices of loans sold in securitization transactions, with a liquidity discount applied
|
|
Liquidity discount applied to the market value of mortgage loans qualifying for sale to U.S. government agencies.
|
|
96.36%
|
|
1
|
Discounted cash flows developed using discount rates primarily based on reference to interest rate spreads for comparable securities of similar duration and credit rating as determined by the nationally-recognized rating agencies, adjusted for lack of trading volume.
|
2
|
Represents fair value as a percentage of par value.
|
3
|
Interest rate yields used to value investment grade taxable securities based on comparable short-term taxable securities which are generally yielding approximately 3 percent.
|
|
|
Fair
Value
|
|
Valuation Technique(s)
|
|
Unobservable Input
|
|
Range
(Weighted Average)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale securities – Other debt securities
|
|
472
|
|
|
Discounted cash flows
|
1
|
Interest rate spread
|
|
7.88%-7.88% (7.88%)
|
3
|
94.44%-94.44% (94.44%)
|
2
|
|||||||||
Residential mortgage loans held for sale
|
|
15,207
|
|
|
Quoted prices of loans sold in securitization transactions, with a liquidity discount applied
|
|
Liquidity discount applied to the market value of mortgage loans qualifying for sale to U.S. government agencies.
|
|
92.38%
|
|
1
|
Discounted cash flows developed using discount rates primarily based on reference to interest rate spreads for comparable securities of similar duration and credit rating as determined by the nationally-recognized rating agencies, adjusted for lack of trading volume
|
2
|
Represents fair value as a percentage of par value.
|
3
|
Interest rate yields used to value investment grade taxable securities based on comparable short-term taxable securities which are generally yielding less than 3 percent.
|
|
|
|
|
|
|
|
Fair Value Adjustments for the
|
||||||||||||||||||||
|
Carrying Value at September 30, 2019
|
|
Three Months Ended
Sept. 30, 2019 Recognized in: |
|
Nine Months Ended
Sept. 30, 2019 Recognized in: |
||||||||||||||||||||||
|
Quoted Prices
in Active Markets for Identical Instruments
|
|
Significant
Other
Observable
Inputs
|
|
Significant
Unobservable
Inputs
|
|
Gross charge-offs against allowance for loan losses
|
|
Net losses (gains) and operating expenses of repossessed assets
|
|
Gross charge-offs against allowance for loan losses
|
|
Net losses (gains) and operating expenses of repossessed assets
|
||||||||||||||
Impaired loans
|
$
|
—
|
|
|
$
|
79
|
|
|
$
|
9,810
|
|
|
$
|
2,644
|
|
|
$
|
—
|
|
|
$
|
13,868
|
|
|
$
|
—
|
|
Real estate and other repossessed assets
|
—
|
|
|
5,044
|
|
|
936
|
|
|
—
|
|
|
(979
|
)
|
|
—
|
|
|
(532
|
)
|
|
|
|
|
|
|
|
Fair Value Adjustments for the
|
||||||||||||||||||||
|
Carrying Value at September 30, 2018
|
|
Three Months Ended
Sept. 30, 2018 Recognized in: |
|
Nine Months Ended
Sept. 30, 2018 Recognized in: |
||||||||||||||||||||||
|
Quoted Prices
in Active Markets for Identical Instruments
|
|
Significant
Other
Observable
Inputs
|
|
Significant
Unobservable
Inputs
|
|
Gross charge-offs against allowance for loan losses
|
|
Net losses and operating expenses of repossessed assets
|
|
Gross charge-offs against allowance for loan losses
|
|
Net losses and operating expenses of repossessed assets
|
||||||||||||||
Impaired loans
|
$
|
—
|
|
|
$
|
1,065
|
|
|
$
|
24,428
|
|
|
$
|
9,086
|
|
|
$
|
—
|
|
|
$
|
16,279
|
|
|
$
|
—
|
|
Real estate and other repossessed assets
|
—
|
|
|
4,608
|
|
|
6,545
|
|
|
—
|
|
|
2,161
|
|
|
—
|
|
|
7,388
|
|
|
|
Fair Value
|
|
Valuation Technique(s)
|
|
Unobservable Input
|
|
Range
(Weighted Average)
|
||
Impaired loans
|
|
$
|
9,810
|
|
|
Discounted cash flows
|
|
Management knowledge of industry and non-real estate collateral including but not limited to recoverable oil and gas reserves, forward-looking commodity prices, estimated operating costs
|
|
8% - 76% (28%)1
|
Real estate and other repossessed assets
|
|
936
|
|
|
Appraised value, as adjusted
|
|
Marketability adjustments off appraised value2
|
|
75% - 89% (85%)
|
1
|
Represents fair value as a percentage of the unpaid principal balance.
|
2
|
Marketability adjustments include consideration of estimated costs to sell which is approximately 10% of the fair value.
|
|
|
Fair Value
|
|
Valuation Technique(s)
|
|
Unobservable Input
|
|
Range
(Weighted Average)
|
||
Impaired loans
|
|
$
|
24,428
|
|
|
Discounted cash flows
|
|
Management knowledge of industry and non-real estate collateral including but not limited to recoverable oil and gas reserves, forward-looking commodity prices, estimated operating costs
|
|
41% - 84% (55%)1
|
Real estate and other repossessed assets
|
|
6,545
|
|
|
Discounted cash flows
|
|
Recoverable oil and gas reserves, forward-looking commodity prices, estimated operating costs
|
|
N/A
|
1
|
Represents fair value as a percentage of the unpaid principal balance.
