Attached files

file filename
8-K - 8-K - BANK OF HAWAII CORPa10-19876_18k.htm

Exhibit 99.1

 

 

Bank of Hawaii Corporation Third Quarter 2010 Financial Results

 

·            Diluted Earnings Per Share $0.91

·            Net Income for the Quarter $44.1 Million

·            Board of Directors Declares Dividend of $0.45 Per Share

 

FOR IMMEDIATE RELEASE

 

HONOLULU, HI (October 25, 2010) — Bank of Hawaii Corporation (NYSE: BOH) today reported diluted earnings per share of $0.91 for the third quarter of 2010, up $0.15 or 20 percent from diluted earnings per share of $0.76 in the same quarter last year.  Net income for the third quarter of 2010 was $44.1 million compared to net income of $36.5 million in the third quarter of 2009.  The return on average assets for the third quarter of 2010 was 1.37 percent compared to 1.21 percent during the same quarter last year.  The return on average equity for the third quarter of 2010 was 16.64 percent compared to 16.44 percent for the third quarter of 2009.

 

Average total deposits increased to $9.6 billion during the third quarter of 2010 compared to average deposits of $9.4 billion in the second quarter of 2010.  Shareholders’ equity increased to $1.04 billion at the end of the quarter.  The allowance for loan and lease losses was unchanged at $147.4 million, representing 2.77 percent of outstanding loans and leases.

 

“Bank of Hawaii Corporation had good results for the third quarter of 2010,” said Peter S. Ho, Chairman, CEO, and President.  “We were able to increase our capital, maintain our profitability, and our Board affirmed our dividend.  During the quarter, we repurchased 208.5 thousand shares of common stock at a total cost of $9.8 million.    The Hawaii economy remains stable and we are pleased with our year-to-date financial results, including our improved credit quality.  We are hopeful that our loan balances will begin to stabilize in the near future although we remain cautious about revenue headwinds resulting from financial reform legislation, the possibility of lower interest rates, and the ability to generate sustained future loan growth.”

 

For the nine months ended September 30, 2010, net income was $143.4 million compared to net income of $103.5 million for the same period last year.  Diluted earnings per share were $2.96 for the nine-month period in 2010, up from $2.16 for the same period in 2009.  The year-to-date return on average assets was 1.52 percent compared to 1.19 percent for the same period in 2009.  The year-to-date return on average equity was 19.28 percent, up from 16.24 percent for the nine months ended September 30, 2009.

 

- more -

 

 



 

Results for the nine months ended September 30, 2010 included $42.8 million in net gains on investment securities, interest recoveries of $2.8 million, a net gain of $2.9 million on the sale of the Company’s Pacific Capital Funds, and a gain of $0.9 million from a contingent payment received in the third quarter of 2010 related to the sale of the Company’s retail insurance brokerage business in 2009.  These gains were partially offset by $5.2 million in early termination costs related to prepayment of $75.0 million in debt (securities sold under agreements to repurchase), a $3.7 million increase in the allowance for loan and lease losses, and $3.3 million for employee cash grants for the purchase of Company stock.  Results for the same period in 2009 included gains of $13.7 million from the disposition of leased equipment and the sale of the Company’s retail insurance brokerage business.  These gains were offset by increases in the allowance for loan and lease losses, an industry-wide FDIC special assessment, expenses for legal contingencies, an impairment of a leveraged lease residual value, and early debt retirement.  Details of these items are included in Table 2.

 

Financial Highlights

 

Net interest income, on a taxable equivalent basis, for the third quarter of 2010 was $98.8 million, down $5.3 million from net interest income of $104.2 million in the second quarter of 2010, and down $10.4 million from net interest income of $109.2 million in the third quarter of 2009.  The decrease compared to the previous quarter was largely due to lower interest rates and lower loan balances.  For the nine months ended September 30, 2010, net interest income, on a taxable-equivalent basis, was $310.9 million compared to $309.7 million for the same period in 2009.  Analyses of the changes in net interest income are included in Tables 7a, 7b and 7c.

 

The net interest margin was 3.27 percent for the third quarter of 2010, a decrease of 24 basis points from 3.51 percent in the second quarter of 2010, and a 58 basis point decrease from 3.85 percent in the third quarter of 2009.   For the nine months ended September 30, 2010, the net interest margin was 3.50 percent compared to 3.78 percent for the same nine months in 2009.  The decrease in the net interest margin was largely the result of lower interest rates, a change in the balance sheet mix due to the higher percentage of investment securities compared with loans, and the Company’s strategy to maintain a lower risk investment portfolio.

 

Results for the third quarter of 2010 included a provision for credit losses of $13.4 million compared with $15.9 million in the second quarter of 2010 and $27.5 million in the third quarter of 2009.  The provision for credit losses equaled net charge-offs in the third quarter of 2010.  The provision for credit losses exceeded net charge-offs by $1.0 million in the second quarter of 2010 and $5.2 million in the third quarter of 2009.

 

Noninterest income was $63.1 million for the third quarter of 2010, a decrease of $5.7 million compared to $68.9 million in the second quarter of 2010, and up $6.3 million from $56.8 million in the third quarter of 2009.  Noninterest income in the third quarter of 2010 included net securities gains of $7.9 million, $3.8 million related to the previously mentioned Pacific Capital Funds and insurance business sales, and a loss of $1.4 million related to the disposition of a leveraged lease.  Noninterest income in the second quarter of 2010 included net securities gains of $15.0 million and a gain of $1.2 million related to the disposition of leased equipment.

 

Noninterest expense was $89.9 million in the third quarter of 2010, up $4.0 million from $85.9 million in the previous quarter, and up $5.9 million from $84.0 million in the same quarter last year.  Noninterest expense in the third quarter of 2010 included $5.2 million for the early termination of debt (securities sold under agreements to repurchase).  Noninterest expense in the second quarter of 2010 included $3.3 million for the previously mentioned employee cash grants.  An analysis of salary and benefit expenses is included in Table 8.

 

2



 

The efficiency ratio for the third quarter of 2010 was 55.57 percent, compared with an efficiency ratio of 49.72 percent in the previous quarter and 50.69 percent in the same quarter last year.  The efficiency ratio for the nine-month period ended September 30, 2010 was 50.10 percent compared with 52.74 percent for the same period last year.

 

The effective tax rate for the third quarter of 2010 was 24.68 percent, compared to 34.37 percent in the previous quarter, and 32.71 percent during the third quarter last year.  Taxes in the third quarter of 2010 included a $4.4 million net credit related to the disposition of two leveraged leases.

 

The Company’s business segments are defined as Retail Banking, Commercial Banking, Investment Services, and Treasury & Other.  Results are determined based on the Company’s internal financial management reporting process and organizational structure.  Selected financial information for the business segments is included in Tables 12a and 12b.

 

Asset Quality

 

Overall credit quality reflected the slowly improving Hawaii economy during the third quarter of 2010.  Non-performing assets were $45.2 million at September 30, 2010, up from $43.2 million at June 30, 2010, and down from $48.5 million at September 30, 2009.  As a percentage of total loans and leases, including loans held for sale and foreclosed real estate, non-performing assets were 0.85 percent at September 30, 2010.  Non-performing assets remain at elevated levels primarily due to the lengthy resolution process on residential mortgages.  Non-accrual loans and leases declined to $39.3 million at September 30, 2010, representing 0.74 percent of total loans and leases.  Accruing loans and leases past due 90 days or more decreased to $10.5 million during the third quarter.  More information on non-performing assets and accruing loans and leases past due 90 days is presented in Table 10.

 

Net charge-offs during the third quarter of 2010 were $13.4 million or 0.99 percent annualized of total average loans and leases, down from $14.9 million in the second quarter of 2010, and down from $22.3 million in the third quarter last year.  Net charge-offs for the nine months ended September 30, 2010 were $46.3 million, or 1.12 percent annualized of total average loans and leases, down from $61.9 million, or 1.33 percent annualized of total average loans and leases for the same period last year.

 

The allowance for loan and lease losses was $147.4 million at September 30, 2010, unchanged from June 30, 2010, and up from $142.7 million at September 30, 2009.  The ratio of the allowance for loan and lease losses to total loans and leases increased to 2.77 percent at September 30, 2010.  The reserve for unfunded commitments at September 30, 2010 was unchanged at $5.4 million.  Details of charge-offs, recoveries and the components of the total reserve for credit losses are summarized in Table 11.

 

Other Financial Highlights

 

Total assets were $12.72 billion at September 30, 2010, down slightly from total assets of $12.86 billion at June 30, 2010, and up from $12.21 billion at September 30, 2009.  Average total assets were $12.80 billion during the third quarter of 2010, up from average assets of $12.60 billion during the previous quarter, and up from $11.99 billion during the third quarter last year.

 

3



 

Total loans and leases were $5.31 billion at September 30, 2010, down from $5.44 billion at June 30, 2010, and down from $5.93 billion at September 30, 2009 primarily due to lower demand.  Loan and lease portfolio balances, including the higher risk loans outstanding, are summarized in Table 9.

 

Deposit generation remained strong during the third quarter of 2010.  Total deposits were $9.60 billion at September 30, 2010, up from $9.32 billion at June 30, 2010, and up from $9.25 billion at September 30, 2009.  The increase in deposits was widespread among deposit categories.  Average total deposits were $9.58 billion in the third quarter of 2010, up from average deposits of $9.39 billion during the previous quarter, and up from $9.13 billion during the third quarter last year.  Deposit balances are summarized in Tables 6a, 6b, and 9.

