Attached files

file filename
8-K - 8-K BOH 1Q2015 ER 04.20.15 - BANK OF HAWAII CORPboh-1q2015erform8k042015.htm



Bank of Hawaii Corporation First Quarter 2015 Financial Results

Diluted Earnings Per Share $0.97
Net Income $42.4 Million
Board of Directors Declares Dividend of $0.45 Per Share


FOR IMMEDIATE RELEASE

HONOLULU, HI (April 20, 2015) -- Bank of Hawaii Corporation (NYSE: BOH) today reported diluted earnings per share of $0.97 for the first quarter of 2015, up from $0.94 in the previous quarter, and up from $0.87 in the same quarter last year. Net income for the first quarter of 2015 was $42.4 million, an increase of $1.3 million compared with net income of $41.2 million in the fourth quarter of 2014, and up $3.9 million from net income of $38.6 million in the first quarter of 2014.

Loan and lease balances increased to $7.2 billion at March 31, 2015, up 4.1 percent from December 31, 2014 and 15.6 percent compared with March 31, 2014. Deposit growth remained strong during the quarter, increasing 2.7 percent from December 31, 2014 and 7.8 percent from March 31, 2014.

"Bank of Hawaii Corporation had a solid start to 2015 with good financial performance in the first quarter," said Peter S. Ho, Chairman, President, and CEO. “Our balance sheet remains strong with growth in both loans and deposits, and we maintained our disciplined approach to risk and capital management. During the quarter we sold $10.1 million in Visa shares which exceeded our previous quarterly rate of $2.0 million because of our counterparty’s minimum transaction requirement. We do not currently anticipate further sales of Visa shares during 2015.”

The return on average assets for the first quarter of 2015 was 1.15 percent, an increase from 1.12 percent during the previous quarter and same quarter last year. The return on average equity for the first quarter of 2015 was 16.18 percent, up from 15.39 percent in the fourth quarter of 2014 and 15.15 percent in the first quarter of 2014. The efficiency ratio during the first quarter of 2015 was 58.30 percent compared with 57.03 percent in the previous quarter and 60.54 percent in the same quarter last year.

 
- more -




Bank of Hawaii Corporation First Quarter 2015 Financial Results     Page 2

Financial Highlights

Net interest income, on a taxable-equivalent basis, for the first quarter of 2015 was $99.6 million, up $0.1 million from the fourth quarter of 2014, and up $3.5 million from the first quarter of 2014. The net interest margin was 2.81 percent for the first quarter of 2015, a decrease of 3 basis points compared with the net interest margin of 2.84 percent in the fourth quarter of 2014, and a 6 basis point decrease from 2.87 percent in the first quarter of 2014. Analyses of the changes in net interest income are included in Tables 8a and 8b.

Noninterest income was $52.3 million for the first quarter of 2015, an increase of $6.5 million compared with noninterest income of $45.8 million in the fourth quarter of 2014, and an increase of $7.5 million compared with noninterest income of $44.8 million in the first quarter of 2014. Noninterest income in the first quarter of 2015 included a net gain of $10.1 million resulting from the sale of 95,000 Visa Class B shares (156,589 Class A equivalents).  The Company also contributed 4,700 Visa Class B shares to the Bank of Hawaii Foundation during the quarter.  The contribution had no impact on noninterest expense; however, the contribution did favorably impact the effective tax rate during the quarter.  Noninterest income in the first quarter of 2014 included a gain of $2.0 million resulting from the sale of 22,000 Visa Class B shares.  As of March 31, 2015, the Company has 297,814 Visa Class B shares remaining (490,887 Class A equivalents). 

Noninterest expense was $86.9 million in the first quarter of 2015, up $5.7 million from noninterest expense of $81.2 million in the fourth quarter of 2014, and up $3.4 million from noninterest expense of $83.5 million in the same quarter last year. Noninterest expense in the first quarter of 2015 included seasonal payroll-related expenses resulting from annual payments from the Company’s incentive compensation plans and higher payroll taxes, $1.9 million in severance payments, higher medical and commission expenses, and increased technology investments. An analysis of noninterest expenses related to salaries and benefits is included in Table 9.

The effective tax rate for the first quarter of 2015 was 31.72 percent compared with 32.71 percent in the previous quarter and 29.13 percent during the same quarter last year.  The lower effective tax rate in the first quarter of 2014 was primarily due to a $1.2 million credit for the release of reserves due to a settlement with the State of Hawaii related to prior year tax issues.

The Company’s business segments are defined as Retail Banking, Commercial Banking, Investment Services, and Treasury & Other. Results for the business segments 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 Table 13.

Asset Quality

The Company’s asset quality remained strong during the first quarter of 2015. Total non-performing assets decreased to $28.8 million at March 31, 2015, down from non-performing assets of $30.1 million at December 31, 2014 and $37.0 million at March 31, 2014. As a percentage of total loans and leases, including foreclosed real estate, non-performing assets were 0.40 percent at the end of the first quarter of 2015, down from 0.44 percent at the end of the fourth quarter of 2014, and 0.60 percent at the end of the first quarter last year.
 
Accruing loans and leases past due 90 days or more were $8.0 million at March 31, 2015, down from $8.7 million at December 31, 2014 and $9.7 million at March 31, 2014. Restructured loans not included in non-accrual loans or accruing loans past due 90 days or more were $46.6 million at March 31, 2015, up from $45.5 million at December 31, 2014 and $44.5 million at March 31, 2014. More information on non-performing assets and accruing loans and leases past due 90 days or more is presented in Table 11.
    

- more -



Bank of Hawaii Corporation First Quarter 2015 Financial Results     Page 3
    
Net loan and lease charge-offs during the first quarter of 2015 were $1.2 million or 0.07 percent annualized of total average loans and leases outstanding. Loan and lease charge-offs of $4.1 million were partially offset by recoveries of $2.9 million. Net charge-offs in the fourth quarter of 2014 were $1.7 million, or 0.10 percent annualized of total average loans and leases outstanding, and were comprised of $3.7 million in charge-offs partially offset by recoveries of $2.1 million. Net charge-offs during the first quarter of 2014 were $1.3 million, or 0.09 percent annualized of total average loans and leases outstanding, and were comprised of $4.0 million in charge-offs partially offset by recoveries of $2.7 million.

The allowance for loan and lease losses was $107.5 million at March 31, 2015, down from $108.7 million at December 31, 2014 and $114.1 million at March 31, 2014. The ratio of the allowance for loan and lease losses to total loans and leases outstanding was 1.50 percent at March 31, 2015. The reserve for unfunded commitments was $5.9 million at March 31, 2015, unchanged from the previous quarter and down from $6.0 million at March 31, 2014. 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 $15.14 billion at March 31, 2015, up from $14.79 billion at December 31, 2014 and $14.26 billion at March 31, 2014. Average total assets were $14.95 billion during the first quarter of 2015, an increase from average total assets of $14.60 billion during the previous quarter and $14.03 billion during the same quarter last year.

The investment securities portfolio decreased to $6.58 billion at March 31, 2015, compared with $6.76 billion at December 31, 2014 and $6.97 billion at March 31, 2014. The portfolio at March 31, 2015 remains largely comprised of securities issued by U. S. government agencies and included $4.31 billion in securities held to maturity and $2.27 billion in securities available for sale. 

