Annual Statements Open main menu

BANK OF HAWAII CORP - Quarter Report: 2023 June (Form 10-Q)

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, 2023

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 18, 2023, there were 39,727,652 shares of common stock outstanding.


Table of Contents

 

Bank of Hawai‘i Corporation

Form 10-Q

Index

 

 

 

uninsuPage

 

 

 

Part I - Financial Information

 

 

 

 

Item 1.

Financial Statements (Unaudited)

 

 

 

 

 

Consolidated Statements of Income –
Three and six months ended June 30, 2023, and June 30, 2022

2

 

 

 

 

Consolidated Statements of Comprehensive Income –
Three and six months ended June 30, 2023, and June 30, 2022

3

 

 

 

 

Consolidated Statements of Condition –
June 30, 2023, and December 31, 2022

4

 

 

 

 

Consolidated Statements of Shareholders’ Equity –
Six months ended June 30, 2023, and June 30, 2022

5

 

 

 

 

Consolidated Statements of Cash Flows –
Six months ended June 30, 2023, and June 30, 2022

6

 

 

 

 

Notes to Consolidated Financial Statements

7

 

 

 

Item 2.

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

42

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

65

 

 

 

Item 4.

Controls and Procedures

65

 

 

 

Part II - Other Information

66

 

 

 

Item 1.

Legal Proceedings

66

 

 

 

Item 1A.

Risk Factors

66

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

67

 

 

 

Item 5.

Other Information

67

 

 

 

Item 6.

Exhibits

67

 

 

 

Signatures

 

69

 

1


Table of Contents

 

Bank of Hawai‘i 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)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

Interest and Fees on Loans and Leases

 

$

144,541

 

 

$

101,663

 

 

$

281,042

 

 

$

196,102

 

Income on Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

23,301

 

 

 

17,984

 

 

 

47,194

 

 

 

35,084

 

Held-to-Maturity

 

 

23,375

 

 

 

18,838

 

 

 

47,323

 

 

 

37,539

 

Deposits

 

 

18

 

 

 

5

 

 

 

45

 

 

 

9

 

Funds Sold

 

 

6,395

 

 

 

719

 

 

 

9,761

 

 

 

846

 

Other

 

 

2,121

 

 

 

353

 

 

 

2,718

 

 

 

555

 

Total Interest Income

 

 

199,751

 

 

 

139,562

 

 

 

388,083

 

 

 

270,135

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

53,779

 

 

 

3,535

 

 

 

91,573

 

 

 

5,888

 

Securities Sold Under Agreements to Repurchase

 

 

5,436

 

 

 

2,794

 

 

 

10,813

 

 

 

5,566

 

Funds Purchased

 

 

184

 

 

 

57

 

 

 

888

 

 

 

59

 

Short-Term Borrowings

 

 

2,510

 

 

 

92

 

 

 

5,713

 

 

 

92

 

Other Debt

 

 

13,494

 

 

 

182

 

 

 

18,793

 

 

 

365

 

Total Interest Expense

 

 

75,403

 

 

 

6,660

 

 

 

127,780

 

 

 

11,970

 

Net Interest Income

 

 

124,348

 

 

 

132,902

 

 

 

260,303

 

 

 

258,165

 

Provision for Credit Losses

 

 

2,500

 

 

 

(2,500

)

 

 

4,500

 

 

 

(8,000

)

Net Interest Income After Provision for Credit Losses

 

 

121,848

 

 

 

135,402

 

 

 

255,803

 

 

 

266,165

 

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

Trust and Asset Management

 

 

11,215

 

 

 

11,457

 

 

 

21,905

 

 

 

22,733

 

Mortgage Banking

 

 

1,176

 

 

 

1,247

 

 

 

2,180

 

 

 

3,987

 

Service Charges on Deposit Accounts

 

 

7,587

 

 

 

7,309

 

 

 

15,324

 

 

 

14,581

 

Fees, Exchange, and Other Service Charges

 

 

14,150

 

 

 

14,193

 

 

 

27,958

 

 

 

27,145

 

Investment Securities Losses, Net

 

 

(1,310

)

 

 

(1,295

)

 

 

(3,102

)

 

 

(2,840

)

Annuity and Insurance

 

 

1,038

 

 

 

870

 

 

 

2,309

 

 

 

1,661

 

Bank-Owned Life Insurance

 

 

2,876

 

 

 

2,658

 

 

 

5,718

 

 

 

5,007

 

Other

 

 

6,523

 

 

 

5,719

 

 

 

11,700

 

 

 

13,435

 

Total Noninterest Income

 

 

43,255

 

 

 

42,158

 

 

 

83,992

 

 

 

85,709

 

Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and Benefits

 

 

56,175

 

 

 

57,769

 

 

 

121,263

 

 

 

117,693

 

Net Occupancy

 

 

9,991

 

 

 

9,930

 

 

 

19,863

 

 

 

19,756

 

Net Equipment

 

 

10,573

 

 

 

9,543

 

 

 

20,948

 

 

 

18,696

 

Data Processing

 

 

4,599

 

 

 

4,607

 

 

 

9,182

 

 

 

9,167

 

Professional Fees

 

 

4,651

 

 

 

3,542

 

 

 

8,534

 

 

 

6,800

 

FDIC Insurance

 

 

3,173

 

 

 

1,590

 

 

 

6,407

 

 

 

3,092

 

Other

 

 

14,874

 

 

 

15,958

 

 

 

29,758

 

 

 

31,609

 

Total Noninterest Expense

 

 

104,036

 

 

 

102,939

 

 

 

215,955

 

 

 

206,813

 

Income Before Provision for Income Taxes

 

 

61,067

 

 

 

74,621

 

 

 

123,840

 

 

 

145,061

 

Provision for Income Taxes

 

 

15,006

 

 

 

17,759

 

 

 

30,937

 

 

 

33,365

 

Net Income

 

$

46,061

 

 

$

56,862

 

 

$

92,903

 

 

$

111,696

 

Preferred Stock Dividends

 

 

1,969

 

 

 

1,969

 

 

 

3,938

 

 

 

3,938

 

Net Income Available to Common Shareholders

 

$

44,092

 

 

$

54,893

 

 

$

88,965

 

 

$

107,758

 

Basic Earnings Per Common Share

 

$

1.12

 

 

$

1.38

 

 

$

2.27

 

 

$

2.71

 

Diluted Earnings Per Common Share

 

$

1.12

 

 

$

1.38

 

 

$

2.26

 

 

$

2.70

 

Dividends Declared Per Common Share

 

$

0.70

 

 

$

0.70

 

 

$

1.40

 

 

$

1.40

 

Basic Weighted Average Common Shares

 

 

39,241,559

 

 

 

39,693,593

 

 

 

39,259,279

 

 

 

39,722,985

 

Diluted Weighted Average Common Shares

 

 

39,317,521

 

 

 

39,842,608

 

 

 

39,382,359

 

 

 

39,896,700

 

 

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

2


Table of Contents

 

Bank of Hawai‘i Corporation and Subsidiaries

Consolidated Statements of Comprehensive Income (Loss) (Unaudited)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

(dollars in thousands)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Net Income

 

$

46,061

 

 

$

56,862

 

 

$

92,903

 

 

$

111,696

 

Other Comprehensive Income (Loss), Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) on Investment Securities

 

 

(18,217

)

 

 

(122,647

)

 

 

11,059

 

 

 

(302,771

)

Defined Benefit Plans

 

 

84

 

 

 

352

 

 

 

168

 

 

 

705

 

Total Other Comprehensive Income (Loss)

 

 

(18,133

)

 

 

(122,295

)

 

 

11,227

 

 

 

(302,066

)

Comprehensive Income (Loss)

 

$

27,928

 

 

$

(65,433

)

 

$

104,130

 

 

$

(190,370

)

 

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

3


Table of Contents

 

Bank of Hawai‘i Corporation and Subsidiaries

Consolidated Statements of Condition (Unaudited)

 

(dollars in thousands)

 

June 30,
2023

 

 

December 31,
2022

 

Assets

 

 

 

 

 

 

Interest-Bearing Deposits in Other Banks

 

$

2,261

 

 

$

3,724

 

Funds Sold

 

 

1,273,109

 

 

 

81,364

 

Investment Securities

 

 

 

 

 

 

Available-for-Sale

 

 

2,666,723

 

 

 

2,844,823

 

Held-to-Maturity (Fair Value of $4,411,003 and $4,615,393)

 

 

5,202,698

 

 

 

5,414,139

 

Loans Held for Sale

 

 

3,359

 

 

 

1,035

 

Loans and Leases

 

 

13,914,889

 

 

 

13,646,420

 

Allowance for Credit Losses

 

 

(145,367

)

 

 

(144,439

)

Net Loans and Leases

 

 

13,769,522

 

 

 

13,501,981

 

Total Earning Assets

 

 

22,917,672

 

 

 

21,847,066

 

Cash and Due From Banks

 

 

398,072

 

 

 

316,679

 

Premises and Equipment, Net

 

 

200,297

 

 

 

206,777

 

Operating Lease Right-of-Use Assets

 

 

89,286

 

 

 

92,307

 

Accrued Interest Receivable

 

 

64,720

 

 

 

61,002

 

Foreclosed Real Estate

 

 

1,040

 

 

 

1,040

 

Mortgage Servicing Rights

 

 

21,626

 

 

 

22,619

 

Goodwill

 

 

31,517

 

 

 

31,517

 

Bank-Owned Life Insurance

 

 

456,889

 

 

 

453,882

 

Other Assets

 

 

766,817

 

 

 

573,988

 

Total Assets

 

$

24,947,936

 

 

$

23,606,877

 

Liabilities

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

Noninterest-Bearing Demand

 

$

5,968,344

 

 

$

6,714,982

 

Interest-Bearing Demand

 

 

4,119,166

 

 

 

4,232,567

 

Savings

 

 

7,756,426

 

 

 

7,962,410

 

Time

 

 

2,664,679

 

 

 

1,705,737

 

Total Deposits

 

 

20,508,615

 

 

 

20,615,696

 

Securities Sold Under Agreements to Repurchase

 

 

725,490

 

 

 

725,490

 

Other Debt

 

 

1,760,243

 

 

 

410,294

 

Operating Lease Liabilities

 

 

97,768

 

 

 

100,526

 

Retirement Benefits Payable

 

 

26,434

 

 

 

26,991

 

Accrued Interest Payable

 

 

26,737

 

 

 

9,698

 

Taxes Payable

 

 

132

 

 

 

7,104

 

Other Liabilities

 

 

444,238

 

 

 

394,083

 

Total Liabilities

 

 

23,589,657

 

 

 

22,289,882

 

Commitments and Contingencies (Note 12)

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

Preferred Stock ($.01 par value; authorized 180,000 shares;
   issued and outstanding: June 30, 2023 and December 31, 2022 -
180,000)

 

 

180,000

 

 

 

180,000

 

Common Stock ($.01 par value; authorized 500,000,000 shares;
       issued / outstanding: June 20, 2023 -
58,771,036 / 39,725,348
       and December 31, 2022 -
58,733,625 / 39,835,750)

 

 

583

 

 

 

582

 

Capital Surplus

 

 

628,202

 

 

 

620,578

 

Accumulated Other Comprehensive Loss

 

 

(423,431

)

 

 

(434,658

)

Retained Earnings

 

 

2,091,289

 

 

 

2,055,912

 

Treasury Stock, at Cost (Shares: June 30, 2023 - 19,045,688  
       and December 31, 2022 -
18,897,875)

 

 

(1,118,364

)

 

 

(1,105,419

)

Total Shareholders’ Equity

 

 

1,358,279

 

 

 

1,316,995

 

Total Liabilities and Shareholders’ Equity

 

$

24,947,936

 

 

$

23,606,877

 

 

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

4


Table of Contents

 

Bank of Hawai‘i 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, 2022

 

 

180,000

 

 

$

180,000

 

 

 

39,835,750

 

 

$

582

 

 

$

620,578

 

 

$

(434,658

)

 

$

2,055,912

 

 

$

(1,105,419

)

 

$

1,316,995

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46,842

 

 

 

 

 

 

46,842

 

Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,360

 

 

 

 

 

 

 

 

 

29,360

 

Share-Based Compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,371

 

 

 

 

 

 

 

 

 

 

 

 

3,371

 

Common Stock Issued under Purchase and
   Equity Compensation Plans

 

 

 

 

 

 

 

 

13,164

 

 

 

1

 

 

 

177

 

 

 

 

 

 

1,587

 

 

 

(197

)

 

 

1,568

 

Common Stock Repurchased

 

 

 

 

 

 

 

 

(202,408

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,793

)

 

 

(13,793

)

Cash Dividends Declared Common Stock
   ($
0.70 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(27,944

)

 

 

 

 

 

(27,944

)

Cash Dividends Declared Preferred Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,969

)

 

 

 

 

 

(1,969

)

Balance as of March 31, 2023

 

 

180,000

 

 

$

180,000

 

 

 

39,646,506

 

 

$

583

 

 

$

624,126

 

 

$

(405,298

)

 

$

2,074,428

 

 

$

(1,119,409

)

 

$

1,354,430

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46,061

 

 

 

 

 

 

46,061

 

Other Comprehensive Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(18,133

)

 

 

 

 

 

 

 

 

(18,133

)

Share-Based Compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,301

 

 

 

 

 

 

 

 

 

 

 

 

4,301

 

Common Stock Issued under Purchase and
   Equity Compensation Plans

 

 

 

 

 

 

 

 

81,601

 

 

 

 

 

 

(225

)

 

 

 

 

 

699

 

 

 

1,183

 

 

 

1,657

 

Common Stock Repurchased

 

 

 

 

 

 

 

 

(2,759

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(138

)

 

 

(138

)

Cash Dividends Declared Common Stock
   ($
0.70 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(27,930

)

 

 

 

 

 

(27,930

)

Cash Dividends Declared Preferred Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,969

)

 

 

 

 

 

(1,969

)

Balance as of June 30, 2023

 

 

180,000

 

 

$

180,000

 

 

 

39,725,348

 

 

$

583

 

 

$

628,202

 

 

$

(423,431

)

 

$

2,091,289

 

 

$

(1,118,364

)

 

$

1,358,279

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

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

5


Table of Contents

 

Bank of Hawai‘i Corporation and Subsidiaries

Consolidated Statements of Cash Flows (Unaudited)

 

 

 

Six Months Ended

 

 

 

June 30,

 

(dollars in thousands)

 

2023

 

 

2022

 

Operating Activities

 

 

 

 

 

 

Net Income

 

$

92,903

 

 

$

111,696

 

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

 

 

 

 

 

 

Provision for Credit Losses

 

 

4,500

 

 

 

(8,000

)

Depreciation and Amortization

 

 

11,525

 

 

 

10,607

 

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

 

 

444

 

 

 

(561

)

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

 

 

6,742

 

 

 

12,453

 

Amortization of Operating Lease Right-of-Use Assets

 

 

5,808

 

 

 

5,798

 

Share-Based Compensation

 

 

7,672

 

 

 

8,172

 

Benefit Plan Contributions

 

 

(949

)

 

 

(825

)

Deferred Income Taxes

 

 

(734

)

 

 

839

 

Net Gains on Sales of Loans and Leases

 

 

(1,275

)

 

 

(2,463

)

Net Losses on Sales of Investment Securities

 

 

3,102

 

 

 

2,840

 

Proceeds from Sales of Loans Held for Sale

 

 

19,107

 

 

 

102,806

 

Originations of Loans Held for Sale

 

 

(21,853

)

 

 

(79,660

)

Net Tax (Deficiency) Benefits from Share-Based Compensation

 

 

(490

)

 

 

163

 

Net Change in Other Assets and Other Liabilities

 

 

(145,871

)

 

 

(5,516

)

Net Cash (Used in) Provided by Operating Activities

 

 

(19,369

)

 

 

158,349

 

 

 

 

 

 

 

 

Investing Activities

 

 

 

 

 

 

Investment Securities Available-for-Sale:

 

 

 

 

 

 

Proceeds from Prepayments and Maturities

 

 

174,574

 

 

 

456,420

 

Purchases

 

 

(246

)

 

 

(556,154

)

Investment Securities Held-to-Maturity:

 

 

 

 

 

 

Proceeds from Prepayments and Maturities

 

 

220,415

 

 

 

381,387

 

Purchases

 

 

 

 

 

(15,240

)

Net Change in Loans and Leases

 

 

(270,751

)

 

 

(692,179

)

Purchases of Premises and Equipment

 

 

(5,046

)

 

 

(13,277

)

Net Cash Provided by (Used in) Investing Activities

 

 

118,946

 

 

 

(439,043

)

 

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

 

Net Change in Deposits

 

 

(107,081

)

 

 

665,573

 

Net Change in Short-Term Borrowings

 

 

 

 

 

(25,000

)

Proceeds from Long-Term Debt

 

 

1,350,000

 

 

 

 

Repayments of Long-Term Debt

 

 

(51

)

 

 

(48

)

Proceeds from Issuance of Common Stock

 

 

2,973

 

 

 

3,826

 

Repurchase of Common Stock

 

 

(13,931

)

 

 

(24,313

)

Cash Dividends Paid on Common Stock

 

 

(55,874

)

 

 

(56,474

)

Cash Dividends Paid on Preferred Stock

 

 

(3,938

)

 

 

(3,938

)

Net Cash Provided by Financing Activities

 

 

1,172,098

 

 

 

559,626

 

Net Change in Cash and Cash Equivalents

 

 

1,271,675

 

 

 

278,932

 

Cash and Cash Equivalents at Beginning of Period

 

 

401,767

 

 

 

560,434

 

Cash and Cash Equivalents at End of Period

 

$

1,673,442

 

 

$

839,366

 

Supplemental Information

 

 

 

 

 

 

Cash Paid for Interest

 

$

110,741

 

 

$

11,924

 

Cash Paid for Income Taxes

 

 

30,623

 

 

 

24,946

 

Non-Cash Investing and Financing Activities:

 

 

 

 

 

 

Transfer from Loans to Loans Held for Sale

 

 

 

 

 

380

 

Transfer from Loans Held for Sale to Loans

 

 

569

 

 

 

 

 

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

6


Table of Contents

 

Bank of Hawai‘i 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 Hawai‘i Corporation is a trade name of Bank of Hawaii Corporation, and along with its subsidiaries (collectively, the “Company”), provides a broad range of financial products and services to businesses, consumers and governments in Hawaii and the West Pacific. 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”), doing business as Bank of Hawai‘i.

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 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, 2022. Significant changes to accounting policies from those disclosed in our audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K are presented below.

In January 2023, the Company adopted ASU 2022-02, “Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures” (“ASU 2022-02”), which eliminated the accounting guidance for troubled debt restructurings (“TDRs”) while enhancing disclosure requirements for certain loan refinancing and restructurings by creditors when a borrower is experiencing financial difficulty. This guidance was applied on a prospective basis. Upon adoption of this guidance, the Company no longer establishes a specific reserve for modifications made on January 1, 2023 and forward to borrowers experiencing financial difficulty. Instead, these modifications are included in their respective cohort and a historical loss rate is applied to the current loan balance to arrive at the quantitative baseline portion of the Allowance for Credit Losses.

Modifications to borrowers experiencing financial difficulty may include interest rate reductions, principal or interest forgiveness, forbearances, term extensions, and other actions intended to minimize economic loss and to avoid foreclosure or repossession of collateral.

Accounting Standard Pending Adoption

In March 2023, the FASB issued ASU 2023-02, “Investments – Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method.” ASU 2023-02 permits reporting entities to elect to account for their tax equity investments, regardless of the tax credit program from which the income tax credits are received, using the proportional amortization method if certain conditions are met. ASU 2023-02 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2023. ASU 2023-02 is not expected to have a material impact on the Company’s consolidated financial statements.

