Attached files

file filename
8-K - 8-K - CENTRAL PACIFIC FINANCIAL CORPa15-21877_18k.htm

Exhibit 99

 

 

 

 

FOR IMMEDIATE RELEASE

 

 

 

Investor Contact:

Dane Teruya

Media Contact: Wayne Kirihara

 

VP, Treasury Manager

SVP, Chief Marketing Officer

 

(808) 544-3626

(808) 544-3687

 

dane.teruya@centralpacificbank.com

wayne.kirihara@centralpacificbank.com

 

NEWS RELEASE

 

 

 

CENTRAL PACIFIC FINANCIAL CORP. REPORTS $12.2 MILLION

THIRD QUARTER EARNINGS;

INCREASES QUARTERLY DIVIDEND AND ANNOUNCES SPECIAL DIVIDEND

 

HONOLULU, HI, October 29, 2015 – Central Pacific Financial Corp. (NYSE: CPF), parent company of Central Pacific Bank (the “Bank”), today reported net income for the third quarter of 2015 of $12.2 million, or $0.38 per diluted share, compared to net income in the third quarter of 2014 of $8.2 million, or $0.23 per diluted share, and net income in the second quarter of 2015 of $12.3 million, or $0.39 per diluted share. Net income in the nine months ended September 30, 2015 was $34.9 million, or $1.06 per diluted share, compared to net income in the nine months ended September 30, 2014 of $27.2 million, or $0.71 per diluted share.

 

“Our positive performance trend continued in the third quarter, with strong growth in loans and deposits, increase in net interest income, further strengthening in asset quality, and our continued progress in realizing operating efficiencies in our organization,” said Catherine Ngo, President and Chief Executive Officer. “As a result of our strong financial performance in 2015 and our confidence in our future performance, we increased our quarterly dividend and declared a special cash dividend.”

 

On October 28, 2015, the Company’s Board of Directors declared a quarterly cash dividend of $0.14 per share on the Company’s outstanding common shares. This represents a 16.7% increase from the previous quarter. Also on October 28, 2015, the Company’s Board of Directors approved an additional special cash dividend of $0.32 per share. Both dividends will be payable on December 15, 2015 to shareholders of record at the close of business on November 30, 2015.

 

During the third quarter of 2015, the Company repurchased a total of 172,100 shares of common stock, at a total cost of $4.0 million under its share repurchase program. The average cost was $23.29 per share repurchased. During the nine months ended September 30, 2015, we have repurchased approximately 11.7% of our common stock outstanding as of December 31, 2014.

 

Since reinstating our quarterly cash dividends in 2013, we have returned a total of $31.9 million in cash dividends to our shareholders and have repurchased 11,168,501 shares of our common stock at a total cost of $234.8 million, excluding fees and expenses.

 



 

Central Pacific Financial Corp. Reports $12.2 Million Third Quarter Earnings

October 29, 2015

Page 2 of 5

 

Significant Highlights and Third Quarter Results

 

§                  Reported net income of $12.2 million, compared to net income in the second quarter of 2015 of $12.3 million.

 

§                  Increased the loans and leases portfolio by $95.4 million, or 3.2%, to $3.10 billion at September 30, 2015, compared to $3.01 billion at June 30, 2015.

 

§                  Increased total deposits by $48.2 million to $4.23 billion at September 30, 2015, compared to $4.18 billion at June 30, 2015. Increased core deposits by $24.7 million to $3.40 billion at September 30, 2015, compared to $3.38 billion at June 30, 2015.

 

§                  Reported net interest income of $37.8 million, compared to $37.3 million in the second quarter of 2015. Reported a net interest margin of 3.31%, compared to 3.32% in the second quarter of 2015.

 

§                  Recorded a credit to the provision for loan and lease losses of $3.6 million in the third quarter of 2015, compared to a credit to the provision for loan and lease losses of $7.3 million in the second quarter of 2015.

 

§                  Improved our efficiency ratio from 71.47% in the second quarter of 2015 to 67.55% in the third quarter of 2015.

 

§                  Nonperforming assets decreased by $18.1 million to $14.0 million at September 30, 2015 from $32.1 million at June 30, 2015.

 

§                  Maintained a strong capital position with leverage capital, tier 1 risk-based capital, total risk-based capital, and common equity tier 1 ratios of 10.87%, 15.00%, 16.27%, and 13.32%, respectively, as of September 30, 2015.  The Company’s capital ratios continue to be well in excess of the minimum levels required for a “well-capitalized” regulatory designation under Basel III.

 

Earnings Highlights

Net interest income for the third quarter of 2015 was $37.8 million, compared to $35.5 million in the year-ago quarter and $37.3 million in the second quarter of 2015.  Net interest margin was 3.31%, compared to 3.30% in the year-ago quarter and 3.32% in the second quarter of 2015. The sequential quarter increase in net interest income was primarily attributable to our average loan portfolio balances increasing by $89.2 million. In addition, the taxable equivalent yield on our investment securities portfolio increased to 2.58% in the current quarter from 2.56% last quarter. These increases were partially offset by lower loan fees and prepayment income of $0.4 million. In addition, the taxable equivalent yield on the loans and leases portfolio decreased to 3.91% in the current quarter from 3.97% last quarter. Rates paid on total deposits remained unchanged from last quarter of 0.08%.

 

In the third quarter of 2015, we recorded a credit to the provision for loan and lease losses of $3.6 million, compared to a credit of $1.7 million in the year-ago quarter and a credit of $7.3 million in the second quarter of 2015. The credit to the provision for loan and lease losses was primarily attributable to improving trends in credit quality, and net recoveries of $3.4 million during the quarter.

 

Other operating income for the third quarter of 2015 totaled $9.8 million, compared to $11.5 million in the year-ago quarter and $8.1 million in the second quarter of 2015. The decrease from the year-ago quarter was primarily due to lower unrealized gains on loans held for sale and interest rate locks of $0.7 million (included in other), a partial recovery of a previous counterparty loss on a financing transaction of $0.2 million (included in other) recorded in the current quarter, compared to $0.6 million recorded in the year-ago quarter, and lower income received on bank-owned life insurance of $0.4 million. The sequential quarter increase was primarily due to investment securities losses of $1.9 million recorded last quarter, partially offset by lower unrealized gains on loans held for sale and interest rate locks of $0.4 million (included in other) this quarter.

