Back to GetFilings.com



Table of Contents

UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
     
[X]
 
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2002

OR
     
[   ]
 
TRANSITION REPORT PURSUANT TO SECTION 13 OF 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number 0-12396

CB BANCSHARES, INC.
(Exact name of registrant as specified in its charter)
     
Hawaii
 
99-0197163
(State of Incorporation)
 
(IRS Employer Identification No.)

201 Merchant Street Honolulu, Hawaii 96813
(Address of principal executive offices)

(808) 535-2500
(Registrant’s Telephone Number)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

     
Yes [X]
 
No [   ]

The number of shares outstanding of each of the registrant’s classes of common stock as of October 30, 2002 was:

     
Class   Outstanding

 
Common Stock, $1.00 Par Value
 
3,874,921 shares

 


TABLE OF CONTENTS

PART I — FINANCIAL INFORMATION
Item 1. Financial Statements
CONSOLIDATED BALANCE SHEETS (Unaudited)
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY AND COMPREHENSIVE INCOME (LOSS) (Unaudited)
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Item 4. CONTROLS AND PROCEDURES
PART II — OTHER INFORMATION
Item 6. Exhibits and Reports on Form 8-K
SIGNATURES
EXHIBIT 10.1
EXHIBIT 99.1
EXHIBIT 99.2


Table of Contents

PART I — FINANCIAL INFORMATION

Item 1. Financial Statements

CONSOLIDATED BALANCE SHEETS (Unaudited)

CB BANCSHARES, INC. AND SUBSIDIARIES

                           
      September 30,   December 31,   September 30,
(in thousands)   2002   2001   2001

 
 
 
Assets
                       
Cash and due from banks
  $ 34,959     $ 22,395     $ 35,144  
Interest-bearing deposits in other banks
    1,040       1,017       1,013  
Federal funds sold
    750       10,655       12,380  
Investment and mortgage-backed securities:
                       
 
Held-to-maturity
    111,806       26,000       20,940  
 
Available-for-sale
    242,314       203,563       225,095  
 
FHLB Stock
    29,388       32,406       34,116  
Loans held-for-sale
    47,792       50,661       63,645  
Net loans
    1,048,214       1,172,817       1,212,927  
Premises and equipment
    17,155       17,633       18,251  
Other real estate owned
    1,431       4,674       3,598  
Accrued interest receivable and other assets
    53,346       44,219       44,303  
 
   
     
     
 
Total assets
  $ 1,588,195     $ 1,586,040     $ 1,671,412  
 
   
     
     
 
Liabilities and stockholders’ equity
                       
Deposits:
                       
 
Noninterest-bearing
  $ 164,153     $ 160,570     $ 144,228  
 
Interest-bearing
    969,145       977,865       1,022,465  
 
   
     
     
 
Total deposits
    1,133,298       1,138,435       1,166,693  
 
   
     
     
 
Short-term borrowings
    45,400       76,100       101,600  
Accrued expenses and other liabilities
    26,623       20,599       18,384  
Long-term debt
    229,411       214,424       250,454  
Minority interest in consolidated subsidiary
    2,720       2,720       2,720  
 
   
     
     
 
Total liabilities
    1,437,452       1,452,278       1,539,851  
 
   
     
     
 
Stockholders’ equity:
                       
 
Preferred stock
                 
 
Common stock
    3,975       3,506       3,506  
 
Additional paid-in capital
    81,261       65,427       65,418  
 
Retained earnings
    60,503       65,714       65,214  
 
Unreleased shares to employee stock ownership plan
    (1,712 )     (1,839 )      
 
Accumulated other comprehensive income (loss), net of tax
    6,716       954       (2,577 )
 
   
     
     
 
Total stockholders’ equity
    150,743       133,762       131,561  
 
   
     
     
 
Total liabilities and stockholders’ equity
  $ 1,588,195     $ 1,586,040     $ 1,671,412  
 
   
     
     
 

See accompanying notes to the consolidated financial statements.

2


Table of Contents

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
CB BANCSHARES, INC. AND SUBSIDIARIES
                                       
                          Nine months ended
          Quarter ended September 30,   September 30,
         
 
(in thousands, except per share data)   2002   2001   2002   2001

 
 
 
 
Interest income:
                               
 
Interest and fees on loans
  $ 21,967     $ 27,202     $ 68,373     $ 82,917  
 
Interest and dividends on investment and mortgage-backed securities:
                               
   
Taxable interest income
    3,556       3,579       9,720       12,773  
   
Nontaxable interest income
    390       388       1,167       1,164  
   
Dividends
    499       592       1,472       1,688  
 
Other interest income
    68       134       102       397  
 
   
     
     
     
 
     
Total interest income
    26,480       31,895       80,834       98,939  
 
   
     
     
     
 
Interest expense:
                               
 
Deposits
    4,356       8,502       14,109       32,871  
 
FHLB advances and other short-term borrowings
    68       1,160       551       4,202  
 
Long-term debt
    2,833       3,222       8,474       9,884  
 
   
     
     
     
 
     
Total interest expense
    7,257       12,884       23,134       46,957  
 
   
     
     
     
 
     
Net interest income
    19,223       19,011       57,700       51,982  
Provision for credit losses
    3,989       3,650       12,959       8,671  
 
   
     
     
     
 
     
Net interest income after provision for credit losses
    15,234       15,361       44,741       43,311  
 
   
     
     
     
 
Noninterest income:
                               
 
Service charges on deposit accounts
    1,093       969       3,190       2,743  
 
Other service charges and fees
    1,895       1,166       5,069       3,570  
 
Net realized losses on sales of securities
    (1,515 )     (628 )     (1,619 )     (312 )
 
Net gains on sales of loans
    696       739       1,415       1,151  
 
Impairment of asset-backed securities
    (1,399 )     (6,619 )     (1,399 )     (6,619 )
 
Other
    819       751       2,652       2,038  
 
   
     
     
     
 
     
Total noninterest income
    1,589       (3,622 )     9,308       2,571  
 
   
     
     
     
 
Noninterest expense:
                               
 
Salaries and employee benefits
    6,501       5,916       19,571       17,910  
 
Net occupancy expense
    1,627       1,704       4,767       4,904  
 
Equipment expense
    625       788       2,185       2,408  
 
Other
    4,092       4,456       12,991       12,759  
 
   
     
     
     
 
     
Total noninterest expense
    12,845       12,864       39,514       37,981  
 
   
     
     
     
 
     
Income (loss) before income taxes
    3,978       (1,125 )     14,535       7,901  
Income taxes
    1,257       (449 )     4,657       2,636  
 
   
     
     
     
 
     
Net income (loss)
  $ 2,721     $ (676 )   $ 9,878     $ 5,265  
 
   
     
     
     
 
Per share data:
                               
 
Basic
  $ 0.70     $ (0.18 )   $ 2.55     $ 1.36  
 
Diluted
  $ 0.69     $ (0.18 )   $ 2.51     $ 1.35  
 
   
     
     
     
 

See accompanying notes to the consolidated financial statements.

