EXHIBIT 99
[SOUTHWEST
BANCORP, INC. LOGO]
SOUTHWEST BANCORP, INC. REPORTS EARNINGS
CONTACT: RICK GREEN, PRESIDENT & C.E.O.
TELEPHONE: (405) 372-2230
RELEASE DATE: JANUARY 30, 2006
January 30, 2006, Stillwater, Oklahoma . . . . Southwest Bancorp, Inc.
(Nasdaq National Market--OKSB), ("Southwest"), today reported net income for
2005 was $21.0 million, the highest annual earnings in its history, and a 13%
increase from the $18.6 million reported for 2004. Diluted earnings per share
were $1.55 compared to $1.48 per share for the 2004 period, an increase of 5%.
These increases were achieved in spite of decreases in fourth quarter net income
(down 8%) and fourth quarter diluted earnings per share (down 21%). Net income
for the fourth quarter of 2005 was $4.6 million compared to $5.0 million for the
fourth quarter of 2004. Diluted earnings per share for the quarter were $0.31
compared to $0.39 per share for the 2004 period. Over the past five years,
Southwest's net income has grown at a compound annual rate of over 15%. In late
June of 2005, Southwest completed a public offering of its common stock to
provide funds for future loan growth. The difference between the percentage
growth in net income and growth in earnings per share reflects the effects of
the additional shares issued in this offering. Net income and earnings per share
for 2005 and the fourth quarter were within the range of expected results
included in Southwest's December 23rd press release.
Southwest Bancorp is the financial holding company for Stillwater National
Bank and Trust Company ("Stillwater National"), SNB Bank of Wichita ("SNB
Wichita"), Healthcare Strategic Support, Inc., and Business Consulting Group,
Inc. Through its subsidiaries, Southwest offers commercial and consumer lending,
deposit, and investment services, and specialized cash management, consulting,
and other financial services from offices in Oklahoma City, Stillwater, Tulsa,
and Chickasha, Oklahoma; Austin, Dallas and San Antonio, Texas; and Kansas City
and Wichita, Kansas and on the Internet, through SNB DirectBanker(R).
Rick Green, President and Chief Executive Officer, stated, "At Southwest,
we focus on converting our strategic vision into long-term shareholder value.
This vision includes long-term goals for increasing our earnings and banking
assets from our operations in Oklahoma, Texas, and Kansas that specialize in
serving medical, professional, business and commercial real estate customers and
from our more traditional, banking operations, including community banking and
student lending. Southwest now serves over 2,000 practicing physicians and
dentists in seven states, with concentrations in the Southwest and Midwest. Our
strategic growth goals include growth from existing and additional offices in
carefully selected markets in Texas and other states with concentrations of
healthcare and health professionals, businesses, and their managers and owners,
and commercial and commercial real estate borrowers, and careful expansion of
our community banking operations.
Page 1 of 12
"The 2005 net income growth was the result of increased yields on
portfolio loans, loan growth, our focus on careful management of interest
margins and funding, and increased noninterest income."
For the Three Months Ended
December 31, For the Twelve Months Ended December 31,
- -----------------------------------------------------------------------------------------------------------------------------------
(Dollars in thousands,
except per share data) 2005 2004 2005 2004 2003 2002 2001
- -----------------------------------------------------------------------------------------------------------------------------------
Net income $ 4,592 $ 4,968 $ 21,014 $ 18,629 $ 14,892 $ 13,419 $ 11,752
Diluted earnings per common share 0.31 0.39 1.55 1.48 1.22 1.11 1.00
Total assets 2,099,639 1,913,787 2,099,639 1,913,787 1,581,564 1,351,279 1,217,796
Total loans 1,735,880 1,623,875 1,735,880 1,623,875 1,308,836 1,101,112 931,046
Total deposits 1,657,820 1,500,058 1,657,820 1,500,058 1,204,125 1,021,757 904,796
Total shareholders' equity 170,444 125,984 170,444 125,984 109,935 96,372 85,125
Book value per common share 12.16 10.41 12.16 10.41 9.20 8.35 7.47
Net interest margin 4.22% 4.38% 4.29% 4.16% 3.80% 3.75% 3.53%
Efficiency ratio 49.61 49.05 50.60 51.31 54.95 56.92 59.62
Allowance for loan losses
to total loans 1.37 1.17 1.37 1.17 1.15 1.01 1.18
Allowance for loan losses
to nonperforming loans 100.96 82.00 100.96 82.00 94.31 86.49 118.98
Nonperforming loans to total loans 1.36 1.43 1.36 1.43 1.22 1.17 0.99
Leverage ratio 10.24 8.61 10.24 8.61 9.32 8.99 8.84
Return on average assets 0.85 1.01 1.01 1.03 0.99 1.05 0.96
Return on average equity 10.64 15.98 13.78 15.80 14.59 14.94 14.87
LENDING ACTIVITIES
Portfolio loans grew by 7% for the year. Portfolio loans exclude loans
held for sale, almost all of which are student loans. Southwest expects its
portfolio loans to grow at a faster rate during 2006, but plans to reduce the
levels of student lending.