 



 

Central Pacific Financial Corp. Reports $12.2 Million Third Quarter Earnings

October 29, 2015

Page 3 of 5

 

Other operating expense for the third quarter of 2015 totaled $32.2 million, compared to $35.2 million in the year-ago quarter and $32.5 million in the second quarter of 2015. The decrease from the year-ago quarter was primarily attributable to lower foreclosed asset expense of $1.4 million, costs related to the consolidation and relocation of our two Waikiki branches of $1.3 million (included in other) recorded in the year-ago quarter, a reversal of reserves for residential mortgage loan repurchase losses of $0.9 million (included in other) recorded in the current quarter, compared to an increase to the reserve of $0.2 million recorded in the year-ago quarter, and lower net occupancy expense of $0.5 million. These decreases were partially offset by higher salaries and employee benefits of $0.6 million and higher computer software expense of $0.6 million. The sequential quarter decrease was primarily due to reversal of reserves for residential mortgage loan repurchase losses of $0.9 million in the current quarter and lower foreclosed asset expense of $0.3 million, partially offset by a higher reserve for unfunded commitments of $0.5 million. The sequential quarter decrease also includes a $2.0 million contribution to the Central Pacific Bank Foundation (“CPB Foundation”) (included in other) recorded last quarter, offset by higher salaries and employee benefits of $2.0 million. The higher salaries and employee benefits was primarily attributable to a one-time reversal of an accrual for a former executive officer’s retirement benefits of $2.4 million recorded last quarter, partially offset by a reversal of amortization of unvested stock awards related to a former executive of $0.4 million recorded in the current quarter.

 

The efficiency ratio for the third quarter of 2015 was 67.55%, compared to 75.00% in the year-ago quarter and 71.47% in the second quarter of 2015. The efficiency ratio in the third quarter of 2014 was primarily impacted by foreclosed asset expenses of $1.4 million and the costs related to the consolidation and relocation of our Waikiki branches of $1.3 million noted above. The efficiency ratio in the second quarter of 2015 was primarily impacted by the investment securities losses of $1.9 million and the CPB Foundation charitable contribution of $2.0 million, offset by the salaries and employee benefits accrual reversal of $2.4 million noted above.

 

In the third quarter of 2015, the Company recorded income tax expense of $6.9 million, compared to income tax expense of $5.2 million in the year-ago quarter and $7.9 million in the second quarter of 2015. The effective tax rate for the third quarter of 2015 was 36.1%, compared to 38.9% in the year-ago quarter and 39.2% in the second quarter of 2015. Our income tax expense and effective tax rate in the third quarter of 2014 was impacted by a 2013 income tax return true-up adjustment of $0.9 million. Our income tax expense and effective tax rate in the second quarter of 2015 was impacted by $0.6 million in additional income tax expense resulting from the reduction in deferred tax liabilities related to the redemption of Federal Home Loan Bank of Des Moines (“FHLB Des Moines”) membership stock during the quarter. As of September 30, 2015, the Company’s net deferred tax assets totaled $84.2 million.

 

Balance Sheet Highlights

Total assets at September 30, 2015 of $5.02 billion increased by $271.6 million from September 30, 2014, and increased by $54.0 million from June 30, 2015.

 

Total loans and leases at September 30, 2015 of $3.10 billion increased by $226.7 million and $95.4 million from September 30, 2014 and June 30, 2015, respectively.  The increase in total loans and leases from the second quarter of 2015 was primarily due to an increase in the commercial mortgage, residential mortgage, consumer, and commercial loan portfolios of $41.8 million, $33.3 million, $23.0 million, and $6.9 million, respectively, partially offset by a decrease in the construction loan and lease portfolios of $8.2 million and $1.5 million, respectively.

 

Total deposits at September 30, 2015 of $4.23 billion increased by $182.4 million from September 30, 2014, and increased by $48.2 million from June 30, 2015.  Core deposits, which include demand deposits, savings and money market deposits, and time deposits less than $100,000, totaled $3.40 billion at September 30, 2015.  This represents an increase of $124.5 million and $24.7 million from a year ago and from June 30, 2015, respectively.  Changes in total deposits during the quarter included net increases in noninterest-bearing demand deposits, savings and money market deposits, and time deposits of $32.3 million, $22.3 million, and $15.4 million, respectively, offset by a decrease in interest-bearing demand deposits of $21.9 million.

 



 

Central Pacific Financial Corp. Reports $12.2 Million Third Quarter Earnings

October 29, 2015

Page 4 of 5

 

Total shareholders’ equity was $503.3 million at September 30, 2015, compared to $569.0 million and $488.8 million at September 30, 2014 and June 30, 2015, respectively. The sequential quarter increase reflects net income of $12.2 million in the current quarter and a $7.6 million change in unrealized gains on investment securities, offset by repurchases of $4.0 million in common stock, excluding fees and expenses, under the Company’s stock repurchase program, and common stock dividends paid of $3.8 million.

 

Asset Quality

Nonperforming assets at September 30, 2015 totaled $14.0 million, or 0.28% of total assets, compared to $32.1 million, or 0.65% of total assets at June 30, 2015.  The sequential-quarter change in nonperforming assets reflects net decreases in Hawaii commercial mortgage assets of $13.6 million and Hawaii residential mortgage assets of $4.3 million.

 

Loans delinquent for 90 days or more still accruing interest totaled $0.1 million at September 30, 2015, compared to $45,000 at June 30, 2015.  In addition, loans delinquent for 30 days or more still accruing interest totaled $3.1 million at September 30, 2015, compared to $2.8 million at June 30, 2015.

 

Net recoveries in the third quarter of 2015 totaled $3.4 million, compared to net recoveries of $1.0 million in the third quarter of 2014, and net recoveries of $2.8 million in the second quarter of 2015. Net recoveries during the third quarter of 2015 included the recovery of a Hawaii commercial mortgage loan totaling $3.1 million.

 

The ALLL, as a percentage of total loans and leases, was 2.15% at September 30, 2015, compared to 2.23% at June 30, 2015.  The ALLL, as a percentage of nonperforming assets, was 475.99% at September 30, 2015, compared to 208.43% at June 30, 2015.  The ALLL, as a percentage of nonaccrual loans, was 551.32% at September 30, 2015, compared to 249.44% at June 30, 2015.

 

Capital Levels

At September 30, 2015, the Company’s leverage capital, tier 1 risk-based capital, total risk-based capital, and common equity tier 1 ratios were 10.87%, 15.00%, 16.27%, and 13.32%, respectively.  At June 30, 2015, the Company’s leverage capital, tier 1 risk-based capital, total risk-based capital, and common equity tier 1 ratios were 10.47%, 14.47%, 15.73%, and 13.08%, respectively. The Company’s capital ratios continue to exceed the levels required to be considered a “well-capitalized” institution for regulatory purposes under Basel III, and expects to remain above those levels following the declaration and payment of the quarterly and special cash dividends.

