Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Bank of Hawaii Corporation Third Quarter 2016 Financial Results

BOH

Bank of Hawaii Corporation Third Quarter 2016 Financial Results

  • Diluted Earnings Per Share $1.02
  • Net Income $43.5 Million
  • Board of Directors Declares Dividend of $0.48 Per Share

Bank of Hawaii Corporation (NYSE:BOH) today reported diluted earnings per share of $1.02 for the third quarter of 2016, down from $1.03 in the second quarter of 2016 and up from $0.79 in the third quarter of 2015. Net income for the third quarter of 2016 was $43.5 million, down from net income of $44.2 million in the previous quarter and up from $34.3 million in the same quarter last year. Results for the third quarter of 2015 included impairment charges totaling $6.5 million, net of tax, related to the Company’s decision to dispose of its remaining aircraft leases.

Loan and lease balances increased to $8.7 billion at September 30, 2016, up 4.4 percent from June 30, 2016 and up 13.1 percent compared with September 30, 2015. Deposits grew to $13.8 billion at the end of the third quarter of 2016, up 1.2 percent from the previous quarter and up 6.7 percent compared with the same quarter last year.

“Bank of Hawaii’s operating results were strong in the third quarter of 2016,” said Peter S. Ho, Chairman, President and CEO. “Loan and deposit balances continued to grow, asset quality remained strong and our core expenses remain on track.”

The return on average assets for the third quarter of 2016 was 1.09 percent, down from 1.14 percent in the previous quarter and up from 0.89 percent in the same quarter last year. The return on average equity for the third quarter of 2016 was 14.89 percent, down from 15.56 percent for the second quarter of 2016 and up from 12.45 percent in the third quarter of 2015. The efficiency ratio for the third quarter of 2016 was 57.58 percent compared with 57.35 percent in the previous quarter and 65.12 percent in the same quarter last year. The higher efficiency ratio in the third quarter of 2015 was largely due to the aircraft impairment charges.

For the nine-month period ended September 30, 2016, net income was $137.9 million, an increase from net income of $117.9 million for the same period last year. Diluted earnings per share were $3.21 for the nine-month period in 2016 compared with diluted earnings per share of $2.71 for the same period in 2015. The 2016 year-to-date return on average assets was 1.17 percent compared with 1.05 percent for the same period in 2015. The 2016 year-to-date return on average equity was 16.09 percent compared with 14.62 percent for the nine months ended September 30, 2015. The efficiency ratio for the nine-month period ended September 30, 2016 was 56.57 percent compared with 60.47 percent for the same period last year.

Financial Highlights

Net interest income, on a taxable equivalent basis, for the third quarter of 2016 was $106.9 million, up slightly from net interest income of $106.5 million in the second quarter of 2016 and up from net interest income of $100.9 million in the third quarter of 2015. Net interest income in the third quarter of 2016 included a reversal of $0.8 million for an interest recovery previously recorded in the second quarter of 2016. Net interest income in the second quarter of 2016 included interest recoveries of $1.0 million. Net interest income for the nine-month period in 2016 was $319.4 million compared with $301.4 million for the same period in 2015. Analyses of the changes in net interest income are included in Tables 8a, 8b, and 8c.

The net interest margin was 2.80 percent for the third quarter of 2016, a 5 basis point decrease from 2.85 percent in the second quarter of 2016 and a 3 basis point increase from 2.77 percent in the third quarter of 2015. Adjusted for the interest reversal and recoveries previously mentioned, the net interest margin in the third and second quarters of 2016 were stable at 2.82 percent. The net interest margin for the first nine months of 2016 was 2.84 percent compared with 2.79 percent for the same nine-month period last year.

Results for the third quarter of 2016 included a provision for credit losses of $2.5 million due to the continued strong growth of loans and leases. Results for the second quarter of 2016 included a provision for credit losses of $1.0 million. There was no provision for credit losses during the third quarter of 2015.

Noninterest income was $48.1 million in the third quarter of 2016, up from $46.5 million in the second quarter of 2016 and $43.2 million in the third quarter of 2015. Mortgage banking income increased to $6.4 million in the third quarter of 2016 due to higher loan production, up from $4.1 million in the second quarter of 2016 and $3.3 million in the third quarter last year. Noninterest income in the second quarter of 2016 included a service fee of $1.2 million resulting from the sale of trust real estate. Noninterest income in the third quarter of 2015 included a $1.0 million estimated loss on the pending sale of an aircraft lease. Noninterest income for the nine-months ended September 30, 2016 was $150.8 million compared with noninterest income of $141.5 million for the same period in 2015. The increase was primarily due to an increase in mortgage banking income.

Noninterest expense was $87.5 million in the third quarter of 2016, up from $86.1 million in the previous quarter and down from $91.9 million in the same quarter last year. The decrease compared with the prior year quarter was primarily due to a $9.5 million impairment charge on aircraft in which the leases had expired. Noninterest expense for the nine-months ended September 30, 2016 was $261.0 million compared with noninterest expense of $262.4 million for the same period in 2015. An analysis of noninterest expenses related to salaries and benefits is included in Table 9.

The effective tax rate for the third quarter of 2016 was 29.84 percent compared with 29.77 percent in the previous quarter and 30.37 percent during the same quarter last year. Taxes for the third quarter of 2016 included a $.7 million release of reserves. Taxes for the second quarter of 2016 included a $1.3 million release of reserves. Taxes for the third quarter of 2015 included a benefit of $4.0 million related to the aircraft impairment charges. The effective tax rate for the nine-month period ended September 30, 2016 was 30.62 percent, down from 31.28 percent for the same period last year.

The Company’s business segments are defined as Retail Banking, Commercial Banking, Investment Services, and Treasury & Other. Results are determined based on the Company’s internal financial management reporting process and organizational structure. Selected financial information for the business segments is included in Tables 13a and 13b.

Asset Quality

The Company’s overall asset quality remained strong during the third quarter of 2016. Total non-performing assets were $18.7 million at September 30, 2016 compared with $16.3 million at June 30, 2016 and $29.5 million at September 30, 2015. As a percentage of total loans and leases and foreclosed real estate, non-performing assets were 0.21 percent at September 30, 2016 compared with 0.20 percent at June 30, 2016 and 0.38 percent at September 30, 2015.

Accruing loans and leases past due 90 days or more were $5.6 million at September 30, 2016, down from $8.8 million at June 30, 2016 and $8.1 million at September 30, 2015. Restructured loans and leases not included in non-accrual loans or accruing loans past due 90 days or more were $52.1 million at September 30, 2016 compared with $52.2 million at June 30, 2016 and $49.5 million at September 30, 2015. More information on non-performing assets and accruing loans and leases past due 90 days or more is presented in Table 11.

Net loans and leases charged off during the third quarter of 2016 were $2.4 million or 0.11 percent annualized of total average loans and leases outstanding. Loan and lease charge-offs of $4.9 million during the quarter were partially offset by recoveries of $2.5 million. Net charge-offs during the second quarter of 2016 were $1.7 million or 0.09 percent annualized of total average loans and leases outstanding and were comprised of $3.7 million in charge-offs partially offset by recoveries of $2.0 million. Net charge-offs during the third quarter of 2015 were $2.0 million or 0.10 percent annualized of total average loans and leases outstanding and were comprised of $4.4 million in charge-offs partially offset by recoveries of $2.4 million. Net charge-offs in the nine-month period ended September 30, 2016 were $0.3 million, or 0.01 percent annualized of total average loans and leases outstanding compared with net charge-offs of $4.7 million, or 0.09 percent annualized of total average loans and leases outstanding for the same period in 2015. The lower charge-off rate during 2016 is largely due to the full recovery of loans previously charged off relating to a commercial client in Guam.

The allowance for loan and lease losses increased to $104.0 million at September 30, 2016. The ratio of the allowance for loan and lease losses to total loans and leases outstanding was 1.20 percent at September 30, 2016, a decrease of 5 basis points from the previous quarter and commensurate with continued improvements in credit quality and the Hawaii economy. The reserve for unfunded commitments at September 30, 2016 was unchanged at $6.6 million from June 30, 2016. Details of loan and lease charge-offs, recoveries and the components of the total reserve for credit losses are summarized in Table 12.