|
|
|
Carrying
Value
|
|
Estimated
Fair
Value
|
|
Quoted Prices in Active Markets for Identical Instruments (Level 1)
|
|
Significant Other Observable Inputs
(Level 2)
|
|
Significant Unobservable Inputs
(Level 3) |
||||||||||
Cash and due from banks
|
|
$
|
761,130
|
|
|
$
|
761,130
|
|
|
$
|
761,130
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest-bearing cash and cash equivalents
|
|
465,458
|
|
|
465,458
|
|
|
465,458
|
|
|
—
|
|
|
—
|
|
|||||
Trading securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
U.S. government agency debentures
|
|
63,334
|
|
|
63,334
|
|
|
—
|
|
|
63,334
|
|
|
—
|
|
|||||
Residential agency mortgage-backed securities
|
|
1,480,458
|
|
|
1,480,458
|
|
|
—
|
|
|
1,480,458
|
|
|
—
|
|
|||||
Municipal and other tax-exempt securities
|
|
44,105
|
|
|
44,105
|
|
|
—
|
|
|
44,105
|
|
|
—
|
|
|||||
Asset-backed securities
|
|
36,928
|
|
|
36,928
|
|
|
—
|
|
|
36,928
|
|
|
—
|
|
|||||
Other trading securities
|
|
50,387
|
|
|
50,387
|
|
|
—
|
|
|
50,387
|
|
|
—
|
|
|||||
Total trading securities
|
|
1,675,212
|
|
|
1,675,212
|
|
|
—
|
|
|
1,675,212
|
|
|
—
|
|
|||||
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Municipal and other tax-exempt securities
|
|
104,418
|
|
|
107,647
|
|
|
—
|
|
|
107,647
|
|
|
—
|
|
|||||
Residential agency mortgage-backed securities
|
|
11,125
|
|
|
11,650
|
|
|
—
|
|
|
11,650
|
|
|
—
|
|
|||||
Other debt securities
|
|
188,681
|
|
|
204,724
|
|
|
—
|
|
|
7,702
|
|
|
197,022
|
|
|||||
Total investment securities
|
|
304,224
|
|
|
324,021
|
|
|
—
|
|
|
126,999
|
|
|
197,022
|
|
|||||
Available for sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S. Treasury
|
|
2,296
|
|
|
2,296
|
|
|
2,296
|
|
|
—
|
|
|
—
|
|
|||||
Municipal and other tax-exempt securities
|
|
1,848
|
|
|
1,848
|
|
|
—
|
|
|
1,848
|
|
|
—
|
|
|||||
Residential agency mortgage-backed securities
|
|
7,740,461
|
|
|
7,740,461
|
|
|
—
|
|
|
7,740,461
|
|
|
—
|
|
|||||
Residential non-agency mortgage-backed securities
|
|
44,803
|
|
|
44,803
|
|
|
—
|
|
|
44,803
|
|
|
—
|
|
|||||
Commercial agency mortgage-backed securities
|
|
3,234,671
|
|
|
3,234,671
|
|
|
—
|
|
|
3,234,671
|
|
|
—
|
|
|||||
Other debt securities
|
|
472
|
|
|
472
|
|
|
—
|
|
|
—
|
|
|
472
|
|
|||||
Total available for sale securities
|
|
11,024,551
|
|
|
11,024,551
|
|
|
2,296
|
|
|
11,021,783
|
|
|
472
|
|
|||||
Fair value option securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
U.S. Treasury
|
|
552,536
|
|
|
552,536
|
|
|
552,536
|
|
|
—
|
|
|
—
|
|
|||||
Residential agency mortgage-backed securities
|
|
1,263,862
|
|
|
1,263,862
|
|
|
—
|
|
|
1,263,862
|
|
|
—
|
|
|||||
Total fair value option securities
|
|
1,816,398
|
|
|
1,816,398
|
|
|
552,536
|
|
|
1,263,862
|
|
|
—
|
|
|||||
Residential mortgage loans held for sale
|
|
282,487
|
|
|
282,487
|
|
|
—
|
|
|
268,919
|
|
|
13,568
|
|
|||||
Loans:
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|||||||
Commercial
|
|
14,424,625
|
|
|
14,397,846
|
|
|
—
|
|
|
—
|
|
|
14,397,846
|
|
|||||
Commercial real estate
|
|
4,626,057
|
|
|
4,626,804
|
|
|
—
|
|
|
—
|
|
|
4,626,804
|
|
|||||
Residential mortgage
|
|
2,117,303
|
|
|
2,132,158
|
|
|
—
|
|
|
—
|
|
|
2,132,158
|
|
|||||
Personal
|
|
1,117,382
|
|
|
1,108,984
|
|
|
—
|
|
|
—
|
|
|
1,108,984
|
|
|||||
Total loans
|
|
22,285,367
|
|
|
22,265,792
|
|
|
—
|
|
|
—
|
|
|
22,265,792
|
|
|||||
Allowance for loan losses
|
|
(204,432
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Loans, net of allowance
|
|
22,080,935
|
|
|
22,265,792
|
|
|
—
|
|
|
—
|
|
|
22,265,792
|
|
|||||
Mortgage servicing rights
|
|
193,661
|
|
|
193,661
|
|
|
—
|
|
|
—
|
|
|
193,661
|
|
|||||
Derivative instruments with positive fair value, net of cash collateral
|
|
352,019
|
|
|
352,019
|
|
|
40,491
|
|
|
311,528
|
|
|
—
|
|
|||||
Deposits with no stated maturity
|
|
23,923,535
|
|
|
23,923,535
|
|
|
—
|
|
|
—
|
|
|
23,923,535
|
|
|||||
Time deposits
|
|
2,243,541
|
|
|
2,241,778
|
|
|
—
|
|
|
—
|
|
|
2,241,778
|
|
|||||
Other borrowed funds
|
|
10,235,385
|
|
|
10,193,602
|
|
|
—
|
|
|
—
|
|
|
10,193,602
|
|
|||||
Subordinated debentures
|
|
275,909
|
|
|
276,393
|
|
|
—
|
|
|
276,393
|
|
|
—
|
|
|||||