 

As a result of strong deposits and weak loan demand, the investment securities portfolio increased to $6.36 billion at September 30, 2010, up from $6.13 billion at June 30, 2010, and up from $5.02 billion at September 30, 2009.

 

During the third quarter of 2010, the Company repurchased 208.5 thousand shares of common stock at a total cost of $9.8 million under its share repurchase program.  The average cost was $46.93 per share repurchased.  From October 1, 2010 through October 22, 2010, the Company repurchased an additional 65.5 thousand shares of common stock at an average cost of $45.68 per share.  From the beginning of the share repurchase program initiated during July 2001 through September 30, 2010, the Company has repurchased 45.8 million shares and returned over $1.6 billion to shareholders at an average cost of $35.47 per share.  Remaining buyback authority under the share repurchase program was $75.6 million at September 30, 2010.

 

Total shareholders’ equity increased to $1.04 billion at September 30, 2010, compared to $1.01 billion at June 30, 2010, and $902.8 million at September 30, 2009.  The ratio of tangible common equity to risk-weighted assets was 19.50 percent at September 30, 2010, up from 18.57 percent at June 30, 2010, and up from 14.56 percent at September 30, 2009.  At September 30, 2010, the Tier 1 leverage ratio increased to 7.15 percent, up from to 7.09 percent at June 30, 2010, and 6.65 percent at September 30, 2009.

 

The Company’s Board of Directors declared a quarterly cash dividend of $0.45 per share on the Company’s outstanding shares.  The dividend will be payable on December 14, 2010 to shareholders of record at the close of business on November 30, 2010.

 

Hawaii Economy

 

Hawaii’s economy continued to recover during the third quarter of 2010 due to a stronger visitor industry.  During April through July, total visitor arrivals increased 8.4 percent compared with the same period last year and were widespread among counties.  Hotel occupancy improved to 74 percent and visitor spending is trending upward.  Overall, state job growth in July 2010 was 1.0 percent as visitor industry gains offset declines in other sectors.  Construction continues to be the industry most impacted with 9.3 percent fewer jobs in July compared with the previous year.  The September statewide unemployment rate declined slightly to 6.3 percent on a seasonally adjusted basis.  Home prices and sales remained fairly strong during the quarter.  More information on Hawaii economic trends is presented in Table 14.

 

4



 

Conference Call Information

 

The Company will review its third quarter 2010 financial results today at 8:00 a.m. Hawaii Time.  The conference call will be accessible via teleconference and the Investor Relations link of Bank of Hawaii Corporation’s web site, www.boh.com.  Conference call participants in the United States should dial 866-543-6405.  International participants should dial 617-213-8897.  Use the pass code “Bank of Hawaii” to access the call.  A replay will be available for one week beginning Monday, October 25, 2010 by dialing 888-286-8010 in the United States or 617-801-6888 internationally and entering the pass code number 44496791 when prompted.  A replay will also be available via the Investor Relations link of the Company’s web site, www.boh.com.

 

Forward-Looking Statements

 

This news release, and other statements made by the Company in connection with it may contain “forward-looking statements”, such as forecasts of our financial results and condition, expectations for our operations and business prospects, and our assumptions used in those forecasts and expectations.  Do not unduly rely on forward-looking statements.  Actual results might differ significantly from our forecasts and expectations because of a variety of factors. More information about these factors is contained in Bank of Hawaii Corporation’s Annual Report on Form 10-K for the year ended December 31, 2009, which was filed with the U.S. Securities and Exchange Commission.  We have not committed to update forward-looking statements to reflect later events or circumstances.

 

Bank of Hawaii Corporation is a regional financial services company serving businesses, consumers, and governments in Hawaii, American Samoa, and the West Pacific.  The Company’s principal subsidiary, Bank of Hawaii, was founded in 1897 and is the largest independent financial institution in Hawaii.  For more information about Bank of Hawaii Corporation, see the Company’s web site, www.boh.com.

 

# # # #

 

5



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Financial Highlights

 

Table 1

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

(dollars in thousands, except per share amounts)

 

2010

 

2010

 

2009

 

2010

 

2009

 

For the Period:

 

 

 

 

 

 

 

 

 

 

 

Operating Results

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

98,626

 

$

103,928

 

$

108,887

 

$

310,207

 

$

308,800

 

Provision for Credit Losses

 

13,359

 

15,939

 

27,500

 

50,009

 

81,077

 

Total Noninterest Income

 

63,125

 

68,874

 

56,800

 

203,781

 

186,997

 

Total Noninterest Expense

 

89,890

 

85,918

 

83,987

 

257,514

 

261,504

 

Net Income

 

44,064

 

46,564

 

36,471

 

143,364

 

103,517

 

Basic Earnings Per Share

 

0.91

 

0.97

 

0.76

 

2.98

 

2.17

 

Diluted Earnings Per Share

 

0.91

 

0.96

 

0.76

 

2.96

 

2.16

 

Dividends Declared Per Share

 

0.45

 

0.45

 

0.45

 

1.35

 

1.35

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

1.37

%

1.48

%

1.21

%

1.52

%

1.19

%

Return on Average Shareholders’ Equity

 

16.64

 

19.01

 

16.44

 

19.28

 

16.24

 

Efficiency Ratio 1

 

55.57

 

49.72

 

50.69

 

50.10

 

52.74

 

Operating Leverage 2

 

(17.29

)

(11.10

)

11.77

 

9.47

 

(7.21

)

Net Interest Margin 3

 

3.27

 

3.51

 

3.85

 

3.50

 

3.78

 

Dividend Payout Ratio 4

 

49.45

 

46.39

 

59.21

 

45.30

 

62.21

 

Average Shareholders’ Equity to Average Assets

 

8.21

 

7.79

 

7.34

 

7.90

 

7.34

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

Average Loans and Leases

 

$

5,368,177

 

$

5,522,423

 

$

6,034,956

 

$

5,524,672

 

$

6,245,117

 

Average Assets

 

12,797,219

 

12,603,233

 

11,988,995

 

12,594,282

 

11,616,237

 

Average Deposits

 

9,576,936

 

9,387,621

 

9,131,064

 

9,452,406

 

9,036,247

 

Average Shareholders’ Equity

 

1,050,535

 

982,233

 

880,003

 

994,319

 

852,347

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Price Per Share of Common Stock

 

 

 

 

 

 

 

 

 

 

 

Closing

 

$

44.92

 

$

48.35

 

$

41.54

 

$

44.92

 

$

41.54

 

High

 

51.60

 

54.10

 

42.92

 

54.10

 

45.24

 

Low

 

43.77

 

45.00

 

33.65

 

41.60

 

25.33

 

 

 

 

September 30,

 

June 30,

 

December 31,

 

September 30,

 

 

 

2010

 

2010

 

2009

 

2009

 

As of Period End:

 

 

 

 

 

 

 

 

 

Balance Sheet Totals

 

 

 

 

 

 

 

 

 

Loans and Leases

 

$

5,312,054

 

$

5,440,911

 

$

5,759,785

 

$

5,931,358

 

Total Assets

 

12,716,603

 

12,855,845

 

12,414,827

 

12,208,025

 

Total Deposits

 

9,602,462

 

9,324,659

 

9,409,676

 

9,250,100

 

Long-Term Debt

 

40,292

 

40,300

 

90,317

 

91,424

 

Total Shareholders’ Equity

 

1,039,561

 

1,013,011

 

895,973

 

902,799

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

Allowance for Loan and Lease Losses

 

$

147,358

 

$

147,358

 

$

143,658

 

$

142,658

 

Non-Performing Assets 5

 

45,174

 

43,241

 

48,331

 

48,536

 

 

 

 

 

 

 

 

 

 

 

Financial Ratios

 

 

 

 

 

 

 

 

 

Allowance to Loans and Leases Outstanding

 

2.77

%

2.71

%

2.49

%

2.41

%

Tier 1 Capital Ratio 6

 

17.71

 

16.92

 

14.84

 

13.39

 

Total Capital Ratio 7

 

18.98

 

18.19

 

16.11

 

14.66

 

Leverage Ratio 8

 

7.15

 

7.09

 

6.76

 

6.65

 

Tangible Common Equity to Total Assets 9

 

7.93

 

7.63

 

6.96

 

7.11

 

Tangible Common Equity to Risk-Weighted Assets 9

 

19.50

 

18.57

 

15.45

 

14.56

 

 

 

 

 

 

 

 

 

 

 

Non-Financial Data

 

 

 

 

 

 

 

 

 

Full-Time Equivalent Employees

 

2,428

 

2,427

 

2,418

 

2,474

 

Branches and Offices

 

83

 

83

 

83

 

85

 

ATMs

 

492

 

487

 

485

 

485

 

 


1  Efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and total noninterest income).

2  Operating leverage is defined as the percentage change in income before the provision for credit losses and the provision for income taxes.  Measures are presented on a linked quarter basis.

3  Net interest margin is defined as net interest income, on a taxable equivalent basis, as a percentage of average earning assets.

4  Dividend payout ratio is defined as dividends declared per share divided by basic earnings per share.

5  Excluded from non-performing assets are contractually binding non-accrual loans held for sale of $4.2 million and $7.7 million as of December 31, 2009 and September 30, 2009, respectively.