Other Financial Highlights

Total assets were $16.01 billion at September 30, 2016, up from $15.86 billion at June 30, 2016 and $15.16 billion at September 30, 2015. Average total assets were $15.91 billion during the third quarter of 2016, up from $15.64 billion during the previous quarter and $15.22 billion during the same quarter last year.

The investment securities portfolio was $6.03 billion at September 30, 2016, down from $6.10 billion at June 30, 2016 and $6.40 billion at September 30, 2015 as loan growth continued to outpace deposit growth. The portfolio remains largely comprised of securities issued by U. S. government agencies and included $3.82 billion in securities held to maturity and $2.21 billion in securities available for sale at September 30, 2016.

Total loans and leases increased to $8.69 billion at September 30, 2016, up from $8.33 billion at June 30, 2016 and $7.69 billion at September 30, 2015. Average total loans and leases were $8.48 billion during the third quarter of 2016, up from $8.21 billion during the second quarter of 2016 and $7.55 billion during the same quarter last year. The commercial loan portfolio increased to $3.49 billion at the end of the quarter, up from commercial loans of $3.31 billion at the end of the previous quarter and up from $3.12 billion at the end of the same quarter last year. Total consumer loans increased to $5.20 billion at the end of the third quarter of 2016, up from $5.03 billion at the end of the second quarter of 2016 and up from $4.57 billion at the end of the third quarter of 2015. Loan and lease portfolio balances are summarized in Table 10.

Total deposits were $13.81 billion at September 30, 2016, up from $13.64 billion at June 30, 2016 and up from $12.94 billion at September 30, 2015. Average total deposits were $13.69 billion during the third quarter of 2016, up from $13.45 billion during the previous quarter and $13.01 billion during the same quarter last year.

During the third quarter of 2016, the Company repurchased 204.0 thousand shares of common stock at a total cost of $14.3 million under its share repurchase program. The average cost was $69.94 per share repurchased. From the beginning of the share repurchase program initiated during July 2001 through September 30, 2016, the Company has repurchased 53.5 million shares and returned over $2.0 billion to shareholders at an average cost of $37.74 per share. Remaining buyback authority under the share repurchase program was $75.4 million at September 30, 2016. From October 1 through October 21, 2016, the Company repurchased an additional 54.0 thousand shares of common stock at an average cost of $73.39 per share.

Total shareholders’ equity was $1.16 billion at September 30, 2016, up slightly from June 30, 2016 and an increase from $1.10 billion at September 30, 2015. The Tier 1 Capital Ratio was 13.40 percent at the end of the third quarter of 2016 compared with 13.66 percent at the end of the second quarter of 2016 and 14.11 percent at the end of the same quarter last year. The Tier 1 leverage ratio at September 30, 2016 was 7.25 percent compared with 7.29 percent at June 30, 2016 and 7.18 percent at September 30, 2015.

The Company’s Board of Directors declared a quarterly cash dividend of $0.48 per share on the Company’s outstanding shares. The dividend will be payable on December 14, 2016 to shareholders of record at the close of business on November 30, 2016.

Hawaii Economy

General economic conditions in Hawaii remained positive during the third quarter of 2016 due to stable tourism, low unemployment, the strong real estate market, and ongoing construction activity. For the first eight months of 2016, total visitor spending increased 3.0 percent and total visitor arrivals increased 2.6 percent compared to the same period in 2015. The statewide seasonally-adjusted unemployment rate was 3.3 percent in September 2016 compared to 5.0 percent nationally. For the first nine months of 2016, the volume of single-family home sales on Oahu increased 4.8 percent and the volume of condominium sales on Oahu increased 9.0 percent compared with the same period in 2015. The median sales price of a single-family homes on Oahu increased 5.2 percent and the median price of a condominium on Oahu increased 8.7 percent for the first nine months of 2016 compared to the same nine-month period in 2015. As of September 30, 2016, months of inventory of single-family homes and condominiums on Oahu remained low at 2.9 months and 3.0 months, respectively. More information on current Hawaii economic trends is presented in Table 15.

Conference Call Information

The Company will review its third quarter 2016 financial results today at 2:00 p.m. Eastern Time (8:00 a.m. Hawaii Time). The conference call will be accessible via teleconference and via the investor relations link of Bank of Hawaii Corporation's website, www.boh.com. The toll-free number is 1 (877) 783-7534 in the United States and 1 (530) 379-4714 for international callers. Use the pass code “Bank of Hawaii” to access the call. A replay will be available for one week beginning approximately 11:00 a.m. Hawaii Time on Monday, October 24, 2016. The replay number is 1 (855) 859-2056 in the United States and 1 (404) 537-3406 from international locations. Enter the pass code 40167040 when prompted. Participants can also dial 1 (800) 585-8367 to access the replay. In addition, a replay will be available on the Company's website, www.boh.com.

Forward-Looking Statements

This news release, and other statements made by the Company in connection with it may contain "forward-looking statements", such as forecasts of our financial results and condition, expectations for our operations and business prospects, and our assumptions used in those forecasts and expectations. Do not unduly rely on forward-looking statements. Actual results might differ significantly from our forecasts and expectations because of a variety of factors. More information about these factors is contained in Bank of Hawaii Corporation's Annual Report on Form 10-K for the year ended December 31, 2015, which was filed with the U.S. Securities and Exchange Commission. We have not committed to update forward-looking statements to reflect later events or circumstances.

Bank of Hawaii Corporation is an independent regional financial services company serving businesses, consumers and governments in Hawaii, American Samoa, and the West Pacific. The Company's principal subsidiary, Bank of Hawaii, was founded in 1897. For more information about Bank of Hawaii Corporation, see the Company’s web site, www.boh.com.

 
Bank of Hawaii Corporation and Subsidiaries  
Financial Highlights               Table 1
    Three Months Ended     Nine Months Ended
September 30,     June 30,     September 30, September 30,
(dollars in thousands, except per share amounts)     2016       2016       2015       2016       2015

For the Period:

 
Operating Results
Net Interest Income $ 103,912 $ 103,550 $ 97,891 $ 310,486 $ 292,443
Provision for Credit Losses 2,500 1,000 - 1,500 -
Total Noninterest Income 48,114 46,519 43,221 150,840 141,453
Total Noninterest Expense 87,532 86,071 91,888 260,989 262,377
Net Income 43,493 44,245 34,276 137,948 117,872
Basic Earnings Per Share 1.02 1.04 0.79 3.23 2.72
Diluted Earnings Per Share 1.02 1.03 0.79 3.21 2.71
Dividends Declared Per Share 0.48 0.48 0.45 1.41 1.35
 
Performance Ratios
Return on Average Assets 1.09 % 1.14 % 0.89 % 1.17 % 1.05 %
Return on Average Shareholders' Equity 14.89 15.56 12.45 16.09 14.62
Efficiency Ratio 1 57.58 57.35 65.12 56.57 60.47
Net Interest Margin 2 2.80 2.85 2.77 2.84 2.79
Dividend Payout Ratio 3 47.06 46.15 56.96 43.65 49.63
Average Shareholders' Equity to Average Assets 7.30 7.31 7.18 7.30 7.15
 
Average Balances
Average Loans and Leases $ 8,483,588 $ 8,205,104 $ 7,545,985 $ 8,210,596 $ 7,301,656
Average Assets 15,906,760 15,639,596 15,220,660 15,695,251 15,069,405
Average Deposits 13,687,186 13,453,953 13,008,890 13,492,609 12,887,019
Average Shareholders' Equity 1,161,655 1,143,884 1,092,592 1,145,094 1,077,828
 
Per Share of Common Stock
Book Value $ 27.24 $ 26.96 $ 25.34 $ 27.24 $ 25.34
Tangible Book Value 26.50 26.23 24.61 26.50 24.61
Market Value
Closing 72.62 68.80 63.49 72.62 63.49
High 73.44 72.77 69.00 73.44 69.00
Low 65.19 64.96 58.53 54.55 53.90
 
September 30, June 30, December 31, September 30,
              2016       2016       2015       2015