Southwest's Texas and Kansas offices were primarily responsible for the
2005 growth in portfolio loans. At December 31, 2005, Southwest's five Texas and
two Kansas offices accounted for $518.7 million in loans, or 38% of total
portfolio loans. Southwest plans to open additional offices in Texas in the
months ahead. The timing of new office openings in these targeted markets
depends primarily on executive staffing, and to a lesser extent on premises
selection.
Although December 31, 2005 student lending balances were up 8% from
year-end 2004, they declined slightly from June 30, 2005 as a result of loan
sales. As previously reported, yields on private student loans have decreased
during 2005. However, student lending remains an important and profitable part
of Southwest's business. During 2005, Southwest originated $817.5 million in
student loans for sale, an increase of $144.6 million over the same period in
2004, and received sales proceeds on student loans of $789.3 million, up $252.1
million.
Page 2 of 12
ADDITIONAL FINANCIAL INFORMATION FOR THE YEAR 2005
Net income for the year 2005 was $21.0 million, up $2.4 million, or 13%,
from the same period in 2004. Basic earnings per share for 2005 were $1.60, up
4% from $1.54 in 2004. Diluted earnings per share of $1.55 increased 5% over
2004. Earnings per share calculations reflect the currently dilutive effect of
additional shares issued in Southwest's second quarter 2005 offering, net of
shares repurchased.
Net interest income increased $12.6 million, or 17% from the year 2004,
mainly as a result of increased portfolio loan yields and loan volume, offset in
part by increased cost of funds on all categories of interest bearing
liabilities other than interest bearing demand deposits, and increased levels of
interest bearing deposits. Noninterest income for the year 2005 increased $3.3
million from the $14.1 million reported for the year 2004 due primarily to a
$1.7 million increase in gain on sales of student loans and other loans held for
sale, a $1.0 million increase in service charges and fees on deposit accounts,
and a $544,000 increase in other noninterest income.
The provision for loan losses of $15.8 million increased $2.8 million, or
22%, from 2004. Noninterest expense of $51.9 million increased $7.5 million, or
17%, from the $44.4 million reported for the year 2004, primarily as a result of
a $3.3 million increase in general and administrative expense (which included
the $970,000 write-off associated with the redemption of trust preferred
securities and a $937,000 provision for unfunded loan commitments), a $2.7
million increase in salaries and employee benefits, a $729,000 increase in other
real estate expense, and a $687,000 increase in occupancy expense. The increase
in other real estate expense occurred due to efforts to continue operations of
certain acquired properties until such time as they can be sold and to prepare
other properties for sale.
ADDITIONAL FINANCIAL INFORMATION FOR THE FOURTH QUARTER OF 2005
Net income for the fourth quarter of 2005 was $4.6 million, a reduction of
$376,000, or 8%, from the same period in 2004. Basic earnings per share for 2005
were $0.33, a reduction of 20% from $0.41 in 2004. Diluted earnings per share of
$0.31 decreased 21% over 2004. Earnings per share calculations reflect the
currently dilutive effect of additional shares issued in Southwest's second
quarter 2005 offering, net of shares repurchased.
Net interest income increased $905,000, or 4% from the fourth quarter of
2004. Noninterest income for the fourth quarter of 2005 increased $1.2 million
from the $3.8 million reported for the same period in 2004 due primarily to a
$952,000 increase in gain on sales of student loans and other loans held for
sale, and a $204,000 increase in service charges and fees on deposit accounts.
