Attached files

file filename
8-K - 8-K - BANK OF HAWAII CORPa12-24597_18k.htm

Exhibit 99.1

 

 

 

Bank of Hawaii Corporation Third Quarter 2012 Financial Results

 

·    Diluted Earnings Per Share $0.92

·    Net Income for the Quarter $41.2 Million

·    Board of Directors Declares Dividend of $0.45 Per Share

 

FOR IMMEDIATE RELEASE

 

HONOLULU, HI (October 22, 2012) -- Bank of Hawaii Corporation (NYSE: BOH) today reported diluted earnings per share of $0.92 for the third quarter of 2012, up $0.02 from diluted earnings per share of $0.90 in the second quarter of 2012 and unchanged from diluted earnings per share of $0.92 in the third quarter of 2011.  Net income for the third quarter was $41.2 million, up $0.5 million compared to net income of $40.7 million in the previous quarter, and down $2.1 million from net income of $43.3 million in the same quarter last year.

 

Loans grew 2.0 percent during the third quarter with loan and lease balances increasing to $5.78 billion at September 30, 2012.  Total deposits declined during the third quarter of 2012 due to management’s planned reduction in government time deposits.  The net interest margin remained stable at 2.98 percent.  The allowance for loan and lease losses decreased by $1.5 million to $131.0 million and represented 2.27 percent of outstanding loans and leases at September 30, 2012.

 

“Bank of Hawaii Corporation had good results for the third quarter of 2012,” said Peter S. Ho, Chairman, President, and CEO.  “We were pleased to see the growth in total loans this quarter and strong mortgage banking results.  Our overall credit quality is improving, which allowed us to further reduce our reserves.  Capital continues to be strong.”

 

The return on average assets for the third quarter of 2012 was 1.22 percent, up from 1.19 percent in the second quarter of 2012.  The return on average equity for the third quarter was 16.02 percent compared to 16.19 percent for the previous quarter.  The efficiency ratio for the third quarter of 2012 was 58.13 percent compared to 56.77 percent in the previous quarter.

 

- more -

 

 

 

 



 

Bank of Hawaii Corporation Third Quarter 2012 Financial Results

 

Page 2

 

For the nine months ended September 30, 2012, net income was $125.8 million, up $5.0 million compared to net income of $120.8 million for the same period last year.  Diluted earnings per share were $2.77 for the nine-month period in 2012, up $0.23 from diluted earnings per share of $2.54 for the same period in 2011.  The year-to-date return on average assets was 1.23 percent compared to 1.24 percent for the same period in 2011.  The year-to-date return on average equity was 16.49 percent, up from 15.85 percent for the nine months ended September 30, 2011.  The efficiency ratio for the nine-month period ended September 30, 2012 was 57.76 percent, down from 58.86 percent for the same period last year.

 

Results for the nine months ended September 30, 2012 included a gain of $3.5 million on the early termination of leveraged leases for two cargo ships offset by a loss of $1.0 million on the sale of an aircraft lease, expenses of $1.2 million for the final phase of a refresh of the Company’s personal computers, and expenses of $1.0 million related to the launch of a new consumer credit card product.  Results for the same period in 2011 included net gains of $6.1 million on the sales of investment securities and a gain of $2.0 million related to a contingent payment from the sale of the Company’s proprietary mutual funds in 2010.  These gains were offset by a litigation settlement of $9.0 million and a $2.0 million donation to the Bank of Hawaii Foundation.

 

Financial Highlights

 

Net interest income, on a taxable-equivalent basis, for the third quarter of 2012 was $96.2 million, down $1.7 million from net interest income of $97.9 million in the second quarter of 2012, and down $0.9 million from net interest income of $97.1 million in the third quarter of 2011.  For the nine months ended September 30, 2012, net interest income, on a taxable-equivalent basis, was $294.0 million compared to $295.1 million for the same period in 2011.  Analyses of the changes in net interest income are included in Tables 8a, 8b and 8c.

 

The net interest margin was 2.98 percent for the third quarter of 2012, unchanged from the second quarter of 2012, and down 11 basis points from the net interest margin of 3.09 percent in the third quarter of 2011.   For the nine months ended September 30, 2012, the net interest margin was 3.01 percent compared to 3.16 percent for the same nine months in 2011.

 

During the third quarter of 2012 the Company did not record a provision for credit losses, although net charge-offs were $1.5 million during the quarter.  During the second quarter of 2012 the provision for credit losses was $0.6 million, or $3.2 million less than net charge-offs.   During the third quarter of 2011 the provision for credit losses was $2.2 million, or $1.6 million less than net charge-offs.  For the nine months ended September 30, 2012, the provision for credit losses was $1.0 million compared to $10.5 million for the same period in 2011.

 

Noninterest income was $52.4 million for the third quarter of 2012; an increase of $5.5 million compared to noninterest income of $46.8 million in the second quarter of 2012, and was up $1.5 million from noninterest income of $50.9 million in the third quarter of 2011.  Mortgage banking produced noninterest income of $11.7 million in the third quarter of 2012 compared to $7.6 million in the second quarter of 2012 and $5.5 million in the third quarter last year.  There were no significant nonrecurring noninterest income items during the third quarter or second quarter of 2012.  Noninterest income in the third quarter of 2011 included a $2.0 million gain related to a contingent payment from the sale of the Company’s proprietary mutual funds in 2010.

 

- more -

 



 

Bank of Hawaii Corporation Third Quarter 2012 Financial Results

 

Page 3

 

Noninterest expense was $84.9 million in the third quarter of 2012, up $4.1 million from noninterest expense of $80.7 million in the previous quarter, and up $0.9 million from noninterest expense of $84.0 million in the same quarter last year.  Noninterest expense in the third quarter of 2012 included an increase in profit sharing and incentive accruals of $1.0 million, which is based in part on higher overall earnings, expenses of $1.0 million related to the launch of a new consumer credit card product, and $1.0 million in separation expense.  In addition, mortgage banking expenses, including overtime and commissions were elevated due to the increased mortgage banking activity.  There were no significant nonrecurring noninterest expense items during the second quarter of 2012.  Noninterest expense in the third quarter of 2011 included a donation of $2.0 million to the Bank of Hawaii Foundation.  An analysis of salary and benefit expenses is included in Table 9.

 

The effective tax rate for the third quarter of 2012 was 32.55 percent compared to 33.04 percent in the previous quarter and 29.58 percent in the same quarter last year.  The effective tax rate for the nine-month period ended September 30, 2012 was 31.06 percent compared to 30.54 percent for the same period last year.

 

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 13a and 13b.

 

Asset Quality

 

The Company’s overall asset quality continued to improve during the third quarter of 2012.  Total non-performing assets were $40.3 million at September 30, 2012, down from $41.5 million at June 30, 2012.  Non-performing assets remain elevated above historical levels due to the lengthy judiciary foreclosure process for residential mortgage loans.  As a percentage of total loans and leases and foreclosed real estate, non-performing assets were 0.70 percent at September 30, 2012, down from 0.73 percent at June 30, 2012 and 0.71 percent at September 30, 2011.

 

Accruing loans and leases past due 90 days or more were $7.5 million at September 30, 2012, up slightly from $7.2 million at June 30, 2012 and down from $10.9 million at September 30, 2011.  Restructured loans not included in non-accrual loans or accruing loans past due 90 days or more were $31.4 million at September 30, 2012, up slightly from $31.1 million at June 30, 2012 and down from $33.1 million at September 30, 2011.   Restructured loans are primarily comprised of residential mortgage loans with lowered monthly payments to accommodate the borrowers’ financial needs for a period of time.  More information on non-performing assets and accruing loans and leases past due 90 days or more is presented in Table 11.

 

Net loans and leases charged off during the third quarter of 2012 were $1.5 million or 0.10 percent annualized of total average loans and leases outstanding.  Loan and lease charge-offs of $5.0 million during the quarter were partially offset by recoveries of $3.6 million.  Net charge-offs in the second quarter of 2012 were $3.8 million, or 0.27 percent annualized of total average loans and leases outstanding, and comprised of $5.9 million in charge-offs partially offset by recoveries of $2.1 million.  Net charge-offs during the third quarter of 2011 were $3.7 million or 0.28 percent annualized of total average loans and leases outstanding, and comprised of $10.8 million in charge-offs partially offset by recoveries of $7.0 million.  Net charge-offs during the nine months ended September 30, 2012 were $8.6 million or 0.20 percent annualized compared to $14.4 million or 0.36 percent annualized for the same period in 2011.

 

- more -

 



 

Bank of Hawaii Corporation Third Quarter 2012 Financial Results

 

Page 4

 

The allowance for loan and lease losses was $131.0 million at September 30, 2012, down $1.5 million from the allowance for loan and lease losses of $132.4 million at June 30, 2012 and $143.4 million at September 30, 2011.  The ratio of the allowance for loan and lease losses to total loans and leases was 2.27 percent at September 30, 2012, down from 2.34 percent at June 30, 2012 and 2.68 percent at September 30, 2011.  The reserve for unfunded commitments at September 30, 2012 was unchanged at $5.4 million.  Details of loan and lease charge-offs, recoveries, and the components of the total reserve for credit losses are summarized in Table 12.

 

Other Financial Highlights

 

Total assets were $13.38 billion at September 30, 2012, down from total assets of $13.92 billion at June 30, 2012, and up from $13.30 billion at September 30, 2011.  Average total assets were $13.49 billion during the third quarter of 2012, down from average assets of $13.75 billion during the previous quarter, and up from $13.13 billion during the third quarter last year.