Derivative instruments with negative fair value, net of cash collateral
|
|
336,791
|
|
|
336,791
|
|
|
—
|
|
|
336,791
|
|
|
—
|
|
|
|
Carrying
Value
|
|
Estimated
Fair
Value
|
|
Quoted Prices in Active Markets for Identical Instruments (Level 1)
|
|
Significant Other Observable Inputs
(Level 2)
|
|
Significant Unobservable Inputs
(Level 3) |
||||||||||
Cash and due from banks
|
|
$
|
741,749
|
|
|
$
|
741,749
|
|
|
$
|
741,749
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest-bearing cash and cash equivalents
|
|
401,675
|
|
|
401,675
|
|
|
401,675
|
|
|
—
|
|
|
—
|
|
|||||
Trading securities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
U.S. government agency debentures
|
|
63,765
|
|
|
63,765
|
|
|
—
|
|
|
63,765
|
|
|
—
|
|
|||||
Residential agency mortgage-backed securities
|
|
1,791,584
|
|
|
1,791,584
|
|
|
—
|
|
|
1,791,584
|
|
|
—
|
|
|||||
Municipal and other tax-exempt securities
|
|
34,507
|
|
|
34,507
|
|
|
—
|
|
|
34,507
|
|
|
—
|
|
|||||
Asset-backed securities
|
|
42,656
|
|
|
42,656
|
|
|
—
|
|
|
42,656
|
|
|
—
|
|
|||||
Other trading securities
|
|
24,411
|
|
|
24,411
|
|
|
—
|
|
|
24,411
|
|
|
—
|
|
|||||
Total trading securities
|
|
1,956,923
|
|
|
1,956,923
|
|
|
—
|
|
|
1,956,923
|
|
|
—
|
|
|||||
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Municipal and other tax-exempt securities
|
|
137,296
|
|
|
138,562
|
|
|
—
|
|
|
138,562
|
|
|
—
|
|
|||||
Residential agency mortgage-backed securities
|
|
12,612
|
|
|
12,770
|
|
|
—
|
|
|
12,770
|
|
|
—
|
|
|||||
Other debt securities
|
|
205,279
|
|
|
215,966
|
|
|
—
|
|
|
7,905
|
|
|
208,061
|
|
|||||
Total investment securities
|
|
355,187
|
|
|
367,298
|
|
|
—
|
|
|
159,237
|
|
|
208,061
|
|
|||||
Available for sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
U.S. Treasury
|
|
493
|
|
|
493
|
|
|
493
|
|
|
—
|
|
|
—
|
|
|||||
Municipal and other tax-exempt securities
|
|
2,864
|
|
|
2,864
|
|
|
—
|
|
|
2,864
|
|
|
—
|
|
|||||
Residential agency mortgage-backed securities
|
|
5,804,708
|
|
|
5,804,708
|
|
|
—
|
|
|
5,804,708
|
|
|
—
|
|
|||||
Residential non-agency mortgage-backed securities
|
|
59,736
|
|
|
59,736
|
|
|
—
|
|
|
59,736
|
|
|
—
|
|
|||||
Commercial agency mortgage-backed securities
|
|
2,953,889
|
|
|
2,953,889
|
|
|
—
|
|
|
2,953,889
|
|
|
—
|
|
|||||
Other debt securities
|
|
35,430
|
|
|
35,430
|
|
|
—
|
|
|
34,958
|
|
|
472
|
|
|||||
Total available for sale securities
|
|
8,857,120
|
|
|
8,857,120
|
|
|
493
|
|
|
8,856,155
|
|
|
472
|
|
|||||
Fair value option securities – Residential agency mortgage-backed securities
|
|
283,235
|
|
|
283,235
|
|
|
—
|
|
|
283,235
|
|
|
—
|
|
|||||
Residential mortgage loans held for sale
|
|
149,221
|
|
|
149,221
|
|
|
—
|
|
|
134,014
|
|
|
15,207
|
|
|||||
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial
|
|
13,636,078
|
|
|
13,526,162
|
|
|
—
|
|
|
—
|
|
|
13,526,162
|
|
|||||
Commercial real estate
|
|
4,764,813
|
|
|
4,713,747
|
|
|
—
|
|
|
—
|
|
|
4,713,747
|
|
|||||
Residential mortgage
|
|
2,230,033
|
|
|
2,213,951
|
|
|
—
|
|
|
—
|
|
|
2,213,951
|
|
|||||
Personal
|
|
1,025,806
|
|
|
1,024,368
|
|
|
—
|
|
|
—
|
|
|
1,024,368
|
|
|||||
Total loans
|
|
21,656,730
|
|
|
21,478,228
|
|
|
—
|
|
|
—
|
|
|
21,478,228
|
|
|||||
Allowance for loan losses
|
|
(207,457
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Loans, net of allowance
|
|
21,449,273
|
|
|
21,478,228
|
|
|
—
|
|
|
—
|
|
|
21,478,228
|
|
|||||
Mortgage servicing rights
|
|
259,254
|
|
|
259,254
|
|
|
—
|
|
|
—
|
|
|
259,254
|
|
|||||
Derivative instruments with positive fair value, net of cash collateral
|
|
320,929
|
|
|
320,929
|
|
|
44,074
|
|
|
276,855
|
|
|
—
|
|
|||||
Deposits with no stated maturity
|
|
23,150,383
|
|
|
23,150,383
|
|
|
—
|
|
|
—
|
|
|
23,150,383
|
|
|||||
Time deposits
|
|
2,113,380
|
|
|
2,073,538
|
|
|
—
|
|
|
—
|
|
|
2,073,538
|
|
|||||
Other borrowed funds
|
|
7,142,801
|
|
|
7,071,953
|
|
|
—
|
|
|
—
|
|
|
7,071,953
|
|
|||||
Subordinated debentures
|
|
275,913
|
|
|
261,977
|
|
|
—
|
|
|
261,977
|
|
|
—
|
|
|||||
Derivative instruments with negative fair value, net of cash collateral
|
|
362,306
|
|
|
362,306
|
|
|
—
|
|
|
362,306
|
|
|
—
|
|