6  Tier 1 Capital Ratio as of December 31, 2009 and September 30, 2009 was revised from 14.88% and 13.43%, respectively.

7  Total Capital Ratio as of December 31, 2009 and September 30, 2009 was revised from 16.15% and 14.70%, respectively.

8  Leverage Ratio as of December 31, 2009 and September 30, 2009 was revised from 6.78% and 6.67%, respectively.

9  Tangible common equity, a non-GAAP financial measure, is defined by the Company as shareholders’ equity minus goodwill and intangible assets.  Intangible assets are included as a component of other assets in the Consolidated Statements of Condition.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Net Significant Income (Expense) Items

 

Table 2

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

(dollars in thousands)

 

2010

 

2010

 

2009

 

2010

 

2009

 

Cash Basis Interest Recoveries

 

$

 

$

 

$

 

$

2,832

 

$

 

Leveraged Lease Residual Value Impairment

 

 

 

(968

)

 

(968

)

Investment Securities Gains, Net

 

7,877

 

14,951

 

 

42,849

 

 

Gain on Mutual Fund Sale

 

2,852

 

 

 

2,852

 

 

Gains (Losses) on Disposal of Leased Equipment

 

(1,449

)

1,189

 

 

(260

)

12,818

 

Gain on Sale of Insurance Subsidiary

 

904

 

 

 

904

 

852

 

Increase in Allowance for Loan and Lease Losses

 

 

(1,000

)

(5,242

)

(3,700

)

(19,160

)

Cash Grants for the Purchase of Company Stock

 

 

(3,250

)

 

(3,250

)

 

FDIC Special Assessment

 

 

 

 

 

(5,744

)

REPO Early Termination Expense

 

(5,189

)

 

 

(5,189

)

 

Legal Contingencies

 

 

 

(800

)

 

(2,300

)

Market Premium on Repurchased Long-Term Privately Placed Debt

 

 

 

 

 

(875

)

Significant Income (Expense) Items Before the Provision (Benefit) for Income Taxes

 

4,995

 

11,890

 

(7,010

)

37,038

 

(15,377

)

Income Tax Impact Related to Lease Transactions

 

(4,003

)

462

 

(373

)

(3,541

)

3,213

 

Income Tax Impact

 

2,256

 

3,745

 

(2,115

)

13,055

 

(9,529

)

Net Significant Income (Expense) Items

 

$

6,742

 

$

7,683

 

$

(4,522

)

$

27,524

 

$

(9,061

)

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Statements of Income

 

Table 3

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

(dollars in thousands, except per share amounts)

 

2010

 

2010

 

2009

 

2010

 

2009

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases

 

$

70,198

 

$

71,997

 

$

79,530

 

$

219,466

 

$

249,464

 

Income on Investment Securities

 

 

 

 

 

 

 

 

 

 

 

Trading

 

 

 

 

 

594

 

Available-for-Sale

 

40,775

 

44,989

 

46,419

 

129,605

 

116,875

 

Held-to-Maturity

 

1,553

 

1,700

 

2,179

 

5,116

 

7,115

 

Deposits

 

5

 

3

 

3

 

21

 

18

 

Funds Sold

 

211

 

396

 

320

 

916

 

1,423

 

Other

 

278

 

277

 

277

 

832

 

829

 

Total Interest Income

 

113,020

 

119,362

 

128,728

 

355,956

 

376,318

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

7,041

 

7,930

 

12,235

 

23,278

 

43,741

 

Securities Sold Under Agreements to Repurchase

 

6,670

 

6,472

 

6,394

 

19,571

 

19,523

 

Funds Purchased

 

10

 

6

 

5

 

23

 

15

 

Long-Term Debt

 

673

 

1,026

 

1,207

 

2,877

 

4,239

 

Total Interest Expense

 

14,394

 

15,434

 

19,841

 

45,749

 

67,518

 

Net Interest Income

 

98,626

 

103,928

 

108,887

 

310,207

 

308,800

 

Provision for Credit Losses

 

13,359

 

15,939

 

27,500

 

50,009

 

81,077

 

Net Interest Income After Provision for Credit Losses

 

85,267

 

87,989

 

81,387

 

260,198

 

227,723

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

Trust and Asset Management

 

10,534

 

11,457

 

10,915

 

33,699

 

34,428

 

Mortgage Banking

 

6,811

 

3,752

 

4,656

 

14,027

 

18,777

 

Service Charges on Deposit Accounts

 

12,737

 

14,856

 

14,014

 

41,407

 

40,310

 

Fees, Exchange, and Other Service Charges

 

15,500

 

15,806

 

14,801

 

45,810

 

45,187

 

Investment Securities Gains (Losses), Net

 

7,877

 

14,951

 

(5

)

42,849

 

63

 

Insurance

 

2,646

 

2,291

 

7,304

 

7,652

 

17,689

 

Other

 

7,020

 

5,761

 

5,115

 

18,337

 

30,543

 

Total Noninterest Income

 

63,125

 

68,874

 

56,800

 

203,781

 

186,997

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

Salaries and Benefits

 

46,840

 

47,500

 

46,387

 

138,904

 

137,595

 

Net Occupancy

 

10,186

 

10,154

 

10,350

 

30,484

 

30,686

 

Net Equipment

 

4,545

 

4,366

 

4,502

 

13,469

 

13,320

 

Professional Fees

 

905

 

2,091

 

2,642

 

4,988

 

9,196

 

FDIC Insurance

 

3,159

 

3,107

 

3,290

 

9,366

 

14,091

 

Other

 

24,255

 

18,700

 

16,816

 

60,303

 

56,616

 

Total Noninterest Expense

 

89,890

 

85,918

 

83,987

 

257,514

 

261,504

 

Income Before Provision for Income Taxes

 

58,502

 

70,945

 

54,200

 

206,465

 

153,216

 

Provision for Income Taxes

 

14,438

 

24,381

 

17,729

 

63,101

 

49,699

 

Net Income

 

$

44,064

 

$

46,564

 

$

36,471

 

$

143,364

 

$

103,517

 

Basic Earnings Per Share

 

$

0.91

 

$

0.97

 

$

0.76

 

$

2.98

 

$

2.17

 

Diluted Earnings Per Share

 

$

0.91

 

$

0.96

 

$

0.76

 

$

2.96

 

$

2.16

 

Dividends Declared Per Share

 

$

0.45

 

$

0.45

 

$

0.45

 

$

1.35

 

$

1.35

 

Basic Weighted Average Shares

 

48,189,358

 

48,080,485

 

47,745,375

 

48,062,385

 

47,665,146

 

Diluted Weighted Average Shares

 

48,462,154

 

48,415,602

 

48,045,873

 

48,386,647

 

47,930,271

 

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Statements of Condition

 

Table 4

 

 

 

September 30,

 

June 30,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2010

 

2010

 

2009

 

2009

 

Assets

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

2,641

 

$

4,062

 

$

8,755

 

$

5,863

 

Funds Sold

 

174,288

 

355,891

 

291,546

 

401,200

 

Investment Securities

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

6,213,949

 

5,980,759

 

5,330,834

 

4,827,588

 

Held-to-Maturity (Fair Value of $148,631; $161,441; $186,668; and $201,118)

 

141,192

 

153,190

 

181,018

 

194,444

 

Loans Held for Sale

 

18,765

 

13,179

 

16,544

 

19,346

 

Loans and Leases

 

5,312,054

 

5,440,911

 

5,759,785

 

5,931,358

 

Allowance for Loan and Lease Losses

 

(147,358

)

(147,358

)

(143,658

)

(142,658

)

Net Loans and Leases

 

5,164,696

 

5,293,553

 

5,616,127

 

5,788,700

 

Total Earning Assets

 

11,715,531

 

11,800,634

 

11,444,824

 

11,237,141

 

Cash and Noninterest-Bearing Deposits

 

267,597

 

343,514

 

254,766

 

291,480

 

Premises and Equipment

 

108,855

 

108,394

 

110,976

 

110,173

 

Customers’ Acceptances

 

1,087

 

412

 

1,386

 

950

 

Accrued Interest Receivable

 

40,606

 

41,420

 

45,334

 

43,047

 

Foreclosed Real Estate

 

5,910

 

3,192

 

3,132

 

201

 

Mortgage Servicing Rights

 

24,316

 

25,646

 

25,970

 

25,437

 

Goodwill

 

31,517

 

31,517

 

31,517

 

34,959

 

Other Assets

 

521,184

 

501,116

 

496,922

 

464,637

 

Total Assets

 

$

12,716,603

 

$

12,855,845

 

$

12,414,827

 

$

12,208,025

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Demand

 

$

2,290,033

 

$

2,214,803

 

$

2,252,083

 

$

2,055,872

 

Interest-Bearing Demand

 

1,814,934

 

1,615,464

 

1,609,413

 

1,588,705

 

Savings

 

4,423,095

 

4,423,473

 

4,405,969

 

4,365,257

 

Time

 

1,074,400

 

1,070,919

 

1,142,211

 

1,240,266

 

Total Deposits

 

9,602,462

 

9,324,659

 

9,409,676

 

9,250,100

 

Funds Purchased

 

9,832

 

9,832

 

8,888

 

8,670

 

Short-Term Borrowings

 

7,100

 

7,000

 

6,900

 

7,200

 

Securities Sold Under Agreements to Repurchase

 

1,616,243

 

2,081,393

 

1,618,717

 

1,524,755

 

Long-Term Debt

 

40,292

 

40,300

 

90,317

 

91,424

 

Banker’s Acceptances

 

1,087

 

412

 

1,386

 

950

 

Retirement Benefits Payable

 

35,461

 

35,669

 

37,435

 

43,918

 

Accrued Interest Payable

 

