Annual Statements Open main menu

BANK OF HAWAII CORP - Quarter Report: 2022 June (Form 10-Q)

Table of Contents

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 10-Q

(Mark One)

 

 

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended June 30, 2022

or

 

Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from              to

Commission File Number: 1-6887

 

BANK OF HAWAII CORPORATION

(Exact name of registrant as specified in its charter)

 

Delaware

 

99-0148992

(State of incorporation)

 

(I.R.S. Employer Identification No.)

 

130 Merchant Street

 

Honolulu

 

Hawaii

 

96813

(Address of principal executive offices)

 

(City)

 

(State)

 

(Zip Code)

 

1-888-643-3888

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol

 

Name of each exchange on which registered

Common Stock, par value $0.01 per share

 

BOH

 

New York Stock Exchange

Depository Shares, Each Representing 1/40th Interest in a Share of 4.375% Fixed Rate Non-Cumulative Preferred Stock, Series A

 

BOH.PRA

 

New York Stock Exchange

 

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

Yes  No 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes   No 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company.  See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

 

Accelerated filer

 

Non-accelerated filer

 

 

Smaller reporting company

 

 

 

 

 

Emerging growth company

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes   No 

As of July 19, 2022, there were 40,182,789 shares of common stock outstanding.

 

 


Table of Contents

 

 

Bank of Hawaii Corporation

Form 10-Q

Index

 

 

 

Page

 

 

 

Part I - Financial Information

 

 

 

 

Item 1.

Financial Statements (Unaudited)

 

 

 

 

 

Consolidated Statements of Income –
Three and six months ended June 30, 2022, and June 30, 2021

2

 

 

 

 

Consolidated Statements of Comprehensive Income –
Three and six months ended June 30, 2022, and June 30, 2021

3

 

 

 

 

Consolidated Statements of Condition –
June 30, 2022, and December 31, 2021

4

 

 

 

 

Consolidated Statements of Shareholders’ Equity –
Six months ended June 30, 2022, and June 30, 2021

5

 

 

 

 

Consolidated Statements of Cash Flows –
Six months ended June 30, 2022, and June 30, 2021

6

 

 

 

 

Notes to Consolidated Financial Statements

7

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

38

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

61

 

 

 

Item 4.

Controls and Procedures

61

 

 

 

Part II - Other Information

62

 

 

 

Item 1.

Legal Proceedings

62

 

 

 

Item 1A.

Risk Factors

62

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

62

 

 

 

Item 6.

Exhibits

63

 

 

 

Signatures

 

64

 

 

1


Table of Contents

 

 

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Income (Unaudited)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

(dollars in thousands, except per share amounts)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases

 

$

101,663

 

 

$

100,894

 

 

$

196,102

 

 

$

200,193

 

Income on Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

17,984

 

 

 

16,467

 

 

 

35,084

 

 

 

32,304

 

Held-to-Maturity

 

 

18,838

 

 

 

13,576

 

 

 

37,539

 

 

 

26,876

 

Deposits

 

 

5

 

 

 

 

 

 

9

 

 

 

7

 

Funds Sold

 

 

719

 

 

 

260

 

 

 

846

 

 

 

397

 

Other

 

 

353

 

 

 

182

 

 

 

555

 

 

 

367

 

Total Interest Income

 

 

139,562

 

 

 

131,379

 

 

 

270,135

 

 

 

260,144

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

3,535

 

 

 

4,152

 

 

 

5,888

 

 

 

8,481

 

Securities Sold Under Agreements to Repurchase

 

 

2,794

 

 

 

3,470

 

 

 

5,566

 

 

 

7,003

 

Funds Purchased

 

 

57

 

 

 

 

 

 

59

 

 

 

1

 

Short-Term Borrowings

 

 

92

 

 

 

 

 

 

92

 

 

 

 

Other Debt

 

 

182

 

 

 

243

 

 

 

365

 

 

 

576

 

Total Interest Expense

 

 

6,660

 

 

 

7,865

 

 

 

11,970

 

 

 

16,061

 

Net Interest Income

 

 

132,902

 

 

 

123,514

 

 

 

258,165

 

 

 

244,083

 

Provision for Credit Losses

 

 

(2,500

)

 

 

(16,100

)

 

 

(8,000

)

 

 

(30,400

)

Net Interest Income After Provision for Credit Losses

 

 

135,402

 

 

 

139,614

 

 

 

266,165

 

 

 

274,483

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust and Asset Management

 

 

11,457

 

 

 

11,682

 

 

 

22,733

 

 

 

22,960

 

Mortgage Banking

 

 

1,247

 

 

 

3,058

 

 

 

3,987

 

 

 

8,920

 

Service Charges on Deposit Accounts

 

 

7,309

 

 

 

6,065

 

 

 

14,581

 

 

 

12,193

 

Fees, Exchange, and Other Service Charges

 

 

14,193

 

 

 

13,807

 

 

 

27,145

 

 

 

27,414

 

Investment Securities Gains (Losses), Net

 

 

(1,295

)

 

 

2,423

 

 

 

(2,840

)

 

 

1,220

 

Annuity and Insurance

 

 

870

 

 

 

911

 

 

 

1,661

 

 

 

1,613

 

Bank-Owned Life Insurance

 

 

2,658

 

 

 

2,063

 

 

 

5,007

 

 

 

3,980

 

Other

 

 

5,719

 

 

 

4,422

 

 

 

13,435

 

 

 

9,101

 

Total Noninterest Income

 

 

42,158

 

 

 

44,431

 

 

 

85,709

 

 

 

87,401

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and Benefits

 

 

57,769

 

 

 

56,161

 

 

 

117,693

 

 

 

112,412

 

Net Occupancy

 

 

9,930

 

 

 

5,047

 

 

 

19,756

 

 

 

14,137

 

Net Equipment

 

 

9,543

 

 

 

8,796

 

 

 

18,696

 

 

 

17,674

 

Data Processing

 

 

4,607

 

 

 

4,557

 

 

 

9,167

 

 

 

10,879

 

Professional Fees

 

 

3,542

 

 

 

3,114

 

 

 

6,800

 

 

 

6,520

 

FDIC Insurance

 

 

1,590

 

 

 

1,669

 

 

 

3,092

 

 

 

3,323

 

Other

 

 

15,958

 

 

 

17,183

 

 

 

31,609

 

 

 

30,447

 

Total Noninterest Expense

 

 

102,939

 

 

 

96,527

 

 

 

206,813

 

 

 

195,392

 

Income Before Provision for Income Taxes

 

 

74,621

 

 

 

87,518

 

 

 

145,061

 

 

 

166,492

 

Provision for Income Taxes

 

 

17,759

 

 

 

19,985

 

 

 

33,365

 

 

 

39,010

 

Net Income

 

$

56,862

 

 

$

67,533

 

 

$

111,696

 

 

$

127,482

 

Preferred Stock Dividends

 

 

1,969

 

 

 

 

 

 

3,938

 

 

 

 

Net Income Available to Common Shareholders

 

$

54,893

 

 

$

67,533

 

 

$

107,758

 

 

$

127,482

 

Basic Earnings Per Common Share

 

$

1.38

 

 

$

1.69

 

 

$

2.71

 

 

$

3.20

 

Diluted Earnings Per Common Share

 

$

1.38

 

 

$

1.68

 

 

$

2.70

 

 

$

3.18

 

Dividends Declared Per Common Share

 

$

0.70

 

 

$

0.67

 

 

$

1.40

 

 

$

1.34

 

Basic Weighted Average Common Shares

 

 

39,693,593

 

 

 

39,902,583

 

 

 

39,722,985

 

 

 

39,865,268

 

Diluted Weighted Average Common Shares

 

 

39,842,608

 

 

 

40,122,905

 

 

 

39,896,700

 

 

 

40,096,527

 

 

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

2


Table of Contents

 

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Comprehensive Income (Loss) (Unaudited)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

(dollars in thousands)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Net Income

 

$

56,862

 

 

$

67,533

 

 

$

111,696

 

 

$

127,482

 

Other Comprehensive Income (Loss), Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Unrealized Losses on Investment Securities

 

 

(122,647

)

 

 

(123

)

 

 

(302,771

)

 

 

(50,173

)

Defined Benefit Plans

 

 

352

 

 

 

442

 

 

 

705

 

 

 

883

 

Total Other Comprehensive Income (Loss)

 

 

(122,295

)

 

 

319

 

 

 

(302,066

)

 

 

(49,290

)

Comprehensive Income (Loss)

 

$

(65,433

)

 

$

67,852

 

 

$

(190,370

)

 

$

78,192

 

 

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

3


Table of Contents

 

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Condition (Unaudited)

 

(dollars in thousands)

 

June 30,

2022

 

 

December 31,

2021

 

Assets

 

 

 

 

 

 

 

 

Interest-Bearing Deposits in Other Banks

 

$

2,264

 

 

$

2,571

 

Funds Sold

 

 

576,430

 

 

 

361,536

 

Investment Securities

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

3,955,476

 

 

 

4,276,056

 

Held-to-Maturity (Fair Value of $3,823,739 and $4,646,619)

 

 

4,321,693

 

 

 

4,694,780

 

Loans Held for Sale

 

 

4,514

 

 

 

26,746

 

Loans and Leases

 

 

12,951,573

 

 

 

12,259,076

 

Allowance for Credit Losses

 

 

(148,512

)

 

 

(157,821

)

Net Loans and Leases

 

 

12,803,061

 

 

 

12,101,255

 

Total Earning Assets

 

 

21,663,438

 

 

 

21,462,944

 

Cash and Due From Banks

 

 

260,672

 

 

 

196,327

 

Premises and Equipment, Net

 

 

202,063

 

 

 

199,393

 

Operating Lease Right-of-Use Assets

 

 

91,901

 

 

 

95,621

 

Accrued Interest Receivable

 

 

47,141

 

 

 

45,242

 

Foreclosed Real Estate

 

 

2,332

 

 

 

2,332

 

Mortgage Servicing Rights

 

 

23,540

 

 

 

22,251

 

Goodwill

 

 

31,517

 

 

 

31,517

 

Bank-Owned Life Insurance

 

 

448,925

 

 

 

344,587

 

Other Assets

 

 

461,170

 

 

 

384,727

 

Total Assets

 

$

23,232,699

 

 

$

22,784,941

 

Liabilities

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

Noninterest-Bearing Demand

 

$

7,374,055

 

 

$

7,275,287

 

Interest-Bearing Demand

 

 

4,339,520

 

 

 

4,628,567

 

Savings

 

 

8,054,899

 

 

 

7,456,165

 

Time

 

 

1,257,207

 

 

 

1,000,089

 

Total Deposits

 

 

21,025,681

 

 

 

20,360,108

 

Securities Sold Under Agreements to Repurchase

 

 

425,490

 

 

 

450,490

 

Other Debt

 

 

10,343

 

 

 

10,391

 

Operating Lease Liabilities

 

 

99,722

 

 

 

103,210

 

Retirement Benefits Payable

 

 

37,532

 

 

 

38,494

 

Accrued Interest Payable

 

 

2,545

 

 

 

2,499

 

Taxes Payable

 

 

10,607

 

 

 

11,901

 

Other Liabilities

 

 

272,033

 

 

 

196,237

 

Total Liabilities

 

 

21,883,953

 

 

 

21,173,330

 

Commitments, Contingencies, and Guarantees (Note 12)

 

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

Preferred Stock ($.01 par value; authorized 180,000 shares;

   issued and outstanding: June 30, 2022 and December 31, 2021 - 180,000)

 

 

180,000

 

 

 

180,000

 

Common Stock ($.01 par value; authorized 500,000,000 shares;

   issued / outstanding: June 30, 2022 - 58,727,909 / 40,182,659

   and December 31, 2021 - 58,554,669 / 40,253,193)

 

 

582

 

 

 

581

 

Capital Surplus

 

 

611,694

 

 

 

602,508

 

Accumulated Other Comprehensive Loss

 

 

(368,448

)

 

 

(66,382

)

Retained Earnings

 

 

2,002,005

 

 

 

1,950,375

 

Treasury Stock, at Cost (Shares; June 30, 2022 - 18,545,250

   and December 31, 2021 - 18,301,476)

 

 

(1,077,087

)

 

 

(1,055,471

)

Total Shareholders’ Equity

 

 

1,348,746

 

 

 

1,611,611

 

Total Liabilities and Shareholders’ Equity

 

$

23,232,699

 

 

$

22,784,941

 

 

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

4


Table of Contents

 

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Shareholders’ Equity (Unaudited)

 

(dollars in thousands)

 

Preferred

Shares

Outstanding

 

 

Preferred

Stock

 

 

Common

Shares

Outstanding

 

 

Common

Stock

 

 

Capital

Surplus

 

 

Accum. Other

Comprehensive

Income (Loss)

 

 

Retained

Earnings

 

 

Treasury

Stock

 

 

Total

 

Balance as of December 31, 2021

 

 

180,000

 

 

$

180,000

 

 

 

40,253,193

 

 

$

581

 

 

$

602,508

 

 

$

(66,382

)

 

$

1,950,375

 

 

$

(1,055,471

)

 

$

1,611,611

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

54,834

 

 

 

 

 

 

54,834

 

Other Comprehensive Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(179,771

)

 

 

 

 

 

 

 

 

(179,771

)

Share-Based Compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,010

 

 

 

 

 

 

 

 

 

 

 

 

4,010

 

Common Stock Issued under Purchase and

   Equity Compensation Plans

 

 

 

 

 

 

 

 

197,783

 

 

 

1

 

 

 

543

 

 

 

 

 

 

(185

)

 

 

2,036

 

 

 

2,395

 

Common Stock Repurchased

 

 

 

 

 

 

 

 

(162,611

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,960

)

 

 

(13,960

)

Cash Dividends Declared Common Stock

   ($0.70 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(28,265

)

 

 

 

 

 

(28,265

)

Cash Dividends Declared Preferred Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,969

)

 

 

 

 

 

(1,969

)

Balance as of March 31, 2022

 

 

180,000

 

 

$

180,000

 

 

 

40,288,365

 

 

$

582

 

 

$

607,061

 

 

$

(246,153

)

 

$

1,974,790

 

 

$

(1,067,395

)

 

$

1,448,885

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

56,862

 

 

 

 

 

 

56,862

 

Other Comprehensive Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(122,295

)

 

 

 

 

 

 

 

 

(122,295

)

Share-Based Compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,162

 

 

 

 

 

 

 

 

 

 

 

 

4,162

 

Common Stock Issued under Purchase and

   Equity Compensation Plans

 

 

 

 

 

 

 

 

30,442

 

 

 

 

 

 

471

 

 

 

 

 

 

531

 

 

 

661

 

 

 

1,663

 

Common Stock Repurchased

 

 

 

 

 

 

 

 

(136,148

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,353

)

 

 

(10,353

)

Cash Dividends Declared Common Stock

   ($0.70 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(28,209

)

 

 

 

 

 

(28,209

)

Cash Dividends Declared Preferred Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,969

)

 

 

 

 

 

(1,969

)

Balance as of June 30, 2022

 

 

180,000

 

 

$

180,000

 

 

 

40,182,659

 

 

$

582

 

 

$

611,694

 

 

$

(368,448

)

 

$

2,002,005

 

 

$

(1,077,087

)

 

$

1,348,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2020

 

 

 

 

$

 

 

 

40,119,312

 

 

$

580

 

 

$

591,360

 

 

$

7,822

 

 

$

1,811,979

 

 

$

(1,037,234

)

 

$

1,374,507

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

59,949

 

 

 

 

 

 

59,949

 

Other Comprehensive Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(49,609

)

 

 

 

 

 

 

 

 

(49,609

)

Share-Based Compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,780

 

 

 

 

 

 

 

 

 

 

 

 

2,780

 

Common Stock Issued under Purchase and

   Equity Compensation Plans

 

 

 

 

 

 

 

 

310,905

 

 

 

 

 

 

664

 

 

 

 

 

 

(845

)

 

 

2,990

 

 

 

2,809

 

Common Stock Repurchased

 

 

 

 

 

 

 

 

(35,983

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,189

)

 

 

(3,189

)

Cash Dividends Declared Common Stock

   ($0.67 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(27,026

)

 

 

 

 

 

(27,026

)

Balance as of March 31, 2021

 

 

 

 

$

 

 

 

40,394,234

 

 

$

580

 

 

$

594,804

 

 

$

(41,787

)

 

$

1,844,057

 

 

$

(1,037,433

)

 

$

1,360,221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

67,533

 

 

 

 

 

 

67,533

 

Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

319

 

 

 

 

 

 

 

 

 

319

 

Share-Based Compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,342

 

 

 

 

 

 

 

 

 

 

 

 

3,342

 

Preferred Stock Issued, Net

 

 

180,000

 

 

 

180,000

 

 

 

 

 

 

 

 

 

(4,513

)

 

 

 

 

 

 

 

 

 

 

 

175,487

 

Common Stock Issued under Purchase and

   Equity Compensation Plans

 

 

 

 

 

 

 

 

72,421

 

 

 

0

 

 

 

628

 

 

 

 

 

 

(46

)

 

 

3,269

 

 

 

3,851

 

Common Stock Repurchased

 

 

 

 

 

 

 

 

(1,173

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(109

)

 

 

(109

)

Cash Dividends Declared Common Stock

   ($0.67 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(27,113

)

 

 

 

 

 

(27,113

)

Balance as of June 30, 2021

 

 

180,000

 

 

$

180,000

 

 

 

40,465,482

 

 

$

580

 

 

$

594,261

 

 

$

(41,468

)

 

$

1,884,431

 

 

$

(1,034,273

)

 

$

1,583,531

 

 

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

5


Table of Contents

 

Bank of Hawaii Corporation and Subsidiaries

Consolidated Statements of Cash Flows (Unaudited)

 

 

 

Six Months Ended

 

 

 

June 30,

 

(dollars in thousands)

 

2022

 

 

2021

 

Operating Activities

 

 

 

 

 

 

 

 

Net Income

 

$

111,696

 

 

$

127,482

 

Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:

 

 

 

 

 

 

 

 

Provision for Credit Losses

 

 

(8,000

)

 

 

(30,400

)

Depreciation and Amortization

 

 

10,607

 

 

 

10,564

 

Amortization of Deferred Loan and Lease (Fees) Costs, Net

 

 

(561

)

 

 

(7,528

)

Amortization and Accretion of Premiums/Discounts on Investment Securities, Net

 

 

12,453

 

 

 

17,772

 

Amortization of Operating Lease Right-of-Use Assets

 

 

5,798

 

 

 

5,677

 

Share-Based Compensation

 

 

8,172

 

 

 

6,122

 

Benefit Plan Contributions

 

 

(825

)

 

 

(856

)

Deferred Income Taxes

 

 

839

 

 

 

4,025

 

Gains on Sale of Premises and Equipment

 

 

 

 

 

(3,143

)

Net Gains on Sales of Loans and Leases

 

 

(2,463

)

 

 

(9,554

)

Net Losses (Gains) on Sales of Investment Securities

 

 

2,840

 

 

 

(1,220

)

Proceeds from Sales of Loans Held for Sale

 

 

102,806

 

 

 

294,006

 

Originations of Loans Held for Sale

 

 

(79,660

)

 

 

(231,917

)

Net Tax Benefits from Share-Based Compensation

 

 

163

 

 

 

908

 

Net Change in Other Assets and Other Liabilities

 

 

(5,516

)

 

 

29,331

 

Net Cash Provided by Operating Activities

 

 

158,349

 

 

 

211,269

 

Investing Activities

 

 

 

 

 

 

 

 

Investment Securities Available-for-Sale:

 

 

 

 

 

 

 

 

Proceeds from Sales, Prepayments and Maturities

 

 

456,420

 

 

 

693,404

 

Purchases

 

 

(556,154

)

 

 

(1,497,902

)

Investment Securities Held-to-Maturity:

 

 

 

 

 

 

 

 

Proceeds from Prepayments and Maturities

 

 

381,387

 

 

 

637,149

 

Purchases

 

 

(15,240

)

 

 

(1,333,606

)

Net Change in Loans and Leases

 

 

(692,179

)

 

 

(119,140

)

Purchases of Premises and Equipment

 

 

(13,277

)

 

 

(9,730

)

Proceeds from Sale of Premises and Equipment

 

 

 

 

 

3,496

 

Net Cash Used in Investing Activities

 

 

(439,043

)

 

 

(1,626,329

)

 

 

 

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

 

 

 

Net Change in Deposits

 

 

665,573

 

 

 

1,958,088

 

Net Change in Short-Term Borrowings

 

 

(25,000

)

 

 

(50,100

)

Repayments of Long-Term Debt

 

 

(48

)

 

 

(50,044

)

Net Proceeds from Issuance of Preferred Stock

 

 

 

 

 

175,487

 

Proceeds from Issuance of Common Stock

 

 

3,826

 

 

 

6,445

 

Repurchase of Common Stock

 

 

(24,313

)

 

 

(3,298

)

Cash Dividends Paid on Common Stock

 

 

(56,474

)

 

 

(54,139

)

Cash Dividends Paid on Preferred Stock

 

 

(3,938

)

 

 

 

Net Cash Provided by Financing Activities

 

 

559,626

 

 

 

1,982,439

 

Net Change in Cash and Cash Equivalents

 

 

278,932

 

 

 

567,379

 

Cash and Cash Equivalents at Beginning of Period

 

 

560,434

 

 

 

614,088

 

Cash and Cash Equivalents at End of Period

 

$

839,366

 

 

$

1,181,467

 

Supplemental Information

 

 

 

 

 

 

 

 

Cash Paid for Interest

 

$

11,924

 

 

$

17,299

 

Cash Paid for Income Taxes

 

 

24,946

 

 

 

26,071

 

Non-Cash Investing and Financing Activities:

 

 

 

 

 

 

 

 

Transfer from Loans to Loans Held for Sale

 

 

380

 

 

 

20,072

 

 

The accompanying notes are an integral part of the Consolidated Financial Statements (Unaudited).

 

6


Table of Contents

 

 

Bank of Hawaii Corporation and Subsidiaries

Notes to Consolidated Financial Statements

(Unaudited)

Note 1.  Summary of Significant Accounting Policies

Basis of Presentation

Bank of Hawaii Corporation (the “Parent”) is a Delaware corporation and a bank holding company headquartered in Honolulu, Hawaii.  Bank of Hawaii Corporation and its subsidiaries (collectively, the “Company”) provide a broad range of financial products and services to customers in Hawaii, Guam, and other Pacific Islands.  The majority of the Company’s operations consist of customary commercial and consumer banking services including, but not limited to, lending, leasing, deposit services, trust and investment activities, brokerage services, and trade financing.  The accompanying consolidated financial statements include the accounts of the Parent and its subsidiaries.  The Parent’s principal operating subsidiary is Bank of Hawaii (the “Bank”).

The consolidated financial statements in this report have not been audited by an independent registered public accounting firm, but, in the opinion of management, reflect all adjustments necessary for a fair presentation of the results for the interim periods.  All such adjustments are of a normal recurring nature.  Intercompany accounts and transactions have been eliminated in consolidation.  Certain prior period information has been reclassified to conform to the current period presentation.  Operating results for the interim periods disclosed herein are not necessarily indicative of the results that may be expected for the full fiscal year or for any future period.

The accompanying consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X.  Accordingly, they do not include all of the information and accompanying notes required by GAAP for complete financial statements and should be read in conjunction with the audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.

Accounting Standard Pending Adoption

In March 2022, the FASB issued ASU 2022-02, “Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures.”  ASU 2022-02 eliminates the accounting guidance for troubled debt restructurings (“TDRs”), while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty.  ASU 2022-02 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2022.  ASU 2022-02 is not expected to have a material impact on the Company’s consolidated financial statements.

Note 2.  Cash and Cash Equivalents

The Company is normally required to maintain cash on hand or on deposit with the Board of Governors of the Federal Reserve System (“FRB”) based on the amount of certain customer deposits, mainly checking accounts, however, the FRB lowered the reserve requirement ratios on transaction accounts to zero percent effective March 25, 2020; therefore, there was no required reserve as of June 30, 2022.

The following table provides a reconciliation of cash and cash equivalents reported within the consolidated statement of condition:

 

(dollars in thousands)

 

June 30, 2022

 

Interest-Bearing Deposits in Other Banks

 

$

2,264

 

 

Funds Sold

 

 

576,430

 

 

Cash and Due From Banks

 

 

260,672

 

 

Total Cash and Cash Equivalents

 

$

839,366

 

 

 

7


Table of Contents

 

 

Note 3.  Investment Securities

The amortized cost, gross unrealized gains and losses, and fair value of the Company’s investment securities as of June 30, 2022, and December 31, 2021, were as follows:

 

(dollars in thousands)

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Fair Value

 

June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury and Government Agencies

 

$

272,935

 

 

$

1,640

 

 

$

(10,689

)

 

$

263,886

 

Debt Securities Issued by States and Political Subdivisions

 

 

74,698

 

 

 

2

 

 

 

(8,859

)

 

 

65,841

 

Debt Securities Issued by U.S. Government-Sponsored Enterprises

 

 

1,758

 

 

 

 

 

 

(85

)

 

 

1,673

 

Debt Securities Issued by Corporations

 

 

432,016

 

 

 

 

 

 

(47,697

)

 

 

384,319

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

1,348,519

 

 

 

566

 

 

 

(122,746

)

 

 

1,226,339

 

Residential - U.S. Government-Sponsored Enterprises

 

 

2,104,396

 

 

 

13

 

 

 

(254,542

)

 

 

1,849,867

 

Commercial - Government Agencies or Sponsored Agencies

 

 

178,008

 

 

 

 

 

 

(14,457

)

 

 

163,551

 

Total Mortgage-Backed Securities

 

 

3,630,923

 

 

 

579

 

 

 

(391,745

)

 

 

3,239,757

 

Total

 

$

4,412,330

 

 

$

2,221

 

 

$

(459,075

)

 

$

3,955,476

 

Held-to-Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury and Government Agencies

 

$

131,556

 

 

$

 

 

$

(13,058

)

 

$

118,498

 

Debt Securities Issued by Corporations

 

 

18,672

 

 

 

 

 

 

(1,857

)

 

 

16,815

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

1,605,791

 

 

 

721

 

 

 

(173,760

)

 

 

1,432,752

 

Residential - U.S. Government-Sponsored Enterprises

 

 

2,107,997

 

 

 

21

 

 

 

(247,438

)

 

 

1,860,580

 

Commercial - Government Agencies or Sponsored Agencies

 

 

457,677

 

 

 

 

 

 

(62,583

)

 

 

395,094

 

Total Mortgage-Backed Securities

 

 

4,171,465

 

 

 

742

 

 

 

(483,781

)

 

 

3,688,426

 

Total

 

$

4,321,693

 

 

$

742

 

 

$

(498,696

)

 

$

3,823,739

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury and Government Agencies

 

$

248,858

 

 

$

1,513

 

 

$

(284

)

 

$

250,087

 

Debt Securities Issued by States and Political Subdivisions

 

 

74,743

 

 

 

1,080

 

 

 

(5

)

 

 

75,818

 

Debt Securities Issued by U.S. Government-Sponsored Enterprises

 

 

1,758

 

 

 

33

 

 

 

(11

)

 

 

1,780

 

Debt Securities Issued by Corporations

 

 

384,590

 

 

 

2,339

 

 

 

(3,816

)

 

 

383,113

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

1,327,990

 

 

 

9,818

 

 

 

(18,766

)

 

 

1,319,042

 

Residential - U.S. Government-Sponsored Enterprises

 

 

2,127,781

 

 

 

4,792

 

 

 

(42,247

)

 

 

2,090,326

 

Commercial - Government Agencies or Sponsored Agencies

 

 

155,164

 

 

 

1,885

 

 

 

(1,159

)

 

 

155,890

 

Total Mortgage-Backed Securities

 

 

3,610,935

 

 

 

16,495

 

 

 

(62,172

)

 

 

3,565,258

 

Total

 

$

4,320,884

 

 

$

21,460

 

 

$

(66,288

)

 

$

4,276,056

 

Held-to-Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury and Government Agencies

 

$

131,495

 

 

$

287

 

 

$

(643

)

 

$

131,139

 

Debt Securities Issued by Corporations

 

 

20,316

 

 

 

76

 

 

 

(249

)

 

 

20,143

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

1,774,394

 

 

 

12,139

 

 

 

(30,621

)

 

 

1,755,912

 

Residential - U.S. Government-Sponsored Enterprises

 

 

2,286,880

 

 

 

15,508

 

 

 

(32,627

)

 

 

2,269,761

 

Commercial - Government Agencies or Sponsored Agencies

 

 

481,695

 

 

 

324

 

 

 

(12,355

)

 

 

469,664

 

Total Mortgage-Backed Securities

 

 

4,542,969

 

 

 

27,971

 

 

 

(75,603

)

 

 

4,495,337

 

Total

 

$

4,694,780

 

 

$

28,334

 

 

$

(76,495

)

 

$

4,646,619

 

 

The Company elected to exclude accrued interest receivable (“AIR”) from the amortized cost basis of debt securities disclosed throughout this footnote.  For available-for-sale (“AFS”) debt securities, AIR totaled $9.0 million and $8.4 million as of June 30, 2022, and December 31, 2021, respectively.  For held-to-maturity (“HTM”) debt securities, AIR totaled $7.5 million and $8.2 million as of June 30, 2022, and December 31, 2021, respectively.  AIR is included in the “accrued interest receivable” line item on the Company’s consolidated statements of condition.