The provision for loan losses of $4.3 million decreased $534,000, or 11%,
from 2004. Noninterest expense of $13.2 million increased $1.2 million, or 10%,
from the $12.1 million reported for the fourth quarter of 2004, primarily as a
result of a $936,000 increase in general and administrative expense (which
included a $499,000 provision for unfunded loan commitments), a $295,000
increase in occupancy expense, and a $66,000 increase in other real estate
expense, partially offset by a $145,000 decrease in salaries and employee
benefits.
Page 3 of 12
ALLOWANCE FOR LOAN LOSSES AND RESERVE FOR UNFUNDED LOAN COMMITMENTS
At December 31, 2005, the allowance for loan losses was $23.8 million, an
increase of $4.8 million, or 25%, from the allowance for loan losses at year-end
2004. At December 31, 2005, the allowance for loan losses was 1.37% of total
loans, compared to 1.17% at year-end 2004. Management believes the amount of the
allowance is appropriate, given its systematic methodology for calculating the
allowance. Changes in the allowance resulted from the application of that
methodology, which is designed to estimate inherent losses on total loans in the
portfolio, including those on nonperforming loans. During the fourth quarter of
2005, the allowance increased by $1.9 million, or 9%. At December 31, 2005, the
unallocated portion of the allowance was $2.1 million. The amounts of the
allowance for loan losses and other financial information for December 31, 2004
presented in this release reflect the reclassification of the reserve for
unfunded loan commitments from the allowance for loan losses to a separate
liability account and the provision for unfunded loan commitments from the
provision for loan losses to general and administrative expense. At December 31,
2005, this reserve for unfunded loan commitments was $1.9 million, an increase
of 98% from the amount previously included in the allowance for loan losses at
December 31, 2004.
NONPERFORMING ASSETS
Nonaccrual loans totaled $22.1 million at December 31, 2005 compared to
$23.1 million at September 30, 2005 and $22.2 million at December 31, 2004.
Total nonperforming loans of $23.6 million increased $426,000, or 2%, from
year-end 2004, and represented 1.36% of total loans, compared to 1.43% of total
loans at year-end 2004. At December 31, 2005, $1.6 million, or 7%, of loans
classified as nonperforming were guaranteed by United States agencies or U.S.
government sponsored entities.
Mr. Green said, "Much of our business is commercial lending. As a result,
weakness in one or a few large credits can have a significant impact on our
nonperforming loan totals. Through the years, however, we have demonstrated the
ability to resolve problem commercial loans. Total nonperforming loans were
$30.8 million at September 30, 2004 and were reduced to $23.2 million at
December 31, 2004, $13.9 million at March 31, 2005, and $11.4 million at June
30, 2005. Total nonperforming loans increased again to $28.0 million at
September 30, 2005 and were reduced to $23.6 million at December 31, 2005."
Other real estate at December 31, 2005, was $7.1 million, an increase of
$2.2 million from year-end 2004, but a reduction of $4.8 million from March 31,
2005. Total nonperforming assets at December 31, 2005, were $30.7 million, an
increase of $2.6 million, or 9%, from year-end 2004, and a decrease of $6.8
million, or 18%, from September 30, 2005.
Page 4 of 12
FINANCIAL CONDITION
At December 31, 2005, total assets were $2.1 billion, a $185.9 million
increase from the end of 2004. Cash and cash equivalents increased from $24.1
million at year-end 2004 to $50.3 million at the end of 2005, due primarily to
proceeds of student loan sales received just prior to quarter-end. Total
portfolio loans (loans other than those held for sale) at December 31, 2005 were
$1.4 billion, up $83.1 million, or 7%, from year-end 2004. During the year 2004,
total portfolio loans increased $178.9 million, or 16%. Loans held for sale,
which are primarily guaranteed student loans, grew by $28.9 million during the
year 2005 after increasing $136.1 million, or 62%, during the year 2004.
Shareholders' equity at December 31, 2005 totaled $170.4 million, a $44.5
million, or 35%, increase from December 31, 2004. The increase was the result of
net proceeds of the common stock offering and earnings offset in part by cash
dividends and a $12.1 million purchase of shares of common stock from a former
director, announced in May 2005.
SECURITIES
Southwest's common stock is traded on the NASDAQ National Market under the
symbol OKSB. In June, Southwest completed an offering of 2.4 million shares of
common stock resulting in net proceeds after underwriting discounts and offering
expenses of approximately $39.5 million. Stifel Nicolaus & Co., Edward Jones &
Co., Friedman Billings Ramsey, Keefe Bruyette & Woods, Inc. and SunTrust
Robinson Humphrey served as the underwriters in the offering.