6,492

 

5,078

 

7,026

 

9,740

 

Taxes Payable and Deferred Taxes

 

219,525

 

228,660

 

229,140

 

254,375

 

Other Liabilities

 

138,548

 

109,831

 

109,369

 

114,094

 

Total Liabilities

 

11,677,042

 

11,842,834

 

11,518,854

 

11,305,226

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

 

Common Stock ($.01 par value; authorized 500,000,000 shares; issued / outstanding: September 30, 2010 - 57,115,287 / 48,265,014; June 30, 2010 - 57,100,287 / 48,264,157; December 31, 2009 - 57,028,239 / 48,018,943; and September 30, 2009 - 57,028,554 / 47,937,543)

 

570

 

570

 

569

 

569

 

Capital Surplus

 

499,437

 

497,082

 

494,318

 

492,346

 

Accumulated Other Comprehensive Income

 

66,953

 

61,220

 

6,925

 

37,307

 

Retained Earnings

 

914,901

 

895,565

 

843,521

 

825,709

 

Treasury Stock, at Cost (Shares: September 30, 2010 - 8,850,273; June 30, 2010 - 8,836,130; December 31, 2009 - 9,009,296; and September 30, 2009 - 9,091,011)

 

(442,300

)

(441,426

)

(449,360

)

(453,132

)

Total Shareholders’ Equity

 

1,039,561

 

1,013,011

 

895,973

 

902,799

 

Total Liabilities and Shareholders’ Equity

 

$

12,716,603

 

$

12,855,845

 

$

12,414,827

 

$

12,208,025

 

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Statements of Shareholders’ Equity

 

Table 5

 

 

 

 

 

 

 

 

 

Accum.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive

 

 

 

 

 

 

 

 

 

 

 

Common

 

Capital

 

Income

 

Retained

 

Treasury

 

Comprehensive

 

(dollars in thousands)

 

Total

 

Stock

 

Surplus

 

(Loss)

 

Earnings

 

Stock

 

Income

 

Balance as of December 31, 2009

 

$

895,973

 

$

569

 

$

494,318

 

$

6,925

 

$

843,521

 

$

(449,360

)

 

 

Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

143,364

 

 

 

 

143,364

 

 

$

143,364

 

Other Comprehensive Income, Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Unrealized Gains and Losses on Investment Securities Available-for-Sale

 

58,886

 

 

 

58,886

 

 

 

58,886

 

Amortization of Net Losses Related to Defined Benefit Plans

 

1,142

 

 

 

1,142

 

 

 

1,142

 

Total Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

203,392

 

Share-Based Compensation

 

2,703

 

 

2,703

 

 

 

 

 

 

Common Stock Issued under Purchase and Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation Plans and Related Tax Benefits (522,542 shares)

 

15,716

 

1

 

2,416

 

 

(6,850

)

20,149

 

 

 

Common Stock Repurchased (276,471 shares)

 

(13,089

)

 

 

 

 

(13,089

)

 

 

Cash Dividends Paid

 

(65,134

)

 

 

 

(65,134

)

 

 

 

Balance as of September 30, 2010

 

$

1,039,561

 

$

570

 

$

499,437

 

$

66,953

 

$

914,901

 

$

(442,300

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2008

 

$

790,704

 

$

568

 

$

492,515

 

$

(28,888

)

$

787,924

 

$

(461,415

)

 

 

Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

103,517

 

 

 

 

103,517

 

 

$

103,517

 

Other Comprehensive Income, Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Unrealized Gains and Losses on Investment Securities Available-for-Sale

 

65,121

 

 

 

65,121

 

 

 

65,121

 

Amortization of Net Losses Related to Defined Benefit Plans

 

1,074

 

 

 

1,074

 

 

 

1,074

 

Total Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

$

169,712

 

Share-Based Compensation

 

1,700

 

 

1,700

 

 

 

 

 

 

Common Stock Issued under Purchase and Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation Plans and Related Tax Benefits (209,847 shares)

 

6,202

 

1

 

(1,869

)

 

(1,101

)

9,171

 

 

 

Common Stock Repurchased (25,675 shares)

 

(888

)

 

 

 

 

(888

)

 

 

Cash Dividends Paid

 

(64,631

)

 

 

 

(64,631

)

 

 

 

Balance as of September 30, 2009

 

$

902,799

 

$

569

 

$

492,346

 

$

37,307

 

$

825,709

 

$

(453,132

)

 

 

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Average Balances and Interest Rates - Taxable Equivalent Basis

 

Table 6a

 

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

 

 

September 30, 2010

 

June 30, 2010

 

September 30, 2009

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

(dollars in millions)

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

4.4

 

$

 

0.49

%

$

5.3

 

$

 

0.17

%

$

5.1

 

$

 

0.28

%

Funds Sold

 

303.4

 

0.2

 

0.27

 

586.8

 

0.4

 

0.27

 

489.7

 

0.3

 

0.26

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

6,158.5

 

41.0

 

2.66

 

5,531.2

 

45.2

 

3.27

 

4,491.2

 

46.7

 

4.16

 

Held-to-Maturity

 

148.2

 

1.6

 

4.19

 

160.2

 

1.7

 

4.25

 

202.0

 

2.2

 

4.31

 

Loans Held for Sale

 

12.7

 

0.1

 

4.59

 

8.5

 

0.1

 

4.46

 

25.2

 

0.2

 

2.95

 

Loans and Leases 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

750.6

 

7.8

 

4.13

 

765.5

 

7.9

 

4.12

 

884.4

 

9.0

 

4.06

 

Commercial Mortgage

 

808.8

 

10.4

 

5.10

 

826.2

 

10.5

 

5.10

 

787.0

 

10.2

 

5.14

 

Construction

 

87.6

 

1.1

 

4.95

 

100.3

 

1.3

 

5.28

 

140.9

 

1.4

 

3.81

 

Commercial Lease Financing

 

380.1

 

2.6

 

2.79

 

400.8

 

3.0

 

2.95

 

464.0

 

3.0

 

2.56

 

Residential Mortgage

 

2,076.0

 

29.5

 

5.68

 

2,109.1

 

29.9

 

5.66

 

2,273.8

 

33.0

 

5.81

 

Home Equity

 

849.4

 

10.7

 

4.99

 

875.8

 

10.9

 

5.01

 

963.3

 

12.3

 

5.08

 

Automobile

 

229.1

 

4.4

 

7.54

 

249.4

 

4.7

 

7.63

 

304.5

 

6.1

 

7.88

 

Other 2

 

186.6

 

3.5

 

7.55

 

195.3

 

3.7

 

7.63

 

217.1

 

4.3

 

7.95

 

Total Loans and Leases

 

5,368.2

 

70.0

 

5.20

 

5,522.4

 

71.9

 

5.22

 

6,035.0

 

79.3

 

5.24

 

Other

 

79.8

 

0.3

 

1.39

 

79.8

 

0.3

 

1.39

 

79.7

 

0.3

 

1.39

 

Total Earning Assets 3

 

12,075.2

 

113.2

 

3.74

 

11,894.2

 

119.6

 

4.03

 

11,327.9

 

129.0

 

4.54

 

Cash and Noninterest-Bearing Deposits

 

227.3

 

 

 

 

 

221.0

 

 

 

 

 

203.5

 

 

 

 

 

Other Assets

 

494.7

 

 

 

 

 

488.0

 

 

 

 

 

457.6

 

 

 

 

 

Total Assets

 

$

12,797.2

 

 

 

 

 

$

12,603.2

 

 

 

 

 

$

11,989.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

$

1,770.1

 

0.2

 

0.06

 

$

1,659.8

 

0.3

 

0.06

 

$

1,625.6

 

0.2

 

0.06

 

Savings

 

4,460.9

 

3.5

 

0.31

 

4,477.8

 

4.2

 

0.38

 

4,190.2

 

6.6

 

0.63

 

Time

 

1,075.7

 

3.3

 

1.22

 

1,093.0

 

3.4

 

1.24

 

1,264.7

 

5.4

 

1.69

 

Total Interest-Bearing Deposits

 

7,306.7

 

7.0

 

0.38

 

7,230.6

 

7.9

 

0.44

 

7,080.5

 

12.2

 

0.69

 

Short-Term Borrowings

 

26.6

 

 

0.15

 

17.7

 

 

0.13

 

18.1

 

 

0.12

 

Securities Sold Under Agreements to Repurchase

 

1,706.2

 

6.7

 

1.53

 

1,785.2

 

6.5

 

1.44

 

1,464.3

 

6.4

 

1.71

 

Long-Term Debt

 

40.3

 

0.7

 

6.68

 

74.4

 

1.0

 

5.52

 

91.4

 

1.2

 

5.26

 

Total Interest-Bearing Liabilities

 

9,079.8

 

14.4

 

0.63

 

9,107.9

 

15.4

 

0.68

 

8,654.3

 

19.8

 

0.91

 

Net Interest Income

 

 

 

$

98.8

 

 

 

 

 

$

104.2

 

 

 

 

 

$

109.2

 

 

 

Interest Rate Spread

 

 

 

 

 

3.11

%

 

 

 

 

3.35

%

 

 

 

 

3.63

%

Net Interest Margin

 

 

 

 

 

3.27

%

 

 

 

 

3.51

%

 

 

 

 

3.85

%

Noninterest-Bearing Demand Deposits

 

2,270.2

 

 

 

 

 

2,157.0

 

 

 

 

 

2,050.5

 

 

 

 

 

Other Liabilities

 

396.7

 

 

 

 

 

356.1

 

 

 

 

 

404.2

 

 

 

 

 

Shareholders’ Equity

 

1,050.5

 

 

 

 

 

982.2

 

 

 

 

 

880.0

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

12,797.2

 

 

 

 

 

$

12,603.2

 

 

 

 

 

$

11,989.0

 

 

 

 

 

 


1

Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.