8


Table of Contents

 

The table below presents an analysis of the contractual maturities of the Company’s investment securities as of June 30, 2022.  Debt securities issued by government agencies (Small Business Administration securities) and mortgage-backed securities are disclosed separately in the table below as these investment securities may prepay prior to their scheduled contractual maturity dates.

 

(dollars in thousands)

 

Amortized

Cost

 

 

Fair Value

 

Available-for-Sale:

 

 

 

 

 

 

 

 

Due in One Year or Less

 

$

902

 

 

$

902

 

Due After One Year Through Five Years

 

 

278,482

 

 

 

263,219

 

Due After Five Years Through Ten Years

 

 

372,109

 

 

 

322,093

 

Due After Ten Years

 

 

13,130

 

 

 

11,133

 

 

 

 

664,623

 

 

 

597,347

 

Debt Securities Issued by Government Agencies

 

 

116,784

 

 

 

118,372

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

1,348,519

 

 

 

1,226,339

 

Residential - U.S. Government-Sponsored Enterprises

 

 

2,104,396

 

 

 

1,849,867

 

Commercial - Government Agencies or Sponsored Agencies

 

 

178,008

 

 

 

163,551

 

Total Mortgage-Backed Securities

 

 

3,630,923

 

 

 

3,239,757

 

Total

 

$

4,412,330

 

 

$

3,955,476

 

Held-to-Maturity:

 

 

 

 

 

 

 

 

Due After One Year Through Five Years

 

 

15,022

 

 

 

14,223

 

Due After Five Year Through Ten Years

 

 

124,057

 

 

 

111,628

 

Due After Ten Years

 

 

11,149

 

 

 

9,462

 

 

 

 

150,228

 

 

 

135,313

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

1,605,791

 

 

 

1,432,752

 

Residential - U.S. Government-Sponsored Enterprises

 

 

2,107,997

 

 

 

1,860,580

 

Commercial - Government Agencies or Sponsored Agencies

 

 

457,677

 

 

 

395,094

 

Total Mortgage-Backed Securities

 

 

4,171,465

 

 

 

3,688,426

 

Total

 

$

4,321,693

 

 

$

3,823,739

 

 

Investment securities with carrying values of $3.7 billion and $2.9 billion as of June 30, 2022, and December 31, 2021, respectively, were pledged to secure deposits of governmental entities, securities sold under agreements to repurchase, and FRB discount window borrowing.

The table below presents the losses from the sales of investment securities for the three and six months ended June 30, 2022, and June 30, 2021:

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

(dollars in thousands)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Gross Gains on Sales of Investment Securities

 

$

 

 

$

3,675

 

 

$

 

 

$

3,675

 

Gross Losses on Sales of Investment Securities

 

 

(1,295

)

 

 

(1,252

)

 

 

(2,840

)

 

 

(2,455

)

Total Losses on Sales of Investment Securities

 

$

(1,295

)

 

$

2,423

 

 

$

(2,840

)

 

$

1,220

 

 

The losses on sales of investment securities during the three and six months ended June 30, 2022, and June 30, 2021, were due to fees paid to the counterparties of the Company’s prior Visa Class B share sale transactions, which are expensed as incurred. 

 

9


Table of Contents

 

 

The following table summarizes the Company’s AFS debt securities in an unrealized loss position for which an allowance for credit losses was not deemed necessary, aggregated by major security type and length of time in a continuous unrealized loss position:

 

 

 

Less Than 12 Months

 

 

12 Months or Longer

 

 

Total

 

(dollars in thousands)

 

Fair Value

 

 

Gross

Unrealized

Losses

 

 

Fair Value

 

 

Gross

Unrealized

Losses

 

 

Fair Value

 

 

Gross

Unrealized

Losses

 

June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury

   and Government Agencies

 

$

146,219

 

 

$

(10,637

)

 

$

6,682

 

 

$

(52

)

 

$

152,901

 

 

$

(10,689

)

Debt Securities Issued by States

   and Political Subdivisions

 

 

64,952

 

 

 

(8,859

)

 

 

 

 

 

 

 

 

64,952

 

 

 

(8,859

)

Debt Securities Issued by U.S. Government-

   Sponsored Enterprises

 

 

1,614

 

 

 

(79

)

 

 

60

 

 

 

(6

)

 

 

1,674

 

 

 

(85

)

Debt Securities Issued by Corporations

 

 

278,163

 

 

 

(38,854

)

 

 

106,156

 

 

 

(8,843

)

 

 

384,319

 

 

 

(47,697

)

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

849,208

 

 

 

(61,865

)

 

 

342,358

 

 

 

(60,881

)

 

 

1,191,566

 

 

 

(122,746

)

Residential - U.S. Government-Sponsored

   Enterprises

 

 

946,822

 

 

 

(99,484

)

 

 

902,647

 

 

 

(155,058

)

 

 

1,849,469

 

 

 

(254,542

)

Commercial-Government Agencies or Sponsored Agencies

 

 

144,817

 

 

 

(11,126

)

 

 

18,734

 

 

 

(3,331

)

 

 

163,551

 

 

 

(14,457

)

Total Mortgage-Backed Securities

 

 

1,940,847

 

 

 

(172,475

)

 

 

1,263,739

 

 

 

(219,270

)

 

 

3,204,586

 

 

 

(391,745

)

Total

 

$

2,431,795

 

 

$

(230,904

)

 

$

1,376,637

 

 

$

(228,171

)

 

$

3,808,432

 

 

$

(459,075

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury

   and Government Agencies

 

$

51,455

 

 

$

(195

)

 

$

9,995

 

 

$

(89

)

 

$

61,450

 

 

$

(284

)

Debt Securities Issued by States

   and Political Subdivisions

 

 

643

 

 

 

(5

)

 

 

 

 

 

 

 

 

643

 

 

 

(5

)

Debt Securities Issued by U.S. Government-

   Sponsored Enterprises

 

 

814

 

 

 

(10

)

 

 

49

 

 

 

(1

)

 

 

863

 

 

 

(11

)

Debt Securities Issued by Corporations

 

 

249,629

 

 

 

(2,846

)

 

 

64,029

 

 

 

(970

)

 

 

313,658

 

 

 

(3,816

)

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

810,157

 

 

 

(17,131

)

 

 

41,471

 

 

 

(1,635

)

 

 

851,628

 

 

 

(18,766

)

Residential - U.S. Government-Sponsored Enterprises

 

 

1,670,500

 

 

 

(35,711

)

 

 

180,205

 

 

 

(6,536

)

 

 

1,850,705

 

 

 

(42,247

)

Commercial - Government Agencies or Sponsored Agencies

 

 

25,664

 

 

 

(223

)

 

 

21,810

 

 

 

(936

)

 

 

47,474

 

 

 

(1,159

)

Total Mortgage-Backed Securities

 

 

2,506,321

 

 

 

(53,065

)

 

 

243,486

 

 

 

(9,107

)

 

 

2,749,807

 

 

 

(62,172

)

Total

 

$

2,808,862

 

 

$

(56,121

)

 

$

317,559

 

 

$

(10,167

)

 

$

3,126,421

 

 

$

(66,288

)

 

The Company does not believe that the AFS debt securities that were in an unrealized loss position as of June 30, 2022, which were comprised of 455 individual securities, represent a credit loss impairment.  As of June 30, 2022, and December 31, 2021, the gross unrealized loss positions were primarily related to mortgage-backed securities issued by U.S. government agencies or U.S. government-sponsored enterprises.  These securities carry the explicit and/or implicit guarantee of the U.S. government, are widely recognized as “risk free,” and have a long history of zero credit loss.  Total gross unrealized losses were primarily attributable to changes in interest rates, relative to when the investment securities were purchased, and not due to the credit quality of the investment securities.  The Company does not intend to sell the investment securities that were in an unrealized loss position and it is not more likely than not that the Company will be required to sell the investment securities before recovery of their amortized cost basis, which may be at maturity.

Substantially all of the Company’s HTM debt securities are issued by U.S. government agencies or U.S. government-sponsored enterprises.  These securities carry the explicit and/or implicit guarantee of the U.S. government, are widely recognized as “risk free,” and have a long history of zero credit loss.  Therefore, an allowance for credit losses for these securities was not deemed necessary as of June 30, 2022.  

 

10


Table of Contents

 

 

Interest income from taxable and non-taxable investment securities for the three and six months ended June 30, 2022, and June 30, 2021, were as follows:

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

(dollars in thousands)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Taxable

 

$

36,809

 

 

$

29,765

 

 

$

72,599

 

 

$

58,621

 

Non-Taxable

 

 

12

 

 

 

278

 

 

 

23

 

 

 

559

 

Total Interest Income from Investment Securities

 

$

36,821

 

 

$

30,043

 

 

$

72,622

 

 

$

59,180

 

 

As of June 30, 2022, and December 31, 2021, the carrying value of the Company’s Federal Home Loan Bank of Des Moines stock and Federal Reserve Bank stock was as follows:

 

(dollars in thousands)

 

June 30,

2022

 

 

December 31,

2021

 

Federal Home Loan Bank of Des Moines Stock

 

$

10,000

 

 

$

10,000

 

Federal Reserve Bank Stock

 

 

26,840

 

 

 

26,624

 

Total

 

$

36,840

 

 

$

36,624

 

 

These securities can only be redeemed or sold at their par value and only to the respective issuing institution or to another member institution.  The Company records these non-marketable equity securities as a component of other assets and periodically evaluates these securities for impairment.  Management considers these non-marketable equity securities to be long-term investments.  Accordingly, when evaluating these securities for impairment, management considers the ultimate recoverability of the par value rather than recognizing temporary declines in value.   

Note 4.    Loans and Leases and the Allowance for Credit Losses

Loans and Leases

The Company’s loan and lease portfolio was comprised of the following as of June 30, 2022, and December 31, 2021:

 

(dollars in thousands)

 

June 30,

2022

 

 

December 31,

2021

 

Commercial

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

1,323,830

 

 

$

1,361,921

 

Paycheck Protection Program

 

 

31,964

 

 

 

126,779

 

Commercial Mortgage

 

 

3,464,126

 

 

 

3,152,130

 

Construction

 

 

246,177

 

 

 

220,254

 

Lease Financing

 

 

89,535

 

 

 

105,108

 

Total Commercial

 

 

5,155,632

 

 

 

4,966,192

 

Consumer

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,486,571

 

 

 

4,309,602

 

Home Equity

 

 

2,101,612

 

 

 

1,836,588

 

Automobile

 

 

775,065

 

 

 

736,565

 

Other 1

 

 

432,693

 

 

 

410,129

 

Total Consumer

 

 

7,795,941

 

 

 

7,292,884

 

Total Loans and Leases

 

$

12,951,573

 

 

$

12,259,076

 

 

1

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

The majority of the Company’s lending activity is with customers located in the State of Hawaii.  A substantial portion of the Company’s real estate loans are secured by real estate in Hawaii.

Net gains related to sales of residential mortgage loans, recorded as a component of mortgage banking income was $0.2 million and $2.6 million for the three months ended June 30, 2022, and June 30, 2021, respectively, and $0.2 million and $4.7 million for the six months ended June 30, 2022, and June 30, 2021, respectively.

11


Table of Contents

 

The Company elected to exclude AIR from the amortized cost basis of loans disclosed throughout this footnote.  As of June 30, 2022, and December 31, 2021, AIR for loans totaled $30.7 million and $28.7 million, respectively, and is included in the “accrued interest receivable” line item on the Company’s consolidated statements of condition.

Allowance for Credit Losses (the “Allowance”)

The following presents by portfolio segment, the activity in the Allowance for the three and six months ended June 30, 2022, and June 30, 2021.

 

(dollars in thousands)

 

Commercial

 

 

Consumer

 

 

Total

 

Three Months Ended June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses:

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

62,093

 

 

$

89,935

 

 

$

152,028

 

Loans and Leases Charged-Off

 

 

(233

)

 

 

(3,113

)

 

 

(3,346

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

51

 

 

 

2,664

 

 

 

2,715

 

Net Loans and Leases Recovered (Charged-Off)

 

 

(182

)

 

 

(449

)

 

 

(631

)

Provision for Credit Losses

 

 

(85

)

 

 

(2,800

)

 

 

(2,885

)

Balance at End of Period

 

$

61,826

 

 

$

86,686

 

 

$

148,512

 

Six Months Ended June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses:

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

64,950

 

 

$

92,871

 

 

$

157,821

 

Loans and Leases Charged-Off

 

 

(582

)

 

 

(6,672

)

 

 

(7,254

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

420

 

 

 

4,717

 

 

 

5,137

 

Net Loans and Leases Recovered (Charged-Off)

 

 

(162

)

 

 

(1,955

)

 

 

(2,117

)

Provision for Credit Losses

 

 

(2,962

)

 

 

(4,230

)

 

 

(7,192

)

Balance at End of Period

 

$

61,826

 

 

$

86,686

 

 

$

148,512

 

Three Months Ended June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses:

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

82,811

 

 

$

115,532

 

 

$

198,343

 

Loans and Leases Charged-Off

 

 

(456

)

 

 

(3,853

)

 

 

(4,309

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

144

 

 

 

2,981

 

 

 

3,125

 

Net Loans and Leases Recovered (Charged-Off)

 

 

(312

)

 

 

(872

)

 

 

(1,184

)

Provision for Credit Losses

 

 

(3,860

)

 

 

(12,914

)

 

 

(16,774

)

Balance at End of Period

 

$

78,639

 

 

$

101,746

 

 

$

180,385

 

Six Months Ended June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses:

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

84,847

 

 

$

131,405

 

 

$

216,252

 

Loans and Leases Charged-Off

 

 

(704

)

 

 

(9,896

)

 

 

(10,600

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

256

 

 

 

6,244

 

 

 

6,500

 

Net Loans and Leases Recovered (Charged-Off)

 

 

(448

)

 

 

(3,652

)

 

 

(4,100

)

Provision for Credit Losses

 

 

(5,760

)

 

 

(26,007

)

 

 

(31,767

)

Balance at End of Period

 

$

78,639

 

 

$

101,746

 

 

$

180,385

 

 

Credit Quality Indicators

The Company uses several credit quality indicators to manage credit risk in an ongoing manner.  The Company uses an internal credit risk rating system that categorizes loans and leases into pass, special mention, or classified categories.  Credit risk ratings are applied individually to those classes of loans and leases that have significant or unique credit characteristics that benefit from a case-by-case evaluation.  These are typically loans and leases to businesses or individuals in the classes which comprise the commercial portfolio segment.  Groups of loans and leases that are underwritten and structured using standardized criteria and characteristics (e.g., credit scoring or payment performance), are typically risk-rated and monitored collectively.  These are typically loans and leases to individuals in the classes which comprise the consumer portfolio segment.

12


Table of Contents

 

The following are the definitions of the Company’s credit quality indicators:

 

Pass:

Loans and leases in all classes within the commercial and consumer portfolio segments that are not adversely rated, are contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan or lease agreement.  Residential mortgage loans that are past due 90 days or more as to principal or interest may be considered Pass if the current loan-to-value ratio is 60% or less.  Home equity loans that are past due 90 days or more as to principal or interest may be considered Pass if: a) the home equity loan is in a first lien position and the current loan-to-value ratio is 60% or less; or b) the first mortgage is with the Company and the current combined loan-to-value ratio is 60% or less.  

 

Special Mention:

Loans and leases in all classes within the commercial portfolio segment that have potential weaknesses that deserve management’s close attention.  If not addressed, these potential weaknesses may result in deterioration of the repayment prospects for the loan or lease.  The Special Mention credit quality indicator is not used for the consumer portfolio segment.

 

Classified:

Loans and leases in the classes within the commercial portfolio segment that are inadequately protected by the sound worth and paying capacity of the borrower or of the collateral pledged, if any.  Classified loans and leases are also those in the classes within the consumer portfolio segment that are past due 90 days or more as to principal or interest.  Residential mortgage and home equity loans that are past due 90 days or more as to principal or interest may be considered Pass based on the criteria described in the definition of Pass.  

13


Table of Contents

 

For Pass rated credits, risk ratings are certified at a minimum annually.  For Special Mention or Classified credits, risk ratings are reviewed for appropriateness on an ongoing basis, monthly, or at a minimum, quarterly.  The following presents by credit quality indicator, loan class, and year of origination, the amortized cost basis of the Company’s loans and leases as of June 30, 2022.

 

 

 

Term Loans by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving

Loans

 

 

Revolving

Loans

Converted

to Term

Loans

 

 

Total Loans

and Leases

 

June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

195,226

 

 

$

366,345

 

 

$

270,290

 

 

$

73,028

 

 

$

51,830

 

 

$

80,125

 

 

$

248,467

 

 

$

287

 

 

$

1,285,598

 

Special Mention

 

 

300

 

 

 

1,761

 

 

 

-

 

 

 

-

 

 

 

126

 

 

 

96

 

 

 

15,204

 

 

 

-

 

 

 

17,487

 

Classified

 

 

-

 

 

 

10,100

 

 

 

1,097

 

 

 

-

 

 

 

1,727

 

 

 

6,765

 

 

 

1,022

 

 

 

34

 

 

 

20,745

 

Total Commercial and

   Industrial

 

$

195,526

 

 

$

378,206

 

 

$

271,387

 

 

$

73,028

 

 

$

53,683

 

 

$

86,986

 

 

$

264,693

 

 

$

321

 

 

$

1,323,830

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

-

 

 

$

14,693

 

 

$

17,271

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

31,964

 

Total Paycheck Protection Program

 

$

-

 

 

$

14,693

 

 

$

17,271

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

31,964

 

Commercial Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

614,389

 

 

$

886,809

 

 

$

704,185

 

 

$

314,820

 

 

$

202,411

 

 

$

567,705

 

 

$

51,876

 

 

$

-

 

 

$

3,342,195

 

Special Mention

 

 

-

 

 

 

38,090

 

 

 

31,276

 

 

 

-

 

 

 

31,504

 

 

 

4,773

 

 

 

-

 

 

 

-

 

 

 

105,643

 

Classified

 

 

344

 

 

 

3,704

 

 

 

7,298

 

 

 

632

 

 

 

-

 

 

 

4,310

 

 

 

-

 

 

 

-

 

 

 

16,288

 

Total Commercial

   Mortgage

 

$

614,733

 

 

$

928,603

 

 

$

742,759

 

 

$

315,452

 

 

$

233,915

 

 

$

576,788

 

 

$

51,876

 

 

$

-

 

 

$

3,464,126

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

45,104

 

 

$

54,040

 

 

$

112,289

 

 

$

17,082

 

 

$

-

 

 

$

595

 

 

$

17,067

 

 

$

-

 

 

$

246,177

 

Total Construction

 

$

45,104

 

 

$

54,040

 

 

$

112,289

 

 

$

17,082

 

 

$

-

 

 

$

595

 

 

$

17,067

 

 

$

-

 

 

$

246,177

 

Lease Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

9,007

 

 

$

19,723

 

 

$

13,618

 

 

$

13,190

 

 

$

7,816

 

 

$

25,397

 

 

$

-

 

 

$

-

 

 

$

88,751

 

Special Mention

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

784

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

784

 

Total Lease

Financing

 

$

9,007

 

 

$

19,723

 

 

$

13,618

 

 

$

13,190

 

 

$

8,600

 

 

$

25,397

 

 

$

-

 

 

$

-

 

 

$

89,535

 

Total Commercial

 

$

864,370

 

 

$

1,395,265

 

 

$

1,157,324

 

 

$

418,752

 

 

$

296,198

 

 

$

689,766

 

 

$

333,636

 

 

$

321

 

 

$

5,155,632

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

511,952

 

 

$

1,338,350

 

 

$

1,065,284

 

 

$

330,487

 

 

$

150,344

 

 

$

1,085,392

 

 

$

-

 

 

$

-

 

 

$

4,481,809

 

Classified

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

838

 

 

 

3,924

 

 

 

-

 

 

 

-

 

 

 

4,762

 

Total Residential

   Mortgage

 

$

511,952

 

 

$

1,338,350

 

 

$

1,065,284

 

 

$

330,487

 

 

$

151,182

 

 

$

1,089,316

 

 

$

-

 

 

$

-

 

 

$

4,486,571

 

Home Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

1,594

 

 

$

2,061,013

 

 

$

34,049

 

 

$

2,096,656

 

Classified

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

312

 

 

 

3,980

 

 

 

664

 

 

 

4,956

 

Total Home Equity

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

1,906

 

 

$

2,064,993

 

 

$

34,713

 

 

$

2,101,612

 

Automobile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

189,177

 

 

$

255,583

 

 

$

124,837

 

 

$

107,936

 

 

$

65,561

 

 

$

31,943

 

 

$

-

 

 

$

-

 

 

$

775,037

 

Classified

 

 

-

 

 

 

10

 

 

 

6

 

 

 

-

 

 

 

-

 

 

 

12

 

 

 

-

 

 

 

-

 

 

 

28

 

Total Automobile

 

$

189,177

 

 

$

255,593

 

 

$

124,843

 

 

$

107,936

 

 

$

65,561

 

 

$

31,955

 

 

$

-

 

 

$

-

 

 

$

775,065

 

Other1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

112,308

 

 

$

147,605

 

 

$

40,994

 

 

$

64,199

 

 

$

27,258

 

 

$

15,033

 

 

$

23,917

 

 

$

1,269

 

 

$

432,583

 

Classified

 

 

-

 

 

 

-

 

 

 

19

 

 

 

49

 

 

 

17

 

 

 

24

 

 

 

-

 

 

 

1

 

 

 

110

 

Total Other

 

$

112,308

 

 

$

147,605

 

 

$

41,013

 

 

$

64,248

 

 

$

27,275

 

 

$

15,057

 

 

$

23,917

 

 

$

1,270

 

 

$

432,693

 

Total Consumer

 

$

813,437

 

 

$

1,741,548

 

 

$

1,231,140

 

 

$

502,671

 

 

$

244,018

 

 

$

1,138,234

 

 

$

2,088,910

 

 

$

35,983

 

 

$

7,795,941

 

Total Loans and Leases

 

$

1,677,807

 

 

$

3,136,813

 

 

$

2,388,464

 

 

$

921,423

 

 

$

540,216

 

 

$

1,828,000

 

 

$

2,422,546

 

 

$

36,304

 

 

$

12,951,573

 

 

1

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

For the six months ended June 30, 2022, $2.8 million revolving loans were converted to term loans.

14


Table of Contents

 

The following presents by credit quality indicator, loan class, and year of origination, the amortized cost basis of the Company’s loans and leases as of December 31, 2021.

 

 

 

Term Loans by Origination Year

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

2021

 

 

2020

 

 

2019

 

 

2018

 

 

2017

 

 

Prior

 

 

Revolving

Loans

 

 

Revolving

Loans

Converted

to Term

Loans

 

 

Total Loans

and Leases

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

455,984

 

 

$

301,646

 

 

$

79,826

 

 

$

68,026

 

 

$

27,246

 

 

$

75,321

 

 

$

256,240

 

 

$

471

 

 

$

1,264,760

 

Special Mention

 

 

1,966

 

 

 

32,667

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

101

 

 

 

27,031

 

 

 

-

 

 

 

61,765

 

Classified

 

 

10,851

 

 

 

1,919

 

 

 

87

 

 

 

1,990

 

 

 

505

 

 

 

17,481

 

 

 

2,509

 

 

 

54

 

 

 

35,396

 

Total Commercial and

   Industrial

 

$

468,801

 

 

$

336,232

 

 

$

79,913

 

 

$

70,016

 

 

$

27,751

 

 

$

92,903

 

 

$

285,780

 

 

$

525

 

 

$

1,361,921

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

86,484

 

 

$

40,295

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

126,779

 

Total Paycheck Protection Program

 

$

86,484

 

 

$

40,295

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

126,779

 

Commercial Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

958,719

 

 

$

736,155

 

 

$

338,160

 

 

$

261,991

 

 

$

178,436

 

 

$

459,337

 

 

$

53,386

 

 

$

-

 

 

$

2,986,184

 

Special Mention

 

 

68,768

 

 

 

39,773

 

 

 

-

 

 

 

30,000

 

 

 

-

 

 

 

6,069

 

 

 

-

 

 

 

-

 

 

 

144,610

 

Classified

 

 

3,740

 

 

 

7,815

 

 

 

640

 

 

 

-

 

 

 

-

 

 

 

9,141

 

 

 

-

 

 

 

-

 

 

 

21,336

 

Total Commercial

   Mortgage

 

$

1,031,227

 

 

$

783,743

 

 

$

338,800

 

 

$

291,991

 

 

$

178,436

 

 

$

474,547

 

 

$

53,386

 

 

$

-

 

 

$

3,152,130

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

67,069

 

 

$

94,878

 

 

$

40,051

 

 

$

-

 

 

$

596

 

 

$

-

 

 

$

17,660

 

 

$

-

 

 

$

220,254

 

Special Mention

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total Construction

 

$

67,069

 

 

$

94,878

 

 

$

40,051

 

 

$

-

 

 

$

596

 

 

$

-

 

 

$

17,660

 

 

$

-

 

 

$

220,254

 

Lease Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

21,637

 

 

$

15,075

 

 

$

15,697

 

 

$

9,902

 

 

$

2,004

 

 

$

39,937

 

 

$

-

 

 

$

-

 

 

$

104,252

 

Classified

 

 

-

 

 

 

-

 

 

 

-

 

 

 

856

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

856

 

Total Lease

Financing

 

$

21,637

 

 

$

15,075

 

 

$

15,697

 

 

$

10,758

 

 

$

2,004

 

 

$

39,937

 

 

$

-

 

 

$

-

 

 

$

105,108

 

Total Commercial

 

$

1,675,218

 

 

$

1,270,223

 

 

$

474,461

 

 

$

372,765

 

 

$

208,787

 

 

$

607,387

 

 

$

356,826

 

 

$

525

 

 

$

4,966,192

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,392,337

 

 

$

1,131,330

 

 

$

367,525

 

 

$

177,215

 

 

$

256,825

 

 

$

982,759

 

 

$

-

 

 

$

-

 

 

$

4,307,991

 

Classified

 

 

-

 

 

 

-

 

 

 

294

 

 

 

-

 

 

 

905

 

 

 

412

 

 

 

-

 

 

 

-

 

 

 

1,611

 

Total Residential

   Mortgage

 

$

1,392,337

 

 

$

1,131,330

 

 

$

367,819

 

 

$

177,215

 

 

$

257,730

 

 

$

983,171

 

 

$

-

 

 

$

-

 

 

$

4,309,602

 

Home Equity 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

2,986

 

 

$

1,795,107

 

 

$

35,427

 

 

$

1,833,520

 

Classified

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

58

 

 

 

2,649

 

 

 

361

 

 

 

3,068

 

Total Home Equity

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

3,044

 

 

$

1,797,756

 

 

$

35,788

 

 

$

1,836,588

 

Automobile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

301,285

 

 

$

152,022

 

 

$

138,887

 

 

$

91,411

 

 

$

33,268

 

 

$

18,963

 

 

$

-

 

 

$

-

 

 

$

735,836

 

Classified

 

 

165

 

 

 

85

 

 

 

134

 

 

 

137

 

 

 

120

 

 

 

88

 

 

 

-

 

 

 

-

 

 

 

729

 

Total Automobile

 

$

301,450

 

 

$

152,107

 

 

$

139,021

 

 

$

91,548

 

 

$

33,388

 

 

$

19,051

 

 

$

-

 

 

$

-

 

 

$

736,565

 

Other 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

172,735

 

 

$

49,769

 

 

$

92,983

 

 

$

44,489

 

 

$

16,218

 

 

$

6,444

 

 

$

25,622

 

 

$

1,444

 

 

$

409,704

 

Classified

 

 

39

 

 

 

90

 

 

 

183

 

 

 

47

 

 

 

27

 

 

 

17

 

 

 

22

 

 

 

-

 

 

 

425

 

Total Other

 

$

172,774

 

 

$

49,859

 

 

$

93,166

 

 

$

44,536

 

 

$

16,245

 

 

$

6,461

 

 

$

25,644

 

 

$

1,444

 

 

$

410,129

 

Total Consumer

 

$

1,866,561

 

 

$

1,333,296

 

 

$

600,006

 

 

$

313,299

 

 

$

307,363

 

 

$

1,011,727

 

 

$

1,823,400

 

 

$

37,232

 

 

$

7,292,884

 

Total Loans and Leases

 

$

3,541,779

 

 

$

2,603,519

 

 

$

1,074,467

 

 

$

686,064

 

 

$

516,150

 

 

$

1,619,114

 

 

$

2,180,226

 

 

$

37,757

 

 

$

12,259,076

 

 

1

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

2

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

For the year ended December 31, 2021, $4.1 million revolving loans were converted to term loans.