 

Non-GAAP Financial Measures

This press release contains certain references to financial measures that have been adjusted to exclude certain expenses and other specified items.  These financial measures differ from comparable measures calculated and presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”) in that they exclude unusual or non-recurring charges, losses, credits or gains.  This press release identifies the specific items excluded from the comparable GAAP financial measure in the calculation of each non-GAAP financial measure. Management believes that financial presentations excluding the impact of these items provide useful supplemental information that is important to a proper understanding of the Company’s core business results by investors.  These presentations should not be viewed as a substitute for results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP financial measures presented by other companies.

 

Conference Call

The Company’s management will host a conference call today at 1:00 p.m. Eastern Time (7:00 a.m. Hawaii Time) to discuss the quarterly results.  Individuals are encouraged to listen to the live webcast of the presentation by visiting the investor relations page of the Company’s website at http://ir.centralpacificbank.com.  Alternatively, investors may participate in the live call by dialing 1-877-505-7644.  A playback of the call will be available through November 29, 2015 by dialing 1-877-344-7529 (passcode: 10075007) and on the Company’s website.

 



 

Central Pacific Financial Corp. Reports $12.2 Million Third Quarter Earnings

October 29, 2015

Page 5 of 5

 

About Central Pacific Financial Corp.

Central Pacific Financial Corp. is a Hawaii-based bank holding company with approximately $5.0 billion in assets.  Central Pacific Bank, its primary subsidiary, operates 36 branches and 103 ATMs in the state of Hawaii, as of September 30, 2015.  For additional information, please visit the Company’s website at http://www.centralpacificbank.com.

 

 

 

 

 

GRAPHIC

GRAPHIC

 

**********

 

Forward-Looking Statements

This document may contain forward-looking statements concerning projections of revenues, income/loss, earnings/loss per share, capital expenditures, dividends, capital structure, or other financial items, plans and objectives of management for future operations, future economic performance, or any of the assumptions underlying or relating to any of the foregoing.  Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts, and may include the words “believes,” “plans,” “expects,” “anticipates,” “forecasts,” “intends,” “hopes,” “should,” “estimates,” or words of similar meaning.  While the Company believes that our forward-looking statements and the assumptions underlying them are reasonably based, such statements and assumptions are by their nature subject to risks and uncertainties, and thus could later prove to be inaccurate or incorrect.  Accordingly, actual results could materially differ from projections for a variety of reasons, to include, but not limited to:  the effect of, and our failure to comply with any regulatory orders we are or may become subject to; oversupply of inventory and adverse conditions in the Hawaii and California real estate markets and any weakness in the construction industry;  adverse changes in the financial performance and/or condition of our borrowers and, as a result, increased loan delinquency rates,  deterioration in asset quality, and losses in our loan portfolio; the impact of local, national, and international economies and events (including political events, acts of war or terrorism, natural disasters such as wildfires, tsunamis and earthquakes) on the Company’s business and operations and on tourism, the military and other major industries operating within the Hawaii market and any other markets in which the Company does business; deterioration or malaise in economic conditions, including destabilizing factors in the financial industry and deterioration of the real estate market, as well as the impact from any declining levels of consumer and business confidence in the state of the economy in general and in financial institutions in particular;  our ability to continue making progress on our recovery plan; the impact of regulatory action on the Company and Central Pacific Bank and legislation affecting the banking industry; changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act, other regulatory reform, and any related rules and regulations on our business operations and competitiveness; the costs and effects of legal and regulatory developments, including legal proceedings or regulatory or other governmental inquiries and proceedings and the resolution thereof, and the results of regulatory examinations or reviews;  the effects of and changes in trade, monetary and fiscal policies and laws, including the interest rate policies of the Board of Governors of the Federal Reserve System; inflation, interest rate, securities market and monetary fluctuations;  negative trends in our market capitalization and adverse changes in the price of the Company’s common shares; changes in consumer spending, borrowings and savings habits; technological changes and developments; changes in the competitive environment among financial holding companies and other financial service providers; the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters; our ability to attract and retain skilled executives and employees; changes in our organization, compensation and benefit plans; and our success at managing the risks involved in any of the foregoing items. For further information on factors that could cause actual results to materially differ from projections, please see the Company’s publicly available Securities and Exchange Commission filings, including the Company’s Form 10-K for the last fiscal year and, in particular, the discussion of “Risk Factors” set forth therein. The Company does not update any of its forward-looking statements except as required by law.

 

#####

 



 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

 

Financial Highlights

 

(Unaudited)

TABLE 1

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

September 30,

 

(dollars in thousands, except for per share amounts)

 

2015

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

37,805

 

$

37,294

 

$

35,532

 

$

111,334

 

$

107,234

 

Provision (credit) for loan and lease losses

 

(3,647)

 

(7,319)

 

(1,722)

 

(13,713)

 

(1,043)

 

Total other operating income

 

9,829

 

8,124

 

11,463

 

29,143

 

33,611

 

Total other operating expense

 

32,175

 

32,458

 

35,246

 

98,651

 

100,064

 

Net income

 

12,206

 

12,335

 

8,230

 

34,936

 

27,188

 

Basic earnings per common share

 

$

0.39

 

$

0.39

 

$

0.23

 

$

1.07

 

$

0.72

 

Diluted earnings per common share

 

0.38

 

0.39

 

0.23

 

1.06

 

0.71

 

Dividends declared per common share

 

0.12

 

0.12

 

0.10

 

0.36

 

0.26

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

0.98

%

1.00

%

0.69

%

0.94

%

0.76

%

Return on average shareholders’ equity (1)

 

9.91

 

9.93

 

5.78

 

8.98

 

6.01

 

Return on average tangible shareholders’ equity (1)

 

10.08

 

10.11

 

5.90

 

9.14

 

6.13

 

Efficiency ratio (2)

 

67.55

 

71.47

 

75.00

 

70.23

 

71.05

 

Net interest margin (1)

 

3.31

 

3.32

 

3.30

 

3.31

 

3.32

 

Dividend payout ratio (3)

 

31.58

 

30.77

 

43.48

 

33.96

 

36.62

 

Average shareholders’ equity to average assets

 

9.90

 

10.04

 

11.99

 

10.51

 

12.69

 

 

 

 

 

 

 

 

 

 

 

 

 

SELECTED AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

 

Average loans and leases, including loans held for sale

 

$

3,070,384

 

$

2,981,184

 

$

2,848,983

 

$

3,002,785

 

$

2,759,928

 

Average interest-earning assets

 

4,611,234

 

4,566,577

 

4,354,108

 

4,561,621

 

4,374,442

 

Average assets

 

4,974,154

 

4,947,802

 

4,745,514

 

4,937,535

 

4,754,596

 

Average deposits

 

4,242,043

 

4,198,758

 

4,004,666

 

4,188,466

 

3,967,752

 

Average interest-bearing liabilities

 

3,346,484

 

3,357,400

 

3,168,016

 

3,323,612

 

3,184,654

 

Average shareholders’ equity

 

492,683

 

496,881

 

569,118

 

518,909

 

603,195

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

June 30,

 

September 30,

 

 

 

 

 

 

 

2015

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

REGULATORY CAPITAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

Central Pacific Financial Corp.

