Diluted Earnings Per Common Share $1.32
Net Income $54.8 Million
Board of Directors Declares Dividend of $0.70 Per Common Share
HONOLULU--(BUSINESS WIRE)--Bank of Hawaii Corporation (NYSE: BOH) today reported diluted earnings per common share of $1.32 for the first quarter of 2022, compared with diluted earnings per common share of $1.55 in the previous quarter and $1.50 in the same quarter last year. Net income for the first quarter of 2022 was $54.8 million, down 14.1% from the fourth quarter of 2021 and down 8.5% from the first quarter of 2021.
“Bank of Hawaii had a good start to 2022 with solid operating performance," said Peter Ho, Chairman, President, and CEO. “We saw good continuing momentum in core loan and deposit growth and expansion in core net interest margin. Asset quality continued its stable trend, and capital and liquidity remain strong.”
Financial Highlights
The Company’s overall asset quality continued to remain strong during the first quarter of 2022.
Capital and Dividends
Conference Call Information
The Company will review its first quarter financial results today at 8:00 a.m. Hawaii Time (2:00 p.m. Eastern Time). The live call, including a slide presentation, will be accessible on the investor relations link of Bank of Hawaii Corporation'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" (as defined in the Private Securities Litigation Reform Act of 1995) that involve risks and uncertainties that could cause results to be materially different from expectations. Forecasts of our financial results and condition, expectations for our operations and business prospects, and our assumptions used in those forecasts and expectations are examples of certain of these forward-looking statements. 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, 2021 which was filed with the U.S. Securities and Exchange Commission. These forward-looking statements are not guarantees of future performance and speak only as of the date made, and, except as required by law, the Company undertakes no obligation to update or revise any forward-looking statements to reflect subsequent events, new information or future circumstances.
Bank of Hawaii Corporation is an independent regional financial services company serving businesses, consumers, and governments in Hawaii and the West Pacific. The Company's principal subsidiary, Bank of Hawai'i, 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 | ||||||||||||
March 31, | December 31, | March 31, | ||||||||||
(dollars in thousands, except per share amounts) | 2022 |
2021 |
2021 |
|||||||||
For the Period: | ||||||||||||
Operating Results | ||||||||||||
Net Interest Income | $ |
125,263 |
|
$ |
126,388 |
|
$ |
120,569 |
|
|||
Provision for Credit Losses |
|
(5,500 |
) |
|
(9,700 |
) |
|
(14,300 |
) |
|||
Total Noninterest Income |
|
43,551 |
|
|
42,574 |
|
|
42,970 |
|
|||
Total Noninterest Expense |
|
103,874 |
|