15


Table of Contents

 

 

Aging Analysis

Loans and leases are considered to be past due once becoming 30 days delinquent.  For the consumer portfolio, this generally represents two missed monthly payments.  The following presents by class, an aging analysis of the Company’s loan and lease portfolio as of June 30, 2022, and December 31, 2021.

 

(dollars in thousands)

 

30 - 59

Days

Past Due

 

 

60 - 89

Days

Past Due

 

 

Past Due

90 Days

or More

 

 

Non-

Accrual

 

 

Total

Past Due

and Non-

Accrual

 

 

Current

 

 

Total

Loans and

Leases

 

 

Non-

Accrual

Loans

and Leases

that are

Current 2

 

As of June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

83

 

 

$

12

 

 

$

 

 

$

85

 

 

$

180

 

 

$

1,323,650

 

 

$

1,323,830

 

 

$

63

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,964

 

 

 

31,964

 

 

 

 

Commercial Mortgage

 

 

291

 

 

 

 

 

 

 

 

 

3,462

 

 

 

3,753

 

 

 

3,460,373

 

 

 

3,464,126

 

 

 

3,462

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

246,177

 

 

 

246,177

 

 

 

 

Lease Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

89,535

 

 

 

89,535

 

 

 

 

Total Commercial

 

 

374

 

 

 

12

 

 

 

 

 

 

3,547

 

 

 

3,933

 

 

 

5,151,699

 

 

 

5,155,632

 

 

 

3,525

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,340

 

 

 

1,555

 

 

 

2,638

 

 

 

5,179

 

 

 

13,712

 

 

 

4,472,859

 

 

 

4,486,571

 

 

 

271

 

Home Equity

 

 

1,796

 

 

 

629

 

 

 

2,029

 

 

 

4,435

 

 

 

8,889

 

 

 

2,092,723

 

 

 

2,101,612

 

 

 

689

 

Automobile

 

 

9,617

 

 

 

1,149

 

 

 

359

 

 

 

 

 

 

11,125

 

 

 

763,940

 

 

 

775,065

 

 

 

 

Other 1

 

 

1,807

 

 

 

757

 

 

 

508

 

 

 

 

 

 

3,072

 

 

 

429,621

 

 

 

432,693

 

 

 

 

Total Consumer

 

 

17,560

 

 

 

4,090

 

 

 

5,534

 

 

 

9,614

 

 

 

36,798

 

 

 

7,759,143

 

 

 

7,795,941

 

 

 

960

 

Total

 

$

17,934

 

 

$

4,102

 

 

$

5,534

 

 

$

13,161

 

 

$

40,731

 

 

$

12,910,842

 

 

$

12,951,573

 

 

$

4,485

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

2,006

 

 

$

14

 

 

$

 

 

$

243

 

 

$

2,263

 

 

$

1,359,658

 

 

$

1,361,921

 

 

$

151

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

126,779

 

 

 

126,779

 

 

 

 

Commercial Mortgage

 

 

 

 

 

 

 

 

 

 

 

8,205

 

 

 

8,205

 

 

 

3,143,925

 

 

 

3,152,130

 

 

 

8,205

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

220,254

 

 

 

220,254

 

 

 

 

Lease Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

105,108

 

 

 

105,108

 

 

 

 

Total Commercial

 

 

2,006

 

 

 

14

 

 

 

 

 

 

8,448

 

 

 

10,468

 

 

 

4,955,724

 

 

 

4,966,192

 

 

 

8,356

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

2,046

 

 

 

1,263

 

 

 

3,159

 

 

 

3,305

 

 

 

9,773

 

 

 

4,299,829

 

 

 

4,309,602

 

 

 

 

Home Equity

 

 

1,791

 

 

 

748

 

 

 

3,456

 

 

 

4,881

 

 

 

10,876

 

 

 

1,825,712

 

 

 

1,836,588

 

 

 

1,544

 

Automobile

 

 

7,804

 

 

 

1,495

 

 

 

729

 

 

 

 

 

 

10,028

 

 

 

726,537

 

 

 

736,565

 

 

 

 

Other 1

 

 

2,686

 

 

 

904

 

 

 

426

 

 

 

 

 

 

4,016

 

 

 

406,113

 

 

 

410,129

 

 

 

 

Total Consumer

 

 

14,327

 

 

 

4,410

 

 

 

7,770

 

 

 

8,186

 

 

 

34,693

 

 

 

7,258,191

 

 

 

7,292,884

 

 

 

1,544

 

Total

 

$

16,333

 

 

$

4,424

 

 

$

7,770

 

 

$

16,634

 

 

$

45,161

 

 

$

12,213,915

 

 

$

12,259,076

 

 

$

9,900

 

 

1

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

2

Represents non-accrual loans that are not past due 30 days or more; however, full payment of principal and interest is still not expected.

16


Table of Contents

 

 

Non-Accrual Loans and Leases

The following presents the non-accrual loans and leases as of June 30, 2022, and December 31, 2021.

 

 

 

June 30, 2022

 

 

December 31, 2021

 

(dollars in thousands)

 

Non-accrual

loans with a

related ACL

 

 

Non-accrual

loans without

a related ACL

 

 

Total Non-

accrual loans

 

 

Non-accrual

loans with a

related ACL

 

 

Non-accrual

loans without

a related ACL

 

 

Total Non-

accrual loans

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

85

 

 

$

 

 

$

85

 

 

$

243

 

 

$

 

 

$

243

 

Commercial Mortgage

 

 

 

 

 

3,462

 

 

 

3,462

 

 

 

4,661

 

 

 

3,544

 

 

 

8,205

 

Total Commercial

 

 

85

 

 

 

3,462

 

 

 

3,547

 

 

 

4,904

 

 

 

3,544

 

 

 

8,448

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,983

 

 

 

196

 

 

 

5,179

 

 

 

2,959

 

 

 

346

 

 

 

3,305

 

Home Equity

 

 

4,435

 

 

 

 

 

 

4,435

 

 

 

4,881

 

 

 

 

 

 

4,881

 

Total Consumer

 

 

9,418

 

 

 

196

 

 

 

9,614

 

 

 

7,840

 

 

 

346

 

 

 

8,186

 

Total

 

$

9,503

 

 

$

3,658

 

 

$

13,161

 

 

$

12,744

 

 

$

3,890

 

 

$

16,634

 

 

All payments received while on non-accrual status are applied against the principal balance of the loan or lease.  The Company does not recognize interest income while loans or leases are on non-accrual status.

Modifications

A modification of a loan constitutes a troubled debt restructuring (“TDR”) when the Company, for economic or legal reasons related to a borrower’s financial difficulties, grants a concession to the borrower that it would not otherwise consider.  Loans modified in a TDR were $50.3 million as of June 30, 2022, and $70.0 million as of December 31, 2021.  There were $0.1 million and $0.2 million commitments to lend additional funds on loans modified in a TDR as of June 30, 2022, and December 31, 2021, respectively.

Loans modified in a TDR may be on non-accrual status and partial charge-offs have in some cases already been taken against the outstanding loan balance.  As a result, loans modified in a TDR may have the financial effect of reducing the specific Allowance associated with the loan because the potential loss has been recognized.  An Allowance for impaired commercial and consumer loans that have been modified in a TDR is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price, or the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent.  Management exercises significant judgment in developing these estimates.

The following presents by class, information related to loans modified in a TDR during the three and six months ended June 30, 2022, and June 30, 2021.

 

 

 

Loans Modified as a TDR for the

Three Months Ended June 30, 2022

 

 

Loans Modified as a TDR for the

Three Months Ended June 30, 2021

 

 

 

 

 

 

 

Recorded

 

 

Increase in

 

 

 

 

 

 

Recorded

 

 

Increase in

 

Troubled Debt Restructurings

 

 

 

 

 

Investment

 

 

Allowance

 

 

 

 

 

 

Investment

 

 

Allowance

 

(dollars in thousands)

 

Number of Contracts

 

 

(as of period end)1

 

 

(as of period end)

 

 

Number of Contracts

 

 

(as of period end)1

 

 

(as of period end)

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

$

 

 

$

 

 

 

 

 

$

 

 

$

 

Total Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

1

 

 

 

407

 

 

 

13

 

 

 

7

 

 

 

3,714

 

 

 

120

 

Home Equity

 

 

1

 

 

 

53

 

 

 

 

 

 

5

 

 

 

462

 

 

 

9

 

Automobile

 

 

29

 

 

 

625

 

 

 

8

 

 

 

187

 

 

 

3,797

 

 

 

52

 

Other 2

 

 

11

 

 

 

87

 

 

 

3

 

 

 

105

 

 

 

1,010

 

 

 

38

 

Total Consumer

 

 

42

 

 

 

1,172

 

 

 

24

 

 

 

304

 

 

 

8,983

 

 

 

219

 

Total

 

 

42

 

 

$

1,172

 

 

$

24

 

 

 

304

 

 

$

8,983

 

 

$

219

 

17


Table of Contents

 

 

 

 

 

Loans Modified as a TDR for the

Six Months Ended June 30, 2022

 

 

Loans Modified as a TDR for the

Six Months Ended June 30, 2021

 

 

 

 

 

 

 

Recorded

 

 

Increase in

 

 

 

 

 

 

Recorded

 

 

Increase in

 

Troubled Debt Restructurings

 

 

 

 

 

Investment

 

 

Allowance

 

 

 

 

 

 

Investment

 

 

Allowance

 

(dollars in thousands)

 

Number of Contracts

 

 

(as of period end)1

 

 

(as of period end)

 

 

Number of Contracts

 

 

(as of period end)1

 

 

(as of period end)

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

$

 

 

$

 

 

 

5

 

 

$

109

 

 

$

2

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial

 

 

 

 

 

 

 

 

 

 

 

5

 

 

 

109

 

 

 

2

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

5

 

 

 

1,215

 

 

 

71

 

 

 

7

 

 

 

3,714

 

 

 

120

 

Home Equity

 

 

2

 

 

 

88

 

 

 

5

 

 

 

7

 

 

 

717

 

 

 

36

 

Automobile 2

 

 

56

 

 

 

1,149

 

 

 

15

 

 

 

570

 

 

 

11,670

 

 

 

162

 

Other 2,3

 

 

32

 

 

 

223

 

 

 

8

 

 

 

320

 

 

 

2,932

 

 

 

111

 

Total Consumer

 

 

95

 

 

 

2,675

 

 

 

99

 

 

 

904

 

 

 

19,033

 

 

 

429

 

Total

 

 

95

 

 

$

2,675

 

 

$

99

 

 

 

909

 

 

$

19,142

 

 

$

431

 

1

The period end balances reflect all paydowns and charge-offs since the modification date.  TDRs fully paid-off, charged-off, or foreclosed upon by period end are not included.

2

Comprised of other revolving credit and installment financing.

 

The following presents by class, all loans modified in a TDR that defaulted during the three and six months ended June 30, 2022, and June 30, 2021, and within twelve months of their modification date.  A TDR is considered to be in default once it becomes 60 days or more past due following a modification.

 

 

 

Three Months Ended June 30, 2022

 

 

Three Months Ended June 30, 2021

 

TDRs that Defaulted During the Period,

 

 

 

 

 

Recorded

 

 

 

 

 

 

Recorded

 

Within Twelve Months of their Modification Date

 

Number of

 

 

Investment

 

 

Number of

 

 

Investment

 

(dollars in thousands)

 

Contracts

 

 

(as of period end)1

 

 

Contracts

 

 

(as of period end)1

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home Equity

 

 

 

 

$

 

 

 

 

 

$

 

Automobile

 

 

6

 

 

 

151

 

 

 

16

 

 

 

296

 

Other 2

 

 

4

 

 

 

29

 

 

 

12

 

 

 

140

 

Total Consumer

 

 

10

 

 

 

180

 

 

 

28

 

 

 

436

 

Total

 

 

10

 

 

$

180

 

 

 

28

 

 

$

436

 

 

 

 

Six Months Ended June 30, 2022

 

 

Six Months Ended June 30, 2021

 

TDRs that Defaulted During the Period,

 

 

 

 

 

Recorded

 

 

 

 

 

 

Recorded

 

Within Twelve Months of their Modification Date

 

Number of

 

 

Investment

 

 

Number of

 

 

Investment

 

(dollars in thousands)

 

Contracts

 

 

(as of period end)1

 

 

Contracts

 

 

(as of period end)1

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

1

 

 

$

180

 

 

 

1

 

 

$

534

 

Home Equity

 

 

1

 

 

 

80

 

 

 

 

 

 

 

Automobile

 

 

15

 

 

 

298

 

 

 

23

 

 

 

385

 

Other 2

 

 

14

 

 

 

104

 

 

 

23

 

 

 

216

 

Total Consumer

 

 

31

 

 

 

662

 

 

 

47

 

 

 

1,135

 

Total

 

 

31

 

 

$

662

 

 

 

47

 

 

$

1,135

 

1

The period end balances reflect all paydowns and charge-offs since the modification date.  TDRs fully paid-off, charged-off, or foreclosed upon by period end are not included.

2

Comprised of other revolving credit and installment financing.

Commercial and consumer loans modified in a TDR are closely monitored for delinquency as an early indicator of possible future default.  If loans modified in a TDR subsequently default, the Company evaluates the loan for possible further impairment.  The specific Allowance associated with the loan may be changed by additional increases, adjustments, or partial charge-offs to further write-down the carrying value of the loan.

18


Table of Contents

 

In accordance with Section 4013 of the CARES Act and the joint agency statement issued by banking agencies, certain qualified loan and lease modifications related to the COVID-19 pandemic are not accounted for as TDRs.  These loan and lease modifications totaled $32.4 million (4 loans) for the commercial segment as of June 30, 2022, and $40.5 million (8 loans) for the commercial segment and $3.1 million (11 loans) for the consumer segment as of December 31, 2021.

Foreclosure Proceedings

Consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure totaled $4.6 million as of June 30, 2022.

Note 5.  Mortgage Servicing Rights

The Company’s portfolio of residential mortgage loans serviced for third parties was $2.6 billion as of June 30, 2022, and $2.7 billion as of December 31, 2021.  Substantially all of these loans were originated by the Company and sold to third parties on a non-recourse basis with servicing rights retained.  These retained servicing rights are recorded as a servicing asset and are initially recorded at fair value (see Note 13 Fair Value of Assets and Liabilities for more information).  Changes to the balance of mortgage servicing rights are recorded in mortgage banking income in the Company’s consolidated statements of income.

The Company’s mortgage servicing activities include collecting principal, interest, and escrow payments from borrowers; making tax and insurance payments on behalf of borrowers; monitoring delinquencies and executing foreclosure proceedings; and accounting for and remitting principal and interest payments to investors.  Servicing income, including late and ancillary fees, was $1.5 million and $1.6 million for the three months ended June 30, 2022, and June 30, 2021, respectively, and $3.0 million and $3.2 million for the six months ended June 30, 2022 and 2021, respectively.  Servicing income is recorded in mortgage banking income in the Company’s consolidated statements of income.  The Company’s residential mortgage investor loan servicing portfolio is primarily comprised of fixed rate loans concentrated in Hawaii.

For the three and six months ended June 30, 2022, and June 30, 2021, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the fair value measurement method was as follows:

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

(dollars in thousands)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Balance at Beginning of Period

 

$

781

 

 

$

919

 

 

$

800

 

 

$

958

 

Change in Fair Value Due to Payoffs

 

 

(34

)

 

 

(44

)

 

 

(53

)

 

 

(83

)

Balance at End of Period

 

$

747

 

 

$

875

 

 

$

747

 

 

$

875

 

 

For the three and six months ended June 30, 2022 and 2021, the change in the carrying value of the Company’s mortgage servicing rights accounted for under the amortization method was as follows:

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

(dollars in thousands)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Balance at Beginning of Period

 

$

23,187

 

 

$

21,401

 

 

$

21,451

 

 

$

18,694

 

Servicing Rights that Resulted From Asset Transfers

 

 

205

 

 

 

1,260

 

 

 

956

 

 

 

2,940

 

Amortization

 

 

(599

)

 

 

(996

)

 

 

(1,443

)

 

 

(2,159

)

Valuation Allowance Recovery (Provision)

 

 

0

 

 

 

(1,067

)

 

 

1,829

 

 

 

1,123

 

Balance at End of Period

 

$

22,793

 

 

$

20,598

 

 

$

22,793

 

 

$

20,598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Valuation Allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

 

 

$

(1,702

)

 

$

(1,829

)

 

$

(3,892

)

Valuation Allowance Recovery (Provision)

 

 

 

 

 

(1,067

)

 

 

1,829

 

 

 

1,123

 

Balance at End of Period

 

$

 

 

$

(2,769

)

 

$

 

 

$

(2,769

)

Fair Value of Mortgage Servicing Rights Accounted for

   Under the Amortization Method

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of Period

 

$

26,088

 

 

$

21,401

 

 

$

21,451

 

 

$

18,694

 

End of Period

 

$

28,314

 

 

$

20,598

 

 

$

28,314

 

 

$

20,598

 

 

19


Table of Contents

 

 

The key data and assumptions used in estimating the fair value of the Company’s mortgage servicing rights as of June 30, 2022, and December 31, 2021, were as follows:

 

 

June 30,

2022

 

 

December 31,

2021

 

Weighted-Average Constant Prepayment Rate 1

 

 

4.46

%

 

 

10.70

%

Weighted-Average Life (in years)

 

 

9.43

 

 

 

6.18

 

Weighted-Average Note Rate

 

 

3.58

%

 

 

3.62

%

Weighted-Average Discount Rate 2

 

 

9.48

%

 

 

7.04

%

 

1

Represents annualized loan prepayment rate assumption.

2

Derived from multiple interest rate scenarios that incorporate a spread to a market yield curve and market volatilities.

A sensitivity analysis of the Company’s fair value of mortgage servicing rights to changes in certain key assumptions as of June 30, 2022, and December 31, 2021, is presented in the following table.

(dollars in thousands)

 

June 30,

2022

 

 

December 31,

2021

 

Constant Prepayment Rate

 

 

 

 

 

 

 

 

Decrease in fair value from 25 basis points (“bps”) adverse change

 

$

(366

)

 

$

(252

)

Decrease in fair value from 50 bps adverse change

 

 

(725

)

 

 

(498

)

Discount Rate

 

 

 

 

 

 

 

 

Decrease in fair value from 25 bps adverse change

 

 

(334

)

 

 

(223

)

Decrease in fair value from 50 bps adverse change

 

 

(661

)

 

 

(441

)

 

This analysis generally cannot be extrapolated because the relationship of a change in one key assumption to the change in the fair value of the Company’s mortgage servicing rights usually is not linear.  Also, the effect of changing one key assumption without changing other assumptions is not realistic.

Note 6.  Affordable Housing Projects Tax Credit Partnerships

The Company makes equity investments in various limited partnerships or limited liability companies that sponsor affordable housing projects utilizing the Low Income Housing Tax Credit (“LIHTC”) pursuant to Section 42 of the Internal Revenue Code.  The purpose of these investments is to achieve a satisfactory return on capital, to facilitate the sale of affordable housing product offerings, and to assist in achieving goals associated with the Community Reinvestment Act.  The primary activities of these entities include the identification, development, and operation of multi-family housing that is leased to qualifying residential tenants.  Generally, these types of investments are funded through a combination of debt and equity.

The Company is a limited partner or non-managing member in each LIHTC limited partnership or limited liability company, respectively.  Each of these entities is managed by an unrelated third-party general partner or managing member who exercises significant control over the affairs of the entity.  The general partner or managing member has all the rights, powers and authority granted or permitted to be granted to a general partner of a limited partnership or managing member of a limited liability company.  Duties entrusted to the general partner or managing member include, but are not limited to: investment in operating companies, company expenditures, investment of excess funds, borrowing funds, employment of agents, disposition of fund property, prepayment and refinancing of liabilities, votes and consents, contract authority, disbursement of funds, accounting methods, tax elections, bank accounts, insurance, litigation, cash reserve, and use of working capital reserve funds.  Except for limited rights granted to the limited partner(s) or non-managing member(s) relating to the approval of certain transactions, the limited partner(s) and non-managing member(s) may not participate in the operation, management, or control of the entity’s business, transact any business in the entity’s name or have any power to sign documents for or otherwise bind the entity.  In addition, the general partner or managing member may only be removed by the limited partner(s) or managing member(s) in the event of a failure to comply with the terms of the agreement or negligence in performing its duties.

20


Table of Contents

 

The general partner or managing member of each entity has both the power to direct the activities which most significantly affect the performance of each entity and the obligation to absorb losses or the right to receive benefits that could be significant to the entities.  Therefore, the Company has determined that it is not the primary beneficiary of any LIHTC entity.  The Company uses the effective yield method to account for its pre-2015 investments in these entities.  Beginning January 1, 2015, any new investments that meet the requirements of the proportional amortization method are recognized using the proportional amortization method.  The Company’s net affordable housing tax credit investments and related unfunded commitments were $125.5 million and $134.7 million as of June 30, 2022, and December 31, 2021, respectively, and are included in other assets in the consolidated statements of condition.

Unfunded Commitments

As of June 30, 2022, the expected payments for unfunded affordable housing commitments were as follows:

 

(dollars in thousands)

 

Amount

 

2022

 

$

5,074

 

2023

 

 

811

 

2024

 

 

21,432

 

2025

 

 

756

 

2026

 

 

81

 

Thereafter

 

 

13,332

 

Total Unfunded Commitments

 

$

41,486

 

 

The following table presents tax credits and other tax benefits recognized and amortization expense related to affordable housing for the three and six months ended June 30, 2022, and June 30, 2021.

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

(dollars in thousands)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Effective Yield Method

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax credits and other tax benefits recognized

 

$

1,528

 

 

$

2,151

 

 

$

3,066

 

 

$

4,302

 

Amortization Expense in Provision for Income Taxes

 

 

1,296

 

 

 

1,670

 

 

 

2,593

 

 

 

3,362

 

Proportional Amortization Method

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax credits and other tax benefits recognized

 

$

3,794

 

 

$

2,879

 

 

$

7,579

 

 

$

5,470

 

Amortization Expense in Provision for Income Taxes

 

 

3,265

 

 

 

2,385

 

 

 

6,529

 

 

 

4,711

 

 

There were no impairment losses related to LIHTC investments during the six months ended June 30, 2022, and June 30, 2021.

Note 7.  Securities Sold Under Agreements to Repurchase

 

The following table presents the remaining contractual maturities of the Company’s repurchase agreements as of June 30, 2022, and December 31, 2021, disaggregated by the class of collateral pledged.

 

 

 

Remaining Contractual Maturity of Repurchase Agreements

 

(dollars in thousands)

 

Up to

90 days

 

 

91-365

days

 

 

1-3 Years

 

 

After

3 Years

 

 

Total

 

June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class of Collateral Pledged:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by States and Political Subdivisions

 

$

 

 

$

 

 

$

490

 

 

$

 

 

$

490

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

 

 

 

 

 

 

30,277

 

 

 

1,507

 

 

 

31,784

 

Residential - U.S. Government-Sponsored Enterprises

 

 

 

 

 

 

 

 

244,723

 

 

 

148,493

 

 

 

393,216

 

Total

 

$

 

 

$

 

 

$

275,490

 

 

$

150,000

 

 

$

425,490

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class of Collateral Pledged:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by States and Political Subdivisions

 

$

 

 

$

 

 

$

 

 

$

490

 

 

$

490

 

Mortgage-Backed Securities: 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

 

 

 

 

 

 

38,685

 

 

 

13,407

 

 

 

52,092

 

Residential - U.S. Government-Sponsored Enterprises

 

 

 

 

 

 

 

 

236,315

 

 

 

161,593

 

 

 

397,908

 

Total

 

$

 

 

$

 

 

$

275,000

 

 

$

175,490

 

 

$

450,490

 

 

21


Table of Contents

 

 

 

The following table presents the assets and liabilities subject to an enforceable master netting arrangement, or repurchase agreements as of June 30, 2022, and December 31, 2021.  The swap agreements the Company has with our commercial banking customers are not subject to an enforceable master netting arrangement, and therefore, are excluded from this table.  Centrally cleared swap agreements between the Company and institutional counterparties are also excluded from this table.  See Note 11 Derivative Financial Instruments for more information on swap agreements.

 

 

 

(i)

 

 

(ii)

 

 

(iii) = (i)-(ii)

 

 

(iv)

 

 

(v) = (iii)-(iv)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Amounts Not Offset in

the Statements of Condition

 

 

 

 

 

(dollars in thousands)

 

Gross Amounts

Recognized in

the Statements

of Condition

 

 

Gross Amounts

Offset in

the Statements

of Condition

 

 

Net Amounts

Presented in

the Statements

of Condition

 

 

Netting

Adjustments

per Master

Netting

Arrangements

 

 

Fair Value

of Collateral

Pledged/

Received 1

 

 

Net Amount

 

June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swap Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Institutional Counterparties

 

$

17,570

 

 

$

 

 

$

17,570

 

 

$

17,570

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swap Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Institutional Counterparties

 

$

3,717

 

 

$

 

 

$

3,717

 

 

$

3,717

 

 

$

 

 

$

 

Repurchase Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Private Institutions

 

 

425,000

 

 

 

 

 

 

425,000

 

 

 

 

 

 

425,000

 

 

 

 

Government Entities

 

 

490

 

 

 

 

 

 

490

 

 

 

 

 

 

490

 

 

 

 

 

 

$

425,490

 

 

$

 

 

$

425,490

 

 

$

 

 

$

425,490

 

 

$

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swap Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Institutional Counterparties

 

$

26

 

 

$

 

 

$

26

 

 

$

26

 

 

$

 

 

$

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swap Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Institutional Counterparties

 

 

5,948

 

 

 

 

 

 

5,948

 

 

 

26

 

 

 

5,922

 

 

 

 

Repurchase Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Private Institutions

 

 

450,000

 

 

 

 

 

 

450,000

 

 

 

 

 

 

450,000

 

 

 

 

Government Entities

 

 

490

 

 

 

 

 

 

490

 

 

 

 

 

 

490

 

 

 

 

 

 

$

450,490

 

 

$

 

 

$

450,490

 

 

$

 

 

$

450,490

 

 

$

 

 

1

The application of collateral cannot reduce the net amount below zero.  Therefore, excess collateral is not reflected in this table.  For interest rate swap agreements, the fair value of investment securities pledged was $45.1 million and $58.3 million as of June 30, 2022, and December 31, 2021, respectively. For repurchase agreements with private institutions, the fair value of investment securities pledged was $439.5 million and $523.4 million as of June 30, 2022, and December 31, 2021, respectively.  For repurchase agreements with government entities, the fair value of investment securities pledged was $1.0 million and $1.3 million as of June 30, 2022, and December 31, 2021, respectively.