7


Table of Contents

 

Note 2. Cash and Cash Equivalents

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

 

(dollars in thousands)

 

June 30,
2023

 

Interest-Bearing Deposits in Other Banks

 

$

2,261

 

Funds Sold

 

 

1,273,109

 

Cash and Due From Banks

 

 

398,072

 

Total Cash and Cash Equivalents

 

$

1,673,442

 

 

8


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, 2023, and December 31, 2022, were as follows:

 

(dollars in thousands)

 

Amortized
Cost

 

 

Gross
Unrealized
Gains

 

 

Gross
Unrealized
Losses

 

 

Fair Value

 

June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale:

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

235,178

 

 

$

472

 

 

$

(14,569

)

 

$

221,081

 

Debt Securities Issued by States and Political Subdivisions

 

 

107,621

 

 

 

142

 

 

 

(11,223

)

 

 

96,540

 

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

 

 

1,757

 

 

 

 

 

 

(120

)

 

 

1,637

 

Debt Securities Issued by Corporations

 

 

844,587

 

 

 

552

 

 

 

(56,385

)

 

 

788,754

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

771,006

 

 

 

174

 

 

 

(95,976

)

 

 

675,204

 

Residential - U.S. Government-Sponsored Enterprises

 

 

869,381

 

 

 

 

 

 

(124,667

)

 

 

744,714

 

Commercial - Government Agencies or Sponsored Agencies

 

 

163,474

 

 

 

 

 

 

(24,681

)

 

 

138,793

 

Total Mortgage-Backed Securities

 

 

1,803,861

 

 

 

174

 

 

 

(245,324

)

 

 

1,558,711

 

Total

 

$

2,993,004

 

 

$

1,340

 

 

$

(327,621

)

 

$

2,666,723

 

Held-to-Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

131,678

 

 

$

 

 

$

(17,666

)

 

$

114,012

 

Debt Securities Issued by Corporations

 

 

12,094

 

 

 

 

 

 

(2,174

)

 

 

9,920

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

1,761,490

 

 

 

11

 

 

 

(290,874

)

 

 

1,470,627

 

Residential - U.S. Government-Sponsored Enterprises

 

 

2,856,709

 

 

 

7

 

 

 

(387,659

)

 

 

2,469,057

 

Commercial - Government Agencies or Sponsored Agencies

 

 

440,727

 

 

 

 

 

 

(93,340

)

 

 

347,387

 

Total Mortgage-Backed Securities

 

 

5,058,926

 

 

 

18

 

 

 

(771,873

)

 

 

4,287,071

 

Total

 

$

5,202,698

 

 

$

18

 

 

$

(791,713

)

 

$

4,411,003

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale:

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

248,335

 

 

$

638

 

 

$

(15,067

)

 

$

233,906

 

Debt Securities Issued by States and Political Subdivisions

 

 

107,689

 

 

 

158

 

 

 

(12,582

)

 

 

95,265

 

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

 

 

48,807

 

 

 

 

 

 

(179

)

 

 

48,628

 

Debt Securities Issued by Corporations

 

 

850,585

 

 

 

809

 

 

 

(56,736

)

 

 

794,658

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

828,798

 

 

 

245

 

 

 

(96,215

)

 

 

732,828

 

Residential - U.S. Government-Sponsored Enterprises

 

 

919,980

 

 

 

1

 

 

 

(126,110

)

 

 

793,871

 

Commercial - Government Agencies or Sponsored Agencies

 

 

168,242

 

 

 

 

 

 

(22,575

)

 

 

145,667

 

Total Mortgage-Backed Securities

 

 

1,917,020

 

 

 

246

 

 

 

(244,900

)

 

 

1,672,366

 

Total

 

$

3,172,436

 

 

$

1,851

 

 

$

(329,464

)

 

$

2,844,823

 

Held-to-Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

131,619

 

 

$

 

 

$

(18,202

)

 

$

113,417

 

Debt Securities Issued by Corporations

 

 

17,014

 

 

 

 

 

 

(2,534

)

 

 

14,480

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

1,848,239

 

 

 

35

 

 

 

(294,047

)

 

 

1,554,227

 

Residential - U.S. Government-Sponsored Enterprises

 

 

2,968,322

 

 

 

8

 

 

 

(397,055

)

 

 

2,571,275

 

Commercial - Government Agencies or Sponsored Agencies

 

 

448,945

 

 

 

 

 

 

(86,951

)

 

 

361,994

 

Total Mortgage-Backed Securities

 

 

5,265,506

 

 

 

43

 

 

 

(778,053

)

 

 

4,487,496

 

Total

 

$

5,414,139

 

 

$

43

 

 

$

(798,789

)

 

$

4,615,393

 

 

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 $11.4 million and $11.7 million as of June 30, 2023, and December 31, 2022, respectively. For held-to-maturity (“HTM”) debt securities, AIR totaled $10.1 million and $9.2 million as of June 30, 2023, and December 31, 2022, respectively. AIR is included in the Accrued Interest Receivable line item on the Company’s consolidated statements of condition.

 

9


Table of Contents

 

The table below presents an analysis of the contractual maturities of the Company’s investment securities as of June 30, 2023. 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

 

$

9,012

 

 

$

8,980

 

Due After One Year Through Five Years

 

 

443,955

 

 

 

419,503

 

Due After Five Years Through Ten Years

 

 

651,597

 

 

 

595,753

 

Due After Ten Years

 

 

6,380

 

 

 

5,172

 

 

 

1,110,944

 

 

 

1,029,408

 

Debt Securities Issued by Government Agencies

 

 

78,199

 

 

 

78,604

 

Mortgage-Backed Securities:

 

 

 

 

 

 

Residential - Government Agencies

 

 

771,006

 

 

 

675,204

 

Residential - U.S. Government-Sponsored Enterprises

 

 

869,381

 

 

 

744,714

 

Commercial - Government Agencies or Sponsored Agencies

 

 

163,474

 

 

 

138,793

 

Total Mortgage-Backed Securities

 

 

1,803,861

 

 

 

1,558,711

 

Total

 

$

2,993,004

 

 

$

2,666,723

 

Held-to-Maturity:

 

 

 

 

 

 

Due After One Year Through Five Years

 

 

83,436

 

 

 

73,401

 

Due After Five Year Through Ten Years

 

 

49,448

 

 

 

41,783

 

Due After Ten Years

 

 

10,888

 

 

 

8,748

 

 

 

143,772

 

 

 

123,932

 

Mortgage-Backed Securities:

 

 

 

 

 

 

Residential - Government Agencies

 

 

1,761,490

 

 

 

1,470,627

 

Residential - U.S. Government-Sponsored Enterprises

 

 

2,856,709

 

 

 

2,469,057

 

Commercial - Government Agencies or Sponsored Agencies

 

 

440,727

 

 

 

347,387

 

Total Mortgage-Backed Securities

 

 

5,058,926

 

 

 

4,287,071

 

Total

 

$

5,202,698

 

 

$

4,411,003

 

 

Investment securities with carrying values of $7.7 billion and $4.1 billion as of June 30, 2023, and December 31, 2022, 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, 2023, and June 30, 2022:

 

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

(dollars in thousands)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Total Losses on Sales of Investment Securities

 

$

(1,310

)

 

$

(1,295

)

 

$

(3,102

)

 

$

(2,840

)

 

The losses on sales of investment securities during the three and six months ended June 30, 2023, and June 30, 2022, were due to fees paid to the counterparties of the Company’s prior Visa Class B share sale transactions, which are expensed as incurred. These losses were not the result of the Company selling its investment securities.

 

10


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, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

13,669

 

 

$

(54

)

 

$

145,838

 

 

$

(14,515

)

 

$

159,507

 

 

$

(14,569

)

Debt Securities Issued by States
   and Political Subdivisions

 

 

25,209

 

 

 

(126

)

 

 

62,113

 

 

 

(11,097

)

 

 

87,322

 

 

 

(11,223

)

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

 

 

 

 

 

 

 

 

1,636

 

 

 

(120

)

 

 

1,636

 

 

 

(120

)

Debt Securities Issued by Corporations

 

 

376,871

 

 

 

(2,133

)

 

 

368,538

 

 

 

(54,252

)

 

 

745,409

 

 

 

(56,385

)

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

53,525

 

 

 

(1,939

)

 

 

617,092

 

 

 

(94,037

)

 

 

670,617

 

 

 

(95,976

)

Residential - U.S. Government-Sponsored Enterprises

 

 

10,064

 

 

 

(468

)

 

 

734,650

 

 

 

(124,199

)

 

 

744,714

 

 

 

(124,667

)

Commercial - Government Agencies or Sponsored Agencies

 

 

734

 

 

 

(33

)

 

 

138,059

 

 

 

(24,648

)

 

 

138,793

 

 

 

(24,681

)

Total Mortgage-Backed Securities

 

 

64,323

 

 

 

(2,440

)

 

 

1,489,801

 

 

 

(242,884

)

 

 

1,554,124

 

 

 

(245,324

)

Total

 

$

480,072

 

 

$

(4,753

)

 

$

2,067,926

 

 

$

(322,868

)

 

$

2,547,998

 

 

$

(327,621

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

28,574

 

 

$

(1,118

)

 

$

127,841

 

 

$

(13,949

)

 

$

156,415

 

 

$

(15,067

)

Debt Securities Issued by States
   and Political Subdivisions

 

 

11,341

 

 

 

(1,240

)

 

 

49,985

 

 

 

(11,342

)

 

 

61,326

 

 

 

(12,582

)

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

 

 

47,825

 

 

 

(108

)

 

 

803

 

 

 

(71

)

 

 

48,628

 

 

 

(179

)

Debt Securities Issued by Corporations

 

 

438,225

 

 

 

(7,995

)

 

 

284,350

 

 

 

(48,741

)

 

 

722,575

 

 

 

(56,736

)

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

386,809

 

 

 

(30,492

)

 

 

340,824

 

 

 

(65,723

)

 

 

727,633

 

 

 

(96,215

)

Residential - U.S. Government-Sponsored Enterprises

 

 

194,684

 

 

 

(22,294

)

 

 

598,986

 

 

 

(103,816

)

 

 

793,670

 

 

 

(126,110

)

Commercial - Government Agencies or Sponsored Agencies

 

 

98,694

 

 

 

(13,247

)

 

 

46,973

 

 

 

(9,328

)

 

 

145,667

 

 

 

(22,575

)

Total Mortgage-Backed Securities

 

 

680,187

 

 

 

(66,033

)

 

 

986,783

 

 

 

(178,867

)

 

 

1,666,970

 

 

 

(244,900

)

Total

 

$

1,206,152

 

 

$

(76,494

)

 

$

1,449,762

 

 

$

(252,970

)

 

$

2,655,914

 

 

$

(329,464

)

 

The Company does not believe that the AFS debt securities that were in an unrealized loss position as of June 30, 2023, which were comprised of 405 individual securities, represent a credit loss impairment. As of June 30, 2023, and December 31, 2022, 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 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, 2023.

 

11


Table of Contents

 

Interest income from taxable and non-taxable investment securities for the three and six months ended June 30, 2023, and June 30, 2022, were as follows:

 

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

(dollars in thousands)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Taxable

 

$

46,593

 

 

$

36,809

 

 

$

94,350

 

 

$

72,599

 

Non-Taxable

 

 

83

 

 

 

12

 

 

 

167

 

 

 

23

 

Total Interest Income from Investment Securities

 

$

46,676

 

 

$

36,821

 

 

$

94,517

 

 

$

72,622

 

 

As of June 30, 2023, and December 31, 2022, 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,
2023

 

 

December 31,
2022

 

Federal Home Loan Bank of Des Moines Stock

 

$

80,000

 

 

$

26,000

 

Federal Reserve Bank Stock

 

 

27,277

 

 

 

27,065

 

Total

 

$

107,277

 

 

$

53,065

 

 

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, 2023, and December 31, 2022:

 

(dollars in thousands)

 

June 30,
2023

 

 

December 31,
2022

 

Commercial

 

 

 

 

 

 

Commercial and Industrial

 

$

1,502,676

 

 

$

1,389,066

 

Paycheck Protection Program

 

 

13,789

 

 

 

19,579

 

Commercial Mortgage

 

 

3,796,769

 

 

 

3,725,542

 

Construction

 

 

236,428

 

 

 

260,825

 

Lease Financing

 

 

62,779

 

 

 

69,491

 

Total Commercial

 

 

5,612,441

 

 

 

5,464,503

 

Consumer

 

 

 

 

 

 

Residential Mortgage

 

 

4,721,976

 

 

 

4,653,072

 

Home Equity

 

 

2,278,105

 

 

 

2,225,950

 

Automobile

 

 

878,767

 

 

 

870,396

 

Other 2

 

 

423,600

 

 

 

432,499

 

Total Consumer

 

 

8,302,448

 

 

 

8,181,917

 

Total Loans and Leases

 

$

13,914,889

 

 

$

13,646,420

 

 

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

Most 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 located in the State of Hawaii.

12


Table of Contents

 

Net loss related to sales of residential mortgage loans, recorded as a component of mortgage banking income was $0.2 million for the three months ended June 30, 2023, and net gains related to sales of residential mortgage loans, recorded as a component of mortgage banking income was $0.2 million for the three months ended June 30, 2022, $0.3 million and $0.2 million for the six months ended June 30, 2023, and June 30, 2022, respectively.

The Company elected to exclude AIR from the amortized cost basis of loans disclosed throughout this footnote. As of June 30, 2023, and December 31, 2022, AIR for loans totaled $42.9 million and $40.1 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, 2023, and June 30, 2022.

 

(dollars in thousands)

 

Commercial

 

 

Consumer

 

 

Total

 

Three Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses:

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

58,771

 

 

$

84,806

 

 

$

143,577

 

Loans and Leases Charged-Off

 

 

(203

)

 

 

(3,308

)

 

 

(3,511

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

103

 

 

 

2,031

 

 

 

2,134

 

Net Loans and Leases Recovered (Charged-Off)

 

 

(100

)

 

 

(1,277

)

 

 

(1,377

)

Provision for Credit Losses

 

 

5,270

 

 

 

(2,103

)

 

 

3,167

 

Balance at End of Period

 

$

63,941

 

 

$

81,426

 

 

$

145,367

 

Six Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses:

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

63,900

 

 

$

80,539

 

 

$

144,439

 

Loans and Leases Charged-Off

 

 

(464

)

 

 

(7,356

)

 

 

(7,820

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

153

 

 

 

3,622

 

 

 

3,775

 

Net Loans and Leases Recovered (Charged-Off)

 

 

(311

)

 

 

(3,734

)

 

 

(4,045

)

Provision for Credit Losses

 

 

352

 

 

 

4,621

 

 

 

4,973

 

Balance at End of Period

 

$

63,941

 

 

$

81,426

 

 

$

145,367

 

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

 

 

13


Table of Contents

 

 

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 are typically monitored and risk-rated collectively. These are typically loans and leases to individuals in the classes which comprise the consumer portfolio segment.

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 may be current as to principal and interest, but may be considered Classified for a period of generally up to six months following a loan modification. Following a period of demonstrated performance in accordance with the modified contractual terms, the loan may be removed from Classified status.

 

14


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, 2023.

 

 

 

Term Loans by Origination Year

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

2023 2

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving
Loans

 

 

Revolving
Loans
Converted
to Term
Loans

 

 

Total Loans
and Leases

 

June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

289,456

 

 

$

295,319

 

 

$

250,845

 

 

$

159,176

 

 

$

44,914

 

 

$

86,713

 

 

$

330,831

 

 

$

205

 

 

$

1,457,459

 

Special Mention

 

 

551

 

 

 

11,617

 

 

 

2,354

 

 

 

49

 

 

 

-

 

 

 

-

 

 

 

1,763

 

 

 

-

 

 

 

16,334

 

Classified

 

 

83

 

 

 

2,532

 

 

 

5,847

 

 

 

6,731

 

 

 

11

 

 

 

8,486

 

 

 

5,176

 

 

 

17

 

 

 

28,883

 

Total Commercial and Industrial

 

$

290,090

 

 

$

309,468

 

 

$

259,046

 

 

$

165,956

 

 

$

44,925

 

 

$

95,199

 

 

$

337,770

 

 

$

222

 

 

$

1,502,676

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

-

 

 

$

-

 

 

$

2,692

 

 

$

11,097

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

13,789

 

Total Paycheck Protection Program

 

$

-

 

 

$

-

 

 

$

2,692

 

 

$

11,097

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

13,789

 

Commercial Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

675,565

 

 

$

997,296

 

 

$

725,699

 

 

$

460,847

 

 

$

250,447

 

 

$

491,306

 

 

$

42,928

 

 

$

-

 

 

$

3,644,088

 

Special Mention

 

 

30,482

 

 

 

61,921

 

 

 

6,249

 

 

 

-

 

 

 

-

 

 

 

19,399

 

 

 

-

 

 

 

-

 

 

 

118,051

 

Classified

 

 

3,220

 

 

 

4,313

 

 

 

6,351

 

 

 

13,593

 

 

 

234

 

 

 

6,919

 

 

 

-

 

 

 

-

 

 

 

34,630

 

Total Commercial Mortgage

 

$

709,267

 

 

$

1,063,530

 

 

$

738,299

 

 

$

474,440

 

 

$

250,681

 

 

$

517,624

 

 

$

42,928

 

 

$

-

 

 

$

3,796,769

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

19,496

 

 

$

125,499

 

 

$

71,654

 

 

$

2,859

 

 

$

16,184

 

 

$

296

 

 

$

440

 

 

$

-

 

 

$

236,428

 

Total Construction

 

$

19,496

 

 

$

125,499

 

 

$

71,654

 

 

$

2,859

 

 

$

16,184

 

 

$

296

 

 

$

440

 

 

$

-

 

 

$

236,428

 

Lease Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

4,938

 

 

$

14,413

 

 

$

15,495

 

 

$

9,838

 

 

$

7,523

 

 

$

9,756

 

 

$

-

 

 

$

-

 

 

$

61,963

 

Classified

 

 

-

 

 

 

57

 

 

 

130

 

 

 

107

 

 

 

-

 

 

 

522

 

 

 

-

 

 

 

-

 

 

 

816

 

Total Lease Financing

 

$

4,938

 

 

$

14,470

 

 

$

15,625

 

 

$

9,945

 

 

$

7,523

 

 

$

10,278

 

 

$

-

 

 

$

-

 

 

$

62,779

 

Total Commercial

 

$

1,023,791

 

 

$

1,512,967

 

 

$

1,087,316

 

 

$

664,297

 

 

$

319,313

 

 

$

623,397

 

 

$

381,138

 

 

$

222

 

 

$

5,612,441

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

213,211

 

 

$

811,601

 

 

$

1,272,073

 

 

$

1,003,636

 

 

$

311,321

 

 

$

1,108,419

 

 

$

-

 

 

$

-

 

 

$

4,720,261

 

Classified

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,715

 

 

 

-

 

 

 

-

 

 

 

1,715

 

Total Residential Mortgage

 

$

213,211

 

 

$

811,601

 

 

$

1,272,073

 

 

$

1,003,636

 

 

$

311,321

 

 

$

1,110,134

 

 

$

-

 

 

$

-

 

 

$

4,721,976

 

Home Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

45

 

 

$

2,235,915

 

 

$

39,738

 

 

$

2,275,698

 

Classified

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,168

 

 

 

1,239

 

 

 

2,407

 

Total Home Equity

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

45

 

 

$

2,237,083

 

 

$

40,977

 

 

$

2,278,105

 

Automobile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

158,785

 

 

$

351,850

 

 

$

180,380

 

 

$

82,119

 

 

$

64,406

 

 

$

40,650

 

 

$

-

 

 

$

-

 

 

$

878,190

 

Classified

 

 

-

 

 

 

94

 

 

 

93

 

 

 

114

 

 

 

199

 

 

 

77

 

 

 

-

 

 

 

-

 

 

 

577

 

Total Automobile

 

$

158,785

 

 

$

351,944

 

 

$

180,473

 

 

$

82,233

 

 

$

64,605

 

 

$

40,727

 

 

$

-

 

 

$

-

 

 

$

878,767

 

Other1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

68,369

 

 

$

160,685

 

 

$

108,394

 

 

$

20,822

 

 

$

25,708

 

 

$

38,104

 

 

$

884

 

 

$

-

 

 

$

422,966

 

Classified

 

 

-

 

 

 

153

 

 

 

154

 

 

 

13

 

 

 

146

 

 

 

168

 

 

 

-

 

 

 

-

 

 

 

634

 

Total Other

 

$

68,369

 

 

$

160,838

 

 

$

108,548

 

 

$

20,835

 

 

$

25,854

 

 

$

38,272

 

 

$

884

 

 

$

-

 

 

$

423,600

 

Total Consumer

 

$

440,365

 

 

$

1,324,383

 

 

$

1,561,094

 

 

$

1,106,704

 

 

$

401,780

 

 

$

1,189,178

 

 

$

2,237,967

 

 

$

40,977

 

 

$

8,302,448

 

Total Loans and Leases

 

$

1,464,156

 

 

$

2,837,350

 

 

$

2,648,410

 

 

$

1,771,001

 

 

$

721,093

 

 

$

1,812,575

 

 

$

2,619,105

 

 

$

41,199

 

 

$

13,914,889

 

 

1.
Comprised of other revolving credit, installment, and lease financing.
2.
Loans reported as Special Mention or Classified in the 2023 column represent renewal of loans that originated in an earlier period.

For the six months ended June 30, 2023, $5.3 million of revolving loans were converted to term loans.