 

 

 

 

 

 

 

 

 

 

 

Leverage capital ratio

 

 

 

 

 

10.87

%

10.47

%

11.87

%

Tier 1 risk-based capital ratio

 

 

 

 

 

15.00

 

14.47

 

17.19

 

Total risk-based capital ratio

 

 

 

 

 

16.27

 

15.73

 

18.46

 

Common equity tier 1 capital ratio

 

 

 

 

 

13.32

 

13.08

 

-     

 

 

 

 

 

 

 

 

 

 

 

 

 

Central Pacific Bank

 

 

 

 

 

 

 

 

 

 

 

Leverage capital ratio

 

 

 

 

 

10.51

 

10.33

 

11.26

 

Tier 1 risk-based capital ratio

 

 

 

 

 

14.51

 

14.26

 

16.30

 

Total risk-based capital ratio

 

 

 

 

 

15.78

 

15.52

 

17.57

 

Common equity tier 1 capital ratio

 

 

 

 

 

14.51

 

14.26

 

-     

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE SHEET

 

 

 

 

 

 

 

 

 

 

 

Loans and leases

 

 

 

 

 

$

3,101,463

 

$

3,006,055

 

$

2,874,755

 

Total assets

 

 

 

 

 

5,021,833

 

4,967,851

 

4,750,269

 

Total deposits

 

 

 

 

 

4,230,503

 

4,182,322

 

4,048,096

 

Long-term debt

 

 

 

 

 

92,785

 

92,785

 

92,785

 

Total shareholders’ equity

 

 

 

 

 

503,261

 

488,847

 

569,042

 

Total shareholders’ equity to total assets

 

 

 

 

 

10.02

%

9.84

%

11.98

%

Tangible common equity to tangible assets (4)

 

 

 

 

 

9.88

 

9.68

 

11.78

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses

 

 

 

 

 

$

66,644

 

$

66,924

 

$

82,838

 

Non-performing assets

 

 

 

 

 

14,001

 

32,108

 

45,292

 

Allowance to loans and leases outstanding

 

 

 

 

 

2.15

%

2.23

%

2.88

%

Allowance to non-performing assets

 

 

 

 

 

475.99

 

208.43

 

182.90

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE OF COMMON STOCK

 

 

 

 

 

 

 

 

 

 

 

Book value per common share

 

 

 

 

 

$

16.06

 

$

15.52

 

$

15.85

 

Tangible book value per common share

 

 

 

 

 

15.81

 

15.24

 

15.55

 

Market value per common share

 

 

 

 

 

20.97

 

23.75

 

17.93

 

 

(1) Annualized

(2) Efficiency ratio is defined as total operating expense divided by total revenue (net interest income and total other operating income).

(3) Dividend payout ratio is defined as dividends declared per share divided by diluted earnings per share.

(4) The tangible common equity ratio is a non-GAAP measure which should be read in conjunction with the Company’s GAAP financial information. Comparison of our ratio with those of other companies may not be possible because other companies may calculate the ratio differently. See Reconciliation of Non-GAAP Financial Measures.

 



 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

 

Reconciliation of Non-GAAP Financial Measures

 

(Unaudited)

TABLE 2

 

 

 

September 30,

 

June 30,

 

September 30,

 

(Dollars in thousands)

 

2015

 

2015

 

2014

 

 

 

 

 

 

 

 

 

Tangible Common Equity Ratio:

 

 

 

 

 

 

 

Total shareholders’ equity

 

$    503,261

 

$    488,847

 

$    569,042

 

Less: Other intangible assets

 

(8,023)

 

(8,692)

 

(10,698)

 

Tangible common equity

 

$    495,238

 

$    480,155

 

$    558,344

 

 

 

 

 

 

 

 

 

Total assets

 

$ 5,021,833

 

$ 4,967,851

 

$ 4,750,269

 

Less: Other intangible assets

 

(8,023)

 

(8,692)

 

(10,698)

 

Tangible assets

 

$ 5,013,810

 

$ 4,959,159

 

$ 4,739,571

 

Tangible common equity to tangible assets

 

9.88

%

9.68

%

11.78

%

 



 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

 

 

CONSOLIDATED BALANCE SHEETS

 

 

(Unaudited)

 

TABLE 3

 

 

 

September 30,

 

June 30,

 

September 30,

 

(Dollars in thousands, except share data)

 

2015

 

2015

 

2014

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

$

69,628

$

66,715

$

76,047

 

Interest-bearing deposits in other banks

 

14,376

 

14,775

 

14,074

 

Investment securities:

 

 

 

 

 

 

 

Available for sale

 

1,272,382

 

1,274,312

 

1,184,564

 

Held to maturity (fair value of $254,540 at September 30, 2015, $259,150 at June 30, 2015 and $235,929 at September 30, 2014)

 

254,719

 

262,778

 

242,141

 

Total investment securities

 

1,527,101

 

1,537,090

 

1,426,705

 

 

 

 

 

 

 

 

 

Loans held for sale

 

9,786

 

22,917

 

5,352

 

Loans and leases

 

3,101,463

 

3,006,055

 

2,874,755

 

Less allowance for loan and lease losses

 

66,644

 

66,924

 

82,838

 

Net loans and leases

 

3,034,819

 

2,939,131

 

2,791,917

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

47,822

 

47,681

 

49,092

 

Accrued interest receivable

 

13,779

 

14,021

 

12,722

 

Investment in unconsolidated subsidiaries

 

6,489

 

6,720

 

7,548

 

Other real estate

 

1,913

 

5,278

 

3,596

 

Mortgage servicing rights

 

18,174

 

18,586

 

19,800

 

Other intangible assets

 

8,023

 

8,692

 

10,698

 

Bank-owned life insurance

 

153,449

 

153,015

 

151,524

 

Federal Home Loan Bank stock

 

12,048

 

12,129

 

44,457

 

Other assets

 

104,426

 

121,101

 

136,737

 

Total assets

$

 

5,021,833

$

4,967,851

$

4,750,269

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

Noninterest-bearing demand

$

1,112,761

$

1,080,428

$

996,033

 

Interest-bearing demand

 

785,936

 

807,851

 

802,336

 

Savings and money market

 

1,283,517

 

1,261,180

 