 

Total loans and leases were $5.78 billion at September 30, 2012, up from $5.67 billion at June 30, 2012, and up from $5.35 billion at September 30, 2011 with growth in all categories except lease financing and residential lending.  Average total loans and leases were $5.72 billion during the third quarter of 2012, up from $5.64 billion during the previous quarter, and up from $5.34 billion during the third quarter last year.  Loan and lease portfolio balances, including the higher risk loans outstanding, are summarized in Table 10.

 

Consumer and commercial deposits remained stable during the third quarter of 2012.  Total deposit balances declined to $11.22 billion at September 30, 2012 primarily due to the previously mentioned decrease in public time deposits.  Average total deposits were $11.30 billion in the third quarter of 2012, up from average deposits of $10.62 billion during the previous quarter, and up from $9.87 billion during the third quarter last year.  Deposit balances are summarized in Tables 7a, 7b, and 10.

 

As a result of the reduction in deposits and increase in loans, the investment securities portfolio decreased to $6.60 billion at September 30, 2012, compared to $7.07 billion at June 30, 2012, and $6.97 billion at September 30, 2011.

 

During the third quarter of 2012, the Company repurchased 312.9 thousand shares of common stock at a total cost of $14.5 million under its share repurchase program.  The average cost was $46.62 per share repurchased.  From the beginning of the share repurchase program initiated during July 2001 through September 30, 2012, the Company has repurchased 49.9 million shares and returned over $1.8 billion to shareholders at an average cost of $36.28 per share.  From October 1 through October 19, 2012, the Company repurchased an additional 87.5 thousand shares of common stock at an average cost of $44.83 per share repurchased.  Remaining buyback authority under the share repurchase program was $80.5 million at October 19, 2012.

 

Total shareholders’ equity was $1.02 billion at September 30, 2012, up from $1.00 billion at June 30, 2012 and relatively unchanged from September 30, 2011.  The ratio of tangible common equity to risk-weighted assets was 17.43 percent at September 30, 2012, compared to 17.57 percent at June 30, 2012 and 18.90 percent at September 30, 2011.  The Tier 1 leverage ratio at September 30, 2012 was 6.78 percent, up from 6.57 percent at June 30, 2012 and down from 6.95 percent at September 30, 2011.

 

- more -

 



 

Bank of Hawaii Corporation Third Quarter 2012 Financial Results

 

Page 5

 

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, 2012 to shareholders of record at the close of business on November 30, 2012.

 

Hawaii Economy

 

Hawaii’s economy continued to improve during the third quarter of 2012 primarily due to increasing visitor arrivals and spending.  For the first eight months of 2012, total visitor arrivals increased 10.0 percent and visitor spending increased by 20.0 percent compared to the same period in 2011.  The most significant growth continues to come from international markets.  During 2012, hotel occupancy and revenue per available room also continued to improve.  The statewide seasonally adjusted unemployment rate declined to 5.7% in September 2012, compared to 7.8% nationally.  The median sales price for single-family homes and condominiums as well as closed sales on Oahu have increased through August 2012 compared to the prior year.

 

Conference Call Information

 

The Company will review its third quarter 2012 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 888-299-8538 and international participants should dial 617-786-2902.  Use the pass code “Bank of Hawaii” to access the call.  A replay of the call will be available for one week beginning Monday, October 22, 2012 by dialing 888-286-8010 in the United States or 617-801-6888 internationally and entering the pass code number 71907319 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, 2011, 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.

 

# # # #

 



 

Bank of Hawaii Corporation and Subsidiaries

 

Financial Highlights

Table 1a 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

(dollars in thousands, except per share amounts)

 

2012

 

2012

 

2011

 

2012

 

2011

 

For the Period:

 

 

 

 

 

 

 

 

 

 

 

Operating Results

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

93,632

 

$

95,381

 

$

96,766

 

$

286,961

 

$

293,962

 

Provision for Credit Losses

 

-    

 

628

 

2,180

 

979

 

10,471

 

Total Noninterest Income

 

52,374

 

46,848

 

50,863

 

147,304

 

154,248

 

Total Noninterest Expense

 

84,878

 

80,747

 

83,955

 

250,832

 

263,811

 

Net Income

 

41,232

 

40,747

 

43,306

 

125,789

 

120,814

 

Basic Earnings Per Share

 

0.92

 

0.90

 

0.93

 

2.78

 

2.55

 

Diluted Earnings Per Share

 

0.92

 

0.90

 

0.92

 

2.77

 

2.54

 

Dividends Declared Per Share

 

0.45

 

0.45

 

0.45

 

1.35

 

1.35

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

1.22

%

1.19

%

1.31

%

1.23

%

1.24

%

Return on Average Shareholders’ Equity

 

16.02

 

16.19

 

16.80

 

16.49

 

15.85

 

Efficiency Ratio 1

 

58.13

 

56.77

 

56.87

 

57.76

 

58.86

 

Net Interest Margin 2

 

2.98

 

2.98

 

3.09

 

3.01

 

3.16

 

Dividend Payout Ratio 3

 

48.91

 

50.00

 

48.39

 

48.56

 

52.94

 

Average Shareholders’ Equity to Average Assets

 

7.59

 

7.36

 

7.79

 

7.47

 

7.83

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

Average Loans and Leases

 

$

5,716,421

 

$

5,641,588

 

$

5,340,406

 

$

5,640,733

 

$

5,326,209

 

Average Assets

 

13,490,835

 

13,750,488

 

13,125,077

 

13,640,304

 

13,019,898

 

Average Deposits

 

11,301,668

 

10,622,420

 

9,871,750

 

10,786,654

 

9,845,269

 

Average Shareholders’ Equity

 

1,023,804

 

1,012,182

 

1,022,585

 

1,018,903

 

1,019,409

 

 

 

 

 

 

 

 

 

 

 

 

 

Market Price Per Share of Common Stock

 

 

 

 

 

 

 

 

 

 

 

Closing

 

45.62

 

45.95

 

36.40

 

45.62

 

36.40

 

High

 

48.92

 

49.99

 

47.10

 

49.99

 

49.26

 

Low

 

45.29

 

44.02

 

35.30

 

44.02

 

35.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

December 31,

 

September 30,

 

 

 

 

 

2012

 

2012

 

2011

 

2011

 

As of Period End:

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Totals

 

 

 

 

 

 

 

 

 

 

 

Loans and Leases

 

 

 

$

5,782,304

 

$

5,671,483

 

$

5,538,304

 

$

5,348,472

 

Total Assets

 

 

 

13,382,425

 

13,915,626

 

13,846,391

 

13,304,758

 

Total Deposits

 

 

 

11,220,547

 

11,547,993

 

10,592,623

 

10,009,013

 

Long-Term Debt

 

 

 

28,065

 

28,075

 

30,696

 

30,705

 

Total Shareholders’ Equity

 

 

 

1,024,562

 

1,003,825

 

1,002,667

 

1,017,775

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan and Lease Losses

 

 

 

$

130,971

 

$

132,443

 

$

138,606

 

$

143,410

 

Non-Performing Assets

 

 

 

40,284

 

41,494

 

40,790

 

37,770

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Ratios

 

 

 

 

 

 

 

 

 

 

 

Allowance to Loans and Leases Outstanding

 

 

 

2.27

%

2.34

%

2.50

%

2.68

%

Tier 1 Capital Ratio

 

 

 

16.12

 

16.41

 

16.68

 

17.57

 

Total Capital Ratio

 

 

 

17.39

 

17.67

 

17.95

 

18.83

 

Tier 1 Leverage Ratio

 

 

 

6.78

 

6.57

 

6.73

 

6.95

 

Total Shareholders’ Equity to Total Assets

 

 

 

7.66

 

7.21

 

7.24

 

7.65

 

Tangible Common Equity to Tangible Assets 4

 

 

 

7.44

 

7.00

 

7.03

 

7.43

 

Tangible Common Equity to Risk-Weighted Assets 4

 

 

 

17.43

 

17.57

 

17.93

 

18.90

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Financial Data

 

 

 

 

 

 

 

 

 

 

 

Full-Time Equivalent Employees

 

 

 

2,304

 

2,312

 

2,370

 

2,381

 

Branches and Offices

 

 

 

77

 

77

 

81

 

82

 

ATMs

 

 

 

495

 

494

 

506

 

508

 

 

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

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

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

4  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

 

Reconciliation of Non-GAAP Financial Measures

Table 1b

 

 

 

September 30,

 

June 30,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2012

 

2012

 

2011

 

2011

 

 

 

 

 

 

 

 

 

 

 

Total Shareholders’ Equity

 

$

1,024,562

 

$

1,003,825

 

$

1,002,667

 

$

1,017,775

 

Less: Goodwill

 

31,517

 

31,517

 

31,517

 

31,517

 

Intangible Assets

 

46

 

58

 

83

 

96

 

Tangible Common Equity

 

$

992,999

 

$

972,250

 

$

971,067

 

$

986,162

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

13,382,425

 

$

13,915,626

 

$

13,846,391

 

$

13,304,758

 

Less: Goodwill

 

31,517

 

31,517

 

31,517

 

31,517

 

Intangible Assets

 

46

 

58

 

83

 

96

 

Tangible Assets

 

$

13,350,862

 

$

13,884,051

 

$

13,814,791

 

$

13,273,145

 

 

 

 

 

 

 

 

 

 

 

Risk-Weighted Assets, determined in accordance with prescribed regulatory requirements

 

$

5,697,581

 

$

5,532,285

 