15


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, 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

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

360,748

 

 

$

348,300

 

 

$

224,264

 

 

$

59,127

 

 

$

46,799

 

 

$

71,906

 

 

$

257,349

 

 

$

155

 

 

$

1,368,648

 

Special Mention

 

 

273

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

96

 

 

 

92

 

 

 

1,357

 

 

 

-

 

 

 

1,818

 

Classified

 

 

7,295

 

 

 

91

 

 

 

1,030

 

 

 

-

 

 

 

1,644

 

 

 

6,267

 

 

 

2,252

 

 

 

21

 

 

 

18,600

 

Total Commercial and Industrial

 

$

368,316

 

 

$

348,391

 

 

$

225,294

 

 

$

59,127

 

 

$

48,539

 

 

$

78,265

 

 

$

260,958

 

 

$

176

 

 

$

1,389,066

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

-

 

 

$

5,359

 

 

$

14,220

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

19,579

 

Total Paycheck Protection Program

 

$

-

 

 

$

5,359

 

 

$

14,220

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

19,579

 

Commercial Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,182,831

 

 

$

771,375

 

 

$

691,054

 

 

$

283,553

 

 

$

131,055

 

 

$

494,924

 

 

$

48,771

 

 

$

-

 

 

$

3,603,563

 

Special Mention

 

 

29,707

 

 

 

37,657

 

 

 

28,105

 

 

 

-

 

 

 

1,482

 

 

 

5,014

 

 

 

-

 

 

 

-

 

 

 

101,965

 

Classified

 

 

182

 

 

 

1,964

 

 

 

8,545

 

 

 

624

 

 

 

-

 

 

 

8,699

 

 

 

-

 

 

 

-

 

 

 

20,014

 

Total Commercial Mortgage

 

$

1,212,720

 

 

$

810,996

 

 

$

727,704

 

 

$

284,177

 

 

$

132,537

 

 

$

508,637

 

 

$

48,771

 

 

$

-

 

 

$

3,725,542

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

124,507

 

 

$

69,992

 

 

$

37,133

 

 

$

16,838

 

 

$

-

 

 

$

297

 

 

$

12,058

 

 

$

-

 

 

$

260,825

 

Total Construction

 

$

124,507

 

 

$

69,992

 

 

$

37,133

 

 

$

16,838

 

 

$

-

 

 

$

297

 

 

$

12,058

 

 

$

-

 

 

$

260,825

 

Lease Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

16,959

 

 

$

17,823

 

 

$

11,408

 

 

$

9,768

 

 

$

6,379

 

 

$

6,444

 

 

$

-

 

 

$

-

 

 

$

68,781

 

Classified

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

710

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

710

 

Total Lease Financing

 

$

16,959

 

 

$

17,823

 

 

$

11,408

 

 

$

9,768

 

 

$

7,089

 

 

$

6,444

 

 

$

-

 

 

$

-

 

 

$

69,491

 

Total Commercial

 

$

1,722,502

 

 

$

1,252,561

 

 

$

1,015,759

 

 

$

369,910

 

 

$

188,165

 

 

$

593,643

 

 

$

321,787

 

 

$

176

 

 

$

5,464,503

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

827,909

 

 

$

1,304,831

 

 

$

1,035,285

 

 

$

321,208

 

 

$

138,214

 

 

$

1,023,841

 

 

$

-

 

 

$

-

 

 

$

4,651,288

 

Classified

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

552

 

 

 

1,232

 

 

 

-

 

 

 

-

 

 

 

1,784

 

Total Residential Mortgage

 

$

827,909

 

 

$

1,304,831

 

 

$

1,035,285

 

 

$

321,208

 

 

$

138,766

 

 

$

1,025,073

 

 

$

-

 

 

$

-

 

 

$

4,653,072

 

Home Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

890

 

 

$

2,186,598

 

 

$

36,114

 

 

$

2,223,602

 

Classified

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

25

 

 

 

1,105

 

 

 

1,218

 

 

 

2,348

 

Total Home Equity

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

915

 

 

$

2,187,703

 

 

$

37,332

 

 

$

2,225,950

 

Automobile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

405,440

 

 

$

216,039

 

 

$

100,608

 

 

$

84,052

 

 

$

45,301

 

 

$

18,366

 

 

$

-

 

 

$

-

 

 

$

869,806

 

Classified

 

 

121

 

 

 

260

 

 

 

23

 

 

 

43

 

 

 

92

 

 

 

51

 

 

 

-

 

 

 

-

 

 

 

590

 

Total Automobile

 

$

405,561

 

 

$

216,299

 

 

$

100,631

 

 

$

84,095

 

 

$

45,393

 

 

$

18,417

 

 

$

-

 

 

$

-

 

 

$

870,396

 

Other1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

185,347

 

 

$

124,759

 

 

$

31,343

 

 

$

39,902

 

 

$

16,364

 

 

$

9,853

 

 

$

23,228

 

 

$

1,020

 

 

$

431,816

 

Classified

 

 

117

 

 

 

114

 

 

 

70

 

 

 

148

 

 

 

129

 

 

 

24

 

 

 

59

 

 

 

22

 

 

 

683

 

Total Other

 

$

185,464

 

 

$

124,873

 

 

$

31,413

 

 

$

40,050

 

 

$

16,493

 

 

$

9,877

 

 

$

23,287

 

 

$

1,042

 

 

$

432,499

 

Total Consumer

 

$

1,418,934

 

 

$

1,646,003

 

 

$

1,167,329

 

 

$

445,353

 

 

$

200,652

 

 

$

1,054,282

 

 

$

2,210,990

 

 

$

38,374

 

 

$

8,181,917

 

Total Loans and Leases

 

$

3,141,436

 

 

$

2,898,564

 

 

$

2,183,088

 

 

$

815,263

 

 

$

388,817

 

 

$

1,647,925

 

 

$

2,532,777

 

 

$

38,550

 

 

$

13,646,420

 

 

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

For the year ended December 31, 2022, $6.2 million of revolving loans were converted to term loans.

 

16


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, 2023, and December 31, 2022.

 

(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, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

202

 

 

$

252

 

 

$

 

 

$

17

 

 

$

471

 

 

$

1,502,205

 

 

$

1,502,676

 

 

$

17

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,789

 

 

 

13,789

 

 

 

 

Commercial Mortgage

 

 

 

 

 

 

 

 

 

 

 

3,107

 

 

 

3,107

 

 

 

3,793,662

 

 

 

3,796,769

 

 

 

3,107

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

236,428

 

 

 

236,428

 

 

 

 

Lease Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

62,779

 

 

 

62,779

 

 

 

 

Total Commercial

 

 

202

 

 

 

252

 

 

 

 

 

 

3,124

 

 

 

3,578

 

 

 

5,608,863

 

 

 

5,612,441

 

 

 

3,124

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

2,173

 

 

 

1,882

 

 

 

3,560

 

 

 

3,504

 

 

 

11,119

 

 

 

4,710,857

 

 

 

4,721,976

 

 

 

884

 

Home Equity

 

 

2,464

 

 

 

1,826

 

 

 

2,022

 

 

 

3,809

 

 

 

10,121

 

 

 

2,267,984

 

 

 

2,278,105

 

 

 

751

 

Automobile

 

 

10,830

 

 

 

1,668

 

 

 

577

 

 

 

 

 

 

13,075

 

 

 

865,692

 

 

 

878,767

 

 

 

 

Other 1

 

 

2,169

 

 

 

748

 

 

 

633

 

 

 

 

 

 

3,550

 

 

 

420,050

 

 

 

423,600

 

 

 

 

Total Consumer

 

 

17,636

 

 

 

6,124

 

 

 

6,792

 

 

 

7,313

 

 

 

37,865

 

 

 

8,264,583

 

 

 

8,302,448

 

 

 

1,635

 

Total

 

$

17,838

 

 

$

6,376

 

 

$

6,792

 

 

$

10,437

 

 

$

41,443

 

 

$

13,873,446

 

 

$

13,914,889

 

 

$

4,759

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

252

 

 

$

9

 

 

$

 

 

$

37

 

 

$

298

 

 

$

1,388,768

 

 

$

1,389,066

 

 

$

37

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,579

 

 

 

19,579

 

 

 

 

Commercial Mortgage

 

 

 

 

 

 

 

 

 

 

 

3,309

 

 

 

3,309

 

 

 

3,722,233

 

 

 

3,725,542

 

 

 

3,309

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

260,825

 

 

 

260,825

 

 

 

 

Lease Financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

69,491

 

 

 

69,491

 

 

 

 

Total Commercial

 

 

252

 

 

 

9

 

 

 

 

 

 

3,346

 

 

 

3,607

 

 

 

5,460,896

 

 

 

5,464,503

 

 

 

3,346

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

3,016

 

 

 

721

 

 

 

2,429

 

 

 

4,239

 

 

 

10,405

 

 

 

4,642,667

 

 

 

4,653,072

 

 

 

1,729

 

Home Equity

 

 

1,639

 

 

 

960

 

 

 

1,673

 

 

 

4,022

 

 

 

8,294

 

 

 

2,217,656

 

 

 

2,225,950

 

 

 

664

 

Automobile

 

 

13,293

 

 

 

1,988

 

 

 

589

 

 

 

 

 

 

15,870

 

 

 

854,526

 

 

 

870,396

 

 

 

 

Other 1

 

 

2,318

 

 

 

1,302

 

 

 

683

 

 

 

 

 

 

4,303

 

 

 

428,196

 

 

 

432,499

 

 

 

 

Total Consumer

 

 

20,266

 

 

 

4,971

 

 

 

5,374

 

 

 

8,261

 

 

 

38,872

 

 

 

8,143,045

 

 

 

8,181,917

 

 

 

2,393

 

Total

 

$

20,518

 

 

$

4,980

 

 

$

5,374

 

 

$

11,607

 

 

$

42,479

 

 

$

13,603,941

 

 

$

13,646,420

 

 

$

5,739

 

 

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.

17


Table of Contents

 

Non-Accrual Loans and Leases

The following presents the non-accrual loans and leases as of June 30, 2023, and December 31, 2022.

 

 

 

June 30, 2023

 

 

December 31, 2022

 

(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

 

$

17

 

 

$

 

 

$

17

 

 

$

37

 

 

$

 

 

$

37

 

Commercial Mortgage

 

 

 

 

 

3,107

 

 

 

3,107

 

 

 

 

 

 

3,309

 

 

 

3,309

 

Total Commercial

 

 

17

 

 

 

3,107

 

 

 

3,124

 

 

 

37

 

 

 

3,309

 

 

 

3,346

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

3,504

 

 

 

 

 

 

3,504

 

 

 

4,239

 

 

 

 

 

 

4,239

 

Home Equity

 

 

3,809

 

 

 

 

 

 

3,809

 

 

 

4,022

 

 

 

 

 

 

4,022

 

Total Consumer

 

 

7,313

 

 

 

 

 

 

7,313

 

 

 

8,261

 

 

 

 

 

 

8,261

 

Total

 

$

7,330

 

 

$

3,107

 

 

$

10,437

 

 

$

8,298

 

 

$

3,309

 

 

$

11,607

 

 

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.

Loan Modifications to Borrowers Experiencing Financial Difficulty

Modifications to borrowers experiencing financial difficulty may include interest rate reductions, principal or interest forgiveness, forbearances, term extensions, and other actions intended to minimize economic loss and to avoid foreclosure or repossession of collateral. The following illustrates the most common loan modifications by loan classes offered by the Company that are required to be disclosed pursuant to the requirements of ASU 2022-02:

 

Loan Classes

Modification Types

Commercial:

Term extension, interest rate reductions, payment delay, or combination thereof. These modifications extend the term of the loan, lower the payment amount, or otherwise delay payments during a defined period for the purpose of providing borrowers additional time to return to compliance with the original loan term.

 

Residential Mortgage/
Home Equity:

Forbearance period greater than six months. These modifications require reduced or no payments during the forbearance period for the purpose of providing borrowers additional time to return to compliance with the original loan term.

Residential Mortgage/
Home Equity:

Term extension and rate adjustment. These modifications extend the term of the loan and provides for an adjustment to the interest rate, which reduces the monthly payment requirement.

Automobile/
Direct Installment:

Term extension greater than three months. These modifications extend the term of the loan, which reduces the monthly payment requirement.

 

 

18


Table of Contents

 

The following table presents the amortized cost basis of loan modifications made to borrowers experiencing financial difficulty during three and six months ended June 30, 2023.

 

 

 

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

Payment

 

 

 

 

 

of

 

 

 

 

 

 

 

Delay

 

 

 

 

 

Total

 

 

 

 

 

Interest

 

and

 

 

 

 

 

Class of

 

 

 

Term

 

Rate

 

Term

 

 

 

 

 

Loans and

 

 

(dollars in thousands)

Extension

 

Reduction

 

Extension

 

 

Total

 

 

Leases

 

 

Three Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

$

91

 

$

 

$

 

 

$

91

 

 

 

0.01

%

 

Commercial Mortgage

 

 

 

952

 

 

 

 

 

952

 

 

 

0.03

%

 

Total Commercial

 

91

 

 

952

 

 

 

 

 

1,043

 

 

 

0.02

%

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

 

 

 

 

 

 

 

 

 

0.00

%

 

Home Equity

 

 

 

 

 

 

 

 

 

 

 

0.00

%

 

Automobile

 

2,654

 

 

 

 

 

 

 

2,654

 

 

 

0.30

%

 

Other1

 

215

 

 

 

 

 

 

 

215

 

 

 

0.05

%

 

Total Consumer

 

2,869

 

 

 

 

 

 

 

2,869

 

 

 

0.03

%

 

Total Loans and Leases

$

2,960

 

$

952

 

$

 

 

$

3,912

 

 

 

0.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

$

91

 

$

 

$

6,695

 

 

$

6,786

 

 

 

0.45

%

 

Commercial Mortgage

 

 

 

952

 

 

 

 

 

952

 

 

 

0.03

%

 

Total Commercial

 

91

 

 

952

 

 

6,695

 

 

 

7,738

 

 

 

0.14

%

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

134

 

 

 

 

 

 

 

134

 

 

 

0.00

%

 

Home Equity

 

139

 

 

 

 

 

 

 

139

 

 

 

0.01

%

 

Automobile

 

4,411

 

 

 

 

 

 

 

4,411

 

 

 

0.50

%

 

Other1

 

384

 

 

 

 

 

 

 

384

 

 

 

0.09

%

 

Total Consumer

 

5,068

 

 

 

 

 

 

 

5,068

 

 

 

0.06

%

 

Total Loans and Leases

$

5,159

 

$

952

 

$

6,695

 

 

$

12,806

 

 

 

0.09

%

 

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

 

19


Table of Contents

 

The following table presents the financial effect of loan modifications made to borrowers experiencing financial difficulty during the three and six months ended June 30, 2023.

 

 

Weighted-Average

 

 

Weighted-Average

 

 

Weighted-Average

 

 

Months of

 

 

Payment

 

 

Interest Rate

(dollars in thousands)

 

Term Extension

 

 

Deferral

 

 

Reduction

Three Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

Commercial Mortgage

 

 

 

 

$

 

 

 

2.50

 

%

Consumer

 

 

 

 

 

 

 

 

 

 

Automobile

 

 

23

 

 

 

 

 

 

 

Other1

 

 

22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

6

 

 

$

1,159

 

 

 

 

%

Commercial Mortgage

 

 

 

 

 

 

 

 

2.50

 

Consumer

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

58

 

 

 

 

 

 

 

Home Equity

 

 

64

 

 

 

 

 

 

 

Automobile

 

 

23

 

 

 

 

 

 

 

Other1

 

 

22

 

 

 

 

 

 

 

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

 

The following table presents the loan modifications made to borrowers experiencing financial difficulty that defaulted during the three and six months ended June 30, 2023.

 

 

Term

 

 

 

 

(dollars in thousands)

Extension

 

 

Total

 

Three Months Ended June 30, 2023

 

 

 

 

 

Consumer

 

 

 

 

 

Automobile

 

23

 

 

 

23

 

Other1

 

15

 

 

 

15

 

 Total Consumer

 

38

 

 

 

38

 

Total Loans and Leases

$

38

 

 

$

76

 

 

 

 

 

 

 

Six Months Ended June 30, 2023

 

 

 

 

 

Consumer

 

 

 

 

 

Automobile

 

23

 

 

 

23

 

Other1

 

15

 

 

 

15

 

 Total Consumer

 

38

 

 

 

38

 

Total Loans and Leases

$

38

 

 

$

76

 

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

 

20


Table of Contents

 

The following table presents the aging analysis of loan modifications made to borrowers experiencing financial difficulty as of June 30, 2023.

 

(dollars in thousands)

 

Current

 

 

30 - 59
Days
Past Due

 

 

60 - 89
Days
Past Due

 

 

Past Due
90 Days
or More

 

 

Non-
Accrual

 

 

Total

 

As of June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

6,786

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

6,786

 

Commercial Mortgage

 

 

952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

952

 

 Total Commercial

 

 

7,738

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,738

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

134

 

 

 

134

 

Home Equity

 

 

139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

139

 

Automobile

 

 

4,061

 

 

 

327

 

 

 

 

 

 

23

 

 

 

 

 

 

4,411

 

Other1

 

 

333

 

 

 

36

 

 

 

15

 

 

 

 

 

 

 

 

 

384

 

 Total Consumer

 

 

4,533

 

 

 

363

 

 

 

15

 

 

 

23

 

 

 

134

 

 

 

5,068

 

Total Loans and Leases

 

 

12,271

 

 

$

363

 

 

$

15

 

 

$

23

 

 

$

134

 

 

$

12,806

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

The following table presents by loan class and year of origination, the gross charge-offs recorded during the three and six months ended June 30, 2023.

 

(dollars in thousands)

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Total

 

Three Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

$

185

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

18

 

 

$

203

 

Total Commercial

 

185

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18

 

 

 

203

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

 

 

6

 

Home Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

 

5

 

Automobile

 

 

 

 

558

 

 

 

238

 

 

 

107

 

 

 

173

 

 

 

217

 

 

 

1,293

 

Other1

 

358

 

 

 

512

 

 

 

446

 

 

 

82

 

 

 

318

 

 

 

288

 

 

 

2,004

 

Total Consumer

 

358

 

 

 

1,070

 

 

 

684

 

 

 

189

 

 

 

491

 

 

 

516

 

 

 

3,308

 

Total

$

543

 

 

$

1,070

 

 

$

684

 

 

$

189

 

 

$

491

 

 

$

534

 

 

$

3,511

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

$

185

 

 

$

188

 

 

$

 

 

$

 

 

$

 

 

$

91

 

 

$

464

 

Total Commercial

 

185

 

 

 

188

 

 

 

 

 

 

 

 

 

 

 

 

91

 

 

 

464

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

 

 

 

6

 

Home Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

55

 

 

 

55

 

Automobile

 

 

 

 

872

 

 

 

745

 

 

 

335

 

 

 

364

 

 

 

640

 

 

 

2,956

 

Other 1

 

358

 

 

 

1,333

 

 

 

1,011

 

 

 

202

 

 

 

713

 

 

 

722

 

 

 

4,339

 

Total Consumer

 

358

 

 

 

2,205

 

 

 

1,756

 

 

 

537

 

 

 

1,077

 

 

 

1,423

 

 

 

7,356

 

Total

$

543

 

 

$

2,393

 

 

$

1,756

 

 

$

537

 

 

$

1,077

 

 

$

1,514

 

 

$

7,820

 

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

Foreclosure Proceedings

Consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure totaled $5.4 million as of June 30, 2023.

21


Table of Contents

 

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, 2023, and $2.6 billion as of December 31, 2022. 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 $1.4 million and $1.5 million for the three months ended June 30, 2023, and June 30, 2022, respectively, and $2.8 million and $3.0 million for the six months ended June 30, 2023, and June 30, 2022, 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, 2023, and June 30, 2022, 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)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Balance at Beginning of Period

 

$

707

 

 

$

781

 

 

$

717

 

 

$

800

 

Change in Fair Value Due to Payoffs

 

 

(12

)

 

 

(34

)

 

 

(22

)

 

 

(53

)

Balance at End of Period

 

$

695

 

 

$

747

 

 

$

695

 

 

$

747

 

 

For the three months and six months ended June 30, 2023, and June 30, 2022, 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)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Balance at Beginning of Period

 

$

21,395

 

 

$

23,187

 

 

$

21,902

 

 

$

21,451

 

Servicing Rights that Resulted From Asset Transfers

 

 

110

 

 

 

205

 

 

 

176

 

 

 

956

 

Amortization

 

 

(574

)

 

 

(599

)

 

 

(1,147

)

 

 

(1,443

)

Valuation Allowance Recovery (Provision)

 

 

 

 

 

 

 

 

 

 

 

1,829

 

Balance at End of Period

 

$

20,931

 

 

$

22,793

 

 

$

20,931

 

 

$

22,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Valuation Allowance:

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

 

 

$

 

 

$

 

 

$

(1,829

)

Valuation Allowance Recovery (Provision)

 

 

 

 

 

 

 

 

 

 

 

1,829

 

Balance at End of Period

 

$

 

 

$

 

 

$

 

 

$

 

Fair Value of Mortgage Servicing Rights Accounted for
   Under the Amortization Method

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of Period

 

$

26,456

 

 

$

26,088

 

 

$

27,323

 

 

$

21,451

 

End of Period

 

$

26,327

 

 

$

28,314

 

 

$

26,327

 

 

$

28,314

 

 

22


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, 2023, and December 31, 2022, were as follows:

 

 

June 30,
2023

 

 

December 31,
2022

 

Weighted-Average Constant Prepayment Rate 1

 

 

3.93

%

 

 

4.02

%

Weighted-Average Life (in years)

 

 

9.61

 

 

 

9.64

 

Weighted-Average Note Rate

 

 

3.62

%

 

 

3.60

%

Weighted-Average Discount Rate 2

 

 

9.71

%

 

 

9.93

%

 

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, 2023, and December 31, 2022, is presented in the following table.