1,229,576

 

Time

 

1,048,289

 

1,032,863

 

1,020,151

 

Total deposits

 

4,230,503

 

4,182,322

 

4,048,096

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

155,000

 

157,000

 

-    

 

Long-term debt

 

92,785

 

92,785

 

92,785

 

Other liabilities

 

40,284

 

46,897

 

40,346

 

Total liabilities

 

4,518,572

 

4,479,004

 

4,181,227

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

Preferred stock, no par value, authorized 1,100,000 shares;

 

 

 

 

 

 

 

issued and outstanding none at September 30, 2015, June 30, 2015 and September 30, 2014

 

-     

 

-     

 

-    

 

Common stock, no par value, authorized 185,000,000 shares;

 

 

 

 

 

 

 

issued and outstanding 31,330,644 shares at September 30, 2015, 31,501,633 shares at June 30, 2015 and 35,903,230 shares at September 30, 2014

 

548,518

 

552,527

 

655,219

 

Surplus

 

81,528

 

79,373

 

77,598

 

Accumulated deficit

 

(133,821)

 

(142,267)

 

(166,740

)

Accumulated other comprehensive income (loss)

 

7,036

 

(786)

 

2,965

 

Total equity

 

503,261

 

488,847

 

569,042

 

 

 

 

 

 

 

 

 

Total liabilities and equity

$

 

5,021,833

$

4,967,851

$

4,750,269

 

 



 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF INCOME

 

(Unaudited)

TABLE 4

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

(Dollars in thousands, except per share data)

 

2015

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans and leases

30,148

29,572

28,364

88,322

83,287

Interest and dividends on investment securities:

 

 

 

 

 

 

 

 

 

 

Taxable interest

 

8,260

 

8,277

 

7,744

 

24,687

 

25,716

Tax-exempt interest

 

1,008

 

1,010

 

1,002

 

3,016

 

2,996

Dividends

 

9

 

8

 

8

 

26

 

10

Interest on deposits in other banks

 

6

 

11

 

9

 

28

 

24

Dividends on Federal Home Loan Bank stock

 

11

 

18

 

12

 

40

 

35

 

 

 

 

 

 

 

 

 

 

 

Total interest income

 

39,442

 

38,896

 

37,139

 

116,119

 

112,068

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

Interest on deposits:

 

 

 

 

 

 

 

 

 

 

Demand

 

104

 

99

 

96

 

298

 

277

Savings and money market

 

230

 

225

 

225

 

678

 

672

Time

 

568

 

549

 

629

 

1,665

 

1,880

Interest on short-term borrowings

 

73

 

79

 

10

 

195

 

82

Interest on long-term debt

 

662

 

650

 

647

 

1,949

 

1,923

 

 

 

 

 

 

 

 

 

 

 

Total interest expense

 

1,637

 

1,602

 

1,607

 

4,785

 

4,834

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

37,805

 

37,294

 

35,532

 

111,334

 

107,234

Provision (credit) for loan and lease losses

 

(3,647)

 

(7,319)

 

(1,722)

 

(13,713)

 

(1,043)

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan and lease losses

 

41,452

 

44,613

 

37,254

 

125,047

 

108,277

 

 

 

 

 

 

 

 

 

 

 

Other operating income:

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

1,947

 

1,915

 

2,070

 

5,830

 

6,052

Loan servicing fees

 

1,407

 

1,427

 

1,446

 

4,257

 

4,338

Other service charges and fees

 

2,803

 

2,781

 

2,886

 

8,689

 

8,912

Income from fiduciary activities

 

854

 

830

 

797

 

2,518

 

2,687

Equity in earnings of unconsolidated subsidiaries

 

165

 

229

 

11

 

490

 

422

Fees on foreign exchange

 

126

 

98

 

118

 

352

 

351

Investment securities gains (losses)

 

-

 

(1,866)

 

-

 

(1,866)

 

240

Income from bank-owned life insurance

 

434

 

461

 

810

 

1,569

 

2,246

Loan placement fees

 

202

 

225

 

35

 

574

 

356

Net gains on sales of residential loans

 

1,551

 

1,630

 

1,685

 

4,775

 

4,151

Net gains on sales of foreclosed assets

 

252

 

94

 

218

 

379

 

962

Other (refer to Table 5)

 

88

 

300

 

1,387

 

1,576

 

2,894

 

 

 

 

 

 

 

 

 

 

 

Total other operating income

 

9,829

 

8,124

 

11,463

 

29,143

 

33,611

 

 

 

 

 

 

 

 

 

 

 

Other operating expense:

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

17,193

 

15,176

 

16,552

 

49,534

 

50,536

Net occupancy

 

3,547

 

3,403

 

4,051

 

10,451

 

11,375

Equipment

 

775

 

933

 

953

 

2,617

 

2,694

Amortization of other intangible assets

 

1,683

 

1,559

 

1,328

 

5,347

 

3,886

Communication expense

 

895

 

942

 

925

 

2,661

 

2,693

Legal and professional services

 

1,808

 

1,642

 

1,786

 

5,669

 

5,826

Computer software expense

 

2,286

 

2,382

 

1,659

 

6,764

 

4,592

Advertising expense

 

502

 

449

 

673

 

1,586

 

2,037

Foreclosed asset expense

 

3

 

257

 

1,355

 

332

 

1,443

Other (refer to Table 6)

 

3,483

 

5,715

 

5,964

 

13,690

 

14,982

 

 

 

 

 

 

 

 

 

 

 

Total other operating expense

 

32,175

 

32,458

 

35,246

 

98,651

 

100,064

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

19,106

 

20,279

 

13,471

 

55,539

 

41,824

Income tax expense

 

6,900

 

7,944

 

5,241

 

20,603

 

14,636

Net income

12,206

12,335

8,230

34,936

27,188

 

 

 

 

 

 

 

 

 

 

 

Per common share data:

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

0.39

0.39

0.23

1.07

0.72

Diluted earnings per share

 

0.38

 

0.39

 

0.23

 

1.06

 

0.71

Cash dividends declared

 

0.12

 

0.12

 

0.10

 

0.36

 

0.26

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

31,331

 

31,525

 

35,863

 

32,548

 

37,943

Diluted weighted average shares outstanding

 

31,750

 

31,953

 

36,353

 

32,932

 

38,440

 



 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

 

 

Other Operating Income - Other

 

 

(Unaudited)

 

TABLE 5

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

September 30,

 

(Dollars in thousands)

 

 

2015

 

 

 

2015

 

 

 

2014

 

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income recovered on nonaccrual loans previously charged-off

 

 

  $

262  

 

 

 

  $

209  

 

 

 

  $

494  

 

 

  $

690  

 