|
101,678 |
|
|
98,865 |
|
|||
Net Income |
|
54,834 |
|
|
63,837 |
|
|
59,949 |
|
|||
Basic Earnings Per Common Share |
|
1.33 |
|
|
1.56 |
|
|
1.51 |
|
|||
Diluted Earnings Per Common Share |
|
1.32 |
|
|
1.55 |
|
|
1.50 |
|
|||
Dividends Declared Per Common Share |
|
0.70 |
|
|
0.70 |
|
|
0.67 |
|
|||
Performance Ratios | ||||||||||||
Return on Average Assets |
|
0.97 |
|
% |
|
1.12 |
|
% |
|
1.15 |
|
% |
Return on Average Shareholders' Equity |
|
14.18 |
|
|
15.92 |
|
|
17.65 |
|
|||
Return on Average Common Equity |
|
15.44 |
|
|
17.40 |
|
|
17.65 |
|
|||
Efficiency Ratio 1 |
|
61.53 |
|
|
60.18 |
|
|
60.45 |
|
|||
Net Interest Margin 2 |
|
2.34 |
|
|
2.34 |
|
|
2.43 |
|
|||
Dividend Payout Ratio 3 |
|
52.63 |
|
|
44.87 |
|
|
44.37 |
|
|||
Average Shareholders' Equity to Average Assets |
|
6.87 |
|
|
7.02 |
|
|
6.51 |
|
|||
Average Balances | ||||||||||||
Average Loans and Leases | $ |
12,290,402 |
|
$ |
12,086,705 |
|
$ |
11,952,587 |
|
|||
Average Assets |
|
22,847,488 |
|
|
22,666,280 |
|
|
21,150,670 |
|
|||
Average Deposits |
|
20,426,076 |
|
|
20,222,470 |
|
|
18,665,222 |
|
|||
Average Shareholders' Equity |
|
1,568,725 |
|
|
1,590,600 |
|
|
1,377,272 |
|
|||
Per Share of Common Stock | ||||||||||||
Book Value | $ |
31.50 |
|
$ |
35.57 |
|
$ |
33.67 |
|
|||
Tangible Book Value |
|
30.71 |
|
|
34.78 |
|
|
32.89 |
|
|||
Market Value | ||||||||||||
Closing |
|
83.92 |
|
|
83.76 |
|
|
89.49 |
|
|||
High |
|
92.38 |
|
|
88.96 |
|
|
99.10 |
|
|||
Low |
|
79.60 |
|
|
78.73 |
|
|
75.65 |
|
|||
March 31, | December 31, | March 31, | ||||||||||
2022 |
2021 |
2021 |
||||||||||
As of Period End: | ||||||||||||
Balance Sheet Totals | ||||||||||||
Loans and Leases | $ |
12,544,492 |
|
$ |
12,259,076 |
|
$ |
12,140,703 |
|
|||
Total Assets |
|
23,000,317 |
|
|
22,784,941 |
|
|
21,947,271 |
|
|||
Total Deposits |
|
20,716,287 |
|
|
20,360,108 |
|
|
19,556,651 |
|
|||
Other Debt |
|
10,367 |
|
|
10,391 |
|
|
60,459 |
|
|||
Total Shareholders' Equity |
|
1,448,885 |
|
|
1,611,611 |
|
|
1,360,221 |
|
|||
Asset Quality | ||||||||||||
Non-Performing Assets | $ |
19,979 |
|
$ |
18,966 |
|
$ |
17,883 |
|
|||
Allowance for Credit Losses - Loans and Leases |
|
152,028 |
|
|
157,821 |
|
|
198,343 |
|
|||
Allowance to Loans and Leases Outstanding 4 |
|
1.21 |
|
% |
|
1.29 |
|
% |
|
1.63 |
|
% |
Capital Ratios 5 | ||||||||||||
Common Equity Tier 1 Capital Ratio |
|
11.83 |
|
% |
|
12.12 |
|
% |
|
12.35 |
|
% |
Tier 1 Capital Ratio |
|
13.22 |
|
|
13.56 |
|
|
12.35 |
|
|||
Total Capital Ratio |
|
14.41 |
|
|
14.81 |
|
|
13.61 |
|
|||
Tier 1 Leverage Ratio |
|
7.30 |
|
|
7.32 |
|
|
6.61 |
|
|||
Total Shareholders' Equity to Total Assets |
|
6.30 |
|
|
7.07 |
|
|
6.20 |
|
|||
Tangible Common Equity to Tangible Assets 6 |
|
5.39 |
|
|
6.15 |
|
|
6.06 |
|
|||
Tangible Common Equity to Risk-Weighted Assets 6 |
|
9.77 |
|
|
11.44 |
|
|
11.78 |
|
|||
Non-Financial Data | ||||||||||||