Total loans and leases were $7.18 billion at March 31, 2015, up from $6.90 billion at December 31, 2014 and $6.21 billion at March 31, 2014. Average total loans and leases were $7.05 billion during the first quarter of 2015, up from $6.75 billion during the fourth quarter of 2014, and up from $6.10 billion during the same quarter last year.

The commercial loan portfolio was $2.96 billion at the end of the first quarter of 2015, an increase of 4.5 percent from commercial loans of $2.83 billion at the end of the fourth quarter of 2014, and up 14.9 percent from commercial loans of $2.57 billion at the end of the same quarter last year. The consumer loan portfolio was $4.22 billion at the end of the first quarter of 2015, an increase of 3.8 percent from consumer loans of $4.07 billion at the end of the fourth quarter of 2014, and up 16.1 percent from $3.64 billion at the end of the same quarter last year. Loan and lease portfolio balances are summarized in Table 10.



    



- more -



Bank of Hawaii Corporation First Quarter 2015 Financial Results     Page 4

Total deposits increased to $12.98 billion at March 31, 2015 compared with $12.63 billion at December 31, 2014 and $12.04 billion at March 31, 2014. Average total deposits were $12.79 billion during the first quarter of 2015, up from $12.44 billion during the previous quarter and $11.81 billion during the same quarter last year.

Consumer deposits increased 2.1 percent from the previous quarter and 4.4 percent compared with the first quarter last year. Commercial deposits increased 5.5 percent from the previous quarter and 14.8 percent compared with the first quarter last year. Other deposits, including public funds, decreased 4.5 percent from the previous quarter and 2.0 percent compared with the same quarter last year. Deposit balances are summarized in Tables 7 and 10.

During the first quarter of 2015, the Company repurchased 178.5 thousand shares of common stock at a total cost of $10.3 million under its share repurchase program. The average cost was $57.70 per share repurchased. From the beginning of the share repurchase program initiated during July 2001 through March 31, 2015, the Company has repurchased 52.2 million shares and returned over $1.9 billion to shareholders at an average cost of $37.03 per share. Remaining buyback authority under the share repurchase program was $62.9 million at March 31, 2015. From April 1 through April 17, 2015, the Company repurchased an additional 48.0 thousand shares of common stock at an average cost of $61.58 per share. As of April 17, 2015, remaining buyback authority under the share repurchase program was $60.0 million.

Total shareholders’ equity increased to $1.08 billion at March 31, 2015, up from $1.06 billion at December 31, 2014 and $1.03 billion at March 31, 2014. At March 31, 2015, the Tier 1 Capital Ratio was 14.62 percent and the Tier 1 leverage ratio was 7.17 percent. Capital ratios are calculated under Basel III rules, which became effective January 1, 2015.

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 June 12, 2015 to shareholders of record at the close of business on May 29, 2015.

Hawaii Economy

The overall Hawaii economy remained positive during the first quarter of 2015 due to the continuation of a strong tourism industry, expanding construction activity, relatively low unemployment, and stable real estate market. For the first two months of 2015, total visitor arrivals increased 0.8 percent and visitor spending decreased 3.3 percent compared to the same period in 2014. Following another record level of tourism in 2014, the current level of visitor activity still reflects a healthy tourism industry despite the mixed year-to-date results. The statewide seasonally-adjusted unemployment rate declined to 4.1 percent in February 2014, compared to 5.5 percent nationally.

For the first quarter of 2015, the volume of single-family home sales on Oahu decreased 4.0 percent and the volume of condominium sales on Oahu decreased 1.4 percent compared with the same period last year. During the first quarter of 2015, the median price of single-family home sales on Oahu increased 3.2 percent and the median price of condominium sales on Oahu increased 5.4 percent compared with the same period last year. As of March 31, 2015, months of inventory of single-family homes and condominiums on Oahu remained extremely low at 2.7 months and 3.4 months, respectively. More information on current Hawaii economic trends is presented in Table 15.




- more -



Bank of Hawaii Corporation First Quarter 2015 Financial Results     Page 5
    

Conference Call Information

The Company will review its first quarter financial results today at 2:00 p.m. Eastern Time (8:00 a.m. Hawaii Time). The conference call will be accessible via teleconference and via the Investor Relations link of Bank of Hawaii Corporation’s web site, www.boh.com. Conference call participants located in the United States or Canada should dial 1 (800) 708-4540. All other international conference call participants should dial 1 (847) 619-6397. Use the pass code “Bank of Hawaii” to access the call. A replay will be available for one week beginning on Monday, April 20, 2015 by dialing 1 (888) 843-7419 in the United States or Canada and 1 (630) 652-3042 from other international locations. Enter the pass code number 38310708# when prompted. A replay of the conference call will also be available via the Investor Relations link on the Company’s website, 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, 2014, 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 1

 
 
Three Months Ended
 
 
March 31,
 
December 31,
 
March 31,
 
(dollars in thousands, except per share amounts)
2015
 
2014
 
2014
 
For the Period:
 
 
 
 
 
 
Operating Results
 
 
 
 
 
 
Net Interest Income
$
96,770

 
$
96,632

 
$
93,233

 
Provision for Credit Losses

 

 

 
Total Noninterest Income
52,307

 
45,818

 
44,768

 
Total Noninterest Expense
86,915

 
81,240

 
83,547

 
Net Income
42,442

 
41,191

 
38,592

 
Basic Earnings Per Share
0.98

 
0.95

 
0.87

 
Diluted Earnings Per Share
0.97

 
0.94

 
0.87

 
Dividends Declared Per Share
0.45

 
0.45

 
0.45

 
 
 
 
 
 
 
 
Performance Ratios
 
 
 
 
 
 
Return on Average Assets
1.15

%
1.12

%
1.12

%
Return on Average Shareholders' Equity
16.18

 
15.39

 
15.15

 
Efficiency Ratio 1
58.30

 
57.03

 
60.54

 
Net Interest Margin 2
2.81

 
2.84

 
2.87

 
Dividend Payout Ratio 3
45.92

 
47.37

 
51.72

 
Average Shareholders' Equity to Average Assets
7.12

 
7.27

 
7.36

 
 
 
 
 
 
 
 
Average Balances
 
 
 
 
 
 
Average Loans and Leases
$
7,053,061

 
$
6,746,332

 
$
6,104,041

 
Average Assets
14,946,037

 
14,603,493

 
14,033,949

 
Average Deposits
12,786,449

 
12,435,692

 
11,814,548

 
Average Shareholders' Equity
1,064,112

 
1,061,900

 
1,033,413

 
 
 
 
 
 
 
 
Per Share of Common Stock
 
 
 
 
 
 
Book Value
$
24.63

 
$
24.13

 
$
23.14

 
Tangible Book Value
23.91

 
23.41

 
22.43

 
Market Value
 
 
 
 
 
 
   Closing
61.21

 
59.31

 
60.61

 
   High
62.58

 
61.00

 
61.36

 
   Low
53.90

 
52.70

 
54.16

 
 
 
 
 
 
 
 
 
March 31,

 
December 31,

 
March 31,

 
 
2015

 
2014

 
2014

 
As of Period End:
 
 
 
 
 
 
Balance Sheet Totals
 
 
 
 
 
 
Loans and Leases
$
7,178,628

 
$
6,897,589

 
$
6,209,857

 
Total Assets
15,139,179

 
14,787,208

 
14,263,118

 
Total Deposits
12,979,616

 
12,633,089

 
12,044,473

 
Other Debt
173,898

 
173,912

 
174,695

 
Total Shareholders' Equity
1,075,251

 
1,055,086

 
1,028,904

 
 