Nine-Month Financial Summary – Unaudited
Consolidated Daily Average Balances, Average Yields and Rates
|
||||||||||||||||||||||
(In Thousands, Except Per Share Data)
|
|
Nine Months Ended
|
||||||||||||||||||||
|
|
September 30, 2019
|
|
September 30, 2018
|
||||||||||||||||||
|
|
Average
Balance
|
|
Revenue/
Expense
|
|
Yield/
Rate
|
|
Average
Balance
|
|
Revenue/
Expense
|
|
Yield/
Rate
|
||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing cash and cash equivalents
|
|
$
|
524,603
|
|
|
$
|
9,879
|
|
|
2.52
|
%
|
|
$
|
1,468,904
|
|
|
$
|
19,163
|
|
|
1.74
|
%
|
Trading securities
|
|
1,806,438
|
|
|
48,945
|
|
|
3.66
|
%
|
|
1,395,871
|
|
|
38,312
|
|
|
3.72
|
%
|
||||
Investment securities
|
|
326,489
|
|
|
10,917
|
|
|
4.46
|
%
|
|
406,395
|
|
|
11,961
|
|
|
3.93
|
%
|
||||
Available for sale securities
|
|
9,695,550
|
|
|
184,409
|
|
|
2.60
|
%
|
|
8,176,037
|
|
|
142,387
|
|
|
2.30
|
%
|
||||
Fair value option securities
|
|
1,019,182
|
|
|
23,448
|
|
|
3.10
|
%
|
|
527,039
|
|
|
12,627
|
|
|
3.11
|
%
|
||||
Restricted equity securities
|
|
428,973
|
|
|
20,419
|
|
|
6.35
|
%
|
|
342,297
|
|
|
15,757
|
|
|
6.14
|
%
|
||||
Residential mortgage loans held for sale
|
|
180,367
|
|
|
5,308
|
|
|
3.93
|
%
|
|
208,519
|
|
|
6,328
|
|
|
4.09
|
%
|
||||
Loans
|
|
22,063,499
|
|
|
867,722
|
|
|
5.26
|
%
|
|
17,742,288
|
|
|
622,185
|
|
|
4.69
|
%
|
||||
Allowance for loan losses
|
|
(204,430
|
)
|
|
|
|
|
|
(221,949
|
)
|
|
|
|
|
||||||||
Loans, net of allowance
|
|
21,859,069
|
|
|
867,722
|
|
|
5.31
|
%
|
|
17,520,339
|
|
|
622,185
|
|
|
4.75
|
%
|
||||
Total earning assets
|
|
35,840,671
|
|
|
1,171,047
|
|
|
4.40
|
%
|
|
30,045,401
|
|
|
868,720
|
|
|
3.85
|
%
|
||||
Receivable on unsettled securities sales
|
|
1,470,217
|
|
|
|
|
|
|
794,434
|
|
|
|
|
|
||||||||
Cash and other assets
|
|
4,069,361
|
|
|
|
|
|
|
2,935,660
|
|
|
|
|
|
||||||||
Total assets
|
|
$
|
41,380,249
|
|
|
|
|
|
|
$
|
33,775,495
|
|
|
|
|
|
||||||
Liabilities and equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Transaction
|
|
$
|
12,529,517
|
|
|
$
|
95,957
|
|
|
1.02
|
%
|
|
$
|
10,180,060
|
|
|
$
|
42,516
|
|
|
0.56
|
%
|
Savings
|
|
552,535
|
|
|
523
|
|
|
0.13
|
%
|
|
495,954
|
|
|
291
|
|
|
0.08
|
%
|
||||
Time
|
|
2,204,517
|
|
|
31,037
|
|
|
1.88
|
%
|
|
2,128,925
|
|
|
20,910
|
|
|
1.31
|
%
|
||||
Total interest-bearing deposits
|
|
15,286,569
|
|
|
127,517
|
|
|
1.12
|
%
|
|
12,804,939
|
|
|
63,717
|
|
|
0.67
|
%
|
||||
Funds purchased and repurchase agreements
|
|
2,405,981
|
|
|
36,791
|
|
|
2.04
|
%
|
|
775,504
|
|
|
5,072
|
|
|
0.87
|
%
|
||||
Other borrowings
|
|
7,450,707
|
|
|
143,804
|
|
|
2.58
|
%
|
|
6,194,418
|
|
|
88,788
|
|
|
1.92
|
%
|
||||
Subordinated debentures
|
|
276,129
|
|
|
11,359
|
|
|
5.50
|
%
|
|
144,692
|
|
|
6,076
|
|
|
5.61
|
%
|
||||
Total interest-bearing liabilities
|
|
25,419,386
|
|
|
319,471
|
|
|
1.68
|
%
|
|
19,919,553
|
|
|
163,653
|
|
|
1.10
|
%
|
||||
Non-interest bearing demand deposits
|
|
9,876,418
|
|
|
|
|
|
|
9,233,837
|
|
|
|
|
|
||||||||
Due on unsettled securities purchases
|
|
674,909
|
|
|
|
|
|
|
543,601
|
|
|
|
|
|
||||||||
Other liabilities
|
|
789,256
|
|
|
|
|
|
|
542,790
|
|
|
|
|
|
||||||||
Total equity
|
|
4,620,280
|
|
|
|
|
|
|
3,535,714
|
|
|
|
|
|
||||||||
Total liabilities and equity
|
|
$
|
41,380,249
|
|
|
|
|
|
|
$
|
33,775,495
|
|
|
|
|
|
||||||
Tax-equivalent Net Interest Revenue
|
|
|
|
$
|
851,576
|
|
|
2.72
|
%
|
|
|
|
$
|
705,067
|
|
|
2.75
|
%
|
||||
Tax-equivalent Net Interest Revenue to Earning Assets
|
|
|
|
3.20
|
%
|
|
|
|
|
|
3.13
|
%
|
||||||||||
Less tax-equivalent adjustment
|
|
|
|
8,946
|
|
|
|
|
|
|
5,886
|
|
|
|
||||||||
Net Interest Revenue
|
|
|
|
842,630
|
|
|
|
|
|
|
699,181
|
|
|
|
||||||||
Provision for credit losses
|
|
|
|
25,000
|
|
|
|
|
|
|
(1,000
|
)
|
|
|
||||||||
Other operating revenue
|
|
|
|
515,785
|
|
|
|
|
|
|
480,329
|
|
|
|
||||||||
Other operating expense
|
|
|
|
843,586
|
|
|
|
|
|
|
743,523
|
|
|
|
||||||||
Income before taxes
|
|
|
|
489,829
|
|
|
|
|
|
|
436,987
|
|
|
|
||||||||
Federal and state income taxes
|
|
|
|
99,926
|
|
|
|
|
|
|
98,940
|
|
|
|
||||||||
Net income
|
|
|
|
389,903
|
|