3


Table of Contents

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
AND COMPREHENSIVE INCOME (LOSS)
(Unaudited)
CB BANCSHARES, INC. AND SUBSIDIARIES
                                                     
                                Unreleased                
                                Shares to   Accumulated        
                                Employee   Other        
                Additional           Stock   Compre-        
        Common   Paid-In   Retained   Ownership   hensive        
(in thousands, except per share data)   Stock   Capital   Earnings   Plan   Income   Total

 
 
 
 
 
 
Balance at January 1, 2002
    3,506     $ 65,427     $ 65,714     $ (1,839 )   $ 954     $ 133,762  
Comprehensive income
                                               
 
Net income
                9,878                   9,878  
 
Other comprehensive income, net of tax
                                               
   
Unrealized gains on securities, net of reclassification adjustment
                            5,762       5,762  
 
   
     
     
     
     
     
 
   
Comprehensive income subtotal
                9,878             5,762       15,640  
 
   
     
     
     
     
     
 
Cash dividends ($0.33 per share)
                (1,221 )                 (1,221 )
Options exercised
    159       4,296                         4,455  
Stock dividend
    362       13,448       (13,868 )                 (58 )
Cancelled and retired shares
    (52 )     (1,910 )                       (1,962 )
ESOP shares
                      127             127  
 
   
     
     
     
     
     
 
Balance at September 30, 2002
    3,975     $ 81,261     $ 60,503     $ (1,712 )   $ 6,716     $ 150,743  
 
   
     
     
     
     
     
 
                                                     
                                Unreleased                
                                Shares to   Accumulated        
                                Employee   Other        
                Additional           Stock   Compre-        
        Common   Paid-In   Retained   Ownership   hensive        
(in thousands, except per share data)   Stock   Capital   Earnings   Plan   Income   Total

 
 
 
 
 
 
Balance at January 1, 2001
    3,189     $ 54,594     $ 72,284     $     $ (6,905 )   $ 123,162  
Comprehensive income
                                               
 
Net income
                5,265                   5,265  
 
Other comprehensive income, net of tax
                                               
   
Unrealized gains on securities, net of reclassification adjustment
                            4,328       4,328  
 
   
     
     
     
     
     
 
   
Comprehensive income subtotal
                5,265             4,328       9,593  
 
   
     
     
     
     
     
 
Cash dividends ($0.32 per share)
                (1,056 )                 (1,056 )
Options exercised
    7       182                         189  
Stock dividend
    318       10,907       (11,279 )                 (54 )
Cancelled and retired shares
    (8 )     (265 )                       (273 )
 
   
     
     
     
     
     
 
Balance at September 30, 2001
    3,506     $ 65,418     $ 65,214     $     $ (2,577 )   $ 131,561  
 
   
     
     
     
     
     
 

See accompanying notes to the consolidated financial statements.

4


Table of Contents

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
CB BANCSHARES, INC. AND SUBSIDIARIES

                         
            Nine months ended
            September 30,
           
(in thousands)   2002   2001

 
 
 
Cash flows from operating activities:
               
     
Net income
  $ 9,878     $ 5,265  
     
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
               
       
Provision for credit losses
    12,959       8,671  
       
Net realized (gain) loss on sale of securities
    1,619       312  
       
Depreciation and amortization
    2,724       2,238  
       
Decrease in accrued interest receivable
    310       312  
       
Decrease in accrued interest payable
    (249 )     (2,814 )
       
Loans originated for sale
    (143,032 )     (132,778 )
       
Sale of loans held for sale
    147,316       103,981  
       
Impairment of asset backed securities
    1,399       6,619  
       
Increase in other assets
    (9,437 )     (707 )
       
Increase (decrease) in other liabilities
    3,263       (2,759 )
       
Other
    (1,247 )     (261 )
 
   
     
 
 
Net cash provided by (used in) operating activities
    25,503       (12,545 )
 
   
     
 
 
Cash flows from investing activities:
               
     
Net decrease (increase) in interest-bearing deposits in other banks
    (23 )     45  
     
Net decrease (increase) in federal funds sold
    9,905       (11,770 )
     
Purchases of held-to-maturity securities
    (106,354 )     (20,963 )
     
Repayments on held-to-maturity securities
    20,420        
     
Purchase of available-for-sale securities
    (105,918 )     (50 )
     
Proceeds from sales of available-for-sale securities
    42,381       40,902  
     
Proceeds from maturities of available-for-sale securities
    30,257       32,606  
     
Net decrease (increase) in FHLB Stock
    3,018       (1,686 )
     
Net decrease in loans
    109,605       23,651  
     
Capital expenditures
    (1,835 )     (2,408 )
     
Proceeds from sales of foreclosed assets
    5,114       4,738  
 
   
     
 
 
Net cash provided by investing activities
    6,570       65,065  
 
   
     
 
 
Cash flows from financing activities:
               
     
Net decrease in deposits
    (5,137 )     (51,865 )
     
Net decrease in short-term borrowings
    (30,700 )     (69,100 )
     
Proceeds from long-term debt
    40,000       146,200  
     
Principal payments on long-term debt
    (25,013 )     (77,309 )
     
Net decrease in minority interest in consolidated subsidiary
          (4,280 )
     
Cash dividends paid
    (1,221 )     (1,056 )
     
Stock options exercised
    4,455       189  
     
Cash in lieu of payments on stock dividend
    (58 )     (54 )
     
Stock repurchases
    (1,962 )     (273 )
     
Unreleased ESOP shares
    127        
 
   
     
 
 
Net cash used in financing activities
    (19,509 )     (57,548 )
 
Increase (decrease) in cash and due from banks
    12,564       (5,028 )
 
Cash and due from banks at beginning of period
    22,395       40,172  
 
   
     
 
 
Cash and due from banks at end of period
  $ 34,959     $ 35,144  
 
   
     
 
Supplemental schedule of non-cash investing activities:
               
   
Interest paid on deposits and other borrowings
  $ 23,384     $ 49,771  
 
   
     
 
   
Income taxes paid
    3,400       5,124  
 
   
     
 

See accompanying notes to the consolidated financial statements.