  $

1,133  

 

Other recoveries

 

 

244  

 

 

 

15  

 

 

 

566  

 

 

533  

 

605  

 

Unrealized gains (losses) on loans-held-for-sale and interest rate locks

 

 

(646) 

 

 

 

(198) 

 

 

 

66  

 

 

(378) 

 

419  

 

Commissions on sale of checks

 

 

86  

 

 

 

82  

 

 

 

83  

 

 

246  

 

253  

 

Other

 

 

142  

 

 

 

192  

 

 

 

178  

 

 

485  

 

484  

 

Total other operating income - Other

 

 

  $

88  

 

 

 

  $

300  

 

 

 

  $

1,387  

 

 

  $

1,576  

 

  $

2,894  

 

 



 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

 

 

Other Operating Expense - Other

 

 

(Unaudited)

 

TABLE 6

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

September 30,

 

(Dollars in thousands)

 

2015

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Charitable contributions

 

  $

179  

 

  $

2,138  

 

  $

199  

 

  $

2,456  

 

  $

462  

 

FDIC insurance assessment

 

685  

 

701  

 

716  

 

2,084  

 

2,118  

 

Miscellaneous loan expenses

 

314  

 

434  

 

271  

 

1,023  

 

764  

 

ATM and debit card expenses

 

365  

 

180  

 

286  

 

1,131  

 

1,199  

 

Amortization of investments in low-income housing tax credit partnerships

 

258  

 

274  

 

307  

 

820  

 

1,065  

 

Armored car expenses

 

213  

 

195  

 

209  

 

642  

 

649  

 

Entertainment and promotions

 

191  

 

266  

 

200  

 

654  

 

632  

 

Stationery and supplies

 

381  

 

219  

 

240  

 

796  

 

779  

 

Directors’ fees and expenses

 

156  

 

214  

 

112  

 

561  

 

682  

 

Provision (credit) for residential mortgage loan repurchase losses

 

(883) 

 

(32) 

 

234  

 

(756) 

 

542  

 

Increase (decrease) to the reserve for unfunded commitments

 

255  

 

(272) 

 

296  

 

(48) 

 

(373) 

 

Other

 

1,369  

 

1,398  

 

2,894  

 

4,327  

 

6,463  

 

Total other operating expense - Other

 

  $

3,483  

 

  $

5,715  

 

  $

5,964  

 

  $

13,690  

 

  $

14,982  

 

 



 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

 

Average Balances, Interest Income & Expense, Yields and Rates (Taxable Equivalent)

 

(Unaudited)

TABLE 7

 

 

 

Three Months Ended

 

Three Months Ended

 

Three Months Ended

 

(Dollars in thousands)

 

September 30, 2015

 

June 30, 2015

 

September 30, 2014

 

 

 

Average

 

Average

 

 

 

Average

 

Average

 

 

 

Average

 

Average

 

 

 

 

 

Balance

 

Yield/Rate

 

Interest

 

Balance

 

Yield/Rate

 

Interest

 

Balance

 

Yield/Rate

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other banks

 

$

10,277

 

0.23

%

$

6

 

$

17,160

 

0.24

%

$

11

 

$

14,128

 

0.25

%

$

9

 

Taxable investment securities, excluding valuation allowance

 

1,345,120

 

2.46

 

8,269

 

1,360,101

 

2.44

 

8,285

 

1,267,621

 

2.45

 

7,752

 

Tax-exempt investment securities, excluding valuation allowance

 

175,340

 

3.54

 

1,551

 

176,086

 

3.53

 

1,554

 

178,488

 

3.45

 

1,541

 

Loans and leases, including loans held for sale

 

3,070,384

 

3.91

 

30,148

 

2,981,184

 

3.97

 

29,572

 

2,848,983

 

3.96

 

28,364

 

Federal Home Loan Bank stock

 

10,113

 

0.42

 

11

 

32,046

 

0.23

 

18

 

44,888

 

0.10

 

12

 

Total interest earning assets

 

4,611,234

 

3.46

 

39,985

 

4,566,577

 

3.46

 

39,440

 

4,354,108

 

3.45

 

37,678

 

Nonearning assets

 

362,920

 

 

 

 

 

381,225

 

 

 

 

 

391,406

 

 

 

 

 

Total assets

 

$

4,974,154

 

 

 

 

 

$

4,947,802

 

 

 

 

 

$

4,745,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

803,682

 

0.05

%

$

104

 

$

812,339

 

0.05

%

$

99

 

$

786,078

 

0.05

%

$

96

 

Savings and money market deposits

 

1,277,480

 

0.07

 

230

 

1,257,940

 

0.07

 

225

 

1,225,969

 

0.07

 

225

 

Time deposits under $100,000

 

223,550

 

0.36

 

203

 

230,425

 

0.37

 

212

 

252,848

 

0.44

 

280

 

Time deposits $100,000 and over

 

842,362

 

0.17

 

365

 

846,966

 

0.16

 

337

 

797,410

 

0.17

 

349

 

Short-term borrowings

 

106,625

 

0.27

 

73

 

116,945

 

0.28

 

79

 

12,924

 

0.30

 

10

 

Long-term debt

 

92,785

 

2.83

 

662

 

92,785

 

2.81

 

650

 

92,787

 

2.77

 

647

 

Total interest-bearing liabilities

 

3,346,484

 

0.19

 

1,637

 

3,357,400

 

0.19

 

1,602

 

3,168,016

 

0.20

 

1,607

 

Noninterest-bearing deposits

 

1,094,969

 

 

 

 

 

1,051,088

 

 

 

 

 

942,361

 

 

 

 

 

Other liabilities

 

40,018

 

 

 

 

 

42,433

 

 

 

 

 

66,019

 

 

 

 

 

Total liabilities

 

4,481,471

 

 

 

 

 

4,450,921

 

 

 

 

 

4,176,396

 

 

 

 

 

Shareholders’ equity

 

492,683

 

 

 

 

 

496,881

 

 

 

 

 

569,118

 

 

 

 

 

Non-controlling interest

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

Total equity

 

492,683

 

 

 

 

 

496,881

 

 

 

 

 

569,118

 

 

 

 

 

Total liabilities & equity

 

$

4,974,154

 

 

 

 

 

$

4,947,802

 

 

 

 

 

$

4,745,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

38,348

 

 

 

 

 

$

37,838

 

 

 

 

 

$

36,071

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

 

3.31

%

 

 

 

 

3.32

%

 

 

 

 

3.30

%

 

 

 



 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

 

Average Balances, Interest Income & Expense, Yields and Rates (Taxable Equivalent)

 

(Unaudited)

TABLE 8

 

 

 

Nine Months Ended

 