As of Period End:

Balance Sheet Totals
Loans and Leases $ 8,694,097 $ 8,331,469 $ 7,878,985 $ 7,689,772
Total Assets 16,014,643 15,860,901 15,455,016 15,164,123
Total Deposits 13,808,365 13,643,807 13,251,103 12,936,962
Other Debt 267,954 267,970 245,786 270,801
Total Shareholders' Equity 1,163,859 1,157,219 1,116,260 1,098,354
 
Asset Quality
Non-Performing Assets $ 18,672 $ 16,280 $ 28,801 $ 29,545
Allowance for Loan and Lease Losses 104,033 103,932 102,880 104,038
Allowance to Loans and Leases Outstanding 1.20 % 1.25 % 1.31 % 1.35 %
 
Capital Ratios
Common Equity Tier 1 Capital Ratio 13.40 % 13.66 % 13.97 % 14.11 %
Tier 1 Capital Ratio 13.40 13.66 13.97 14.11
Total Capital Ratio 14.65 14.91 15.22 15.37
Tier 1 Leverage Ratio 7.25 7.29 7.26 7.18
Total Shareholders' Equity to Total Assets 7.27 7.30 7.22 7.24
Tangible Common Equity to Tangible Assets 4 7.08 7.11 7.03 7.05
Tangible Common Equity to Risk-Weighted Assets 4 13.18 13.49 13.62 13.78
 
Non-Financial Data
Full-Time Equivalent Employees 2,125 2,136 2,164 2,154
Branches 70 70 70 72
ATMs 450 451 456 455
 

1

 

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

2

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

3

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

4

Tangible common equity to tangible assets and tangible common equity to risk-weighted assets are Non-GAAP financial measures. See Table 2 “Reconciliation of Non-GAAP Financial Measures."

 
 
Bank of Hawaii Corporation and Subsidiaries
Reconciliation of Non-GAAP Financial Measures     Table 2
    September 30,     June 30,     December 31,     September 30,
(dollars in thousands)     2016     2016     2015     2015
 
Total Shareholders' Equity $ 1,163,859 $ 1,157,219 $ 1,116,260 $ 1,098,354

Less: Goodwill

      31,517         31,517         31,517         31,517  
Tangible Common Equity     $ 1,132,342       $ 1,125,702       $ 1,084,743       $ 1,066,837  
 
Total Assets $ 16,014,643 $ 15,860,901 $ 15,455,016 $ 15,164,123
Less:Goodwill       31,517         31,517         31,517         31,517  
Tangible Assets     $ 15,983,126       $ 15,829,384       $ 15,423,499       $ 15,132,606  
 

Risk-Weighted Assets, determined in accordance with prescribed regulatory requirements 1

$ 8,591,440 $ 8,343,158 $ 7,962,484 $ 7,740,028
 
Total Shareholders' Equity to Total Assets 7.27 % 7.30 % 7.22 % 7.24 %
Tangible Common Equity to Tangible Assets (Non-GAAP) 7.08 % 7.11 % 7.03 % 7.05 %
 
Tier 1 Capital Ratio 13.40 % 13.66 % 13.97 % 14.11 %
Tangible Common Equity to Risk-Weighted Assets (Non-GAAP) 13.18 % 13.49 % 13.62 % 13.78 %
 

1

 

Risk-weighted assets as of June 30, 2016 were revised from $8,341,990 to conform to the current period calculation.

 
 
Bank of Hawaii Corporation and Subsidiaries
Consolidated Statements of Income           Table 3
    Three Months Ended     Nine Months Ended
September 30,     June 30,     September 30, September 30,
(dollars in thousands, except per share amounts)     2016     2016     2015     2016     2015
Interest Income    
Interest and Fees on Loans and Leases $ 83,489 $ 82,323 $ 75,874 $ 246,707 $ 220,400
Income on Investment Securities
Available-for-Sale 10,313 10,521 10,192 31,648 30,663
Held-to-Maturity 19,315 20,168 20,689 59,874 67,928
Deposits 1 2 2 7 7
Funds Sold 695 618 291 2,066 818
Other       166         153         312       531       924
Total Interest Income       113,979         113,785         107,360       340,833       320,740
Interest Expense
Deposits 3,232 3,081 2,410 9,199 7,183
Securities Sold Under Agreements to Repurchase 5,713 6,134 6,307 18,000 19,118
Funds Purchased 3 3 3 9 9
Other Debt       1,119         1,017         749       3,139       1,987
Total Interest Expense       10,067         10,235         9,469       30,347       28,297
Net Interest Income 103,912 103,550 97,891 310,486 292,443
Provision for Credit Losses       2,500         1,000         -       1,500       -
Net Interest Income After Provision for Credit Losses       101,412         102,550         97,891       308,986       292,443
Noninterest Income
Trust and Asset Management 11,008 12,707 11,907 34,971 36,442
Mortgage Banking 6,362 4,088 3,291 13,639 8,453
Service Charges on Deposit Accounts 8,524 8,150 8,669 25,117 25,409
Fees, Exchange, and Other Service Charges 14,023 13,978 13,340 41,445 39,589
Investment Securities Gains (Losses), Net (328 ) (312 ) 24 10,540 10,341
Annuity and Insurance 1,653 2,006 1,721 5,560 5,650
Bank-Owned Life Insurance 1,911 1,551 1,609 5,010 5,431
Other       4,961         4,351         2,660       14,558       10,138
Total Noninterest Income       48,114         46,519         43,221       150,840       141,453
Noninterest Expense
Salaries and Benefits 49,725 50,289 46,576 150,528 143,966
Net Occupancy 8,510 7,158 7,403 22,671 25,341
Net Equipment 4,913 5,065 4,804 15,387 14,918
Data Processing 3,620 3,972 3,920 11,543 11,366
Professional Fees 2,396 2,047 2,258 7,082 6,857
FDIC Insurance 2,104 2,144 2,139 6,600 6,347
Other       16,264         15,396         24,788       47,178       53,582
Total Noninterest Expense       87,532         86,071         91,888       260,989       262,377
Income Before Provision for Income Taxes 61,994 62,998 49,224 198,837 171,519
Provision for Income Taxes       18,501         18,753         14,948       60,889       53,647
Net Income     $ 43,493       $ 44,245       $ 34,276     $ 137,948     $ 117,872
Basic Earnings Per Share $ 1.02 $ 1.04 $ 0.79 $ 3.23 $ 2.72
Diluted Earnings Per Share $ 1.02 $ 1.03 $ 0.79 $ 3.21 $ 2.71
Dividends Declared Per Share $ 0.48 $ 0.48 $ 0.45 $ 1.41 $ 1.35
Basic Weighted Average Shares 42,543,122 42,729,731 43,181,233 42,730,571 43,290,137
Diluted Weighted Average Shares       42,778,346         42,942,960         43,427,730       42,947,059       43,514,898
 
 
Bank of Hawaii Corporation and Subsidiaries
Consolidated Statements of Comprehensive Income           Table 4
    Three Months Ended     Nine Months Ended
September 30,     June 30,     September 30, September 30,
(dollars in thousands)     2016     2016     2015     2016     2015
Net Income $ 43,493 $ 44,245 $ 34,276 $ 137,948     $ 117,872
Other Comprehensive Income (Loss), Net of Tax:
Net Unrealized Gains (Losses) on Investment Securities (5,528 ) 5,157 7,051 8,323 4,735
Defined Benefit Plans       140         141       219       422       659
Total Other Comprehensive Income (Loss)       (5,388 )       5,298       7,270       8,745       5,394
Comprehensive Income     $ 38,105       $ 49,543     $ 41,546     $ 146,693     $ 123,266
 