SOUTHWEST BANCORP AND SUBSIDIARIES
Southwest was organized in 1981 as the holding company for Stillwater
National, which was chartered in 1894. At December 31, 2005, Southwest had total
assets of $2.1 billion, deposits of $1.7 billion, and shareholders' equity of
$170.4 million. Southwest became a public company in late 1993 with assets of
approximately $434.0 million. Southwest's growth to date has been accomplished
without banking acquisitions, however acquisitions of other financial
institutions and other companies are considered from time to time.
Southwest's banking philosophy is to provide a high level of customer
service, a wide range of financial services, and products responsive to customer
needs with a focus on serving healthcare and health professionals, businesses
and their managers and owners, and commercial and commercial real estate
borrowers.
Southwest's banking philosophy has led to the development of a line of
deposit, lending, and other financial products that respond to professional and
commercial customer needs for speed, efficiency, and information, and complement
more traditional banking products. Such specialized financial services include
integrated document imaging and cash management services designed to help our
customers in the healthcare industry and other record-intensive enterprises
operate more efficiently.
Southwest seeks to build close relationships with businesses,
professionals and their principals and to service their banking needs throughout
their business development and professional lives.
Page 5 of 12
Southwest's two management consulting subsidiaries complement its banking
services and help differentiate Southwest from competitors. Healthcare Strategic
Support, Inc. provides management consulting services for physicians, hospitals,
and healthcare groups. Business Consulting Group, Inc. provides marketing,
strategic, logistics, and operations consulting for both small and large
commercial enterprises.
FORWARD-LOOKING STATEMENTS
This Press Release includes forward-looking statements, such as:
statements of Southwest's goals, intentions, and expectations; estimates of
risks and of future costs and benefits; assessments of the amount and timing of
problem loan payoffs and loan losses; off-balance sheet risk and market risk;
and statements of Southwest's ability to achieve financial and other goals.
These forward-looking statements are subject to significant uncertainties
because they are based upon: future interest rates, market behavior, and other
economic conditions; future laws and regulations; and a variety of other
matters. Because of these uncertainties, the actual future results may be
materially different from the results indicated by these forward-looking
statements. In addition, Southwest's past growth and performance do not
necessarily indicate its future results.
Page 6 of 12
SOUTHWEST BANCORP, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
- ---------------------------------------------------------------------------------------------------------------------------------
DECEMBER 31, DECEMBER 31,
(Dollars in thousands, except per share data) 2005 2004
- ---------------------------------------------------------------------------------------------------------------------------------
ASSETS
Cash and cash equivalents $ 50,277 $ 24,097
Federal funds sold -- --
- ---------------------------------------------------------------------------------------------------------------------------------
Cash and cash equivalents 50,277 24,097
Investment securities:
Held to maturity, fair value $1,530 (2005) and $2,509 (2004) 1,538 2,495
Available for sale, amortized cost $262,180 (2005) and $205,393 (2004) 256,751 204,092
Federal Reserve Bank and Federal Home Loan Bank Stock, at cost 9,804 13,464
Loans held for sale 383,447 354,557
Loans receivable, net of allowance for loan losses
of $23,812 (2005) and $18,991 (2004) 1,328,621 1,250,327
Accrued interest receivable 14,382 15,091
Premises and equipment, net 20,584 19,860
Other real estate 7,130 4,937
Other assets 27,105 24,867
- ---------------------------------------------------------------------------------------------------------------------------------
Total assets $2,099,639 $1,913,787
=================================================================================================================================
LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
Noninterest-bearing demand $ 224,555 $ 183,738
Interest-bearing demand 49,235 57,359
Money market accounts 402,709 379,818
Savings accounts 8,765 8,108
Time deposits of $100,000 or more 608,989 609,670
Other time deposits 363,567 261,365
- ---------------------------------------------------------------------------------------------------------------------------------
Total deposits 1,657,820 1,500,058
Accrued interest payable 8,953 4,911
Income tax payable 288 2,266
Other borrowings 204,508 200,065
Other liabilities 9,343 7,370
Reserve for unfunded loan commitments 1,890 953
Subordinated debentures 46,393 72,180
- ---------------------------------------------------------------------------------------------------------------------------------
Total liabilities 1,929,195 1,787,803
SHAREHOLDERS' EQUITY:
Common stock - $1 par value; 20,000,000 shares authorized;
14,658,042 (2005) and 12,243,042 (2004) shares issued and outstanding 14,658 12,243
Paid in capital 45,672 7,993
Retained earnings 124,882 107,905
Accumulated other comprehensive loss (3,325) (797)
Treasury stock, at cost; 636,125 (2005) and 138,189 (2004) shares (11,443) (1,360)
- ---------------------------------------------------------------------------------------------------------------------------------
Total shareholders' equity 170,444 125,984
- ---------------------------------------------------------------------------------------------------------------------------------
Total liabilities & shareholders' equity $2,099,639 $1,913,787