|
|
|
|
|
338,047
|
|
|
|
||||||||
Net income (loss) attributable to non-controlling interests
|
|
|
|
(503
|
)
|
|
|
|
|
|
857
|
|
|
|
||||||||
Net income attributable to BOK Financial Corp. shareholders
|
|
|
|
$
|
390,406
|
|
|
|
|
|
|
$
|
337,190
|
|
|
|
||||||
Earnings Per Average Common Share Equivalent:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic
|
|
|
|
|
$
|
5.47
|
|
|
|
|
|
|
|
|
$
|
5.15
|
|
|
|
|
||
Diluted
|
|
|
|
|
$
|
5.47
|
|
|
|
|
|
|
|
|
$
|
5.15
|
|
|
|
|
Quarterly Financial Summary – Unaudited
Consolidated Daily Average Balances, Average Yields and Rates
|
||||||||||||||||||||||
(In Thousands, Except Per Share Data)
|
|
Three Months Ended
|
||||||||||||||||||||
|
|
September 30, 2019
|
|
June 30, 2019
|
||||||||||||||||||
|
|
Average
Balance
|
|
Revenue/
Expense
|
|
Yield/
Rate
|
|
Average
Balance
|
|
Revenue/
Expense
|
|
Yield/
Rate
|
||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing cash and cash equivalents
|
|
$
|
500,823
|
|
|
$
|
3,050
|
|
|
2.42
|
%
|
|
$
|
535,491
|
|
|
$
|
3,432
|
|
|
2.57
|
%
|
Trading securities
|
|
1,696,568
|
|
|
14,546
|
|
|
3.49
|
%
|
|
1,757,335
|
|
|
15,609
|
|
|
3.59
|
%
|
||||
Investment securities
|
|
308,090
|
|
|
3,434
|
|
|
4.46
|
%
|
|
328,482
|
|
|
3,621
|
|
|
4.41
|
%
|
||||
Available for sale securities
|
|
10,747,439
|
|
|
67,640
|
|
|
2.60
|
%
|
|
9,435,668
|
|
|
59,888
|
|
|
2.63
|
%
|
||||
Fair value option securities
|
|
1,553,879
|
|
|
10,708
|
|
|
2.79
|
%
|
|
898,772
|
|
|
7,503
|
|
|
3.34
|
%
|
||||
Restricted equity securities
|
|
476,781
|
|
|
7,558
|
|
|
6.34
|
%
|
|
413,812
|
|
|
6,516
|
|
|
6.30
|
%
|
||||
Residential mortgage loans held for sale
|
|
203,319
|
|
|
1,891
|
|
|
3.73
|
%
|
|
192,102
|
|
|
1,754
|
|
|
3.65
|
%
|
||||
Loans
|
|
22,412,918
|
|
|
289,316
|
|
|
5.12
|
%
|
|
22,004,405
|
|
|
295,978
|
|
|
5.39
|
%
|
||||
Allowance for loan losses
|
|
(201,714
|
)
|
|
|
|
|
|
(205,532
|
)
|
|
|
|
|
||||||||
Loans, net of allowance
|
|
22,211,204
|
|
|
289,316
|
|
|
5.17
|
%
|
|
21,798,873
|
|
|
295,978
|
|
|
5.45
|
%
|
||||
Total earning assets
|
|
37,698,103
|
|
|
398,143
|
|
|
4.25
|
%
|
|
35,360,535
|
|
|
394,301
|
|
|
4.51
|
%
|
||||
Receivable on unsettled securities sales
|
|
1,742,794
|
|
|
|
|
|
|
1,437,462
|
|
|
|
|
|
||||||||
Cash and other assets
|
|
4,139,451
|
|
|
|
|
|
|
4,046,780
|
|
|
|
|
|
||||||||
Total assets
|
|
$
|
43,580,348
|
|
|
|
|
|
|
$
|
40,844,777
|
|
|
|
|
|
||||||
Liabilities and equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Transaction
|
|
$
|
13,131,542
|
|
|
$
|
35,713
|
|
|
1.08
|
%
|
|
$
|
12,512,282
|
|
|
$
|
32,540
|
|
|
1.04
|
%
|
Savings
|
|
557,122
|
|
|
190
|
|
|
0.14
|
%
|
|
558,738
|
|
|
173
|
|
|
0.12
|
%
|
||||
Time
|
|
2,251,800
|
|
|
11,014
|
|
|
1.94
|
%
|
|
2,207,391
|
|
|
10,470
|
|
|
1.90
|
%
|
||||
Total interest-bearing deposits
|
|
15,940,464
|
|
|
46,917
|
|
|
1.17
|
%
|
|
15,278,411
|
|
|
43,183
|
|
|
1.13
|
%
|
||||
Funds purchased and repurchase agreements
|
|
3,106,163
|
|
|
15,731
|
|
|
2.01
|
%
|
|
2,066,950
|
|
|
10,704
|
|
|
2.08
|
%
|
||||
Other borrowings
|
|
8,125,023
|
|
|
49,650
|
|
|
2.42
|
%
|
|
7,175,617
|
|
|
47,700
|
|
|
2.67
|
%
|
||||
Subordinated debentures
|
|
275,900
|
|
|
3,813
|
|
|
5.48
|
%
|
|
275,887
|
|
|
3,801
|
|
|
5.53
|
%
|
||||
Total interest-bearing liabilities
|
|
27,447,550
|
|
|
116,111
|
|
|
1.68
|
%
|
|
24,796,865
|
|
|
105,388
|
|
|
1.70
|
%
|
||||
Non-interest bearing demand deposits
|
|
9,759,710
|
|
|
|
|
|
|
9,883,965
|
|
|
|
|
|
||||||||
Due on unsettled securities purchases
|
|
745,893
|
|
|
|
|
|
|
821,688
|
|
|
|
|
|
||||||||
Other liabilities
|
|
847,195
|
|
|
|
|
|
|
744,216
|
|
|
|
|
|
||||||||
Total equity
|
|
4,780,000
|
|
|
|
|
|
|
4,598,043
|
|
|
|
|
|
||||||||
Total liabilities and equity
|
|
$
|
43,580,348
|
|
|
|
|
|
|
$
|
40,844,777
|
|
|
|
|
|
||||||
Tax-equivalent Net Interest Revenue
|
|
|
|
$
|
282,032
|
|
|
2.57
|
%
|
|
|
|
$
|
288,913
|
|
|
2.81
|
%
|
||||
Tax-equivalent Net Interest Revenue to Earning Assets
|
|
|
|
|
|
3.01
|
%
|
|
|
|
|
|
3.30
|
%
|
||||||||
Less tax-equivalent adjustment
|
|
|
|
2,936
|
|
|
|
|
|
|
3,481
|
|
|
|
||||||||
Net Interest Revenue
|
|
|
|