5


Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
CB BANCSHARES, INC. AND SUBSIDIARIES

NOTE A — Summary of Significant Accounting Policies

CONSOLIDATION

The consolidated financial statements include the accounts of CB Bancshares, Inc. and its wholly-owned subsidiaries (the “Company”), which include City Bank and its wholly-owned subsidiaries (the “Bank”), Datatronix Financial Services, Inc. and O.R.E., Inc. Significant intercompany transactions and balances have been eliminated in consolidation. The Bank owns 50% of Pacific Access Mortgage, LLC, a mortgage brokerage company. The investment is accounted for using the equity method. The consolidated financial statements include all adjustments of a normal and recurring nature, which are, in the opinion of management, necessary for a fair presentation of the consolidated financial results for the interim periods.

The accompanying unaudited consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and, therefore, do not include all information and footnotes normally included in financial statements prepared in conformity with accounting principles generally accepted in the United States of America. Accordingly, these consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Form 10-K for the year ended December 31, 2001.

Results of operations for interim periods are not necessarily indicative of results for the full year.

6


Table of Contents

RECLASSIFICATIONS

Certain amounts in the consolidated financial statements for 2001 have been reclassified to conform with the 2002 presentation. Such reclassifications had no effect on the consolidated net income as previously reported.

NOTE B — Loans

The loan portfolio consisted of the following at the dates indicated:

                             
        September 30,   December 31,   September 30,
(in thousands)   2002   2001   2001

 
 
 
Commercial
  $ 218,030     $ 229,824     $ 238,812  
Real estate:
                       
 
Construction
    45,653       52,750       47,135  
 
Commercial
    187,090       190,328       191,856  
 
Residential
    488,175       588,525       628,129  
Installment and consumer
    141,173       135,901       131,554  
 
   
     
     
 
   
Gross loans
    1,080,121       1,197,328       1,237,486  
Less:
                       
 
Unearned discount
    1,051       108       3  
 
Net deferred loan fees
    4,182       4,939       5,834  
 
Allowance for credit losses
    26,674       19,464       18,722  
 
   
     
     
 
   
Loans, net
  $ 1,048,214     $ 1,172,817     $ 1,212,927  
 
   
     
     
 

7


Table of Contents

NOTE C — Segment Information

     The Company’s business segments are organized around services and products provided. The segment data presented below was prepared on the same basis of accounting as the consolidated financial statements described in Note A. Intersegment income and expense are valued at prices comparable to those for unaffiliated companies.
                                         
(in thousands)   Retail   Wholesale   Treasury   All Other   Total

 
 
 
 
 
Nine months ended September 30, 2002
                                       
Net interest income
  $ 32,214     $ 22,112     $ 3,437     $ (63 )   $ 57,700  
Intersegment net interest income (expense)
    461       (2,447 )     1,986              
Provision for credit losses
    1,588       11,371                   12,959  
Other operating income (expense)
    (6,536 )     (8,486 )     (3,804 )     (11,380 )     (30,206 )
Administrative and overhead expense allocation
    (5,280 )     (3,858 )     (568 )     9,706        
Income tax expense (benefit)
    6,118       (1,286 )     334       (509 )     4,657  
Net income (loss)
    13,153       (2,764 )     717       (1,228 )     9,878  
Total assets
    697,590       415,816       423,606       51,183       1,588,195  
 
   
     
     
     
     
 
Nine months ended September 30, 2001
                                       
Net interest income
  $ 27,086     $ 22,961     $ 1,937     $ (2 )   $ 51,982  
Intersegments net interest income (expense)
    864       (5,404 )     4,540              
Provision for credit losses
    1,770       6,901                   8,671  
Other operating income (expense)
    (7,401 )     (7,307 )     (8,305 )     (12,397 )     (35,410 )
Administrative and overhead expense allocation
    (6,043 )     (4,124 )     (702 )     10,869        
Income tax expense (benefit)
    4,555       (277 )     (1,186 )     (456 )     2,636  
Net income (loss)
    8,181       (498 )     (1,344 )     (1,074 )     5,265  
Total assets
    834,221       462,232       339,443       35,516       1,671,412  
 
   
     
     
     
     
 

8


Table of Contents

NOTE D — Earnings Per Share Calculation

                                                   
      Quarter ended September 30,
     
      2002   2001
     
 
              Shares   Per           Shares   Per
      Income   (Denom-   Share   Income   (Denom-   Share
(in thousands, except number of shares and per share data)   (Numerator)   inator)   Amount   (Numerator)   inator)   Amount

 
 
 
 
 
 
Basic:
                                               
 
Net income (loss)
  $ 2,721       3,912,287     $ 0.70     $ (676 )     3,857,790     $ (0.18 )
Effect of dilutive securities - Stock incentive plan options
          22,639       (0.01 )                  
Diluted:
                                               
 
Net income (loss) and assumed conversions
  $ 2,721       3,934,926     $ 0.69     $ (676 )     3,857,790     $ (0.18 )
 
   
     
     
     
     
     
 
                                                   
      Nine months ended September 30,
     
      2002   2001
     
 
              Shares   Per           Shares   Per
      Income   (Denom-   Share   Income   (Denom-   Share
(in thousands, except number of shares and per share data)   (Numerator)   inator)(1)   Amount   (Numerator)   inator)(1)   Amount

 
 
 
 
 
 
Basic:
                                               
 
Net income
  $ 9,878       3,872,677     $ 2.55     $ 5,265       3,868,400     $ 1.36  
Effect of dilutive securities - Stock incentive plan options
          64,834       (0.04 )           36,063       (0.01 )
Diluted:
                                               
 
Net income and assumed conversions
  $ 9,878       3,937,511     $ 2.51     $ 5,265       3,904,463     $ 1.35  
 
   
     
     
     
     
     
 


(1)   Average shares outstanding retroactively adjusted for shares issued in connection with the stock dividends distributed to shareholders in June 2002 and 2001.