22


Table of Contents

 

Note 8.  Accumulated Other Comprehensive Income (Loss)

The following table presents the components of other comprehensive income (loss) for the three and six months ended June 30, 2022, and June 30, 2021:

 

(dollars in thousands)

 

Before Tax

 

 

Tax Effect

 

 

Net of Tax

 

Three Months Ended June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) on Investment Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) Arising During the Period

 

$

(166,878

)

 

$

(44,233

)

 

$

(122,645

)

Amounts Reclassified from Accumulated Other Comprehensive Income (Loss)

   that (Increase) Decrease Net Income:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of Unrealized Holding (Gains) Losses on Held-to-

   Maturity Securities 1

 

 

(3

)

 

 

(1

)

 

 

(2

)

Net Unrealized Gains (Losses) on Investment Securities

 

 

(166,881

)

 

 

(44,234

)

 

 

(122,647

)

Defined Benefit Plans:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of Net Actuarial Losses (Gains)

 

 

542

 

 

 

145

 

 

 

397

 

Amortization of Prior Service Credit

 

 

(61

)

 

 

(16

)

 

 

(45

)

Defined Benefit Plans, Net

 

 

481

 

 

 

129

 

 

 

352

 

Other Comprehensive Income (Loss)

 

$

(166,400

)

 

$

(44,105

)

 

$

(122,295

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) on Investment Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) Arising During the Period

 

$

3,129

 

 

$

848

 

 

$

2,281

 

Amounts Reclassified from Accumulated Other Comprehensive Income (Loss)

   that (Increase) Decrease Net Income:

 

 

 

 

 

 

 

 

 

 

 

 

(Gain) Loss on Sale

 

 

(3,675

)

 

 

(992

)

 

 

(2,683

)

Amortization of Unrealized Holding (Gains) Losses on Held-to-

   Maturity Securities 1

 

 

380

 

 

 

101

 

 

 

279

 

Net Unrealized Gains (Losses) on Investment Securities

 

 

(166

)

 

 

(43

)

 

 

(123

)

Defined Benefit Plans:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of Net Actuarial Losses (Gains)

 

 

661

 

 

 

174

 

 

 

487

 

Amortization of Prior Service Credit

 

 

(62

)

 

 

(17

)

 

 

(45

)

Defined Benefit Plans, Net

 

 

599

 

 

 

157

 

 

 

442

 

Other Comprehensive Income (Loss)

 

$

433

 

 

$

114

 

 

$

319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) on Investment Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) Arising During the Period

 

$

(412,026

)

 

$

(109,208

)

 

$

(302,818

)

Amounts Reclassified from Accumulated Other Comprehensive Income (Loss)

   that (Increase) Decrease Net Income:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of Unrealized Holding (Gains) Losses on Held-to-

   Maturity Securities 1

 

 

63

 

 

 

16

 

 

 

47

 

Net Unrealized Gains (Losses) on Investment Securities

 

 

(411,963

)

 

 

(109,192

)

 

 

(302,771

)

Defined Benefit Plans:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of Net Actuarial Losses (Gains)

 

 

1,084

 

 

 

288

 

 

 

796

 

Amortization of Prior Service Credit

 

 

(123

)

 

 

(32

)

 

 

(91

)

Defined Benefit Plans, Net

 

 

961

 

 

 

256

 

 

 

705

 

Other Comprehensive Income (Loss)

 

$

(411,002

)

 

$

(108,936

)

 

$

(302,066

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) on Investment Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) Arising During the Period

 

$

(65,097

)

 

$

(17,235

)

 

$

(47,862

)

Amounts Reclassified from Accumulated Other Comprehensive Income (Loss)

   that (Increase) Decrease Net Income:

 

 

 

 

 

 

 

 

 

 

 

 

(Gain) Loss on Sale

 

 

(3,675

)

 

 

(992

)

 

 

(2,683

)

Amortization of Unrealized Holding (Gains) Losses on Held-to-

   Maturity Securities 1

 

 

506

 

 

 

134

 

 

 

372

 

Net Unrealized Gains (Losses) on Investment Securities

 

 

(68,266

)

 

 

(18,093

)

 

 

(50,173

)

Defined Benefit Plans:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of Net Actuarial Losses (Gains)

 

 

1,323

 

 

 

350

 

 

 

973

 

Amortization of Prior Service Credit

 

 

(123

)

 

 

(33

)

 

 

(90

)

Defined Benefit Plans, Net

 

 

1,200

 

 

 

317

 

 

 

883

 

Other Comprehensive Income (Loss)

 

$

(67,066

)

 

$

(17,776

)

 

$

(49,290

)

 

1

The amount relates to the amortization/accretion of unrealized net gains and losses related to the Company’s reclassification of available-for-sale investment securities to the held-to-maturity category.  The unrealized net gains/losses will be amortized/accreted over the remaining life of the investment securities as an adjustment of yield.

23


Table of Contents

 

The following table presents the changes in each component of accumulated other comprehensive income (loss), net of tax, for the three and six months ended June 30, 2022, and June 30, 2021:

 

(dollars in thousands)

 

Investment

Securities-

Available-

for-Sale

 

 

Investment

Securities-

Held-to-Maturity

 

 

Defined Benefit

Plans

 

 

Accumulated

Other

Comprehensive

Income (Loss)

 

Three Months Ended June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

(213,113

)

 

$

103

 

 

$

(33,143

)

 

$

(246,153

)

Other Comprehensive Income (Loss) Before Reclassifications

 

 

(122,645

)

 

 

 

 

 

 

 

 

(122,645

)

Amounts Reclassified from Accumulated Other

   Comprehensive Income (Loss)

 

 

 

 

 

(2

)

 

 

352

 

 

 

350

 

Total Other Comprehensive Income (Loss)

 

 

(122,645

)

 

 

(2

)

 

 

352

 

 

 

(122,295

)

Balance at End of Period

 

$

(335,758

)

 

$

101

 

 

$

(32,791

)

 

$

(368,448

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

1,352

 

 

$

(330

)

 

$

(42,809

)

 

$

(41,787

)

Other Comprehensive Income (Loss) Before Reclassifications

 

 

2,281

 

 

 

 

 

 

 

 

 

2,281

 

Amounts Reclassified from Accumulated Other

   Comprehensive Income (Loss)

 

 

(2,683

)

 

 

279

 

 

 

442

 

 

 

(1,962

)

Total Other Comprehensive Income (Loss)

 

 

(402

)

 

 

279

 

 

 

442

 

 

 

319

 

Balance at End of Period

 

$

950

 

 

$

(51

)

 

$

(42,367

)

 

$

(41,468

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

(32,940

)

 

$

54

 

 

$

(33,496

)

 

$

(66,382

)

Other Comprehensive Income (Loss) Before Reclassifications

 

 

(302,818

)

 

 

 

 

 

 

 

 

(302,818

)

Amounts Reclassified from Accumulated Other

   Comprehensive Income (Loss)

 

 

 

 

 

47

 

 

 

705

 

 

 

752

 

Total Other Comprehensive Income (Loss)

 

 

(302,818

)

 

 

47

 

 

 

705

 

 

 

(302,066

)

Balance at End of Period

 

$

(335,758

)

 

$

101

 

 

$

(32,791

)

 

$

(368,448

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

51,495

 

 

$

(423

)

 

$

(43,250

)

 

$

7,822

 

Other Comprehensive Income (Loss) Before Reclassifications

 

 

(47,862

)

 

 

 

 

 

 

 

 

(47,862

)

Amounts Reclassified from Accumulated Other

   Comprehensive Income (Loss)

 

 

(2,683

)

 

 

372

 

 

 

883

 

 

 

(1,428

)

Total Other Comprehensive Income (Loss)

 

 

(50,545

)

 

 

372

 

 

 

883

 

 

 

(49,290

)

Balance at End of Period

 

$

950

 

 

$

(51

)

 

$

(42,367

)

 

$

(41,468

)

 


24


Table of Contents

 

 

The following table presents the amounts reclassified out of each component of accumulated other comprehensive income (loss) for the three and six months ended June 30, 2022, and June 30, 2021:

 

Details about Accumulated Other

Comprehensive Income (Loss) Components

 

Amount Reclassified from Accumulated

Other Comprehensive Income (Loss)1

 

 

Affected Line Item in the Statement

Where Net Income Is Presented

 

 

Three Months Ended June 30,

 

 

 

(dollars in thousands)

 

2022

 

 

2021

 

 

 

Amortization of Unrealized Holding Gains (Losses) on

   Investment Securities Held-to-Maturity

 

$

3

 

 

$

(380

)

 

Interest Income

 

 

 

(1

)

 

 

101

 

 

Provision for Income Tax

 

 

 

2

 

 

 

(279

)

 

Net of Tax

Sale of Investment Securities Available-for-Sale

 

 

 

 

 

3,675

 

 

Investment Securities Gains (Losses), Net

 

 

 

 

 

 

(992

)

 

Provision for Income Tax

 

 

 

 

 

 

2,683

 

 

Net of tax

 

 

 

 

 

 

 

 

 

 

 

Amortization of Defined Benefit Plan Items

 

 

 

 

 

 

 

 

 

 

Prior Service Credit 2

 

 

61

 

 

 

62

 

 

 

Net Actuarial Losses 2

 

 

(542

)

 

 

(661

)

 

 

 

 

 

(481

)

 

 

(599

)

 

Total Before Tax

 

 

 

129

 

 

 

157

 

 

Provision for Income Tax

 

 

 

(352

)

 

 

(442

)

 

Net of Tax

 

 

 

 

 

 

 

 

 

 

 

Total Reclassifications for the Period

 

$

(350

)

 

$

1,962

 

 

Net of Tax

 

 

 

 

 

 

 

 

 

 

 

Details about Accumulated Other

Comprehensive Income (Loss) Components

 

Amount Reclassified from Accumulated

Other Comprehensive Income (Loss)1

 

 

Affected Line Item in the Statement

Where Net Income Is Presented

 

 

Six Months Ended June 30,

 

 

 

(dollars in thousands)

 

2022

 

 

2021

 

 

 

Amortization of Unrealized Holding Gains (Losses) on

   Investment Securities Held-to-Maturity

 

$

(63

)

 

$

(506

)

 

Interest Income

 

 

 

16

 

 

 

134

 

 

Provision for Income Tax

 

 

 

(47

)

 

 

(372

)

 

Net of Tax

Sale of Investment Securities Available-for-Sale

 

 

 

 

 

3,675

 

 

Investment Securities Gains (Losses), Net

 

 

 

 

 

 

(992

)

 

Provision for Income Tax

 

 

 

 

 

 

2,683

 

 

Net of tax

 

 

 

 

 

 

 

 

 

 

 

Amortization of Defined Benefit Plan Items

 

 

 

 

 

 

 

 

 

 

Prior Service Credit 2

 

 

123

 

 

 

123

 

 

 

Net Actuarial Losses 2

 

 

(1,084

)

 

 

(1,323

)

 

 

 

 

 

(961

)

 

 

(1,200

)

 

Total Before Tax

 

 

 

256

 

 

 

317

 

 

Provision for Income Tax

 

 

 

(705

)

 

 

(883

)

 

Net of Tax

 

 

 

 

 

 

 

 

 

 

 

Total Reclassifications for the Period

 

$

(752

)

 

$

1,428

 

 

Net of Tax

 

1

Amounts in parentheses indicate reductions to net income.

2

These accumulated other comprehensive income (loss) components are included in the computation of net periodic benefit cost and are included in Other Noninterest Expense on the consolidated statements of income.

25


Table of Contents

 

Note 9.  Earnings Per Common Share

Earnings per common share is computed using the two-class method.  The following is a reconciliation of the weighted average number of common shares used in the calculation of basic and diluted earnings per common share and antidilutive stock options and restricted stock outstanding for the three and six months ended June 30, 2022, and June 30, 2021:

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

(dollars in thousands, except shares and per share amounts)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Available to Common Shareholders

 

$

54,893

 

 

$

67,533

 

 

$

107,758

 

 

$

127,482

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares Outstanding - Basic

 

 

39,693,593

 

 

 

39,902,583

 

 

 

39,722,985

 

 

 

39,865,268

 

Dilutive Effect of Equity Based Awards

 

 

149,015

 

 

 

220,322

 

 

 

173,715

 

 

 

231,259

 

Weighted Average Common Shares Outstanding - Diluted

 

 

39,842,608

 

 

 

40,122,905

 

 

 

39,896,700

 

 

 

40,096,527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.38

 

 

$

1.69

 

 

$

2.71

 

 

$

3.20

 

Diluted

 

$

1.38

 

 

$

1.68

 

 

$

2.70

 

 

$

3.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Antidilutive Stock Options and Restricted Stock Outstanding

 

 

201,422

 

 

 

45,909

 

 

 

160,670

 

 

 

95,389

 

 

Note 10.  Business Segments

The Company’s business segments are defined as Consumer Banking, Commercial Banking, and Treasury and Other.  The Company’s internal management accounting process measures the performance of these business segments.  This process, which is not necessarily comparable with the process used by any other financial institution, uses various techniques to assign balance sheet and income statement amounts to the business segments, including allocations of income, expense, the provision for credit losses, and capital.  This process is dynamic and requires certain allocations based on judgment and other subjective factors.  Unlike financial accounting, there is no comprehensive authoritative guidance for management accounting that is equivalent to GAAP.  Previously reported results have been reclassified to conform to the current reporting structure.

The net interest income of the business segments reflects the results of a funds transfer pricing process that matches assets and liabilities with similar interest rate sensitivity and maturity characteristics and reflects the allocation of net interest income related to the Company’s overall asset and liability management activities on a proportionate basis.  The basis for the allocation of net interest income is a function of the Company’s assumptions that are subject to change based on changes in current interest rates and market conditions.  Funds transfer pricing also serves to transfer interest rate risk to Treasury.  However, the other business segments have some latitude to retain certain interest rate exposures related to customer pricing decisions within guidelines.

The provision for credit losses for the Consumer Banking and Commercial Banking business segments reflects the actual net charge-offs of those business segments.  The amount of the consolidated provision for loan and lease losses is based on the methodology that we use to estimate our consolidated Allowance.  The residual provision for credit losses to arrive at the consolidated provision for credit losses is included in Treasury and Other.

Noninterest income and expense includes allocations from support units to business units.  These allocations are based on actual usage where practicably calculated or by management’s estimate of such usage.

The provision for income taxes is allocated to business segments using a 26% effective income tax rate.  However, the provision for income taxes for our Leasing business unit (included in the Commercial Banking segment) and Auto Leasing portfolio and Pacific Century Life Insurance business unit (both included in the Consumer Banking segment) are assigned their actual effective income tax rates due to the unique relationship that income taxes have with their products.  The residual income tax expense or benefit to arrive at the consolidated effective tax rate is included in Treasury and Other.

26


Table of Contents

 

Consumer Banking

Consumer Banking offers a broad range of financial products and services, including loan, deposit and insurance products; private banking and international client banking services; trust services; investment management; and institutional investment advisory services.  Consumer Banking also provides a full service brokerage offering equities, mutual funds, life insurance, and annuity products.  Loan and lease products include residential mortgage loans, home equity lines of credit, automobile loans and leases, personal lines of credit, installment loans, small business loans and leases, and credit cards.  Deposit products include checking, savings, and time deposit accounts. Private banking and personal trust groups assist individuals and families in building and preserving their wealth by providing investment, credit, and trust services to high-net-worth individuals. The investment management group manages portfolios utilizing a variety of investment products.  Also within Consumer Banking, institutional client services offer investment advice to corporations, government entities, and foundations.  Products and services from Consumer Banking are delivered to customers through 54 branch locations and 310 ATMs throughout Hawaii and the Pacific Islands, e-Bankoh (on-line banking service), a customer service center, and a mobile banking service.

Commercial Banking

Commercial Banking offers products including corporate banking, commercial real estate loans, commercial lease financing, auto dealer financing, and deposit products.  Commercial lending and deposit products are offered to middle-market and large companies in Hawaii and the Pacific Islands.  In addition, Commercial Banking offers deposit products to government entities in Hawaii. Commercial real estate mortgages focus on customers that include investors, developers, and builders predominantly domiciled in Hawaii.  Commercial Banking also includes international banking and provides merchant services to its customers.

Treasury and Other

Treasury consists of corporate asset and liability management activities, including interest rate risk management and a foreign currency exchange business.  This segment’s assets and liabilities (and related interest income and expense) consist of interest-bearing deposits, investment securities, federal funds sold and purchased, and short and long-term borrowings.  The primary sources of noninterest income are from bank-owned life insurance, net gains from the sale of investment securities, and foreign exchange income related to customer-driven currency requests from merchants and island visitors.  The net residual effect of the transfer pricing of assets and liabilities is included in Treasury, along with the elimination of intercompany transactions.

Other organizational units (Technology, Operations, Marketing, Customer Experience, Human Resources, Finance, Credit and Risk Management, and Corporate and Regulatory Administration) provide a wide-range of support to the Company’s other income earning segments.  Expenses incurred by these support units are charged to the business segments through an internal cost allocation process.

27


Table of Contents

 

Selected business segment financial information as of and for the three and six months ended June 30, 2022, and June 30, 2021, were as follows:

 

(dollars in thousands)

 

Consumer

Banking

 

Commercial

Banking

 

Treasury

and Other

 

 

Consolidated

Total

 

Three Months Ended June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

75,868

 

$

49,562

 

$

7,472

 

 

$

132,902

 

Provision for Credit Losses

 

 

502

 

 

(1

)

 

(3,001

)

 

 

(2,500

)

Net Interest Income After Provision for Credit Losses

 

 

75,366

 

 

49,563

 

 

10,473

 

 

 

135,402

 

Noninterest Income

 

 

31,953

 

 

8,279

 

 

1,926

 

 

 

42,158

 

Noninterest Expense

 

 

(82,740

)

 

(17,026

)

 

(3,173

)

 

 

(102,939

)

Income Before Provision for Income Taxes

 

 

24,579

 

 

40,816

 

 

9,226

 

 

 

74,621

 

Provision for Income Taxes

 

 

(6,162

)

 

(10,145

)

 

(1,452

)

 

 

(17,759

)

Net Income

 

$

18,417

 

$

30,671

 

$

7,774

 

 

$

56,862

 

Total Assets as of June 30, 2022

 

$

8,179,647

 

$

5,337,656

 

$

9,715,396

 

 

$

23,232,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

71,167

 

$

49,038

 

$

3,309

 

 

$

123,514

 

Provision for Credit Losses

 

 

987

 

 

197

 

 

(17,284

)

 

 

(16,100

)

Net Interest Income After Provision for Credit Losses

 

 

70,180

 

 

48,841

 

 

20,593

 

 

 

139,614

 

Noninterest Income

 

 

32,600

 

 

6,575

 

 

5,256

 

 

 

44,431

 

Noninterest Expense

 

 

(72,868

)

 

(15,742

)

 

(7,917

)

 

 

(96,527

)

Income Before Provision for Income Taxes

 

 

29,912

 

 

39,674

 

 

17,932

 

 

 

87,518

 

Provision for Income Taxes

 

 

(7,365

)

 

(9,703

)

 

(2,917

)

 

 

(19,985

)

Net Income

 

$

22,547

 

$

29,971

 

$

15,015

 

 

$

67,533

 

Total Assets as of June 30, 2021

 

$

7,479,986

 

$

5,127,431

 

$

10,064,766

 

 

$

22,672,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

146,103

 

$

95,911

 

$

16,151

 

 

$

258,165

 

Provision for Credit Losses

 

 

2,185

 

 

(198

)

 

(9,987

)

 

 

(8,000

)

Net Interest Income After Provision for Credit Losses

 

 

143,918

 

 

96,109

 

 

26,138

 

 

 

266,165

 

Noninterest Income

 

 

63,922

 

 

18,477

 

 

3,310

 

 

 

85,709

 

Noninterest Expense

 

 

(164,438

)

 

(35,695

)

 

(6,680

)

 

 

(206,813

)

Income Before Provision for Income Taxes

 

 

43,402

 

 

78,891

 

 

22,768

 

 

 

145,061

 

Provision for Income Taxes

 

 

(10,872

)

 

(19,342

)

 

(3,151

)

 

 

(33,365

)

Net Income

 

$

32,530

 

$

59,549

 

$

19,617

 

 

$

111,696

 

Total Assets as of June 30, 2022

 

$

8,179,647

 

$

5,337,656

 

$

9,715,396

 

 

$

23,232,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

140,929

 

$

96,181

 

$

6,973

 

 

$

244,083

 

Provision for Credit Losses

 

 

3,853

 

 

247

 

 

(34,500

)

 

 

(30,400

)

Net Interest Income After Provision for Credit Losses

 

 

137,076

 

 

95,934

 

 

41,473

 

 

 

274,483

 

Noninterest Income

 

 

66,298

 

 

14,433

 

 

6,670

 

 

 

87,401

 

Noninterest Expense

 

 

(151,049

)

 

(31,419

)

 

(12,924

)

 

 

(195,392

)

Income Before Provision for Income Taxes

 

 

52,325

 

 

78,948

 

 

35,219

 

 

 

166,492

 

Provision for Income Taxes

 

 

(12,839

)

 

(19,261

)

 

(6,910

)

 

 

(39,010

)

Net Income

 

$

39,486

 

$

59,687

 

$

28,309

 

 

$

127,482

 

Total Assets as of June 30, 2021

 

$

7,479,986

 

$

5,127,431

 

$

10,064,766

 

 

$

22,672,183

 

 

28


Table of Contents

 

 

Note 11.  Derivative Financial Instruments

The notional amount and fair value of the Company’s derivative financial instruments as of June 30, 2022, and December 31, 2021, were as follows:

 

 

 

June 30, 2022

 

 

December 31, 2021

 

(dollars in thousands)

 

Notional Amount

 

 

Fair Value

 

 

Notional Amount

 

 

Fair Value

 

Interest Rate Lock Commitments

 

$

10,914

 

 

$

243

 

 

$

45,857

 

 

$

1,084

 

Forward Commitments

 

 

12,423

 

 

 

(55

)

 

 

58,523

 

 

 

(35

)

Interest Rate Swap Agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receive Fixed/Pay Variable Swaps

 

 

1,548,424

 

 

 

(97,045

)

 

 

1,400,322

 

 

 

28,742

 

Pay Fixed/Receive Variable Swaps

 

 

1,548,424

 

 

 

13,853

 

 

 

1,400,322

 

 

 

(5,922

)

Foreign Exchange Contracts

 

 

91,516

 

 

 

(2,164

)

 

 

102,548

 

 

 

(674

)

Conversion Rate Swap Agreement

 

 

118,728

 

 

 

 

 

 

131,672

 

 

 

 

 

The following table presents the Company’s derivative financial instruments, their fair values, and their location in the consolidated statements of condition as of June 30, 2022, and December 31, 2021:

 

Derivative Financial Instruments

 

June 30, 2022

 

 

December 31, 2021

 

Not Designated as Hedging Instruments 1

 

Asset

 

 

Liability

 

 

Asset

 

 

Liability

 

(dollars in thousands)

 

Derivatives

 

 

Derivatives

 

 

Derivatives

 

 

Derivatives

 

Interest Rate Lock Commitments

 

$

245

 

 

$

2

 

 

$

1,084

 

 

$

 

Forward Commitments

 

 

13

 

 

 

68

 

 

 

17

 

 

 

52

 

Interest Rate Swap Agreements

 

 

22,174

 

 

 

105,365

 

 

 

40,733

 

 

 

17,913

 

Foreign Exchange Contracts

 

 

62

 

 

 

2,226

 

 

 

177

 

 

 

851

 

Total

 

$

22,494

 

 

$

107,661

 

 

$

42,011

 

 

$

18,816

 

 

1

Asset derivatives are included in other assets and liability derivatives are included in other liabilities in the consolidated statements of condition. The Company’s free-standing derivative financial instruments are required to be carried at their fair value on the Company’s consolidated statements of condition.

The following table presents the Company’s derivative financial instruments and the amount and location of the net gains or losses recognized in the consolidated statements of income for the three and six months ended June 30, 2022, and June 30, 2021:

 

 

 

Location of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative Financial Instruments

 

Net Gains (Losses)

 

Three Months Ended

 

 

Six Months Ended

 

Not Designated as Hedging Instruments

 

Recognized in the

 

June 30,

 

 

June 30,

 

(dollars in thousands)

 

Statements of Income

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Interest Rate Lock Commitments

 

Mortgage Banking

 

$

66

 

 

$

4,071

 

 

$

(1,013

)

 

$

4,844

 

Forward Commitments

 

Mortgage Banking

 

 

314

 

 

 

(1,576

)

 

 

2,221

 

 

 

1,651

 

Interest Rate Swap Agreements

 

Other Noninterest Income

 

 

2,017

 

 

 

1,097

 

 

 

6,099

 

 

 

2,701

 

Foreign Exchange Contracts

 

Other Noninterest Income

 

 

232

 

 

 

448

 

 

 

506

 

 

 

719

 

Total

 

 

 

$

2,629

 

 

$

4,040

 

 

$

7,813

 

 

$

9,915

 

As of June 30, 2022, and December 31, 2021, the Company did not designate any derivative financial instruments as formal hedging relationships.

29


Table of Contents

 

Interest Rate Swap Agreements

The Company enters into interest rate swap agreements to facilitate the risk management strategies of a small number of commercial banking customers.  The Company mitigates the risk of entering into these agreements by entering into equal and offsetting interest rate swap agreements with highly rated third party financial institutions.  The interest rate swap agreements are free-standing derivatives and are recorded at fair value in the Company’s consolidated statements of condition (asset positions are included in other assets and liability positions are included in other liabilities).  The Company is party to master netting arrangements with its financial institution counterparties; however, the Company does not offset assets and liabilities under these arrangements for financial statement presentation purposes.  The master netting arrangements provide for a single net settlement of all swap agreements, as well as collateral, in the event of default on, or termination of, any one contract.  Collateral, usually in the form of cash or marketable securities, is posted by the party (i.e., the Company or the financial institution counterparty) with net liability positions in accordance with contract thresholds.  The Company had net asset positions with its financial institution counterparties totaling $13.0 million and net liability positions with its financial institution counterparties $5.9 million as of June 30, 2022, and December 31, 2021, respectively.

Parties to over-the-counter derivatives which are centrally cleared through a clearinghouse exchange daily payments that reflect the daily change in value of the derivatives.  Effective 2017, these payments, commonly referred to as variation margin, are recorded as settlements of the derivatives’ mark-to-market exposure rather than collateral against the exposures.  This rule change effectively results in all centrally cleared derivatives having a fair value that approximates zero on a daily basis.  Substantially all of our swap agreements originated after the rule change are centrally cleared.

Conversion Rate Swap Agreements

As certain sales of Visa Class B restricted shares were completed, the Company entered into a conversion rate swap agreement with the buyer that requires payment to the buyer in the event Visa further reduces the conversion ratio of Class B into Class A unrestricted common shares.  In the event of Visa increasing the conversion ratio, the buyer would be required to make payment to the Company.  As of June 30, 2022, and December 31, 2021, the conversion rate swap agreement was valued at zero (i.e., no contingent liability recorded) as further reductions to the conversion ratio were deemed neither probable nor reasonably estimable by management.

Note 12.  Commitments, Contingencies, and Guarantees

The Company’s credit commitments as of June 30, 2022, and December 31, 2021, were as follows:

 

(dollars in thousands)

 

June 30,

2022

 

 

December 31,

2021

 

Unfunded Commitments to Extend Credit

 

$

3,291,932

 

 

$

2,982,673

 

Standby Letters of Credit

 

 

135,765

 

 

 

135,167

 

Commercial Letters of Credit

 

 

17,536

 

 

 

18,956

 

Total Credit Commitments

 

$

3,445,233

 

 

$

3,136,796

 

 

Unfunded Commitments to Extend Credit

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of the terms or conditions established in the contract.  Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee.  Since commitments may expire without being drawn, the total commitment amount does not necessarily represent future cash requirements.

30


Table of Contents

 

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third-party.  Standby letters of credit generally become payable upon the failure of the customer to perform according to the terms of the underlying contract with the third-party, while commercial letters of credit are issued specifically to facilitate commerce and typically result in the commitment being drawn on when the underlying transaction is consummated between the customer and a third party.  The contractual amount of these letters of credit represents the maximum potential future payments guaranteed by the Company.  The Company has recourse against the customer for any amount it is required to pay to a third-party under a standby letter of credit, and generally holds cash or deposits as collateral on those standby letters of credit for which collateral is deemed necessary.

Contingencies

The Company is subject to various pending and threatened legal proceedings arising out of the normal course of business or operations.  On at least a quarterly basis, the Company assesses its liabilities and contingencies in connection with outstanding legal proceedings using the most recent information available.  On a case-by-case basis, reserves are established for those legal claims for which it is probable that a loss will be incurred and the amount of such loss can be reasonably estimated.  Based on information currently available, management believes that the eventual outcome of these claims against the Company will not be materially in excess of such amounts reserved by the Company.  However, in the event of unexpected future developments, it is possible that the ultimate resolution of these matters may result in a loss that materially exceeds the reserves established by the Company.