(dollars in thousands)

 

June 30,
2023

 

 

December 31,
2022

 

Constant Prepayment Rate

 

 

 

 

 

 

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

 

$

(335

)

 

$

(346

)

Decrease in fair value from 50 bps adverse change

 

 

(663

)

 

 

(686

)

Discount Rate

 

 

 

 

 

 

Decrease in fair value from 25 bps adverse change

 

 

(306

)

 

 

(316

)

Decrease in fair value from 50 bps adverse change

 

 

(606

)

 

 

(626

)

 

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.

23


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 including the related unfunded commitments were $183.2 million and $174.5 million as of June 30, 2023, and December 31, 2022, respectively, and are included in other assets in the consolidated statements of condition.

Unfunded Commitments

As of June 30, 2023, the expected payments for unfunded affordable housing commitments were as follows:

 

(dollars in thousands)

 

Amount

 

2023

 

$

22,653

 

2024

 

 

24,731

 

2025

 

 

24,115

 

2026

 

 

156

 

2027

 

 

133

 

Thereafter

 

 

12,721

 

Total Unfunded Commitments

 

$

84,509

 

 

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, 2023, and June 30, 2022.

 

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

(dollars in thousands)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Effective Yield Method

 

 

 

 

 

 

 

 

 

 

 

 

Tax Credits and Other Tax Benefits Recognized

 

$

1,457

 

 

$

1,528

 

 

$

2,915

 

 

$

3,066

 

Amortization Expense in Provision for Income Taxes

 

 

1,333

 

 

 

1,296

 

 

 

2,666

 

 

 

2,593

 

Proportional Amortization Method

 

 

 

 

 

 

 

 

 

 

 

 

Tax Credits and Other Tax Benefits Recognized

 

$

5,438

 

 

$

3,794

 

 

$

10,876

 

 

$

7,579

 

Amortization Expense in Provision for Income Taxes

 

 

4,713

 

 

 

3,265

 

 

 

9,426

 

 

 

6,529

 

 

There were no impairment losses related to LIHTC investments during the six months ended June 30, 2023, and June 30, 2022.

24


Table of Contents

 

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, 2023, and December 31, 2022, 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, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class of Collateral Pledged:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by States and Political Subdivisions

 

$

 

 

$

 

 

$

490

 

 

$

 

 

$

490

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

 

 

 

 

 

 

34,014

 

 

 

 

 

 

34,014

 

Residential - U.S. Government-Sponsored Enterprises

 

 

 

 

 

 

 

 

390,986

 

 

 

300,000

 

 

 

690,986

 

Total

 

$

 

 

$

 

 

$

425,490

 

 

$

300,000

 

 

$

725,490

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class of Collateral Pledged:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Securities Issued by States and Political Subdivisions

 

$

 

 

$

 

 

$

 

 

$

490

 

 

$

490

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

 

 

 

 

 

 

28,673

 

 

 

 

 

 

28,673

 

Residential - U.S. Government-Sponsored Enterprises

 

 

 

 

 

 

 

 

396,327

 

 

 

300,000

 

 

 

696,327

 

Total

 

$

 

 

$

 

 

$

425,000

 

 

$

300,490

 

 

$

725,490

 

 

 

25


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, 2023, and December 31, 2022. 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, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swap Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Institutional Counterparties

 

$

157,910

 

 

$

 

 

$

157,910

 

 

$

157,910

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swap Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Institutional Counterparties

 

 

4,230

 

 

 

 

 

$

4,230

 

 

 

4,230

 

 

 

 

 

 

 

Repurchase Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Private Institutions

 

 

725,000

 

 

 

 

 

 

725,000

 

 

 

 

 

 

725,000

 

 

 

 

Government Entities

 

 

490

 

 

 

 

 

 

490

 

 

 

 

 

 

490

 

 

 

 

Total Repurchase Agreements

 

$

725,490

 

 

$

 

 

$

725,490

 

 

$

 

 

$

725,490

 

 

$

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swap Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Institutional Counterparties

 

$

42,339

 

 

$

 

 

$

42,339

 

 

$

42,339

 

 

$

 

 

$

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swap Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Institutional Counterparties

 

 

3,554

 

 

 

 

 

 

3,554

 

 

 

3,554

 

 

 

 

 

 

 

Repurchase Agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Private Institutions

 

 

725,000

 

 

 

 

 

 

725,000

 

 

 

 

 

 

725,000

 

 

 

 

Government Entities

 

 

490

 

 

 

 

 

 

490

 

 

 

 

 

 

490

 

 

 

 

Total Repurchase Agreements

 

$

725,490

 

 

$

 

 

$

725,490

 

 

$

 

 

$

725,490

 

 

$

 

 

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 $3.5 million and $34.8 million as of June 30, 2023, and December 31, 2022, respectively. For repurchase agreements with private institutions, the fair value of investment securities pledged was $763.3 million and $755.9 million as of June 30, 2023, and December 31, 2022, respectively. For repurchase agreements with government entities, the fair value of investment securities pledged was $0.8 million as of June 30, 2023, and December 31, 2022.

26


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, 2023, and June 30, 2022:

 

(dollars in thousands)

 

Before Tax

 

 

Tax Effect

 

 

Net of Tax

 

Three Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) on Investment Securities:

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) Arising During the Period

 

$

(31,586

)

 

$

(8,371

)

 

$

(23,215

)

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

 

 

6,801

 

 

 

1,803

 

 

 

4,998

 

Net Unrealized Gains (Losses) on Investment Securities

 

 

(24,785

)

 

 

(6,568

)

 

 

(18,217

)

Defined Benefit Plans:

 

 

 

 

 

 

 

 

 

Amortization of Net Actuarial Losses (Gains)

 

 

177

 

 

 

46

 

 

 

131

 

Amortization of Prior Service Credit

 

 

(62

)

 

 

(15

)

 

 

(47

)

Defined Benefit Plans, Net

 

 

115

 

 

 

31

 

 

 

84

 

Other Comprehensive Income (Loss)

 

$

(24,670

)

 

$

(6,537

)

 

$

(18,133

)

 

 

 

 

 

 

 

 

 

 

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

)

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) on Investment Securities:

 

 

 

 

 

 

 

 

 

Net Unrealized Gains (Losses) Arising During the Period

 

$

1,332

 

 

$

352

 

 

$

980

 

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

 

 

13,714

 

 

 

3,635

 

 

 

10,079

 

Net Unrealized Gains (Losses) on Investment Securities

 

 

15,046

 

 

 

3,987

 

 

 

11,059

 

Defined Benefit Plans:

 

 

 

 

 

 

 

 

 

Amortization of Net Actuarial Losses (Gains)

 

 

352

 

 

 

93

 

 

 

259

 

Amortization of Prior Service Credit

 

 

(123

)

 

 

(32

)

 

 

(91

)

Defined Benefit Plans, Net

 

 

229

 

 

 

61

 

 

 

168

 

Other Comprehensive Income (Loss)

 

$

15,275

 

 

$

4,048

 

 

$

11,227

 

 

 

 

 

 

 

 

 

 

 

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

)

 

1
These 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.

27


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, 2023, and June 30, 2022:

 

(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, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

(216,588

)

 

$

(163,716

)

 

$

(24,994

)

 

$

(405,298

)

Other Comprehensive Income (Loss) Before Reclassifications

 

 

(23,215

)

 

 

 

 

 

 

 

 

(23,215

)

Amounts Reclassified from Accumulated Other
   Comprehensive Income (Loss)

 

 

 

 

 

4,998

 

 

 

84

 

 

 

5,082

 

Total Other Comprehensive Income (Loss)

 

 

(23,215

)

 

 

4,998

 

 

 

84

 

 

 

(18,133

)

Balance at End of Period

 

$

(239,803

)

 

$

(158,718

)

 

$

(24,910

)

 

$

(423,431

)

 

 

 

 

 

 

 

 

 

 

 

 

 

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

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Balance at Beginning of Period

 

$

(240,783

)

 

$

(168,797

)

 

$

(25,078

)

 

$

(434,658

)

Other Comprehensive Income (Loss) Before Reclassifications

 

 

980

 

 

 

 

 

 

 

 

 

980

 

Amounts Reclassified from Accumulated Other
   Comprehensive Income (Loss)

 

 

 

 

 

10,079

 

 

 

168

 

 

 

10,247

 

Total Other Comprehensive Income (Loss)

 

 

980

 

 

 

10,079

 

 

 

168

 

 

 

11,227

 

Balance at End of Period

 

$

(239,803

)

 

$

(158,718

)

 

$

(24,910

)

 

$

(423,431

)

 

 

 

 

 

 

 

 

 

 

 

 

 

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

)

 

 

28


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, 2023, and June 30, 2022:

 

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)

 

2023

 

 

2022

 

 

 

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

 

$

(6,801

)

 

$

3

 

 

Interest Income

 

 

1,803

 

 

 

(1

)

 

Provision for Income Tax

 

 

(4,998

)

 

 

2

 

 

Net of Tax

 

 

 

 

 

 

 

 

Amortization of Defined Benefit Plan Items

 

 

 

 

 

 

 

 

Prior Service Credit 2

 

 

62

 

 

 

61

 

 

 

Net Actuarial Losses 2

 

 

(177

)

 

 

(542

)

 

 

 

 

(115

)

 

 

(481

)

 

Total Before Tax

 

 

31

 

 

 

129

 

 

Provision for Income Tax

 

 

(84

)

 

 

(352

)

 

Net of Tax

 

 

 

 

 

 

 

 

Total Reclassifications for the Period

 

$

(5,082

)

 

$

(350

)

 

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)

 

2023

 

 

2022

 

 

 

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

 

$

(13,714

)

 

$

(63

)

 

Interest Income

 

 

3,635

 

 

 

16

 

 

Provision for Income Tax

 

 

(10,079

)

 

 

(47

)

 

Net of Tax

 

 

 

 

 

 

 

 

Amortization of Defined Benefit Plan Items

 

 

 

 

 

 

 

 

Prior Service Credit 2

 

 

123

 

 

 

123

 

 

 

Net Actuarial Losses 2

 

 

(352

)

 

 

(1,084

)

 

 

 

 

(229

)

 

 

(961

)

 

Total Before Tax

 

 

61

 

 

 

256

 

 

Provision for Income Tax

 

 

(168

)

 

 

(705

)

 

Net of Tax

 

 

 

 

 

 

 

 

Total Reclassifications for the Period

 

$

(10,247

)

 

$

(752

)

 

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.

29


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, 2023, and June 30, 2022:

 

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

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

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Available to Common Shareholders

 

$

44,092

 

 

$

54,893

 

 

$

88,965

 

 

$

107,758

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares Outstanding - Basic

 

 

39,241,559

 

 

 

39,693,593

 

 

 

39,259,279

 

 

 

39,722,985

 

Dilutive Effect of Equity Based Awards

 

 

75,962

 

 

 

149,015

 

 

 

123,080

 

 

 

173,715

 

Weighted Average Common Shares Outstanding - Diluted

 

 

39,317,521

 

 

 

39,842,608

 

 

 

39,382,359

 

 

 

39,896,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.12

 

 

$

1.38

 

 

$

2.27

 

 

$

2.71

 

Diluted

 

$

1.12

 

 

$

1.38

 

 

$

2.26

 

 

$

2.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Antidilutive Stock Options and Restricted Stock Outstanding

 

 

411,640

 

 

 

201,422

 

 

 

226,646

 

 

 

160,670

 

 

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 the Company used 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.

30


Table of Contents

 

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 Commercial Leasing portfolio (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.

 

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 51 branch locations and 320 ATMs throughout Hawaii and the Pacific Islands, e-Bankoh (online 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, 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.

31


Table of Contents

 

Selected business segment financial information as of and for the three and six months ended June 30, 2023, and June 30, 2022, were as follows:

 

(dollars in thousands)

 

Consumer
Banking

 

Commercial
Banking

 

Treasury
and Other

 

 

Consolidated
Total

 

Three Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

Net Interest Income (Loss)

 

$

99,814

 

$

53,673

 

$

(29,139

)

 

$

124,348

 

Provision for Credit Losses

 

 

1,392

 

 

(15

)

 

1,123

 

 

 

2,500

 

Net Interest Income (Loss) After Provision for Credit Losses

 

 

98,422

 

 

53,688

 

 

(30,262

)

 

 

121,848

 

Noninterest Income

 

 

31,944

 

 

7,939

 

 

3,372

 

 

 

43,255

 

Noninterest Expense

 

 

(81,275

)

 

(19,302

)

 

(3,459

)

 

 

(104,036

)

Income (Loss) Before Provision for Income Taxes

 

 

49,091

 

 

42,325

 

 

(30,349

)

 

 

61,067

 

Provision for Income Taxes

 

 

(12,645

)

 

(10,710

)

 

8,349

 

 

 

(15,006

)

Net Income (Loss)

 

$

36,446

 

$

31,615

 

$

(22,000

)

 

$

46,061

 

Total Assets as of June 30, 2023

 

$

8,739,294

 

$

5,714,929

 

$

10,493,713

 

 

$

24,947,936

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2022 1

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

76,872

 

$

49,791

 

$

6,239

 

 

$

132,902

 

Provision for Credit Losses

 

 

632

 

 

(1

)

 

(3,131

)

 

 

(2,500

)

Net Interest Income After Provision for Credit Losses

 

 

76,240

 

 

49,792

 

 

9,370

 

 

 

135,402

 

Noninterest Income

 

 

31,868

 

 

8,363

 

 

1,927

 

 

 

42,158

 

Noninterest Expense

 

 

(82,856

)

 

(17,014

)

 

(3,069

)

 

 

(102,939

)

Income Before Provision for Income Taxes

 

 

25,252

 

 

41,141

 

 

8,228

 

 

 

74,621

 

Provision for Income Taxes

 

 

(6,339

)

 

(10,252

)

 

(1,168

)

 

 

(17,759

)

Net Income

 

$

18,913

 

$

30,889

 

$

7,060

 

 

$

56,862

 

Total Assets as of June 30, 2022 1

 

$

8,205,352

 

$

5,339,224

 

$

9,688,123

 

 

$

23,232,699

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

Net Interest Income (Loss)

 

$

197,822

 

$

110,378

 

$

(47,897

)

 

$

260,303

 

Provision for Credit Losses

 

 

4,061

 

 

(16

)

 

455

 

 

 

4,500

 

Net Interest Income (Loss) After Provision for Credit Losses

 

 

193,761

 

 

110,394

 

 

(48,352

)

 

 

255,803

 

Noninterest Income

 

 

63,098

 

 

16,588

 

 

4,306

 

 

 

83,992

 

Noninterest Expense

 

 

(166,348

)

 

(39,591

)

 

(10,016

)

 

 

(215,955

)

Income (Loss) Before Provision for Income Taxes

 

 

90,511

 

 

87,391

 

 

(54,062

)

 

 

123,840

 

Provision for Income Taxes

 

 

(23,268

)

 

(21,503

)

 

13,834

 

 

 

(30,937

)

Net Income (Loss)

 

$

67,243

 

$

65,888

 

$

(40,228

)

 

$

92,903

 

Total Assets as of June 30, 2023

 

$

8,739,294

 

$

5,714,929

 

$

10,493,713

 

 

$

24,947,936

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2022 1

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

$

147,233

 

$

96,140

 

$

14,792

 

 

$

258,165

 

Provision for Credit Losses

 

 

2,315

 

 

(198

)

 

(10,117

)

 

 

(8,000

)

Net Interest Income After Provision for Credit Losses

 

 

144,918

 

 

96,338

 

 

24,909

 

 

 

266,165

 

Noninterest Income

 

 

63,837

 

 

18,561

 

 

3,311

 

 

 

85,709

 

Noninterest Expense

 

 

(164,666

)

 

(35,683

)

 

(6,464

)

 

 

(206,813

)

Income Before Provision for Income Taxes

 

 

44,089

 

 

79,216

 

 

21,756

 

 

 

145,061

 

Provision for Income Taxes

 

 

(11,053

)

 

(19,449

)

 

(2,863

)

 

 

(33,365

)

Net Income

 

$

33,036

 

$

59,767

 

$

18,893

 

 

$

111,696

 

Total Assets as of June 30, 2022 1

 

$

8,205,352

 

$

5,339,224

 

$

9,688,123

 

 

$

23,232,699

 

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

 

 

 

 

 

 

 

Note 11. Derivative Financial Instruments

The Company uses derivative instruments to manage its exposure to market risks, including interest rate risk, and to assist customers with their risk management objectives. The Company designates certain derivatives as hedging instruments in a qualifying hedge accounting relationship, while other derivatives serve as economic hedges that do not qualify for hedge accounting.

32


Table of Contents

 

The notional amount and fair value of the Company’s derivative financial instruments as of June 30, 2023, and December 31, 2022, were as follows:

 

 

 

June 30, 2023

 

 

December 31, 2022

 

(dollars in thousands)

 

Notional Amount

 

 

Fair Value

 

 

Notional Amount

 

 

Fair Value

 

Derivatives designated as hedging instruments

 

 

 

 

 

 

 

 

 

 

 

 

  Interest Rate Swap Agreements

 

$

200,000

 

 

$

434

 

 

$

 

 

$

 

Derivatives not designated as hedging instruments

 

 

 

 

 

 

 

 

 

 

 

 

  Interest Rate Lock Commitments

 

 

11,353

 

 

 

225

 

 

 

3,860

 

 

 

58

 

  Forward Commitments

 

 

11,531

 

 

 

32

 

 

 

3,256

 

 

 

6

 

  Interest Rate Swap Agreements

 

 

 

 

 

 

 

 

 

 

 

 

Receive Fixed/Pay Variable Swaps

 

 

1,911,911

 

 

 

(154,136

)

 

 

1,821,433

 

 

 

(160,914

)

Pay Fixed/Receive Variable Swaps

 

 

1,911,911

 

 

 

153,680

 

 

 

1,821,433

 

 

 

38,785

 

  Foreign Exchange Contracts

 

 

349

 

 

 

1

 

 

 

52,065

 

 

 

1,745

 

Conversion Rate Swap Agreement 1

 

 

141,804

 

 

 

 

 

 

124,752

 

 

NA

 

1
The conversation rate swap agreements were valued at zero as further reductions to the conversion rate were deemed neither probable nor reasonable estimable.