$

5,414,481

 

$

5,218,651

 

 

 

 

 

 

 

 

 

 

 

Total Shareholders’ Equity to Total Assets

 

7.66%

 

7.21%

 

7.24%

 

7.65%

 

Tangible Common Equity to Tangible Assets (Non-GAAP)

 

7.44%

 

7.00%

 

7.03%

 

7.43%

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Capital Ratio

 

16.12%

 

16.41%

 

16.68%

 

17.57%

 

Tangible Common Equity to Risk-Weighted Assets (Non-GAAP)

 

17.43%

 

17.57%

 

17.93%

 

18.90%

 

 



 

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)

 

2012

 

2012

 

2011

 

 

 

2012

 

2011

 

Investment Securities Gains, Net

 

-    

 

-    

 

-    

 

 

 

-    

 

6,084

 

Gain on Mutual Fund Sale

 

-    

 

-    

 

1,956

 

 

 

-    

 

1,956

 

Gains (Losses) on Disposal of Leased Equipment

 

-    

 

-    

 

-    

 

 

 

2,473

 

-    

 

Decrease in Allowance for Loan and Lease Losses

 

1,472

 

3,163

 

1,566

 

 

 

7,635

 

3,948

 

Bank of Hawaii Charitable Foundation

 

-    

 

-    

 

(2,000

)

 

 

-    

 

(2,000

)

PC Refresh

 

-    

 

-    

 

-    

 

 

 

(1,163

)

-    

 

Legal Settlement Related to OD Claims

 

-    

 

-    

 

-    

 

 

 

-    

 

(9,000

)

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

 

1,472

 

3,163

 

1,522

 

 

 

8,945

 

988

 

Income Taxes Impact Related to Lease Transactions

 

-    

 

-    

 

-    

 

 

 

(2,733

)

-    

 

Income Tax Impact

 

515

 

1,107

 

533

 

 

 

1,915

 

346

 

Net Significant Income (Expense) Items

 

$

957

 

$

2,056

 

$

989

 

 

 

$

9,763

 

$

642

 

 



 

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)

 

 

2012

 

2012

 

2011

 

 

 

2012

 

2011

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases

 

 

$

64,668

 

$

63,910

 

$

65,344

 

 

 

$

193,269

 

$

197,479

 

Income on Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

15,922

 

16,988

 

23,097

 

 

 

50,623

 

84,256

 

Held-to-Maturity

 

 

23,232

 

25,054

 

20,344

 

 

 

74,699

 

48,530

 

Deposits

 

 

3

 

1

 

6

 

 

 

6

 

6

 

Funds Sold

 

 

105

 

119

 

160

 

 

 

353

 

708

 

Other

 

 

283

 

281

 

279

 

 

 

844

 

837

 

Total Interest Income

 

 

104,213

 

106,353

 

109,230

 

 

 

319,794

 

331,816

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,931

 

3,219

 

4,561

 

 

 

9,623

 

14,585

 

Securities Sold Under Agreements to Repurchase

 

 

7,185

 

7,250

 

7,400

 

 

 

21,739

 

21,779

 

Funds Purchased

 

 

7

 

5

 

4

 

 

 

17

 

15

 

Long-Term Debt

 

 

458

 

498

 

499

 

 

 

1,454

 

1,475

 

Total Interest Expense

 

 

10,581

 

10,972

 

12,464

 

 

 

32,833

 

37,854

 

Net Interest Income

 

 

93,632

 

95,381

 

96,766

 

 

 

286,961

 

293,962

 

Provision for Credit Losses

 

 

-    

 

628

 

2,180

 

 

 

979

 

10,471

 

Net Interest Income After Provision for Credit Losses

 

 

93,632

 

94,753

 

94,586

 

 

 

285,982

 

283,491

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust and Asset Management

 

 

11,050

 

11,195

 

10,788

 

 

 

33,163

 

34,021

 

Mortgage Banking

 

 

11,745

 

7,581

 

5,480

 

 

 

24,376

 

11,263

 

Service Charges on Deposit Accounts

 

 

9,346

 

9,225

 

9,820

 

 

 

28,162

 

29,127

 

Fees, Exchange, and Other Service Charges

 

 

11,907

 

12,326

 

16,219

 

 

 

36,632

 

47,826

 

Investment Securities Gains (Losses), Net

 

 

13

 

-    

 

-    

 

 

 

(77

)

6,084

 

Insurance

 

 

2,326

 

2,399

 

2,664

 

 

 

7,003

 

8,645

 

Other

 

 

5,987

 

4,122

 

5,892

 

 

 

18,045

 

17,282

 

Total Noninterest Income

 

 

52,374

 

46,848

 

50,863

 

 

 

147,304

 

154,248

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and Benefits

 

 

47,231

 

44,037

 

44,307

 

 

 

138,292

 

137,889

 

Net Occupancy

 

 

10,524

 

10,058

 

11,113

 

 

 

31,098

 

31,916

 

Net Equipment

 

 

4,523

 

4,669

 

4,662

 

 

 

15,018

 

14,101

 

Professional Fees

 

 

2,494

 

2,386

 

2,245

 

 

 

7,012

 

6,697

 

FDIC Insurance

 

 

1,822

 

2,088

 

2,065

 

 

 

5,981

 

7,319

 

Other

 

 

18,284

 

17,509

 

19,563

 

 

 

53,431

 

65,889

 

Total Noninterest Expense

 

 

84,878

 

80,747

 

83,955

 

 

 

250,832

 

263,811

 

Income Before Provision for Income Taxes

 

 

61,128

 

60,854

 

61,494

 

 

 

182,454

 

173,928

 

Provision for Income Taxes

 

 

19,896

 

20,107

 

18,188

 

 

 

56,665

 

53,114

 

Net Income

 

 

$

41,232

 

$

40,747

 

$

43,306

 

 

 

$

125,789

 

$

120,814

 

Basic Earnings Per Share

 

 

$

0.92

 

$

0.90

 

$

0.93

 

 

 

$

2.78

 

$

2.55

 

Diluted Earnings Per Share

 

 

$

0.92

 

$

0.90

 

$

0.92

 

 

 

$

2.77

 

$

2.54

 

Dividends Declared Per Share

 

 

$

0.45

 

$

0.45

 

$

0.45

 

 

 

$

1.35

 

$

1.35

 

Basic Weighted Average Shares

 

 

44,913,348

 

45,221,293

 

46,806,439

 

 

 

45,280,541

 

47,358,049

 

Diluted Weighted Average Shares

 

 

45,050,638

 

45,347,368

 

46,934,140

 

 

 

45,421,624

 

47,531,066

 

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Statements of Comprehensive Income

 

Table 4 

 

 

 

Three Months Ended

 

 

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

 

 

September 30,

 

(dollars in thousands)

 

2012

 

2012

 

2011

 

 

 

2012

 

2011

 

Net Income

 

$

41,232

 

$

40,747

 

$

43,306

 

 

 

$

125,789

 

$

120,814

 

Other Comprehensive Income, Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Unrealized Gains on Investment Securities

 

9,770

 

3,387

 

18,611

 

 

 

6,703

 

18,376

 

Defined Benefit Plans

 

152

 

153

 

365

 

 

 

458

 

1,413

 

Other Comprehensive Income

 

9,922

 

3,540

 

18,976

 

 

 

7,161

 

19,789

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income

 

$

51,154

 

$

44,287

 

$

62,282

 

 

 

$

132,950

 

$

140,603

 

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Statements of Condition

 

Table 5 

 

 

 

September 30,

 

June 30,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2012

 

2012

 

2011

 

2011

 

Assets

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

4,673

 

$

3,057

 

$

3,036

 

$

3,543

 

Funds Sold

 

251,664

 

499,338

 

512,384

 

242,062

 

Investment Securities

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

3,124,209

 

3,339,472

 

3,451,885

 

4,448,898

 

Held to Maturity (Fair Value of $3,587,997; $3,828,954; $3,754,206; and $2,610,081)

 

3,475,259

 

3,729,665

 

3,657,796

 

2,520,422

 

Loans Held for Sale

 

25,971

 

14,223

 

18,957

 

12,745

 

Loans and Leases

 

5,782,304

 

5,671,483

 

5,538,304

 

5,348,472

 

Allowance for Loan and Lease Losses

 

(130,971

)

(132,443

)

(138,606

)

(143,410

)

Net Loans and Leases

 

5,651,333

 

5,539,040

 

5,399,698

 

5,205,062

 

Total Earning Assets

 

12,533,109

 

13,124,795

 

13,043,756

 

12,432,732

 

Cash and Noninterest-Bearing Deposits

 

153,599

 

131,845

 

154,489

 

206,875

 

Premises and Equipment

 

107,144

 

107,421

 

103,550

 

104,509

 

Customers’ Acceptances

 

242

 

176

 

476

 

749

 

Accrued Interest Receivable

 

47,192

 

45,044

 

43,510

 

43,319

 

Foreclosed Real Estate

 

3,067

 

2,569

 

3,042

 

3,341

 

Mortgage Servicing Rights

 

23,980

 

23,254

 

24,279

 

23,990

 

Goodwill

 

31,517

 

31,517

 

31,517

 

31,517

 

Other Assets

 

482,575

 

449,005

 

441,772

 

457,726

 

Total Assets

 

$

13,382,425

 

$

13,915,626

 

$

13,846,391

 

$

13,304,758

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

Noninterest-Bearing Demand

 

$

2,985,561

 

$

3,105,798

 

$

2,850,923

 

$

2,702,296

 