Note 13.  Fair Value of Assets and Liabilities

Fair Value Hierarchy

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for an asset or liability in an orderly transaction between market participants at the measurement date.  GAAP established a fair value hierarchy that prioritizes the use of inputs used in valuation methodologies into the following three levels:

 

Level 1:

Inputs to the valuation methodology are quoted prices, unadjusted, for identical assets or liabilities in active markets.  A quoted price in an active market provides the most reliable evidence of fair value and is used to measure fair value whenever available.  A contractually binding sales price also provides reliable evidence of fair value.

 

 

Level 2:

Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets; inputs to the valuation methodology include quoted prices for identical or similar assets or liabilities in markets that are not active; or inputs to the valuation methodology that utilize model-based techniques for which all significant assumptions are observable in the market.

 

 

Level 3:

Inputs to the valuation methodology are unobservable and significant to the fair value measurement; inputs to the valuation methodology that utilize model-based techniques for which significant assumptions are not observable in the market; or inputs to the valuation methodology that require significant management judgment or estimation, some of which may be internally developed.

 

In some instances, an instrument may fall into multiple levels of the fair value hierarchy.  In such instances, the instrument’s level within the fair value hierarchy is based on the lowest of the three levels (with Level 3 being the lowest) that is significant to the fair value measurement.  Our assessment of the significance of an input requires judgment and considers factors specific to the instrument.

31


Table of Contents

 

Assets and Liabilities Measured at Fair Value on a Recurring Basis

Investment Securities Available-for-Sale

Level 1 investment securities are comprised of debt securities issued by the U.S. Treasury, as quoted prices were available, unadjusted, for identical securities in active markets.  Level 2 investment securities were primarily comprised of debt securities issued by the Small Business Administration, states and municipalities, corporations, as well as mortgage-backed securities issued by government agencies and government sponsored enterprises.  Fair values were estimated primarily by obtaining quoted prices for similar assets in active markets or through the use of pricing models.  In cases where there may be limited or less transparent information provided by the Company’s third-party pricing service, fair value may be estimated by the use of secondary pricing services or through the use of non-binding third-party broker quotes.

Loans Held for Sale

The fair value of the Company’s residential mortgage loans held for sale was determined based on quoted prices for similar loans in active markets, and therefore, is classified as a Level 2 measurement.

Mortgage Servicing Rights

The Company estimates the fair value of mortgage servicing rights by using a discounted cash flow model to calculate the present value of estimated future net servicing income.  The Company stratifies its mortgage servicing portfolio on the basis of loan type.  The assumptions used in the discounted cash flow model are those that the Company believes market participants would use in estimating future net servicing income.  Significant assumptions in the valuation of mortgage servicing rights include estimated loan repayment rates, the discount rate, servicing costs, and the timing of cash flows, among other factors.  Mortgage servicing rights are classified as Level 3 measurements due to the use of significant unobservable inputs, as well as significant management judgment and estimation.

Other Assets

Other assets recorded at fair value on a recurring basis are primarily comprised of investments related to deferred compensation arrangements.  Quoted prices for these investments, primarily in mutual funds, are available in active markets.  Thus, the Company’s investments related to deferred compensation arrangements are classified as Level 1 measurements in the fair value hierarchy.

Derivative Financial Instruments

Derivative financial instruments recorded at fair value on a recurring basis are comprised of interest rate lock commitments (“IRLCs”), forward commitments, interest rate swap agreements, foreign exchange contracts, and Visa Class B to Class A shares conversion rate swap agreements.  The fair values of IRLCs are calculated based on the value of the underlying loan held for sale, which in turn is based on quoted prices for similar loans in the secondary market.  However, this value is adjusted by a factor which considers the likelihood that the loan in a locked position will ultimately close.  This factor, the closing ratio, is derived from the Bank’s internal data and is adjusted using significant management judgment.  As such, IRLCs are classified as Level 3 measurements.  Forward commitments are classified as Level 2 measurements as they are primarily based on quoted prices from the secondary market based on the settlement date of the contracts, interpolated or extrapolated, if necessary, to estimate a fair value as of the end of the reporting period. 

32


Table of Contents

 

The fair values of interest rate swap agreements are calculated using a discounted cash flow approach and utilize Level 2 observable inputs such as a market yield curve, effective date, maturity date, notional amount, and stated interest rate. The valuation methodology for interest rate swaps with financial institution counterparties (and the related customer interest rate swaps) is based on the Secured Overnight Financing Rate.  In addition, the Company includes in its fair value calculation a credit factor adjustment which is based primarily on management judgment.  Thus, interest rate swap agreements are classified as a Level 3 measurement.  The fair values of foreign exchange contracts are calculated using the Bank’s multi-currency accounting system which utilizes contract specific information such as currency, maturity date, contractual amount, and strike price, along with market data information such as the spot rates of specific currency and yield curves.  Foreign exchange contracts are classified as Level 2 measurements because while they are valued using the Bank’s multi-currency accounting system, significant management judgment or estimation is not required.  The fair value of the Visa Class B restricted shares to Class A unrestricted common shares conversion rate swap agreements represent the amount owed by the Company to the buyer of the Visa Class B shares as a result of a reduction of the conversion ratio subsequent to the sales date.  As of June 30, 2022, and December 31, 2021, the conversion rate swap agreements were valued at zero as reductions to the conversion ratio were neither probable nor reasonably estimable by management.  See Note 11 Derivative Financial Instruments for more information.

The Company is exposed to credit risk if borrowers or counterparties fail to perform.  The Company seeks to minimize credit risk through credit approvals, limits, monitoring procedures, and collateral requirements.  The Company generally enters into transactions with borrowers and counterparties that carry high quality credit ratings.  Credit risk associated with borrowers or counterparties as well as the Company’s non-performance risk is factored into the determination of the fair value of derivative financial instruments.

33


Table of Contents

 

The table below presents the balances of assets and liabilities measured at fair value on a recurring basis as of June 30, 2022, and December 31, 2021:

 

 

 

Quoted Prices

in Active

Markets for

Identical Assets

or Liabilities

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

 

 

 

 

(dollars in thousands)

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Total

 

June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury and Government

   Agencies

 

$

145,514

 

 

$

118,372

 

 

$

 

 

$

263,886

 

Debt Securities Issued by States and Political Subdivisions

 

 

 

 

 

65,841

 

 

 

 

 

 

65,841

 

Debt Securities Issued by U.S. Government-Sponsored

   Enterprises

 

 

 

 

 

1,673

 

 

 

 

 

 

1,673

 

Debt Securities Issued by Corporations

 

 

 

 

 

384,319

 

 

 

 

 

 

384,319

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

 

 

 

1,226,339

 

 

 

 

 

 

1,226,339

 

Residential - U.S. Government-Sponsored Enterprises

 

 

 

 

 

1,849,867

 

 

 

 

 

 

1,849,867

 

Commercial - Government Agencies

 

 

 

 

 

163,551

 

 

 

 

 

 

163,551

 

Total Mortgage-Backed Securities

 

 

 

 

 

3,239,757

 

 

 

 

 

 

3,239,757

 

Total Investment Securities Available-for-Sale

 

 

145,514

 

 

 

3,809,962

 

 

 

 

 

 

3,955,476

 

Loans Held for Sale

 

 

 

 

 

4,514

 

 

 

 

 

 

4,514

 

Mortgage Servicing Rights

 

 

 

 

 

 

 

 

747

 

 

 

747

 

Other Assets

 

 

46,929

 

 

 

 

 

 

 

 

 

46,929

 

Derivatives 1

 

 

 

 

 

76

 

 

 

22,418

 

 

 

22,494

 

Total Assets Measured at Fair Value on a Recurring Basis as of

   June 30, 2022

 

$

192,443

 

 

$

3,814,552

 

 

$

23,165

 

 

$

4,030,160

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives 1

 

$

 

 

$

2,295

 

 

$

105,366

 

 

$

107,661

 

Total Liabilities Measured at Fair Value on a Recurring Basis as of

   June 30, 2022

 

$

 

 

$

2,295

 

 

$

105,366

 

 

$

107,661

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by the U.S. Treasury and

   Government Agencies

 

$

114,845

 

 

$

135,242

 

 

$

 

 

$

250,087

 

Debt Securities Issued by States and Political Subdivisions

 

 

 

 

 

75,818

 

 

 

 

 

 

75,818

 

Debt Securities Issued by U.S. Government-Sponsored

   Enterprises

 

 

 

 

 

1,780

 

 

 

 

 

 

1,780

 

Debt Securities Issued by Corporations

 

 

 

 

 

383,113

 

 

 

 

 

 

383,113

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

 

 

 

1,319,042

 

 

 

 

 

 

1,319,042

 

Residential - U.S. Government-Sponsored Enterprises

 

 

 

 

 

2,090,326

 

 

 

 

 

 

2,090,326

 

Commercial - Government Agencies

 

 

 

 

 

155,890

 

 

 

 

 

 

155,890

 

Total Mortgage-Backed Securities

 

 

 

 

 

3,565,258

 

 

 

 

 

 

3,565,258

 

Total Investment Securities Available-for-Sale

 

 

114,845

 

 

 

4,161,211

 

 

 

 

 

 

4,276,056

 

Loans Held for Sale

 

 

 

 

 

26,746

 

 

 

 

 

 

26,746

 

Mortgage Servicing Rights

 

 

 

 

 

 

 

 

800

 

 

 

800

 

Other Assets

 

 

56,411

 

 

 

 

 

 

 

 

 

56,411

 

Derivatives 1

 

 

 

 

 

194

 

 

 

41,817

 

 

 

42,011

 

Total Assets Measured at Fair Value on a Recurring Basis as of

   December 31, 2021

 

$

171,256

 

 

$

4,188,151

 

 

$

42,617

 

 

$

4,402,024

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives 1

 

$

 

 

$

903

 

 

$

17,913

 

 

$

18,816

 

Total Liabilities Measured at Fair Value on a Recurring Basis as of

   December 31, 2021

 

$

 

 

$

903

 

 

$

17,913

 

 

$

18,816

 

 

1

The fair value of each class of derivatives is shown in Note 11 Derivative Financial Instruments.

34


Table of Contents

 

 

For the three and six months ended June 30, 2022, and June 30, 2021, the changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows:

 

(dollars in thousands)

 

Mortgage

Servicing

Rights 1

 

 

Net Derivative

Assets and

Liabilities 2

 

Three Months Ended June 30, 2022

 

 

 

 

 

 

 

 

Balance as of April 1, 2022

 

$

781

 

 

$

(50,429

)

Realized and Unrealized Net Gains (Losses):

 

 

 

 

 

 

 

 

Included in Net Income

 

 

(34

)

 

 

90

 

Transfers to Loans Held for Sale

 

 

 

 

 

58

 

Variation Margin Payments

 

 

 

 

 

(32,667

)

Balance as of June 30, 2022

 

$

747

 

 

$

(82,948

)

Total Unrealized Net Gains (Losses) Included in Net Income Related to Assets Still Held             as of June 30, 2022

 

$

 

 

$

(82,948

)

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2021

 

 

 

 

 

 

 

 

Balance as of April 1, 2021

 

$

919

 

 

$

15,482

 

Realized and Unrealized Net Gains (Losses):

 

 

 

 

 

 

 

 

Included in Net Income

 

 

(44

)

 

 

4,038

 

Transfers to Loans Held for Sale

 

 

 

 

 

(4,568

)

Variation Margin Payments

 

 

 

 

 

23,005

 

Balance as of June 30, 2021

 

$

875

 

 

$

37,957

 

Total Unrealized Net Gains (Losses) Included in Net Income Related to Assets Still Held             as of June 30, 2021

 

$

 

 

$

37,957

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2022

 

 

 

 

 

 

 

 

Balance as of January 1, 2022

 

$

800

 

 

 

23,904

 

Realized and Unrealized Net Gains (Losses):

 

 

 

 

 

 

 

 

Included in Net Income

 

 

(53

)

 

 

(996

)

Transfers to Loans Held for Sale

 

 

 

 

 

172

 

Variation Margin Payments

 

 

 

 

 

(106,028

)

Balance as of June 30, 2022

 

$

747

 

 

 

(82,948

)

Total Unrealized Net Gains (Losses) Included in Net Income Related to Assets Still Held       as of June 30, 2022

 

$

 

 

$

(82,948

)

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2021

 

 

 

 

 

 

 

 

Balance as of January 1, 2021

 

$

958

 

 

$

77,880

 

Realized and Unrealized Net Gains (Losses):

 

 

 

 

 

 

 

 

Included in Net Income

 

 

(83

)

 

 

4,913

 

Transfers to Loans Held for Sale

 

 

 

 

 

(7,584

)

Variation Margin Payments

 

 

 

 

 

(37,252

)

Balance as of June 30, 2021

 

$

875

 

 

$

37,957

 

Total Unrealized Net Gains (Losses) Included in Net Income Related to Assets Still Held       as of June 30, 2021

 

$

 

 

$

37,957

 

 

1

Realized and unrealized gains and losses related to mortgage servicing rights are reported as a component of mortgage banking income in the Company’s consolidated statements of income.

2

Realized and unrealized gains and losses related to interest rate lock commitments are reported as a component of mortgage banking income in the Company’s consolidated statements of income.  Realized and unrealized gains and losses related to interest rate swap agreements are reported as a component of other noninterest income in the Company’s consolidated statements of income.

35


Table of Contents

 

For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of June 30, 2022, and December 31, 2021, the significant unobservable inputs used in the fair value measurements were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Valuation

Technique

 

Description

 

Range

 

 

Weighted

Average1

 

 

Fair

Value

 

June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing Rights

 

Discounted Cash Flow

 

Constant Prepayment Rate

 

 

3.86

%

-

 

10.79

%

 

 

4.46

%

 

$

29,061

 

 

 

 

 

Discount Rate

 

 

7.47

%

-

 

9.52

%

 

 

9.48

%

 

$

 

Net Derivative Assets and Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Lock Commitments

 

Pricing Model

 

Closing Ratio

 

 

75.40

%

-

 

93.30

%

 

 

89.93

%

 

$

243

 

Interest Rate Swap Agreements

 

Discounted Cash Flow

 

Credit Factor

 

 

0.00

%

-

 

0.49

%

 

 

0.02

%

 

$

(83,191

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing Rights

 

Discounted Cash Flow

 

Constant Prepayment Rate

 

 

6.51

%

-

 

11.48

%

 

 

10.70

%

 

$

22,251

 

 

 

 

 

Discount Rate

 

 

6.49

%

-

 

7.08

%

 

 

7.04

%

 

$

 

Net Derivative Assets and Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Lock Commitments

 

Pricing Model

 

Closing Ratio

 

 

75.40

%

-

 

100.00

%

 

 

90.47

%

 

$

1,084

 

Interest Rate Swap Agreements

 

Discounted Cash Flow

 

Credit Factor

 

 

0.00

%

-

 

0.49

%

 

 

0.14

%

 

$

22,820

 

 

1

Unobservable inputs for mortgage servicing rights and interest rate lock commitments were weighted by loan amount.  Unobservable inputs for interest rate swap agreements were weighted by fair value.

Significant increases (decreases) in any of those inputs in isolation could result in a significantly lower (higher) fair value measurement.  Although the constant prepayment rate and the discount rate are not directly interrelated, they generally move in opposite directions of each other.

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

The Company may be required periodically to measure certain assets and liabilities at fair value on a nonrecurring basis in accordance with GAAP.  These adjustments to fair value usually result from the application of lower-of-cost-or-fair value accounting or impairment write-downs of individual assets. The following table represents the assets measured at fair value on a nonrecurring basis as of June 30, 2022, and December 31, 2021.

 

(dollars in thousands)

 

Fair Value

Hierarchy

 

Net Carrying

Amount

 

 

Valuation

Allowance

 

June 30, 2022

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing Rights - amortization method

 

Level 3

 

$

22,793

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing Rights - amortization method

 

Level 3

 

$

21,451

 

 

$

(1,829

)

The change in valuation allowance of mortgage servicing rights accounted for under the amortization method was primarily due to changes in certain key assumptions used to estimate fair value.  As previously mentioned, all of the Company's mortgage servicing rights are classified as Level 3 measurements due to the use of significant unobservable inputs, as well as significant management judgment and estimation.  

36


Table of Contents

 

Fair Value Option

The following table reflects the difference between the aggregate fair value and the aggregate unpaid principal balance of the Company’s residential mortgage loans held for sale as of June 30, 2022, and December 31, 2021.  

 

(dollars in thousands)

 

Aggregate

Fair Value

 

 

Aggregate

Unpaid

Principal

 

 

Aggregate

Fair Value

Less Aggregate

Unpaid Principal

 

June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Sale

 

$

4,514

 

 

$

4,472

 

 

$

42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Loans Held for Sale

 

$

26,746

 

 

$

26,309

 

 

$

437

 

 

Changes in the estimated fair value of residential mortgage loans held for sale are reported as a component of mortgage banking income in the Company’s consolidated statements of income.  For the three and six months ended June 30, 2022, and year ended December 31, 2021, the net gains or losses from the change in fair value of the Company’s residential mortgage loans held for sale were not material.

Financial Instruments Not Recorded at Fair Value on a Recurring Basis

The following presents the carrying amount, fair value, and placement in the fair value hierarchy of the Company’s financial instruments not recorded at fair value on a recurring basis as of June 30, 2022, and December 31, 2021.  This table excludes financial instruments for which the carrying amount approximates fair value.  For short-term financial assets such as cash and cash equivalents, the carrying amount is a reasonable estimate of fair value due to the relatively short time between the origination of the instrument and its expected realization.  For non-marketable equity securities such as Federal Home Loan Bank of Des Moines and Federal Reserve Bank stock, the carrying amount is a reasonable estimate of fair value as these securities can only be redeemed or sold at their par value and only to the respective issuing government supported institution or to another member institution.  For financial liabilities such as noninterest-bearing demand, interest-bearing demand, and savings deposits, the carrying amount is a reasonable estimate of fair value due to these products having no stated maturity.

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements

 

 

 

Carrying

 

 

 

 

 

 

Quoted Prices

in Active

Markets for

Identical Assets

or Liabilities

 

 

Significant

Other

Observable

Inputs

 

 

Significant

Unobservable

Inputs

 

(dollars in thousands)

 

Amount

 

 

Fair Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instruments - Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Held-to-Maturity

 

$

4,321,693

 

 

$

3,823,739

 

 

$

118,498

 

 

$

3,705,241

 

 

$

 

Loans 1

 

 

12,647,239

 

 

 

12,043,942

 

 

 

 

 

 

 

 

 

12,043,942

 

Financial Instruments - Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time Deposits

 

 

1,257,207

 

 

 

1,240,477

 

 

 

 

 

 

1,240,477

 

 

 

 

Securities Sold Under Agreements to Repurchase

 

 

425,490

 

 

 

420,109

 

 

 

 

 

 

420,109

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instruments - Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Held-to-Maturity

 

$

4,694,780

 

 

$

4,646,619

 

 

$

131,139

 

 

$

4,515,480

 

 

$

 

Loans 1

 

 

11,921,869

 

 

 

12,094,631

 

 

 

 

 

 

 

 

 

12,094,631

 

Financial Instruments - Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time Deposits

 

 

1,000,089

 

 

 

998,134

 

 

 

 

 

 

998,134

 

 

 

 

Securities Sold Under Agreements to Repurchase

 

 

450,490

 

 

 

469,293

 

 

 

 

 

 

469,293

 

 

 

 

 

1

Carrying amount is net of unearned income and the Allowance.

 

37


Table of Contents

 

 

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

Forward-Looking Statements

This report contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  These statements can be identified by the fact that they do not relate strictly to historical or current facts and may include statements concerning, among other things, the anticipated economic and business environment in our service area and elsewhere, credit quality and other financial and business matters in future periods, our future results of operations and financial position, our business strategy and plans and our objectives and future operations.  We also may make forward-looking statements in our other documents filed with or furnished to the U.S. Securities and Exchange Commission (the “SEC”).  In addition, our senior management may make forward-looking statements orally to analysts, investors, representatives of the media and others.  Our forward-looking statements are based on numerous assumptions, any of which could prove to be inaccurate, and actual results may differ materially from those projected because of a variety of risks and uncertainties, including, but not limited to: 1) general economic conditions either nationally, internationally, or locally may be different than expected, and particularly, any event that negatively impacts the tourism industry in Hawaii; 2) the compounding effects of the COVID-19 pandemic, including reduced tourism in Hawaii, the duration and scope of government mandates or other limitations on travel and any lingering effects therefrom, volatility in the international and national economy and credit markets, worker absenteeism, quarantines or other travel or health-related restrictions, the length and severity of the COVID-19 pandemic, the pace of recovery following the COVID-19 pandemic, and the effect of government, business and individual actions intended to mitigate the effects of the COVID-19 pandemic; 3) changes in market interest rates that may affect credit markets and our ability to maintain our net interest margin; 4) changes in our credit quality or risk profile that may increase or decrease the required level of our reserve for credit losses; 5) the impact of legislative and regulatory initiatives, particularly the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”) and Economic Growth, Regulatory Relief, and Consumer Protection Act of 2018; 6) changes to the amount and timing of proposed common stock repurchases; 7) unanticipated changes in the securities markets, public debt markets, and other capital markets in the U.S. and internationally, including, without limitation, the anticipated elimination of the London Interbank Offered Rate (“LIBOR”) as a benchmark interest rate; 8) changes in fiscal and monetary policies of the markets in which we operate; 9) the increased cost of maintaining or the Company’s ability to maintain adequate liquidity and capital, based on the requirements adopted by the Basel Committee on Banking Supervision and U.S. regulators; 10) changes in accounting standards; 11) the effect of changes in or interpretations of tax laws or regulations, including Public Law 115-97, commonly known as the Tax Cuts and Jobs Act; 12) any failure or disruption in or breach of our operational or security systems, information systems or infrastructure, or those of our merchants, third party vendors and other service providers; 13) any interruption or breach of security of our information systems resulting in failures or disruptions in customer account management, general ledger processing, and loan or deposit systems; 14) natural disasters, public unrest or adverse weather, public health, disease outbreaks, and other conditions impacting us and our customers’ operations or negatively impacting the tourism industry in Hawaii; 15) competitive pressures in the markets for financial services and products; 16) actual or alleged conduct which could harm our reputation; and 17) the impact of litigation and regulatory investigations of the Company, including costs, expenses, settlements, and judgments. Given these risks and uncertainties, investors should not place undue reliance on any forward-looking statement as a prediction of our actual results.  A detailed discussion of these and other risks and uncertainties that could cause actual results and events to differ materially from such forward-looking statements is included under the section entitled “Risk Factors” in Part II of this report and Part I of our Annual Report on Form 10-K for the year ended December 31, 2021, and subsequent periodic and current reports filed with the SEC.  Words such as “believes,” “anticipates,” “expects,” “intends,” “targeted,” and similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.  We undertake no obligation to update forward-looking statements to reflect later events or circumstances, except as may be required by law.

For the reasons described above, we caution you against relying on any forward-looking statements. You should not consider any list of such factors to be an exhaustive statement of all of the risks, uncertainties, or potentially inaccurate assumptions that could cause our current expectations or beliefs to change. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events, except as otherwise may be required by the federal securities laws.

38


Table of Contents

 

Critical Accounting Policies

Our Consolidated Financial Statements were prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and follow general practices within the industries in which we operate.  The most significant accounting policies we follow are presented in Note 1 to the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.  Application of these principles requires us to make estimates, assumptions, and judgments that affect the amounts reported in the Consolidated Financial Statements and accompanying notes.  Most accounting policies are not considered by management to be critical accounting policies.  Several factors are considered in determining whether or not a policy is critical in the preparation of the Consolidated Financial Statements.  These factors include among other things, whether the policy requires management to make difficult, subjective, and complex judgments about matters that are inherently uncertain and because it is likely that materially different amounts would be reported under different conditions or using different assumptions.  The accounting policies which we believe to be most critical in preparing our Consolidated Financial Statements are presented in the section titled “Critical Accounting Policies” in Management’s Discussion and Analysis of Financial Condition and Results of Operations included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.  There have been no significant changes in the Company’s application of critical accounting policies since December 31, 2021.

Overview

Bank of Hawaii Corporation (the “Parent”) is a Delaware corporation and a bank holding company headquartered in Honolulu, Hawaii.  The Parent’s principal operating subsidiary is Bank of Hawaii (the “Bank”).

The Bank, directly and through its subsidiaries, provides a broad range of financial services and products to businesses, consumers, and governments in Hawaii, Guam, and other Pacific Islands.  References to “we,” “our,” “us,” or the “Company” refer to the Parent and its subsidiaries that are consolidated for financial reporting purposes.

The Company’s business strategy is to use our unique market knowledge, prudent management discipline and brand strength to deliver exceptional value to our stakeholders.

Hawaii Economy

Improvements in visitor arrivals and job growth during the quarter have continued to help in the recovery of Hawaii’s economy, which was severely impacted by the COVID-19 pandemic.  Although visitor arrivals are below pre-pandemic levels, the easing of international travel restrictions and restoration of international flights to and from Hawaii are expected to contribute to the continued improvement of the economy.  Hawaii’s unemployment rate was 4.2% in May 2022, while still above the pre-pandemic level, it has fallen substantially since its peak in April and May of 2020. 

For the first six months of 2022, the volume of single-family home sales on Oahu decreased 8.8%, while the volume of condominium sales on Oahu increased 7.5% compared with the same period in 2021.  The median price of single-family home sales and condominium sales on Oahu increased 17.0% and 13.2%, respectively, for the first six months of 2022 compared to the same period in 2021. As of June 30, 2022, months of inventory of single-family homes and condominiums on Oahu remained low at 1.5 months and 1.6 months, respectively.

Earnings Summary

Net income for the second quarter of 2022 was $56.9 million, a decrease of $10.7 million or 16% compared to the same period in 2021.  Diluted earnings per common share was $1.38 for the second quarter of 2022, a decrease of $0.30 or 18% compared to the same period in 2021.

 

The return on average assets for the second quarter of 2022 was 1.00% compared with 1.23% in the same period in 2021.

 

The return on average common equity for the second quarter of 2022 was 18.19% compared with 19.61% in the same period in 2021.

39


Table of Contents

 

 

Net interest income for the second quarter of 2022 was $132.9 million, an increase of 7.6% from the same period in 2021.  Net interest margin was 2.47% in the second quarter of 2022, an increase of 10 basis points from the same period in 2021.  The increase in the net interest margin from prior year is largely due to higher interest rate environment and continued strong loan growth.

 

The provision for credit losses for the second quarter of 2022 was a net benefit of $2.5 million compared with a net benefit of $16.1 million in the same period in 2021.

 

Noninterest income was $42.2 million in the second quarter of 2022, a decrease of 5.1% from the same period in 2021.

 

Noninterest expense was $102.9 million in the second quarter of 2022, an increase of 6.6% compared to the same period in 2021.

 

The efficiency ratio during the second quarter of 2022 was 58.80% compared with 57.47% in the same period in 2021.

 

The effective tax rate for the second quarter of 2022 was 23.80% compared with 22.84% in the same period in 2021.

 

Total non-performing assets were $15.5 million at June 30, 2022, a decrease of $3.5 million compared to June 30, 2021.  Non-performing assets as percentage of total loans and leases and foreclosed real estate were 0.12% at June 30, 2022, a decrease of 4 basis points compared to June 30, 2021.  

 

Net loan and lease charge-offs during the second quarter of 2022 were $0.6 million or 0.02% annualized of total average loans and leases outstanding, comprised of charge-offs of $3.3 million partially offset by recoveries of $2.7 million.  Compared to the second quarter of 2021, net loan and lease charge-offs decreased by $0.6 million or 2 basis points on total average loans and leases outstanding.

 

The allowance for credit losses on loans and leases was $148.5 million at June 30, 2022, a decrease of $31.8 million from June 30, 2021.  The ratio of the allowance for credit losses to total loans and leases outstanding was 1.15% at the end of the quarter, a decrease of 35 basis points from the end of the same period in 2021.

We maintained a strong balance sheet during the second quarter of 2022, with what we believe are appropriate reserves for credit losses and high levels of liquidity and capital.

 

Total assets increased to $23.2 billion at June 30, 2022, an increase of 2.0% from December 31, 2021.