 
 
 
 
 
 
Asset Quality
 
 
 
 
 
 
Non-Performing Assets
$
28,777

 
$
30,082

 
$
37,048

 
Allowance for Loans and Leases
107,461

 
108,688

 
114,126

 
Allowance to Loans and Leases Outstanding
1.50

%
1.58

%
1.84

 
 
 
 
 
 
 
 
Capital Ratios
 
 
 
 
 
 
Common Equity Tier 1 Capital Ratio 4
14.62

%
 n/a

 
 n/a

 
Tier 1 Capital Ratio 4
14.62

 
14.69

%
15.96

%
Total Capital Ratio 4
15.87

 
15.94

 
17.22

 
Tier 1 Leverage Ratio 4
7.17

 
7.13

 
7.22

 
Total Shareholders' Equity to Total Assets
7.10

 
7.14

 
7.21

 
Tangible Common Equity to Tangible Assets 5
6.91

 
6.94

 
7.01

 
Tangible Common Equity to Risk-Weighted Assets 5
14.27

 
14.46

 
15.69

 
 
 
 
 
 
 
 
Non-Financial Data
 
 
 
 
 
 
Full-Time Equivalent Employees
2,156

 
2,161

 
2,181

 
Branches
74

 
74

 
74

 
ATMs
456

 
459

 
458

 
 
 
 
 
 
 
 
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  Capital ratios as of March 31, 2015 calculated under Basel III rules, which became effective January 1, 2015.
5 Tangible common equity to tangible assets and tangible common equity to risk-weighted assets are Non-GAAP financial measures. See Table 2 “Reconciliation of Non-GAAP Financial Measures."




Bank of Hawaii Corporation and Subsidiaries
 
 
 
 
 
Reconciliation of Non-GAAP Financial Measures
 
 
 
 
Table 2

 
 
 
March 31,

 
December 31,

 
March 31,

(dollars in thousands)
 
2015

 
2014

 
2014

Total Shareholders' Equity
 
$
1,075,251

 
$
1,055,086

 
$
1,028,904

Less:
Goodwill
 
31,517

 
31,517

 
31,517

Tangible Common Equity
 
$
1,043,734

 
$
1,023,569

 
$
997,387

 
 
 
 
 
 
 
 
Total Assets
 
$
15,139,179

 
$
14,787,208

 
$
14,263,118

Less:
Goodwill
 
31,517

 
31,517

 
31,517

Tangible Assets
 
$
15,107,662

 
$
14,755,691

 
$
14,231,601

 
 
 
 
 
 
 
 
Risk-Weighted Assets, determined in accordance
 
 
 
 
 
 
 
with prescribed regulatory requirements 1
 
$
7,313,682

 
$
7,077,035

 
$
6,357,459

 
 
 
 
 
 
 
 
Total Shareholders' Equity to Total Assets
 
7.10
%
 
7.14
%
 
7.21
%
Tangible Common Equity to Tangible Assets (Non-GAAP)
 
6.91
%
 
6.94
%
 
7.01
%
 
 
 
 
 
 
 
 
Tier 1 Capital Ratio 1
 
14.62
%
 
14.69
%
 
15.96
%
Tangible Common Equity to Risk-Weighted Assets (Non-GAAP) 1
 
14.27
%
 
14.46
%
 
15.69
%
 
 
 
 
 
 
 
 
1  Risk-weighted assets and and capital ratios as of March 31, 2015 calculated under Basel III rules, which became effective January 1, 2015.




Bank of Hawaii Corporation and Subsidiaries
Consolidated Statements of Income
Table 3

 
Three Months Ended
 
March 31,
December 31,
March 31,
(dollars in thousands, except per share amounts)
2015
2014
2014
Interest Income
 
 
 
   Interest and Fees on Loans and Leases
$
70,961

$
69,974

$
63,526

   Income on Investment Securities
 
 
 
      Available-for-Sale
10,198

10,732

10,760

      Held-to-Maturity
24,407

24,966

27,889

   Deposits
3

2

3

   Funds Sold
259

192

137

   Other
302

303

302

Total Interest Income
106,130

106,169

102,617

Interest Expense
 
 
 
   Deposits
2,368

2,392

2,358

   Securities Sold Under Agreements to Repurchase
6,371

6,520

6,397

   Funds Purchased
3

3

3

   Other Debt
618

622

626

Total Interest Expense
9,360

9,537

9,384

Net Interest Income
96,770

96,632

93,233

Provision for Credit Losses



Net Interest Income After Provision for Credit Losses
96,770

96,632

93,233

Noninterest Income
 
 
 
   Trust and Asset Management
12,180

12,225

11,852

   Mortgage Banking
1,693

2,116

2,005

   Service Charges on Deposit Accounts
8,537

9,058

8,878

   Fees, Exchange, and Other Service Charges
12,897

13,702

12,939

   Investment Securities Gains, Net
10,231

1,966

2,160

   Annuity and Insurance
2,044

1,664

2,123

   Bank-Owned Life Insurance
1,734

1,874

1,602

   Other
2,991

3,213

3,209

Total Noninterest Income
52,307

45,818

44,768

Noninterest Expense
 
 
 
   Salaries and Benefits
49,780

45,520

46,897

   Net Occupancy
9,333

9,291

9,417

   Net Equipment
5,288

4,734

4,603

   Data Processing
3,773

3,823

3,649

   Professional Fees
2,334

3,086

2,260

   FDIC Insurance
2,140

2,055

2,076

   Other
14,267

12,731

14,645

Total Noninterest Expense
86,915

81,240

83,547

Income Before Provision for Income Taxes
62,162

61,210

54,454

Provision for Income Taxes
19,720

20,019

15,862

Net Income
$
42,442

$
41,191

$
38,592

Basic Earnings Per Share
$
0.98

$
0.95

$
0.87

Diluted Earnings Per Share
$
0.97

$
0.94

$
0.87

Dividends Declared Per Share
$
0.45

$
0.45

$
0.45

Basic Weighted Average Shares
43,386,402

43,499,627

44,193,267

Diluted Weighted Average Shares
43,597,504

43,758,873

44,420,349





Bank of Hawaii Corporation and Subsidiaries
 
Consolidated Statements of Comprehensive Income
 
 
Table 4

 
 
Three Months Ended
 
 
March 31,
December 31,
March 31,
(dollars in thousands)
2015
2014
2014
Net Income
$
42,442

$
41,191

$
38,592

Other Comprehensive Income (Loss), Net of Tax:
 
 
 
 
Net Unrealized Gains on Investment Securities
5,294

1,567

6,271

 
Defined Benefit Plans
220

(12,190
)
156

Total Other Comprehensive Income (Loss)
5,514

(10,623
)
6,427

Comprehensive Income
$
47,956

$
30,568

$
45,019





Bank of Hawaii Corporation and Subsidiaries
Consolidated Statements of Condition
 
 
Table 5

 
March 31,

December 31,

March 31,

(dollars in thousands)
2015

2014

2014

Assets
 
 
 
Interest-Bearing Deposits in Other Banks
$
3,383

$
2,873

$
4,085

Funds Sold
620,331

360,577

382,154

Investment Securities
 
 
 