=================================================================================================================================
Page 7 of 12
SOUTHWEST BANCORP, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
- --------------------------------------------------------------------------------------------------------------------------------
For the three months For the twelve months
ended December 31, ended December 31,
(Dollars in thousands) 2005 2004 2005 2004
- --------------------------------------------------------------------------------------------------------------------------------
INTEREST INCOME:
Interest and fees on loans $34,554 $28,364 $128,011 $ 96,832
Investment securities 2,598 1,966 9,211 7,881
Other interest-bearing assets 53 3 122 10
- --------------------------------------------------------------------------------------------------------------------------------
Total interest income 37,205 30,333 137,344 104,723
INTEREST EXPENSE:
Interest-bearing deposits 12,327 6,520 40,782 21,778
Other borrowings 2,317 1,796 7,343 5,979
Subordinated debentures 832 1,193 4,113 4,489
- --------------------------------------------------------------------------------------------------------------------------------
Total interest expense 15,476 9,509 52,238 32,246
- --------------------------------------------------------------------------------------------------------------------------------
Net interest income 21,729 20,824 85,106 72,477
Provision for loan losses 4,348 4,882 15,785 12,982
OTHER INCOME:
Service charges and fees 2,788 2,584 10,945 9,898
Gain on sales of loans receivable 1,813 861 4,915 3,247
Gain (loss) on sales of investment securities -- 47 -- (62)
Other noninterest income 316 271 1,546 1,002
- --------------------------------------------------------------------------------------------------------------------------------
Total other income 4,917 3,763 17,406 14,085
OTHER EXPENSE:
Salaries and employee benefits 6,561 6,706 25,285 22,599
Occupancy 2,522 2,227 9,910 9,223
FDIC and other insurance 126 119 486 420
Other real estate 201 135 971 242
General and administrative 3,810 2,874 15,221 11,928
- --------------------------------------------------------------------------------------------------------------------------------
Total other expenses 13,220 12,061 51,873 44,412
- --------------------------------------------------------------------------------------------------------------------------------
Income before taxes 9,078 7,644 34,854 29,168
Taxes on income 4,486 2,676 13,840 10,539
- --------------------------------------------------------------------------------------------------------------------------------
Net income $ 4,592 $ 4,968 $ 21,014 $ 18,629
================================================================================================================================
Page 8 of 12
SOUTHWEST BANCORP, INC.
UNAUDITED AVERAGE BALANCES, YIELDS AND RATES
- ----------------------------------------------------------------------------------------------------------------------------------
For the three months ended
(Dollars in thousands) December 31, 2005
- ----------------------------------------------------------------------------------------------------------------------------------
Interest
Average Income/ Average
Balance Expense Yield/Rate
-------------------------------------------------------------
ASSETS
Total loans and leases $1,769,527 $34,554 7.75%
Investment securities 267,468 2,598 3.85
Other interest-earning assets 5,492 53 3.83
- ----------------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets 2,042,487 37,205 7.23
Other assets 93,588
- -------------------------------------------------------------------------------------------
Total assets $2,136,075
===========================================================================================
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing demand deposits $ 49,069 $ 45 0.36%
Money market accounts 416,049 3,526 3.36
Savings accounts 8,945 5 0.22
Time deposits 975,012 8,751 3.56
- ----------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing deposits 1,449,075 12,327 3.37
Other borrowings 231,631 2,317 3.97
Subordinated debentures 46,393 832 7.02
- ----------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities 1,727,099 15,476 3.56
------------------------------------
Noninterest-bearing demand deposits 219,218
Other liabilities 18,509
Shareholders' equity 171,249
- -------------------------------------------------------------------------------------------
Total liabilities and shareholders' equity $2,136,075
===========================================================================================
Net interest income $21,729
==================================================================================================================================
Interest rate spread 3.67%
==================================================================================================================================
Net interest margin (1) 4.22%
==================================================================================================================================
Ratio of average interest-earning assets
to average interest-bearing liabilities 118.26%
===========================================================================================
Net interest income and margin
(tax-equivalent basis) (2) $21,761 4.23%
==================================================================================================================================
(1) Net interest margin = annualized net interest income / average
interest-earning assets
(2) In order to make pretax income and resultant yields on tax-exempt
investments and loans comparable to those on taxable investments and
loans, a tax-equivalent In order to make pretax income and resultant
yields on tax-exempt investments and loans comparable to those on taxable
investments and loans, a tax equivalent adjustment is made equally to
interest income and income tax expense with no effect on after tax income.