 

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, 2023, and December 31, 2022:

 

 

 

June 30, 2023

 

 

December 31, 2022

 

 

 

Asset

 

 

Liability

 

 

Asset

 

 

Liability

 

(dollars in thousands)

 

Derivatives

 

 

Derivatives

 

 

Derivatives

 

 

Derivatives

 

Derivatives designated as hedging instruments

 

 

 

 

 

 

 

 

 

 

 

 

  Interest Rate Swap Agreements

 

$

434

 

 

$

 

 

$

 

 

$

 

Derivatives not designated as hedging instruments

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Lock Commitments

 

 

225

 

 

 

 

 

$

64

 

 

$

6

 

Forward Commitments

 

 

33

 

 

 

1

 

 

 

10

 

 

 

4

 

Interest Rate Swap Agreements

 

 

162,060

 

 

 

162,516

 

 

 

45,831

 

 

 

167,960

 

Foreign Exchange Contracts

 

 

1

 

 

 

 

 

 

1,812

 

 

 

67

 

Total

 

$

162,753

 

 

$

162,517

 

 

$

47,717

 

 

$

168,037

 

 

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, 2023, and June 30, 2022:

 

 

 

Location of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Gains (Losses)

 

Three Months Ended

 

 

Six Months Ended

 

 

 

Recognized in the

 

June 30,

 

 

June 30,

 

(dollars in thousands)

 

Statements of Income

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Derivatives designated as hedging instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Recognized on Interest Rate Swap Agreements

 

Interest and Fees on Loans and Leases

 

$

434

 

 

$

 

 

$

434

 

 

$

 

  Recognized on Hedged Item

 

Interest and Fees on Loans and Leases

 

 

(435

)

 

$

 

 

 

(435

)

 

$

 

Derivatives not designated as hedging instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Interest Rate Lock Commitments

 

Mortgage Banking

 

 

274

 

 

 

66

 

 

 

478

 

 

 

(1,013

)

  Forward Commitments

 

Mortgage Banking

 

 

92

 

 

 

314

 

 

 

61

 

 

 

2,221

 

  Interest Rate Swap Agreements

 

Other Noninterest Income

 

 

(2

)

 

 

23

 

 

 

(18

)

 

 

17

 

  Foreign Exchange Contracts

 

Other Noninterest Income

 

 

802

 

 

 

232

 

 

 

1,643

 

 

 

506

 

Total

 

 

 

$

1,165

 

 

$

635

 

 

$

2,163

 

 

$

1,731

 

 

33


Table of Contents

 

The following amounts were recorded on the consolidated statement of financial condition related to the cumulative basis adjustment for fair value hedges as of June 30, 2023:

 

Derivative Financial Instruments

 

 

 

 

 

 

Designated as Hedging Instruments

 

 

 

 

 

 

Line Item in the Consolidated Statement of Condition

 

Carrying Amount of the Hedged Assets

 

 

Cumulative Amount of Fair Value Hedging Adjustment Included In the Carrying Amount of the Hedged Assets

 

(dollars in thousands)

 

June 30, 2023

 

 

June 30, 2023

 

Loans and Leases1

 

$

(435

)

 

$

(435

)

1 These amounts were included in the amortized cost basis of closed portfolios of loans used to designate hedging relationships in which the hedged item is the stated amount of assets in the closed portfolios anticipated to be outstanding for the designated hedge period. At June 30, 2023, the amortized cost basis of the closed portfolios used in these hedging relationships was $3.3 billion.

Derivatives Not Designated as Hedging Instruments
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 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 $153.7 million and $38.8 million as of June 30, 2023, and December 31, 2022, respectively.

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, 2023, and December 31, 2022, 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.

Derivatives Designated as Hedging Instruments
Fair Value Hedges

The Company is exposed to changes in the fair value of fixed-rate assets due to changes in benchmark interest rates. The Company entered into pay-fixed and receive-floating interest rate swaps to manage its exposure to changes in fair value of its fixed rate loans. These interest rate swaps are designated as fair value hedges using the portfolio layer method. The Company receives variable-rate interest payments in exchange for making fixed-rate payments over the lives of the contracts without exchanging the notional amounts. The fair value hedges are recorded as components of other assets and other liabilities in the Company’s consolidated statements of financial condition. The gain or loss on these derivatives, as well as the offsetting loss or gain on the hedged items attributable to the hedged risk are recognized in interest income in the Company’s consolidated statements of income.

34


Table of Contents

 

Note 12. Commitments and Contingencies

The Company’s credit commitments as of June 30, 2023, and December 31, 2022, were as follows:

 

(dollars in thousands)

 

June 30,
2023

 

 

December 31,
2022

 

Unfunded Commitments to Extend Credit

 

$

3,597,648

 

 

$

3,592,872

 

Standby Letters of Credit

 

 

100,495

 

 

 

129,512

 

Commercial Letters of Credit

 

 

20,687

 

 

 

24,030

 

Total Credit Commitments

 

$

3,718,830

 

 

$

3,746,414

 

 

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.

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. Assets valued at $75.7 million secured certain specifically identified standby letters of credit as of June 30, 2023. As of June 30, 2023, the standby and commercial letters of credit had remaining terms ranging from 1 to 13 months.

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 any 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.

35


Table of Contents

 

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.

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.

36


Table of Contents

 

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.

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 ("SOFR"). 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, 2023, and December 31, 2022, 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 of high credit quality 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.

37


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, 2023, and December 31, 2022.

 

 

 

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, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

142,478

 

 

$

78,603

 

 

$

 

 

$

221,081

 

Debt Securities Issued by States and Political Subdivisions

 

 

 

 

 

96,540

 

 

 

 

 

 

96,540

 

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

 

 

 

 

 

1,637

 

 

 

 

 

 

1,637

 

Debt Securities Issued by Corporations

 

 

 

 

 

788,754

 

 

 

 

 

 

788,754

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

 

 

 

675,204

 

 

 

 

 

 

675,204

 

Residential - U.S. Government-Sponsored Enterprises

 

 

 

 

 

744,714

 

 

 

 

 

 

744,714

 

Commercial - Government Agencies

 

 

 

 

 

138,793

 

 

 

 

 

 

138,793

 

Total Mortgage-Backed Securities

 

 

 

 

 

1,558,711

 

 

 

 

 

 

1,558,711

 

Total Investment Securities Available-for-Sale

 

 

142,478

 

 

 

2,524,245

 

 

 

 

 

 

2,666,723

 

Loans Held for Sale

 

 

 

 

 

3,359

 

 

 

 

 

 

3,359

 

Mortgage Servicing Rights

 

 

 

 

 

 

 

 

695

 

 

 

695

 

Other Assets

 

 

53,202

 

 

 

 

 

 

 

 

 

53,202

 

Derivatives 1

 

 

 

 

 

34

 

 

 

162,719

 

 

 

162,753

 

Total Assets Measured at Fair Value on a Recurring Basis as of
   June 30, 2023

 

$

195,680

 

 

$

2,527,638

 

 

$

163,414

 

 

$

2,886,732

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives 1

 

$

 

 

$

 

 

$

162,517

 

 

$

162,517

 

Total Liabilities Measured at Fair Value on a Recurring Basis as of
  June 30, 2023

 

$

 

 

$

 

 

$

162,517

 

 

$

162,517

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

141,944

 

 

$

91,962

 

 

$

 

 

$

233,906

 

Debt Securities Issued by States and Political Subdivisions

 

 

 

 

 

95,265

 

 

 

 

 

 

95,265

 

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

 

 

 

 

 

48,628

 

 

 

 

 

 

48,628

 

Debt Securities Issued by Corporations

 

 

 

 

 

794,658

 

 

 

 

 

 

794,658

 

Mortgage-Backed Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Residential - Government Agencies

 

 

 

 

 

732,828

 

 

 

 

 

 

732,828

 

Residential - U.S. Government-Sponsored Enterprises

 

 

 

 

 

793,871

 

 

 

 

 

 

793,871

 

Commercial - Government Agencies or Sponsored Agencies

 

 

 

 

 

145,667

 

 

 

 

 

 

145,667

 

Total Mortgage-Backed Securities

 

 

 

 

 

1,672,366

 

 

 

 

 

 

1,672,366

 

Total Investment Securities Available-for-Sale

 

 

141,944

 

 

 

2,702,879

 

 

 

 

 

 

2,844,823

 

Loans Held for Sale

 

 

 

 

 

1,035

 

 

 

 

 

 

1,035

 

Mortgage Servicing Rights

 

 

 

 

 

 

 

 

717

 

 

 

717

 

Other Assets

 

 

47,755

 

 

 

 

 

 

 

 

 

47,755

 

Derivatives 1

 

 

 

 

 

1,822

 

 

 

45,895

 

 

 

47,717

 

Total Assets Measured at Fair Value on a
   Recurring Basis as of December 31, 2022

 

$

189,699

 

 

$

2,705,736

 

 

$

46,612

 

 

$

2,942,047

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives 1

 

$

 

 

$

70

 

 

$

167,967

 

 

$

168,037

 

Total Liabilities Measured at Fair Value on a
   Recurring Basis as of December 31, 2022

 

$

 

 

$

70

 

 

$

167,967

 

 

$

168,037

 

 

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

38


Table of Contents

 

For the three and six months ended June 30, 2023, and June 30, 2022, 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, 2023

 

 

 

 

 

 

Balance as of April 1, 2023

 

$

707

 

 

$

(52,838

)

Realized and Unrealized Net Gains (Losses):

 

 

 

 

 

 

Included in Net Income

 

 

(12

)

 

 

272

 

Transfers to Loans Held for Sale

 

 

 

 

 

(223

)

Variation Margin Payments

 

 

 

 

 

52,991

 

Balance as of June 30, 2023

 

$

695

 

 

$

202

 

Total Unrealized Net Gains (Losses) Included in Net Income Related to Assets Still Held as of June 30, 2023

 

$

 

 

$

272

 

 

 

 

 

 

 

Three Months Ended June 30, 2022

 

 

 

 

 

 

Balance as of April 1, 2022

 

$

781

 

 

$

(50,429

)

Realized and Unrealized Net Gains (Losses):

 

 

 

 

 

 

Included in Net Income3

 

 

(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

 

$

 

 

$

89

 

 

 

 

 

 

 

Six Months Ended June 30, 2023

 

 

 

 

 

 

Balance as of January 1, 2023

 

$

717

 

 

 

(122,071

)

Realized and Unrealized Net Gains (Losses):

 

 

 

 

 

 

Included in Net Income

 

 

(22

)

 

 

460

 

Transfers to Loans Held for Sale

 

 

 

 

 

(311

)

Variation Margin Payments

 

 

 

 

 

122,124

 

Balance as of June 30, 2023

 

$

695

 

 

 

202

 

Total Unrealized Net Gains (Losses) Included in Net Income Related to Assets Still Held as of June 30, 2023

 

$

 

 

$

460

 

 

 

 

 

 

 

Six Months Ended June 30, 2022

 

 

 

 

 

 

Balance as of January 1, 2023

 

$

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

 

$

 

 

$

(996

)

 

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.

 

39


Table of Contents

 

For Level 3 assets and liabilities measured at fair value on a recurring or nonrecurring basis as of June 30, 2023, and December 31, 2022, the significant unobservable inputs used in the fair value measurements were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Valuation
 Technique

 

Description

 

Range

 

 

Weighted
Average
1

 

 

Fair
Value

 

June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing Rights

 

Discounted Cash Flow

 

Constant Prepayment Rate

 

 

3.05

%

-

 

11.06

%

 

 

3.93

%

 

$

27,022

 

 

 

 

Discount Rate

 

 

9.22

%

-

 

10.92

%

 

 

9.71

%

 

$

 

Net Derivative Assets and Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Lock Commitments

 

Pricing Model

 

Closing Ratio

 

 

84.10

%

-

 

99.00

%

 

 

92.30

%

 

$

225

 

Interest Rate Swap Agreements

 

Discounted Cash Flow

 

Credit Factor

 

 

0.00

%

-

 

4.03

%

 

 

0.01

%

 

$

(23

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Servicing Rights

 

Discounted Cash Flow

 

Constant Prepayment Rate

 

 

2.81

%

-

 

10.63

%

 

 

4.02

%

 

$

28,040

 

 

 

 

Discount Rate

 

 

8.70

%

-

 

10.40

%

 

 

9.93

%

 

$

 

Net Derivative Assets and Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Lock Commitments

 

Pricing Model

 

Closing Ratio

 

 

84.10

%

-

 

99.00

%

 

 

92.86

%

 

$

58

 

Interest Rate Swap Agreements

 

Discounted Cash Flow

 

Credit Factor

 

 

0.00

%

-

 

0.49

%

 

 

0.01

%

 

$

(122,129

)

 

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, 2023, and December 31, 2022.

 

(dollars in thousands)

 

Fair Value
Hierarchy

 

Net Carrying
Amount

 

 

Valuation
Allowance

 

June 30, 2023

 

 

 

 

 

 

 

 

Mortgage Servicing Rights - amortization method

 

Level 3

 

$

20,931

 

 

$

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

Mortgage Servicing Rights - amortization method

 

Level 3

 

$

21,902

 

 

$

 

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.

40


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, 2023, and December 31, 2022.

 

(dollars in thousands)

 

Aggregate
Fair Value

 

 

Aggregate
Unpaid
Principal

 

 

Aggregate
Fair Value
Less Aggregate
Unpaid Principal

 

June 30, 2023

 

 

 

 

 

 

 

 

 

Loans Held for Sale

 

$

3,359

 

 

$

3,348

 

 

$

11

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

Loans Held for Sale

 

$

1,035

 

 

$

1,016

 

 

$

19

 

 

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, 2023, and year ended December 31, 2022, 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, 2023, and December 31, 2022. 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, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instruments - Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Held-to-Maturity

 

$

5,202,698

 

 

$

4,411,003

 

 

$

114,012

 

 

$

4,296,991

 

 

$

 

Loans

 

 

13,652,102

 

 

 

12,640,810

 

 

 

 

 

 

 

 

 

12,640,810

 

Financial Instruments - Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time Deposits

 

 

2,664,679

 

 

 

2,628,658

 

 

 

 

 

 

2,628,658

 

 

 

 

Securities Sold Under Agreements to Repurchase

 

 

725,490

 

 

 

716,935

 

 

 

 

 

 

716,935

 

 

 

 

Other Debt 1

 

 

1,750,000

 

 

 

1,731,736

 

 

 

 

 

 

1,731,736

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instruments – Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Securities Held-to-Maturity

 

$

5,414,139

 

 

$

4,615,393

 

 

$

113,417

 

 

$

4,501,976

 

 

$

 

Loans

 

 

13,371,226

 

 

 

12,386,615

 

 

 

 

 

 

 

 

 

12,386,615

 

Financial Instruments – Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time Deposits

 

 

1,705,737

 

 

 

1,679,777

 

 

 

 

 

 

1,679,777

 

 

 

 

Securities Sold Under Agreements to Repurchase

 

 

725,490

 

 

 

718,614

 

 

 

 

 

 

718,614

 

 

 

 

Other Debt 1

 

 

400,000

 

 

 

402,877

 

 

 

 

 

 

402,877

 

 

 

 

 

1 Excludes finance lease obligations.

 

41


Table of Contents

 

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

The following MD&A is intended to help the reader understand the Company and its operations and is focused on our fiscal 2023 financial results, including comparisons of year-to-year performance, trends, and updates from the Company’s most recent 10-K filing. Discussion and analysis of our 2022 fiscal year, as well as the year-to-year comparison between fiscal 2022 and 2021, are included "Management's Discussion and Analysis of Financial Condition and Results of Operations" in Part II, Item 7 in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, filed with the SEC on March 1, 2023.

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 provide 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 lingering effects of the COVID-19 pandemic, including reduced tourism in Hawaii, volatility in the international and national economy and credit markets, inflation, worker absenteeism, quarantines or other travel or health-related restrictions, 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) disruptions, instability and failures in the banking industry; 5) inflationary pressures including Federal Reserve interest rate hikes; 6) the effect of potential recessionary conditions; 7) changes in our credit quality or risk profile that may increase or decrease the required level of our reserve for credit losses; 8) 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; 9) changes to the amount and timing of proposed common stock repurchases; 10) unanticipated changes in the securities markets, public debt markets, and other capital markets in the U.S. and internationally, including, without limitation, the elimination of the London Interbank Offered Rate (“LIBOR”) as a benchmark interest rate; 11) changes in fiscal and monetary policies of the markets in which we operate; 12) 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; 13) changes in accounting standards; 14) changes in tax laws or regulations, including Public Law 115-97, commonly known as the Tax Cuts and Jobs Act, or the interpretation of such laws and regulations; 15) any failure in or breach of our operational systems, information systems or infrastructure, or those of our merchants, third party vendors and other service providers; 16) 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; 17) 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; 18) competitive pressures in the markets for financial services and products; 19) actual or alleged conduct which could harm our reputation; and 20) 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. 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.

 

42


Table of Contents

 

Investor Announcements

Investors and others should note that the Company intends to announce financial and other information to the Company’s investors using the Company’s investor relations website at https://ir.boh.com, social media channels, press releases, SEC filings and public conference calls and webcasts, all for purposes of complying with the Company’s disclosure obligations under Regulation FD. Accordingly, investors should monitor these channels, as information is updated and new information is posted.

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 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, 2022. 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, 2022. There have been no significant changes in the Company’s application of critical accounting policies since December 31, 2022.

Overview

We are a regional financial services company serving businesses, consumers, and governments in Hawaii, Guam, and other Pacific Islands. Our principal operating subsidiary, the Bank, was founded in 1897.

Our business strategy is to use our unique market knowledge, prudent management discipline and brand strength to deliver exceptional value to our stakeholders. Our business plan is balanced between growth and risk management while maintaining flexibility to adjust to economic changes. We will continue to focus on providing customers with best-in-class service and an innovative mix of products and services. We will also remain focused on continuing to deliver strong financial results while maintaining prudent risk and capital management strategies as well as our commitment to support our local communities.

Hawaii Economy

Hawaii’s visitor industry continues to perform well despite the delayed recovery in international visitors from Japan, with activity only slightly below pre-pandemic levels. The economy is also benefitting from a strong construction industry due to a high level of public sector projects which is expected to continue, and will help to support the impact of continuing high interest rates and a slowing U.S. economy. Hawaii’s unemployment rate was 3.0% in June 2023, which was below the U.S. unemployment rate of 3.6%.

For the first six months of 2023, the median price of single-family home sales and condominium sales on Oahu changed by -5.5% and -2.9%, respectively, compared to the same period in 2022. The volume of single-family home sales and condominiums sales on Oahu decreased 34.6% and 35.8%, respectively, for the first six months of 2023 compared with the same period in 2022. Despite these declines in the median price of single-family home sales and sales volume, as of June 30, 2023, inventory of single-family homes and condominiums on Oahu continues to remain low at 2.6 months and 2.8 months, respectively.

Earnings Summary

Net income for the second quarter of 2023 was $46.1 million, a decrease of $10.8 million or 19% compared to the same period in 2022. Diluted earnings per common share was $1.12 for the second quarter of 2023, a decrease of $0.26 or 19% compared to the same period in 2022.

43


Table of Contents

 

The return on average common equity for the second quarter of 2023 was 14.95% compared with 18.19% in the same period in 2022.
Net interest income for the second quarter of 2023 was $124.3 million, a decrease of -6% from the same period in 2022. Net interest margin was 2.22% in the second quarter of 2023, a decrease of 25 basis points from the same period in 2022. The decrease in the net interest margin compared to the prior year was due to the higher funding costs and increased liquidity, partially offset by higher earning asset yields.
The provision for credit losses was $2.5 million for the second quarter of 2023 compared with a net benefit of $2.5 million in the same period in 2022.
Noninterest income was $43.3 million in the second quarter of 2023, an increase of 2.6% from the same period in 2022, primarily due to $1.5 million from the sale of a low-income housing tax credit investment in the second quarter of 2023.
Noninterest expense was $104.0 million in the second quarter of 2023, an increase of 1% compared to the same period in 2022, primarily due to higher FDIC insurance expenses of $1.6 million.
The effective tax rate for the second quarter of 2023 was 24.57% compared with 23.80% in the same period in 2022.
Total non-performing assets were $11.5 million at June 30, 2023, a decrease of $4.0 million or -26% compared to June 30, 2022. Non-performing assets as percentage of total loans and leases and foreclosed real estate were 0.08% at June 30, 2023, a decrease of 4 basis points compared to June 30, 2022.
Net loan and lease charge-offs during the second quarter of 2023 were $1.4 million or 0.04% annualized of total average loans and leases outstanding, comprised of charge-offs of $3.5 million partially offset by recoveries of $2.1 million. Compared to the second quarter of 2022, net loan and lease charge-offs increased by $0.7 million or 2 basis points annualized on total average loans and leases outstanding.
The allowance for credit losses on loans and leases was $145.4 million at June 30, 2023, a decrease of $3.1 million from June 30, 2022. The ratio of the allowance for credit losses to total loans and leases outstanding was 1.04% at the end of the quarter, a decrease of 11 basis points from the end of the same period in 2022.

We maintained a strong balance sheet during the second quarter of 2023, with what we believe are appropriate reserves for credit losses and high levels of liquidity and capital.

Total assets increased to $24.9 billion at June 30, 2023, an increase of 7.4% from December 31, 2022.
The investment securities portfolio was $7.9 billion at June 30, 2023, a decrease of 4.9% from December 31, 2022. The portfolio remains largely comprised of securities issued by U.S. government agencies and U.S. government-sponsored enterprises.
Total loans and leases were $13.9 billion at June 30, 2023, an increase of 2.0% from December 31, 2022, primarily due to growth in commercial and industrial, commercial mortgage, residential mortgage, and home equity loans.
Total deposits were $20.5 billion at June 30, 2023, a decrease of 0.5% from December 31, 2022.
No shares of common stock were repurchased under the share repurchase program in the second quarter of 2023. Total remaining buyback authority under the share repurchase program was $126.0 million at June 30, 2023.
Cash dividends of $55.9 million on common shares, and $3.9 million on preferred shares, were distributed during the first six months of 2023.