 
Bank of Hawaii Corporation and Subsidiaries
Consolidated Statements of Condition     Table 5  
    September 30,   June 30,   December 31,   September 30,
(dollars in thousands)     2016     2016     2015     2015  
Assets
Interest-Bearing Deposits in Other Banks $ 4,181 $ 3,819 $ 4,130 $ 3,609
Funds Sold 506,604 615,395 592,892 274,873
Investment Securities
Available-for-Sale 2,213,482 2,299,638 2,256,818 2,279,722
Held-to-Maturity (Fair Value of $3,893,542; $3,890,220; $4,006,412; and $4,181,613) 3,815,915 3,798,200 3,982,736 4,121,768
Loans Held for Sale 68,066 105,824 4,808 3,222
Loans and Leases 8,694,097 8,331,469 7,878,985 7,689,772
Allowance for Loan and Lease Losses       (104,033 )     (103,932 )     (102,880 )     (104,038 )
Net Loans and Leases       8,590,064       8,227,537       7,776,105       7,585,734  
Total Earning Assets       15,198,312       15,050,413       14,617,489       14,268,928  
Cash and Due from Banks 127,326 133,836 158,699 208,601
Premises and Equipment, Net 110,288 109,832 111,199 108,987
Accrued Interest Receivable 46,925 45,709 44,719 47,512
Foreclosed Real Estate 1,747 1,728 824 1,392
Mortgage Servicing Rights 20,991 19,631 23,002 23,301
Goodwill 31,517 31,517 31,517 31,517
Bank-Owned Life Insurance 272,637 271,274 268,175 266,568
Other Assets       204,900       196,961       199,392       207,317  
Total Assets     $ 16,014,643     $ 15,860,901     $ 15,455,016     $ 15,164,123  
 
Liabilities
Deposits
Noninterest-Bearing Demand $ 4,437,963 $ 4,383,496 $ 4,286,331 $ 4,102,713
Interest-Bearing Demand 2,777,095 2,838,744 2,761,930 2,631,542
Savings 5,306,880 5,165,808 5,025,191 5,016,462
Time       1,286,427       1,255,759       1,177,651       1,186,245  
Total Deposits       13,808,365       13,643,807       13,251,103       12,936,962  
Funds Purchased 9,616 7,333 7,333 8,459
Securities Sold Under Agreements to Repurchase 551,683 586,785 628,857 632,138
Other Debt 267,954 267,970 245,786 270,801
Retirement Benefits Payable 47,522 47,438 47,374 54,978
Accrued Interest Payable 6,115 5,532 5,032 5,869
Taxes Payable and Deferred Taxes 24,922 20,979 17,737 25,294
Other Liabilities       134,607       123,838       135,534       131,268  
Total Liabilities       14,850,784       14,703,682       14,338,756       14,065,769  
Shareholders' Equity

Common Stock ($.01 par value; authorized 500,000,000 shares; issued / outstanding: September 30, 2016 - 57,854,843 / 42,733,513; June 30, 2016 - 57,856,419 / 42,916,163; December 31, 2015 - 57,749,071 / 43,282,153; and September 30, 2015 - 57,749,071 / 43,342,940)

576 576 575 575
Capital Surplus 549,064 546,928 542,041 539,112
Accumulated Other Comprehensive Loss (14,812 ) (9,424 ) (23,557 ) (21,292 )
Retained Earnings 1,393,231 1,370,308 1,316,260 1,293,416

Treasury Stock, at Cost (Shares: September 30, 2016 - 15,121,330; June 30, 2016 - 14,940,256; December 31, 2015 - 14,466,918; and September 30, 2015 - 14,406,131)

      (764,200 )     (751,169 )     (719,059 )     (713,457 )
Total Shareholders' Equity       1,163,859       1,157,219       1,116,260       1,098,354  
Total Liabilities and Shareholders' Equity     $ 16,014,643     $ 15,860,901     $ 15,455,016     $ 15,164,123  
 
 
Bank of Hawaii Corporation and Subsidiaries
Consolidated Statements of Shareholders' Equity     Table 6
                Accum.            
Other
Compre-
hensive
Common Shares Common Capital Income Retained Treasury
(dollars in thousands)     Outstanding     Stock     Surplus     (Loss)     Earnings     Stock     Total
Balance as of December 31, 2015 43,282,153 $ 575 $ 542,041 $ (23,557 ) $ 1,316,260 $ (719,059 ) $ 1,116,260
Net Income - - - - 137,948 - 137,948
Other Comprehensive Income - - - 8,745 - - 8,745
Share-Based Compensation - - 5,020 - - - 5,020
Common Stock Issued under Purchase and Equity
Compensation Plans and Related Tax Benefits 224,018 1 2,003 - (314 ) 6,224 7,914
Common Stock Repurchased (772,658 ) - - - - (51,365 ) (51,365 )
Cash Dividends Declared ($1.41 per share)     -         -       -       -         (60,663 )       -         (60,663 )
Balance as of September 30, 2016     42,733,513       $ 576     $ 549,064     $ (14,812 )     $ 1,393,231       $ (764,200 )     $ 1,163,859  
 
Balance as of December 31, 2014 43,724,208 $ 574 $ 531,932 $ (26,686 ) $ 1,234,801 $ (685,535 ) $ 1,055,086
Net Income - - - - 117,872 - 117,872
Other Comprehensive Income - - - 5,394 - - 5,394
Share-Based Compensation - - 5,698 - - - 5,698
Common Stock Issued under Purchase and Equity
Compensation Plans and Related Tax Benefits 246,851 1 1,482 - (376 ) 11,011 12,118
Common Stock Repurchased (628,119 ) - - - - (38,933 ) (38,933 )
Cash Dividends Declared ($1.35 per share)     -         -       -       -         (58,881 )       -         (58,881 )
Balance as of September 30, 2015     43,342,940       $ 575     $ 539,112     $ (21,292 )     $ 1,293,416       $ (713,457 )     $ 1,098,354  
 
 
Bank of Hawaii Corporation and Subsidiaries
Average Balances and Interest Rates - Taxable-Equivalent Basis           Table 7a
    Three Months Ended   Three Months Ended   Three Months Ended
September 30, 2016 June 30, 2016 September 30, 2015
Average     Income/     Yield/ Average     Income/     Yield/ Average     Income/     Yield/
(dollars in millions)     Balance     Expense     Rate     Balance     Expense     Rate     Balance     Expense     Rate
Earning Assets
Interest-Bearing Deposits in Other Banks $ 4.1 $ - 0.19 % $ 4.0 $ - 0.17 % $ 3.4 $ - 0.22 %
Funds Sold 585.9 0.7 0.46 526.8 0.6 0.46 508.2 0.3 0.22
Investment Securities
Available-for-Sale
Taxable 1,574.9 6.8 1.72 1,619.7 6.9 1.72 1,524.4 6.5 1.69
Non-Taxable 687.1 5.4 3.16 691.8 5.5 3.17 719.4 5.8 3.19
Held-to-Maturity
Taxable 3,563.8 17.8 1.99 3,639.5 18.6 2.05 3,953.3 19.1 1.93
Non-Taxable       243.7       2.4     3.90         244.6       2.4     3.91         247.3       2.4     3.93  
Total Investment Securities       6,069.5       32.4     2.13         6,195.6       33.4     2.16         6,444.4       33.8     2.09  
Loans Held for Sale 57.7 0.5 3.52 19.9 0.2 3.64 13.4 0.1 3.82
Loans and Leases 1
Commercial and Industrial 1,192.0 9.8 3.26 1,176.0 9.8 3.36 1,166.7 9.3 3.15
Commercial Mortgage 1,730.2 15.4 3.55 1,686.7 16.4 3.91 1,568.2 15.0 3.79
Construction 239.4 2.6 4.38 210.8 2.3 4.44 124.5 1.5 4.93
Commercial Lease Financing 195.1 1.2 2.38 196.4 1.2 2.36 216.2 1.9 3.50
Residential Mortgage 3,082.9 30.4 3.94 3,005.4 30.1 4.01 2,832.4 28.8 4.07
Home Equity 1,254.4 11.3 3.59 1,170.9 10.5 3.61 961.3 8.6 3.58
Automobile 426.2 5.5 5.15 405.9 5.2 5.18 359.2 4.7 5.18
Other 2       363.4       7.0     7.69         353.0       6.9     7.78         317.5       6.1     7.60  
Total Loans and Leases       8,483.6       83.2     3.91         8,205.1       82.4     4.03         7,546.0       75.9     4.00  
Other       39.9       0.1     1.66         38.1       0.1     1.61         37.5       0.3     3.33  
Total Earning Assets 3       15,240.7       116.9     3.06         14,989.5       116.7     3.12         14,552.9       110.4     3.02  
Cash and Due from Banks 133.2 120.4 131.6
Other Assets   532.9   529.7   536.2
Total Assets $ 15,906.8 $ 15,639.6 $ 15,220.7
 