The tax equivalent adjustment has been computed using a federal income tax
rate of 35%.
Page 9 of 12
SOUTHWEST BANCORP, INC.
UNAUDITED AVERAGE BALANCES, YIELDS AND RATES
- --------------------------------------------------------------------------------------------------------------------------
For the twelve months ended
(Dollars in thousands) December 31, 2005
- --------------------------------------------------------------------------------------------------------------------------
Interest
Average Income/ Average
Balance Expense Yield/Rate
----------------------------------------------
ASSETS
Total loans and leases $1,734,501 $128,011 7.38%
Investment securities 245,086 9,211 3.76
Other interest-earning assets 3,750 122 3.25
- --------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets 1,983,337 137,344 6.92
Other assets 92,444
- ---------------------------------------------------------------------------------------------
Total assets $2,075,781
=============================================================================================
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-bearing demand deposits $ 58,243 $ 267 0.46%
Money market accounts 392,554 10,727 2.73
Savings accounts 8,631 21 0.24
Time deposits 973,585 29,767 3.06
- --------------------------------------------------------------------------------------------------------------------------
Total interest-bearing deposits 1,433,013 40,782 2.85
Other borrowings 209,103 7,343 3.51
Subordinated debentures 58,686 4,113 7.01
- --------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities 1,700,802 52,238 3.07
---------------------------
Noninterest-bearing demand deposits 205,498
Other liabilities 17,027
Shareholders' equity 152,454
- ---------------------------------------------------------------------------------------------
Total liabilities and shareholders' equity $2,075,781
=============================================================================================
Net interest income $ 85,106
============================================================================================================= ===========
Interest rate spread 3.85%
==========================================================================================================================
Net interest margin (1) 4.29%
==========================================================================================================================
Ratio of average interest-earning assets
to average interest-bearing liabilities 116.61%
=============================================================================================
Net interest income and margin
(tax-equivalent basis) (2) $ 85,258 4.30%
==========================================================================================================================
(1) Net interest margin = annualized net interest income / average
interest-earning assets
(2) In order to make pretax income and resultant yields on tax-exempt
investments and loans comparable to those on taxable investments and In
order to make pretax income and resultant yields on tax-exempt investments
and loans comparable to loans, a tax-equivalent those on taxable
investments and loans, a tax equivalent adjustment is made equally to
interest income and income tax expense with no effect on after tax income.
The tax equivalent adjustment has been computed using a federal income tax
rate of 35%.
Page 10 of 12
SOUTHWEST BANCORP, INC.