9


Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

     Management’s Discussion and Analysis of Financial Condition and Results of Operations contain statements relating to future results of the Company (including certain projections and business trends) that are considered “forward-looking statements.” Actual results may differ materially from those projected as a result of certain risks and uncertainties including, but not limited to, changes in political and economic conditions, interest rate fluctuations, competitive product and pricing pressures within the Company’s market, equity and bond market fluctuations, personal and corporate customers’ bankruptcies and financial condition, inflation and results of litigation. Accordingly, historical performance, as well as reasonably applied projections and assumptions, may not be a reliable indicator of future earnings due to risks and uncertainties.

     As circumstances, conditions or events change that affect the Company’s assumptions and projections on which any of the statements are based, the Company disclaims any obligation to issue any update or revision to any forward-looking statement contained herein.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

     Management’s discussion and analysis of its financial condition and results of operations are based upon the Company’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, the Company evaluates its estimates, including those related to its investments, loans and allowance for credit losses, intangible assets, income taxes, contingencies, and litigation. The Company bases its estimates on current market conditions, historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. The Company believes the following critical accounting policies require significant judgments and estimates used in the preparation of its consolidated financial statements.

     Allowance for Credit Losses. The allowance for credit losses is evaluated quarterly for adequacy by management. Factors considered include the Company’s loan loss experience, known and inherent risks in the portfolio, current economic conditions, known adverse situations that may affect the borrower’s ability to repay, regulatory policies, and the estimated value of underlying collateral. The evaluation of the adequacy of the allowance is based on the above factors along with prevailing and anticipated economic conditions that may impact borrowers’ ability to repay loans. Determination of the allowance is in part objective and in part a subjective judgment by management given the information it currently has in its possession. Adverse changes in any of these factors or the discovery of new adverse information could result in higher charge-offs and loan loss provisions. The allowance for credit losses is an estimate and there is no guarantee that credit losses will not be greater or less than the amount of the allowance.

     Impairment of Investments. The realization of the Company’s investment in certain mortgage/asset-backed securities and collateralized loan and bond obligations is dependent on

10


Table of Contents

the credit quality of the underlying borrowers and yields demanded by the marketplace. Increases in market interest rates and deteriorating credit quality of the underlying borrowers because of adverse conditions may result in additional losses. The Company records an investment impairment charge when it believes an investment has experienced a decline in value that is other than temporary. Future adverse changes in market conditions or operating results of underlying investments could result in losses or an inability to recover the carrying value of the investments or may require an impairment charge in the future. Since several of these investments do not have a liquid trading market, management’s estimate of value is based upon estimates of future returns that may or may not actually be realized. Accordingly, under different assumptions, the value could be adversely affected. Due to the uncertainty of future cash flows of certain securities, as of September 30, 2002, Management has determined that the decline in fair values (as calculated using a discounted cash flow analysis) is other than temporary. Accordingly, the Company recognized a $1.4 million and $6.6 million noncash impairment charge (estimated after tax effect of $1.0 million and $4.0 million, respectively) in the Consolidated Statements of Income for the quarter ended September 30, 2002 and 2001, respectively. These charges relate to three asset-backed securities totaling $19.7 million and $22.1 million, as adjusted, at September 30, 2002 and 2001, respectively.

     Deferred Tax Assets. The Company records a valuation allowance to reduce its deferred tax assets to the amount that it believes is more likely than not to be realized. This requires an objective as well as a subjective judgment by management. While the Company has considered future taxable income and ongoing prudent and feasible tax planning strategies in assessing the need for the valuation allowance, in the event the Company were to determine that it would be able to realize its deferred tax assets in the future in excess of its net recorded amount, an adjustment to the deferred tax asset would increase income in the period such determination was made. Likewise, should the Company determine that it would not be able to realize all or part of its net deferred tax asset in the future, an adjustment to the deferred tax asset would be charged to income in the period such determination was made.

NET INCOME

     For the quarter ended September 30, 2002, the Company had consolidated net income of $2.7 million, which compares to a consolidated net loss of $676,000 for the same quarter last year. Consolidated net income for the nine months ended September 30, 2002, totaled $9.9 million, an increase of $4.6 million, or 87.6%, over the same period in 2001. The increase in consolidated net income for the quarter and nine months ended September 30, 2002 compared to the corresponding periods in 2001, was due primarily to the $4.0 million after tax effect of the impairment charge on asset-backed securities recorded in the third quarter of 2001 (see further discussion above in “Critical Accounting Policies and Estimates”). Diluted earnings per share for the third quarter of 2002 was $0.69, as compared to a loss per diluted share of $0.18 for the same period in 2001. For the nine months ended September 30, 2002, diluted earnings per share was $2.51, an increase of $1.16, or 85.9%, over the same period in 2001. The Company’s annualized return on average total assets for the nine months ended September 30, 2002 was 0.85% as compared to 0.42% for the same period last year. The Company’s annualized return on average stockholders’ equity was 9.26% for the nine months ended September 30, 2002, as compared to 5.51% for the same period last year.

     Operating earnings (defined as consolidated net income excluding the after-tax effect of the impairment charge on asset-backed securities of $1.0 million in 2002 and $4.0 million in 2001) for

11


Table of Contents

the quarter ended September 30, 2002, totaled $3.7 million, an increase of $377,000, or 11.4%, over the same quarter last year. Operating earnings for the nine months ended September 30, 2002, totaled $10.8 million, an increase of $1.6 million, or 17.2%, over the same period in 2001. Diluted operating earnings per share for the third quarter of 2002 was $0.92, an increase of $0.07, or 8.2%, as compared to the same period in 2001. For the nine months ended September 30, 2002, diluted operating earnings per share was $2.75, an increase of $0.38, or 16.0%, over the same period in 2001. On the same basis, the Company’s annualized return on average total assets for the nine months ended September 30, 2002 was 0.93% as compared to 0.73% for the same period last year. The Company’s annualized return on average stockholders’ equity was 10.16% for the nine months ended September 30, 2002, as compared to 9.66% for the same period last year. The increase in operating earnings for the nine months ended September 30, 2002, over the corresponding period in 2001, was primarily due to an increase in net interest income and noninterest income, partially offset by increases in the provision for credit losses and noninterest expense.