2

Comprised of other consumer revolving credit, installment, and consumer lease financing.

3

Interest income includes taxable equivalent basis adjustments, based upon a federal statutory tax rate of 35%, of $199,000, $237,000, and $329,000 for the three months ended September 30, 2010, June 30, 2010, and Septmeber 30, 2009, respectively.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

Average Balances and Interest Rates - Taxable Equivalent Basis

Table 6b

 

 

 

Nine Months Ended

 

Nine Months Ended

 

 

 

September 30, 2010

 

September 30, 2009

 

 

 

Average

 

Income/

 

Yield/

 

Average

 

Income/

 

Yield/

 

(dollars in millions)

 

Balance

 

Expense

 

Rate

 

Balance

 

Expense

 

Rate

 

Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

5.2

 

$

 

0.54

%

$

5.0

 

$

 

0.49

%

Funds Sold

 

450.5

 

0.9

 

0.27

 

743.7

 

1.4

 

0.25

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading

 

 

 

 

16.1

 

0.6

 

4.92

 

Available-for-Sale

 

5,646.9

 

130.3

 

3.08

 

3,600.8

 

117.8

 

4.36

 

Held-to-Maturity

 

160.7

 

5.1

 

4.24

 

218.9

 

7.1

 

4.33

 

Loans Held for Sale

 

10.0

 

0.8

 

10.16

 

23.7

 

0.7

 

3.82

 

Loans and Leases 1

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

768.1

 

25.9

 

4.50

 

966.1

 

29.4

 

4.06

 

Commercial Mortgage

 

824.2

 

31.4

 

5.10

 

760.7

 

29.7

 

5.23

 

Construction

 

98.6

 

3.7

 

5.08

 

146.5

 

4.4

 

4.02

 

Commercial Lease Financing

 

396.0

 

9.0

 

3.03

 

459.0

 

10.1

 

2.95

 

Residential Mortgage

 

2,114.9

 

90.3

 

5.69

 

2,356.1

 

104.0

 

5.89

 

Home Equity

 

878.0

 

32.9

 

5.01

 

996.9

 

38.0

 

5.09

 

Automobile

 

250.2

 

14.3

 

7.64

 

328.6

 

19.5

 

7.93

 

Other 2

 

194.7

 

11.2

 

7.65

 

231.3

 

13.7

 

7.90

 

Total Loans and Leases

 

5,524.7

 

218.7

 

5.29

 

6,245.2

 

248.8

 

5.32

 

Other

 

79.8

 

0.8

 

1.39

 

79.7

 

0.8

 

1.39

 

Total Earning Assets 3

 

11,877.8

 

356.6

 

4.01

 

10,933.1

 

377.2

 

4.60

 

Cash and Noninterest-Bearing Deposits

 

226.1

 

 

 

 

 

216.8

 

 

 

 

 

Other Assets

 

490.4

 

 

 

 

 

466.3

 

 

 

 

 

Total Assets

 

$

12,594.3

 

 

 

 

 

$

11,616.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

$

1,697.7

 

0.8

 

0.06

 

$

1,806.4

 

0.9

 

0.06

 

Savings

 

4,457.7

 

12.2

 

0.37

 

3,922.4

 

22.6

 

0.77

 

Time

 

1,101.5

 

10.3

 

1.25

 

1,364.5

 

20.3

 

1.98

 

Total Interest-Bearing Deposits

 

7,256.9

 

23.3

 

0.43

 

7,093.3

 

43.8

 

0.82

 

Short-Term Borrowings

 

24.3

 

 

0.12

 

17.7

 

 

0.11

 

Securities Sold Under Agreements to Repurchase

 

1,675.0

 

19.5

 

1.54

 

1,191.2

 

19.5

 

2.16

 

Long-Term Debt

 

68.2

 

2.9

 

5.63

 

103.4

 

4.2

 

5.47

 

Total Interest-Bearing Liabilities

 

9,024.4

 

45.7

 

0.67

 

8,405.6

 

67.5

 

1.07

 

Net Interest Income

 

 

 

$

310.9

 

 

 

 

 

$

309.7

 

 

 

Interest Rate Spread

 

 

 

 

 

3.34

%

 

 

 

 

3.53

%

Net Interest Margin

 

 

 

 

 

3.50

%

 

 

 

 

3.78

%

Noninterest-Bearing Demand Deposits

 

2,195.5

 

 

 

 

 

1,943.0

 

 

 

 

 

Other Liabilities

 

380.1

 

 

 

 

 

415.3

 

 

 

 

 

Shareholders’ Equity

 

994.3

 

 

 

 

 

852.3

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

12,594.3

 

 

 

 

 

$

11,616.2

 

 

 

 

 

 


1  Non-performing loans and leases are included in the respective average loan and lease balances.  Income, if any, on such loans and leases is recognized on a cash basis.

2  Comprised of other consumer revolving credit, installment, and consumer lease financing.

3  Interest income includes taxable equivalent basis adjustments, based upon a federal statutory tax rate of 35%, of $675,000 and $886,000 for the nine months ended September 30, 2010 and 2009, respectively.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

Analysis of Change in Net Interest Income - Taxable Equivalent Basis

Table 7a

 

 

 

Three Months Ended September 30, 2010

 

 

 

Compared to June 30, 2010

 

(dollars in millions)

 

Volume 1

 

Rate 1

 

Time 1

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

 

 

Funds Sold

 

$

(0.2

)

$

 

$

 

$

(0.2

)

Investment Securities

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

4.8

 

(9.0

)

 

(4.2

)

Held-to-Maturity

 

(0.1

)

 

 

(0.1

)

Loans and Leases

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

(0.2

)

 

0.1

 

(0.1

)

Commercial Mortgage

 

(0.2

)

 

0.1

 

(0.1

)

Construction

 

(0.1

)

(0.1

)

 

(0.2

)

Commercial Lease Financing

 

(0.2

)

(0.2

)

 

(0.4

)

Residential Mortgage

 

(0.5

)

0.1

 

 

(0.4

)

Home Equity

 

(0.3

)

 

0.1

 

(0.2

)

Automobile

 

(0.4

)

 

0.1

 

(0.3

)

Other 2

 

(0.2

)

(0.1

)

0.1

 

(0.2

)

Total Loans and Leases

 

(2.1

)

(0.3

)

0.5

 

(1.9

)

Total Change in Interest Income

 

2.4

 

(9.3

)

0.5

 

(6.4

)

 

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

Demand

 

(0.1

)

 

 

(0.1

)

Savings

 

 

(0.8

)

0.1

 

(0.7

)

Time

 

 

(0.1

)

 

(0.1

)

Total Interest-Bearing Deposits

 

(0.1

)

(0.9

)

0.1

 

(0.9

)

Securities Sold Under Agreements to Repurchase

 

(0.3

)

0.4

 

0.1

 

0.2

 

Long-Term Debt

 

(0.5

)

0.2

 

 

(0.3

)

Total Change in Interest Expense

 

(0.9

)

(0.3

)

0.2

 

(1.0

)

 

 

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

3.3

 

$

(9.0

)

$

0.3

 

$

(5.4

)

 


1  The changes for each category of interest income and expense are allocated between the portion of changes attributable to the variance in volume, rate, and time for that category.

2  Comprised of other consumer revolving credit, installment, and consumer lease financing.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

Analysis of Change in Net Interest Income - Taxable Equivalent Basis

Table 7b

 

 

 

Three Months Ended September 30, 2010

 

 

 

Compared to September 30, 2009

 

(dollars in millions)

 

Volume 1

 

Rate 1

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

Funds Sold

 

$

(0.1

)

$

 

$

(0.1

)

Investment Securities

 

 

 

 

 

 

 

Available-for-Sale

 

14.2

 

(19.9

)

(5.7

)

Held-to-Maturity

 

(0.6

)

 

(0.6

)

Loans Held for Sale

 

(0.1

)

 

(0.1

)

Loans and Leases

 

 

 

 

 

 

 

Commercial and Industrial

 

(1.4

)

0.2

 

(1.2

)

Commercial Mortgage

 

0.3

 

(0.1

)

0.2

 

Construction

 

(0.6

)

0.3

 

(0.3

)

Commercial Lease Financing

 

(0.7

)

0.3

 

(0.4

)

Residential Mortgage

 

(2.8

)

(0.7

)

(3.5

)

Home Equity

 

(1.4

)

(0.2

)

(1.6

)

Automobile

 

(1.4

)

(0.3

)

(1.7

)

Other 2

 

(0.6

)

(0.2

)

(0.8

)

Total Loans and Leases

 

(8.6

)

(0.7

)

(9.3

)

Total Change in Interest Income

 

4.8

 

(20.6

)

(15.8

)

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

Savings

 

0.4

 

(3.5

)

(3.1

)

Time

 

(0.7

)

(1.4

)

(2.1

)

Total Interest-Bearing Deposits

 

(0.3

)

(4.9

)

(5.2

)

Securities Sold Under Agreements to Repurchase

 

1.0

 

(0.7

)

0.3

 

Long-Term Debt

 

(0.8

)

0.3

 

(0.5

)

Total Change in Interest Expense

 

(0.1

)

(5.3

)

(5.4

)

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

4.9

 

$

(15.3

)

$

(10.4

)

 


1  The changes for each category of interest income and expense are allocated between the portion of changes attributable to the variance in volume and rate for that category.