   Available-for-Sale
2,271,186

2,289,190

2,188,064

   Held to Maturity (Fair Value of $4,378,007; $4,504,495; and $4,774,032)
4,306,353

4,466,679

4,777,494

Loans Held for Sale
1,951

5,136

2,437

Loans and Leases
7,178,628

6,897,589

6,209,857

   Allowance for Loan and Lease Losses
(107,461
)
(108,688
)
(114,126
)
     Net Loans and Leases
7,071,167

6,788,901

6,095,731

Total Earning Assets
14,274,371

13,913,356

13,449,965

Cash and Due from Banks
151,793

172,126

159,079

Premises and Equipment, Net
109,223

109,854

107,323

Accrued Interest Receivable
47,017

44,654

46,431

Foreclosed Real Estate
2,095

2,311

3,450

Mortgage Servicing Rights
23,643

24,695

27,378

Goodwill
31,517

31,517

31,517

Bank-Owned Life Insurance
264,228

262,807

223,883

Other Assets
235,292

225,888

214,092

Total Assets
$
15,139,179

$
14,787,208

$
14,263,118

 
 
 
 
Liabilities
 
 
 
Deposits
 
 
 
   Noninterest-Bearing Demand
$
4,047,334

$
3,832,943

$
3,679,410

   Interest-Bearing Demand
2,608,664

2,559,570

2,378,414

   Savings
5,014,686

4,806,575

4,515,026

   Time
1,308,932

1,434,001

1,471,623

Total Deposits
12,979,616

12,633,089

12,044,473

Funds Purchased
8,459

8,459

9,982

Short-Term Borrowings


375

Securities Sold Under Agreements to Repurchase
672,329

688,601

797,213

Other Debt
173,898

173,912

174,695

Retirement Benefits Payable
55,197

55,477

35,111

Accrued Interest Payable
5,836

5,148

5,743

Taxes Payable and Deferred Taxes
46,987

27,777

45,811

Other Liabilities
121,606

139,659

120,811

Total Liabilities
14,063,928

13,732,122

13,234,214

Shareholders' Equity
 
 
 
Common Stock ($.01 par value; authorized 500,000,000 shares;
 
 
 
   issued / outstanding: March 31, 2015 - 57,733,267 / 43,652,628;
 
 
 
   December 31, 2014 - 57,634,755 / 43,724,208;
 
 
 
   and March 31, 2014 - 57,620,212 / 44,467,593)
575

574

573

Capital Surplus
534,141

531,932

524,912

Accumulated Other Comprehensive Loss
(21,172
)
(26,686
)
(25,396
)
Retained Earnings
1,257,341

1,234,801

1,170,068

Treasury Stock, at Cost (Shares: March 31, 2015 - 14,080,639;
 
 
 
   December 31, 2014 - 13,910,547; and March 31, 2014 - 13,152,619)
(695,634
)
(685,535
)
(641,253
)
Total Shareholders' Equity
1,075,251

1,055,086

1,028,904

Total Liabilities and Shareholders' Equity
$
15,139,179

$
14,787,208

$
14,263,118





Bank of Hawaii Corporation and Subsidiaries
 
 
 
 
Consolidated Statements of Shareholders' Equity
 
 
 
Table 6

 
 
 
 
 
Accum.

 
 
 
 
 
 
 
 
Other

 
 
 
 
 
 
 
 
Compre-

 
 
 
 
 
 
 
 
hensive

 
 
 
 
Common Shares
 
Common

Capital

Income

Retained

Treasury

 
(dollars in thousands)
Outstanding

Stock

Surplus

(Loss)

Earnings

Stock

Total

Balance as of December 31, 2014
43,724,208

$
574

$
531,932

$
(26,686
)
$
1,234,801

$
(685,535
)
$
1,055,086

Net Income




42,442


42,442

Other Comprehensive Income



5,514



5,514

Share-Based Compensation


1,776




1,776

Common Stock Issued under Purchase and Equity
 
 
 
 
 
 
 
 
Compensation Plans and Related Tax Benefits
155,646

1

433


(218
)
3,045

3,261

Common Stock Repurchased
(227,226
)




(13,144
)
(13,144
)
Cash Dividends Declared ($0.45 per share)




(19,684
)

(19,684
)
Balance as of March 31, 2015
43,652,628

$
575

$
534,141

$
(21,172
)
$
1,257,341

$
(695,634
)
$
1,075,251

 
 
 
 
 
 
 
 
Balance as of December 31, 2013
44,490,385

$
572

$
522,505

$
(31,823
)
$
1,151,754

$
(631,032
)
$
1,011,976

Net Income




38,592


38,592

Other Comprehensive Income



6,427

 
 
6,427

Share-Based Compensation


1,808




1,808

Common Stock Issued under Purchase and Equity
 
 
 
 
 
 
 
 
Compensation Plans and Related Tax Benefits
222,762

1

599


(205
)
4,063

4,458

Common Stock Repurchased
(245,554
)




(14,284
)
(14,284
)
Cash Dividends Declared ($0.45 per share)




(20,073
)

(20,073
)
Balance as of March 31, 2014
44,467,593

$
573

$
524,912

$
(25,396
)
$
1,170,068

$
(641,253
)
$
1,028,904





Bank of Hawaii Corporation and Subsidiaries
 
 
 
 
 
 
 
 
Average Balances and Interest Rates - Taxable-Equivalent Basis
 
 
 
 
Table 7
 
 
 
 
Three Months Ended
 
Three Months Ended
 
Three Months Ended
 
 
 
March 31, 2015
 
December 31, 2014
 
March 31, 2014
 
 
 
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 in Other Banks
$
3.1

$

0.44

%
$
3.4

$

0.24

%
$
5.7

$

0.23

%
Funds Sold
484.3

0.2

0.21

 
358.8

0.2

0.21

 
270.5

0.1

0.20

 
Investment Securities
 
 
 
 
 
 
 
 
 
 
 
 
 
Available-for-Sale
 
 
 
 
 
 
 
 
 
 
 
 
 
   Taxable
1,560.8

6.5

1.67

 
1,563.9

7.0

1.78

 
1,548.9

7.2

1.86

 
 
   Non-Taxable
723.3

5.7

3.16

 
715.1

5.8

3.24

 
677.5

5.5

3.27

 
 
Held-to-Maturity
 
 
 
 
 
 
 
 
 
 
 
 
 
   Taxable
4,140.9

22.8

2.21

 
4,256.3

23.3

2.19

 
4,501.6

26.3

2.34

 
 
   Non-Taxable
249.1

2.5

3.94

 
250.0

2.5

3.95

 
252.6

2.5

3.96

 
Total Investment Securities
6,674.1

37.5

2.25

 
6,785.3

38.6

2.27

 
6,980.6

41.5

2.38

 
Loans Held for Sale
3.1


3.63

 
2.8


3.92

 
4.2

0.1

4.68

 
Loans and Leases 1
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial
1,130.5

8.9

3.18

 
1,025.3

8.5

3.30

 
923.8

7.8

3.41

 
 
Commercial Mortgage
1,449.5

13.7

3.83

 
1,421.3

13.9

3.87

 
1,250.0

12.7

4.12

 
 
Construction
103.8

1.1

4.39

 
110.4

1.2

4.52

 
97.3

1.1

4.43

 
 
Commercial Lease Financing
225.9

1.9

3.42

 
228.7

1.9

3.41

 
245.8

1.4

2.33

 
 