NET INTEREST INCOME

     Net interest income, on a taxable equivalent basis, was $19.4 million for the quarter ended September 30, 2002, an increase of $213,000, or 1.1%, over the same period in 2001. The increase in net interest income was primarily due to a $163.7 million decrease in interest-bearing liabilities and a 43 basis point increase in the net interest margin, partially offset by a $115.5 million decrease in interest-earning assets. For the quarter ended September 30, 2002, the Company’s net interest margin was 5.19%, as compared to 4.76% for the same period in 2001.

     Net interest income, on a taxable equivalent basis, was $58.3 million for the nine months ended September 30, 2002, an increase of $5.7 million, or 10.9%, over the same period in 2001. The increase was primarily due to a $177.7 million decrease in interest-bearing liabilities, partially offset by a $134.4 million decrease in average interest-earning assets, and a 91 basis point increase in the net interest margin. For the nine months ended September 30, 2002, the Company’s net interest margin was 5.27%, as compared to 4.36% for the same period in 2001.

12


Table of Contents

     12A comparison of net interest income for the quarter and nine months ended September 30, 2002 and 2001 is set forth below on a taxable equivalent basis:

                                                             
        Quarter Ended September 30,
       
        2002   2001
       
 
                        Interest                   Interest        
        Average   Income/   Yield/   Average   Income/   Yield/
(dollars in thousands)   Balance   Expense   Rate   Balance   Expense   Rate

 
 
 
 
 
 
ASSETS
                                                       
Earning assets:
                                                       
 
Interest-bearing deposits in other banks
          $ 1,052     $ 6       2.26 %   $ 977     $ 12       4.87 %
 
Federal funds sold and securities purchased under agreement to resell
            14,598       62       1.69       14,003       120       3.40  
 
Taxable investment and mortgage-backed securities
            320,636       4,055       5.02       250,196       4,173       6.62  
 
Nontaxable investment securities
            30,981       600       7.68       30,928       597       7.66  
 
Loans(1)
            1,117,768       21,967       7.80       1,304,396       27,202       8.27  
 
           
     
             
     
         
   
Total earning assets
            1,485,035       26,690       7.13       1,600,500       32,104       7.96  
 
           
     
             
     
         
Nonearning assets:
                                                       
 
Cash and due from banks
            36,010                       26,893                  
 
Premises and equipment
            17,373                       18,453                  
 
Other assets
            48,986                       51,887                  
 
Less allowance for credit losses
            (25,666 )                     (19,027 )                
 
           
                     
                 
   
Total assets
          $ 1,561,738                     $ 1,678,706                  
 
           
                     
                 
LIABILITIES AND STOCKHOLDERS’ EQUITY
                                                       
Interest-bearing liabilities:
                                                       
 
Savings deposits
          $ 478,795     $ 1,149       .95 %   $ 425,816     $ 2,192       2.04 %
 
Time deposits
            502,985       3,207       2.53       612,820       6,310       4.09  
 
Short-term borrowings
            10,442       68       2.58       105,926       1,160       4.34  
 
Long-term debt
            234,513       2,833       4.79       245,872       3,222       5.20  
 
           
     
             
     
         
   
Total interest-bearing deposits and liabilities
            1,226,735       7,257       2.35       1,390,434       12,884       3.68  
 
           
     
             
     
         
Noninterest-bearing liabilities:
                                                       
 
Demand deposits
            161,571                       133,817                  
 
Other liabilities
            25,803                       24,176                  
 
           
                     
                 
   
Total liabilities
            1,414,109                       1,548,427                  
Stockholders’ equity
            147,629                       130,279                  
 
           
                     
                 
   
Total liabilities and stockholders’ equity
          $ 1,561,738                     $ 1,678,706                  
 
           
                     
                 
   
Net interest income and margin on total earning assets
                    19,433       5.19 %             19,220       4.76 %
 
                           
                     
 
Taxable equivalent adjustment
                    (210 )                     (209 )        
 
                   
                     
         
   
Net interest income
                  $ 19,223                     $ 19,011          
 
                   
                     
         

[Additional columns below]

[Continued from above table, first column(s) repeated]
                                                     
        Nine Months Ended September 30,
       
        2002   2001
       
 
                Interest                   Interest        
        Average   Income/   Yield/   Average   Income/   Yield/
(dollars in thousands)   Balance   Expense   Rate   Balance   Expense   Rate

 
 
 
 
 
 
ASSETS
                                               
Earning assets:
                                               
 
Interest-bearing deposits in other banks
  $ 1,046     $ 20       2.56 %   $ 1,032     $ 42       5.44 %
 
Federal funds sold and securities purchased under agreement to resell
    6,514       82       1.68       10,857       358       4.37  
 
Taxable investment and mortgage-backed securities
    284,397       11,192       5.26       268,530       14,461       7.20  
 
Nontaxable investment securities
    30,967       1,795       7.75       30,916       1,791       7.75  
 
Loans(1)
    1,157,743       68,373       7.90       1,303,705       82,917       8.50  
 
   
     
             
     
         
   
Total earning assets
    1,480,667       81,462       7.36       1,615,040       99,569       8.24  
 
   
     
             
     
         
Nonearning assets:
                                               
 
Cash and due from banks
    34,082                       29,098                  
 
Premises and equipment
    17,334                       18,439                  
 
Other assets
    47,473                       50,364                  
 
Less allowance for credit losses
    (23,376 )                     (17,949 )                
 
   
                     
                 
   
Total assets
  $ 1,556,180                     $ 1,694,992                  
 
   
                     
                 
LIABILITIES AND STOCKHOLDERS’ EQUITY
                                               
Interest-bearing liabilities:
                                               
 
Savings deposits
  $ 466,526     $ 4,240       1.22 %   $ 403,228     $ 7,152       5.44 %
 