2  Comprised of other consumer revolving credit, installment, and consumer lease financing.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

Analysis of Change in Net Interest Income - Taxable Equivalent Basis

Table 7c

 

 

 

Nine Months Ended September 30, 2010

 

 

 

Compared to September 30, 2009

 

(dollars in millions)

 

Volume 1

 

Rate 1

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

Funds Sold

 

$

(0.6

)

$

0.1

 

$

(0.5

)

Investment Securities

 

 

 

 

 

 

 

Trading

 

(0.3

)

(0.3

)

(0.6

)

Available-for-Sale

 

53.8

 

(41.3

)

12.5

 

Held-to-Maturity

 

(1.9

)

(0.1

)

(2.0

)

Loans Held for Sale

 

(0.6

)

0.7

 

0.1

 

Loans and Leases

 

 

 

 

 

 

 

Commercial and Industrial

 

(6.4

)

2.9

 

(3.5

)

Commercial Mortgage

 

2.5

 

(0.8

)

1.7

 

Construction

 

(1.7

)

1.0

 

(0.7

)

Commercial Lease Financing

 

(1.4

)

0.3

 

(1.1

)

Residential Mortgage

 

(10.3

)

(3.4

)

(13.7

)

Home Equity

 

(4.5

)

(0.6

)

(5.1

)

Automobile

 

(4.5

)

(0.7

)

(5.2

)

Other 2

 

(2.1

)

(0.4

)

(2.5

)

Total Loans and Leases

 

(28.4

)

(1.7

)

(30.1

)

Total Change in Interest Income

 

22.0

 

(42.6

)

(20.6

)

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

Demand

 

(0.1

)

 

(0.1

)

Savings

 

2.7

 

(13.1

)

(10.4

)

Time

 

(3.4

)

(6.6

)

(10.0

)

Total Interest-Bearing Deposits

 

(0.8

)

(19.7

)

(20.5

)

Securities Sold Under Agreements to Repurchase

 

6.6

 

(6.6

)

 

Long-Term Debt

 

(1.5

)

0.2

 

(1.3

)

Total Change in Interest Expense

 

4.3

 

(26.1

)

(21.8

)

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

17.7

 

$

(16.5

)

$

1.2

 

 


1 The changes for each category of interest income and expense are allocated between the portion of changes attributable to the variance in volume and rate for that category.

2  Comprised of other consumer revolving credit, installment, and consumer lease financing.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

Salaries and Benefits

Table 8

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

(dollars in thousands)

 

2010

 

2010

 

2009

 

2010

 

2009

 

Salaries

 

$

30,080

 

$

29,942

 

$

29,988

 

$

89,165

 

$

90,565

 

Incentive Compensation

 

3,403

 

3,447

 

5,524

 

10,296

 

12,223

 

Share-Based Compensation and Cash Grants for the Purchase of Company Stock

 

1,045

 

3,984

 

595

 

5,585

 

1,986

 

Commission Expense

 

1,836

 

1,259

 

1,523

 

4,441

 

5,528

 

Retirement and Other Benefits

 

4,178

 

3,857

 

3,962

 

12,144

 

12,385

 

Payroll Taxes

 

2,287

 

2,331

 

2,176

 

8,051

 

8,020

 

Medical, Dental, and Life Insurance

 

2,263

 

2,481

 

2,619

 

7,224

 

6,519

 

Separation Expense

 

1,748

 

199

 

 

1,998

 

369

 

Total Salaries and Benefits

 

$

46,840

 

$

47,500

 

$

46,387

 

$

138,904

 

$

137,595

 

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Loan and Lease Portfolio Balances

 

Table 9

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2010

 

2010

 

2010

 

2009

 

2009

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

736,385

 

$

758,851

 

$

782,298

 

$

795,167

 

$

845,056

 

Commercial Mortgage

 

817,752

 

816,165

 

834,086

 

841,431

 

777,498

 

Construction

 

88,671

 

88,823

 

104,349

 

108,395

 

137,414

 

Lease Financing

 

353,962

 

399,744

 

398,939

 

412,933

 

458,696

 

Total Commercial

 

1,996,770

 

2,063,583

 

2,119,672

 

2,157,926

 

2,218,664

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

2,073,340

 

2,087,380

 

2,138,094

 

2,190,677

 

2,246,729

 

Home Equity

 

836,990

 

861,196

 

892,109

 

921,571

 

952,076

 

Automobile

 

221,265

 

238,671

 

260,472

 

283,937

 

299,657

 

Other 1

 

183,689

 

190,081

 

199,734

 

205,674

 

214,232

 

Total Consumer

 

3,315,284

 

3,377,328

 

3,490,409

 

3,601,859

 

3,712,694

 

Total Loans and Leases

 

$

5,312,054

 

$

5,440,911

 

$

5,610,081

 

$

5,759,785

 

$

5,931,358

 

 

Higher Risk Loans Outstanding

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2010

 

2010

 

2010

 

2009

 

2009

 

Residential Home Building 2

 

$

18,444

 

$

18,993

 

$

29,475

 

$

31,067

 

$

38,592

 

Residential Land Loans 3

 

28,149

 

30,262

 

33,514

 

37,873

 

43,128

 

Home Equity Loans 4

 

23,957

 

25,055

 

24,595

 

28,076

 

24,339

 

Air Transportation 5

 

38,611

 

39,165

 

39,743

 

50,426

 

60,996

 

Total Higher Risk Loans

 

$

109,161

 

$

113,475

 

$

127,327

 

$

147,442

 

$

167,055

 

 


1   Comprised of other revolving credit, installment, and lease financing.

2   Residential home building loans were $39.7 million as of September 30, 2010. Higher risk loans within this segment are defined as those loans with a well-defined weakness or weaknesses that jeopardizes the orderly repayment of the loan.

3   We consider all of our residential land loans, which are consumer loans secured by unimproved lots, to be of higher risk due to the volatility in the value of the underlying collateral.

4   Higher risk home equity loans are defined as those loans originated in 2005 or later, with current monitoring credit scores below 600, and with original loan-to-value ratios greater than 70%.

5   We consider all of our air transportation leases to be of higher risk due to the weak financial profile of the industry.

 

Deposits

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2010

 

2010

 

2010 6

 

2009 6

 

2009 6

 

Consumer

 

$

4,976,317

 

$

4,925,579

 

$

4,940,576

 

$

4,926,567

 

$

4,776,626

 

Commercial

 

4,053,306

 

4,036,679

 

4,126,287

 

4,115,286

 

4,002,619

 

Public and Other

 

572,839

 

362,401

 

427,221

 

367,823

 

470,855

 

Total Deposits

 

$

9,602,462

 

$

9,324,659

 

$

9,494,084

 

$

9,409,676

 

$

9,250,100

 

 


6     Certain prior period information has been reclassified to conform to current presentation.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More

 

Table 10

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2010

 

2010

 

2010

 

2009

 

2009

 

Non-Performing Assets 1

 

 

 

 

 

 

 

 

 

 

 

Non-Accrual Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

1,287

 

$

741

 

$

3,342

 

$

6,646

 

$

9,924

 

Commercial Mortgage

 

5,071

 

3,476

 

1,662

 

1,167

 

1,193

 

Construction

 

3,569

 

5,640

 

7,297

 

8,154

 

15,534

 

Lease Financing

 

117

 

63

 

73

 

631

 

690

 

Total Commercial

 

10,044

 

9,920

 

12,374

 

16,598

 

27,341

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

26,917

 

27,491

 

23,214

 

19,893

 

16,718

 

Home Equity

 

2,303

 

2,638

 

2,844

 

5,153

 

3,726

 

Other 2

 

 

 

 

550

 

550

 

Total Consumer

 

29,220

 

30,129

 

26,058

 

25,596

 

20,994

 

Total Non-Accrual Loans and Leases

 

39,264

 

40,049

 

38,432

 

42,194

 

48,335

 

Non-Accrual Loans Held for Sale

 

 

 

 

3,005

 

 

Foreclosed Real Estate

 

5,910

 

3,192

 

3,192

 

3,132

 

201

 

Total Non-Performing Assets

 

$

45,174

 

$

43,241

 

$

41,624

 

$

48,331

 

$

48,536

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing Loans and Leases Past Due 90 Days or More

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

62

 

$

 

$

2,192

 

$

623

 

$

137

 

Construction

 

 

 

2,170

 

 

3,005

 

Lease Financing

 

 

 

 

120

 

 

Total Commercial

 

62

 

 

4,362

 

743

 

3,142

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

8,031

 

9,019

 

8,136

 

8,979

 

5,951

 

Home Equity

 

1,246

 

2,256

 

1,608

 

2,210

 

1,698

 

Automobile

 

348

 

464

 

571

 

875

 

749

 

Other 2

 

857

 

1,161

 

1,345

 

886

 

739

 

Total Consumer

 

10,482

 

12,900

 

11,660

 

12,950

 

9,137

 

Total Accruing Loans and Leases Past Due 90 Days or More

 

$

10,544

 

$

12,900

 

$

16,022

 

$

13,693

 

$

12,279

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans and Leases

 

$

5,312,054

 

$

5,440,911

 

$

5,610,081

 

$

5,759,785

 

$

5,931,358

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Non-Accrual Loans and Leases to Total Loans and Leases