Interest-Bearing Demand

 

2,034,319

 

2,063,070

 

2,005,983

 

1,745,812

 

Savings

 

4,480,733

 

4,435,894

 

4,398,638

 

4,449,351

 

Time

 

1,719,934

 

1,943,231

 

1,337,079

 

1,111,554

 

Total Deposits

 

11,220,547

 

11,547,993

 

10,592,623

 

10,009,013

 

Funds Purchased

 

10,942

 

13,756

 

10,791

 

9,882

 

Short-Term Borrowings

 

-    

 

-    

 

-    

 

6,400

 

Securities Sold Under Agreements to Repurchase

 

818,080

 

1,065,653

 

1,925,998

 

1,929,266

 

Long-Term Debt

 

28,065

 

28,075

 

30,696

 

30,705

 

Banker’s Acceptances

 

242

 

176

 

476

 

749

 

Retirement Benefits Payable

 

41,872

 

41,812

 

46,949

 

30,704

 

Accrued Interest Payable

 

5,997

 

5,114

 

5,330

 

6,751

 

Taxes Payable and Deferred Taxes

 

94,369

 

86,095

 

95,840

 

114,842

 

Other Liabilities

 

137,749

 

123,127

 

135,021

 

148,671

 

Total Liabilities

 

12,357,863

 

12,911,801

 

12,843,724

 

12,286,983

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

 

Common Stock ($.01 par value; authorized 500,000,000 shares; issued / outstanding: September 30, 2012 - 57,315,093 / 45,004,813; June 30, 2012 - 57,301,892 / 45,248,277; December 31, 2011 - 57,134,470 / 45,947,116; and September 30, 2011 - 57,132,310 / 46,570,413)

 

571

 

571

 

571

 

571

 

Capital Surplus

 

513,758

 

511,729

 

507,558

 

503,255

 

Accumulated Other Comprehensive Income

 

42,424

 

32,502

 

35,263

 

46,754

 

Retained Earnings

 

1,065,245

 

1,044,588

 

1,003,938

 

986,202

 

Treasury Stock, at Cost (Shares: September 30, 2012 - 12,310,280; June 30, 2012 - 12,053,615;  December 31, 2011 - 11,187,354; and September 30, 2011 - 10,561,897)

 

(597,436

)

(585,565

)

(544,663

)

(519,007

)

Total Shareholders’ Equity

 

1,024,562

 

1,003,825

 

1,002,667

 

1,017,775

 

Total Liabilities and Shareholders’ Equity

 

$

13,382,425

 

$

13,915,626

 

$

13,846,391

 

$

13,304,758

 

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Consolidated Statements of Shareholders’ Equity

 

Table 6 

 

 

 

 

 

 

 

 

 

Accum.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Common Shares

 

Common

 

Capital

 

Comprehensive

 

Retained

 

Treasury

 

 

 

(dollars in thousands)

 

Outstanding

 

Stock

 

Surplus

 

Income

 

Earnings

 

Stock

 

Total

 

Balance as of December 31, 2011

 

45,947,116

 

$

571

 

$

507,558

 

$

35,263

 

$

1,003,938

 

$

(544,663

)

$

1,002,667

 

Net Income

 

-

 

-

 

-

 

-

 

125,789

 

-

 

125,789

 

Other Comprehensive Income

 

-

 

-

 

-

 

7,161

 

-

 

-

 

7,161

 

Share-Based Compensation

 

-

 

-

 

5,687

 

-

 

-

 

-

 

5,687

 

Common Stock Issued under Purchase and Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation Plans and Related Tax Benefits

 

471,104

 

-

 

513

 

-

 

(3,023

)

13,472

 

10,962

 

Common Stock Repurchased

 

(1,413,407

)

-

 

-

 

-

 

-

 

(66,245

)

(66,245

)

Cash Dividends Paid ($1.35 per share)

 

-

 

-

 

-

 

-

 

(61,459

)

-

 

(61,459

)

Balance as of September 30, 2012

 

45,004,813

 

$

571

 

$

513,758

 

$

42,424

 

$

1,065,245

 

$

(597,436

)

$

1,024,562

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2010

 

48,097,672

 

$

570

 

$

500,888

 

$

26,965

 

$

932,629

 

$

(449,919

)

$

1,011,133

 

Net Income

 

-

 

-

 

-

 

-

 

120,814

 

-

 

120,814

 

Other Comprehensive Income

 

-

 

-

 

-

 

19,789

 

-

 

-

 

19,789

 

Share-Based Compensation

 

-

 

-

 

2,001

 

-

 

-

 

-

 

2,001

 

Common Stock Issued under Purchase and Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation Plans and Related Tax Benefits

 

309,108

 

1

 

366

 

-

 

(3,193

)

13,303

 

10,477

 

Common Stock Repurchased

 

(1,836,367

)

-

 

-

 

-

 

-

 

(82,391

)

(82,391

)

Cash Dividends Paid ($1.35 per share)

 

-

 

-

 

-

 

-

 

(64,048

)

-

 

(64,048

)

Balance as of September 30, 2011

 

46,570,413

 

$

571

 

$

503,255

 

$

46,754

 

$

986,202

 

$

(519,007

)

$

1,017,775

 

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Average Balances and Interest Rates - Taxable-Equivalent Basis

 

Table 7a 

 

 

 

Three Months Ended

 

 

Three Months Ended

 

Three Months Ended

 

 

 

September 30, 2012

 

 

 

June 30, 2012

 

September 30, 2011

 

 

 

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

 

 $

4.0

 

$

-    

 

0.33

%

 

$

3.0

 

$

-    

 

0.12

%

3.7

 

$

-    

 

0.56

%

Funds Sold

 

221.5

 

0.1

 

0.19

 

 

237.8

 

0.1

 

0.20

 

309.4

 

0.2

 

0.20

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

3,247.8

 

18.3

 

2.26

 

 

3,410.4

 

19.4

 

2.27

 

4,309.3

 

23.5

 

2.18

 

Held-to-Maturity

 

3,617.3

 

23.2

 

2.57

 

 

3,788.9

 

25.1

 

2.65

 

2,511.0

 

20.3

 

3.24

 

Loans Held for Sale

 

15.8

 

0.2

 

4.32

 

 

12.1

 

0.1

 

4.22

 

9.2

 

0.1

 

4.87

 

Loans and Leases 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

797.2

 

7.7

 

3.86

 

 

786.3

 

7.7

 

3.93

 

815.5

 

8.2

 

3.97

 

Commercial Mortgage

 

993.2

 

10.8

 

4.32

 

 

953.5

 

10.4

 

4.40

 

876.7

 

10.7

 

4.85

 

Construction

 

100.1

 

1.3

 

4.97

 

 

99.7

 

1.3

 

5.07

 

74.5

 

1.0

 

5.15

 

Commercial Lease Financing

 

278.5

 

1.7

 

2.42

 

 

284.5

 

1.7

 

2.36

 

314.6

 

2.0

 

2.61

 

Residential Mortgage

 

2,391.8

 

28.1

 

4.70

 

 

2,371.7

 

27.9

 

4.71

 

2,129.8

 

27.8

 

5.23

 

Home Equity

 

770.2

 

8.3

 

4.28

 

 

772.3

 

8.4

 

4.36

 

780.5

 

9.3

 

4.72

 

Automobile

 

194.9

 

2.9

 

5.90

 

 

193.7

 

2.9

 

6.03

 

191.4

 

3.2

 

6.66

 

Other 2

 

190.5

 

3.9

 

8.09

 

 

179.9

 

3.6

 

8.12

 

157.4

 

3.0

 

7.50

 

Total Loans and Leases

 

5,716.4

 

64.7

 

4.51

 

 

5,641.6

 

63.9

 

4.54

 

5,340.4

 

65.2

 

4.86

 

Other

 

80.1

 

0.3

 

1.41

 

 

80.0

 

0.3

 

1.41

 

79.9

 

0.3

 

1.40

 

Total Earning Assets 3

 

12,902.9

 

106.8

 

3.30

 

 

13,173.8

 

108.9

 

3.31

 

12,562.9

 

109.6

 

3.48

 

Cash and Noninterest-Bearing Deposits

 

134.9

 

 

 

 

 

 

131.7

 

 

 

 

 

135.1

 

 

 

 

 

Other Assets

 

453.0

 

 

 

 

 

 

445.0

 

 

 

 

 

427.1

 

 

 

 

 

Total Assets

 

 $

13,490.8

 

 

 

 

 

 

$

13,750.5

 

 

 

 

 

13,125.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

1,968.8

 

0.1

 

0.03

 

 

1,906.1

 

0.1

 

0.03

 

1,772.5

 

0.2

 

0.04

 

Savings

 

4,456.2

 

1.0

 

0.09

 

 

4,444.5

 

1.1

 

0.10

 

4,497.1

 

1.8

 

0.16

 

Time

 

1,823.2

 

1.8

 

0.38

 

 

1,253.9

 

2.0

 

0.63

 

1,069.4

 

2.6

 

0.96

 

Total Interest-Bearing Deposits

 

8,248.2

 

2.9

 

0.14

 

 

7,604.5

 

3.2

 

0.17

 

7,339.0

 

4.6

 

0.25

 

Short-Term Borrowings

 

18.5

 

-    

 

0.15

 

 

15.0

 

-    

 

0.14

 

19.0

 

-    

 

0.08

 

Securities Sold Under Agreements to Repurchase

 

853.0

 

7.2

 

3.30

 

 

1,808.5

 

7.3

 

1.59

 

1,908.9

 