 

The investment securities portfolio was $8.3 billion at June 30, 2022, a decrease of 7.7% from December 31, 2021.  The portfolio remains largely comprised of securities issued by U.S. government agencies and U.S. government-sponsored enterprises.

 

Total loans and leases were $13.0 billion at June 30, 2022, an increase of 5.6% from December 31, 2021, primarily due to growth in home equity, commercial mortgage, and residential mortgage loans.

 

Total deposits were $21.0 billion at June 30, 2022, an increase of 3.3% from December 31, 2021.

 

Total shareholders’ equity was $1.3 billion as of June 30, 2022, a decrease of $0.2 billion or 16% from December 31, 2021.

 

In the first six months of 2022, we repurchased 247,825 shares of common stock at a total cost of $19.9 million.  Cash dividends of $56.5 million on common shares, and $3.9 million on preferred shares, were distributed during the first six months of 2022.

 

40


Table of Contents

 

 

Analysis of Statements of Income

Average balances, related income and expenses, and resulting yields and rates are presented in Table 1.  An analysis of the change in net interest income, on a taxable-equivalent basis, is presented in Table 2.

 

Average Balances and Interest Rates - Taxable-Equivalent Basis

 

Table 1

 

 

Three Months Ended

 

 

Three Months Ended

 

 

Six Months Ended

 

 

Six Months Ended

 

 

 

 

June 30, 2022

 

 

June 30, 2021

 

 

June 30, 2022

 

 

June 30, 2021

 

 

 

 

Average

 

Income/

 

Yield/

 

 

Average

 

Income/

 

Yield/

 

 

Average

 

Income/

 

Yield/

 

 

Average

 

Income/

 

Yield/

 

 

(dollars in millions)

 

Balance

 

Expense

 

Rate

 

 

Balance

 

Expense

 

Rate

 

 

Balance

 

Expense

 

Rate

 

 

Balance

 

Expense

 

Rate

 

 

Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits in Other Banks

 

$

3.5

 

$

 

 

0.59

 

%

$

2.2

 

$

 

 

0.04

 

%

$

3.5

 

$

 

 

0.52

 

%

$

2.7

 

$

 

 

0.56

 

%

Funds Sold

 

 

273.5

 

 

0.7

 

 

1.04

 

 

 

946.2

 

 

0.3

 

 

0.11

 

 

 

256.1

 

 

0.8

 

 

0.66

 

 

 

749.5

 

 

0.4

 

 

0.11

 

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

4,123.1

 

 

18.0

 

 

1.74

 

 

 

4,290.8

 

 

16.3

 

 

1.53

 

 

 

4,260.6

 

 

35.1

 

 

1.65

 

 

 

4,150.2

 

 

32.1

 

 

1.55

 

 

Non-Taxable

 

 

2.9

 

 

 

 

1.99

 

 

 

12.3

 

 

0.1

 

 

4.27

 

 

 

3.0

 

 

 

 

1.96

 

 

 

12.3

 

 

0.3

 

 

4.27

 

 

Held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

4,377.0

 

 

18.7

 

 

1.71

 

 

 

3,496.2

 

 

13.4

 

 

1.53

 

 

 

4,471.7

 

 

37.2

 

 

1.67

 

 

 

3,441.3

 

 

26.5

 

 

1.54

 

 

Non-Taxable

 

 

35.7

 

 

0.2

 

 

2.10

 

 

 

41.5

 

 

0.3

 

 

2.53

 

 

 

35.8

 

 

0.4

 

 

2.10

 

 

 

39.8

 

 

0.5

 

 

2.54

 

 

Total Investment Securities

 

 

8,538.7

 

 

36.9

 

 

1.73

 

 

 

7,840.8

 

 

30.1

 

 

1.54

 

 

 

8,771.1

 

 

72.7

 

 

1.66

 

 

 

7,643.6

 

 

59.4

 

 

1.55

 

 

Loans Held for Sale

 

 

6.3

 

 

0.1

 

 

4.06

 

 

 

25.7

 

 

0.2

 

 

2.86

 

 

 

10.0

 

 

0.2

 

 

3.19

 

 

 

25.9

 

 

0.4

 

 

2.81

 

 

Loans and Leases 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

1,330.1

 

 

9.9

 

 

2.99

 

 

 

1,271.4

 

 

9.3

 

 

2.93

 

 

 

1,331.5

 

 

18.9

 

 

2.86

 

 

 

1,295.4

 

 

19.0

 

 

2.96

 

 

Paycheck Protection Program

 

 

38.7

 

 

0.5

 

 

5.26

 

 

 

663.1

 

 

7.5

 

 

4.55

 

 

 

63.7

 

 

2.3

 

 

7.39

 

 

 

624.1

 

 

12.1

 

 

3.91

 

 

Commercial Mortgage

 

 

3,357.2

 

 

26.2

 

 

3.13

 

 

 

2,883.5

 

 

21.3

 

 

2.96

 

 

 

3,258.5

 

 

48.0

 

 

2.97

 

 

 

2,864.9

 

 

42.6

 

 

3.00

 

 

Construction

 

 

222.6

 

 

2.4

 

 

4.39

 

 

 

285.6

 

 

2.6

 

 

3.66

 

 

 

225.1

 

 

4.5

 

 

4.03

 

 

 

274.9

 

 

4.9

 

 

3.57

 

 

Commercial Lease Financing

 

 

94.2

 

 

0.3

 

 

1.44

 

 

 

105.7

 

 

0.4

 

 

1.54

 

 

 

96.5

 

 

0.7

 

 

1.44

 

 

 

106.1

 

 

0.8

 

 

1.48

 

 

Residential Mortgage

 

 

4,445.6

 

 

36.2

 

 

3.26

 

 

 

4,234.3

 

 

35.6

 

 

3.35

 

 

 

4,394.8

 

 

71.2

 

 

3.24

 

 

 

4,190.7

 

 

71.4

 

 

3.41

 

 

Home Equity

 

 

2,032.9

 

 

14.4

 

 

2.85

 

 

 

1,573.4

 

 

12.1

 

 

3.09

 

 

 

1,966.3

 

 

27.7

 

 

2.84

 

 

 

1,583.7

 

 

24.7

 

 

3.14

 

 

Automobile

 

 

759.1

 

 

6.1

 

 

3.20

 

 

 

710.4

 

 

6.1

 

 

3.45

 

 

 

748.3

 

 

11.9

 

 

3.22

 

 

 

709.3

 

 

12.2

 

 

3.48

 

 

Other 2

 

 

420.4

 

 

5.6

 

 

5.38

 

 

 

368.9

 

 

6.0

 

 

6.53

 

 

 

412.1

 

 

11.1

 

 

5.42

 

 

 

375.7

 

 

12.4

 

 

6.64

 

 

Total Loans and Leases

 

 

12,700.8

 

 

101.6

 

 

3.21

 

 

 

12,096.3

 

 

100.9

 

 

3.34

 

 

 

12,496.8

 

 

196.3

 

 

3.16

 

 

 

12,024.8

 

 

200.1

 

 

3.35

 

 

Other

 

 

38.1

 

 

0.4

 

 

3.70

 

 

 

32.3

 

 

0.2

 

 

2.26

 

 

 

37.4

 

 

0.6

 

 

2.97

 

 

 

32.9

 

 

0.4

 

 

2.24

 

 

Total Earning Assets 3

 

 

21,560.9

 

 

139.7

 

 

2.60

 

 

 

20,943.5

 

 

131.7

 

 

2.52

 

 

 

21,574.9

 

 

270.6

 

 

2.52

 

 

 

20,479.4

 

 

260.7

 

 

2.56

 

 

Cash and Due From Banks

 

 

238.4

 

 

 

 

 

 

 

 

 

256.1

 

 

 

 

 

 

 

 

 

235.8

 

 

 

 

 

 

 

 

 

263.4

 

 

 

 

 

 

 

 

Other Assets

 

 

1,091.9

 

 

 

 

 

 

 

 

 

874.0

 

 

 

 

 

 

 

 

 

1,058.8

 

 

 

 

 

 

 

 

 

871.9

 

 

 

 

 

 

 

 

Total Assets

 

$

22,891.2

 

 

 

 

 

 

 

 

$

22,073.6

 

 

 

 

 

 

 

 

$

22,869.5

 

 

 

 

 

 

 

 

$

21,614.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

$

4,442.2

 

$

0.7

 

 

0.06

 

%

$

4,452.4

 

$

0.7

 

 

0.07

 

%

$

4,548.2

 

$

1.2

 

 

0.05

 

%

$

4,320.2

 

$

1.3

 

 

0.06

 

%

Savings

 

 

7,692.8

 

 

1.9

 

 

0.10

 

 

 

7,533.0

 

 

1.8

 

 

0.09

 

 

 

7,617.1

 

 

2.9

 

 

0.08

 

 

 

7,276.2

 

 

3.3

 

 

0.09

 

 

Time

 

 

950.4

 

 

0.9

 

 

0.40

 

 

 

1,418.4

 

 

1.7

 

 

0.47

 

 

 

960.9

 

 

1.8

 

 

0.37

 

 

 

1,523.6

 

 

3.9

 

 

0.52

 

 

Total Interest-Bearing Deposits

 

 

13,085.4

 

 

3.5

 

 

0.11

 

 

 

13,403.8

 

 

4.2

 

 

0.12

 

 

 

13,126.2

 

 

5.9

 

 

0.09

 

 

 

13,120.0

 

 

8.5

 

 

0.13

 

 

Short-Term Borrowings

 

 

59.8

 

 

0.1

 

 

0.98

 

 

 

 

 

 

 

 

 

 

33.5

 

 

0.2

 

 

0.89

 

 

 

1.2

 

 

 

 

0.09

 

 

Securities Sold Under Agreements to

   Repurchase

 

 

447.7

 

 

2.8

 

 

2.47

 

 

 

570.3

 

 

3.5

 

 

2.41

 

 

 

449.1

 

 

5.6

 

 

2.47

 

 

 

585.3

 

 

7.0

 

 

2.38

 

 

Other Debt

 

 

10.4

 

 

0.2

 

 

7.05

 

 

 

30.2

 

 

0.2

 

 

3.22

 

 

 

10.4

 

 

0.3

 

 

7.05

 

 

 

45.3

 

 

0.6

 

 

2.56

 

 

Total Interest-Bearing Liabilities

 

 

13,603.3

 

 

6.6

 

 

0.20

 

 

 

14,004.3

 

 

7.9

 

 

0.22

 

 

 

13,619.2

 

 

12.0

 

 

0.18

 

 

 

13,751.8

 

 

16.1

 

 

0.23

 

 

Net Interest Income

 

 

 

 

$

133.1

 

 

 

 

 

 

 

 

$

123.8

 

 

 

 

 

 

 

 

$

258.6

 

 

 

 

 

 

 

 

$

244.6

 

 

 

 

 

Interest Rate Spread

 

 

 

 

 

 

 

 

2.40

 

%

 

 

 

 

 

 

 

2.30

 

%

 

 

 

 

 

 

 

2.34

 

%

 

 

 

 

 

 

 

2.33

 

%

Net Interest Margin

 

 

 

 

 

 

 

 

2.47

 

%

 

 

 

 

 

 

 

2.37

 

%

 

 

 

 

 

 

 

2.41

 

%

 

 

 

 

 

 

 

2.40

 

%

Noninterest-Bearing Demand Deposits

 

 

7,484.0

 

 

 

 

 

 

 

 

 

6,294.5

 

 

 

 

 

 

 

 

 

7,371.9

 

 

 

 

 

 

 

 

 

6,064.6

 

 

 

 

 

 

 

 

Other Liabilities

 

 

413.3

 

 

 

 

 

 

 

 

 

361.9

 

 

 

 

 

 

 

 

 

399.2

 

 

 

 

 

 

 

 

 

403.1

 

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

1,390.6

 

 

 

 

 

 

 

 

 

1,412.9

 

 

 

 

 

 

 

 

 

1,479.2

 

 

 

 

 

 

 

 

 

1,395.2

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders’

   Equity

 

$

22,891.2

 

 

 

 

 

 

 

 

$

22,073.6

 

 

 

 

 

 

 

 

$

22,869.5

 

 

 

 

 

 

 

 

$

21,614.7

 

 

 

 

 

 

 

 

 

 

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 21%, of $0.2 million and $0.5 million for the three and six months ended June 30, 2022, and $0.3 million and $0.5 million for the three and six months ended June 30, 2021.

41


Table of Contents

 

 

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

 

 

 

 

 

 

 

Table 2

 

 

 

Six Months Ended June 30, 2022

 

 

 

Compared to June 30, 2021

 

(dollars in millions)

 

Volume 1

 

Rate 1

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

 

 

 

Funds Sold

 

$

(0.4

)

$

0.8

 

$

0.4

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

0.9

 

 

2.1

 

 

3.0

 

Non-Taxable

 

 

(0.2

)

 

(0.1

)

 

(0.3

)

Held-to-Maturity

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

8.4

 

 

2.3

 

 

10.7

 

Non-Taxable

 

 

 

 

(0.1

)

 

(0.1

)

Total Investment Securities

 

 

9.1

 

 

4.2

 

 

13.3

 

Loans Held for Sale

 

 

(0.2

)

 

 

 

(0.2

)

Loans and Leases

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

0.6

 

 

(0.7

)

 

(0.1

)

Paycheck Protection Program

 

 

(15.8

)

 

6.0

 

 

(9.8

)

Commercial Mortgage

 

 

5.9

 

 

(0.5

)

 

5.4

 

Construction

 

 

(1.0

)

 

0.6

 

 

(0.4

)

Commercial Lease Financing

 

 

 

 

(0.1

)

 

(0.1

)

Residential Mortgage

 

 

3.4

 

 

(3.6

)

 

(0.2

)

Home Equity

 

 

5.5

 

 

(2.5

)

 

3.0

 

Automobile

 

 

0.7

 

 

(1.0

)

 

(0.3

)

Other 2

 

 

1.1

 

 

(2.4

)

 

(1.3

)

Total Loans and Leases

 

 

0.4

 

 

(4.2

)

 

(3.8

)

Other

 

 

0.1

 

 

0.1

 

 

0.2

 

Total Change in Interest Income

 

 

9.0

 

 

0.9

 

 

9.9

 

 

 

 

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

Demand

 

 

0.1

 

 

(0.2

)

 

(0.1

)

Savings

 

 

0.1

 

 

(0.5

)

 

(0.4

)

Time

 

 

(1.2

)

 

(0.9

)

 

(2.1

)

Total Interest-Bearing Deposits

 

 

(1.0

)

 

(1.6

)

 

(2.6

)

Short-Term Borrowings

 

 

0.2

 

 

 

 

0.2

 

Securities Sold Under Agreements to Repurchase

 

 

(1.6

)

 

0.2

 

 

(1.4

)

Other Debt

 

 

(0.8

)

 

0.5

 

 

(0.3

)

Total Change in Interest Expense

 

 

(3.2

)

 

(0.9

)

 

(4.1

)

 

 

 

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

12.2

 

$

1.8

 

$

14.0

 

 

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.

Net Interest Income

Net interest income is affected by the size and mix of our balance sheet components as well as the spread between interest earned on assets and interest paid on liabilities.  Net interest margin is defined as net interest income, on a taxable-equivalent basis, as a percentage of average earning assets.  

Yields on our earning assets increased by 8 basis points in the second quarter of 2022 and decreased by 4 basis points in the first six months of 2022 compared to the same periods in 2021.  This is primarily due to the higher rate environment in 2022 compared to the prior year.

42


Table of Contents

 

Yields on our investment securities portfolio increased by 19 basis points in the second quarter of 2022 and by 11 basis points in the first six months of 2022 compared to the same periods in 2021. Yields on our commercial and industrial loans increased by 6 basis points in the second quarter of 2022 compared to same period in 2021 primarily due to the higher interest rate environment, and decreased by 10 basis points in the first six months of 2022 compared to same period in 2021 due to lower amortized fees.  Contractual yields on Paycheck Protection Program loans are fixed at 1%, however, effective yield varies based on processing fee income being accelerated due to loans being forgiven by the Small Business Administration (“SBA”) ahead of maturity.  Yields on our commercial mortgage loans increased by 17 basis points in the second quarter of 2022 compared to the same period in 2021 primarily due to the higher interest rate environment and interest recovery, and decreased by 3 basis points in the first six months of 2022 compared to the same period in 2021.  Yields on our construction loans increased by 73 basis points in the second quarter of 2022 and by 46 basis points in the first six months of 2022 compared to the same periods in 2021 due to higher interest rate environment and the payoff of lower yielding loans.  Yields on our residential mortgage loans decreased by 9 basis point in the second quarter of 2022 and by 17 basis points in the first six months of 2022 compared to the same periods in 2021 primarily due to pay downs of higher rate loans.  Yields on our home equity loans decreased by 24 basis points in the second quarter of 2022 and by 30 basis points in the first six months of 2022 compared to the same periods in 2021 due to new loans booked at lower yields while higher yielding loans continue to pay off.

Interest rates paid on our interest-bearing liabilities decreased by 2 basis points in the second quarter of 2022 and by 5 basis points in the first six months of 2022 compared to the same periods in 2021.  Decreases to our funding costs are primarily due to lower rates paid on our interest-bearing deposits.  The rates paid on securities sold under agreements to repurchase increased by 6 basis points in the second quarter of 2022 and by 9 basis points in the first six months of 2022 compared to the same periods in 2021 primarily due to the early termination of repurchase agreements with private institutions in 2021.

The average balance of our earning assets increased by $0.6 billion or 3% in the second quarter of 2022 and by $1.1 billion or 5% in the first six months of 2022 compared to the same periods in 2021 primarily due to an increase in the average balances of our investment securities.  The average balance of our funds sold decreased by $672.7 million or 71% in the second quarter of 2022 and by $493.4 million or 66% in the first six months of 2022 compared to the same periods in 2021.  The average balance of our investment securities increased by $0.7 billion or 9% in the second quarter of 2022 and by $1.1 billion or 15% in the first six months of 2022 compared to the same periods in 2021.  The average balance of our loan and lease portfolio increased by $604.6 million or 5% in the second quarter of 2022 and by $471.9 million or 4% in the first six months of 2022 compared to the same periods in 2021.  The average balance of our commercial mortgage portfolio increased by $473.7 million or 16% in the second quarter of 2022 and by $393.6 million or 14% in the first six months of 2022 compared to the same periods in 2021 as a result of continued demand from new and existing customers.  The average balance of our residential mortgage portfolio increased by $211.4 million or 5% in the second quarter of 2022 and by $204.1 million or 5% in the first six months of 2022 compared to the same periods in 2021 primarily due to higher loan originations partially offset by payoff activity.  The average balance of our home equity portfolio increased by $459.5 million or 29% in the second quarter of 2022 and by $382.5 million or 24% in the first six months of 2022 compared to the same periods in 2021 mainly due to growth driven by ongoing promotions of our SmartRefi program.  

The average balances of our core interest bearing deposit products for the three months ended June 30, 2022, were relatively unchanged compared to the same period in 2021, and the average balances for the six months ended June 30, 2022, increased by $0.6 billion or 5% compared to the same period in 2021. The average balances of our interest-bearing liabilities for the three months and six months ended June 30, 2022, decreased by $0.4 billion or 3% and by $0.1 billion or 1% compared to the same periods in 2021.  The average balance of our interest bearing demand deposits for the three months ended June 30, 2022, was relatively unchanged compared to the same period in 2021, and the average balance for the six months ended June 30, 2022, increased by $228.0 million or 5% compared to the same period in 2021.  The average balance of our savings deposits for the three months and six months ended June 30, 2022, increased by $159.7 million or 2% and by $340.9 million or 5% compared to the same periods in 2021.  The average balance of our time deposits for the three months and six months ended June 30, 2022, decreased by $468.0 million or 33% and by $562.7 million or 37% compared to the same periods in 2021.

43


Table of Contents

 

The average balances of our securities sold under agreements to repurchase for the three months and six months ended June 30, 2022 decreased by $122.6 million or 21% and by $136.2 million or 23% compared to the same periods in 2021.  These decreases were due to terminations of repurchase agreements with private institutions, of which $25.0 million terminated in 2022 and $150.0 million terminated in 2021.  The average balances of our other debt, which was comprised primarily of Federal Home Loan Bank (“FHLB”) advances, decreased by $19.8 million or 66% in the second quarter of 2022 and by $35.0 million or 77% compared to the same periods in 2021, primarily due to the prepayment of FHLB advances totaling $50.0 million during 2021.

Noninterest Income

Table 3 presents the components of noninterest income.

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 3

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

(dollars in thousands)

 

2022

 

 

2021

 

 

Change

 

 

2022

 

 

2021

 

 

Change

 

Trust and Asset Management

 

$

11,457

 

 

$

11,682

 

 

$

(225

)

 

$

22,733

 

 

$

22,960

 

 

$

(227

)

Mortgage Banking

 

 

1,247

 

 

 

3,058

 

 

 

(1,811

)

 

 

3,987

 

 

 

8,920

 

 

 

(4,933

)

Service Charges on Deposit Accounts

 

 

7,309

 

 

 

6,065

 

 

 

1,244

 

 

 

14,581

 

 

 

12,193

 

 

 

2,388

 

Fees, Exchange, and Other Service Charges

 

 

14,193

 

 

 

13,807

 

 

 

386

 

 

 

27,145

 

 

 

27,414

 

 

 

(269

)

Investment Securities Gains (Losses), Net

 

 

(1,295

)

 

 

2,423

 

 

 

(3,718

)

 

 

(2,840

)

 

 

1,220

 

 

 

(4,060

)

Annuity and Insurance

 

 

870

 

 

 

911

 

 

 

(41

)

 

 

1,661

 

 

 

1,613

 

 

 

48

 

Bank-Owned Life Insurance

 

 

2,658

 

 

 

2,063

 

 

 

595

 

 

 

5,007

 

 

 

3,980

 

 

 

1,027

 

Other Income

 

 

5,719

 

 

 

4,422

 

 

 

1,297

 

 

 

13,435

 

 

 

9,101

 

 

 

4,334

 

Total Noninterest Income

 

$

42,158

 

 

$

44,431

 

 

$

(2,273

)

 

$

85,709

 

 

$

87,401

 

 

$

(1,692

)

 

Trust and asset management income is comprised of fees earned from the management and administration of trusts and other customer assets. The management fees are largely based upon the market value of the assets and the fee rate charged to customers. Total trust assets under administration were $10.2 billion and $11.0 billion as of June 30, 2022, and June 30, 2021, respectively.  Trust and asset management income decreased by $0.2 million or 2% in the second quarter of 2022 and by $0.2 million or 1% for the first six months of 2022 compared to the same periods in 2021.

 

Mortgage banking income is highly influenced by mortgage interest rates, the housing market, the amount of our loan sales, and our valuation of mortgage servicing rights.  Mortgage banking income decreased by $1.8 million or 59% in the second quarter of 2022 and by $4.9 million or 55% for the first six months of 2022 compared to the same periods in 2021.  These decreases were primarily due to decreased sales of conforming saleable loans from current production.  During the first six months in 2022, we recognized a $1.8 million recovery to our mortgage servicing rights valuation allowance compared to a $1.1 million recovery in the same period in 2021.

Service charges on deposit accounts increased by $1.2 million or 21% in the second quarter of 2022 and by $2.4 million or 20% for the first six months of 2022 compared to the same periods in 2021. These increases were primarily due to an increase in overdraft fees coupled with an increase in account analysis fees, and monthly service fees compared to the same periods in 2021.

Fees, exchange, and other service charges are primarily comprised of debit and credit card income, fees from ATMs, merchant service activity, and other loan fees and service charges.  Fees, exchange, and other service charges increased by $0.4 million or 3% in the second quarter of 2022 compared to the same period in 2021 primarily due to higher credit card transaction volume, coupled with an increase in merchant income and other loan fees, which were offset by lower debit card transactions volume.  Fees, exchange, and other service charges decreased by $0.3 million or 1% for the first six months of 2022 compared to the same period in 2021.  This decrease was primarily due to a decrease in other loan fees, which was partially offset by an increase in merchant income as a result of higher sales volume.

44


Table of Contents

 

Investment securities net losses, totaled $1.3 million in the second quarter of 2022 compared to net gains of $2.4 million during the same period in 2021, and net losses of $2.8 million the first six months of 2022 compared to net gains of $1.2 million during the same period in 2021.  The net losses in 2022 were primarily due to the fees paid to the counterparties of our prior Visa Class B share sales transactions, while the net gains in 2021 were primarily due to the sales of mortgage-backed and corporate debt securities, which was partially offset by the fees paid to the counterparties of our prior Visa Class B share sales transactions.

Annuity and insurance income was relatively unchanged in the second quarter of 2022 and the first six months of 2022 compared to the same periods in 2021.  

Bank-owned life insurance increased by $0.6 million or 29% in the second quarter of 2022 and by $1.0 million or 26% for the first six months of 2022 compared to the same periods in 2021 primarily due to policy purchases.  

Other noninterest income increased by $1.3 million or 29% in the second quarter of 2022 and by $4.3 million or 48% for the first six months of 2022 compared to the same periods in 2021.  These increases were primarily due to an increase in customer derivative program, gain on the sale of leased assets, and an increase in investment advisor fees.

Noninterest Expense

Table 4 presents the components of noninterest expense.

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 4

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

(dollars in thousands)

 

2022

 

 

2021

 

 

Change

 

 

2022

 

 

2021

 

 

Change

 

Salaries

 

$

36,721

 

 

$

33,413

 

 

$

3,308

 

 

$

71,653

 

 

$

64,982

 

 

$

6,671

 

Incentive Compensation

 

 

6,073

 

 

 

5,172

 

 

 

901

 

 

 

12,184

 

 

 

11,086

 

 

 

1,098

 

Share-Based Compensation

 

 

3,962

 

 

 

3,174

 

 

 

788

 

 

 

7,761

 

 

 

5,758

 

 

 

2,003

 

Commission Expense

 

 

1,232

 

 

 

2,599

 

 

 

(1,367

)

 

 

2,873

 

 

 

5,035

 

 

 

(2,162

)

Retirement and Other Benefits

 

 

4,036

 

 

 

5,289

 

 

 

(1,253

)

 

 

8,729

 

 

 

10,806

 

 

 

(2,077

)

Payroll Taxes

 

 

3,034

 

 

 

3,026

 

 

 

8

 

 

 

7,978

 

 

 

6,994

 

 

 

984

 

Medical, Dental, and Life Insurance

 

 

2,591

 

 

 

3,204

 

 

 

(613

)

 

 

5,825

 

 

 

5,628

 

 

 

197

 

Separation Expense

 

 

120

 

 

 

284

 

 

 

(164

)

 

 

690

 

 

 

2,123

 

 

 

(1,433

)

Total Salaries and Benefits

 

 

57,769

 

 

 

56,161

 

 

 

1,608

 

 

 

117,693

 

 

 

112,412

 

 

 

5,281

 

Net Occupancy

 

 

9,930

 

 

 

5,047

 

 

 

4,883

 

 

 

19,756

 

 

 

14,137

 

 

 

5,619

 

Net Equipment

 

 

9,543

 

 

 

8,796

 

 

 

747

 

 

 

18,696

 

 

 

17,674

 

 

 

1,022

 

Data Processing

 

 

4,607

 

 

 

4,557

 

 

 

50

 

 

 

9,167

 

 

 

10,879

 

 

 

(1,712

)

Professional Fees

 

 

3,542

 

 

 

3,114

 

 

 

428

 

 

 

6,800

 

 

 

6,520

 

 

 

280

 

FDIC Insurance

 

 

1,590

 

 

 

1,669

 

 

 

(79

)

 

 

3,092

 

 

 

3,323

 

 

 

(231

)

Other Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

 

 

2,430

 

 

 

2,018

 

 

 

412

 

 

 

5,053

 

 

 

4,330

 

 

 

723

 

Delivery and Postage Services

 

 

1,788

 

 

 

1,693

 

 

 

95

 

 

 

3,294

 

 

 

3,341

 

 

 

(47

)

Broker's Charges

 

 

1,251

 

 

 

728

 

 

 

523

 

 

 

2,714

 

 

 

1,487

 

 

 

1,227

 

Merchant Transaction and Card Processing Fees

 

 

1,484

 

 

 

1,259

 

 

 

225

 

 

 

2,937

 

 

 

2,357

 

 

 

580

 

Mileage Program Travel

 

 

1,156

 

 

 

1,208

 

 

 

(52

)

 

 

2,352

 

 

 

2,368

 

 

 

(16

)

Other

 

 

7,849

 

 

 

10,277

 

 

 

(2,428

)

 

 

15,259

 

 

 

16,564

 

 

 

(1,305

)

Total Other Expense

 

 

15,958

 

 

 

17,183

 

 

 

(1,225

)

 

 

31,609

 

 

 

30,447

 

 

 

1,162

 

Total Noninterest Expense

 

$

102,939

 

 

$

96,527

 

 

$

6,412

 

 

$

206,813

 

 

$

195,392

 

 

$

11,421

 

 

Total salaries and benefits expense increased by $1.6 million or 3% in the second quarter of 2022 and by $5.3 million or 5% for the first six months of 2022 compared to the same periods in 2021.  These increases were primarily due to an increase in base salaries coupled with an increase in incentive compensation and share-based compensation due to a higher number of restricted stock units being amortized.  These increases were partially offset by a decrease in commission, retirement and other benefits, and separation expense.