UNAUDITED CONSOLIDATED FINANCIAL HIGHLIGHTS
- ------------------------------------------------------------------------------------------------------------------------------------
For the three months For the twelve months
ended December 31, ended December 31,
(Dollars in thousands, except per share data) 2005 2004 2005 2004
- ------------------------------------------------------------------------------------------------------------------------------------
PER COMMON SHARE DATA:
- ------------------------------------------------------------------------------------------------------------------------------------
Basic Earnings $ 0.33 $ 0.41 $ 1.60 $ 1.54
Diluted Earnings 0.31 0.39 1.55 1.48
Book value (at period end) 12.16 10.41 12.16 10.41
Dividends declared 0.075 0.07 0.30 0.28
- ------------------------------------------------------------------------------------------------------------------------------------
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
- ------------------------------------------------------------------------------------------------------------------------------------
Basic 14,001,209 12,091,688 13,165,642 12,060,842
Diluted 14,387,171 12,650,601 13,563,904 12,548,059
- ------------------------------------------------------------------------------------------------------------------------------------
KEY RATIOS:
- ------------------------------------------------------------------------------------------------------------------------------------
Return on average assets 0.85% 1.01% 1.01% 1.03%
Return on average total shareholders' equity 10.64% 15.98% 13.78% 15.80%
Efficiency ratio 49.61% 49.05% 50.60% 51.31%
- ------------------------------------------------------------------------------------------------------------------------------------
LOAN COMPOSITION AT PERIOD END:
- ------------------------------------------------------------------------------------------------------------------------------------
Real estate mortgage:
Commercial $ 563,074 $ 523,358
One-to-four family residential 93,478 87,858
Real estate construction 299,344 248,278
Commercial 374,101 390,272
Installment and consumer:
Guaranteed student loans 377,110 348,970
Other 28,773 25,139
----------- -----------
Total loans, including loans held for sale $1,735,880 $1,623,875
Less: Allowance for loan losses (23,812) (18,991)
----------- -----------
Total loans, net $1,712,068 $1,604,884
=========== ===========
Page 11 of 12
SOUTHWEST BANCORP, INC.
UNAUDITED CONSOLIDATED FINANCIAL HIGHLIGHTS
- ------------------------------------------------------------------------------------------------------------------------------------
December 31 September 30, December 31,
(Dollars in thousands, except per share data) 2005 2005 2004
- ------------------------------------------------------------------------------------------------------------------------------------
ASSET QUALITY AT PERIOD END:
- ------------------------------------------------------------------------------------------------------------------------------------
Nonaccrual loans (1) $ 22,099 $ 23,141 $ 22,230
90 day past due and accruing (2) 1,486 4,812 929
----------------- ----------------- -----------------
Total nonperforming loans (3) $ 23,585 $ 27,953 $ 23,159
================= ================= =================
Other real estate owned $ 7,130 $ 9,610 $ 4,937
Allowance for loan losses as a percentage of total loans 1.37% 1.29% 1.17%
Allowance for loan losses as a percentage of nonperforming
loans 100.96% 78.42% 82.00%
Nonperforming loans as a percentage of total loans 1.36% 1.64% 1.43%
Nonperforming assets as a percentage of total loans and other
real estate 1.76% 2.20% 1.72%
Total charge-offs $ 12,020 $ 9,355 $ 10,034
Total recoveries 1,056 847 1,148
----------------- ----------------- -----------------
Net charge-offs $ 10,964 $ 8,508 $ 8,886
================= ================= =================
Net charge-offs as a percentage of average loans 0.63% 0.66% 0.58%
- ------------------------------------------------------------------------------------------------------------------------------------
CAPITAL RATIOS AT PERIOD END:
- ------------------------------------------------------------------------------------------------------------------------------------
Leverage ratio 10.24% 10.23% 8.61%
Tier I capital ratio 12.95% 12.80% 10.88%
Total capital ratio 14.21% 14.05% 13.92%
Tier I capital $ 218,587 $ 214,089 $ 168,847
Total capital 239,759 235,037 216,038
Total risk adjusted assets 1,687,519 1,672,180 1,552,326
- ------------------------------------------------------------------------------------------------------------------------------------
OTHER MISCELLANEOUS INFORMATION AT PERIOD END:
- ------------------------------------------------------------------------------------------------------------------------------------
Goodwill $ 194 $ 194 $ 194
Mortgage Servicing Rights 1,353 1,311 1,213
Non-mortgage Servicing Rights 54 63 76
----------------- ----------------- -----------------
Total Intangible Assets $ 1,601 $ 1,568 $ 1,483
================= ================= =================
1-4 family mortgage loans serviced for others $ 133,470 $ 133,035 $ 125,353
Intangible amortization expense 379 284 327
FTE employees 381 371 355
Number of ATMs 291 292 289
Number of branches (4) 13 13 11
Number of loan production offices 3 3 5
(1) The government-guaranteed portion of loans included in these totals were
$1.6 million, $1.5 million, and $1.4 million, respectively.
(2) The government-guaranteed portion of loans included in these totals were
zero, $89,000, and $38,000, respectively.
(3) The government-guaranteed portion of loans included in these totals were
$1.6 million, $1.6 million, and $1.5 million, respectively.
(4) Includes branches for which regulatory approval has been received, but
which were not accepting deposits at December 31, 2005.
Page 12 of 12