 

0.74

%

0.74

%

0.69

%

0.73

%

0.81

%

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Non-Performing Assets to Total Loans and Leases, Loans Held for Sale, and Foreclosed Real Estate

 

0.85

%

0.79

%

0.74

%

0.84

%

0.82

%

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Commercial Non-Performing Assets to Total Commercial Loans and Leases, Commercial Loans Held for Sale, and Commercial Foreclosed Real Estate

 

0.75

%

0.62

%

0.72

%

1.03

%

1.23

%

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Consumer Non-Performing Assets to Total Consumer Loans and Leases and Consumer Foreclosed Real Estate

 

0.91

%

0.90

%

0.76

%

0.72

%

0.57

%

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More to Total Loans and Leases, Loans Held for Sale, and Foreclosed Real Estate

 

1.04

%

1.03

%

1.02

%

1.07

%

1.02

%

 

 

 

 

 

 

 

 

 

 

 

 

Quarter to Quarter Changes in Non-Performing Assets 1

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Quarter

 

$

43,241

 

$

41,624

 

$

48,331

 

$

48,536

 

$

39,054

 

Additions

 

10,606

 

10,761

 

9,533

 

14,874

 

22,856

 

Reductions

 

 

 

 

 

 

 

 

 

 

 

Payments

 

(3,432

)

(4,414

)

(5,689

)

(4,128

)

(6,899

)

Return to Accrual Status

 

(964

)

 

(3,505

)

(1,818

)

(3,373

)

Transfer to Foreclosed Real Estate

 

(2,070

)

 

 

 

 

Sales of Foreclosed Real Estate

 

(700

)

 

 

(38

)

(237

)

Charge-offs/Write-downs

 

(1,507

)

(4,730

)

(7,046

)

(9,095

)

(2,865

)

Total Reductions

 

(8,673

)

(9,144

)

(16,240

)

(15,079

)

(13,374

)

Balance at End of Quarter

 

$

45,174

 

$

43,241

 

$

41,624

 

$

48,331

 

$

48,536

 

 


1

Excluded from non-performing assets were contractually binding non-accrual loans held for sale of $4.2 million and $7.7 million as of December 31, 2009 and September 30, 2009, respectively.

2

Comprised of other revolving credit, installment, and lease financing.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Reserve for Credit Losses

 

Table 11

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

(dollars in thousands)

 

2010

 

2010

 

2009

 

2010

 

2009

 

Balance at Beginning of Period

 

$

 152,777

 

$

 151,777

 

$

 142,835

 

$

 149,077

 

$

 128,667

 

Loans and Leases Charged-Off

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

(7,635

)

(3,056

)

(4,769

)

(14,597

)

(23,493

)

Commercial Mortgage

 

 

(1,000

)

(2,092

)

(1,303

)

(2,092

)

Construction

 

 

(1,417

)

(5,845

)

(2,274

)

(5,845

)

Lease Financing

 

(108

)

(107

)

(120

)

(405

)

(4,613

)

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

(1,325

)

(4,377

)

(2,430

)

(8,957

)

(5,071

)

Home Equity

 

(2,871

)

(2,886

)

(3,614

)

(13,193

)

(9,233

)

Automobile

 

(1,530

)

(1,752

)

(2,602

)

(5,309

)

(7,694

)

Other 1

 

(2,826

)

(2,530

)

(3,032

)

(8,178

)

(10,252

)

Total Loans and Leases Charged-Off

 

(16,295

)

(17,125

)

(24,504

)

(54,216

)

(68,293

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

433

 

367

 

252

 

1,658

 

1,022

 

Commercial Mortgage

 

 

 

 

24

 

 

Lease Financing

 

28

 

11

 

49

 

40

 

81

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

696

 

236

 

448

 

1,354

 

719

 

Home Equity

 

333

 

197

 

67

 

630

 

239

 

Automobile

 

822

 

826

 

849

 

2,401

 

2,311

 

Other 1

 

624

 

549

 

581

 

1,800

 

2,004

 

Total Recoveries on Loans and Leases Previously Charged-Off

 

2,936

 

2,186

 

2,246

 

7,907

 

6,376

 

Net Loans and Leases Charged-Off

 

(13,359

)

(14,939

)

(22,258

)

(46,309

)

(61,917

)

Provision for Credit Losses

 

13,359

 

15,939

 

27,500

 

50,009

 

81,077

 

Provision for Unfunded Commitments

 

 

 

 

 

250

 

Balance at End of Period 2

 

$

 152,777

 

$

 152,777

 

$

 148,077

 

$

 152,777

 

$

 148,077

 

 

 

 

 

 

 

 

 

 

 

 

 

Components

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan and Lease Losses

 

$

 147,358

 

$

 147,358

 

$

 142,658

 

$

 147,358

 

$

 142,658

 

Reserve for Unfunded Commitments

 

5,419

 

5,419

 

5,419

 

5,419

 

5,419

 

Total Reserve for Credit Losses

 

$

 152,777

 

$

 152,777

 

$

 148,077

 

$

 152,777

 

$

 148,077

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Loans and Leases Outstanding

 

$

 5,368,177

 

$

 5,522,423

 

$

 6,034,956

 

$

 5,524,672

 

$

 6,245,117

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Net Loans and Leases Charged-Off to Average Loans and Leases Outstanding (annualized)

 

0.99

%

1.09

%

1.46

%

1.12

%

1.33

%

Ratio of Allowance for Loan and Lease Losses to Loans and Leases Outstanding

 

2.77

%

2.71

%

2.41

%

2.77

%

2.41

%

 


1   Comprised of other revolving credit, installment, and lease financing.

2   Included in this analysis is activity related to the Company’s reserve for unfunded commitments, which is separately recorded in other liabilities in the Consolidated Statements of Condition.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Business Segments Selected Financial Information

 

Table 12a

 

 

 

Retail

 

Commercial

 

Investment

 

Treasury

 

Consolidated

 

(dollars in thousands)

 

Banking

 

Banking

 

Services

 

and Other

 

Total

 

Three Months Ended September 30, 2010

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

46,746

 

$

35,236

 

$

4,043

 

$

12,601

 

$

98,626

 

Provision for Credit Losses

 

6,288

 

7,121

 

(19

)

(31

)

13,359

 

Net Interest Income After Provision for Credit Losses

 

40,458

 

28,115

 

4,062

 

12,632

 

85,267

 

Noninterest Income

 

28,049

 

9,745

 

16,478

 

8,853

 

63,125

 

Noninterest Expense

 

(43,391

)

(23,370

)

(13,851

)

(9,278

)

(89,890

)

Income Before Provision for Income Taxes

 

25,116

 

14,490

 

6,689

 

12,207

 

58,502

 

Provision for Income Taxes

 

(9,293

)

(421

)

(2,475

)

(2,249

)

(14,438

)

Net Income

 

15,823

 

14,069

 

4,214

 

9,958

 

44,064

 

Total Assets as of September 30, 2010

 

$

3,094,047

 

$

2,251,004

 

$

242,312

 

$

7,129,240

 

$

12,716,603

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2009 1

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

53,441

 

$

40,232

 

$

4,275

 

$

10,939

 

$

108,887

 

Provision for Credit Losses

 

15,599

 

11,918

 

33

 

(50

)

27,500

 

Net Interest Income After Provision for Credit Losses

 

37,842

 

28,314

 

4,242

 

10,989

 

81,387

 

Noninterest Income

 

25,095

 

14,668

 

14,026

 

3,011

 

56,800

 

Noninterest Expense

 

(42,380

)

(25,072

)

(14,952

)

(1,583

)

(83,987

)

Income Before Provision for Income Taxes

 

20,557

 

17,910

 

3,316

 

12,417

 

54,200

 

Provision for Income Taxes

 

(7,636

)

(6,037

)

(1,227

)

(2,829

)

(17,729

)

Net Income

 

12,921

 

11,873

 

2,089

 

9,588

 

36,471

 

Total Assets as of September 30, 2009 1

 

$

3,441,050

 

$

2,547,978

 

$

253,580

 

$

5,965,417

 

$

12,208,025

 

 


Certain prior period information has been reclassified to conform to current presentation.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Business Segments Selected Financial Information

 

Table 12b

 

 

 

Retail

 

Commercial

 

Investment

 

Treasury

 

Consolidated

 

(dollars in thousands)

 

Banking

 

Banking

 

Services

 

and Other

 

Total

 

Nine Months Ended September 30, 2010

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

144,311

 

$

112,682

 

$

12,582

 

$

40,632

 

$

310,207

 

Provision for Credit Losses

 

31,516

 

18,468

 

69

 

(44

)

50,009

 

Net Interest Income After Provision for Credit Losses

 

112,795

 

94,214

 

12,513

 

40,676

 

260,198

 

Noninterest Income

 

77,322

 

31,461

 

45,814

 

49,184

 

203,781

 

Noninterest Expense

 

(129,160

)

(72,210

)

(43,450

)

(12,694

)

(257,514

)

Income Before Provision for Income Taxes

 

60,957

 

53,465

 

14,877

 

77,166

 

206,465

 

Provision for Income Taxes

 

(22,554

)

(14,742

)

(5,505

)

(20,300

)

(63,101

)

Net Income

 

38,403

 

38,723

 

9,372

 

56,866

 

143,364

 

Total Assets as of September 30, 2010

 

$

3,094,047

 

$

2,251,004

 

$

242,312

 

$

7,129,240

 

$

12,716,603

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2009 1

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

164,534

 