7.4

 

1.52

 

Long-Term Debt

 

28.0

 

0.5

 

6.52

 

 

30.6

 

0.5

 

6.51

 

30.7

 

0.5

 

6.50

 

Total Interest-Bearing Liabilities

 

9,147.7

 

10.6

 

0.46

 

 

9,458.6

 

11.0

 

0.46

 

9,297.6

 

12.5

 

0.53

 

Net Interest Income

 

 

 

$

96.2

 

 

 

 

 

 

$

97.9

 

 

 

 

 

$

97.1

 

 

 

Interest Rate Spread

 

 

 

 

 

2.84

%

 

 

 

 

 

2.85

%

 

 

 

 

2.95

%

Net Interest Margin

 

 

 

 

 

2.98

%

 

 

 

 

 

2.98

%

 

 

 

 

3.09

%

Noninterest-Bearing Demand Deposits

 

3,053.5

 

 

 

 

 

 

3,017.9

 

 

 

 

 

2,532.8

 

 

 

 

 

Other Liabilities

 

265.8

 

 

 

 

 

 

261.8

 

 

 

 

 

272.1

 

 

 

 

 

Shareholders’ Equity

 

1,023.8

 

 

 

 

 

 

1,012.2

 

 

 

 

 

1,022.6

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

 $

13,490.8

 

 

 

 

 

 

$

13,750.5

 

 

 

 

 

13,125.1

 

 

 

 

 

 

 

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 $2,529,000, $2,481,000, and $364,000 for the three months ended September 30, 2012, June 30, 2012, and September 30, 2011, respectively.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

Average Balances and Interest Rates - Taxable-Equivalent Basis

Table 7b 

 

 

 

Nine Months Ended

 

 

Nine Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2012

 

 

September 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

Income/

 

 

Yield/

 

 

Average

 

 

Income/

 

Yield/

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in millions)

 

Balance

 

 

Expense

 

 

Rate

 

 

Balance

 

 

Expense

 

Rate

 

Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

$

3.4

 

 

$

-    

 

 

0.24

%

 

$

4.4

 

 

$

-    

 

0.18

%

Funds Sold

 

240.5

 

 

0.4

 

 

0.19

 

 

427.8

 

 

0.7

 

0.22

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

3,369.5

 

 

57.4

 

 

2.27

 

 

4,667.6

 

 

85.4

 

2.44

 

Held-to-Maturity

 

3,714.2

 

 

74.7

 

 

2.68

 

 

1,949.2

 

 

48.6

 

3.32

 

Loans Held for Sale

 

13.3

 

 

0.4

 

 

4.26

 

 

9.7

 

 

0.3

 

4.46

 

Loans and Leases 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial 

 

796.5

 

 

23.5

 

 

3.94

 

 

788.0

 

 

23.8

 

4.03

 

Commercial Mortgage

 

962.9

 

 

31.7

 

 

4.40

 

 

873.1

 

 

31.9

 

4.88

 

Construction

 

101.1

 

 

3.9

 

 

5.13

 

 

78.1

 

 

3.0

 

5.14

 

Commercial Lease Financing

 

285.7

 

 

5.1

 

 

2.37

 

 

325.8

 

 

6.6

 

2.72

 

Residential Mortgage

 

2,342.8

 

 

83.8

 

 

4.77

 

 

2,114.7

 

 

84.2

 

5.31

 

Home Equity

 

773.8

 

 

25.2

 

 

4.35

 

 

787.2

 

 

28.4

 

4.82

 

Automobile

 

193.9

 

 

8.8

 

 

6.05

 

 

195.7

 

 

10.1

 

6.91

 

Other 2

 

184.0

 

 

11.2

 

 

8.10

 

 

163.6

 

 

9.2

 

7.51

 

Total Loans and Leases

 

5,640.7

 

 

193.2

 

 

4.57

 

 

5,326.2

 

 

197.2

 

4.94

 

Other

 

80.0

 

 

0.8

 

 

1.41

 

 

79.9

 

 

0.8

 

1.40

 

Total Earning Assets 3

 

13,061.6

 

 

326.9

 

 

3.34

 

 

12,464.8

 

 

333.0

 

3.56

 

Cash and Noninterest-Bearing Deposits

 

134.6

 

 

 

 

 

 

 

 

133.0

 

 

 

 

 

 

Other Assets

 

444.1

 

 

 

 

 

 

 

 

422.1

 

 

 

 

 

 

Total Assets

 

$

13,640.3

 

 

 

 

 

 

 

 

$

13,019.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

1,914.2

 

 

0.3

 

 

0.03

 

 

1,782.2

 

 

0.6

 

0.04

 

Savings

 

4,446.6

 

 

3.5

 

 

0.10

 

 

4,518.9

 

 

5.9

 

0.18

 

Time

 

1,447.1

 

 

5.8

 

 

0.53

 

 

1,041.7

 

 

8.1

 

1.04

 

Total Interest-Bearing Deposits

 

7,807.9

 

 

9.6

 

 

0.16

 

 

7,342.8

 

 

14.6

 

0.27

 

Short-Term Borrowings

 

16.4

 

 

-    

 

 

0.14

 

 

17.4

 

 

-    

 

0.12

 

Securities Sold Under Agreements to Repurchase

 

1,523.4

 

 

21.8

 

 

1.88

 

 

1,844.7

 

 

21.8

 

1.56

 

Long-Term Debt

 

29.8

 

 

1.5

 

 

6.51

 

 

32.0

 

 

1.5

 

6.15

 

Total Interest-Bearing Liabilities

 

9,377.5

 

 

32.9

 

 

0.46

 

 

9,236.9

 

 

37.9

 

0.54

 

Net Interest Income

 

 

 

 

$

294.0

 

 

 

 

 

 

 

 

$

295.1

 

 

 

Interest Rate Spread

 

 

 

 

 

 

 

2.88

%

 

 

 

 

 

 

3.02

%

Net Interest Margin

 

 

 

 

 

 

 

3.01

%

 

 

 

 

 

 

3.16

%

Noninterest-Bearing Demand Deposits

 

2,978.8

 

 

 

 

 

 

 

 

2,502.5

 

 

 

 

 

 

Other Liabilities

 

265.1

 

 

 

 

 

 

 

 

261.1

 

 

 

 

 

 

Shareholders’ Equity

 

1,018.9

 

 

 

 

 

 

 

 

1,019.4

 

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

13,640.3

 

 

 

 

 

 

 

 

$

13,019.9

 

 

 

 

 

 

 

 

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 $7,080,000 and $1,142,000 for the nine months ended September 30, 2012 and 2011, respectively.

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

 

Analysis of Change in Net Interest Income - Taxable-Equivalent Basis

 

Table 8a 

 

 

 

Three Months Ended September 30, 2012

 

 

 

 

 

 

 

Compared to June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

(dollars in millions)

 

Volume 1

 

 

Rate 1

 

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

 

 

Investment Securities

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

$

(0.9

)

 

$

(0.2

)

 

$

(1.1

)

Held-to-Maturity

 

(1.2

)

 

(0.7

)

 

(1.9

)

Loans Held for Sale

 

0.1

 

 

-    

 

 

0.1

 

Loans and Leases

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

0.1

 

 

(0.1

)

 

-    

 

Commercial Mortgage

 

0.6

 

 

(0.2

)

 

0.4

 

Residential Mortgage

 

0.2

 

 

-    

 

 

0.2

 

Home Equity

 

-    

 

 

(0.1

)

 

(0.1

)

Other 2

 

0.3

 

 

-    

 

 

0.3

 

Total Loans and Leases

 

1.2

 

 

(0.4

)

 

0.8

 

Total Change in Interest Income

 

(0.8

)

 

(1.3

)

 

(2.1

)

 

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

Savings

 

-    

 

 

(0.1

)

 

(0.1

)

Time

 

0.7

 

 

(0.9

)

 

(0.2

)

Total Interest-Bearing Deposits

 

0.7

 

 

(1.0

)

 

(0.3

)

Securities Sold Under Agreements to Repurchase

 

(5.2

)

 

5.1

 

 

(0.1

)

Total Change in Interest Expense

 

(4.5

)

 

4.1

 

 

(0.4

)

 

 

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

3.7

 

 

$

(5.4

)

 

$

(1.7

)

 

 

1 The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns.

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 8b 

 

 

 

Three Months Ended September 30, 2012

 

 

 

 

 

 

 

Compared to September 30, 2011

 

 

 

 

 

(dollars in millions)

 

Volume 1

 

 

Rate 1

 

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

 

 

Funds Sold

 

$

(0.1

)

 

$

-    

 

 

$

(0.1

)

Investment Securities

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

(6.0

)

 

0.8

 

 

(5.2

)

Held-to-Maturity

 

7.7

 

 

(4.8

)

 

2.9

 

Loans Held for Sale

 

0.1

 

 

-    

 

 

0.1

 

Loans and Leases

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

(0.2

)

 

(0.3

)

 

(0.5

)

Commercial Mortgage

 

1.3

 

 

(1.2

)

 

0.1

 

Construction

 

0.3

 

 

-    

 

 

0.3

 

Commercial Lease Financing

 

(0.2

)

 

(0.1

)

 

(0.3

)

Residential Mortgage

 

3.3

 

 

(3.0

)

 

0.3

 

Home Equity

 

(0.1

)

 

(0.9

)

 

(1.0

)

Automobile

 

0.1

 

 

(0.4

)

 

(0.3

)

Other 2

 

0.7

 

 

0.2

 

 

0.9

 

Total Loans and Leases

 