Interest-Bearing Liabilities
Interest-Bearing Deposits
Demand $ 2,770.2 0.2 0.03 $ 2,738.1 0.3 0.04 $ 2,622.4 0.2 0.03
Savings 5,208.3 1.1 0.09 5,184.8 1.1 0.09 5,067.8 1.1 0.09
Time       1,272.6       1.9     0.59         1,214.8       1.7     0.57         1,201.3       1.1     0.36  
Total Interest-Bearing Deposits       9,251.1       3.2     0.14         9,137.7       3.1     0.14         8,891.5       2.4     0.11  
Short-Term Borrowings 8.7 - 0.13 7.3 - 0.15 8.5 - 0.14
Securities Sold Under Agreements to Repurchase 556.5 5.7 4.02 586.8 6.1 4.14 643.3 6.3 3.84
Other Debt       268.0       1.1     1.66         226.8       1.0     1.80         223.2       0.8     1.34  
Total Interest-Bearing Liabilities       10,084.3       10.0     0.39         9,958.6       10.2     0.41         9,766.5       9.5     0.38  
Net Interest Income $ 106.9 $ 106.5 $ 100.9
Interest Rate Spread 2.67 % 2.71 % 2.64 %
Net Interest Margin 2.80 % 2.85 % 2.77 %
Noninterest-Bearing Demand Deposits 4,436.1 4,316.3 4,117.4
Other Liabilities 224.7 220.8 244.2
Shareholders' Equity   1,161.7   1,143.9   1,092.6
Total Liabilities and Shareholders' Equity $ 15,906.8 $ 15,639.6 $ 15,220.7
 

1

 

Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.

2

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

3

Interest income includes taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 35%, of $2,967,000, $2,977,000 and $3,035,000 for the three months ended September 30, 2016, June 30, 2016, and September 30, 2015, respectively.

 
 
Bank of Hawaii Corporation and Subsidiaries
Average Balances and Interest Rates - Taxable-Equivalent Basis           Table 7b
    Nine Months Ended   Nine Months Ended
September 30, 2016 September 30, 2015
Average     Income/     Yield/ Average     Income/     Yield/
(dollars in millions)     Balance     Expense     Rate     Balance     Expense     Rate
Earning Assets
Interest-Bearing Deposits in Other Banks $ 4.2 $ - 0.26 % $ 3.3 $ - 0.27 %
Funds Sold 586.8 2.0 0.46 488.8 0.8 0.22
Investment Securities
Available-for-Sale
Taxable 1,594.3 20.9 1.75 1,547.8 19.5 1.68
Non-Taxable 697.9 16.5 3.16 722.8 17.2 3.18
Held-to-Maturity
Taxable 3,627.4 55.2 2.03 4,032.8 63.2 2.09
Non-Taxable       244.6       7.2     3.91         248.2       7.3     3.93

 

Total Investment Securities       6,164.2       99.8     2.16         6,551.6       107.2     2.18  
Loans Held for Sale 30.0 0.8 3.58 9.2 0.3 3.72
Loans and Leases 1
Commercial and Industrial 1,165.2 30.3 3.48 1,151.3 27.2 3.16
Commercial Mortgage 1,702.1 47.5 3.73 1,506.3 43.0 3.82
Construction 206.9 6.9 4.47 118.2 4.2 4.75
Commercial Lease Financing 196.8 3.7 2.48 222.4 5.8 3.46
Residential Mortgage 3,002.6 90.0 4.00 2,734.0 84.6 4.13
Home Equity 1,176.5 32.0 3.63 915.8 24.9 3.63
Automobile 407.0 15.8 5.17 345.1 13.5 5.21
Other 2       353.5       20.4     7.70         308.6       17.3     7.49  
Total Loans and Leases       8,210.6       246.6     4.01         7,301.7       220.5     4.03  
Other       38.8       0.5     1.83         51.6       0.9     2.39  
Total Earning Assets 3       15,034.6       349.7     3.10         14,406.2       329.7     3.05  
Cash and Due from Banks 128.2 131.3
Other Assets   532.5   531.9
Total Assets $ 15,695.3 $ 15,069.4
 
Interest-Bearing Liabilities
Interest-Bearing Deposits
Demand $ 2,756.7 0.7 0.03 $ 2,604.0 0.6 0.03
Savings 5,177.0 3.4 0.09 5,011.2 3.3 0.09
Time       1,232.1       5.1     0.55         1,278.1       3.3     0.35  
Total Interest-Bearing Deposits       9,165.8       9.2     0.13         8,893.3       7.2     0.11  
Short-Term Borrowings 7.9 - 0.14 8.5 - 0.14
Securities Sold Under Agreements to Repurchase 582.0 18.0 4.06 664.4 19.1 3.79
Other Debt       242.5       3.1     1.73         190.5       2.0     1.39  
Total Interest-Bearing Liabilities       9,998.2       30.3     0.40         9,756.7       28.3     0.38  
Net Interest Income $ 319.4 $ 301.4
Interest Rate Spread 2.70 % 2.67 %
Net Interest Margin 2.84 % 2.79 %
Noninterest-Bearing Demand Deposits 4,326.8 3,993.7
Other Liabilities 225.2 241.2
Shareholders' Equity   1,145.1   1,077.8
Total Liabilities and Shareholders' Equity $ 15,695.3 $ 15,069.4
 

1

 

Non-performing loans and leases are included in the respective average loan and lease balances. Income, if any, on such loans and leases is recognized on a cash basis.

2

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

3

Interest income includes taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 35%, of $8,957,000 and $8,921,000 for the nine months ended September 30, 2016 and September 30, 2015, respectively.

 

 
Bank of Hawaii Corporation and Subsidiaries
Analysis of Change in Net Interest Income - Taxable-Equivalent Basis     Table 8a
    Three Months Ended September 30, 2016
Compared to June 30, 2016
(dollars in millions)     Volume 1     Rate 1     Total
Change in Interest Income:        
Funds Sold $ 0.1 $ - $ 0.1
Investment Securities
Available-for-Sale
Taxable (0.1 ) - (0.1 )
Non-Taxable (0.1 ) - (0.1 )
Held-to-Maturity
Taxable       (0.3 )       (0.5 )       (0.8 )
Total Investment Securities       (0.5 )       (0.5 )       (1.0 )
Loans Held for Sale 0.3 - 0.3
Loans and Leases
Commercial and Industrial 0.2 (0.2 ) -
Commercial Mortgage 0.4 (1.4 ) (1.0 )
Construction 0.3 - 0.3
Residential Mortgage 0.8 (0.5 ) 0.3
Home Equity 0.9 (0.1 ) 0.8
Automobile 0.3 - 0.3
Other 2       0.2         (0.1 )       0.1  
Total Loans and Leases       3.1         (2.3 )       0.8  
Total Change in Interest Income       3.0         (2.8 )       0.2  
 
Change in Interest Expense:
Interest-Bearing Deposits
Demand - (0.1 ) (0.1 )
Time       0.1         0.1         0.2  
Total Interest-Bearing Deposits       0.1         -         0.1  
Securities Sold Under Agreements to Repurchase (0.3 ) (0.1 ) (0.4 )
Other Debt       0.2         (0.1 )       0.1  
Total Change in Interest Expense       -         (0.2 )       (0.2 )
 
Change in Net Interest Income     $ 3.0       $ (2.6 )     $ 0.4  
 

1

 

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

2

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

 
 