$

121,328

 

$

12,593

 

$

10,345

 

$

308,800

 

Provision for Credit Losses

 

44,921

 

34,868

 

1,583

 

(295

)

81,077

 

Net Interest Income After Provision for Credit Losses

 

119,613

 

86,460

 

11,010

 

10,640

 

227,723

 

Noninterest Income

 

78,761

 

55,032

 

43,086

 

10,118

 

186,997

 

Noninterest Expense

 

(130,165

)

(78,453

)

(47,309

)

(5,577

)

(261,504

)

Income Before Provision for Income Taxes

 

68,209

 

63,039

 

6,787

 

15,181

 

153,216

 

Provision for Income Taxes

 

(25,287

)

(26,120

)

(2,511

)

4,219

 

(49,699

)

Net Income

 

42,922

 

36,919

 

4,276

 

19,400

 

103,517

 

Total Assets as of September 30, 2009 1

 

$

3,441,050

 

$

2,547,978

 

$

253,580

 

$

5,965,417

 

$

12,208,025

 

 


Certain prior period information has been reclassified to conform to current presentation.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Selected Quarterly Financial Data

 

Table 13

 

 

 

Three Months Ended

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands, except per share amounts)

 

2010

 

2010

 

2010

 

2009

 

2009

 

Quarterly Operating Results

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases

 

$

70,198

 

$

71,997

 

$

77,271

 

$

77,457

 

$

79,530

 

Income on Investment Securities

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

40,775

 

44,989

 

43,841

 

41,369

 

46,419

 

Held-to-Maturity

 

1,553

 

1,700

 

1,863

 

2,018

 

2,179

 

Deposits

 

5

 

3

 

13

 

2

 

3

 

Funds Sold

 

211

 

396

 

309

 

353

 

320

 

Other

 

278

 

277

 

277

 

277

 

277

 

Total Interest Income

 

113,020

 

119,362

 

123,574

 

121,476

 

128,728

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

7,041

 

7,930

 

8,307

 

10,317

 

12,235

 

Securities Sold Under Agreements to Repurchase

 

6,670

 

6,472

 

6,429

 

6,411

 

6,394

 

Funds Purchased

 

10

 

6

 

7

 

7

 

5

 

Long-Term Debt

 

673

 

1,026

 

1,178

 

1,207

 

1,207

 

Total Interest Expense

 

14,394

 

15,434

 

15,921

 

17,942

 

19,841

 

Net Interest Income

 

98,626

 

103,928

 

107,653

 

103,534

 

108,887

 

Provision for Credit Losses

 

13,359

 

15,939

 

20,711

 

26,801

 

27,500

 

Net Interest Income After Provision for Credit Losses

 

85,267

 

87,989

 

86,942

 

76,733

 

81,387

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

Trust and Asset Management

 

10,534

 

11,457

 

11,708

 

11,746

 

10,915

 

Mortgage Banking

 

6,811

 

3,752

 

3,464

 

4,218

 

4,656

 

Service Charges on Deposit Accounts

 

12,737

 

14,856

 

13,814

 

14,160

 

14,014

 

Fees, Exchange, and Other Service Charges

 

15,500

 

15,806

 

14,504

 

14,935

 

14,801

 

Investment Securities Gains (Losses), Net

 

7,877

 

14,951

 

20,021

 

25,707

 

(5

)

Insurance

 

2,646

 

2,291

 

2,715

 

2,326

 

7,304

 

Other

 

7,020

 

5,761

 

5,556

 

7,719

 

5,115

 

Total Noninterest Income

 

63,125

 

68,874

 

71,782

 

80,811

 

56,800

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

Salaries and Benefits

 

46,840

 

47,500

 

44,564

 

50,973

 

46,387

 

Net Occupancy

 

10,186

 

10,154

 

10,144

 

10,367

 

10,350

 

Net Equipment

 

4,545

 

4,366

 

4,558

 

4,393

 

4,502

 

Professional Fees

 

905

 

2,091

 

1,992

 

3,243

 

2,642

 

FDIC Insurance

 

3,159

 

3,107

 

3,100

 

3,251

 

3,290

 

Other

 

24,255

 

18,700

 

17,348

 

16,293

 

16,816

 

Total Noninterest Expense

 

89,890

 

85,918

 

81,706

 

88,520

 

83,987

 

Income Before Provision for Income Taxes

 

58,502

 

70,945

 

77,018

 

69,024

 

54,200

 

Provision for Income Taxes

 

14,438

 

24,381

 

24,282

 

28,508

 

17,729

 

Net Income

 

$

44,064

 

$

46,564

 

$

52,736

 

$

40,516

 

$

36,471

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Share

 

$

0.91

 

$

0.97

 

$

1.10

 

$

0.85

 

$

0.76

 

Diluted Earnings Per Share

 

$

0.91

 

$

0.96

 

$

1.09

 

$

0.84

 

$

0.76

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Totals

 

 

 

 

 

 

 

 

 

 

 

Loans and Leases

 

$

5,312,054

 

$

5,440,911

 

$

5,610,081

 

$

5,759,785

 

$

5,931,358

 

Total Assets

 

12,716,603

 

12,855,845

 

12,435,670

 

12,414,827

 

12,208,025

 

Total Deposits

 

9,602,462

 

9,324,659

 

9,494,084

 

9,409,676

 

9,250,100

 

Total Shareholders’ Equity

 

1,039,561

 

1,013,011

 

939,372

 

895,973

 

902,799

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

1.37

%

1.48

%

1.73

%

1.31

%

1.21

%

Return on Average Shareholders’ Equity

 

16.64

 

19.01

 

22.54

 

16.91

 

16.44

 

Efficiency Ratio 1

 

55.57

 

49.72

 

45.54

 

48.02

 

50.69

 

Net Interest Margin 2

 

3.27

 

3.51

 

3.72

 

3.57

 

3.85

 

 


1  The efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and noninterest income).

2  The net interest margin is defined as net interest income, on a fully-taxable equivalent basis, as a percentage of average earning assets.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Hawaii Economic Trends

 

Table 14

 

 

 

Eight Months Ended

 

Year Ended

 

($ in millions; jobs in thousands)

 

August 31, 2010

 

December 31, 2009

 

December 31, 2008

 

Hawaii Economic Trends

 

 

 

 

 

 

 

 

 

 

 

 

 

State General Fund Revenues 1

 

$

2,836.2

 

7.2

%

$

4,018.2

 

(12.8

)%

$

4,608.6

 

(1.6

)%

General Excise and Use Tax Revenue 1

 

$

1,596.4

 

2.1

 

$

2,296.3

 

(10.6

)%

$

2,567.8

 

(2.1

)%

Jobs, seasonally adjusted 2

 

586.5

 

0.1

 

586.1

 

(3.2

)

605.6

 

(3.5

)

 

 

 

September 30,

 

December 31,

 

September 30,

 

December 31,

 

(annual percentage, except 2009 and 2010)

 

2010

 

2009

 

2009

 

2008

 

2007

 

Unemployment 3

 

 

 

 

 

 

 

 

 

 

 

Statewide, seasonally adjusted

 

6.3

%

6.8

%

7.0

%

5.6

%

3.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Oahu

 

5.3

 

5.3

 

6.2

 

3.5

 

2.5

 

Island of Hawaii

 

9.5

 

9.6

 

10.4

 

5.5

 

3.3

 

Maui

 

7.9

 

8.8

 

9.3

 

4.5

 

2.8

 

Kauai

 

8.6

 

8.9

 

9.2

 

4.4

 

2.5

 

 

 

 

September 30,

 

(percentage change, except months of inventory)

 

2010

 

2009

 

Housing Trends (Single Family Oahu) 4

 

 

 

 

 

Median Home Price

 

4.2

%

(8.0

)%

Home Sales Volume (units)

 

20.4

%

(12.4

)%

Months of Inventory

 

6.3

 

8.6

 

 

 

 

Monthly Visitor Arrivals,

 

Percentage Change

 

(in thousands)

 

Seasonally Adjusted

 

from Previous Month

 

Tourism 2

 

 

 

 

 

 

 

 

 

 

 

July 31, 2010

 

598.4

 

1.5

%

June 30, 2010

 

589.6

 

1.8

 

May 31, 2010

 

579.3

 

5.0

 

April 30, 2010

 

551.7

 

(2.8

)

March 31, 2010

 

567.7

 

4.7

 

February 28, 2010

 

542.2

 

(0.6

)

January 31, 2010

 

545.5

 

1.1

 

December 31, 2009

 

539.5

 

1.5

 

November 30, 2009

 

531.5

 

(0.4

)

October 31, 2009

 

533.6

 

(3.5

)

September 30, 2009

 

552.8

 

3.5

 

August 31, 2009

 

534.1

 

(1.0

)

July 31, 2009

 

539.5

 

5.3

 

June 30, 2009

 

512.4

 

(5.7

)

May 31, 2009

 

543.6

 

(0.6

)

April 30, 2009

 

546.8

 

6.7

 

March 31, 2009

 

512.7

 

(4.8

)

February 28, 2009

 

538.4

 

0.5

 

January 31, 2009

 

535.5

 

2.6

 

 


Source:  Hawaii Department of Business, Economic Development & Tourism.

Source:  University of Hawaii Economic Research Organization.

Source:  University of Hawaii Economic Research Organization, State of Hawaii Department of Labor and Industrial Relations.

Source:  Honolulu Board of REALTORS.

Note:  Certain prior period seasonally adjusted information has been revised.