Full-Time Equivalent Employees |
|
2,084 |
|
|
2,056 |
|
|
2,058 |
|
|||
Branches |
|
54 |
|
|
54 |
|
|
63 |
|
|||
ATMs |
|
307 |
|
|
307 |
|
|
361 |
|
|||
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 common share divided by basic earnings per common share. | ||||||||||||
4 The numerator comprises the Allowance for Credit Losses - Loans and Leases. | ||||||||||||
5 Regulatory capital ratios as of March 31, 2022 are preliminary. | ||||||||||||
6 Tangible common equity to tangible assets and tangible common equity to risk-weighted assets are Non-GAAP financial measures. Tangible common equity is defined by the Company as common shareholders' equity minus goodwill. See Table 2 "Reconciliation of Non-GAAP Financial Measures". |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||||
Reconciliation of Non-GAAP Financial Measures | Table 2 | |||||||||||||
March 31, | December 31, | March 31, | ||||||||||||
(dollars in thousands) | 2022 |
2021 |
2021 |
|||||||||||
Total Shareholders' Equity | $ |
1,448,885 |
|
$ |
1,611,611 |
|
$ |
1,360,221 |
|
|||||
Less: Preferred Stock |
|
180,000 |
|
|
180,000 |
|
|
- |
|
|||||
Goodwill |
|
31,517 |
|
|
31,517 |
|
|
31,517 |
|
|||||
Tangible Common Equity | $ |
1,237,368 |
|
$ |
1,400,094 |
|
$ |
1,328,704 |
|
|||||
Total Assets |
|
23,000,317 |
|
|
22,784,941 |
|
|
21,947,271 |
|
|||||
Less: Goodwill |
|
31,517 |
|
|
31,517 |
|
|
31,517 |
|
|||||
Tangible Assets | $ |
22,968,800 |
|
$ |
22,753,424 |
|
$ |
21,915,754 |
|
|||||
Risk-Weighted Assets, determined in accordance | ||||||||||||||
with prescribed regulatory requirements 1 | $ |
12,663,646 |
|
$ |
12,236,805 |
|
$ |
11,275,565 |
|
|||||
Total Shareholders' Equity to Total Assets |
|
6.30 |
% |
|
7.07 |
% |
|
6.20 |
% |
|||||
Tangible Common Equity to Tangible Assets (Non-GAAP) |
|
5.39 |
% |
|
6.15 |
% |
|
6.06 |
% |
|||||
Tier 1 Capital Ratio 1 |
|
13.22 |
% |
|
13.56 |
% |
|
12.35 |
% |
|||||
Tangible Common Equity to Risk-Weighted Assets (Non-GAAP) 1 |
|
9.77 |
% |
|
11.44 |
% |
|
11.78 |
% |
|||||
1 Regulatory capital ratios as of March 31, 2022 are preliminary. |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||
Consolidated Statements of Income | Table 3 | |||||||||||
Three Months Ended | ||||||||||||
March 31, | December 31, | March 31, | ||||||||||
(dollars in thousands, except per share amounts) | 2022 |
2021 |
2021 |
|||||||||
Interest Income | ||||||||||||
Interest and Fees on Loans and Leases | $ |
94,439 |
|
$ |
97,853 |
|
$ |
99,299 |
|
|||
Income on Investment Securities | ||||||||||||
Available-for-Sale |
|
17,100 |
|
|
15,850 |
|
|
15,837 |
|
|||
Held-to-Maturity |
|
18,701 |
|
|
18,325 |
|
|
13,300 |
|
|||
Deposits |
|
4 |
|
|
1 |
|
|
7 |
|
|||
Funds Sold |
|
127 |
|
|
104 |
|
|
137 |
|
|||
Other |
|
202 |
|
|
176 |
|
|
185 |
|
|||
Total Interest Income |
|
130,573 |
|
|
132,309 |
|
|
128,765 |
|
|||
Interest Expense | ||||||||||||