Bank of Hawaii Corporation and Subsidiaries
Analysis of Change in Net Interest Income - Taxable-Equivalent Basis     Table 8b
    Three Months Ended September 30, 2016
Compared to September 30, 2015
(dollars in millions)     Volume 1     Rate 1     Total
Change in Interest Income:        
Funds Sold $ 0.1 $ 0.3 $ 0.4
Investment Securities
Available-for-Sale
Taxable 0.2 0.1 0.3
Non-Taxable (0.3 ) (0.1 ) (0.4 )
Held-to-Maturity
Taxable       (1.9 )       0.6         (1.3 )
Total Investment Securities       (2.0 )       0.6         (1.4 )
Loans Held for Sale 0.4 - 0.4
Loans and Leases
Commercial and Industrial 0.2 0.3 0.5
Commercial Mortgage 1.5 (1.1 ) 0.4
Construction 1.3 (0.2 ) 1.1
Commercial Lease Financing (0.2 ) (0.5 ) (0.7 )
Residential Mortgage 2.5 (0.9 ) 1.6
Home Equity 2.6 0.1 2.7
Automobile 0.8 - 0.8
Other 2       0.9         -         0.9  
Total Loans and Leases       9.6         (2.3 )       7.3  
Other       -         (0.2 )       (0.2 )
Total Change in Interest Income       8.1         (1.6 )       6.5  
 
Change in Interest Expense:
Interest-Bearing Deposits
Time       0.1         0.7         0.8  
Total Interest-Bearing Deposits       0.1         0.7         0.8  
Securities Sold Under Agreements to Repurchase (0.9 ) 0.3 (0.6 )
Other Debt       0.2         0.1         0.3  
Total Change in Interest Expense       (0.6 )       1.1         0.5  
 
Change in Net Interest Income     $ 8.7       $ (2.7 )     $ 6.0  
 

1

 

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

2

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

 
 
Bank of Hawaii Corporation and Subsidiaries
Analysis of Change in Net Interest Income - Taxable-Equivalent Basis     Table 8c
    Nine Months Ended September 30, 2016
Compared to September 30, 2015
(dollars in millions)     Volume 1     Rate 1     Total
Change in Interest Income:        
Funds Sold $ 0.2 $ 1.0 $ 1.2
Investment Securities
Available-for-Sale
Taxable 0.6 0.8 1.4
Non-Taxable (0.6 ) (0.1 ) (0.7 )
Held-to-Maturity
Taxable (6.2 ) (1.8 ) (8.0 )
Non-Taxable       (0.1 )       -         (0.1 )
Total Investment Securities       (6.3 )       (1.1 )       (7.4 )
Loans Held for Sale 0.5 - 0.5
Loans and Leases
Commercial and Industrial 0.4 2.7 3.1
Commercial Mortgage 5.5 (1.0 ) 4.5
Construction 3.0 (0.3 ) 2.7
Commercial Lease Financing (0.6 ) (1.5 ) (2.1 )
Residential Mortgage 8.1 (2.7 ) 5.4
Home Equity 7.1 - 7.1
Automobile 2.4 (0.1 ) 2.3
Other 2       2.6         0.5         3.1  
Total Loans and Leases       28.5         (2.4 )       26.1  
Other       (0.2 )       (0.2 )       (0.4 )
Total Change in Interest Income       22.7         (2.7 )       20.0  
 
Change in Interest Expense:
Interest-Bearing Deposits
Demand - 0.1 0.1
Savings 0.1 - 0.1
Time       (0.1 )       1.9         1.8  
Total Interest-Bearing Deposits       -         2.0         2.0  
Securities Sold Under Agreements to Repurchase (2.4 ) 1.3 (1.1 )
Other Debt       0.6         0.5         1.1  
Total Change in Interest Expense       (1.8 )       3.8         2.0  
 
Change in Net Interest Income     $ 24.5       $ (6.5 )     $ 18.0  
 

1

 

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

2

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

 
 
Bank of Hawaii Corporation and Subsidiaries
Salaries and Benefits     Table 9
    Three Months Ended    

  Nine Months Ended  

September 30,    

  June 30,  

    September 30, September 30,
(dollars in thousands)     2016     2016     2015     2016     2015
Salaries $ 29,401 $ 28,797 $ 28,905 $ 87,339     $ 85,033
Incentive Compensation 5,743 5,917 4,223 17,625 13,696
Share-Based Compensation 2,968 2,746 2,616 8,024 7,712
Commission Expense 2,051 2,151 1,639 5,559 5,158
Retirement and Other Benefits 3,866 4,092 4,064 12,912 12,912
Payroll Taxes 2,224 2,288 2,200 8,089 8,063
Medical, Dental, and Life Insurance 3,366 3,872 2,870 10,130 8,503
Separation Expense       106       426       59       850       2,889
Total Salaries and Benefits     $ 49,725     $ 50,289     $ 46,576     $ 150,528     $ 143,966
 
 
Bank of Hawaii Corporation and Subsidiaries
Loan and Lease Portfolio Balances     Table 10
    September 30,     June 30,     March 31,     December 31,     September 30,
(dollars in thousands)     2016     2016     2016     2015     2015
Commercial
Commercial and Industrial $ 1,217,849 $ 1,174,879 $ 1,180,341 $ 1,115,168 $ 1,169,817
Commercial Mortgage 1,807,190 1,712,271 1,687,199 1,677,147 1,622,119
Construction 263,079 226,062 192,909 156,660 129,254
Lease Financing       201,436       192,630       195,804       204,877       202,055
Total Commercial       3,489,554       3,305,842       3,256,253       3,153,852       3,123,245
Consumer
Residential Mortgage 3,098,936 3,032,981 2,929,388 2,925,605 2,875,605
Home Equity 1,295,993 1,213,154 1,131,796 1,069,400 993,817
Automobile 437,659 417,017 399,825 381,735 367,640
Other 1       371,955       362,475       348,348       348,393       329,465
Total Consumer       5,204,543       5,025,627       4,809,357       4,725,133       4,566,527
Total Loans and Leases     $ 8,694,097     $ 8,331,469     $ 8,065,610     $ 7,878,985     $ 7,689,772
 
 
Deposits                              
September 30, June 30, March 31, December 31, September 30,
(dollars in thousands)     2016     2016     2016     2015     2015
Consumer $ 6,781,371 $ 6,618,164 $ 6,568,651 $ 6,445,510 $ 6,254,862
Commercial 5,751,184 5,697,490 5,678,987 5,502,739 5,397,857
Public and Other       1,275,810       1,328,153       1,241,254       1,302,854       1,284,243
Total Deposits     $ 13,808,365     $ 13,643,807     $ 13,488,892     $ 13,251,103     $ 12,936,962
 

1

 

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

 
 
Bank of Hawaii Corporation and Subsidiaries
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More     Table 11  
    September 30,   June 30,   March 31,   December 31,   September 30,
(dollars in thousands)     2016     2016     2016     2015     2015  
Non-Performing Assets
Non-Accrual Loans and Leases
Commercial
Commercial and Industrial $ 201 $ 269 $ 666 $ 5,829 $ 8,532
Commercial Mortgage       1,023       1,194       3,401       3,469       1,058  
Total Commercial       1,224       1,463       4,067       9,298       9,590  
Consumer
Residential Mortgage 12,735 9,979 13,719 14,598 14,749
Home Equity       2,966       3,110       2,501       4,081       3,814  
Total Consumer       15,701       13,089       16,220       18,679       18,563  
Total Non-Accrual Loans and Leases       16,925       14,552       20,287       27,977       28,153  
Foreclosed Real Estate       1,747       1,728       1,728       824       1,392  
Total Non-Performing Assets     $ 18,672     $ 16,280     $ 22,015     $ 28,801     $ 29,545  
 
Accruing Loans and Leases Past Due 90 Days or More
Consumer
Residential Mortgage $ 2,583 $ 5,640 $ 4,219 $ 4,453 $ 5,060
Home Equity 1,210 1,128 2,096 1,710 1,396
Automobile 578 464 524 315 631
Other 1       1,273       1,518       1,099       1,096       1,058  
Total Consumer       5,644       8,750       7,938       7,574       8,145  
Total Accruing Loans and Leases Past Due 90 Days or More     $ 5,644     $ 8,750     $ 7,938     $ 7,574     $ 8,145  

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

    $ 52,095     $ 52,173     $ 50,707     $ 49,430     $ 49,506  
Total Loans and Leases     $ 8,694,097     $ 8,331,469     $ 8,065,610     $ 7,878,985     $ 7,689,772  
 