Residential Mortgage
2,631.3

27.5

4.18

 
2,501.8

26.5

4.24

 
2,286.9

24.4

4.27

 
 
Home Equity
878.5

8.1

3.72

 
850.5

8.2

3.82

 
781.8

7.6

3.97

 
 
Automobile
331.5

4.3

5.25

 
314.0

4.2

5.29

 
263.3

3.5

5.39

 
 
Other 2
302.1

5.5

7.36

 
294.3

5.5

7.37

 
255.1

5.0

7.90

 
Total Loans and Leases
7,053.1

71.0

4.06

 
6,746.3

69.9

4.13

 
6,104.0

63.5

4.19

 
Other
66.0

0.3

1.83

 
68.7

0.3

1.76

 
76.8

0.3

1.57

 
Total Earning Assets 3
14,283.7

109.0

3.07

 
13,965.3

109.0

3.11

 
13,441.8

105.5

3.16

 
Cash and Due from Banks
136.5

 
 
 
140.2

 
 
 
142.5

 
 
 
Other Assets
525.8

 
 
 
498.0

 
 
 
449.6

 
 
 
Total Assets
$
14,946.0

 
 
 
$
14,603.5

 
 
 
$
14,033.9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-Bearing Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
Interest-Bearing Deposits
 
 
 
 
 
 
 
 
 
 
 
 
 
Demand
$
2,577.1

0.2

0.03

 
$
2,459.0

0.2

0.03

 
$
2,325.8

0.2

0.03

 
 
Savings
4,941.0

1.1

0.09

 
4,720.7

1.0

0.09

 
4,515.6

1.0

0.09

 
 
Time
1,378.3

1.1

0.33

 
1,480.5

1.2

0.32

 
1,373.1

1.2

0.37

 
Total Interest-Bearing Deposits
8,896.4

2.4

0.11

 
8,660.2

2.4

0.11

 
8,214.5

2.4

0.12

 
Short-Term Borrowings
8.5


0.14

 
8.5


0.14

 
10.0


0.14

 
Securities Sold Under Agreements to
    Repurchase
678.0

6.4

3.76

 
693.2

6.5

3.68

 
794.4

6.4

3.22

 
Other Debt
173.9

0.6

1.43

 
173.9

0.6

1.43

 
174.7

0.6

1.44

 
Total Interest-Bearing Liabilities
9,756.8

9.4

0.39

 
9,535.8

9.5

0.39

 
9,193.6

9.4

0.41

 
Net Interest Income
 
$
99.6

 
 
 
$
99.5

 
 
 
$
96.1

 
 
 
Interest Rate Spread
 
 
2.68

%
 
 
2.72

%
 
 
2.75

%
 
Net Interest Margin
 
 
2.81

%
 
 
2.84

%
 
 
2.87

%
Noninterest-Bearing Demand Deposits
3,890.0

 
 
 
3,775.5

 
 
 
3,600.0

 
 
 
Other Liabilities
235.1

 
 
 
230.3

 
 
 
206.9

 
 
 
Shareholders' Equity
1,064.1

 
 
 
1,061.9

 
 
 
1,033.4

 
 
 
Total Liabilities and Shareholders' Equity
$
14,946.0

 
 
 
$
14,603.5

 
 
 
$
14,033.9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 $2,878,000, $2,908,000 and $2,824,000 for the three months ended
 
 
March 31, 2015, December 31, 2014, and March 31, 2014, respectively.
 
 



Bank of Hawaii Corporation and Subsidiaries
 
 
 
Analysis of Change in Net Interest Income - Taxable-Equivalent Basis
 
Table 8a

 
Three Months Ended March 31, 2015
 
Compared to December 31, 2014
(dollars in millions)
Volume 1

Rate 1

Total

Change in Interest Income:
 
 
 
Investment Securities
 
 
 
   Available-for-Sale
 
 
 
      Taxable
$

$
(0.5
)
$
(0.5
)
      Non-Taxable
0.1

(0.2
)
(0.1
)
   Held-to-Maturity
 
 
 
      Taxable
(0.7
)
0.2

(0.5
)
Total Investment Securities
(0.6
)
(0.5
)
(1.1
)
Loans and Leases
 
 
 
   Commercial and Industrial
0.7

(0.3
)
0.4

   Commercial Mortgage
0.1

(0.3
)
(0.2
)
   Construction
(0.1
)

(0.1
)
   Residential Mortgage
1.4

(0.4
)
1.0

   Home Equity
0.2

(0.3
)
(0.1
)
   Automobile
0.1


0.1

Total Loans and Leases
2.4

(1.3
)
1.1

Total Change in Interest Income
1.8

(1.8
)

 
 
 
 
Change in Interest Expense:
 
 
 
Interest-Bearing Deposits
 
 
 
   Savings
0.1


0.1

   Time
(0.1
)

(0.1
)
Total Interest-Bearing Deposits



Securities Sold Under Agreements to Repurchase
(0.2
)
0.1

(0.1
)
Total Change in Interest Expense
(0.2
)
0.1

(0.1
)
 
 
 
 
Change in Net Interest Income
$
2.0

$
(1.9
)
$
0.1

 
 
 
 
 
 
 
 
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.
 




Bank of Hawaii Corporation and Subsidiaries
 
 
Analysis of Change in Net Interest Income - Taxable-Equivalent Basis
 
Table 8b

 
Three Months Ended March 31, 2015
 
Compared to March 31, 2014
(dollars in millions)
Volume 1

Rate 1

Total

Change in Interest Income:
 
 
 
Funds Sold
$
0.1

$

$
0.1

Investment Securities
 
 
 
   Available-for-Sale
 
 
 
      Taxable
0.1

(0.8
)
(0.7
)
      Non-Taxable
0.4

(0.2
)
0.2

   Held-to-Maturity
 
 
 
      Taxable
(2.1
)
(1.4
)
(3.5
)
Total Investment Securities
(1.6
)
(2.4
)
(4.0
)
Loans Held for Sale
(0.1
)

(0.1
)
Loans and Leases
 
 
 
   Commercial and Industrial
1.6

(0.5
)
1.1

   Commercial Mortgage
1.9

(0.9
)
1.0

   Construction
0.1

(0.1
)

   Commercial Lease Financing
(0.1
)
0.6

0.5

   Residential Mortgage
3.6

(0.5
)
3.1

   Home Equity
0.9

(0.4
)
0.5

   Automobile
0.9

(0.1
)
0.8

   Other 2
0.9

(0.4
)
0.5

Total Loans and Leases
9.8

(2.3
)
7.5

Total Change in Interest Income
8.2

(4.7
)
3.5

 
 
 
 
Change in Interest Expense:
 
 
 
Interest-Bearing Deposits
 
 
 
   Savings
0.1


0.1

   Time

(0.1
)
(0.1
)
Total Interest-Bearing Deposits
0.1

(0.1
)

Securities Sold Under Agreements to Repurchase
(1.0
)
1.0


Total Change in Interest Expense
(0.9
)
0.9


 
 
 
 
Change in Net Interest Income
$
9.1

$
(5.6
)
$
3.5

 
 
 
 
 
 
 
 
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
 
March 31,
December 31,
March 31,
(dollars in thousands)
2015
2014
2014
Salaries
$
27,914