Net occupancy expense increased by $4.9 million or 97% in the second quarter of 2022 and by $5.6 million or 40% for the first six months of 2022 compared to the same periods in 2021. These increases were primarily due to the gain on sale of real estate property on the island of Oahu during prior year coupled with an increase in security guard services for the first six months of 2022 compared to the same periods in 2021.

45


Table of Contents

 

Net equipment expense increased by $0.7 million or 8% in the second quarter of 2022 and by $1.0 million or 6% for the first six months of 2022 compared to the same periods in 2021.  These increases were due to higher software license fees, coupled with an increase in maintenance expense.

Data processing expense was relatively unchanged in the second quarter of 2022 and decreased by $1.7 million or 16% for the first six months of 2022 compared to the same periods in 2021.  This decrease was primarily due to expenses we incurred in 2021 related to the rollout of contactless cards.

FDIC insurance expense decreased by $0.1 million or 5% in the second quarter of 2022 and by $0.2 million or 7% for the first six months of 2022 compared to the same periods in 2021 primarily due to lower assessment rates.  

Total other expense decreased by $1.2 million or 7% in the second quarter of 2022 compared to the same period in 2021.  This decrease was primarily due to early termination costs incurred in 2021.  Total other expense increased by $1.2 million or 4% for the first six months of 2022 compared to the same period in 2021.  This increase was primarily due to an increase in broker’s charges, advertising, insurance, and merchant transaction and card processing fees, which was partially offset by early termination costs incurred in 2021.

Provision for Income Taxes

Table 5 presents our provision for income taxes and effective tax rates.

 

Provision for Income Taxes and Effective Tax Rates

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 5

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

(dollars in thousands)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Provision for Income Taxes

 

$

17,759

 

 

$

19,985

 

 

$

33,365

 

 

$

39,010

 

Effective Tax Rates

 

 

23.80

%

 

 

22.84

%

 

 

22.99

%

 

 

23.43

%

 

The provision for income taxes was $17.8 million in the second quarter of 2022, a decrease of $2.2 million compared to the same period in 2021.  The effective tax rate for the second quarter of 2022 was 23.80%, up from 22.84% for the same period in 2021.  The higher effective rate in the second quarter of 2022 compared to the same period in 2021 was primarily due to decreases in tax credits and municipal bonds, and reduced tax benefits from the exercise of stock options and the vesting of restricted stock.  These were partially offset by lower pretax book income.

 

The provision for income taxes was $33.4 million for the first six months of 2022, a decrease of $5.6 million compared to the same period in 2021.  The effective tax rate for the first six months of 2022 was 23.00%, down from 23.43% for the same period in 2021.  The lower effective tax rate for the first six months of 2022 compared to 2021 was primarily due to the aforementioned lower pretax book income and tax benefit from early buyouts of our equity interest in leverage leases.

Analysis of Statements of Condition

Investment Securities

The carrying value of our investment securities portfolio was $8.3 billion and $9.0 billion as of June 30, 2022, and December 31, 2021, respectively.

We continually evaluate our investment securities portfolio in response to established asset/liability management objectives, changing market conditions that could affect profitability, and the level of interest rate risk to which we are exposed to.  These evaluations may cause us to change the level of funds we deploy into investment securities, change the composition of our investment securities portfolio, and change the proportion of investments made into the available-for-sale and held-to-maturity investment categories.

Mortgage-backed securities issued by Ginnie Mae, Fannie Mae, and Freddie Mac are the largest concentration in our portfolio.  As of June 30, 2022, these mortgage-backed securities were all AAA-rated, with a low probability of a change in their credit ratings in the near future.

46


Table of Contents

 

Gross unrealized gains in our investment securities portfolio were $3.0 million as of June 30, 2022, and $49.8 million as of December 31, 2021.  Gross unrealized losses in our investment securities portfolio were $957.8 million as of June 30, 2022, and $142.8 million as of December 31, 2021.  The overall increase in net unrealized losses was primarily due to the increase in interest rates during 2022.  The gross unrealized losses were primarily related to mortgage-backed securities issued by U.S. government agencies or U.S. government-sponsored enterprises. See Note 3 to the Consolidated Financial Statements for more information.

Loans and Leases

Table 6 presents the composition of our loan and lease portfolio by major categories.

 

Loan and Lease Portfolio Balances

 

 

 

 

 

 

 

 

 

Table 6

 

(dollars in thousands)

 

June 30,

2022

 

 

December 31,

2021

 

 

Change

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

1,323,830

 

 

$

1,361,921

 

 

$

(38,091

)

Paycheck Protection Program

 

 

31,964

 

 

 

126,779

 

 

 

(94,815

)

Commercial Mortgage

 

 

3,464,126

 

 

 

3,152,130

 

 

 

311,996

 

Construction

 

 

246,177

 

 

 

220,254

 

 

 

25,923

 

Lease Financing

 

 

89,535

 

 

 

105,108

 

 

 

(15,573

)

Total Commercial

 

 

5,155,632

 

 

 

4,966,192

 

 

 

189,440

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,486,571

 

 

 

4,309,602

 

 

 

176,969

 

Home Equity

 

 

2,101,612

 

 

 

1,836,588

 

 

 

265,024

 

Automobile

 

 

775,065

 

 

 

736,565

 

 

 

38,500

 

Other 1

 

 

432,693

 

 

 

410,129

 

 

 

22,564

 

Total Consumer

 

 

7,795,941

 

 

 

7,292,884

 

 

 

503,057

 

Total Loans and Leases

 

$

12,951,573

 

 

$

12,259,076

 

 

$

692,497

 

 

1

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

Total loans and leases as of June 30, 2022, increased by $692.5 million or 6%, from December 31, 2021, primarily due to growth from commercial mortgage loans, residential mortgage loans, and home equity lines of credit.

Commercial loans and leases as of June 30, 2022, increased by $189.4 million or 4% from December 31, 2021.  Commercial and industrial loans decreased $38.1 million, or 3% from December 31, 2021, primarily due to customers paying down commercial credit lines.  PPP loans decreased by $94.8 million, or 75% from December 31, 2021, primarily due to forgiveness payments received from the SBA.  Commercial mortgage loans increased by $312.0 million or 10% from December 31, 2021, primarily due to demand from new and existing customers.  Construction loans increased by $25.9 million or 12% from December 31, 2021, primarily due to an increase in construction activity in our market.  Lease financing decreased by $15.6 million, or 15% from December 31, 2021, primarily due to a $7.4 million early buyout and paydowns.

Consumer loans and leases as of June 30, 2022, increased by $503.1 million or 7% from December 31, 2021.  Residential mortgage loans increased by $177.0 million or 4% from December 31, 2021, primarily due to new loan originations and a significant decrease in payoff activity.  Home equity portfolio increased by $265.0 million or 14% from December 31, 2021, as a result of continued strength in new loan originations and low payoff levels.  Automobile loans increased $38.5 million or 5% from December 31, 2021, primarily driven by competitive loan programs and strong customer demand.  Other consumer loans increased by $22.6 million or 6% from December 31, 2021, primarily due to growth in our installment loans.

47


Table of Contents

 

Table 7 presents the composition of our loan and lease portfolio by geographic area and by major categories.

 

Geographic Distribution of Loan and Lease Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 7

 

(dollars in thousands)

 

Hawaii

 

 

U.S.

Mainland 1

 

 

Guam

 

 

Other

Pacific

Islands

 

 

Total

 

June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

1,122,097

 

 

$

113,471

 

 

$

83,373

 

 

$

4,889

 

 

$

1,323,830

 

Paycheck Protection Program

 

 

27,094

 

 

 

3,364

 

 

 

927

 

 

 

579

 

 

 

31,964

 

Commercial Mortgage

 

 

2,998,776

 

 

 

252,638

 

 

 

212,712

 

 

 

 

 

 

3,464,126

 

Construction

 

 

246,177

 

 

 

 

 

 

 

 

 

 

 

 

246,177

 

Lease Financing

 

 

68,410

 

 

 

17,710

 

 

 

3,415

 

 

 

 

 

 

89,535

 

Total Commercial

 

 

4,462,554

 

 

 

387,183

 

 

 

300,427

 

 

 

5,468

 

 

 

5,155,632

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,410,865

 

 

 

 

 

 

75,096

 

 

 

610

 

 

 

4,486,571

 

Home Equity

 

 

2,055,947

 

 

 

52

 

 

 

45,613

 

 

 

 

 

 

2,101,612

 

Automobile

 

 

574,813

 

 

 

 

 

 

157,713

 

 

 

42,539

 

 

 

775,065

 

Other 2

 

 

366,393

 

 

 

 

 

 

53,399

 

 

 

12,901

 

 

 

432,693

 

Total Consumer

 

 

7,408,018

 

 

 

52

 

 

 

331,821

 

 

 

56,050

 

 

 

7,795,941

 

Total Loans and Leases

 

$

11,870,572

 

 

$

387,235

 

 

$

632,248

 

 

$

61,518

 

 

$

12,951,573

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

1,146,593

 

 

$

141,643

 

 

$

68,934

 

 

$

4,751

 

 

$

1,361,921

 

Paycheck Protection Program

 

 

111,457

 

 

 

10,842

 

 

 

1,586

 

 

 

2,894

 

 

 

126,779

 

Commercial Mortgage

 

 

2,758,641

 

 

 

158,192

 

 

 

235,297

 

 

 

 

 

 

3,152,130

 

Construction

 

 

220,254

 

 

 

 

 

 

 

 

 

 

 

 

220,254

 

Lease Financing

 

 

68,757

 

 

 

32,695

 

 

 

3,656

 

 

 

 

 

 

105,108

 

Total Commercial

 

 

4,305,702

 

 

 

343,372

 

 

 

309,473

 

 

 

7,645

 

 

 

4,966,192

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,232,834

 

 

 

 

 

 

76,022

 

 

 

746

 

 

 

4,309,602

 

Home Equity

 

 

1,794,330

 

 

 

58

 

 

 

42,200

 

 

 

 

 

 

1,836,588

 

Automobile

 

 

547,660

 

 

 

 

 

 

151,722

 

 

 

37,183

 

 

 

736,565

 

Other 2

 

 

346,625

 

 

 

 

 

 

48,490

 

 

 

15,014

 

 

 

410,129

 

Total Consumer

 

 

6,921,449

 

 

 

58

 

 

 

318,434

 

 

 

52,943

 

 

 

7,292,884

 

Total Loans and Leases

 

$

11,227,151

 

 

$

343,430

 

 

$

627,907

 

 

$

60,588

 

 

$

12,259,076

 

 

1

For secured loans and leases, classification as U.S. Mainland is made based on where the collateral is located.  For unsecured loans and leases, classification as U.S. Mainland is made based on the location where the majority of the borrower’s business operations are conducted.

2

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

Our commercial and consumer lending activities are concentrated primarily in Hawaii and the Pacific Islands.  Our commercial loan and lease portfolio to borrowers based on the U.S. Mainland includes legacy lease financing and participation in shared national credits for customers whose operations and assets extend beyond Hawaii.


48


Table of Contents

 

 

Other Assets

Table 8 presents the major components of other assets.

 

Other Assets

 

 

 

 

 

 

Table 8

 

(dollars in thousands)

 

June 30,

2022

 

 

December 31,

2021

 

 

Change

 

Federal Home Loan Bank of Des Moines and Federal Reserve Bank Stock

 

$

36,840

 

 

$

36,624

 

 

$

216

 

Derivative Financial Instruments

 

 

22,494

 

 

 

42,011

 

 

 

(19,517

)

Low-Income Housing and Other Equity Investments

 

 

126,925

 

 

 

136,647

 

 

 

(9,722

)

Deferred Compensation Plan Assets

 

 

46,929

 

 

 

56,411

 

 

 

(9,482

)

Prepaid Expenses

 

 

19,931

 

 

 

17,670

 

 

 

2,261

 

Accounts Receivable

 

 

14,924

 

 

 

13,323

 

 

 

1,601

 

Deferred Tax Assets

 

 

150,910

 

 

 

42,276

 

 

 

108,634

 

Other

 

 

42,217

 

 

 

39,765

 

 

 

2,452

 

Total Other Assets

 

$

461,170

 

 

$

384,727

 

 

$

76,443

 

 

Total other assets increased by $76.4 million or 20% from December 31, 2021.  This increase was due to a $108.6 million increase in deferred tax assets, primarily due to temporary differences between financial reporting and income tax basis of unrealized losses on investment securities.  This increase was partially offset by a decrease in derivative financial instruments of $19.5 million, which was primarily due to fair value decreases of our interest rate swap agreement assets.

Deposits

Table 9 presents the composition of our deposits by major customer categories.

 

Deposits

 

 

 

 

 

 

 

 

 

Table 9

 

(dollars in thousands)

 

June 30,

2022

 

 

December 31,

2021

 

 

Change

 

Consumer

 

$

10,554,121

 

 

$

10,438,844

 

 

$

115,277

 

Commercial

 

 

8,824,609

 

 

 

8,641,932

 

 

 

182,677

 

Public and Other

 

 

1,646,951

 

 

 

1,279,332

 

 

 

367,619

 

Total Deposits

 

$

21,025,681

 

 

$

20,360,108

 

 

$

665,573

 

 

Total deposits were $21.0 billion as of June 30, 2022, an increase of $665.6 million or 3% from December 31, 2021.  Consumer deposits increased by $115.3 million or 1% primarily due to a $198.0 million increase in core deposits, partially offset by $82.8 million decrease in time deposits.  Commercial deposits increased by $182.7 million or 2% due to an increase in core deposits of $214.7 million, partially offset by $32.0 million decrease in time deposits.  In addition, public and other deposits increased by $367.6 million or 29% due to an increase in public time deposits of $371.9 million, offset by $4.2 million decrease in core deposits.

Table 10 presents the composition of our savings deposits.

 

Savings Deposits

 

 

 

 

 

 

 

 

 

Table 10

 

(dollars in thousands)

 

June 30,

2022

 

 

December 31,

2021

 

 

Change

 

Money Market

 

$

2,868,182

 

 

$

2,529,985

 

 

$

338,197

 

Regular Savings

 

 

5,186,717

 

 

 

4,926,180

 

 

 

260,537

 

Total Savings Deposits

 

$

8,054,899

 

 

$

7,456,165

 

 

$

598,734

 

49


Table of Contents

 

 

Table 11 presents the maturity distribution of the estimated uninsured time deposits.

 

Maturity Distribution of Estimated Uninsured Time Deposits

 

 

 

 

 

 

 

 

 

Table 11

 

(dollars in thousands)

 

June 30,

2022

 

 

December 31,

2021

 

 

Change

 

Remaining maturity:

 

 

 

 

 

 

 

 

 

 

 

 

  Three months or less

 

$

545,088

 

 

$

220,045

 

 

$

325,043

 

  After three through six months

 

 

101,858

 

 

 

93,514

 

 

 

8,344

 

  After six through twelve months

 

 

105,686

 

 

 

137,514

 

 

 

(31,828

)

  After twelve months

 

 

66,047

 

 

 

74,133

 

 

 

(8,086

)

Total

 

$

818,679

 

 

$

525,206

 

 

$

293,473

 

 

Estimated uninsured deposits totaled $11.2 billion and $10.5 billion at June 30, 2022, and December 31, 2021, respectively. Uninsured amounts are estimated based on the portion of account balances in excess of FDIC insurance limits. Estimated uninsured time deposits increased by $293.5 million from December 31, 2021, primarily due to $371.9 million increase in public time deposits, partially offset by $82.8 million decrease in consumer time deposits.

 

Securities Sold Under Agreements to Repurchase

Table 12 presents the composition of our securities sold under agreements to repurchase.

 

Securities Sold Under Agreements to Repurchase

 

 

 

 

 

 

 

 

 

Table 12

 

(dollars in thousands)

 

June 30,

2022

 

 

December 31,

2021

 

 

Change

 

Private Institutions

 

$

425,000

 

 

$

450,000

 

 

$

(25,000

)

Government Entities

 

 

490

 

 

 

490

 

 

 

 

Total Securities Sold Under Agreements to Repurchase

 

$

425,490

 

 

$

450,490

 

 

$

(25,000

)

 

Securities sold under agreements to repurchase was $425.5 million as of June 30, 2022, a decrease of $25.0 million or 5.5% from December 31, 2021.  As of June 30, 2022, the weighted-average maturity was 2.36 years for our repurchase agreements with government entities and 2.44 years for our repurchase agreements with private institutions.  As of June 30, 2022, the weighted-average interest rate for outstanding agreements with government entities and private institutions was 1.55% and 2.53%, respectively, with all rates being fixed.  Each of our repurchase agreements is accounted for as a collateralized financing arrangement (i.e., a secured borrowing) and not as a sale and subsequent repurchase of securities.

Other Debt

Table 13 presents the composition of our other debt.

 

Other Debt

 

 

 

 

 

 

 

 

 

Table 13

 

(dollars in thousands)

 

June 30,

2022

 

 

December 31,

2021

 

 

Change

 

Finance Lease Obligations

 

 

10,343

 

 

 

10,391

 

 

 

(48

)

Total

 

$

10,343

 

 

$

10,391

 

 

$

(48

)

 

 

50


Table of Contents

 

 

Analysis of Business Segments

Our business segments are defined as Consumer Banking, Commercial Banking, and Treasury and Other.  

Table 14 summarizes net income from our business segments.  Additional information about segment performance is presented in Note 10 to the Consolidated Financial Statements.

 

Business Segment Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 14

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

(dollars in thousands)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Consumer Banking

 

$

18,417

 

 

$

22,547

 

 

$

32,530

 

 

$

39,486

 

Commercial Banking

 

 

30,671

 

 

 

29,971

 

 

 

59,549

 

 

 

59,687

 

Total

 

 

49,088

 

 

 

52,518

 

 

 

92,079

 

 

 

99,173

 

Treasury and Other

 

 

7,774

 

 

 

15,015

 

 

 

19,617

 

 

 

28,309

 

Consolidated Total

 

$

56,862

 

 

$

67,533

 

 

$

111,696

 

 

$

127,482

 

 

Consumer Banking

Net income decreased by $4.1 million or 18% in the second quarter of 2022 compared to the same period in 2021 primarily due to an increase in noninterest expense and a decrease in noninterest income. This was partly offset by an increase in net interest income and a decrease in the Provision. The increase in noninterest expense was primarily due to a gain on the sale of real estate property on the island of Oahu in the second quarter of 2021, as well as increases in broker’s charges and allocated expenses related to support units. The decrease in noninterest income was primarily due to lower mortgage banking income as a result of decreased sales of conforming saleable loans from current production, partly offset by higher overdraft fees and monthly service fees. The increase in net interest income was primarily due to increased deposit and loan balances, as well as higher deposit margins. This was partly offset by lower loan margins. The decrease in the Provision was primarily due to lower net charge-offs in the installment loan portfolio and higher mortgage loan recoveries, partly offset by lower automobile loan recoveries.

Net income decreased by $7.0 million or 18% in the first six months of 2022 compared to the same period in 2021 primarily due to an increase in noninterest expense and a decrease in noninterest income. This was partly offset by an increase in net interest income and a decrease in the Provision. The increase in noninterest expense was primarily due to a gain on the sale of real estate property on the island of Oahu in the first six months of 2021, as well as increases in salaries and benefits, broker’s charges, and allocated expenses related to support units. This was partly offset by the rollout of contactless cards in the first quarter of 2021. The decrease in noninterest income was primarily due to lower mortgage banking income as a result of decreased sales of conforming saleable loans from current production, partly offset by higher overdraft fees and monthly service fees. The increase in net interest income was primarily due to increased deposit and loan balances, partly offset by lower loan margins. The decrease in the Provision was primarily due to lower net charge-offs in the installment loan portfolio, partly offset by lower mortgage loan recoveries.

Commercial Banking

Net income increased by $0.7 million in the second quarter of 2022 compared to the same period in 2021 primarily due to increases in interest income, noninterest income, and a decrease in the provision, partially offset by an increase to noninterest expense. The increase in interest income is primarily due to increased balances and spreads on noninterest bearing deposits and increased balances on commercial mortgage loans. The increase in interest income was partially offset by runoff in the payroll protection program portfolio and a decrease in interest bearing deposit balances and spreads. The increase in noninterest income is primarily due to increases in customer derivative program revenue, loan fees, and merchant services. The increase in noninterest expense was primarily due higher allocated expenses from support units.

 

Net income decreased by $0.1 million in the first six months of 2022 compared to the same period in 2021 primarily due to an increase in noninterest expense, partially offset by an increase in noninterest income and reduction in the provision. The increase in noninterest expense was primarily due to higher allocated expenses from support units along with increased salaries and benefits, partially offset by increased deferred salaries. The increase in noninterest income is primarily due to increases in customer derivative program revenue, merchant income, and a gain on the sale of leased assets, partially offset by a decrease in loan fees.

51


Table of Contents

 

 

Treasury and Other

Net income decreased by $7.2 million in the second quarter of 2022 compared to the same period in 2021 primarily due to a lower release of the Provision, partially offset by an increase in net interest income.  The increase in the Provision was primarily due to management’s best estimate of losses over the life of loans and leases in our portfolio in accordance with the current expected credit losses (CECL) approach, given the economic outlook and forecasts for the COVID-19 pandemic driven market changes, as well as the impact of unprecedented intervention of fiscal, monetary and regulatory programs.  The increase in net interest income was primarily due to the higher rate environment.  The provision for income taxes in this business segment represents the residual amount to arrive at the total tax expense for the Company.

Net income decreased by $8.7 million in the first six months of 2022 compared to the same period in 2021 primarily due to a lower release of the Provision, partially offset by an increase in net interest income.  The increase in the Provision was primarily due to management’s best estimate of losses over the life of loans and leases in our portfolio in accordance with the CECL approach, given the economic outlook and forecasts for the COVID-19 pandemic driven market changes, as well as the impact of unprecedented intervention of fiscal, monetary and regulatory programs.  The increase in net interest income was primarily due to higher balances in the investment portfolio.  The provision for income taxes in this business segment represents the residual amount to arrive at the total tax expense for the Company.

Corporate Risk Profile

Credit Risk

As of June 30, 2022, our overall credit risk profile remains strong and reflects the continued recovery of Hawaii’s economy, which was severely impacted by the COVID-19 pandemic.  

We actively manage exposures with deteriorating asset quality to reduce levels of potential loss exposure and closely monitor our reserves and capital to address both anticipated and unforeseen issues.  Risk management activities include detailed analysis of portfolio segments and stress tests of certain segments to ensure that reserve and capital levels are appropriate.  We perform frequent loan and lease-level risk monitoring and risk rating reviews, which provide opportunities for early interventions to allow for credit exits or restructuring, loan and lease sales, and voluntary workouts and liquidations.

52


Table of Contents

 

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

Table 15 presents information on non-performing assets (“NPAs”) and accruing loans and leases past due 90 days or more.

 


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

 

 

 

 

 

 

 

 

 

Table 15

 

(dollars in thousands)

 

June 30,

2022

 

 

December 31,

2021

 

 

Change

 

Non-Performing Assets

 

 

 

 

 

 

 

 

 

 

 

 

Non-Accrual Loans and Leases

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

85

 

 

$

243

 

 

$

(158

)

Commercial Mortgage

 

 

3,462

 

 

 

8,205

 

 

 

(4,743

)

Total Commercial

 

 

3,547

 

 

 

8,448

 

 

 

(4,901

)

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

5,179

 

 

 

3,305

 

 

 

1,874

 

Home Equity

 

 

4,435

 

 

 

4,881

 

 

 

(446

)

Total Consumer

 

 

9,614

 

 

 

8,186

 

 

 

1,428

 

Total Non-Accrual Loans and Leases

 

 

13,161

 

 

 

16,634

 

 

 

(3,473

)

Foreclosed Real Estate

 

 

2,332

 

 

 

2,332

 

 

 

 

Total Non-Performing Assets

 

$

15,493

 

 

$

18,966

 

 

$

(3,473

)

Accruing Loans and Leases Past Due 90 Days or More

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

$

2,638

 

 

$

3,159

 

 

$

(521

)

Home Equity

 

 

2,029

 

 

 

3,456

 

 

 

(1,427

)

Automobile

 

 

359

 

 

 

729

 

 

 

(370

)

Other 1

 

 

508

 

 

 

426

 

 

 

82

 

Total Consumer

 

 

5,534

 

 

 

7,770

 

 

 

(2,236

)

Total Accruing Loans and Leases Past Due 90 Days or More

 

$

5,534

 

 

$

7,770

 

 

$

(2,236

)

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

 

$

46,024

 

 

$

60,519

 

 

$

(14,495

)

Total Loans and Leases

 

$

12,951,573

 

 

$

12,259,076

 

 

$

692,497

 

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

 

 

0.10

%

 

 

0.14

%

 

 

(0.04

)%

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

 

 

0.12

%

 

 

0.15

%

 

 

(0.03

)%

Ratio of Non-Performing Assets to Total Assets

 

 

0.06

%

 

 

0.07

%

 

 

(0.01

)%

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

   and Commercial Foreclosed Real Estate

 

 

0.07

%

 

 

0.17

%

 

 

(0.10

)%

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

   and Consumer Foreclosed Real Estate

 

 

0.15

%

 

 

0.14

%

 

 

0.01

%

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

 

 

0.16

%

 

 

0.22

%

 

 

(0.06

)%

Changes in Non-Performing Assets

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2021

 

$

18,966

 

 

 

 

 

 

 

 

 

Additions

 

 

4,536

 

 

 

 

 

 

 

 

 

Reductions

 

 

 

 

 

 

 

 

 

 

 

 

Payments

 

 

(6,741

)

 

 

 

 

 

 

 

 

Return to Accrual Status

 

 

(1,267

)

 

 

 

 

 

 

 

 

Charge-offs/Write-downs

 

 

(1

)

 

 

 

 

 

 

 

 

Total Reductions

 

 

(8,009

)

 

 

 

 

 

 

 

 

Balance as of June 30, 2022

 

$

15,493

 

 

 

 

 

 

 

 

 

 

1

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

NPAs consist of non-accrual loans and leases, and foreclosed real estate.  Changes in the level of non-accrual loans and leases typically represent additions for loans and leases that reach a specified past due status, offset by reductions for loans and leases that are charged-off, paid down, sold, transferred to Other Real Estate Owned (“OREO”), or are no longer classified as non-accrual because they have returned to accrual status.

Residential mortgage non-accrual loans were $5.2 million as of June 30, 2022, an increase of $1.9 million or 57% from December 31, 2021.  As of June 30, 2022, our residential mortgage non-accrual loans were comprised of 18 loans with a weighted average current loan-to-value ratio of 58%.

Foreclosed real estate represents property acquired as the result of borrower defaults on loans.  Foreclosed real estate is recorded at fair value, less estimated selling costs, at the time of foreclosure.  On an ongoing basis, properties are appraised as required by market conditions and applicable regulations.  Foreclosed real estate as of June 30, 2022, was unchanged from December 31, 2021.

53


Table of Contents

 

Loans and Leases Past Due 90 Days or More and Still Accruing Interest

Loans and leases in this category are 90 days or more past due, as to principal or interest, and are still accruing interest because they are well secured and in the process of collection.  Loans and leases past due 90 days or more and still accruing interest were $5.5 million as of June 30, 2022, a $2.2 million or 29% decrease from December 31, 2021.  The decrease was primarily in home equity, residential mortgage and automobile, which was partially offset by an increase in other.

 

Table 16 presents information on loans with terms that have been modified in a TDR.