Nine Months Ended

 

(Dollars in thousands)

 

September 30, 2015

 

September 30, 2014

 

 

 

Average

 

Average

 

 

 

Average

 

Average

 

 

 

 

 

Balance

 

Yield/Rate

 

Interest

 

Balance

 

Yield/Rate

 

Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other banks

 

$

15,133

 

0.24

%

  $

28

 

 $

12,832

 

0.25

%

  $

24

 

Taxable investment securities, excluding valuation allowance

 

1,338,836

 

2.46

 

24,713

 

1,377,840

 

2.49

 

25,726

 

Tax-exempt investment securities, excluding valuation allowance

 

176,335

 

3.51

 

4,640

 

178,369

 

3.45

 

4,609

 

Loans and leases, including loans held for sale

 

3,002,785

 

3.93

 

88,322

 

2,759,928

 

4.03

 

83,287

 

Federal Home Loan Bank stock

 

28,532

 

0.19

 

40

 

45,473

 

0.10

 

35

 

Total interest earning assets

 

4,561,621

 

3.45

 

117,743

 

4,374,442

 

3.47

 

113,681

 

Nonearning assets

 

375,914

 

 

 

 

 

380,154

 

 

 

 

 

Total assets

 

$

4,937,535

 

 

 

 

 

 $

4,754,596

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities & Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

801,304

 

0.05

%

  $

298

 

 $

755,302

 

0.05

%

  $

277

 

Savings and money market deposits

 

1,261,534

 

0.07

 

678

 

1,221,100

 

0.07

 

672

 

Time deposits under $100,000

 

230,354

 

0.37

 

637

 

257,727

 

0.42

 

808

 

Time deposits $100,000 and over

 

841,876

 

0.16

 

1,028

 

819,744

 

0.17

 

1,072

 

Short-term borrowings

 

95,759

 

0.27

 

195

 

37,989

 

0.29

 

82

 

Long-term debt

 

92,785

 

2.81

 

1,949

 

92,792

 

2.77

 

1,923

 

Total interest-bearing liabilities

 

3,323,612

 

0.19

 

4,785

 

3,184,654

 

0.20

 

4,834

 

Noninterest-bearing deposits

 

1,053,398

 

 

 

 

 

913,879

 

 

 

 

 

Other liabilities

 

41,616

 

 

 

 

 

52,848

 

 

 

 

 

Total liabilities

 

4,418,626

 

 

 

 

 

4,151,381

 

 

 

 

 

Shareholders’ equity

 

518,909

 

 

 

 

 

603,195

 

 

 

 

 

Non-controlling interest

 

-

 

 

 

 

 

20

 

 

 

 

 

Total equity

 

518,909

 

 

 

 

 

603,215

 

 

 

 

 

Total liabilities & equity

 

$

4,937,535

 

 

 

 

 

 $

4,754,596

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

  $

112,958

 

 

 

 

 

  $

108,847

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

 

3.31

%

 

 

 

 

3.32

%

 

 

 



 

CENTRAL PACIFIC FINANCIAL CORP. AND SUBSIDIARIES

 

Loans and Leases by Geographic Distribution

 

(Unaudited)

TABLE 9

 

 

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(Dollars in thousands)

 

2015

 

2015

 

2015

 

2014

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Hawaii:

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

  $

335,919

 

  $

341,468

 

  $

318,228

 

 $

287,254

 

 $

276,804

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

Construction

 

72,071

 

80,168

 

109,256

 

111,010

 

105,619

 

Mortgage:

 

 

 

 

 

 

 

 

 

 

 

- residential

 

1,385,286

 

1,351,962

 

1,300,304

 

1,282,324

 

1,251,808

 

- commercial

 

616,085

 

588,334

 

586,281

 

587,322

 

579,654

 

Consumer

 

263,568

 

254,655

 

249,151

 

254,259

 

250,838

 

Leases

 

1,123

 

2,589

 

2,885

 

3,140

 

3,691

 

Total loans and leases

 

2,674,052

 

2,619,176

 

2,566,105

 

2,525,309

 

2,468,414

 

Allowance for loan and lease losses

 

(56,150

)

(57,402

)

(60,676

)

(62,685

)

(65,747

)

Net loans and leases

 

  $

2,617,902

 

  $

2,561,774

 

  $

2,505,429

 

 $

2,462,624

 

 $

2,402,667

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Mainland:

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

  $

170,624

 

  $

158,133

 

  $

182,455

 

 $

176,509

 

 $

165,527

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

Construction

 

3,309

 

3,387

 

3,465

 

3,544

 

3,621

 

Mortgage:

 

 

 

 

 

 

 

 

 

 

 

- residential

 

-

 

-

 

-

 

-

 

-

 

- commercial

 

120,900

 

106,859

 

114,975

 

115,951

 

116,920

 

Consumer

 

132,578

 

118,500

 

100,772

 

110,885

 

120,273

 

Leases

 

-

 

-

 

-

 

-

 

-

 

Total loans and leases

 

427,411

 

386,879

 

401,667

 

406,889

 

406,341

 

Allowance for loan and lease losses

 

(10,494

)

(9,522

)

(10,757

)

(11,355

)

(17,091

)

Net loans and leases

 

  $

416,917

 

  $

377,357

 

  $

390,910

 

 $

395,534

 

 $

389,250

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

  $

506,543

 

  $

499,601

 

  $

500,683

 

 $

463,763

 

 $

442,331

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

Construction

 

75,380

 

83,555

 

112,721

 

114,554

 

109,240

 

Mortgage:

 

 

 

 

 

 

 

 

 

 

 

- residential

 

1,385,286

 

1,351,962

 

1,300,304

 

1,282,324

 

1,251,808

 

- commercial

 

736,985

 

695,193

 

701,256

 

703,273

 

696,574

 

Consumer

 

396,146

 

373,155

 

349,923

 

365,144

 

371,111

 

Leases

 

1,123

 

2,589

 

2,885

 

3,140

 

3,691

 

Total loans and leases

 

3,101,463

 

3,006,055

 

2,967,772

 

2,932,198

 

2,874,755

 

Allowance for loan and lease losses

 

(66,644

)

(66,924

)

(71,433

)

(74,040

)

(82,838

)

Net loans and leases

 

  $

3,034,819

 

  $

2,939,131

 

  $

2,896,339

 

 $

2,858,158

 

 $

2,791,917

 

 



 

CENTRAL PACIFIC FINANCIAL CORP AND SUBSIDIARIES

Nonperforming Assets, Past Due and Restructured Loans

(Unaudited)

TABLE 10

 

 

 

September

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

(Dollars in thousands)

 

2015

 

2015

 

2015

 

2014

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans (including loans held for sale):