279,096
|
|
|
|
|
|
|
285,432
|
|
|
|
||||||||
Provision for credit losses
|
|
|
|
12,000
|
|
|
|
|
|
|
5,000
|
|
|
|
||||||||
Other operating revenue
|
|
|
|
186,450
|
|
|
|
|
|
|
172,065
|
|
|
|
||||||||
Other operating expense
|
|
|
|
279,292
|
|
|
|
|
|
|
277,137
|
|
|
|
||||||||
Income before taxes
|
|
|
|
174,254
|
|
|
|
|
|
|
175,360
|
|
|
|
||||||||
Federal and state income taxes
|
|
|
|
32,396
|
|
|
|
|
|
|
37,580
|
|
|
|
||||||||
Net income
|
|
|
|
141,858
|
|
|
|
|
|
|
137,780
|
|
|
|
||||||||
Net income (loss) attributable to non-controlling interests
|
|
|
|
(373
|
)
|
|
|
|
|
|
217
|
|
|
|
||||||||
Net income attributable to BOK Financial Corp. shareholders
|
|
|
|
$
|
142,231
|
|
|
|
|
|
|
$
|
137,563
|
|
|
|
||||||
Earnings Per Average Common Share Equivalent:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic
|
|
|
|
|
$
|
2.00
|
|
|
|
|
|
|
|
|
$
|
1.93
|
|
|
|
|
||
Diluted
|
|
|
|
|
$
|
2.00
|
|
|
|
|
|
|
|
|
$
|
1.93
|
|
|
|
|
Three Months Ended
|
|||||||||||||||||||||||||||||||
March 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
|||||||||||||||||||||||||||
Average Balance
|
|
Revenue /Expense
|
|
Yield / Rate
|
|
Average Balance
|
|
Revenue / Expense
|
|
Yield / Rate
|
|
Average Balance
|
|
Revenue / Expense
|
|
Yield / Rate
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
$
|
537,903
|
|
|
$
|
3,397
|
|
|
2.56
|
%
|
|
$
|
563,132
|
|
|
$
|
3,170
|
|
|
2.23
|
%
|
|
$
|
688,872
|
|
|
$
|
3,441
|
|
|
1.98
|
%
|
1,968,399
|
|
|
18,790
|
|
|
3.88
|
%
|
|
1,929,601
|
|
|
19,636
|
|
|
4.10
|
%
|
|
1,762,794
|
|
|
17,419
|
|
|
3.98
|
%
|
||||||
343,282
|
|
|
3,862
|
|
|
4.50
|
%
|
|
364,737
|
|
|
3,887
|
|
|
4.26
|
%
|
|
379,566
|
|
|
3,856
|
|
|
4.06
|
%
|
||||||
8,883,054
|
|
|
56,881
|
|
|
2.57
|
%
|
|
8,704,963
|
|
|
55,085
|
|
|
2.51
|
%
|
|
8,129,214
|
|
|
48,916
|
|
|
2.37
|
%
|
||||||
594,349
|
|
|
5,237
|
|
|
3.62
|
%
|
|
277,575
|
|
|
2,578
|
|
|
3.56
|
%
|
|
469,398
|
|
|
3,881
|
|
|
3.25
|
%
|
||||||
395,432
|
|
|
6,345
|
|
|
6.42
|
%
|
|
362,729
|
|
|
5,798
|
|
|
6.39
|
%
|
|
328,842
|
|
|
5,232
|
|
|
6.36
|
%
|
||||||
145,040
|
|
|
1,663
|
|
|
4.58
|
%
|
|
179,553
|
|
|
1,795
|
|
|
4.00
|
%
|
|
207,488
|
|
|
2,151
|
|
|
4.27
|
%
|
||||||
21,766,065
|
|
|
282,428
|
|
|
5.26
|
%
|
|
21,579,331
|
|
|
276,711
|
|
|
5.09
|
%
|
|
18,203,785
|
|
|
220,245
|
|
|
4.80
|
%
|
||||||
(206,092
|
)
|
|
|
|
|
|
(209,613
|
)
|
|
|
|
|
|
(214,160
|
)
|
|
|
|
|
||||||||||||
21,559,973
|
|
|
282,428
|
|
|
5.31
|
%
|
|
21,369,718
|
|
|
276,711
|
|
|
5.14
|
%
|
|
17,989,625
|
|
|
220,245
|
|
|
4.86
|
%
|
||||||
34,427,432
|
|
|
378,603
|
|
|
4.46
|
%
|
|
33,752,008
|
|
|
368,660
|
|
|
4.33
|
%
|
|
29,955,799
|
|
|
305,141
|
|
|
4.04
|
%
|
||||||
1,224,700
|
|
|
|
|
|
|
799,548
|
|
|
|
|
|
|
768,785
|
|
|
|
|
|
||||||||||||
4,020,549
|
|
|
|
|
|
|
3,834,187
|
|
|
|
|
|
|
2,971,233
|
|
|
|
|
|
||||||||||||
$
|
39,672,681
|
|
|
|
|
|
|
$
|
38,385,743
|
|
|
|
|
|
|
$
|
33,695,817
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
$
|
11,931,539
|
|
|
$
|
27,704
|
|
|
0.94
|
%
|
|
$
|
11,773,651
|
|
|
$
|
23,343
|
|
|
0.79
|
%
|
|
$
|
10,010,031
|
|
|
$
|
17,029
|
|
|
0.67
|
%
|
541,575
|
|
|
160
|
|
|
0.12
|
%
|
|
526,275
|
|
|
148
|
|
|
0.11
|
%
|
|
503,821
|
|
|
108
|
|
|
0.09
|
%
|
||||||
2,153,277
|
|
|
9,553
|
|
|
1.80
|
%
|
|
2,146,786
|
|
|
8,309
|
|
|
1.54
|
%
|
|
2,097,441
|
|
|
7,398
|
|
|
1.40
|
%
|
||||||
14,626,391
|
|
|
37,417
|
|
|
1.04
|
%
|
|
14,446,712
|
|
|
31,800
|
|
|
0.87
|
%
|
|
12,611,293
|
|
|
24,535
|
|
|
0.77
|
%
|
||||||
2,033,036
|
|
|
10,356
|
|
|
2.07
|
%
|
|
1,205,568
|
|
|
4,135
|
|
|
1.36
|
%
|
|
1,193,583
|
|
|
3,768
|
|
|
1.25
|
%
|
||||||
7,040,279
|
|
|
46,454
|
|
|
2.68
|
%
|
|
6,361,141
|
|
|
40,220
|
|
|
2.51
|
%
|
|
5,765,440
|
|
|
32,036
|
|
|
2.20
|
%
|
||||||
275,882
|
|
|
3,745
|
|
|
5.51
|
%
|
|
276,378
|
|
|
3,752
|
|
|
5.38
|
%
|
|
144,702
|
|
|
2,025
|
|
|
5.55
|
%
|
||||||
23,975,588
|
|
|
97,972
|
|
|
1.66
|
%
|
|
22,289,799
|
|
|
79,907
|
|
|
1.42
|
%
|
|
19,715,018
|
|
|
62,364
|
|
|
1.25
|
%
|
||||||
9,988,088
|
|
|
|
|
|
|
10,648,683
|
|
|
|
|
|
|
9,325,002
|
|
|
|
|
|
||||||||||||
453,937
|
|
|
|
|
|
|
493,887
|
|
|
|
|
|
|