$
28,751

$
27,914

Incentive Compensation
4,514

4,639

4,231

Share-Based Compensation
2,345

2,342

1,969

Commission Expense
1,592

1,383

1,059

Retirement and Other Benefits
4,731

3,947

4,986

Payroll Taxes
3,585

2,007

3,568

Medical, Dental, and Life Insurance
3,184

2,653

2,621

Separation Expense
1,915

(202
)
549

Total Salaries and Benefits
$
49,780

$
45,520

$
46,897





Bank of Hawaii Corporation and Subsidiaries
 
 
 
Loan and Lease Portfolio Balances
 
 
 
Table 10

 
 
March 31,

December 31,

September 30,

June 30,

March 31,

(dollars in thousands)
2015

2014

2014

2014

2014

Commercial
 
 
 
 
 
 
Commercial and Industrial
$
1,141,408

$
1,055,243

$
991,157

$
988,940

$
955,599

 
Commercial Mortgage
1,477,902

1,437,513

1,373,289

1,345,549

1,284,181

 
Construction
111,381

109,183

132,097

121,434

91,452

 
Lease Financing
224,419

226,189

232,381

237,585

240,931

Total Commercial
2,955,110

2,828,128

2,728,924

2,693,508

2,572,163

Consumer
 
 
 
 
 
 
Residential Mortgage
2,699,434

2,571,090

2,444,989

2,355,085

2,305,153

 
Home Equity
884,742

866,688

838,206

811,180

797,341

 
Automobile
339,686

323,848

306,003

287,794

273,553

 
Other 1
299,656

307,835

288,228

278,786

261,647

Total Consumer
4,223,518

4,069,461

3,877,426

3,732,845

3,637,694

Total Loans and Leases
$
7,178,628

$
6,897,589

$
6,606,350

$
6,426,353

$
6,209,857

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Deposits
 
 
 
 
 
 
March 31,

December 31,

September 30,

June 30,

March 31,

(dollars in thousands)
2015

2014

2014

2014

2014

Consumer
$
6,220,391

$
6,092,929

$
5,972,435

$
5,938,123

$
5,960,485

Commercial
5,444,814

5,163,352

5,070,080

5,207,026

4,742,308

Public and Other
1,314,411

1,376,808

1,318,926

1,524,885

1,341,680

Total Deposits
$
12,979,616

$
12,633,089

$
12,361,441

$
12,670,034

$
12,044,473

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




Bank of Hawaii Corporation and Subsidiaries
 
 
 
 
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More
 
Table 11

 
 
 
March 31,

December 31,

September 30,

June 30,

March 31,

(dollars in thousands)
2015

2014

2014

2014

2014

Non-Performing Assets
 
 
 
 
 
Non-Accrual Loans and Leases
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
Commercial and Industrial
$
8,641

$
9,088

$
8,952

$
10,437

$
11,239

 
 
Commercial Mortgage
732

745

1,366

1,403

1,421

 
Total Commercial
9,373

9,833

10,318

11,840

12,660

 
Consumer
 
 
 
 
 
 
 
Residential Mortgage
14,344

14,841

16,756

15,818

19,003

 
 
Home Equity
2,965

3,097

2,671

2,787

1,935

 
Total Consumer
17,309

17,938

19,427

18,605

20,938

Total Non-Accrual Loans and Leases
26,682

27,771

29,745

30,445

33,598

Foreclosed Real Estate
2,095

2,311

3,562

3,944

3,450

Total Non-Performing Assets
$
28,777

$
30,082

$
33,307

$
34,389

$
37,048

 
 
 
 
 
 
 
 
Accruing Loans and Leases Past Due 90 Days or More
 
 
 
 
Commercial
 
 
 
 
 
 
Commercial and Industrial
$

$
2

$
14

$

$
150

Total Commercial

2

14


150

Consumer
 
 
 
 
 
 
Residential Mortgage
3,914

4,506

4,819

6,082

5,729

 
Home Equity
2,425

2,596

2,816

2,505

2,845

 
Automobile
537

616

612

236

346

 
Other 1
1,078

941

842

844

644

Total Consumer
7,954

8,659

9,089

9,667

9,564

Total Accruing Loans and Leases Past Due 90 Days or More
$
7,954

$
8,661

$
9,103

$
9,667

$
9,714

Restructured Loans on Accrual Status
 
 
 
 
 
   and Not Past Due 90 Days or More
$
46,639

$
45,474

$
45,169

$
43,625

$
44,473

Total Loans and Leases
$
7,178,628

$
6,897,589

$
6,606,350

$
6,426,353

$
6,209,857

 
 
 
 
 
 
 
 
Ratio of Non-Accrual Loans and Leases to Total Loans and Leases
0.37
%
0.40
%
0.45
%
0.47
%
0.54
%
 
 
 
 
 
 
 
 
Ratio of Non-Performing Assets to Total Loans and Leases
 
 
 
 
 
 
and Foreclosed Real Estate
0.40
%
0.44
%
0.50
%
0.53
%
0.60
%
 
 
 
 
 
 
 
 
Ratio of Commercial Non-Performing Assets to Total Commercial Loans
 
 
 
 
 
 
and Leases and Commercial Foreclosed Real Estate
0.34
%
0.38
%
0.42
%
0.48
%
0.53
%
 
 
 
 
 
 
 
 
Ratio of Consumer Non-Performing Assets to Total Consumer Loans
 
 
 
 
 
 
and Leases and Consumer Foreclosed Real Estate
0.44
%
0.47
%
0.56
%
0.57
%
0.64
%
 
 
 
 
 
 
 
 
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
0.51
%
0.56
%
0.64
%
0.69
%
0.75
%
 
 
 
 
 
 
 
 
Quarter to Quarter Changes in Non-Performing Assets
 
 
 
 
 
Balance at Beginning of Quarter
$
30,082

$
33,307

$
34,389

$
37,048

$
39,650

Additions
621

1,885

2,565

2,798

2,491

Reductions
 
 
 
 
 
 
Payments
(1,427
)
(1,822
)
(2,381
)
(2,753
)
(1,855
)
 
Return to Accrual Status
(187
)
(1,291
)
(704
)
(904
)
(1,864
)
 
Sales of Foreclosed Real Estate
(37
)
(1,480
)
(449
)
(1,782
)
(737
)
 
Charge-offs/Write-downs
(275
)
(517
)
(113
)
(18
)
(637
)
Total Reductions
(1,926
)
(5,110
)
(3,647
)
(5,457
)
(5,093
)
Balance at End of Quarter
$
28,777

$
30,082

$
33,307

$
34,389

$
37,048

 
 
 
 
 
 
 
 
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
 
 
 
March 31,
December 31,
March 31,
(dollars in thousands)
2015
2014
2014
Balance at Beginning of Period
$
114,575

$
116,249

$
121,521

Loans and Leases Charged-Off
 
 
 
 
Commercial
 
 
 
 
 
Commercial and Industrial
(235
)
(205
)
(819
)
 
Consumer
 
 
 
 
 
Residential Mortgage
(559
)
(97
)
(329
)
 
 
Home Equity
(216
)
(293
)
(351
)
 
 
Automobile
(1,428
)
(1,376
)
(917
)
 
 
Other 1
(1,650
)
(1,772
)
(1,622
)
Total Loans and Leases Charged-Off
(4,088
)
(3,743
)
(4,038
)
Recoveries on Loans and Leases Previously Charged-Off
 
 
 
 
Commercial
 
 
 
 
 
Commercial and Industrial
646

396

920

 
 