Time deposits
    511,679       9,869       2.58       679,115       25,719       5.06  
 
Short-term borrowings
    23,179       551       3.18       101,082       4,202       5.56  
 
Long-term debt
    237,090       8,474       4.78       232,789       9,884       5.68  
 
   
     
             
     
         
   
Total interest-bearing deposits and liabilities
    1,238,474       23,134       2.50       1,416,214       46,957       4.43  
 
   
     
             
     
         
Noninterest-bearing liabilities:
                                               
 
Demand deposits
    152,791                       126,823                  
 
Other liabilities
    22,350                       24,123                  
 
   
                     
                 
   
Total liabilities
    1,413,615                       1,567,160                  
Stockholders’ equity
    142,565                       127,832                  
 
   
                     
                 
   
Total liabilities and stockholders’ equity
  $ 1,556,180                     $ 1,694,992                  
 
   
                     
                 
   
Net interest income and margin on total earning assets
            58,328       5.27 %             52,612       4.36 %
 
                   
                     
 
Taxable equivalent adjustment
            (628 )                     (630 )        
 
           
                     
         
   
Net interest income
          $ 57,700                     $ 51,982          
 
           
                     
         


(1)   Yields and amounts earned include loan fees. Nonaccrual loans have been included in earning assets for purposes of these computations.

13


Table of Contents

NONPERFORMING ASSETS

     A summary of nonperforming assets at September 30, 2002, December 31, 2001 and September 30, 2001 follows:

                                 
            September 30,   December 31,   September 30,
(dollars in thousands)   2002   2001   2001

 
 
 
Nonperforming assets:
                       
   
Nonperforming loans:
                       
     
Commercial
  $ 6,311     $ 7,034     $ 8,269  
     
Real estate:
                       
       
Commercial
    3,410       2,438       2,502  
       
Residential
    4,920       6,174       6,180  
 
   
     
     
 
       
Total real estate loans
    8,330       8,612       8,682  
     
Consumer
    654       148        
 
   
     
     
 
       
Total nonperforming loans
    15,295       15,794       16,951  
 
   
     
     
 
 
Other real estate owned
    1,431       4,674       3,598  
 
   
     
     
 
       
Total nonperforming assets
  $ 16,726     $ 20,468     $ 20,549  
 
   
     
     
 
Past due loans:
                       
     
Real estate
  $ 1,402     $ 2,190     $ 2,378  
     
Consumer
    1,813       1,464       954  
 
   
     
     
 
       
Total past due loans (1)
  $ 3,215     $ 3,654     $ 3,332  
 
   
     
     
 
Restructured:
                       
     
Commercial
  $ 2,168     $ 2,214     $ 4,760  
     
Real estate:
                       
       
Residential
    5,434       8,629       9,428  
 
   
     
     
 
       
Total restructured loans (2)
  $ 7,602     $ 10,843     $ 14,188  
 
   
     
     
 
Nonperforming assets to total loans and other real estate owned (end of period):
                       
     
Excluding 90 days past due accruing loans
    1.49 %     1.64 %     1.58 %
     
Including 90 days past due accruing loans
    1.77 %     1.93 %     1.84 %
Nonperforming assets to total assets (end of period):
                       
     
Excluding 90 days past due accruing loans
    1.05 %     1.29 %     1.23 %
     
Including 90 days past due accruing loans
    1.26 %     1.52 %     1.43 %


(1)   Represents loans which are past due 90 days or more as to principal and/or interest, are still accruing interest and are in the process of collection.
(2)   Represents loans which have been restructured, are current and still accruing interest.

14


Table of Contents

Nonperforming loans at September 30, 2002 totaled $15.3 million, a decrease of $1.7 million, or 9.8%, as compared to September 30, 2001. The decrease in nonperforming loans was primarily due to a $2.0 million decrease in the commercial category, partially offset by a $654,000 increase in the consumer loan category. The decrease in nonperforming commercial loans (from September 30, 2001) was due primarily to the charge-off of these loans totaling $1.9 million during the fourth quarter of 2001.

Other real estate owned was $1.4 million at September 30, 2002, a decrease of $2.2 million, or 60.2%, from September 30, 2001. The decrease in other real estate owned was consistent with the decrease in non-performing residential real estate loans and the increase in real estate sales activity in Hawaii.

Restructured loans were $7.6 million at September 30, 2002, a decrease of $6.6 million, or 46.4%, from September 30, 2001. The decrease was primarily due to the charge-off of certain commercial loans and reclassification of certain residential real estate loans to nonperforming loans.

The Bank has potential problem loans (not reported with nonperforming or restructured loans) to a borrower in the transportation industry, with aggregate credit facilities outstanding of $3.8 million at September 30, 2002. While the loan is currently performing and is collateralized by various equipment, the borrower's deterioration in financial condition may impact the borrower's ability to continue servicing its debt under the existing loan terms. Management has analyzed this potential problem loan in determining the adequacy of the allowance for credit losses at September 30, 2002.

The Company’s future levels of nonperforming loans will be reflective of Hawaii’s economy and the financial condition of its customers.

PROVISION AND ALLOWANCE FOR CREDIT LOSSES

The provision for credit losses is based upon management’s judgment as to the adequacy of the allowance for credit losses (the “Allowance”) to absorb future losses. The Company uses a systematic methodology to determine the adequacy of the Allowance and related provision for credit losses to be reported for financial statement purposes. The determination of the adequacy of the Allowance is ultimately one of management’s judgment, which includes consideration of many factors, including, among other things, the amount of problem and potential problem loans, net charge-off experience, changes in the composition of the loan portfolio by type and geographic location of loans and in overall loan risk profile and quality, general economic factors and the fair value of collateral. The Allowance is an estimate and there is no guarantee that credit losses will not be greater or less than the Allowance.