5.2

 

 

(5.7

)

 

(0.5

)

Total Change in Interest Income

 

6.9

 

 

(9.7

)

 

(2.8

)

 

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

Demand

 

-    

 

 

(0.1

)

 

(0.1

)

Savings

 

-    

 

 

(0.8

)

 

(0.8

)

Time

 

1.2

 

 

(2.0

)

 

(0.8

)

Total Interest-Bearing Deposits

 

1.2

 

 

(2.9

)

 

(1.7

)

Securities Sold Under Agreements to Repurchase

 

(5.6

)

 

5.4

 

 

(0.2

)

Total Change in Interest Expense

 

(4.4

)

 

2.5

 

 

(1.9

)

 

 

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

11.3

 

 

$

(12.2

)

 

$

(0.9

)

 

 

1 The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns.

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 8c 

 

 

 

Nine Months Ended September 30, 2012

 

 

 

 

 

 

 

Compared to September 30, 2011

 

 

 

 

 

(dollars in millions)

 

Volume 1

 

 

Rate 1

 

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

 

 

Funds Sold

 

$

(0.2

)

 

$

(0.1

)

 

$

(0.3

)

Investment Securities

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

(22.4

)

 

(5.6

)

 

(28.0

)

Held-to-Maturity

 

36.9

 

 

(10.8

)

 

26.1

 

Loans Held for Sale

 

0.1

 

 

-    

 

 

0.1

 

Loans and Leases

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

0.3

 

 

(0.6

)

 

(0.3

)

Commercial Mortgage

 

3.1

 

 

(3.3

)

 

(0.2

)

Construction

 

0.9

 

 

-    

 

 

0.9

 

Commercial Lease Financing

 

(0.8

)

 

(0.7

)

 

(1.5

)

Residential Mortgage

 

8.6

 

 

(9.0

)

 

(0.4

)

Home Equity

 

(0.5

)

 

(2.7

)

 

(3.2

)

Automobile

 

(0.1

)

 

(1.2

)

 

(1.3

)

Other 2

 

1.2

 

 

0.8

 

 

2.0

 

Total Loans and Leases

 

12.7

 

 

(16.7

)

 

(4.0

)

Total Change in Interest Income

 

27.1

 

 

(33.2

)

 

(6.1

)

 

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

Demand

 

-    

 

 

(0.3

)

 

(0.3

)

Savings

 

(0.1

)

 

(2.3

)

 

(2.4

)

Time

 

2.5

 

 

(4.8

)

 

(2.3

)

Total Interest-Bearing Deposits

 

2.4

 

 

(7.4

)

 

(5.0

)

Securities Sold Under Agreements to Repurchase

 

(4.1

)

 

4.1

 

 

-    

 

Long-Term Debt

 

(0.1

)

 

0.1

 

 

-    

 

Total Change in Interest Expense

 

(1.8

)

 

(3.2

)

 

(5.0

)

 

 

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

28.9

 

 

(30.0

)

 

(1.1

)

 

 

1 The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns.

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

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Salaries and Benefits

 

Table 9 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

(dollars in thousands)

 

2012

 

2012

 

2011

 

2012

 

2011

 

Salaries

 

 $

29,312

 

$

27,831

 

$

28,965 

 

 $

85,830

 

$

87,182

 

Incentive Compensation

 

4,492

 

4,132

 

4,777 

 

12,678

 

12,486

 

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

 

1,817

 

1,758

 

743 

 

5,260

 

3,901

 

Commission Expense

 

1,750

 

1,754

 

1,572 

 

5,040

 

4,788

 

Retirement and Other Benefits

 

4,322

 

3,481

 

3,634 

 

12,193

 

12,400

 

Payroll Taxes

 

2,267

 

2,437

 

2,241 

 

8,522

 

8,615

 

Medical, Dental, and Life Insurance

 

2,255

 

2,239

 

2,056 

 

6,931

 

6,717

 

Separation Expense

 

1,016

 

405

 

319 

 

1,838

 

1,800

 

Total Salaries and Benefits

 

 $

47,231

 

$

44,037

 

$

44,307 

 

 $

138,292

 

$

137,889

 

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Loan and Lease Portfolio Balances

 

Table 10 

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2012

 

2012

 

2012

 

2011

 

2011

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

808,621

 

$

781,688

 

$

788,718

 

$

817,170

 

$

790,294

 

Commercial Mortgage

 

1,039,556

 

961,984

 

948,196

 

938,250

 

922,075

 

Construction

 

101,818

 

97,668

 

110,184

 

98,669

 

69,635

 

Lease Financing

 

277,328

 

281,020

 

285,860

 

311,928

 

312,159

 

Total Commercial

 

2,227,323

 

2,122,360

 

2,132,958

 

2,166,017

 

2,094,163

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

2,392,871

 

2,401,331

 

2,319,485

 

2,215,892

 

2,130,589

 

Home Equity

 

770,284

 

766,839

 

773,643

 

780,691

 

775,105

 

Automobile

 

200,788

 

194,339

 

193,851

 

192,506

 

191,497

 

Other 1

 

191,038

 

186,614

 

178,995

 

183,198

 

157,118

 

Total Consumer

 

3,554,981

 

3,549,123

 

3,465,974

 

3,372,287

 

3,254,309

 

Total Loans and Leases

 

$

5,782,304

 

$

5,671,483

 

$

5,598,932

 

$

5,538,304

 

$

5,348,472

 

 

 

Higher Risk Loans Outstanding

 

 

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2012

 

2012

 

2012

 

2011

 

2011

 

Residential Land Loans 2

 

16,513

 

16,703

 

17,602

 

18,163

 

18,305

 

Home Equity Loans 3

 

19,774

 

22,029

 

21,359

 

21,413

 

22,321

 

Air Transportation 4

 

27,765

 

27,633

 

27,548

 

36,144

 

36,511

 

Total Higher Risk Loans

 

$

64,052

 

$

66,365

 

$

66,509

 

$

75,720

 

$

77,137

 

 

 

 

 

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

 

2          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.

 

3          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%.

 

4          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)

 

2012

 

2012

 

2012

 

2011

 

2011

 

Consumer

 

$

5,369,724

 

$

5,360,325

 

$

5,377,804

 

$

5,241,827

 

$

5,137,548

 

Commercial

 

4,394,745

 

4,403,095

 

4,307,931

 

4,320,712

 

4,275,915

 

Public and Other

 

1,456,078

 

1,784,573

 

935,435

 

1,030,084

 

595,550

 

Total Deposits

 

$

11,220,547

 

$

11,547,993

 

$

10,621,170

 

$

10,592,623

 

$

10,009,013

 

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

 

 

 

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

 

Table 11

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands)

 

2012

 

2012

 

2012

 

2011

 

2011

 

Non-Performing Assets

 

 

 

 

 

 

 

 

 

 

 

Non-Accrual Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

5,635

 

$

5,778

 

$

5,852

 

$

6,243

 

$

6,593

 

Commercial Mortgage

 

2,671

 

2,737

 

2,113

 

2,140

 

2,188

 

Construction

 

953

 

1,182

 

1,482

 

2,080

 

-

 

Lease Financing

 

-

 

-

 

4

 

5

 

6

 

Total Commercial

 

9,259

 

9,697

 

9,451

 

10,468

 

8,787

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

25,456

 

26,803

 

26,356

 

25,256

 

23,779

 

Home Equity

 

2,502

 

2,425

 

2,069

 

2,024

 

1,863

 

Total Consumer

 

27,958

 

29,228

 

28,425

 

27,280

 

25,642

 

Total Non-Accrual Loans and Leases

 

37,217

 

38,925

 

37,876

 

37,748

 

34,429

 

Foreclosed Real Estate

 

3,067

 

2,569

 

3,530

 

3,042

 

3,341

 

Total Non-Performing Assets

 

$

40,284

 

$

41,494

 

$

41,406

 

$

40,790

 

$

37,770

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing Loans and Leases Past Due 90 Days or More

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

-

 

$

1

 

$

2

 

$

1

 

$

-

 

Total Commercial

 

-

 

1

 

2

 

1

 

-

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

3,988

 

4,229

 

6,590

 

6,422

 

7,664

 

Home Equity

 

2,755

 

2,445

 

2,829

 

2,194

 

2,639

 

Automobile

 

154

 

98

 

124

 

170

 

138

 

Other 1

 

578

 

395

 

543

 

435

 

414

 

Total Consumer

 

7,475

 

7,167

 

10,086

 

9,221

 

10,855

 

Total Accruing Loans and Leases Past Due 90 Days or More

 

$

7,475

 

$

7,168

 

$

10,088

 

$

9,222

 

$

10,855

 

Restructured Loans on Accrual Status and Not Past Due 90 Days or More

 

$

31,426

 

$

31,124

 

$

29,539

 

$

33,703

 

$

33,140

 

Total Loans and Leases

 

$

5,782,304

 

$

5,671,483

 

$

5,598,932

 

$

5,538,304

 

$

5,348,472

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.64%

 

0.69%

 

0.68%

 

0.68%

 

0.64%

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.70%

 

0.73%

 

0.74%

 

0.74%

 

0.71%

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.46%

 

0.51%

 

0.53%

 

0.56%

 

0.52%

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.84%

 

0.87%

 

0.87%

 

0.85%

 

0.82%

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.83%

 

0.86%

 

0.92%

 

0.90%

 

0.91%

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter to Quarter Changes in Non-Performing Assets Balance at Beginning of Quarter

 

$

41,494

 

$

41,406

 