Commercial Mortgage
14

14

14

 
 
Construction
8

8

5

 
 
Lease Financing
68

4

2

 
Consumer
 
 
 
 
 
Residential Mortgage
342

542

272

 
 
Home Equity
881

204

551

 
 
Automobile
494

467

445

 
 
Other 1
408

434

501

Total Recoveries on Loans and Leases Previously Charged-Off
2,861

2,069

2,710

Net Loans and Leases Charged-Off
(1,227
)
(1,674
)
(1,328
)
Provision for Unfunded Commitments


(57
)
Balance at End of Period 2
$
113,348

$
114,575

$
120,136

 
 
 
 
 
 
Components
 
 
 
Allowance for Loan and Lease Losses
$
107,461

$
108,688

$
114,126

Reserve for Unfunded Commitments
5,887

5,887

6,010

Total Reserve for Credit Losses
$
113,348

$
114,575

$
120,136

 
 
 
 
 
 
Average Loans and Leases Outstanding
$
7,053,061

$
6,746,332

$
6,104,041

 
 
 
 
 
 
Ratio of Net Loans and Leases Charged-Off to
 
 
 
 
Average Loans and Leases Outstanding (annualized)
0.07
%
0.10
%
0.09
%
Ratio of Allowance for Loan and Lease Losses to Loans and Leases Outstanding
1.50
%
1.58
%
1.84
%
 
 
 
 
 
 
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 13

 
Retail

Commercial

Investment

Treasury

Consolidated

(dollars in thousands)
Banking

Banking

Services

and Other

Total

Three Months Ended March 31, 2015
 
 
 
 
 
Net Interest Income
$
48,015

$
35,927

$
2,977

$
9,851

$
96,770

Provision for Credit Losses
1,723

(464
)
(8
)
(1,251
)

Net Interest Income After Provision for Credit Losses
46,292

36,391

2,985

11,102

96,770

Noninterest Income
19,073

5,599

14,717

12,918

52,307

Noninterest Expense
(50,033
)
(18,188
)
(14,444
)
(4,250
)
(86,915
)
Income Before Provision for Income Taxes
15,332

23,802

3,258

19,770

62,162

Provision for Income Taxes
(5,447
)
(8,402
)
(1,205
)
(4,666
)
(19,720
)
Net Income
$
9,885

$
15,400

$
2,053

$
15,104

$
42,442

Total Assets as of March 31, 2015
$
4,239,641

$
2,910,258

$
188,399

$
7,800,881

$
15,139,179

 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended March 31, 2014 1
 
 
 
 
 
Net Interest Income
$
41,102

$
28,237

$
2,582

$
21,312

$
93,233

Provision for Credit Losses
1,456

(61
)
(68
)
(1,327
)

Net Interest Income After Provision for Credit Losses
39,646

28,298

2,650

22,639

93,233

Noninterest Income
19,320

6,260

14,343

4,845

44,768

Noninterest Expense
(49,096
)
(17,418
)
(14,235
)
(2,798
)
(83,547
)
Income Before Provision for Income Taxes
9,870

17,140

2,758

24,686

54,454

Provision for Income Taxes
(3,652
)
(5,879
)
(1,020
)
(5,311
)
(15,862
)
Net Income
$
6,218

$
11,261

$
1,738

$
19,375

$
38,592

Total Assets as of March 31, 2014 1
$
3,679,909

$
2,512,523

$
183,381

$
7,887,305

$
14,263,118

 
 
 
 
 
 
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
 
 
March 31,

 
December 31,

 
September 30,

 
June 30,

 
March 31,

 
(dollars in thousands, except per share amounts)
2015

 
2014

 
2014

 
2014

 
2014

 
Quarterly Operating Results
 
 
 
 
 
 
 
 
 
 
Interest Income
 
 
 
 
 
 
 
 
 
 
   Interest and Fees on Loans and Leases
$
70,961

 
$
69,974

 
$
68,089

 
$
65,818

 
$
63,526

 
   Income on Investment Securities
 
 
 
 
 
 
 
 
 
 
      Available-for-Sale
10,198

 
10,732

 
10,286

 
10,697

 
10,760

 
      Held-to-Maturity
24,407

 
24,966

 
26,067

 
26,938

 
27,889

 
   Deposits
3

 
2

 
3

 
1

 
3

 
   Funds Sold
259

 
192

 
176

 
168

 
137

 
   Other
302

 
303

 
302

 
302

 
302

 
Total Interest Income
106,130

 
106,169

 
104,923

 
103,924

 
102,617

 
Interest Expense
 
 
 
 
 
 
 
 
 
 
   Deposits
2,368

 
2,392

 
2,391

 
2,393

 
2,358

 
   Securities Sold Under Agreements to Repurchase
6,371

 
6,520

 
6,523

 
6,465

 
6,397

 
   Funds Purchased
3

 
3

 
3

 
4

 
3

 
   Other Debt
618

 
622

 
627

 
650

 
626

 
Total Interest Expense
9,360

 
9,537

 
9,544

 
9,512

 
9,384

 
Net Interest Income
96,770

 
96,632

 
95,379

 
94,412

 
93,233

 
Provision for Credit Losses

 

 
(2,665
)
 
(2,199
)
 

 
Net Interest Income After Provision for Credit Losses
96,770

 
96,632

 
98,044

 
96,611

 
93,233

 
Noninterest Income
 
 
 
 
 
 
 
 
 
 
   Trust and Asset Management
12,180

 
12,225

 
11,716

 
12,005

 
11,852

 
   Mortgage Banking
1,693

 
2,116

 
1,646

 
1,804

 
2,005

 
   Service Charges on Deposit Accounts
8,537

 
9,058

 
9,095

 
8,638

 
8,878

 
   Fees, Exchange, and Other Service Charges
12,897

 
13,702

 
13,390

 
13,370

 
12,939

 
   Investment Securities Gains, Net
10,231

 
1,966

 
1,858

 
2,079

 
2,160

 
   Annuity and Insurance
2,044

 
1,664

 
2,348

 
1,930

 
2,123

 
   Bank-Owned Life Insurance
1,734

 
1,874

 
1,644

 
1,519

 
1,602

 
   Other
2,991

 
3,213

 
3,253

 
3,136

 
3,209

 
Total Noninterest Income
52,307

 
45,818

 
44,950

 
44,481

 
44,768

 
Noninterest Expense
 
 
 
 
 
 
 
 
 
 
   Salaries and Benefits
49,780

 
45,520

 
45,530

 
45,081

 
46,897

 
   Net Occupancy
9,333

 
9,291

 
9,334

 
9,254

 
9,417

 
   Net Equipment
5,288

 
4,734

 
4,473

 
4,669

 
4,603

 
   Data Processing
3,773

 
3,823

 
3,665

 
3,842

 
3,649

 
   Professional Fees
2,334

 
3,086

 
1,835

 
2,613

 
2,260

 
   FDIC Insurance
2,140

 
2,055

 
1,750

 
2,055

 
2,076

 
   Other
14,267

 
12,731

 
14,443

 
13,568

 
14,645

 
Total Noninterest Expense
86,915

 
81,240

 
81,030

 
81,082

 
83,547

 
Income Before Provision for Income Taxes
62,162

 
61,210

 
61,964

 
60,010

 
54,454

 
Provision for Income Taxes
19,720

 
20,019

 
20,195

 
18,520

 
15,862

 
Net Income
$
42,442

 
$
41,191

 
$
41,769

 
$
41,490

 
$
38,592

 
 