44


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, 2023

 

 

June 30, 2022

 

 

June 30, 2023

 

 

June 30, 2022

 

 

 

 

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

 

$

5.1

 

$

 

 

1.48

 

%

$

3.5

 

$

 

 

0.59

 

%

$

3.4

 

$

 

 

2.68

 

%

$

3.5

 

$

 

 

0.52

 

%

Funds Sold

 

 

500.1

 

 

6.4

 

 

5.06

 

 

 

273.5

 

 

0.7

 

 

1.04

 

 

 

398.6

 

 

9.8

 

 

4.87

 

 

 

256.1

 

 

0.8

 

 

0.66

 

 

Investment Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

2,741.1

 

 

23.2

 

 

3.39

 

 

 

4,123.1

 

 

18.0

 

 

1.74

 

 

 

2,780.4

 

 

47.0

 

 

3.40

 

 

 

4,260.6

 

 

35.1

 

 

1.65

 

 

Non-Taxable

 

 

9.6

 

 

0.1

 

 

4.40

 

 

 

2.9

 

 

 

 

1.99

 

 

 

9.6

 

 

0.2

 

 

4.39

 

 

 

3.0

 

 

 

 

1.96

 

 

Held-to-Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

5,231.3

 

 

23.2

 

 

1.78

 

 

 

4,377.0

 

 

18.7

 

 

1.71

 

 

 

5,283.6

 

 

47.0

 

 

1.78

 

 

 

4,471.7

 

 

37.2

 

 

1.67

 

 

Non-Taxable

 

 

35.2

 

 

0.2

 

 

2.10

 

 

 

35.7

 

 

0.2

 

 

2.10

 

 

 

35.2

 

 

0.4

 

 

2.10

 

 

 

35.8

 

 

0.4

 

 

2.10

 

 

Total Investment Securities

 

 

8,017.2

 

 

46.7

 

 

2.33

 

 

 

8,538.7

 

 

36.9

 

 

1.73

 

 

 

8,108.8

 

 

94.6

 

 

2.34

 

 

 

8,771.1

 

 

72.7

 

 

1.66

 

 

Loans Held for Sale

 

 

2.7

 

 

0.0

 

 

5.50

 

 

 

6.3

 

 

0.1

 

 

4.06

 

 

 

2.1

 

 

0.1

 

 

5.42

 

 

 

10.0

 

 

0.2

 

 

3.19

 

 

Loans and Leases 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

1,456.1

 

 

17.5

 

 

4.82

 

 

 

1,330.0

 

 

9.9

 

 

2.99

 

 

 

1,433.8

 

 

33.8

 

 

4.75

 

 

 

1,331.5

 

 

18.9

 

 

2.86

 

 

Paycheck Protection Program

 

 

14.5

 

 

 

 

1.30

 

 

 

38.7

 

 

0.5

 

 

5.26

 

 

 

15.7

 

 

0.1

 

 

1.86

 

 

 

63.7

 

 

2.3

 

 

7.39

 

 

Commercial Mortgage

 

 

3,814.9

 

 

49.3

 

 

5.19

 

 

 

3,357.2

 

 

26.2

 

 

3.13

 

 

 

3,776.2

 

 

94.5

 

 

5.04

 

 

 

3,258.5

 

 

48.0

 

 

2.97

 

 

Construction

 

 

246.8

 

 

3.5

 

 

5.70

 

 

 

222.6

 

 

2.4

 

 

4.39

 

 

 

263.5

 

 

7.4

 

 

5.68

 

 

 

225.1

 

 

4.5

 

 

4.03

 

 

Commercial Lease Financing

 

 

65.4

 

 

0.3

 

 

1.67

 

 

 

94.2

 

 

0.3

 

 

1.44

 

 

 

66.1

 

 

0.3

 

 

0.76

 

 

 

96.5

 

 

0.7

 

 

1.44

 

 

Residential Mortgage

 

 

4,704.0

 

 

41.2

 

 

3.50

 

 

 

4,445.7

 

 

36.4

 

 

3.26

 

 

 

4,685.2

 

 

81.0

 

 

3.46

 

 

 

4,394.8

 

 

71.2

 

 

3.24

 

 

Home Equity

 

 

2,272.3

 

 

19.0

 

 

3.35

 

 

 

2,032.9

 

 

14.4

 

 

2.85

 

 

 

2,255.9

 

 

37.2

 

 

3.33

 

 

 

1,966.3

 

 

27.7

 

 

2.84

 

 

Automobile

 

 

879.3

 

 

7.7

 

 

3.53

 

 

 

759.1

 

 

6.1

 

 

3.20

 

 

 

875.6

 

 

15.0

 

 

3.45

 

 

 

748.3

 

 

11.9

 

 

3.22

 

 

Other 2

 

 

423.5

 

 

6.4

 

 

6.04

 

 

 

420.4

 

 

5.6

 

 

5.38

 

 

 

425.6

 

 

12.5

 

 

5.94

 

 

 

412.1

 

 

11.1

 

 

5.42

 

 

Total Loans and Leases

 

 

13,876.8

 

 

144.9

 

 

4.19

 

 

 

12,700.8

 

 

101.8

 

 

3.21

 

 

 

13,797.6

 

 

281.8

 

 

4.11

 

 

 

12,496.8

 

 

196.3

 

 

3.16

 

 

Other

 

 

94.8

 

 

2.2

 

 

8.94

 

 

 

38.1

 

 

0.3

 

 

3.70

 

 

 

81.00

 

 

2.7

 

 

6.70

 

 

 

37.4

 

 

0.6

 

 

2.97

 

 

Total Earning Assets 3

 

 

22,496.7

 

 

200.2

 

 

3.56

 

 

 

21,560.9

 

 

139.8

 

 

2.60

 

 

 

22,391.5

 

 

389.0

 

 

3.49

 

 

 

21,574.9

 

 

270.6

 

 

2.52

 

 

Cash and Due From Banks

 

 

316.6

 

 

 

 

 

 

 

238.4

 

 

 

 

 

 

 

317.8

 

 

 

 

 

 

 

235.8

 

 

 

 

 

 

Other Assets

 

 

1,301.1

 

 

 

 

 

 

 

1,091.9

 

 

 

 

 

 

 

1,281.3

 

 

 

 

 

 

 

1,058.8

 

 

 

 

 

 

Total Assets

 

$

24,114.4

 

 

 

 

 

 

$

22,891.2

 

 

 

 

 

 

$

23,990.6

 

 

 

 

 

 

$

22,869.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

 

$

4,037.4

 

$

7.5

 

 

0.75

 

%

$

4,442.2

 

$

0.7

 

 

0.06

 

%

$

4,126.2

 

$

12.7

 

 

0.62

 

%

$

4,548.2

 

$

1.2

 

 

0.05

 

%

Savings

 

 

7,667.6

 

 

26.6

 

 

1.39

 

 

 

7,692.8

 

 

1.9

 

 

0.10

 

 

 

7,837.3

 

 

47.2

 

 

1.21

 

 

 

7,617.1

 

 

2.9

 

 

0.08

 

 

Time

 

 

2,296.1

 

 

19.7

 

 

3.44

 

 

 

950.4

 

 

0.9

 

 

0.40

 

 

 

2,044.4

 

 

31.7

 

 

3.12

 

 

 

960.9

 

 

1.8

 

 

0.37

 

 

Total Interest-Bearing Deposits

 

 

14,001.1

 

 

53.8

 

 

1.54

 

 

 

13,085.4

 

 

3.5

 

 

0.11

 

 

 

14,007.9

 

 

91.6

 

 

1.32

 

 

 

13,126.2

 

 

5.9

 

 

0.09

 

 

Funds Purchased

 

 

14.6

 

 

0.2

 

 

5.00

 

 

 

25.3

 

 

 

 

0.89

 

 

 

37.4

 

 

0.9

 

 

4.72

 

 

 

16.2

 

 

0.1

 

 

0.72

 

 

Short-Term Borrowings

 

 

195.2

 

 

2.5

 

 

5.09

 

 

 

34.5

 

 

0.1

 

 

1.06

 

 

 

229.9

 

 

5.7

 

 

4.94

 

 

 

17.3

 

 

0.1

 

 

1.06

 

 

Securities Sold Under Agreements to
   Repurchase

 

 

725.5

 

 

5.4

 

 

2.96

 

 

 

447.7

 

 

2.8

 

 

2.47

 

 

 

725.5

 

 

10.8

 

 

2.96

 

 

 

449.1

 

 

5.6

 

 

2.47

 

 

Other Debt

 

 

1,255.8

 

 

13.5

 

 

4.31

 

 

 

10.4

 

 

0.3

 

 

7.05

 

 

 

879.8

 

 

18.7

 

 

4.31

 

 

 

10.4

 

 

0.3

 

 

7.05

 

 

Total Interest-Bearing Liabilities

 

 

16,192.2

 

 

75.4

 

 

1.87

 

 

 

13,603.3

 

 

6.7

 

 

0.20

 

 

 

15,880.5

 

 

127.7

 

 

1.62

 

 

 

13,619.2

 

 

12.0

 

 

0.18

 

 

Net Interest Income

 

 

 

$

124.8

 

 

 

 

 

 

$

133.1

 

 

 

 

 

 

$

261.3

 

 

 

 

 

 

$

258.6

 

 

 

 

Interest Rate Spread

 

 

 

 

 

 

1.69

 

%

 

 

 

 

 

2.40

 

%

 

 

 

 

 

1.87

 

%

 

 

 

 

 

2.34

 

%

Net Interest Margin

 

 

 

 

 

 

2.22

 

%

 

 

 

 

 

2.47

 

%

 

 

 

 

 

2.34

 

%

 

 

 

 

 

2.41

 

%

Noninterest-Bearing Demand Deposits

 

 

6,017.5

 

 

 

 

 

 

 

7,484.0

 

 

 

 

 

 

 

6,215.7

 

 

 

 

 

 

 

7,371.9

 

 

 

 

 

 

Other Liabilities

 

 

541.6

 

 

 

 

 

 

 

413.3

 

 

 

 

 

 

 

546.3

 

 

 

 

 

 

 

399.2

 

 

 

 

 

 

Shareholders’ Equity

 

 

1,363.1

 

 

 

 

 

 

 

1,390.7

 

 

 

 

 

 

 

1,348.1

 

 

 

 

 

 

 

1,479.2

 

 

 

 

 

 

Total Liabilities and Shareholders’
   Equity

 

$

24,114.4

 

 

 

 

 

 

$

22,891.3

 

 

 

 

 

 

$

23,990.6

 

 

 

 

 

 

$

22,869.5

 

 

 

 

 

 

 

 

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 $0.5 million and $1.0 million for the three and six months ended June 30, 2023, and $0.2 million and $0.5 for the three and six months ended June 30, 2022.

45


Table of Contents

 

 

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

 

 

 

 

 

Table 2

 

 

 

Six Months Ended June 30, 2023

 

 

 

Compared to June 30, 2022

 

(dollars in millions)

 

Volume 1

 

Rate 1

 

Total

 

Change in Interest Income:

 

 

 

 

 

 

 

Funds Sold

 

$

0.8

 

$

8.2

 

$

9.0

 

Investment Securities

 

 

 

 

 

 

 

Available-for-Sale

 

 

 

 

 

 

 

Taxable

 

 

(15.4

)

 

27.3

 

 

11.9

 

Non-Taxable

 

 

0.1

 

 

0.1

 

 

0.2

 

Held-to-Maturity

 

 

 

 

 

 

 

Taxable

 

 

7.1

 

 

2.7

 

 

9.8

 

Non-Taxable

 

 

 

 

 

 

-

 

Total Investment Securities

 

 

(8.2

)

 

30.1

 

 

21.9

 

Loans Held for Sale

 

 

(0.2

)

 

0.1

 

 

(0.1

)

Loans and Leases

 

 

 

 

 

 

 

Commercial and Industrial

 

 

1.6

 

 

13.3

 

 

14.9

 

Paycheck Protection Program

 

 

(1.1

)

 

(1.1

)

 

(2.2

)

Commercial Mortgage

 

 

8.6

 

 

37.9

 

 

46.5

 

Construction

 

 

0.9

 

 

2.0

 

 

2.9

 

Commercial Lease Financing

 

 

(0.3

)

 

(0.1

)

 

(0.4

)

Residential Mortgage

 

 

4.8

 

 

5.0

 

 

9.8

 

Home Equity

 

 

4.4

 

 

5.1

 

 

9.5

 

Automobile

 

 

2.2

 

 

0.9

 

 

3.1

 

Other 2

 

 

0.3

 

 

1.1

 

 

1.4

 

Total Loans and Leases

 

 

21.4

 

 

64.1

 

 

85.5

 

Other

 

 

1.0

 

 

1.1

 

 

2.1

 

Total Change in Interest Income

 

 

14.8

 

 

103.6

 

 

118.4

 

 

 

 

 

 

 

 

Change in Interest Expense:

 

 

 

 

 

 

 

Interest-Bearing Deposits

 

 

 

 

 

 

 

Demand

 

 

(0.1

)

 

11.6

 

 

11.5

 

Savings

 

 

0.1

 

 

44.2

 

 

44.3

 

Time

 

 

3.9

 

 

26.0

 

 

29.9

 

Total Interest-Bearing Deposits

 

 

3.9

 

 

81.8

 

 

85.7

 

Funds Purchased

 

 

0.2

 

 

0.6

 

 

0.8

 

Short-Term Borrowings

 

 

4.3

 

 

1.3

 

 

5.6

 

Securities Sold Under Agreements to Repurchase

 

 

3.9

 

 

1.3

 

 

5.2

 

Other Debt

 

 

18.6

 

 

(0.2

)

 

18.4

 

Total Change in Interest Expense

 

 

30.9

 

 

84.8

 

 

115.7

 

 

 

 

 

 

 

 

Change in Net Interest Income

 

$

(16.1

)

$

18.8

 

$

2.7

 

 

1
The change in interest income and expense not solely due to changes in volume or rate has been allocated on a pro-rata basis to the volume and rate columns.
2
Comprised of other consumer revolving credit, installment, and consumer lease financing.

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 96 basis points in the second quarter of 2023 and increased by 97 basis points in the first six months of 2023 compared to the same periods in 2022. This is primarily due to the higher rate environment in 2023 compared to the prior year.

46


Table of Contents

 

Yields on our investment securities portfolio increased by 60 basis points in the second quarter of 2023 and by 68 basis points in the first six months of 2023 compared to the same periods in 2022 due to the higher rate environment and slower prepayments. Yields on funds sold increased by 402 basis points in the second quarter of 2023 and by 421 basis points in the first six months of 2023 compared to the same periods in 2022. Yields on our loan and lease portfolio increased by 98 basis points in the second quarter of 2023 and by 95 basis points in the first six months of 2023 compared to the same periods in 2022 due to an increase in yields on our floating rate loan portfolio and higher rates on loans that originated during the period.

Interest rates paid on our interest-bearing liabilities increased by 167 basis points in the second quarter of 2023 and by 144 basis points in the first six months of 2023 compared to the same periods in 2022. The interest rates on savings deposits increased by 129 basis points in the second quarter of 2023 and by 113 basis points in the first six months of 2023 compared to the same periods in 2022. Interest rates paid on time deposits increased by 304 basis points in the second quarter of 2023 and by 275 basis points in the first six months of 2023 compared to the same periods in 2022. The rates paid on securities sold under agreements to repurchase increased by 49 basis points in the second quarter of 2023 compared to the same period in 2022. Increases to our funding costs are primarily due to the higher interest rate environment and increased Federal Home Loan Bank advances.

The average balance of our earning assets increased by $0.9 billion or 4% in the second quarter of 2023 and by $0.8 billion or 4% in the first six months of 2023 compared to the same periods in 2022 primarily due to an increase in the average balances of our loan portfolio. The average balance of our funds sold increased by $226.6 million or 83% in the second quarter of 2023 and by $142.5 million or 56% in the first six months of 2023 compared to the same periods in 2022. The average balance of our investment securities decreased by $0.5 billion or 6% in the second quarter of 2023 and by $0.7 billion or 8% in the first six months of 2023 compared to the same periods in 2022. The average balance of our loan and lease portfolio increased by $1.2 billion or 9% in the second quarter of 2023 and by 10% in the first six months of 2023 compared to the same periods in 2022. The average balance of our commercial mortgage portfolio increased by $457.7 million or 14% in the second quarter of 2023 and by $517.7 million or 16% in the first six months of 2023 compared to the same periods in 2022 as a result of continued demand from new and existing customers. The average balance of our residential mortgage portfolio increased by $258.3 million or 6% in the second quarter of 2023 and by $290.4 million or 7% in the first six months of 2023 compared to the same period in 2022 primarily due to loan originations partially offset by lower payoff activity. The average balance of our home equity portfolio increased by $239.4 million or 12% in the second quarter of 2023 and by $289.6 million or 15% in the first six months of 2023 compared to the same period in 2022 mainly due to growth driven by ongoing promotions of our SmartRefi program.

The average balances of our interest-bearing liabilities for the three and six months ended June 30, 2023, increased by $2.6 billion or 19% and by $2.3 billion or 17%, respectively, compared to the same periods in 2022 primarily due to increased time deposits, borrowings and securities sold under repurchase agreements. The average balances of our core interest-bearing deposit products for the three months ended June 30, 2023, decreased by $430.0 million or 4% and decreased by $201.8 million or 2% for the six months ended June 30, 2023, compared to the same periods in 2022. The average balances of our interest-bearing deposits for the three and six months ended June 30, 2023, increased by $915.7 million or 7% and by $881.7 million or 7%, respectively, compared to the same periods in 2022. The average balance of our interest-bearing demand deposits for the three and six months ended June 30, 2023, decreased by $404.8 million or 9% and by $422.0 million or 9%, respectively, compared to the same periods in 2022. The average balance of our savings deposits decreased by $25.2 million for the three months ended June 30, 2023, and increased by $220.2 million or 2.9% was relatively unchanged compared to the same 2022 period, and the average balance for the six months ended June 30, 2023, increased by $220.2 million or 3% for the six months ended June 30, 2023, compared to the same period in 2022. The average balance of our time deposits for the three and six months ended June 30, 2023, increased by $1.3 billion or 142% and by $1.1 billion or 113%, respectively, compared to the same periods in 2022.

47


Table of Contents

 

The average balances of our securities sold under agreements to repurchase for the three and six months ended June 30, 2023, increased by $277.8 million or 62% and by $276.4 million or 62% compared to the same periods in 2022. The increase was due to $300.0 million in repurchase agreements that originated in late 2022. The average balances of our other debt, which was comprised primarily of Federal Home Loan Bank (“FHLB”) advances, increased by $1.2 billion in the second quarter of 2023 and by $869.4 million for the six months ended June 30, 2023, compared to the same periods in 2022, primarily due to FHLB advances totaling $1.25 billion that originated during the current quarter, $100.0 million that originated during the first quarter of 2023, and $400.0 million that originated in the fourth quarter of 2022.

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)

 

2023

 

 

2022

 

 

Change

 

 

2023

 

 

2022

 

 

Change

 

Trust and Asset Management

 

$

11,215

 

 

$

11,457

 

 

$

(242

)

 

$

21,905

 

 

$

22,733

 

 

$

(828

)

Mortgage Banking

 

 

1,176

 

 

 

1,247

 

 

 

(71

)

 

 

2,180

 

 

 

3,987

 

 

 

(1,807

)

Service Charges on Deposit Accounts

 

 

7,587

 

 

 

7,309

 

 

 

278

 

 

 

15,324

 

 

 

14,581

 

 

 

743

 

Fees, Exchange, and Other Service Charges

 

 

14,150

 

 

 

14,193

 

 

 

(43

)

 

 

27,958

 

 

 

27,145

 

 

 

813

 

Investment Securities Gains (Losses), Net

 

 

(1,310

)

 

 

(1,295

)

 

 

(15

)

 

 

(3,102

)

 

 

(2,840

)

 

 

(262

)

Annuity and Insurance

 

 

1,038

 

 

 

870

 

 

 

168

 

 

 

2,309

 

 

 

1,661

 

 

 

648

 

Bank-Owned Life Insurance

 

 

2,876

 

 

 

2,658

 

 

 

218

 

 

 

5,718

 

 

 

5,007

 

 

 

711

 

Other Income

 

 

6,523

 

 

 

5,719

 

 

 

804

 

 

 

11,700

 

 

 

13,435

 

 

 

(1,735

)

Total Noninterest Income

 

$

43,255

 

 

$

42,158

 

 

$

1,097

 

 

$

83,992

 

 

$

85,709

 

 

$

(1,717

)

 

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 $10.7 billion and $10.2 billion as of June 30, 2023, and June 30, 2022, respectively. Trust and asset management income decreased by $0.8 million or 4% for the first six months of 2023 compared to the same period in 2022 primarily due to a decrease in management and trust fees.