Ratio of Non-Accrual Loans and Leases to Total Loans and Leases       0.19 %     0.17 %     0.25 %     0.36 %     0.37 %
 

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

      0.21 %     0.20 %     0.27 %     0.37 %     0.38 %
 

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

      0.04 %     0.04 %     0.12 %     0.29 %     0.31 %
 

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

      0.34 %     0.29 %     0.37 %     0.41 %     0.44 %
 

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

      0.28 %     0.30 %     0.37 %     0.46 %     0.49 %
 
Quarter to Quarter Changes in Non-Performing Assets
Balance at Beginning of Quarter $ 16,280 $ 22,015 $ 28,801 $ 29,545 $ 29,450
Additions 3,730 1,300 4,002 2,353 4,427
Reductions
Payments (501 ) (3,401 ) (6,012 ) (2,473 ) (1,191 )
Return to Accrual Status (701 ) (3,560 ) (4,272 ) (24 ) (1,748 )
Sales of Foreclosed Real Estate - - (248 ) (458 ) (1,300 )
Charge-offs/Write-downs       (136 )     (74 )     (256 )     (142 )     (93 )
Total Reductions       (1,338 )     (7,035 )     (10,788 )     (3,097 )     (4,332 )
Balance at End of Quarter     $ 18,672     $ 16,280     $ 22,015     $ 28,801     $ 29,545  
 

1

 

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

 
 
Bank of Hawaii Corporation and Subsidiaries
Reserve for Credit Losses     Table 12
    Three Months Ended     Nine Months Ended
September 30,     June 30,     September 30, September 30,
(dollars in thousands)     2016     2016     2015     2016     2015
Balance at Beginning of Period $ 110,504 $ 111,249 $ 111,893 $ 108,952     $ 114,575
Loans and Leases Charged-Off
Commercial
Commercial and Industrial (209 ) (204 ) (160 ) (670 ) (650 )
Consumer
Residential Mortgage (104 ) (79 ) - (388 ) (613 )
Home Equity (222 ) 17 (634 ) (848 ) (1,061 )
Automobile (1,703 ) (1,372 ) (1,476 ) (4,635 ) (4,141 )
Other 1       (2,678 )       (2,117 )       (2,123 )       (7,017 )       (5,512 )
Total Loans and Leases Charged-Off       (4,916 )       (3,755 )       (4,393 )       (13,558 )       (11,977 )
Recoveries on Loans and Leases Previously Charged-Off
Commercial
Commercial and Industrial 282 403 426 7,552 1,528
Commercial Mortgage 14 14 15 42 43
Construction - - 8 23 24
Lease Financing - 1 55 2 131
Consumer
Residential Mortgage 517 279 282 997 720
Home Equity 618 322 693 1,453 2,140
Automobile 615 541 508 1,748 1,398
Other 1       471         450         438         1,394         1,343  
Total Recoveries on Loans and Leases Previously Charged-Off       2,517         2,010         2,425         13,211         7,327  
Net Loans and Leases Charged-Off (2,399 ) (1,745 ) (1,968 ) (347 ) (4,650 )
Provision for Credit Losses 2,500 1,000 - 1,500 -
Provision for Unfunded Commitments       -         -         185         500         185  
Balance at End of Period 2     $ 110,605       $ 110,504       $ 110,110       $ 110,605       $ 110,110  
 
Components
Allowance for Loan and Lease Losses $ 104,033 $ 103,932 $ 104,038 $ 104,033 $ 104,038
Reserve for Unfunded Commitments       6,572         6,572         6,072         6,572         6,072  
Total Reserve for Credit Losses     $ 110,605       $ 110,504       $ 110,110       $ 110,605       $ 110,110  
 
Average Loans and Leases Outstanding     $ 8,483,588       $ 8,205,104       $ 7,545,985       $ 8,210,596       $ 7,301,656  
 
Ratio of Net Loans and Leases Charged-Off to
Average Loans and Leases Outstanding (annualized) 0.11 % 0.09 % 0.10 % 0.01 % 0.09 %
Ratio of Allowance for Loan and Lease Losses to Loans and Leases Outstanding 1.20 % 1.25 % 1.35 % 1.20 % 1.35 %
 

1

 

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

2

Included in this analysis is activity related to the Company's reserve for unfunded commitments, which is separately recorded in other liabilities in the Consolidated Statements of Condition.

 
 
Bank of Hawaii Corporation and Subsidiaries
Business Segments Selected Financial Information     Table 13a
    Retail     Commercial     Investment     Treasury     Consolidated
(dollars in thousands)     Banking     Banking     Services     and Other     Total
Three Months Ended September 30, 2016
Net Interest Income $ 61,747 $ 38,613 $ 6,029 $ (2,477 ) $ 103,912
Provision for Credit Losses       2,574         (168 )       (7 )       101         2,500  
Net Interest Income After Provision for Credit Losses 59,173 38,781 6,036 (2,578 ) 101,412
Noninterest Income 24,786 6,977 13,662 2,689 48,114
Noninterest Expense       (51,892 )       (17,449 )       (14,579 )       (3,612 )       (87,532 )
Income Before Provision for Income Taxes 32,067 28,309 5,119 (3,501 ) 61,994
Provision for Income Taxes       (11,329 )       (10,073 )       (1,894 )       4,795         (18,501 )
Net Income     $ 20,738       $ 18,236       $ 3,225       $ 1,294       $ 43,493  
Total Assets as of September 30, 2016     $ 5,206,442       $ 3,428,424       $ 290,207       $ 7,089,570       $ 16,014,643  
 
 

Three Months Ended September 30, 2015 1

Net Interest Income $ 51,732 $ 37,133 $ 4,517 $ 4,509 $ 97,891
Provision for Credit Losses       2,209         (226 )       (20 )       (1,963 )       -  
Net Interest Income After Provision for Credit Losses 49,523 37,359 4,537 6,472 97,891
Noninterest Income 21,206 4,873 14,363 2,779 43,221
Noninterest Expense       (49,963 )       (25,632 )       (14,031 )       (2,262 )       (91,888 )
Income Before Provision for Income Taxes 20,766 16,600 4,869 6,989 49,224
Provision for Income Taxes       (7,352 )       (5,566 )       (1,802 )       (228 )       (14,948 )
Net Income     $ 13,414       $ 11,034       $ 3,067       $ 6,761       $ 34,276  
Total Assets as of September 30, 2015 1     $ 4,578,333       $ 3,102,598       $ 232,641       $ 7,250,551       $ 15,164,123  
 

1

 

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

 
 
Bank of Hawaii Corporation and Subsidiaries
Business Segments Selected Financial Information     Table 13b
    Retail     Commercial     Investment     Treasury     Consolidated
(dollars in thousands)     Banking     Banking     Services     and Other     Total
Nine Months Ended September 30, 2016
Net Interest Income $ 179,798 $ 115,112 $ 18,518 $ (2,942 ) $ 310,486
Provision for Credit Losses       7,415         (7,052 )       (18 )       1,155         1,500  
Net Interest Income After Provision for Credit Losses 172,383 122,164 18,536 (4,097 ) 308,986
Noninterest Income 67,364 21,015 43,632 18,829 150,840
Noninterest Expense       (155,391 )       (52,479 )       (44,786 )       (8,333 )       (260,989 )
Income Before Provision for Income Taxes 84,356 90,700 17,382 6,399 198,837
Provision for Income Taxes       (29,958 )       (32,337 )       (6,431 )       7,837         (60,889 )
Net Income     $ 54,398       $ 58,363       $ 10,951       $ 14,236       $ 137,948  
Total Assets as of September 30, 2016     $ 5,206,442       $ 3,428,424       $ 290,207       $ 7,089,570       $ 16,014,643  
 