$

40,790

 

$

37,770

 

$

34,156

 

Additions

 

2,878

 

7,574

 

5,334

 

8,653

 

8,552

 

Reductions

 

 

 

 

 

 

 

 

 

 

 

Payments

 

(2,408)

 

(2,942)

 

(2,524)

 

(1,173)

 

(3,237)

 

Return to Accrual Status

 

(1,083)

 

(2,085)

 

(535)

 

(2,421)

 

(401)

 

Sales of Foreclosed Real Estate

 

(424)

 

(2,247)

 

(1,049)

 

(1,320)

 

(157)

 

Charge-offs/Write-downs

 

(173)

 

(212)

 

(610)

 

(719)

 

(1,143)

 

Total Reductions

 

(4,088)

 

(7,486)

 

(4,718)

 

(5,633)

 

(4,938)

 

Balance at End of Quarter

 

$

40,284

 

$

41,494

 

$

41,406

 

$

40,790

 

$

37,770

 

 

 

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

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

 

 

Reserve for Credit Losses

 

Table 12 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

 

(dollars in thousands)

 

2012

 

2012

 

2011

 

2012

 

2011

 

 

Balance at Beginning of Period

 

$

137,862

 

$

141,025

 

$

150,395

 

$

144,025

 

$

152,777

 

 

Loans and Leases Charged-Off

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

(519

)

(1,078

)

(4,215

)

(3,028

)

(7,379

)

 

Construction

 

-

 

-

 

-

 

(330

)

-

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

(628

)

(1,369

)

(1,558

)

(3,577

)

(5,286

)

 

Home Equity

 

(1,061

)

(1,657

)

(2,528

)

(5,159

)

(7,139

)

 

Automobile

 

(472

)

(438

)

(715

)

(1,436

)

(2,541

)

 

Other 1

 

(2,354

)

(1,394

)

(1,755

)

(5,199

)

(4,807

)

 

Total Loans and Leases Charged-Off

 

(5,034

)

(5,936

)

(10,771

)

(18,729

)

(27,152

)

 

Recoveries on Loans and Leases Previously Charged-Off

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

578

 

524

 

994

 

3,035

 

1,965

 

 

Commercial Mortgage

 

14

 

10

 

530

 

48

 

530

 

 

Construction

 

3

 

-

 

-

 

3

 

-

 

 

Lease Financing

 

83

 

11

 

3,405

 

166

 

3,499

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

739

 

376

 

740

 

1,781

 

1,621

 

 

Home Equity

 

258

 

165

 

137

 

993

 

1,226

 

 

Automobile

 

433

 

482

 

650

 

1,453

 

1,951

 

 

Other 1

 

1,454

 

577

 

569

 

2,636

 

1,941

 

 

Total Recoveries on Loans and Leases Previously Charged-Off

 

3,562

 

2,145

 

7,025

 

10,115

 

12,733

 

 

Net Loans and Leases Charged-Off

 

(1,472

)

(3,791

)

(3,746

)

(8,614

)

(14,419

)

 

Provision for Credit Losses

 

-

 

628

 

2,180

 

979

 

10,471

 

 

Balance at End of Period 2

 

$

136,390

 

$

137,862

 

$

148,829

 

$

136,390

 

$

148,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan and Lease Losses

 

$

130,971

 

$

132,443

 

$

143,410

 

$

130,971

 

$

143,410

 

 

Reserve for Unfunded Commitments

 

5,419

 

5,419

 

5,419

 

5,419

 

5,419

 

 

Total Reserve for Credit Losses

 

$

136,390

 

$

137,862

 

$

148,829

 

$

136,390

 

$

148,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Loans and Leases Outstanding

 

$

5,716,421

 

$

5,641,588

 

$

5,340,406

 

$

5,640,733

 

$

5,326,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of Net Loans and Leases Charged-Off to

 

 

 

 

 

 

 

 

 

 

 

 

Average Loans and Leases Outstanding (annualized)

 

0.10%

 

0.27%

 

0.28%

 

0.20%

 

0.36%

 

 

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

 

2.27%

 

2.34%

 

2.68%

 

2.27%

 

2.68%

 

 

 

 

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 13a

 

 

 

 

Retail

 

Commercial

Investment

Treasury

Consolidated

 

(dollars in thousands)

 

Banking

 

Banking

Services

and Other

Total

 

Three Months Ended September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

38,530

 

 

$

30,811

 

 

$

3,607

 

 

$

20,684

 

 

$

93,632

 

 

Provision for Credit Losses

 

1,677

 

 

(180

)

 

(24

)

 

(1,473

)

 

-

 

 

Net Interest Income After Provision for Credit Losses

 

36,853

 

 

30,991

 

 

3,631

 

 

22,157

 

 

93,632

 

 

Noninterest Income

 

24,918

 

 

8,687

 

 

15,350

 

 

3,419

 

 

52,374

 

 

Noninterest Expense

 

(45,454

)

 

(22,120

)

 

(14,519

)

 

(2,785

)

 

(84,878

)

 

Income Before Provision for Income Taxes

 

16,317

 

 

17,558

 

 

4,462

 

 

22,791

 

 

61,128

 

 

Provision for Income Taxes

 

(6,038

)

 

(6,051

)

 

(1,651

)

 

(6,156

)

 

(19,896

)

 

Net Income

 

10,279

 

 

11,507

 

 

2,811

 

 

16,635

 

 

41,232

 

 

Total Assets as of September 30, 2012

 

$

3,242,817

 

 

$

2,397,307

 

 

$

321,273

 

 

$

7,421,028

 

 

$

13,382,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2011 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

43,334

 

 

$

33,935

 

 

$

3,698

 

 

$

15,799

 

 

$

96,766

 

 

Provision for Credit Losses

 

4,477

 

 

(935

)

 

205

 

 

(1,567

)

 

2,180

 

 

Net Interest Income After Provision for Credit Losses

 

38,857

 

 

34,870

 

 

3,493

 

 

17,366

 

 

94,586

 

 

Noninterest Income

 

24,677

 

 

9,426

 

 

15,971

 

 

789

 

 

50,863

 

 

Noninterest Expense

 

(45,026

)

 

(22,626

)

 

(14,615

)

 

(1,688

)

 

(83,955

)

 

Income Before Provision for Income Taxes

 

18,508

 

 

21,670

 

 

4,849

 

 

16,467

 

 

61,494

 

 

Provision for Income Taxes

 

(6,848

)

 

(7,468

)

 

(1,794

)

 

(2,078

)

 

(18,188

)

 

Net Income

 

11,660

 

 

14,202

 

 

3,055

 

 

14,389

 

 

43,306

 

 

Total Assets as of September 30, 2011

 

$

3,050,418

 

 

$

2,249,890

 

 

$

212,914

 

 

$

7,791,536

 

 

$

13,304,758

 

 

 

 

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

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Business Segments Selected Financial Information

Table 13b

 

 

 

 

Retail

 

Commercial

Investment

Treasury

Consolidated

 

(dollars in thousands)

 

Banking

 

Banking

Services

and Other

Total

 

Nine Months Ended September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

117,179

 

 

$

93,069

 

 

$

10,738

 

 

$

65,975

 

 

$

286,961

 

 

Provision for Credit Losses

 

9,041

 

 

(691

)

 

265

 

 

(7,636

)

 

979

 

 

Net Interest Income After Provision for Credit Losses

 

108,138

 

 

93,760

 

 

10,473

 

 

73,611

 

 

285,982

 

 

Noninterest Income

 

65,443

 

 

28,816

 

 

44,482

 

 

8,563

 

 

147,304

 

 

Noninterest Expense

 

(133,758

)

 

(67,247

)

 

(43,524

)

 

(6,303

)

 

(250,832

)

 

Income Before Provision for Income Taxes

 

39,823

 

 

55,329

 

 

11,431

 

 

75,871

 

 

182,454

 

 

Provision for Income Taxes

 

(14,735

)

 

(15,103

)

 

(4,229

)

 

(22,598

)

 

(56,665

)

 

Net Income

 

25,088

 

 

40,226

 

 

7,202

 

 

53,273

 

 

125,789

 

 

Total Assets as of September 30, 2012

 

$

3,242,817

 

 

$

2,397,307

 

 

$

321,273

 

 

$

7,421,028

 

 

$

13,382,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2011 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

131,648

 

 

$

103,624

 

 

$

11,353

 

 

$

47,337

 

 

$

293,962

 

 

Provision for Credit Losses

 

15,105

 

 

(726

)

 

65

 

 

(3,973

)

 

10,471

 

 

Net Interest Income After Provision for Credit Losses

 

116,543

 

 

104,350

 

 

11,288

 

 

51,310

 

 

283,491

 

 

Noninterest Income

 

66,494

 

 

28,224

 

 

46,256

 

 

13,274

 

 

154,248

 

 

Noninterest Expense

 

(141,114

)

 

(71,363

)

 

(45,062

)

 

(6,272

)

 

(263,811

)

 

Income Before Provision for Income Taxes

 

41,923

 

 

61,211

 

 

12,482

 

 

58,312

 

 

173,928

 

 

Provision for Income Taxes

 

(15,512

)

 

(21,215

)

 

(4,618

)

 

(11,769

)

 

(53,114

)

 

Net Income

 

26,411

 

 

39,996

 

 

7,864

 

 

46,543

 

 

120,814

 

 

Total Assets as of September 30, 2011

 

$

3,050,418

 

 

$

2,249,890

 

 

$

212,914

 

 

$

7,791,536

 

 

$

13,304,758

 