544,263
|
|
|
|
|
|
||||||||||||
775,574
|
|
|
|
|
|
|
610,286
|
|
|
|
|
|
|
496,634
|
|
|
|
|
|
||||||||||||
4,479,494
|
|
|
|
|
|
|
4,343,088
|
|
|
|
|
|
|
3,614,900
|
|
|
|
|
|
||||||||||||
$
|
39,672,681
|
|
|
|
|
|
|
$
|
38,385,743
|
|
|
|
|
|
|
$
|
33,695,817
|
|
|
|
|
|
|||||||||
|
|
$
|
280,631
|
|
|
2.80
|
%
|
|
|
|
$
|
288,753
|
|
|
2.91
|
%
|
|
|
|
$
|
242,777
|
|
|
2.79
|
%
|
||||||
|
|
|
|
3.30
|
%
|
|
|
|
|
|
3.40
|
%
|
|
|
|
|
|
3.21
|
%
|
||||||||||||
|
|
2,529
|
|
|
|
|
|
|
3,067
|
|
|
|
|
|
|
1,894
|
|
|
|
||||||||||||
|
|
278,102
|
|
|
|
|
|
|
285,686
|
|
|
|
|
|
|
240,883
|
|
|
|
||||||||||||
|
|
8,000
|
|
|
|
|
|
|
9,000
|
|
|
|
|
|
|
4,000
|
|
|
|
||||||||||||
|
|
157,270
|
|
|
|
|
|
|
136,455
|
|
|
|
|
|
|
167,941
|
|
|
|
||||||||||||
|
|
287,157
|
|
|
|
|
|
|
284,643
|
|
|
|
|
|
|
252,617
|
|
|
|
||||||||||||
|
|
140,215
|
|
|
|
|
|
|
128,498
|
|
|
|
|
|
|
152,207
|
|
|
|
||||||||||||
|
|
29,950
|
|
|
|
|
|
|
20,121
|
|
|
|
|
|
|
34,662
|
|
|
|
||||||||||||
|
|
110,265
|
|
|
|
|
|
|
108,377
|
|
|
|
|
|
|
117,545
|
|
|
|
||||||||||||
|
|
(347
|
)
|
|
|
|
|
|
(79
|
)
|
|
|
|
|
|
289
|
|
|
|
||||||||||||
|
|
$
|
110,612
|
|
|
|
|
|
|
$
|
108,456
|
|
|
|
|
|
|
$
|
117,256
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
$
|
1.54
|
|
|
|
|
|
|
|
|
$
|
1.50
|
|
|
|
|
|
|
|
|
$
|
1.79
|
|
|
|
|
|||
|
|
|
$
|
1.54
|
|
|
|
|
|
|
|
|
$
|
1.50
|
|
|
|
|
|
|
|
|
$
|
1.79
|
|
|
|
|
|
|
Three Months Ended
|
||||||||||||||||||
|
|
Sept. 30, 2019
|
|
June 30, 2019
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Sept. 30, 2018
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest revenue
|
|
$
|
395,207
|
|
|
$
|
390,820
|
|
|
$
|
376,074
|
|
|
$
|
365,592
|
|
|
$
|
303,247
|
|
Interest expense
|
|
116,111
|
|
|
105,388
|
|
|
97,972
|
|
|
79,906
|
|
|
62,364
|
|
|||||
Net interest revenue
|
|
279,096
|
|
|
285,432
|
|
|
278,102
|
|
|
285,686
|
|
|
240,883
|
|
|||||
Provision for credit losses
|
|
12,000
|
|
|
5,000
|
|
|
8,000
|
|
|
9,000
|
|
|
4,000
|
|
|||||
Net interest revenue after provision for credit losses
|
|
267,096
|
|
|
280,432
|
|
|
270,102
|
|
|
276,686
|
|
|
236,883
|
|
|||||
Other operating revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Brokerage and trading revenue
|
|
43,840
|
|
|
40,526
|
|
|
31,617
|
|
|
28,101
|
|
|
23,086
|
|
|||||
Transaction card revenue
|
|
22,015
|
|
|
21,915
|
|
|
20,738
|
|
|
20,664
|
|
|
21,396
|
|
|||||
Fiduciary and asset management revenue
|
|
43,621
|
|
|
45,025
|
|
|
43,358
|
|
|
43,665
|
|
|
57,514
|
|
|||||
Deposit service charges and fees
|
|
28,837
|
|
|
28,074
|
|
|
28,243
|
|
|
29,393
|
|
|
27,765
|
|
|||||
Mortgage banking revenue
|
|
30,180
|
|
|
28,131
|
|
|
23,834
|
|
|
21,880
|
|
|
23,536
|
|
|||||
Other revenue
|
|
17,626
|
|
|
12,437
|
|
|
12,762
|
|
|
16,404
|
|
|
12,900
|
|
|||||
Total fees and commissions
|
|
186,119
|
|
|
176,108
|
|
|
160,552
|
|
|
160,107
|
|
|
166,197
|
|
|||||
Other gains (losses), net
|
|
4,544
|
|
|
3,480
|
|
|
2,976
|
|
|
(8,305
|
)
|
|
2,754
|
|
|||||
Gain (loss) on derivatives, net
|
|
3,778
|
|
|
11,150
|
|
|
4,667
|
|
|
11,167
|
|
|
(2,847
|
)
|
|||||
Gain (loss) on fair value option securities, net
|
|
4,597
|
|
|
9,853
|
|
|
9,665
|
|
|
(282
|
)
|
|
(4,385
|
)
|
|||||
Change in fair value of mortgage servicing rights
|
|
(12,593
|
)
|
|
(29,555
|
)
|
|
(20,666
|
)
|
|
(24,233
|
)
|
|
5,972
|
|
|||||
Gain (loss) on available for sale securities, net
|
|
5
|
|
|
1,029
|
|
|
76
|
|
|
(1,999
|
)
|
|
250
|
|
|||||
Total other operating revenue
|
|
186,450
|
|
|
172,065
|
|
|
157,270
|
|
|
136,455
|
|
|
167,941
|
|
|||||
Other operating expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Personnel
|
|
162,573
|
|
|
160,342
|
|
|
169,228
|
|
|
160,706
|
|
|
143,531
|
|
|||||
Business promotion
|
|
8,859
|
|
|
10,142
|
|
|
7,874
|
|
|
9,207
|
|
|
7,620
|
|
|||||
Charitable contributions to BOKF Foundation
|
|
—
|
|
|
1,000
|
|
|
—
|
|
|
2,846
|
|
|
—
|
|
|||||
Professional fees and services
|
|
12,312
|
|
|
13,002
|
|
|
16,139
|
|
|
20,712
|
|
|
13,209
|
|
|||||
Net occupancy and equipment
|
|
27,558
|
|
|
26,880
|
|
|
29,521
|
|
|
27,780
|
|
|
23,394
|
|
|||||
Insurance
|
|
4,220
|