 

Loans Modified in a Troubled Debt Restructuring

 

 

 

 

 

 

 

 

 

Table 16

 

(dollars in thousands)

 

June 30,

2022

 

 

December 31,

2021

 

 

Change

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

7,289

 

 

$

18,722

 

 

$

(11,433

)

Commercial Mortgage

 

 

6,784

 

 

 

11,777

 

 

 

(4,993

)

Total Commercial

 

 

14,073

 

 

 

30,499

 

 

 

(16,426

)

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

15,731

 

 

 

16,102

 

 

 

(371

)

Home Equity

 

 

4,662

 

 

 

4,877

 

 

 

(215

)

Automobile

 

 

13,838

 

 

 

16,148

 

 

 

(2,310

)

Other 1

 

 

2,009

 

 

 

2,331

 

 

 

(322

)

Total Consumer

 

 

36,240

 

 

 

39,458

 

 

 

(3,218

)

Total

 

$

50,313

 

 

$

69,957

 

 

$

(19,644

)

 

1

Comprised of other revolving credit and installment financing.

The Company offered loan and lease modifications to assist borrowers during the COVID-19 national emergency. These modifications initially and generally involved principal and/or interest payment deferrals for up to six months.  Similar to the initial modifications granted, an additional round of loan modifications was offered which generally involved principal and/or interest payment deferrals for up to an additional six months for commercial and consumer loans, and principal-only deferrals for up to an additional 12 months for selected commercial loans.  The Company generally continues to accrue and recognize interest income during the deferral period.  The Company offered several repayment options such as immediate repayment, repayment over a designated time period or as a balloon payment at maturity, or by extending the loan term.  These modifications generally did not involve forgiveness or interest rate reductions.  In accordance with Section 4013 of the CARES Act and the joint agency statement issued by banking agencies, most of these COVID-19 related loan and lease modifications were not accounted for as TDRs.  As of June 30, 2022, COVID-19 related loan and lease modifications totaled $32.4 million (4 commercial loans). Loans in a COVID-19 loan or lease modification program will continue to accrue interest during the deferral period unless otherwise classified as nonperforming. See Note 4 to the Consolidated Financial Statements for more information.

54


Table of Contents

 

Reserve for Credit Losses

Table 17 presents the activity in our reserve for credit losses.

 

Reserve for Credit Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 17

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

(dollars in thousands)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Balance at Beginning of Period

 

$

157,264

 

 

$

203,779

 

 

$

164,297

 

 

$

221,303

 

Loans and Leases Charged-Off

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

(233

)

 

 

(456

)

 

 

(582

)

 

 

(704

)

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

(80

)

 

 

(115

)

 

 

(80

)

 

 

(119

)

Home Equity

 

 

(22

)

 

 

(107

)

 

 

(90

)

 

 

(123

)

Automobile

 

 

(1,157

)

 

 

(1,209

)

 

 

(2,687

)

 

 

(3,318

)

Other 1

 

 

(1,854

)

 

 

(2,422

)

 

 

(3,815

)

 

 

(6,336

)

Total Loans and Leases Charged-Off

 

 

(3,346

)

 

 

(4,309

)

 

 

(7,254

)

 

 

(10,600

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

51

 

 

 

144

 

 

 

420

 

 

 

256

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

920

 

 

 

481

 

 

 

974

 

 

 

1,436

 

Home Equity

 

 

416

 

 

 

527

 

 

 

931

 

 

 

1,060

 

Automobile

 

 

684

 

 

 

1,172

 

 

 

1,423

 

 

 

2,091

 

Other 1

 

 

644

 

 

 

801

 

 

 

1,389

 

 

 

1,657

 

Total Recoveries on Loans and Leases Previously

   Charged-Off

 

 

2,715

 

 

 

3,125

 

 

 

5,137

 

 

 

6,500

 

Net Charged-Off - Loans and Leases

 

 

(631

)

 

 

(1,184

)

 

 

(2,117

)

 

 

(4,100

)

Net Charged-Off  - Accrued Interest Receivable

 

 

 

 

 

(124

)

 

 

(47

)

 

 

(432

)

Provision for Credit Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and Leases

 

 

(2,885

)

 

 

(16,774

)

 

 

(7,192

)

 

 

(31,767

)

Accrued Interest Receivable

 

 

 

 

 

(828

)

 

 

(367

)

 

 

(828

)

Unfunded Commitments

 

 

350

 

 

 

1,502

 

 

 

(476

)

 

 

2,195

 

Total Provision for Credit Losses

 

 

(2,535

)

 

 

(16,100

)

 

 

(8,035

)

 

 

(30,400

)

Balance at End of Period

 

$

154,098

 

 

$

186,371

 

 

$

154,098

 

 

$

186,371

 

Components

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses - Loans and Leases

 

$

148,512

 

 

$

180,385

 

 

$

148,512

 

 

$

180,385

 

Allowance for Credit Losses - Accrued Interest Receivable

 

 

 

 

 

1,440

 

 

 

 

 

 

1,440

 

Reserve for Unfunded Commitments

 

 

5,586

 

 

 

4,546

 

 

 

5,586

 

 

 

4,546

 

Total Reserve for Credit Losses

 

$

154,098

 

 

$

186,371

 

 

$

154,098

 

 

$

186,371

 

Average Loans and Leases Outstanding

 

$

12,700,825

 

 

$

12,096,308

 

 

$

12,496,747

 

 

$

12,024,844

 

Ratio of Net Loans and Leases Charged-Off to

   Average Loans and Leases Outstanding (annualized)

 

 

0.02

%

 

 

0.04

%

 

 

0.03

%

 

 

0.07

%

Ratio of Allowance for Credit Losses to

   Loans and Leases Outstanding 2

 

 

1.15

%

 

 

1.50

%

 

 

1.15

%

 

 

1.50

%

 

1

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

2

The numerator comprises the Allowance for Credit Losses – Loans and Leases.


55


Table of Contents

 

 

Allowance for Credit Losses - Loans and Leases

As of June 30, 2022, the Allowance was $148.5 million or 1.15% of total loans and leases outstanding (1.15% excluding PPP loans), compared with an Allowance of $157.8 million or 1.29% of total loans and leases outstanding (1.30% excluding PPP loans) as of December 31, 2021.  The decrease in the Allowance and the ratio of Allowance to loans and leases outstanding was primarily due to management’s best estimate of losses over the life of loans and leases in our portfolio in accordance with the CECL approach, including the continued recovery and improved forecast of Hawaii’s economy, as well as the impact of the unprecedented intervention of fiscal, monetary and regulatory programs.

Net charge-offs on loans and leases were $0.6 million or 0.02% of total average loans and leases, on an annualized basis, in the second quarter of 2022 compared to net charge-offs of $1.2 million or 0.04% of total average loans and leases, on an annualized basis, in the second quarter of 2021.  The decrease in net charge-offs on loans and leases was primarily due to the lower gross charge-offs in automobile and higher recoveries in residential mortgage, partially offset by lower recoveries in commercial and industrial loans.  Net charge-off on loans and leases were $2.1 million or 0.03% of total average loans and leases, on an annualized basis, for the first six months of 2022.

Reserve for Unfunded Commitments

The Unfunded Reserve was $5.6 million as of June 30, 2022, an increase of $2.1 million or 60% from December 31, 2021, primarily driven by lower utilization of commercial and industrial and construction loan commitments. The reserve for unfunded commitments is recorded in other liabilities in the consolidated statements of condition.  

Provision for Credit Losses

For the first six months of 2022, the Provision for Credit Losses was a net benefit of $8.0 million compared to a net benefit of $30.4 million during the same period in 2021.  The decrease in the net benefit was primarily due to a lower reduction in the Allowance for Credit Losses – Loans and Leases for the first six months of 2022 compared to the same period in 2021.

Market Risk

Market risk is the potential of loss arising from adverse changes in interest rates and prices.  We are exposed to market risk as a consequence of the normal course of conducting our business activities.  Our market risk management process involves measuring, monitoring, controlling, and mitigating risks that can significantly impact our statements of income and condition.  In this management process, market risks are balanced with expected returns in an effort to enhance earnings performance, while limiting volatility.

Our primary market risk exposure is interest rate risk.

Interest Rate Risk

The objective of our interest rate risk management process is to maximize net interest income while operating within acceptable limits established for interest rate risk and maintaining adequate levels of funding and liquidity.  The potential cash flows, sales, or replacement value of many of our assets and liabilities, especially those that earn or pay interest, are sensitive to changes in the general level of interest rates.  This interest rate risk arises primarily from our core business activities of extending loans and accepting deposits.  Our investment securities portfolio is also subject to significant interest rate risk.

Many factors affect our exposure to changes in interest rates such as general economic and financial conditions, customer preferences, historical pricing relationships, and repricing characteristics of financial instruments.  Our earnings are affected not only by general economic conditions but also by the monetary and fiscal policies of the U.S. and its agencies, particularly the Federal Reserve Bank (the “FRB”).  The monetary policies of the FRB can influence the overall growth of loans, investment securities, and deposits and the level of interest rates earned on assets and paid for liabilities.

56


Table of Contents

 

In managing interest rate risk, we, through the Asset/Liability Management Committee (“ALCO”), measure short and long-term sensitivities to changes in interest rates.  The ALCO, which is comprised of members of executive management, utilizes several techniques to manage interest rate risk, which include:

 

adjusting the balance sheet mix or altering the interest rate characteristics of assets and liabilities;

 

changing product pricing strategies;

 

modifying characteristics of the investment securities portfolio; and

 

using derivative financial instruments.

Our use of derivative financial instruments, as detailed in Note 11 to the Consolidated Financial Statements, has generally been limited.  This is due to natural on-balance sheet hedges arising out of offsetting interest rate exposures from loans and investment securities with deposits and other interest-bearing liabilities.  In particular, the investment securities portfolio is utilized to manage the interest rate exposure and sensitivity to within the guidelines and limits established by the ALCO.  We utilize natural and offsetting economic hedges in an effort to reduce the need to employ off-balance sheet derivative financial instruments to hedge interest rate risk exposures.  Expected movements in interest rates are also considered in managing interest rate risk.  Thus, as interest rates change, we may use different techniques to manage interest rate risk.

A key element in our ongoing process to measure and monitor interest rate risk is the utilization of an asset/liability simulation model that attempts to capture the dynamic nature of the statement of condition.  The model is used to estimate and measure the statement of condition sensitivity to changes in interest rates.  These estimates are based on assumptions about the behavior of loan and deposit pricing, prepayment rates on mortgage-based assets, and principal amortization and maturities on other financial instruments.  The model’s analytics include the effects of standard prepayment options on mortgages and customer withdrawal options for deposits.  While such assumptions are inherently uncertain, we believe that our assumptions are reasonable.

We utilize net interest income simulations to analyze income sensitivities to changes in interest rates.  Table 18 presents, as of June 30, 2022, and December 31, 2021, an estimate of the change in net interest income that would result from a gradual and immediate change in interest rates, moving in a parallel shock over the entire yield curve, relative to the measured base case scenario.  The base case scenario assumes the statement of condition and interest rates are generally unchanged.  Based on our net interest income simulation as of June 30, 2022, net interest income is expected to increase as interest rates rise.  Rising interest rates would drive higher rates on loans and investment securities, as well as induce a slower pace of premium amortization on certain securities within our investment portfolio.  However, lower interest rates would likely cause a decline in net interest income as lower rates would lead to lower yields on loans and investment securities, as well as drive higher premium amortization on existing investment securities.  Based on our net interest income simulation as of June 30, 2022, net interest income sensitivity to changes in interest rates as of June 30, 2022, was less sensitive in comparison to the sensitivity profile as of December 31, 2021.

 

Net Interest Income Sensitivity Profile

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 18

 

 

 

Impact on Future Annual Net Interest Income

 

(dollars in thousands)

 

June 30, 2022

 

 

December 31, 2021

 

Gradual Change in Interest Rates (basis points)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

+200

 

$

20,490

 

 

 

3.7

%

 

$

29,697

 

 

 

6.1

%

+100

 

 

10,191

 

 

 

1.8

 

 

 

15,306

 

 

 

3.1

 

-100

 

 

(8,097

)

 

 

(1.4

)

 

 

(8,922

)

 

 

(1.8

)

Immediate Change in Interest Rates (basis points)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

+200

 

$

43,709

 

 

 

7.8

%

 

$

68,037

 

 

 

14.0

%

+100

 

 

22,254

 

 

 

4.0

 

 

 

38,361

 

 

 

7.9

 

-100

 

 

(18,564

)

 

 

(3.3

)

 

 

(30,511

)

 

 

(6.3

)

 

To analyze the impact of changes in interest rates in a more realistic manner, non-parallel interest rate scenarios are also simulated.  These non-parallel interest rate scenarios indicate that net interest income may decrease from the base case scenario should the yield curve flatten or become inverted for a period of time.  Conversely, if the yield curve were to steepen, net interest income may increase.

57


Table of Contents

 

Other Market Risks

In addition to interest rate risk, we are exposed to other forms of market risk in our normal business transactions.  Foreign currency and foreign exchange contracts expose us to a small degree of foreign currency risk.  These transactions are primarily executed on behalf of customers.  Our trust and asset management income are at risk to fluctuations in the market values of underlying assets, particularly debt and equity securities.  Also, our share-based compensation expense is dependent on the fair value of our stock options, restricted stock units, and restricted stock at the date of grant.  The fair value of stock options, restricted stock units, and restricted stock is impacted by the market price of the Parent’s common stock on the date of grant and is at risk to changes in equity markets, general economic conditions, and other factors.

Liquidity Risk Management

The objective of our liquidity risk management process is to manage cash flow and liquidity in an effort to provide continuous access to sufficient, reasonably priced funds.  Funding requirements are impacted by loan originations and refinancings, deposit balance changes, liability issuances and settlements, and off-balance sheet funding commitments.  We consider and comply with various regulatory guidelines regarding required liquidity levels and periodically monitor our liquidity position in light of the changing economic environment and customer activity.  Based on periodic liquidity assessments, we may alter our asset, liability, and off-balance sheet positions.  The ALCO monitors sources and uses of funds and modifies asset and liability positions as liquidity requirements change.  This process, combined with our ability to raise funds in money and capital markets and through private placements, provides flexibility in managing the exposure to liquidity risk.

In an effort to satisfy our liquidity needs, we actively manage our assets and liabilities.  We have access to immediate liquid resources in the form of cash which is primarily on deposit with the FRB.  Potential sources of liquidity also include investment securities in our available-for-sale securities portfolio and our ability to sell loans in the secondary market.  Our held-to-maturity securities, while not intended for sale, may also be utilized in repurchase agreements to obtain funding.  Our core deposits have historically provided us with a long-term source of stable and relatively lower cost source of funding.  Additional funding is available through the issuance of long-term debt or equity.

Maturities and payments on outstanding loans and investment securities also provide a steady flow of funds.  Liquidity is further enhanced by our ability to pledge loans to access secured borrowings from the FHLB and FRB.  As of June 30, 2022, we had additional borrowing capacity of $3.0 billion from the FHLB and $636.3 million from the FRB based on the amount of collateral pledged.

We continued our focus on maintaining a strong liquidity position throughout the first six months of 2022.  As of June 30, 2022, cash and cash equivalents were $839.4 million, the fair value of our available-for-sale investment securities was $4.0 billion, and total deposits were $21.0 billion as of June 30, 2022.

Capital Management

We actively manage capital, commensurate with our risk profile, to enhance shareholder value.  We also seek to maintain capital levels for the Company and the Bank at amounts in excess of the regulatory “well-capitalized” thresholds.  Periodically, we may respond to market conditions by implementing changes to our overall balance sheet positioning to manage our capital position.

The Company and the Bank are each subject to regulatory capital requirements administered by the federal banking agencies.  Failure to meet minimum capital requirements could cause certain mandatory and discretionary actions by regulators that, if undertaken, would likely have a material effect on our financial statements.  Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative and qualitative measures.  These measures were established by regulation intended to ensure capital adequacy.  Capital ratios are calculated using the regulatory capital rule that allows a five-year transition period related to the adoption of CECL.  As of June 30, 2022, the Company’s capital levels remained characterized as “well-capitalized”.  There have been no conditions or events since June 30, 2022, that management believes have changed either the Company’s or the Bank’s capital classifications.  The Company’s regulatory capital ratios are presented in Table 19 below. 

58


Table of Contents

 

Table 19 presents our regulatory capital and ratios as of June 30, 2022, and December 31, 2021.

 

Regulatory Capital and Ratios

 

 

 

 

 

Table 19

 

(dollars in thousands)

 

June 30,

2022

 

 

December 31,

2021

 

Regulatory Capital

 

 

 

 

 

 

 

 

Total Common Shareholders’ Equity

 

$

1,173,259

 

 

$

1,436,124

 

Add: CECL Transitional Amount

 

 

7,124

 

 

 

9,498

 

Less: Goodwill, Net of Deferred Tax Liabilities

 

 

28,747

 

 

 

28,747

 

Postretirement Benefit Liability Adjustments

 

 

(32,790

)

 

 

(33,496

)

Net Unrealized Losses on Investment Securities 1

 

 

(335,658

)

 

 

(32,886

)

Other

 

 

(198

)

 

 

(198

)

Common Equity Tier 1 Capital

 

 

1,520,282

 

 

 

1,483,455

 

Preferred Stock, Net of Issuance Cost

 

 

175,487

 

 

 

175,487

 

Tier 1 Capital

 

 

1,695,769

 

 

 

1,658,942

 

Allowable Reserve for Credit Losses

 

 

148,053

 

 

 

153,001

 

Total Regulatory Capital

 

$

1,843,822

 

 

$

1,811,943

 

Risk-Weighted Assets

 

$

13,042,947

 

 

$

12,236,805

 

Key Regulatory Capital Ratios

 

 

 

 

 

 

 

 

Common Equity Tier 1 Capital Ratio

 

 

11.66

%

 

 

12.12

%

Tier 1 Capital Ratio

 

 

13.01

 

 

 

13.56

 

Total Capital Ratio

 

 

14.14

 

 

 

14.81

 

Tier 1 Leverage Ratio

 

 

7.29

 

 

 

7.32

 

 

1

Includes unrealized gains and losses related to the Company’s reclassification of available-for-sale investment securities to the held-to-maturity category.

As of June 30, 2022, shareholders’ equity was $1.3 billion, a decrease of $262.9 million or 16% from December 31, 2021.  For the first six months of 2022, net income of $111.7 million, common stock issuances of $4.1 million, and share-based compensation of $8.2 million were offset by other comprehensive loss of $302.1 million, cash dividends paid of $56.5 million on common shares, common stock repurchased of $24.3 million, and cash dividends declared of $3.9 million on preferred shares.  In the first six months of 2022, we repurchased 247,825 shares under our share repurchase program.  These shares were repurchased at an average cost per share of $80.37 and a total cost of $19.9 million.  From the beginning of our share repurchase program in July 2001 through June 30, 2022, we repurchased a total of 57.6 million shares of common stock and returned a total of $2.4 billion to our shareholders at an average cost of $40.93 per share.  

Remaining buyback authority under our share repurchase program was $65.8 million as of June 30, 2022.  The actual amount and timing of future share repurchases, if any, will depend on market and economic conditions, regulatory rules, applicable SEC rules, and various other factors.  

In July 2022, the Parent’s Board of Directors declared a quarterly dividend payment of its Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series A, of $10.94 per share, equivalent to $0.2735 per depositary share.  The dividend will be payable on August 1, 2022 to shareholders of record of the preferred stock at the close of business on July18, 2022.

In July 2022, the Parent’s Board of Directors declared a quarterly cash dividend of $0.70 per share on the Parent’s outstanding common shares.  The dividend will be payable on September 15, 2022, to shareholders of record of the common stock at the close of business on August 31, 2022.

Regulatory Initiatives Affecting the Banking Industry

U.S. Government Relief Programs in Response to the COVID-19 Pandemic

On March 27, 2020, President Trump signed the CARES Act into law.  Many of the provisions of the CARES Act were renewed or extended by the Coronavirus Response and Relief Supplemental Appropriations Act on December 21, 2020.

59


Table of Contents

 

The CARES Act established the Paycheck Protection Program, an expansion of the SBA’s 7(a) loan program.  The PPP provided loans to small businesses who were affected by economic conditions as a result of the COVID-19 pandemic to provide cash flow assistance to employers who maintained their payroll (including healthcare and certain related expenses), mortgage interest, rent, leases, utilities and interest on existing debt during this emergency.  The funding period of the PPP ended on May 31, 2021.  Pursuant to the provisions of Section 1106 of the CARES Act, borrowers may apply to the Bank for loan forgiveness of all or a portion of the loan, subject to certain eligibility requirements and conditions.

Operational Risk

Operational risk represents the risk of loss resulting from our operations, including, but not limited to, the risk of fraud by employees or persons outside the Company, errors relating to transaction processing and technology, failure to adhere to compliance requirements, and the risk of cyber attacks.  We are also exposed to operational risk through our outsourcing arrangements, and the effect that changes in circumstances or capabilities of our outsourcing vendors can have on our ability to continue to perform operational functions necessary to our business.  The risk of loss also includes the potential legal actions that could arise as a result of an operational deficiency or as a result of noncompliance with applicable regulatory standards, adverse business decisions or their implementation, and customer attrition due to potential negative publicity.  Operational risk is inherent in all business activities, and management of this risk is important to the achievement of Company goals and objectives.

Our Operational Risk Committee (the “ORC”) provides oversight and assesses the most significant operational risks facing the Company.  We have developed a framework that provides for a centralized operating risk management function through the ORC, supplemented by business unit responsibility for managing operational risks specific to their business units.  Our internal audit department also validates the system of internal controls through ongoing risk-based audit procedures and reports on the effectiveness of internal controls to executive management and the Audit and Risk Committee of the Board of Directors.

We continuously strive to strengthen our system of internal controls to improve the oversight of operational risk.  While our internal controls have been designed to minimize operational risks, there is no assurance that business disruption or operational losses will not occur.  On an ongoing basis, management reassesses operational risks, implements appropriate process changes, and invests in enhancements to our systems of internal controls.

Off-Balance Sheet Arrangements, Credit Commitments, and Contractual Obligations

Off-Balance Sheet Arrangements

We hold interests in several unconsolidated variable interest entities (“VIEs”).  These unconsolidated VIEs are primarily low-income housing partnerships and solar energy partnerships.  Variable interests are defined as contractual ownership or other interests in an entity that change with fluctuations in an entity’s net asset value.  The primary beneficiary consolidates the VIE.  We have determined that the Company is not the primary beneficiary of these entities.  As a result, we do not consolidate these VIEs.  

Credit Commitments and Contractual Obligations

Our credit commitments and contractual obligations have not changed materially since previously reported in our Annual Report on Form 10-K for the year ended December 31, 2021.

 

60


Table of Contents

 

 

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

See “Market Risk” of this Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Item 4.  Controls and Procedures

Disclosure Controls and Procedures

The Company’s management, including the Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of June 30, 2022.  The Company’s disclosure controls and procedures are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the U.S. Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.  Based on this evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of June 30, 2022.

Changes in Internal Control over Financial Reporting

There were no changes in the Company’s internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended June 30, 2022, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

61


Table of Contents

 

Part II - Other Information

Information regarding legal proceedings is incorporated by reference from “Contingencies” in Note 12 to our Consolidated Financial Statements (unaudited) set forth in Part I of this report.

Item 1A.  Risk Factors

There are no material changes from the risk factors set forth under Part I, Item 1A. “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.

Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds

The Parent’s repurchases of its common stock during the second quarter of 2022 were as follows:

 

Issuer Purchases of Equity Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period

 

Total Number

of Shares

Purchased 1

 

 

Average Price

Paid Per

Share

 

 

Total Number of

Shares Purchased

as Part of

Publicly Announced

Plans or Programs

 

 

Approximate Dollar

Value of Shares

that May Yet Be

Purchased Under

the Plans or

Programs 2

 

April 1 - 30, 2022

 

 

3,596

 

 

$

79.92

 

 

 

 

 

$

75,768,041

 

May 1 - 31, 2022

 

 

62,000

 

 

 

76.11

 

 

 

62,000

 

 

 

71,048,989

 

June 1 - 30, 2022

 

 

70,552

 

 

 

75.79

 

 

 

69,038

 

 

 

65,817,053

 

Total

 

 

136,148

 

 

$

76.05

 

 

 

131,038

 

 

 

 

 

 

1

During the second quarter of 2022, 5,110 shares were acquired from employees in connection with income tax withholdings related to the vesting of restricted stock and acquired by the trustee of a trust established pursuant to the Bank of Hawaii Corporation Director Deferred Compensation Plan (the “DDCP”) directly from the Parent in satisfaction of the Company’s obligations to participants under the DDCP.  The issuance of these shares was made in reliance upon the exemption from the registration requirements of the Securities Act of 1933, as amended (the “Securities Act”) by Section 4(a)(2) thereof.  The trustee under the trust and the participants under the DDCP are “Accredited Investors”, as defined in Rule 501(a) under the Securities Act.  These transactions did not involve a public offering and occurred without general solicitation or advertising.  The shares were purchased at the closing price of the Parent’s common stock on the dates of purchase.

2

The share repurchase program was first announced in July 2001.  The program has no set expiration or termination date.  The actual amount and timing of future share repurchases, if any, will depend on market and economic conditions, regulatory rules, applicable SEC rules, and various other factors.  

 

62


Table of Contents

 

 

Item 6.  Exhibits

A list of exhibits to this Form 10-Q is set forth on the Exhibit Index and is incorporated herein by reference.

Exhibit Index

 

Exhibit

Number

 

 

 

 

 

3.1

 

Certificate of Incorporation of Bank of Hawaii Corporation (f/k/a Pacific Century Financial Corporation and Bancorp Hawaii, Inc.), as amended (incorporated by reference to Exhibit 3.1 to Bank of Hawaii Corporation’s Annual Report on Form 10-K for its fiscal year ended December 31, 2005 filed on February 28, 2006).

 

 

 

3.2

 

Certificate of Amendment of Certificate of Incorporation of Bank of Hawaii Corporation (incorporated by reference to Exhibit 3.1 to Bank of Hawaii Corporation’s Current Report on Form 8-K filed on April 30, 2008).

 

 

 

3.3

 

Certificate of Designations of 4.375% Fixed Rate Non-Cumulative Perpetual Preferred Stock, Series A (incorporated by reference to Exhibit 3.1 to Bank of Hawaii Corporation’s Current Report on Form 8-K filed on June 15, 2021).

 

 

 

3.4

 

Amended and Restated By-laws of Bank of Hawaii Corporation (as amended October 19, 2018) (incorporated by reference to Exhibit 3.2 to Bank of Hawaii Corporation’s Current Report on Form 8-K filed on October 24, 2018).

 

 

 

4.1

 

Deposit Agreement, dated June 15, 2021, by and among Bank of Hawaii Corporation, Computershare Inc. and Computershare Trust Company, N.A., jointly as depositary, and the holders from time to time of the depositary receipts described therein (incorporated by reference to the Company’s Current Report on Form 8-K filed with the SEC on June 15, 2021)

 

 

 

4.2

 

Form Depository Receipt (included in Exhibit 4.1)

 

 

 

31.1

 

Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Amended, Adopted Pursuant to Section 302 of the Sarbanes Oxley Act of 2002

 

 

 

31.2

 

Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as Amended, Adopted Pursuant to Section 302 of the Sarbanes Oxley Act of 2002

 

 

 

32

 

Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

101.INS

 

Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document

 

 

 

101.SCH

 

Inline XBRL Taxonomy Extension Schema Document

 

 

 

101.CAL

 

Inline XBRL Taxonomy Extension Calculation Linkbase Document

 

 

 

101.DEF

 

Inline XBRL Taxonomy Extension Definition Linkbase Document

 

 

 

101.LAB

 

Inline XBRL Taxonomy Extension Label Linkbase Document

 

 

 

101.PRE

 

Inline XBRL Taxonomy Extension Presentation Linkbase Document

 

 

 

104

 

The cover page for the Company’s Quarterly Report on the Form 10-Q has been formatted in Inline XBRL and contained in Exhibit 101

 

63


Table of Contents

 

 

Signatures

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Date:

July 25, 2022

 

Bank of Hawaii Corporation

 

 

 

 

 

 

By:

/s/ Peter S. Ho

 

 

 

Peter S. Ho

 

 

 

Chairman of the Board,

 

 

 

Chief Executive Officer, and

 

 

 

President

 

 

 

 

 

 

By:

/s/ Dean Y. Shigemura

 

 

 

Dean Y. Shigemura

 

 

 

Vice Chair,

Chief Financial Officer, and

Principal Accounting Officer

 

64