 

Mortgage banking income is highly influenced by mortgage interest rates, the housing market, and the amount of our loan sales. Mortgage banking income decreased by $1.8 million or 45% for the first six months of 2023 compared to the same period in 2022. This decrease was primarily due to a net valuation allowance recovery to our servicing rights during the first quarter of 2022.

Service charges on deposit accounts increased by $0.7 million or 5% for the first six months of 2023 compared to the same period in 2022. This increase was primarily due to an increase in overdraft fees compared to the same period in 2022.

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 $0.8 million or 3% for the first six months of 2023 compared to the same period in 2022 primarily due to an increase in merchant income as a result of higher transaction volume.

Annuity and insurance income increased by $0.6 million or 39% for the first six months of 2023 compared to the same period in 2022 primarily due to increased fixed annuity and insurance income.

Bank-owned life insurance increased by $0.7 million or 14% for the first six months of 2023 compared to the same period in 2022 primarily due to an increase in death benefits received.

Other noninterest income increased by $0.8 million or 14% in the second quarter and decreased by $1.7 million or 13% for the first six months of 2023 compared to the same periods in 2022. The quarter-to-quarter increase was primarily due to a gain on sale of a low income housing investment, partially offset by a decrease in customer derivative fees. The year-over-year change was primarily due to a decrease in customer derivative fees, partially offset by an increase in income on foreign exchange contracts.

48


Table of Contents

 

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)

 

2023

 

 

2022

 

 

Change

 

 

2023

 

 

2022

 

 

Change

 

Salaries

 

$

37,962

 

 

$

36,721

 

 

$

1,241

 

 

$

76,579

 

 

$

71,653

 

 

$

4,926

 

Incentive Compensation

 

 

2,984

 

 

 

6,073

 

 

 

(3,089

)

 

 

6,981

 

 

 

12,184

 

 

 

(5,203

)

Share-Based Compensation

 

 

4,096

 

 

 

3,962

 

 

 

134

 

 

 

7,255

 

 

 

7,761

 

 

 

(506

)

Commission Expense

 

 

775

 

 

 

1,232

 

 

 

(457

)

 

 

1,422

 

 

 

2,873

 

 

 

(1,451

)

Retirement and Other Benefits

 

 

3,489

 

 

 

4,036

 

 

 

(547

)

 

 

9,377

 

 

 

8,729

 

 

 

648

 

Payroll Taxes

 

 

3,310

 

 

 

3,034

 

 

 

276

 

 

 

9,158

 

 

 

7,978

 

 

 

1,180

 

Medical, Dental, and Life Insurance

 

 

3,568

 

 

 

2,591

 

 

 

977

 

 

 

7,432

 

 

 

5,825

 

 

 

1,607

 

Separation Expense

 

 

(9

)

 

 

120

 

 

 

(129

)

 

 

3,059

 

 

 

690

 

 

 

2,369

 

Total Salaries and Benefits

 

 

56,175

 

 

 

57,769

 

 

 

(1,594

)

 

 

121,263

 

 

 

117,693

 

 

 

3,570

 

Net Occupancy

 

 

9,991

 

 

 

9,930

 

 

 

61

 

 

 

19,863

 

 

 

19,756

 

 

 

107

 

Net Equipment

 

 

10,573

 

 

 

9,543

 

 

 

1,030

 

 

 

20,948

 

 

 

18,696

 

 

 

2,252

 

Data Processing

 

 

4,599

 

 

 

4,607

 

 

 

(8

)

 

 

9,182

 

 

 

9,167

 

 

 

15

 

Professional Fees

 

 

4,651

 

 

 

3,542

 

 

 

1,109

 

 

 

8,534

 

 

 

6,800

 

 

 

1,734

 

FDIC Insurance

 

 

3,173

 

 

 

1,590

 

 

 

1,583

 

 

 

6,407

 

 

 

3,092

 

 

 

3,315

 

Other Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

 

 

1,992

 

 

 

2,430

 

 

 

(438

)

 

 

4,037

 

 

 

5,053

 

 

 

(1,016

)

Delivery and Postage Services

 

 

1,646

 

 

 

1,788

 

 

 

(142

)

 

 

3,327

 

 

 

3,294

 

 

 

33

 

Broker's Charges

 

 

1,009

 

 

 

1,251

 

 

 

(242

)

 

 

1,858

 

 

 

2,714

 

 

 

(856

)

Merchant Transaction and Card Processing Fees

 

 

1,579

 

 

 

1,484

 

 

 

95

 

 

 

3,232

 

 

 

2,937

 

 

 

295

 

Mileage Program Travel

 

 

1,094

 

 

 

1,156

 

 

 

(62

)

 

 

2,187

 

 

 

2,352

 

 

 

(165

)

Other

 

 

7,554

 

 

 

7,849

 

 

 

(295

)

 

 

15,117

 

 

 

15,259

 

 

 

(142

)

Total Other Expense

 

 

14,874

 

 

 

15,958

 

 

 

(1,084

)

 

 

29,758

 

 

 

31,609

 

 

 

(1,851

)

Total Noninterest Expense

 

$

104,036

 

 

$

102,939

 

 

$

1,097

 

 

$

215,955

 

 

$

206,813

 

 

$

9,142

 

 

Total salaries and benefits expense decreased by $1.6 million or 3% for the second quarter of 2023 and increased by $3.6 million or 3% for the first six months of 2023 compared to the same periods in 2022. The quarter-to-quarter decrease was primarily due to a decrease in incentive compensation, commission, and retirement and other benefits, partially offset by an increase in base salaries coupled with an increase in medical, dental, and life insurance expenses. The year-over-year change was primarily due to an increase in base salaries coupled with an increase in medical, dental, and life insurance and separation expenses, partially offset by a decrease in incentive compensation, commission, and retirement and other benefits.

Net equipment expense increased by $1.0 million or 11% for the second quarter of 2023 and by $2.3 million or 12% for the first six months compared to the same period in 2022. These increases were due to higher software license fees coupled with an increase in maintenance and depreciation expenses.

Professional fees increased by $1.1 million or 31% in the second quarter of 2023 and by $1.7 million or 26% for the first six months of 2023 compared to the same period in 2022 primarily due to an increase in legal fees coupled with an increase in outsourcing various administrative and support functions.

FDIC insurance expense increased by $1.6 million or 100% in the second quarter of 2023 and by $3.3 million or 107% for the first six months of 2023 compared to the same periods in 2022 primarily due to an increase in the initial base deposit insurance assessment rate. In May 2023, the FDIC issued a notice of proposed rulemaking (NPR). The NPR proposed an annual special assessment rate of approximately 12.5 basis points to an assessment base that would equal an Insured Depository Institution’s estimated uninsured deposits reported as of December 31, 2022, to be paid in eight quarterly installments beginning in the first quarter of 2024. If the rule is adopted as proposed, the total amount of the special assessment would be accrued and recognized as a loss in the period the rule is adopted.

49


Table of Contents

 

Total other expense decreased by $1.1 million or 7% for the second quarter of 2023 and by $1.9 million or 6% for the first six months of 2023 compared to the same periods in 2022. These decreases were primarily due to lower broker charges, advertising, and telephone service expenses.

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)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Provision for Income Taxes

 

$

15,006

 

 

$

17,759

 

 

$

30,937

 

 

$

33,365

 

Effective Tax Rates

 

 

24.57

%

 

 

23.80

%

 

 

24.98

%

 

 

23.00

%

 

The provision for income taxes was $15.0 million in the second quarter of 2023, a decrease of $2.8 million compared to the same period in 2022. The effective tax rate for the second quarter of 2023 was 24.57% , an increase from 23.80% for the same period in 2022. The higher effective tax rate in the second quarter of 2023 compared to the same period in 2022 was primarily due to a loss of tax benefits from exiting the leverage lease business and an increase in valuation allowance.

 

The provision for income taxes was $30.9 million in the first six months of 2023, a decrease of $2.4 million compared to the same period in 2022. The effective tax rate for the first six months of 2023 was 24.98%, an increase from 23.00% for the same period in 2022. The higher effective tax rate for the first six months of 2023 compared to the same period in 2022 was primarily due to a loss of tax benefits from exiting the leverage lease business, an increase in valuation allowance and tax deficiency on share-based compensation.

Analysis of Statements of Condition

Investment Securities

The carrying value of our investment securities portfolio was $7.9 billion and $8.3 billion as of June 30, 2023, and December 31, 2022, 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, 2023, these mortgage-backed securities were all AAA-rated, with a low probability of a change in their credit ratings in the near future.

50


Table of Contents

 

Gross unrealized gains in our investment securities portfolio were $1.4 million as of June 30, 2023, and $1.9 million as of December 31, 2022. Gross unrealized losses in our investment securities portfolio were $1.1 billion as of June 30, 2023, and December 31, 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,
2023

 

 

December 31,
2022

 

 

Change

 

Commercial

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

1,502,676

 

 

$

1,389,066

 

 

$

113,610

 

Paycheck Protection Program

 

 

13,789

 

 

 

19,579

 

 

 

(5,790

)

Commercial Mortgage

 

 

3,796,769

 

 

 

3,725,542

 

 

 

71,227

 

Construction

 

 

236,428

 

 

 

260,825

 

 

 

(24,397

)

Lease Financing

 

 

62,779

 

 

 

69,491

 

 

 

(6,712

)

Total Commercial

 

 

5,612,441

 

 

 

5,464,503

 

 

 

147,938

 

Consumer

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,721,976

 

 

 

4,653,072

 

 

 

68,904

 

Home Equity

 

 

2,278,105

 

 

 

2,225,950

 

 

 

52,155

 

Automobile

 

 

878,767

 

 

 

870,396

 

 

 

8,371

 

Other 1

 

 

423,600

 

 

 

432,499

 

 

 

(8,899

)

Total Consumer

 

 

8,302,448

 

 

 

8,181,917

 

 

 

120,531

 

Total Loans and Leases

 

$

13,914,889

 

 

$

13,646,420

 

 

$

268,469

 

 

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

Total loans and leases as of June 30, 2023, increased by $268.5 million or 2%, from December 31, 2022, primarily due to growth from commercial and industrial loans, commercial mortgage loans, residential mortgage loans, and home equity lines of credit.

Commercial loans and leases as of June 30, 2023, increased by $147.9 million or 3% from December 31, 2022. Commercial and industrial loans increased by $113.6 million or 8% from December 31, 2022, primarily due to higher corporate demand for funding from new and existing customers. PPP loans decreased by $5.8 million, or 30% from December 31, 2022, primarily due to paydowns. Commercial mortgage loans increased by $71.2 million or 2% from December 31, 2022, primarily due to demand from new and existing customers. Construction loans decreased by $24.4 million or 9% from December 31, 2022, primarily due to paydowns. Lease financing decreased by $6.7 million, or 10% from December 31, 2022, primarily due to paydowns.

51


Table of Contents

 

Consumer loans and leases as of June 30, 2023, increased by $120.5 million or 1% from December 31, 2022. Residential mortgage loans increased by $68.9 million or 1% from December 31, 2022. While overall production has decreased due to the higher rate environment, payoffs remain low due to existing customers having lower interest rates. Home equity portfolio increased by $52.2 million or 2% from December 31, 2022, as a result of reduced payoff levels despite lower production levels. Automobile loans and other consumer loans remained relatively unchanged from December 31, 2022.

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, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

1,271,098

 

 

$

145,453

 

 

$

70,005

 

 

$

16,120

 

 

$

1,502,676

 

Paycheck Protection Program

 

 

10,957

 

 

 

2,006

 

 

 

401

 

 

 

425

 

 

 

13,789

 

Commercial Mortgage

 

 

3,306,416

 

 

 

286,544

 

 

 

203,367

 

 

 

442

 

 

 

3,796,769

 

Construction

 

 

236,428

 

 

 

 

 

 

 

 

 

 

 

 

236,428

 

Lease Financing

 

 

62,082

 

 

 

 

 

 

697

 

 

 

 

 

 

62,779

 

Total Commercial

 

 

4,886,981

 

 

 

434,003

 

 

 

274,470

 

 

 

16,987

 

 

 

5,612,441

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,640,840

 

 

 

3,500

 

 

 

77,142

 

 

 

494

 

 

 

4,721,976

 

Home Equity

 

 

2,229,576

 

 

 

44

 

 

 

48,485

 

 

 

 

 

 

2,278,105

 

Automobile

 

 

679,719

 

 

 

 

 

 

154,122

 

 

 

44,926

 

 

 

878,767

 

Other 2

 

 

360,701

 

 

 

 

 

 

52,431

 

 

 

10,468

 

 

 

423,600

 

Total Consumer

 

 

7,910,836

 

 

 

3,544

 

 

 

332,180

 

 

 

55,888

 

 

 

8,302,448

 

Total Loans and Leases

 

$

12,797,817

 

 

$

437,547

 

 

$

606,650

 

 

$

72,875

 

 

$

13,914,889

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

1,182,706

 

 

$

127,302

 

 

$

66,686

 

 

$

12,372

 

 

$

1,389,066

 

Paycheck Protection Program

 

 

15,980

 

 

 

2,601

 

 

 

485

 

 

 

513

 

 

 

19,579

 

Commercial Mortgage

 

 

3,226,112

 

 

 

288,566

 

 

 

210,864

 

 

 

 

 

 

3,725,542

 

Construction

 

 

260,825

 

 

 

 

 

 

 

 

 

 

 

 

260,825

 

Lease Financing

 

 

66,321

 

 

 

 

 

 

3,170

 

 

 

 

 

 

69,491

 

Total Commercial

 

 

4,751,944

 

 

 

418,469

 

 

 

281,205

 

 

 

12,885

 

 

 

5,464,503

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

4,576,143

 

 

 

 

 

 

76,376

 

 

 

553

 

 

 

4,653,072

 

Home Equity

 

 

2,176,848

 

 

 

46

 

 

 

49,056

 

 

 

 

 

 

2,225,950

 

Automobile

 

 

663,608

 

 

 

 

 

 

160,694

 

 

 

46,094

 

 

 

870,396

 

Other 2

 

 

366,744

 

 

 

 

 

 

54,107

 

 

 

11,648

 

 

 

432,499

 

Total Consumer

 

 

7,783,343

 

 

 

46

 

 

 

340,233

 

 

 

58,295

 

 

 

8,181,917

 

Total Loans and Leases

 

$

12,535,287

 

 

$

418,515

 

 

$

621,438

 

 

$

71,180

 

 

$

13,646,420

 

 

1
For secured loans and leases, classification is made based on where the collateral is located. For unsecured loans and leases, classification 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 participation in shared national credits for customers whose operations and assets extend beyond Hawaii.

 

52


Table of Contents

 

Other Assets

Table 8 presents the major components of other assets.

 

Other Assets

 

 

 

 

 

Table 8

 

(dollars in thousands)

 

June 30,
2023

 

 

December 31,
2022

 

 

Change

 

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

 

$

107,277

 

 

$

53,065

 

 

$

54,212

 

Derivative Financial Instruments

 

 

162,753

 

 

 

47,717

 

 

 

115,036

 

Low-Income Housing and Other Equity Investments

 

 

183,238

 

 

 

175,283

 

 

 

7,955

 

Deferred Compensation Plan Assets

 

 

53,202

 

 

 

47,755

 

 

 

5,447

 

Prepaid Expenses

 

 

22,483

 

 

 

18,651

 

 

 

3,832

 

Accounts Receivable

 

 

15,250

 

 

 

12,168

 

 

 

3,082

 

Deferred Tax Assets

 

 

178,841

 

 

 

177,713

 

 

 

1,128

 

Other

 

 

43,773

 

 

 

41,636

 

 

 

2,137

 

Total Other Assets

 

$

766,817

 

 

$

573,988

 

 

$

192,829

 

 

Total other assets increased by $192.8 million or 34% from December 31, 2022. This increase was due to a $115.0 million increase in derivative financial instruments, which was driven by the conversion of our interest rate swap portfolio from LIBOR to CME Term SOFR. CME Term SOFR swaps are not clearable via a central clearinghouse and do not require the exchange of daily payments. Previously, the exchange of these payments through a central clearinghouse would reduce the fair value of the associated derivative to approximately zero on a daily basis. The cessation of these daily payments resulted in these derivative being marked to fair value, which increased during the year due to prevailing interest rates. Federal Home Loan Bank of Des Moines stock increased by $54.2 million due to increase of stock activity. In addition, low-income housing and other equity investments increased by $8.0 million due to additional funding of existing projects.

Deposits

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

 

Deposits

 

 

 

 

 

 

 

Table 9

 

(dollars in thousands)

 

June 30,
2023

 

 

December 31,
2022

 

 

Change

 

Consumer

 

$

10,018,931

 

 

$

10,304,335

 

 

$

(285,404

)

Commercial

 

 

8,019,971

 

 

 

8,569,670

 

 

 

(549,699

)

Public and Other

 

 

2,469,713

 

 

 

1,741,691

 

 

 

728,022

 

Total Deposits

 

$

20,508,615

 

 

$

20,615,696

 

 

$

(107,081

)

 

Total deposits were $20.5 billion as of June 30, 2023, a decrease of $107.1 million or 1% from December 31, 2022. Consumer deposits decreased by $285.4 million primarily due to a $740.7 million decrease in core deposits, partially offset by $455.3 million increase in time deposits. Commercial deposits decreased by $549.7 million due to a decrease of $627.4 million in core deposits, partially offset by an increase of $77.7 million in time deposits. Public and other deposits increased by $728.0 million primarily from increases of $302.1 million in core deposits and $425.9 million in time deposits.

Table 10 presents the composition of our savings deposits.

 

Savings Deposits

 

 

 

 

 

 

 

Table 10

 

(dollars in thousands)

 

June 30,
2023

 

 

December 31,
2022

 

 

Change

 

Money Market

 

$

3,091,684

 

 

$

3,101,594

 

 

$

(9,910

)

Regular Savings

 

 

4,664,742

 

 

 

4,860,816

 

 

 

(196,074

)

Total Savings Deposits

 

$

7,756,426

 

 

$

7,962,410

 

 

$

(205,984

)

 

53


Table of Contents

 

The decrease in Money Market was primarily due to a decrease in consumer deposits of $44.6 million offset by $34.7 million increase in commercial deposits. The decrease in Regular Savings was due to a decrease in consumer deposits of $318.5 million partially offset by increase of $98.4 million and $24.1 million in public deposits and commercial deposits respectively.

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,
2023

 

Remaining maturity:

 

 

 

  Three months or less

 

$

601,112

 

  After three through six months

 

 

154,718

 

  After six through twelve months

 

 

593,003

 

  After twelve months

 

 

487,470

 

Total

 

$

1,836,303

 

 

Estimated uninsured deposits totaled $10.5 billion and $10.7 billion at June 30, 2023, and December 31, 2022, respectively. As of June 30, 2023, approximately $2.4 billion of uninsured deposits were collateralized by government-backed securities.

 

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,
2023

 

 

December 31,
2022

 

 

Change

 

Private Institutions

 

$

725,000

 

 

$

725,000

 

 

$

 

Government Entities

 

 

490

 

 

 

490

 

 

 

 

Total Securities Sold Under Agreements to Repurchase

 

$

725,490

 

 

$

725,490

 

 

$

 

 

Securities sold under agreements to repurchase was $725.5 million as of June 30, 2023, and December 31, 2022. As of June 30, 2023, the weighted-average maturity was 1.36 years for our repurchase agreements with government entities and 3.20 years for our repurchase agreements with private institutions. As of June 30, 2023, the weighted-average interest rate for outstanding agreements with government entities and private institutions was 1.55% and 2.97%, 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,
2023

 

 

December 31,
2022

 

 

Change

 

Federal Home Loan Bank Advances

 

$

1,750,000

 

 

$

400,000

 

 

$

1,350,000

 

Finance Lease Obligations

 

 

10,243

 

 

 

10,294

 

 

 

(51

)

Total

 

$

1,760,243

 

 

$

410,294

 

 

$

1,349,949

 

 

The FHLB advances increased by $1.4 billion from December 31, 2022, due to borrowing additional funds from the FHLB, which provided a form of fixed-rate funding that mitigates the risk of higher, longer term interest rates. As of June 30, 2023, FHLB advances totaled $1.75 billion with a weighted-average interest rate of 4.26% and weighted average maturity of 2.96 years.