 
Nine Months Ended September 30, 2015 1
Net Interest Income $ 150,631 $ 107,293 $ 13,153 $ 21,366 $ 292,443
Provision for Credit Losses       5,659         (957 )       (37 )       (4,665 )       -  
Net Interest Income After Provision for Credit Losses 144,972 108,250 13,190 26,031 292,443
Noninterest Income 61,123 16,417 44,770 19,143 141,453
Noninterest Expense       (149,461 )       (60,239 )       (43,192 )       (9,485 )       (262,377 )
Income Before Provision for Income Taxes 56,634 64,428 14,768 35,689 171,519
Provision for Income Taxes       (20,097 )       (22,390 )       (5,464 )       (5,696 )       (53,647 )
Net Income     $ 36,537       $ 42,038       $ 9,304       $ 29,993       $ 117,872  
Total Assets as of September 30, 2015 1     $ 4,578,333       $ 3,102,598       $ 232,641       $ 7,250,551       $ 15,164,123  
 

1

 

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

 
 
Bank of Hawaii Corporation and Subsidiaries
Selected Quarterly Financial Data     Table 14
    Three Months Ended
September 30,   June 30,   March 31,   December 31,   September 30,
(dollars in thousands, except per share amounts)     2016     2016     2016     2015     2015
Quarterly Operating Results
Interest Income
Interest and Fees on Loans and Leases $ 83,489 $ 82,323 $ 80,895 $ 78,122 $ 75,874
Income on Investment Securities
Available-for-Sale 10,313 10,521 10,814 10,829 10,192
Held-to-Maturity 19,315 20,168 20,391 21,722 20,689
Deposits 1 2 4 1 2
Funds Sold 695 618 753 315 291
Other       166         153         212         381         312
Total Interest Income       113,979         113,785         113,069         111,370         107,360
Interest Expense
Deposits 3,232 3,081 2,886 2,443 2,410
Securities Sold Under Agreements to Repurchase 5,713 6,134 6,153 6,246 6,307
Funds Purchased 3 3 3 3 3
Other Debt       1,119         1,017         1,003         1,034         749
Total Interest Expense       10,067         10,235         10,045         9,726         9,469
Net Interest Income 103,912 103,550 103,024 101,644 97,891
Provision for Credit Losses       2,500         1,000         (2,000 )       1,000         -
Net Interest Income After Provision for Credit Losses       101,412         102,550         105,024         100,644         97,891
Noninterest Income
Trust and Asset Management 11,008 12,707 11,256 11,243 11,907
Mortgage Banking 6,362 4,088 3,189 3,130 3,291
Service Charges on Deposit Accounts 8,524 8,150 8,443 8,663 8,669
Fees, Exchange, and Other Service Charges 14,023 13,978 13,444 13,764 13,340
Investment Securities Gains (Losses), Net (328 ) (312 ) 11,180 (181 ) 24
Annuity and Insurance 1,653 2,006 1,901 2,014 1,721
Bank-Owned Life Insurance 1,911 1,551 1,548 1,608 1,609
Other       4,961         4,351         5,246         4,525         2,660
Total Noninterest Income       48,114         46,519         56,207         44,766         43,221
Noninterest Expense
Salaries and Benefits 49,725 50,289 50,514 47,997 46,576
Net Occupancy 8,510 7,158 7,003 4,876 7,403
Net Equipment 4,913 5,065 5,409 5,244 4,804
Data Processing 3,620 3,972 3,951 5,106 3,920
Professional Fees 2,396 2,047 2,639 2,803 2,258
FDIC Insurance 2,104 2,144 2,352 2,322 2,139
Other       16,264         15,396         15,518         17,379         24,788
Total Noninterest Expense       87,532         86,071         87,386         85,727         91,888
Income Before Provision for Income Taxes 61,994 62,998 73,845 59,683 49,224
Provision for Income Taxes       18,501         18,753         23,635         16,851         14,948
Net Income     $ 43,493       $ 44,245       $ 50,210       $ 42,832       $ 34,276
 
Basic Earnings Per Share $ 1.02 $ 1.04 $ 1.17 $ 1.00 $ 0.79
Diluted Earnings Per Share $ 1.02 $ 1.03 $ 1.16 $ 0.99 $ 0.79
 
Balance Sheet Totals
Loans and Leases $ 8,694,097 $ 8,331,469 $ 8,065,610 $ 7,878,985 $ 7,689,772
Total Assets 16,014,643 15,860,901 15,654,695 15,455,016 15,164,123
Total Deposits 13,808,365 13,643,807 13,488,892 13,251,103 12,936,962
Total Shareholders' Equity 1,163,859 1,157,219 1,138,753 1,116,260 1,098,354
 
Performance Ratios
Return on Average Assets 1.09 % 1.14 % 1.30 % 1.11 % 0.89 %
Return on Average Shareholders' Equity 14.89 15.56 17.88 15.41 12.45
Efficiency Ratio 1 57.58 57.35 54.88 58.55 65.12
Net Interest Margin 2 2.80 2.85 2.86 2.85 2.77
 

1

 

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

2

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

 
 
Bank of Hawaii Corporation and Subsidiaries
Hawaii Economic Trends     Table 15  
    Eight Months Ended   Year Ended  
($ in millions; jobs in thousands)     August 31, 2016     December 31, 2015     December 31, 2014  
Hawaii Economic Trends            

State General Fund Revenues 1

$ 4,167.5 5.0 % $ 5,998.6 8.4 % $ 5,535.7 1.6 %

General Excise and Use Tax Revenue 1

$ 2,146.7 1.6 % $ 3,141.5 5.4 % $ 2,979.8 2.5 %
Jobs 2 660.9 658.8 643.7
                                                 
September 30, December 31,  
(spot rates)                           2016     2015     2014  

Unemployment 3

Statewide, seasonally adjusted 3.3 % 3.2 % 4.0 %
 
Oahu 3.0 2.7 3.5
Island of Hawaii 3.7 3.7 4.7
Maui 3.3 3.1 3.8
Kauai 3.3 3.5 4.3
                                                 
September 30, December 31,  
(percentage change, except months of inventory)         2016     2015     2014     2013  
Housing Trends (Single Family Oahu) 4
Median Home Price 5.2 % 3.7 % 3.8 % 4.8 %
Home Sales Volume (units) 4.8 % 5.2 % (0.8 ) % 4.6 %
Months of Inventory 2.9 2.6 2.6 2.7
                                                 
Monthly Visitor Arrivals, Percentage Change
(in thousands)                   Not Seasonally Adjusted     from Previous Year  
Tourism 5
 
August 31, 2016 780.7 3.1
July 31, 2016 835.4 2.1
June 30, 2016 800.3 4.2
May 31, 2016 718.9 1.3
April 30, 2016 700.6 3.4
March 31, 2016 786.3 0.8
February 29, 2016 688.8 4.1
January 31, 2016 721.0 6.2
December 31, 2015 794.2 3.7
November 30, 2015 661.4 3.7
October 31, 2015 692.9 4.8
September 30, 2015 652.6 4.7
August 31, 2015 757.5 3.1
July 31, 2015 818.5 5.9
June 30, 2015 767.9 6.0
May 31, 2015 709.7 9.3
April 30, 2015 677.8 2.3
March 31, 2015 780.1 7.0
February 28, 2015 661.7 2.3
January 31, 2015 678.9 (0.6 )
December 31, 2014 766.0 6.3
November 30, 2014 638.0 2.2
October 31, 2014 661.0 3.2
September 30, 2014 623.1 4.2
August 31, 2014 734.7 (1.9 )
July 31, 2014 772.8 2.0
June 30, 2014 724.5 1.1
May 31, 2014 649.1 1.8
April 30, 2014 662.6 (0.7 )
March 31, 2014 728.8 (5.2 )
February 28, 2014 646.8 (4.3 )
January 31, 2014 682.6 0.1
 

1

 

Source: Hawaii Department of Business, Economic Development & Tourism

2

Source: U. S. Bureau of Labor

3

Source: Hawaii Department of Labor and Industrial Relations, County jobs data not seasonally adjusted.

4

Source: Honolulu Board of REALTORS

5

Source: Hawaii Tourism Authority

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

Bank of Hawaii Corporation
Media Inquiries
Stafford Kiguchi, 808-694-8580
Mobile: 808-265-6367
Stafford.Kiguchi@boh.com
Investor/Analyst Inquiries
Cindy Wyrick, 808-694-8430
Cindy.Wyrick@boh.com