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

  $

3,056

 

  $

3,175

 

  $

13,377

 

  $

13,007

 

  $

15,625

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

Construction

 

-

 

133

 

146

 

310

 

324

 

Mortgage-residential

 

6,301

 

10,032

 

11,430

 

13,048

 

12,691

 

Mortgage-commercial

 

2,731

 

13,490

 

12,468

 

12,722

 

13,056

 

Consumer

 

-

 

-

 

-

 

-

 

-

 

Leases

 

-

 

-

 

-

 

-

 

-

 

Total nonaccrual loans

 

12,088

 

26,830

 

37,421

 

39,087

 

41,696

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate:

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

-

 

-

 

-

 

-

 

-

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

Construction

 

-

 

-

 

-

 

747

 

1,804

 

Mortgage-residential

 

1,913

 

2,433

 

3,349

 

2,201

 

1,685

 

Mortgage-commercial

 

-

 

2,845

 

-

 

-

 

107

 

Consumer

 

-

 

-

 

-

 

-

 

-

 

Leases

 

-

 

-

 

-

 

-

 

-

 

Total other real estate

 

1,913

 

5,278

 

3,349

 

2,948

 

3,596

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming assets

 

14,001

 

32,108

 

40,770

 

42,035

 

45,292

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans delinquent for 90 days or more:

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

-

 

-

 

-

 

-

 

-

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

Construction

 

-

 

-

 

-

 

-

 

-

 

Mortgage-residential

 

-

 

-

 

-

 

-

 

-

 

Mortgage-commercial

 

-

 

-

 

-

 

-

 

-

 

Consumer

 

130

 

45

 

5

 

77

 

62

 

Leases

 

-

 

-

 

-

 

-

 

-

 

Total loans delinquent for 90 days or more

 

130

 

45

 

5

 

77

 

62

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructured loans still accruing interest:

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

327

 

339

 

350

 

361

 

373

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

Construction

 

841

 

839

 

866

 

892

 

918

 

Mortgage-residential

 

17,592

 

16,428

 

17,084

 

17,845

 

17,980

 

Mortgage-commercial

 

2,253

 

1,360

 

1,516

 

10,405

 

10,671

 

Consumer

 

-

 

-

 

-

 

-

 

-

 

Leases

 

-

 

-

 

-

 

-

 

-

 

Total restructured loans still accruing interest

 

21,013

 

18,966

 

19,816

 

29,503

 

29,942

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming assets, loans delinquent for 90 days or more and restructured loans still accruing interest

 

  $

35,144

 

  $

51,119

 

  $

60,591

 

  $

71,615

 

  $

75,296

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonaccrual loans as a percentage of loans and leases

 

0.39%

 

0.89%

 

1.26%

 

1.33%

 

1.45%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming assets as a percentage of loans and leases, and other real estate

 

0.45%

 

1.07%

 

1.37%

 

1.43%

 

1.57%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming assets and loans delinquent for 90 days or more as a percentage of loans and leases, and other real estate

 

0.46%

 

1.07%

 

1.37%

 

1.43%

 

1.58%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming assets, loans delinquent for 90 days or more and restructured loans still accruing interest as a percentage of loans and leases, and other real estate

 

1.13%

 

1.70%

 

2.04%

 

2.44%

 

2.62%

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter to quarter changes in nonperforming assets:

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of quarter

 

  $

32,108

 

  $

40,770

 

  $

42,035

 

  $

45,292

 

42,121

 

Additions

 

681

 

6,761

 

1,429

 

1,986

 

8,824

 

Reductions

 

 

 

 

 

 

 

 

 

 

 

Payments

 

(4,002

)

(3,411

)

(1,712

)

(843

)

(2,209

)

Return to accrual status

 

(10,799

)

(274

)

(197

)

(190

)

(1,544

)

Sales of nonperforming assets

 

(4,007

)

(8,280

)

(949

)

(1,444

)

(542

)

Charge-offs/valuation adjustments

 

20

 

(3,458

)

164

 

(2,766

)

(1,358

)

Total reductions

 

(18,788

)

(15,423

)

(2,694

)

(5,243

)

(5,653

)

Balance at end of quarter

 

  $

14,001

 

  $

32,108

 

  $

40,770

 

  $

42,035

 

45,292

 

 



 

CENTRAL PACIFIC FINANCIAL CORP AND SUBSIDIARIES

Allowance for Loan and Lease Losses

(Unaudited)

TABLE 11

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

 

September 30,

 

June 30,

 

September 30,

 

 

September 30,

 

September 30,

 

 

(Dollars in thousands)

 

2015

 

2015

 

2014

 

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses:

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

  $

66,924

 

$

71,433

 

$

83,599

 

  $

74,040

 

$

83,820

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (credit) for loan and lease losses

 

(3,647

)

(7,319

)

(1,722

)

(13,713

)

(1,043

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

170

 

4,003

 

471

 

5,104

 

2,142

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

-   

 

-   

 

-   

 

-   

 

-   

 

 

Mortgage-residential

 

46

 

50

 

-   

 

110

 

139

 

 

Mortgage-commercial

 

-   

 

-   

 

-   

 

-   

 

1,041

 

 

Consumer

 

874

 

1,214

 

928

 

3,929

 

2,063

 

 

Leases

 

-   

 

-   

 

-   

 

 

-   

 

8

 

 

Total charge-offs

 

1,090

 

5,267

 

1,399

 

 

9,143

 

5,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

504

 

3,279

 

789

 

 

4,377

 

1,973

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

283

 

464

 

1,100

 

 

870

 

1,844

 

Mortgage-residential

 

196

 

397

 

244

 

 

2,081

 

867

 

Mortgage-commercial

 

3,130

 

3,562

 

14

 

 

6,705

 

40

 

Consumer

 

317

 

375

 

212

 

 

1,400

 

724

 

Leases

 

27

 

-   

 

1

 

 

27

 

6

 

 

Total recoveries

 

4,457

 

8,077

 

2,360

 

 

15,460

 

5,454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net recoveries

 

(3,367

)

(2,810

)

(961

)

 

(6,317

)

(61

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at end of period

 

  $

66,644

 

$

66,924

 

$

82,838

 

 

  $

66,644

 

$

82,838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average loans and leases, net of unearned

 

3,070,384

 

2,981,184

 

2,848,983

 

3,002,785

 

2,759,928

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized ratio of net recoveries to average loans and leases

 

(0.44

) %

(0.38

) %

(0.13

) %

(0.28

) %

0.00

 %

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of allowance for loan and lease losses to loans and leases outstanding

 

2.15

 %

2.23

 %

2.88

 %

2.15

 %

2.88

 %