15


Table of Contents

The following table sets forth the activity in the allowance for credit losses for the periods indicated:

                     
        Nine months ended September 30,
       
(dollars in thousands)   2002   2001

 
 
Loans outstanding (end of period)(1)
  $ 1,122,680     $ 1,295,294  
 
   
     
 
Average loans outstanding(1)
  $ 1,157,743     $ 1,303,705  
 
   
     
 
Balance at beginning of period
  $ 19,464     $ 17,447  
 
   
     
 
Loans charged off:
               
 
Commercial
    4,607       5,445  
 
Real estate:
               
 
Residential
    633       1,618  
 
Consumer
    2,283       1,009  
 
   
     
 
   
Total loans charged off
    7,523       8,072  
 
   
     
 
Recoveries on loans charged off:
               
 
Commercial
    396       97  
 
Real estate:
               
   
Commercial
    361        
   
Residential
    362       334  
 
Consumer
    655       245  
 
   
     
 
   
Total recoveries on loans previously charged off
    1,774       676  
 
   
     
 
   
Net charge-offs
    (5,749 )     (7,396 )
 
   
     
 
Provision charged to expense
    12,959       8,671  
 
   
     
 
Balance at end of period
  $ 26,674     $ 18,722  
 
   
     
 
Net loans charged off to average loans
    0.66%  (2)     0.76 (2)
Net loans charged off to allowance for credit losses
    28.82%  (2)     52.81 (2)
Allowance for credit losses to total
               
 
loans (end of period)
    2.38 %     1.45 %
Allowance for credit losses to nonperforming loans (end of period):
               
   
Excluding 90 days past due accruing loans
    1.74x       1.10x  
   
Including 90 days past due accruing loans
    1.44x       0.92x  


(1)   Includes loans held for sale.
(2)   Annualized.

16


Table of Contents

The provision for credit losses was $4.0 million for the third quarter of 2002, an increase of $339,000, or 9.3%, over the same quarter last year. For the nine months ended September 30, 2002, the provision for loan losses was $13.0 million, an increase of $4.3 million, or 49.5%, over the same period last year. The increase in the provision for credit losses in 2002 was primarily due to the Company’s quarterly review of specific credits, net charge-off levels (net charge-offs of $4.2 million during the fourth quarter of 2001), and the resulting impact of the continuing economic uncertainty, both locally and nationally.

The Allowance at September 30, 2002 was $26.7 million and represented 2.38% of total loans. The corresponding ratios at December 31, 2001 and September 30, 2001 were 1.57% and 1.45%, respectively.

Net charge-offs were $5.7 million for the first nine months of 2002, a decrease of $1.6 million, or 22.3%, over the same period in 2001.

The Allowance increased to 1.74 times nonperforming loans (excluding 90 days past due accruing loans) at September 30, 2002, from 1.10 times at September 30, 2001, as a result of the decrease in nonperforming loans and increase in Allowance.

In management’s judgment, the Allowance was adequate to absorb potential losses currently inherent in the loan portfolio at September 30, 2002. However, changes in prevailing economic conditions in the Company’s markets or in the financial condition of its customers could alter the level of nonperforming assets and charge-offs in the future and, accordingly, affect the Allowance.

NONINTEREST INCOME

For the quarter ended September 30, 2002, the Company had total noninterest income of $1.6 million, compared to a loss of $3.6 million for the same period in 2001. For the nine months ended September 30, 2002, noninterest income was $9.3 million, an increase of $6.7 million, or 262.0%, over the comparable period in 2001. The increase was primarily due to a $6.6 million impairment charge on asset-backed securities recorded in the quarter ended September 30, 2001, partially offset by a similar charge of $1.4 million recorded in the quarter ended September 30, 2002 as discussed below.

Service charges on deposit accounts increased $124,000 and $447,000, or 12.8% and 16.3%, respectively, for the third quarter and nine months ended September 30, 2002 over the comparable periods in 2001. These increases resulted from an $89.3 million, or 16.8%, increase in the average balance of transaction accounts.

Other service charges and fees increased $729,000 and $1.5 million, or 62.5% and 42.0%, respectively, for the third quarter and nine months ended September 30, 2002 over the comparable periods in 2001. These increases were primarily due to fee income on investment services.

During the quarters ended September 30, 2002 and 2001, the Company recorded an impairment charge on asset-backed securities of $1.4 million and $6.6 million, respectively (see “Critical Accounting Policies and Estimates” for additional discussion).

17


Table of Contents

NONINTEREST EXPENSE

Noninterest expense totaled $12.8 million for the quarter ended September 30, 2002, a decrease of $19,000, or 0.1%, from the comparable period in 2001. For the nine months ended September 30, 2002, noninterest expense was $39.5 million, an increase of $1.5 million, or 4.0%, from the comparable period in 2001. The efficiency ratio (exclusive of impairment charges of $1.4 million in 2002 and $6.6 million in 2001 and the amortization of identifiable intangibles of $367,000 in 2002 and $448,000 in 2001) improved from 61.4% for the nine months ended September 30, 2001 to 57.2% for the nine months ended September 30, 2002.

Salaries and employee benefits increased $585,000, or 9.9%, and $1.7 million, or 9.3%, for the third quarter and nine months ended September 30, 2002, respectively, from the comparable periods in 2001. The increases were primarily due to higher incentive-based compensation.

INCOME TAXES

The Company’s effective income tax rate (exclusive of the tax equivalent adjustment) for the first nine months of 2002 was 32.0% as compared to 33.4% for the same period in 2001. The decline in the Company’s effective tax rate for 2002 was due primarily to an increase in taxable exempt income and tax credits.

LIQUIDITY AND CAPITAL RESOURCES

The consolidated statements of cash flows identify three major sources and uses of cash as operating, investing and financing activities.

The Company’s operating activities provided $25.5 million for the nine months ended September 30, 2002, which compares to $12.5 million used by operating activities in the same period last year. The primary source of cash flows from operations in 2002 was the proceeds of $147.3 million of loans held for sale, which was partially offset by the origination of $143.0 million of loans held for sale. During the nine months ended September 30, 2001, the Company originated $132.8 million of loans held for sale and sold $104.0 million of loans held for sale.

Investing activities provided cash flow of $6.6 million for the nine months ended September 30, 2002, compared to $65.1 million during the same period last year. The primary sources of cash from investing activities for the nine months ended September 30, 2002 were the $109.6 million net decrease in loans, and proceeds from the sale and maturities of available-for-sale securities of $42.4 million and $30.3 million, respectively. These sources of cash were offset by the purchases of held-to-maturity and available-for-sale securities of $106.4 and $105.9 million, respectively. The primary source of cash from investing activities for the nine months ended September 30, 2001 were proceeds from the sale and maturities of available-for-sale securities of $40.9 million and $32.6 million, respectively.