 

54


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)

 

2023

 

 

2022 1

 

 

2023

 

 

2022 1

 

Consumer Banking

 

$

36,446

 

 

$

18,913

 

 

$

67,243

 

 

$

33,036

 

Commercial Banking

 

 

31,615

 

 

 

30,889

 

 

 

65,888

 

 

 

59,767

 

Total

 

 

68,061

 

 

 

49,802

 

 

 

133,131

 

 

 

92,803

 

Treasury and Other

 

 

(22,000

)

 

 

7,060

 

 

 

(40,228

)

 

 

18,893

 

Consolidated Total

 

$

46,061

 

 

$

56,862

 

 

$

92,903

 

 

$

111,696

 

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

 

 

 

 

 

 

 

 

 

Consumer Banking

Net income increased by $17.5 million or 93% in the second quarter of 2023 compared to the same period in 2022 primarily due to an increase in net interest income and a decrease in noninterest expense. This was partially offset by an increase in the provision for credit losses. The increase in net interest income was primarily due to higher deposit spreads and higher loan balances, partially offset by lower loan spreads and lower deposit balances. The decrease in noninterest expense was primarily due to lower allocated expense related to support units. The increase in the provision for credit losses was primarily due to lower recoveries in the residential mortgage portfolio and higher net charge-offs in the installment loan portfolio, partially offset by higher recoveries in the home equity portfolio.

Net income increased by $34.2 million or 104% in the first six months of 2023 compared to the same period in 2022 primarily due to an increase in net interest income. This was partially offset by an increase in the provision for credit losses, an increase in noninterest expense, and a decrease in noninterest income. The increase in net interest income was primarily due to higher deposit spreads and higher loan balances, partially offset by lower loan spreads and lower deposit balances. The increase in the provision for credit losses was primarily due to lower recoveries in the residential mortgage portfolio and higher net charge-offs in the installment loan and automobile loan portfolios. The increase in noninterest expense was primarily due to higher salaries and benefits expense. The decrease in noninterest income was primarily due to a decrease in mortgage banking income, related to a net valuation recovery to our servicing rights during the first quarter of 2022.

Commercial Banking

Net income increased by $1.2 million in the second quarter of 2023 compared to the same period in 2022 primarily due to an increase in interest income, partially offset by a decrease to noninterest income and an increase in noninterest expense and an increased tax provision. The increase in interest income is primarily due to higher spreads on noninterest bearing and time deposits, and larger average balances on time deposits and commercial mortgage loans. The increase in interest income was partially offset by a decrease in interest bearing and savings deposit spreads. The decrease in noninterest income is primarily due to decreases in loan fees, customer derivative program revenue, and account analysis fees. The decrease was partially offset by an increase in fees earned on money market sweep balances. The increase in noninterest expense was driven by higher allocated expenses from support units and increased salaries and benefits.

 

55


Table of Contents

 

Net income decreased by $6.1 million in the first six months of 2023 compared to the same period in 2022 primarily due to an increase in interest income, partially offset by a decrease to noninterest income, an increase in noninterest expense, and an increased tax provision. The increase in interest income is primarily due to higher spreads on noninterest bearing and time deposits, and larger average balances on savings and time deposits and commercial mortgage loans. The increase in interest income was partially offset by a decrease in commercial and industrial spreads as well as interest bearing deposit balances and spreads. The decrease in noninterest income is primarily due to decreases in customer derivative program revenue, loan fees, and account analysis fees. The decrease was partially offset by an increase in merchant income and fees earned on money market sweep balances. The increase in noninterest expense was driven by higher allocated expenses from support units, increased salaries and benefits, and higher merchant transaction fees.

Treasury and Other

Net income decreased by $29.1 million in the second quarter of 2023 compared to the same period in 2022 primarily due to lower net interest income and higher provision for credit losses. This was partially offset by a lower provision for income taxes. The decrease in net interest income was primarily due to higher funding costs, partially offset by an increase in interest income from higher asset yields. 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. 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 $59.1 million in the first six months of 2023 compared to the same period in 2022 primarily due to lower net interest income and higher provision for credit losses. This was partially offset by a lower provision for income taxes. The decrease in net interest income was primarily due to higher funding costs, partially offset by an increase in interest income from higher asset yields. 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. The provision for income taxes in this business segment represents the residual amount to arrive at the total tax expense for the Company.

56


Table of Contents

 

Corporate Risk Profile

Credit Risk

As of June 30, 2023, our overall credit risk profile remains strong and reflects the continued recovery of Hawaii’s economy.

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.

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,
2023

 

 

December 31,
2022

 

 

Change

 

Non-Performing Assets

 

 

 

 

 

 

 

 

 

Non-Accrual Loans and Leases

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

$

17

 

 

$

37

 

 

$

(20

)

Commercial Mortgage

 

 

3,107

 

 

 

3,309

 

 

 

(202

)

Total Commercial

 

 

3,124

 

 

 

3,346

 

 

 

(222

)

Consumer

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

3,504

 

 

 

4,239

 

 

 

(735

)

Home Equity

 

 

3,809

 

 

 

4,022

 

 

 

(213

)

Total Consumer

 

 

7,313

 

 

 

8,261

 

 

 

(948

)

Total Non-Accrual Loans and Leases

 

 

10,437

 

 

 

11,607

 

 

 

(1,170

)

Foreclosed Real Estate

 

 

1,040

 

 

 

1,040

 

 

 

 

Total Non-Performing Assets

 

$

11,477

 

 

$

12,647

 

 

$

(1,170

)

Accruing Loans and Leases Past Due 90 Days or More

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

$

3,560

 

 

$

2,429

 

 

$

1,131

 

Home Equity

 

 

2,022

 

 

 

1,673

 

 

 

349

 

Automobile

 

 

577

 

 

 

589

 

 

 

(12

)

Other 1

 

 

633

 

 

 

683

 

 

 

(50

)

Total Consumer

 

 

6,792

 

 

 

5,374

 

 

 

1,418

 

Total Accruing Loans and Leases Past Due 90 Days or More

 

$

6,792

 

 

$

5,374

 

 

$

1,418

 

Total Loans and Leases

 

$

13,914,889

 

 

$

13,646,420

 

 

$

268,469

 

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

 

 

0.08

%

 

 

0.09

%

 

 

(0.01

)%

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

 

 

0.08

%

 

 

0.09

%

 

 

(0.01

)%

Ratio of Non-Performing Assets to Total Assets

 

 

0.04

%

 

 

0.05

%

 

 

(0.01

)%

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

 

 

0.06

%

 

 

0.06

%

 

 

 

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

 

 

0.10

%

 

 

0.11

%

 

 

(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

 

 

0.13

%

 

 

0.13

%

 

 

 

Changes in Non-Performing Assets

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2022

 

$

12,647

 

 

 

 

 

 

 

Additions

 

 

1,668

 

 

 

 

 

 

 

Reductions

 

 

 

 

 

 

 

 

 

Payments

 

 

(1,004

)

 

 

 

 

 

 

Return to Accrual Status

 

 

(1,824

)

 

 

 

 

 

 

Sales of Foreclosed Real Estate

 

 

 

 

 

 

 

 

 

Charge-offs/Write-downs

 

 

(10

)

 

 

 

 

 

 

Total Reductions

 

 

(2,838

)

 

 

 

 

 

 

Balance as of June 30, 2023

 

$

11,477

 

 

 

 

 

 

 

 

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

57


Table of Contents

 

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 foreclosed real estate, or are no longer classified as non-accrual because they have returned to accrual status.

Residential mortgage non-accrual loans were $3.5 million as of June 30, 2023, a decrease of $735 thousand from December 31, 2022. As of June 30, 2023, our residential mortgage non-accrual loans were comprised of 17 loans with a weighted average current loan-to-value ratio of 63%.

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 was $1.0 million as of June 30, 2023.

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 $6.8 million as of June 30, 2023, a $1.4 million or 26% increase from December 31, 2022. The increase was primarily in residential mortgage and home equity.

58


Table of Contents

 

Reserve for Credit Losses

Table 16 presents the activity in our reserve for credit losses.

Reserve for Credit Losses

 

 

 

 

 

 

 

 

 

 

Table 16

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

(dollars in thousands)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Balance at Beginning of Period

 

$

150,579

 

 

$

157,264

 

 

$

151,247

 

 

$

164,297

 

Loans and Leases Charged-Off

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

(203

)

 

 

(233

)

 

 

(464

)

 

 

(582

)

Commercial Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

(6

)

 

 

(80

)

 

 

(6

)

 

 

(80

)

Home Equity

 

 

(5

)

 

 

(22

)

 

 

(55

)

 

 

(90

)

Automobile

 

 

(1,293

)

 

 

(1,157

)

 

 

(2,956

)

 

 

(2,687

)

Other 1

 

 

(2,004

)

 

 

(1,854

)

 

 

(4,339

)

 

 

(3,815

)

Total Loans and Leases Charged-Off

 

 

(3,511

)

 

 

(3,346

)

 

 

(7,820

)

 

 

(7,254

)

Recoveries on Loans and Leases Previously Charged-Off

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

103

 

 

 

51

 

 

 

153

 

 

 

420

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Residential Mortgage

 

 

58

 

 

 

920

 

 

 

119

 

 

 

974

 

Home Equity

 

 

578

 

 

 

416

 

 

 

762

 

 

 

931

 

Automobile

 

 

777

 

 

 

684

 

 

 

1,449

 

 

 

1,423

 

Other 1

 

 

618

 

 

 

644

 

 

 

1,292

 

 

 

1,389

 

Total Recoveries on Loans and Leases Previously
   Charged-Off

 

 

2,134

 

 

 

2,715

 

 

 

3,775

 

 

 

5,137

 

Net Charged-Off - Loans and Leases

 

 

(1,377

)

 

 

(631

)

 

 

(4,045

)

 

 

(2,117

)

Net Charged-Off - Accrued Interest Receivable

 

 

 

 

 

 

 

 

 

 

 

(47

)

Provision for Credit Losses:

 

 

 

 

 

 

 

 

 

 

 

 

Loans and Leases

 

 

3,167

 

 

 

(2,885

)

 

 

4,973

 

 

 

(7,192

)

Accrued Interest Receivable

 

 

 

 

 

 

 

 

 

 

 

(367

)

Unfunded Commitments

 

 

(667

)

 

 

350

 

 

 

(473

)

 

 

(476

)

Total Provision for Credit Losses

 

 

2,500

 

 

 

(2,535

)

 

 

4,500

 

 

 

(8,035

)

Balance at End of Period

 

$

151,702

 

 

$

154,098

 

 

$

151,702

 

 

$

154,098

 

Components

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses - Loans and Leases

 

$

145,367

 

 

$

148,512

 

 

$

145,367

 

 

$

148,512

 

Reserve for Unfunded Commitments

 

 

6,335

 

 

 

5,586

 

 

 

6,335

 

 

 

5,586

 

Total Reserve for Credit Losses

 

$

151,702

 

 

$

154,098

 

 

$

151,702

 

 

$

154,098

 

Average Loans and Leases Outstanding

 

$

13,876,754

 

 

$

12,700,825

 

 

$

13,797,559

 

 

$

12,496,747

 

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

 

 

0.04

%

 

 

0.02

%

 

 

0.06

%

 

 

0.03

%

Ratio of Allowance for Credit Losses to
   Loans and Leases Outstanding
2

 

 

1.04

%

 

 

1.15

%

 

 

1.04

%

 

 

1.15

%

 

1
Comprised of other revolving credit, installment, and lease financing.
2
The numerator comprises the Allowance for Credit Losses – Loans and Leases.

 

59


Table of Contents

 

Allowance for Credit Losses - Loans and Leases

As of June 30, 2023, the Allowance was $145.4 million or 1.04% of total loans and leases outstanding (1.05% excluding PPP loans), compared with an Allowance of $144.4 million or 1.06% of total loans and leases outstanding (1.08% excluding PPP loans) as of December 31, 2022. The Allowance as of June 30, 2023, continues to include a qualitative overlay to account for economic uncertainty and downside risk of a recession.

Net charge-offs on loans and leases were $1.4 million or 0.04% of total average loans and leases on an annualized basis, in the second quarter of 2023 compared to net charge-offs of $0.6 million or 0.02% of total average loans and leases on an annualized basis, in the second quarter of 2022. The increase in net charge-offs on loans and leases was primarily due to lower recoveries in 2023.

Reserve for Unfunded Commitments

The Unfunded Reserve was $6.3 million as of June 30, 2023, a decrease of $0.5 million or 7% from December 31, 2022, primarily driven by higher utilization of commercial and industrial 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 2023, the provision for credit losses was $4.5 million compared to a net benefit of $8.0 million during the same period in 2022. The increase in the provision was primarily due to reduction in the allowance for credit losses in 2022 and higher net charge-offs in 2023.

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 optimize 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.

 

60


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 17 presents, as of June 30, 2023, and December 31, 2022, 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, 2023, net interest income is expected to increase as interest rates rise. In addition, 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, 2023, net interest income sensitivity to changes in interest rates as of June 30, 2023, was more sensitive in comparison to the sensitivity profile as of December 31, 2022.

 

Net Interest Income Sensitivity Profile

 

 

 

 

 

 

 

 

 

 

Table 17

 

 

 

Impact on Future Annual Net Interest Income

 

(dollars in thousands)

 

June 30, 2023

 

 

December 31, 2022

 

Gradual Change in Interest Rates (basis points)

 

 

 

 

 

 

 

 

 

 

 

 

+200

 

$

9,756

 

 

 

1.9

%

 

$

13,943

 

 

 

2.4

%

+100

 

 

4,439

 

 

 

0.9

 

 

 

7,673

 

 

 

1.3

 

-100

 

 

(6,317

)

 

 

(1.2

)

 

 

(4,365

)

 

 

(0.7

)

Immediate Change in Interest Rates (basis points)

 

 

 

 

 

 

 

 

 

 

 

 

+200

 

$

19,444

 

 

 

3.8

%

 

$

22,100

 

 

 

3.8

%

+100

 

 

8,669

 

 

 

1.7

 

 

 

11,627

 

 

 

2.0

 

-100

 

 

(15,023

)

 

 

(2.9

)

 

 

(8,659

)

 

 

(1.5

)

 

61


Table of Contents

 

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

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, our ability to sell loans in the secondary market, and to secure borrowings from the FRB and FHLB. Our held-to-maturity securities, while not intended for sale, may also be utilized to secure borrowings from the FRB and FHLB, or in repurchase agreements. Our core deposits have historically provided us with a long-term source of stable and relatively low 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, 2023, we had additional borrowing capacity of $5.2 billion from the FRB and $1.4 billion from the FHLB based on the amount of collateral pledged. As of June 30, 2023, cash and cash equivalents were $1.7 billion, the carrying value of our available-for-sale investment securities was $2.7 billion, and total deposits were $20.5 billion. As of June 30, 2023, our available-for-sale investment securities portfolio was comprised of securities with an average base duration of approximately 3.80 years.

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.

62


Table of Contents

 

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, 2023, the Company’s capital levels remained characterized as “well-capitalized.” There have been no conditions or events since June 30, 2023, 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 18 below.

Table 18 presents our regulatory capital and ratios as of June 30, 2023, and December 31, 2022.

Regulatory Capital and Ratios

 

 

 

 

Table 18

 

(dollars in thousands)

 

June 30,
2023

 

 

December 31,
2022

 

Regulatory Capital

 

 

 

 

 

 

Total Common Shareholders’ Equity

 

$

1,182,792

 

 

$

1,141,508

 

Add: CECL Transitional Amount

 

 

4,749

 

 

 

7,124

 

Less: Goodwill, Net of Deferred Tax Liabilities

 

 

28,746

 

 

 

28,746

 

Postretirement Benefit Liability Adjustments

 

 

(24,910

)

 

 

(25,078

)

Net Unrealized Losses on Investment Securities 1

 

 

(398,521

)

 

 

(409,579

)

Other

 

 

(198

)

 

 

(198

)

Common Equity Tier 1 Capital

 

 

1,582,424

 

 

 

1,554,741

 

Preferred Stock, Net of Issuance Cost

 

 

175,487

 

 

 

175,487

 

Tier 1 Capital

 

 

1,757,911

 

 

 

1,730,228

 

Allowable Reserve for Credit Losses

 

 

147,673

 

 

 

145,202

 

Total Regulatory Capital

 

$

1,905,584

 

 

$

1,875,430

 

Risk-Weighted Assets

 

$

14,391,943

 

 

$

14,238,798

 

Key Regulatory Capital Ratios

 

 

 

 

 

 

Common Equity Tier 1 Capital Ratio

 

 

11.00

%

 

 

10.92

%

Tier 1 Capital Ratio

 

 

12.21

 

 

 

12.15

 

Total Capital Ratio

 

 

13.24

 

 

 

13.17

 

Tier 1 Leverage Ratio

 

 

7.21

 

 

 

7.37

 

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

2 Regulatory capital ratios as of June 30, 2023 are preliminary.

As of June 30, 2023, shareholders’ equity was $1.4 billion, an increase of $41.3 million or 3% from December 31, 2022. For the first six months of 2023, net income of $92.9 million, other comprehensive income of $11.2 million, share-based compensation of $7.7 million, and common stock issuances of $3.2 million were offset by cash dividends paid of $55.9 million on common shares, common stock repurchased of $13.9 million, and cash dividends declared of $3.9 million on preferred shares. No shares of common stock were repurchased under the share repurchase program in the second quarter of 2023. We repurchased 150,000 shares under our share repurchase program in the first quarter of 2023. These shares were repurchased at an average cost per share of $65.69 and a total cost of $9.9 million. From the beginning of our share repurchase program in July 2001 through June 30, 2023, we repurchased a total of 58.2 million shares of our common stock and returned a total of $2.4 billion to our shareholders at an average cost of $41.24 per share.

In January 2023, the Board of Directors authorized an additional $100.0 million for the share repurchase program. Remaining buyback authority under our share repurchase program was $126.0 million as of June 30, 2023. 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 2023, 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, 2023, to shareholders of record of the preferred stock at the close of business on July 17, 2023.

63


Table of Contents

 

In July 2023, 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, 2023, to shareholders of record of the common stock at the close of business on August 31, 2023.

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, 2022.

 

64


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, 2023. 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, 2023.

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, 2023, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

65


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, 2022, except as described below.

Risks Related to Recent Events Impacting the Financial Services Industry

Recent events impacting the financial services industry, including the failure of Silicon Valley Bank, Signature Bank and First Republic Bank, have resulted in decreased confidence in banks among consumer and commercial depositors, other counterparties and investors, as well as significant disruption, volatility and reduced valuations of equity and other securities of banks in the capital markets. These events occurred during a period of rapidly rising interest rates which, among other things, has resulted in unrealized losses in longer duration securities and loans held by banks, more competition for bank deposits and may increase the risk of a potential recession. These recent events have, and could continue to, adversely impact the market price and volatility of the Company’s common stock.

These recent events may also result in potentially adverse changes to laws or regulations governing banks and bank holding companies or result in the impositions of restrictions through supervisory or enforcement activities, including higher capital requirements, which could have a material impact on our business. Inability to access short-term funding, loss of client deposits or changes in our credit ratings could increase the cost of funding, limit access to capital markets or negatively impact our overall liquidity or capitalization. We may be impacted by concerns regarding the soundness or creditworthiness of other financial institutions, which can cause substantial and cascading disruption within the financial markets and increased expenses. The cost of resolving the recent bank failures may prompt the FDIC to increase its premiums above the recently increased levels or to issue additional special assessments, which could have a material negative impact on our profitability and our business.

66


Table of Contents

 

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

The Parent’s repurchases of its common stock during the second quarter of 2023 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, 2023

 

 

2,353

 

 

$

51.32

 

 

 

 

 

$

126,038,927

 

May 1 - 31, 2023

 

 

 

 

 

 

 

 

 

 

 

126,038,927

 

June 1 - 30, 2023

 

 

406

 

 

 

42.59

 

 

 

 

 

 

126,038,927

 

Total

 

 

2,759

 

 

$

50.03

 

 

 

 

 

 

 

 

1
During the second quarter of 2023, 2,759 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 Hawai‘i 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.

 

Item 5. Other Information

On May 8, 2023, Peter S. Ho, Chairman, CEO and President of the Company, terminated his Rule 10b5-1 trading arrangement that he previously adopted on October 26, 2022, for the sale of up to 25,000 shares of the Company’s common stock between the periods of February 10, 2023 and November 30, 2023 pursuant to pre-established trading formulas. Both the entry into and the termination of Mr. Ho’s Rule 10b5-1 trading arrangement were effected within the Company’s open trading window periods and were done in compliance with the Company’s insider trading policy.

Other than the aforementioned, during the fiscal quarter ended June 30, 2023, none of the Company’s directors or executive officers adopted or terminated any contract, instruction or written plan for the purchase or sale of Company securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any non-Rule 10b5-1 trading arrangement.

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 November 20, 2020) (incorporated by reference to Exhibit 3.2 to Bank of Hawaii Corporation’s Current Report on Form 8-K filed on November 23, 2020).

 

 

 

67


Table of Contents

 

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

68


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 24, 2023

 

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

 

69