 

 

 

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

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Selected Quarterly Financial Data

Table 14 

 

 

 

 

Three Months Ended

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(dollars in thousands, except per share amounts)

 

2012

 

2012

 

2012

 

2011

 

2011

 

Quarterly Operating Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases

 

$

64,668

 

 

$

63,910

 

 

$

64,691

 

 

$

64,760

 

 

$

65,344

 

 

Income on Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

15,922

 

 

16,988

 

 

17,713

 

 

19,107

 

 

23,097

 

 

Held-to-Maturity

 

23,232

 

 

25,054

 

 

26,413

 

 

23,608

 

 

20,344

 

 

Deposits

 

3

 

 

1

 

 

2

 

 

2

 

 

6

 

 

Funds Sold

 

105

 

 

119

 

 

129

 

 

120

 

 

160

 

 

Other

 

283

 

 

281

 

 

280

 

 

280

 

 

279

 

 

Total Interest Income

 

104,213

 

 

106,353

 

 

109,228

 

 

107,877

 

 

109,230

 

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

2,931

 

 

3,219

 

 

3,473

 

 

3,736

 

 

4,561

 

 

Securities Sold Under Agreements to Repurchase

 

7,185

 

 

7,250

 

 

7,304

 

 

7,392

 

 

7,400

 

 

Funds Purchased

 

7

 

 

5

 

 

5

 

 

5

 

 

4

 

 

Long-Term Debt

 

458

 

 

498

 

 

498

 

 

498

 

 

499

 

 

Total Interest Expense

 

10,581

 

 

10,972

 

 

11,280

 

 

11,631

 

 

12,464

 

 

Net Interest Income

 

93,632

 

 

95,381

 

 

97,948

 

 

96,246

 

 

96,766

 

 

Provision for Credit Losses

 

-    

 

 

628

 

 

351

 

 

2,219

 

 

2,180

 

 

Net Interest Income After Provision for Credit Losses

 

93,632

 

 

94,753

 

 

97,597

 

 

94,027

 

 

94,586

 

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust and Asset Management

 

11,050

 

 

11,195

 

 

10,918

 

 

11,025

 

 

10,788

 

 

Mortgage Banking

 

11,745

 

 

7,581

 

 

5,050

 

 

3,401

 

 

5,480

 

 

Service Charges on Deposit Accounts

 

9,346

 

 

9,225

 

 

9,591

 

 

9,606

 

 

9,820

 

 

Fees, Exchange, and Other Service Charges

 

11,907

 

 

12,326

 

 

12,399

 

 

12,401

 

 

16,219

 

 

Investment Securities Gains (Losses), Net

 

13

 

 

-    

 

 

(90

)

 

282

 

 

-    

 

 

Insurance

 

2,326

 

 

2,399

 

 

2,278

 

 

2,312

 

 

2,664

 

 

Other

 

5,987

 

 

4,122

 

 

7,936

 

 

4,380

 

 

5,892

 

 

Total Noninterest Income

 

52,374

 

 

46,848

 

 

48,082

 

 

43,407

 

 

50,863

 

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and Benefits

 

47,231

 

 

44,037

 

 

47,024

 

 

44,927

 

 

44,307

 

 

Net Occupancy

 

10,524

 

 

10,058

 

 

10,516

 

 

11,253

 

 

11,113

 

 

Net Equipment

 

4,523

 

 

4,669

 

 

5,826

 

 

4,748

 

 

4,662

 

 

Professional Fees

 

2,494

 

 

2,386

 

 

2,132

 

 

1,926

 

 

2,245

 

 

FDIC Insurance

 

1,822

 

 

2,088

 

 

2,071

 

 

2,027

 

 

2,065

 

 

Other

 

18,284

 

 

17,509

 

 

17,638

 

 

19,501

 

 

19,563

 

 

Total Noninterest Expense

 

84,878

 

 

80,747

 

 

85,207

 

 

84,382

 

 

83,955

 

 

Income Before Provision for Income Taxes

 

61,128

 

 

60,854

 

 

60,472

 

 

53,052

 

 

61,494

 

 

Provision for Income Taxes

 

19,896

 

 

20,107

 

 

16,662

 

 

13,823

 

 

18,188

 

 

Net Income

 

$

41,232

 

 

$

40,747

 

 

$

43,810

 

 

$

39,229

 

 

$

43,306

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Share

 

0.92

 

 

0.90

 

 

0.96

 

 

0.85

 

 

0.93

 

 

Diluted Earnings Per Share

 

0.92

 

 

0.90

 

 

0.95

 

 

0.85

 

 

0.92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Totals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and Leases

 

$

5,782,304

 

 

$

5,671,483

 

 

$

5,598,932

 

 

$

5,538,304

 

 

$

5,348,472

 

 

Total Assets

 

13,382,425

 

 

13,915,626

 

 

13,759,409

 

 

13,846,391

 

 

13,304,758

 

 

Total Deposits

 

11,220,547

 

 

11,547,993

 

 

10,621,170

 

 

10,592,623

 

 

10,009,013

 

 

Total Shareholders’ Equity

 

1,024,562

 

 

1,003,825

 

 

995,897

 

 

1,002,667

 

 

1,017,775

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Assets

 

1.22

 

%

1.19

 

%

1.29

 

%

1.17

 

%

1.31

 

%

Return on Average Shareholders’ Equity

 

16.02

 

 

16.19

 

 

17.26

 

 

15.23

 

 

16.80

 

 

Efficiency Ratio 1

 

58.13

 

 

56.77

 

 

58.35

 

 

60.42

 

 

56.87

 

 

Net Interest Margin 2

 

2.98

 

 

2.98

 

 

3.06

 

 

3.04

 

 

3.09

 

 

 

 

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

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

 



 

Bank of Hawaii Corporation and Subsidiaries

 

 

Hawaii Economic Trends

Table 15 

 

 

 

Eight Months Ended

 

Year Ended

 

 

($ in millions; jobs in thousands)

 

August 31, 2012

 

December 31, 2011

 

 

December 31, 2010

 

 

Hawaii Economic Trends 1

 

 

 

 

 

 

 

 

 

 

 

 

 

State General Fund Revenues

 

$

3,513.6

 

13.1

%

 

$

4,662.5

8.1

%

$

4,314.1

7.4

 

%

General Excise and Use Tax Revenue

 

$

1,915.1

 

9.5

 

 

$

2,588.5

8.8

 

$

2,379.9

3.6

 

 

Jobs

 

596.8

 

1.2

 

 

592.1

0.9

 

586.8

(0.8

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

December 31,

 

(spot rates)

 

2012

 

2012

 

2011

 

2010

 

2009

 

Unemployment 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Statewide, seasonally adjusted

 

5.7

 

%

6.4

 

%

6.2

%

6.3

 

%

6.9

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oahu

 

5.0

 

 

6.4

 

 

5.4

 

4.8

 

 

5.4

 

 

Island of Hawaii

 

7.9

 

 

10.1

 

 

8.9

 

8.6

 

 

9.5

 

 

Maui

 

6.0

 

 

7.5

 

 

7.1

 

7.4

 

 

8.8

 

 

Kauai

 

6.8

 

 

8.7

 

 

7.8

 

7.8

 

 

8.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

December 31,

 

(percentage change, except months of inventory)

 

2012

 

2012

 

2011

 

2010

 

2009

 

Housing Trends (Single Family Oahu) 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Median Home Price

 

8.8

 

%

8.7

 

%

(3.0

)

%

3.1

 

%

(7.3

)

%

Home Sales Volume (units)

 

3.5

 

%

0.4

 

%

(2.7

)

%

13.4

 

%

(1.8

)

%

Months of Inventory

 

3.3

 

 

3.9

 

 

4.8

 

 

6.0

 

 

6.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Visitor Arrivals,

 

Percentage Change

 

 

(in thousands)

 

Seasonally Adjusted

 

from Previous Month

 

 

Tourism 3

 

 

 

 

 

 

 

 

 

 

 

 

 

July 31, 2012

 

634.9

 

(1.9

)

%

June 30, 2012

 

647.2

 

(0.8

)

 

May 31, 2012

 

652.4

 

2.7

 

 

April 30, 2012

 

635.0

 

(4.8

)

 

March 31, 2012

 

666.7

 

4.9

 

 

February 29, 2012

 

635.5

 

(2.4

)

 

January 31, 2012

 

651.1

 

3.1

 

 

December 31, 2011

 

631.3

 

2.6

 

 

November 30, 2011

 

615.2

 

1.7

 

 

October 31, 2011

 

604.8

 

(1.2

)

 

September 30, 2011

 

612.0

 

3.8

 

 

August 31, 2011

 

589.8

 

0.9

 

 

July 31, 2011

 

584.3

 

1.3

 

 

June 30, 2011

 

577.0

 

(0.1

)

 

May 31, 2011

 

577.8

 

(0.7

)

 

April 30, 2011

 

581.9

 

(0.9

)

 

March 31, 2011

 

587.4

 

(3.0

)

 

February 28, 2011

 

605.5

 

(0.3

)

 

January 31, 2011

 

607.5

 

2.5

 

 

December 31, 2010

 

592.6

 

-  

 

 

November 30, 2010

 

592.9

 

(1.5

)

 

October 31, 2010

 

601.7

 

2.5

 

 

September 30, 2010

 

587.3

 

1.0

 

 

August 31, 2010

 

581.7

 

(2.5

)

 

 

 

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

Source:  Honolulu Board of REALTORS.

Source:  University of Hawaii Economic Research Organization.

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