Financing activities used cash flow of $19.5 million for the nine months ended September 30, 2002, compared to $57.5 million during the same period last year. During the nine months ended September 30, 2002, the Company had a net decrease of $30.7 million in short-term borrowings, which was partially funded by the $15.0 million net increase in long-term debt. The primary use of

18


Table of Contents

cash for financing activities for the nine months ended September 20, 2001 were the net decreases of $51.9 million and $69.1 million in deposits and short-term borrowings, respectively, which was partially funded by the $68.9 million net increase in long-term debt.

At September 30, 2002, as compared to September 30, 2001, the Company had $1.6 billion in assets, down 5.0%; $1.1 billion in loans, down 13.3%; and $1.1 billion in deposits, down 2.9%. During this current low interest rate environment, the Company has continued to reduce its interest rate exposure by: (1) partially replacing residential loans that have prepaid with shorter term commercial loans and investment securities; and (2) replacing short-term time deposits and borrowings that have matured with longer-term deposits and borrowings.

The Company and the Bank are subject to capital standards promulgated by the Federal banking agencies and the Hawaii Division of Financial Institutions. Quantitative measures established by regulation to ensure capital adequacy required the Company and the Bank to maintain minimum amounts and ratios (set forth in the following table at September 30, 2002 and 2001) of Tier 1 and Total capital to risk-weighted assets, and of Tier 1 capital to average assets.

19


Table of Contents

                                                   
                                      To Be Well-
                                      Capitalized
                                      Under Prompt
                      For Capital   Corrective Action
      Actual   Adequacy Purposes   Provisions
     
 
 
(dollars in thousands)   Amount   Ratio   Amount   Ratio   Amount   Ratio

 
 
 
 
 
 
As of September 30, 2002
                                               
 
Tier 1 Capital to Risk-Weighted Assets:
                                               
 
Consolidated
  $ 146,747       12.61 %   $ 46,547       4.00 %     N/A          
 
Bank
    137,840       11.86       46,482       4.00     $ 69,722       6.00 %
Total Capital to Risk-Weighted Assets:
                                               
 
Consolidated
  $ 161,461       13.88 %   $ 93,094       8.00 %     N/A          
 
Bank
    152,546       13.13       92,963       8.00     $ 116,204       10.00 %
Tier 1 Capital to Average Assets:
                                               
 
Consolidated
  $ 146,747       9.40 %   $ 62,470       4.00 %     N/A          
 
Bank
    137,840       8.84       62,359       4.00     $ 77,949       5.00 %
As of September 30, 2001
                                               
 
Tier 1 Capital to Risk-Weighted Assets:
                                               
 
Consolidated
  $ 136,858       11.12 %   $ 49,214       4.00 %     N/A          
 
Bank
    131,473       10.69       49,198       4.00     $ 73,796       6.00 %
 
Total Capital to Risk-Weighted Assets:
                                               
 
Consolidated
  $ 152,313       12.38 %   $ 98,428       8.00 %     N/A          
 
Bank
    146,923       11.95       98,395       8.00     $ 122,994       10.00 %
 
Tier 1 Capital to Average Assets:
                                               
 
Consolidated
  $ 136,858       8.15 %   $ 67,148       4.00 %     N/A          
 
Bank
    131,473       7.79       67,535       4.00     $ 84,419       5.00 %

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company disclosed both quantitative and qualitative analyses of market risks in its 2001 Form 10-K. No significant changes have occurred during the nine months ended September 30, 2002.

20


Table of Contents

Item 4. CONTROLS AND PROCEDURES

Under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, management of the Company has evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-14(c) under the Securities Exchange Act of 1934) as of a date (the “Evaluation Date”) within 90 days prior to the filing date of this report. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the Evaluation Date, the Company’s disclosure controls and procedures are effective in timely alerting them to the material information relating to the Company required to be included in its periodic filings with the Securities and Exchange Commission.

Subsequent to the Evaluation Date, there were no significant changes in the Company’s internal controls or, to management’s knowledge, in other factors that could significantly affect these controls, including any corrective actions with regard to significant deficiencies and material weaknesses.

21


Table of Contents

PART II — OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K

     (a)   Exhibits

     
10.1
 
CB Bancshares, Inc. Executive Compensation Agreement for Ronald K. Migita
99.1
 
Certification of Ronald K. Migita
99.2
 
Certificate of Dean K. Hirata

  (b)   Reports on Form 8-K

     No reports on Form 8-K were filed in the third quarter of 2002.

22


Table of Contents

SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
     
  CB BANCSHARES, INC.
(Registrant)
 
 
Date November 12, 2002 By  /s/    Ronald K. Migita
 
  Ronald K. Migita
President and Chief Executive Officer
 
 
 
Date November 12, 2002 By  /s/    Dean K. Hirata
 
  Dean K. Hirata
Senior Vice President and Chief Financial Officer
(principal financial officer)
 

23


Table of Contents

CERTIFICATIONS

I, RONALD K. MIGITA, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of CB Bancshares, Inc.;

     2. Based on my knowledge, this quarterly 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 quarterly report;

     3. Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly report;

     4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a)  designed such disclosure controls and procedures 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 quarterly report is being prepared;
 
   b)  evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and
 
    c)  presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

     5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

  a)  all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and
 
    b)  any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

     6. The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
     
Date: November 12, 2002   /s/   RONALD K. MIGITA
   
    Ronald K. Migita
President and Chief Executive Officer

24


Table of Contents

CERTIFICATIONS

I, DEAN K. HIRATA, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of CB Bancshares, Inc.;

     2. Based on my knowledge, this quarterly 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 quarterly report;

     3. Based on my knowledge, the financial statements, and other financial information included in this quarterly 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 quarterly report;

     4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

    a)  designed such disclosure controls and procedures 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 quarterly report is being prepared;
 
    b)  evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and
 
    c)  presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

     5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):

    a)  all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and
 
    b)  any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and

     6. The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
     
Date: November 12, 2002   /s/   DEAN K. HIRATA
   
    Dean K. Hirata
Senior Vice President and Chief Financial Officer

25