 
 
 
 
 
 
 
 
 
 
Basic Earnings Per Share
$
0.98

 
$
0.95

 
$
0.95

 
$
0.94

 
$
0.87

 
Diluted Earnings Per Share
$
0.97

 
$
0.94

 
$
0.95

 
$
0.94

 
$
0.87

 
 
 
 
 
 
 
 
 
 
 
 
Balance Sheet Totals
 
 
 
 
 
 
 
 
 
 
Loans and Leases
$
7,178,628

 
$
6,897,589

 
$
6,606,350

 
$
6,426,353

 
$
6,209,857

 
Total Assets
15,139,179

 
14,787,208

 
14,510,166

 
14,844,505

 
14,263,118

 
Total Deposits
12,979,616

 
12,633,089

 
12,361,441

 
12,670,034

 
12,044,473

 
Total Shareholders' Equity
1,075,251

 
1,055,086

 
1,057,413

 
1,050,801

 
1,028,904

 
 
 
 
 
 
 
 
 
 
 
 
Performance Ratios
 
 
 
 
 
 
 
 
 
 
Return on Average Assets
1.15

%
1.12

%
1.15

%
1.17

%
1.12

%
Return on Average Shareholders' Equity
16.18

 
15.39

 
15.57

 
15.87

 
15.15

 
Efficiency Ratio 1
58.30

 
57.03

 
57.74

 
58.38

 
60.54

 
Net Interest Margin 2
2.81

 
2.84

 
2.85

 
2.86

 
2.87

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
Two Months Ended
 
 
Year Ended
($ in millions; jobs in thousands)
February 28, 2015
 
 
December 31, 2014
December 31, 2013
Hawaii Economic Trends
 
 
 
 
 
 
 
 
 
 
 
 
   State General Fund Revenues 1
$
1,045.5

12.2

%
 
$
5,535.7

 
1.6

%
$
5,450.6

 
3.7

%
   General Excise and Use Tax Revenue 1
$
534.4

3.2

%
 
$
2,979.8

 
2.5

%
$
2,907.6

 
2.2

%
   Jobs 2
647.0

 
 
 
643.7

 
 
 
629.9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
February 28,
 
December 31,
(spot rates)
 
 
 
 
 
 
2015
 
2014
2013
 
Unemployment 3
 
 
 
 
 
 
 
 
 
 
 
 
  Statewide, seasonally adjusted
 
 
 
 
 
 
4.1

%
4.0

%
4.7

%
 
 
 
 
 
 
 
 
 
 
 
 
 
   Oahu
 
 
 
 
 
 
3.9

 
3.5

 
3.8

 
   Island of Hawaii
 
 
 
 
 
 
5.3

 
4.7

 
5.9

 
   Maui
 
 
 
 
 
 
4.4

 
3.8

 
4.7

 
   Kauai
 
 
 
 
 
 
4.8

 
4.3

 
5.2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31,
 
December 31,
(percentage change, except months of inventory)
 
 
 
2015
 
2014
 
2013
2012
 
Housing Trends (Single Family Oahu) 4
 
 
 
 
 
 
 
 
 
 
 
 
   Median Home Price
 
 
 
 
3.2

 %
3.8

%
4.8

%
7.8

%
   Home Sales Volume (units)
 
 
 
 
(4.0
)
 %
(0.8
)
%
4.6

%
6.5

%
   Months of Inventory
 
 
 
 
2.7

 
2.6

 
2.7

 
2.5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Monthly Visitor Arrivals,
 
Percentage Change
(in thousands)
 
 
 
 
Not Seasonally Adjusted
 
from Previous Year
Tourism 5
 
 
 
 
 
 
 
 
 
 
 
 
February 28, 2015
 
 
 
 
 
 
661.7

 
 
 
2.3

 
January 31, 2015
 
 
 
 
 
 
678.9

 
 
 
(0.6
)
 
December 31, 2014
 
 
 
 
 
 
765.3

 
 
 
6.2

 
November 30, 2014
 
 
 
 
 
 
637.7

 
 
 
2.2

 
October 31, 2014
 
 
 
 
 
 
659.8

 
 
 
3.0

 
September 30, 2014
 
 
 
 
 
 
622.2

 
 
 
4.1

 
August 31, 2014
 
 
 
 
 
 
730.7

 
 
 
(2.4
)
 
July 31, 2014
 
 
 
 
 
 
772.1

 
 
 
1.9

 
June 30, 2014
 
 
 
 
 
 
725.1

 
 
 
1.2

 
May 31, 2014
 
 
 
 
 
 
649.1

 
 
 
1.8

 
April 30, 2014
 
 
 
 
 
 
662.6

 
 
 
(0.7
)
 
March 31, 2014
 
 
 
 
 
 
728.8

 
 
 
(5.2
)
 
February 28, 2014
 
 
 
 
 
 
646.8

 
 
 
(4.3
)
 
January 31, 2014
 
 
 
 
 
 
682.6

 
 
 
0.1

 
December 31, 2013
 
 
 
 
 
 
720.8

 
 
 
(1.8
)
 
November 30, 2013
 
 
 
 
 
 
624.1

 
 
 
(4.2
)
 
October 31, 2013
 
 
 
 
 
 
640.3

 
 
 
(0.1
)
 
September 30, 2013
 
 
 
 
 
 
597.7

 
 
 
0.5

 
August 31, 2013
 
 
 
 
 
 
748.8

 
 
 
2.5

 
July 31, 2013
 
 
 
 
 
 
758.0

 
 
 
4.6

 
June 30, 2013
 
 
 
 
 
 
716.6

 
 
 
5.5

 
May 31, 2013
 
 
 
 
 
 
637.5

 
 
 
2.4

 
April 30, 2013
 
 
 
 
 
 
667.0

 
 
 
3.1

 
March 31, 2013
 
 
 
 
 
 
769.1

 
 
 
7.6

 
February 28, 2013
 
 
 
 
 
 
675.5

 
 
 
7.8

 
January 31, 2013
 
 
 
 
 
 
681.9

 
 
 
5.9

 
December 31, 2012
 
 
 
 
 
 
733.7

 
 
 
6.3

 
November 30, 2012
 
 
 
 
 
 
651.2

 
 
 
14.5

 
October 31, 2012
 
 
 
 
 
 
640.7

 
 
 
8.6

 
September 30, 2012
 
 
 
 
 
 
595.0

 
 
 
6.1

 
August 31, 2012
 
 
 
 
 
 
725.6

 
 
 
11.0

 
July 31, 2012
 
 
 
 
 
 
720.4

 
 
 
7.8

 
June 30, 2012
 
 
 
 
 
 
677.2

 
 
 
11.5

 
May 31, 2012
 
 
 
 
 
 
622.9

 
 
 
12.5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
1  Source: Hawaii Department of Business, Economic Development & Tourism
 
 
 
 
 
 
 
2  Source: U. S. Bureau of Labor
 
 
 
 
 
 
 
 
 
 
3  Source: Hawaii Department of Labor and Industrial Relations
 
 
 
 
 
 
 
 
 
4  Source: Honolulu Board of REALTORS
 
 
 
 
 
 
 
 
 
 
5  Source: Hawaii Tourism Authority
 
 
 
 
 
 
 
 
 
  Note: Certain prior period seasonally adjusted information has been revised.