|
|
6,454
|
|
|
4,839
|
|
|
4,248
|
|
|
6,232
|
|
|||||
Data processing and communications
|
|
31,915
|
|
|
29,735
|
|
|
31,449
|
|
|
27,575
|
|
|
31,665
|
|
|||||
Printing, postage and supplies
|
|
3,825
|
|
|
4,107
|
|
|
4,885
|
|
|
5,232
|
|
|
3,837
|
|
|||||
Net losses (gains) and operating expenses of repossessed assets
|
|
1,728
|
|
|
580
|
|
|
1,996
|
|
|
2,581
|
|
|
4,044
|
|
|||||
Amortization of intangible assets
|
|
5,064
|
|
|
5,138
|
|
|
5,191
|
|
|
5,331
|
|
|
1,603
|
|
|||||
Mortgage banking costs
|
|
14,975
|
|
|
11,545
|
|
|
9,906
|
|
|
11,518
|
|
|
11,741
|
|
|||||
Other expense
|
|
6,263
|
|
|
8,212
|
|
|
6,129
|
|
|
6,907
|
|
|
5,741
|
|
|||||
Total other operating expense
|
|
279,292
|
|
|
277,137
|
|
|
287,157
|
|
|
284,643
|
|
|
252,617
|
|
|||||
Net income before taxes
|
|
174,254
|
|
|
175,360
|
|
|
140,215
|
|
|
128,498
|
|
|
152,207
|
|
|||||
Federal and state income taxes
|
|
32,396
|
|
|
37,580
|
|
|
29,950
|
|
|
20,121
|
|
|
34,662
|
|
|||||
Net income
|
|
141,858
|
|
|
137,780
|
|
|
110,265
|
|
|
108,377
|
|
|
117,545
|
|
|||||
Net income (loss) attributable to non-controlling interests
|
|
(373
|
)
|
|
217
|
|
|
(347
|
)
|
|
(79
|
)
|
|
289
|
|
|||||
Net income attributable to BOK Financial Corporation shareholders
|
|
$
|
142,231
|
|
|
$
|
137,563
|
|
|
$
|
110,612
|
|
|
$
|
108,456
|
|
|
$
|
117,256
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic
|
|
$2.00
|
|
$1.93
|
|
$1.54
|
|
$1.50
|
|
$1.79
|
||||||||||
Diluted
|
|
$2.00
|
|
$1.93
|
|
$1.54
|
|
$1.50
|
|
$1.79
|
||||||||||
Average shares used in computation:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
70,596,307
|
|
|
70,887,063
|
|
|
71,387,070
|
|
|
71,808,029
|
|
|
64,901,095
|
|
|||||
Diluted
|
|
70,609,924
|
|
|
70,902,033
|
|
|
71,404,388
|
|
|
71,833,334
|
|
|
64,934,351
|
|
Period
|
|
Total Number of Shares Purchased2
|
|
Average Price Paid per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs1
|
|
Maximum Number of Shares that May Yet Be Purchased Under the Plans
|
|||||
July 1 to July 31, 2019
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
4,750,000
|
|
August 1 to August 31, 2019
|
|
311,713
|
|
|
$
|
77.23
|
|
|
311,713
|
|
|
4,438,287
|
|
September 1 to September 30, 2019
|
|
25,000
|
|
|
$
|
74.46
|
|
|
25,000
|
|
|
4,413,287
|
|
Total
|
|
336,713
|
|
|
|
|
|
336,713
|
|
|
|
|
1
|
On April 30, 2019, the Company's board of directors authorized the Company to repurchase up to five million shares of the Company's common stock. As of September 30, 2019, the Company had repurchased 586,713 shares under this plan. Future repurchases of the Company's common stock will vary based on market conditions, regulatory limitations and other factors.
|
2
|
The Company may repurchase mature shares from employees to cover the exercise price and taxes in connection with employee equity compensation.
|
31.1
|
31.2
|
32
|
101
|
Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Earnings, (iii) the Consolidated Statements of Changes in Equity, (iv) the Consolidated Statement of Cash Flows and (v) the Notes to Consolidated Financial Statements. The XBRL instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
|
/s/ Steven E. Nell
|
Steven E. Nell
|
Executive Vice President and
|
Chief Financial Officer
|
/s/ John C. Morrow
|
John C. Morrow
|
Senior Vice President and
|
Chief Accounting Officer
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of BOK Financial;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
/s/ Steven G. Bradshaw
|
Steven G. Bradshaw
|
President
|
Chief Executive Officer
|
BOK Financial Corporation
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of BOK Financial;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
/s/ Steven E. Nell
|
Steven E. Nell
|
Executive Vice President
|
Chief Financial Officer
|
BOK Financial Corporation
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of BOK Financial as of, and for, the periods presented.
|
/s/ Steven G. Bradshaw
|
Steven G. Bradshaw
|
President
|
Chief Executive Officer
|
BOK Financial Corporation
|
/s/ Steven E. Nell
|
Steven E. Nell
|
Executive Vice President
|
Chief Financial Officer
|
BOK Financial Corporation
|