Deposits |
|
2,353 |
|
|
2,898 |
|
|
4,329 |
|
|||
Securities Sold Under Agreements to Repurchase |
|
2,772 |
|
|
2,834 |
|
|
3,533 |
|
|||
Funds Purchased |
|
2 |
|
|
6 |
|
|
1 |
|
|||
Other Debt |
|
183 |
|
|
183 |
|
|
333 |
|
|||
Total Interest Expense |
|
5,310 |
|
|
5,921 |
|
|
8,196 |
|
|||
Net Interest Income |
|
125,263 |
|
|
126,388 |
|
|
120,569 |
|
|||
Provision for Credit Losses |
|
(5,500 |
) |
|
(9,700 |
) |
|
(14,300 |
) |
|||
Net Interest Income After Provision for Credit Losses |
|
130,763 |
|
|
136,088 |
|
|
134,869 |
|
|||
Noninterest Income | ||||||||||||
Trust and Asset Management |
|
11,276 |
|
|
11,693 |
|
|
11,278 |
|
|||
Mortgage Banking |
|
2,740 |
|
|
2,908 |
|
|
5,862 |
|
|||
Service Charges on Deposit Accounts |
|
7,272 |
|
|
6,861 |
|
|
6,128 |
|
|||
Fees, Exchange, and Other Service Charges |
|
12,952 |
|
|
14,439 |
|
|
13,607 |
|
|||
Investment Securities Losses, Net |
|
(1,545 |
) |
|
(1,258 |
) |
|
(1,203 |
) |
|||
Annuity and Insurance |
|
791 |
|
|
876 |
|
|
702 |
|
|||
Bank-Owned Life Insurance |
|
2,349 |
|
|
1,907 |
|
|
1,917 |
|
|||
Other |
|
7,716 |
|
|
5,148 |
|
|
4,679 |
|
|||
Total Noninterest Income |
|
43,551 |
|
|
42,574 |
|
|
42,970 |
|
|||
Noninterest Expense | ||||||||||||
Salaries and Benefits |
|
59,924 |
|
|
59,434 |
|
|
56,251 |
|
|||
Net Occupancy |
|
9,826 |
|
|
9,028 |
|
|
9,090 |
|
|||
Net Equipment |
|
9,153 |
|
|
9,105 |
|
|
8,878 |
|
|||
Data Processing |
|
4,560 |
|
|
4,696 |
|
|
6,322 |
|
|||
Professional Fees |
|
3,258 |
|
|
3,427 |
|
|
3,406 |
|
|||
FDIC Insurance |
|
1,502 |
|
|
1,619 |
|
|
1,654 |
|
|||
Other |
|
15,651 |
|
|
14,369 |
|
|
13,264 |
|
|||
Total Noninterest Expense |
|
103,874 |
|
|
101,678 |
|
|
98,865 |
|
|||
Income Before Provision for Income Taxes |
|
70,440 |
|
|
76,984 |
|
|
78,974 |
|
|||
Provision for Income Taxes |
|
15,606 |
|
|
13,147 |
|
|
19,025 |
|
|||
Net Income | $ |
54,834 |
|
$ |
63,837 |
|
$ |
59,949 |
|
|||
Preferred Stock Dividends |
|
1,969 |
|
|
1,969 |
|
|
- |
|
|||
Net Income Available to Common Shareholders | $ |
52,865 |
|
$ |
61,868 |
|
$ |
59,949 |
|
|||
Basic Earnings Per Common Share | $ |
1.33 |
|
$ |
1.56 |
|
$ |
1.51 |
|
|||
Diluted Earnings Per Common Share | $ |
1.32 |
|
$ |
1.55 |
|
$ |
1.50 |
|
|||
Dividends Declared Per Common Share | $ |
0.70 |
|
$ |
0.70 |
|
$ |
0.67 |
|
|||
Basic Weighted Average Common Shares |
|
39,752,679 |
|
|
39,741,063 |
|
|
39,827,590 |
|
|||
Diluted Weighted Average Common Shares |
|
39,956,391 |
|
|
39,955,525 |
|
|
40,071,477 |
|
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||
Consolidated Statements of Comprehensive Income (Loss) | Table 4 | |||||||||||
Three Months Ended | ||||||||||||
March 31, | December 31, | March 31, | ||||||||||
(dollars in thousands) | 2022 |
2021 |
2021 |
|||||||||
Net Income | $ |
54,834 |
|
$ |
63,837 |
|
$ |
59,949 |
|
|||
Other Comprehensive Loss, Net of Tax: | ||||||||||||
Net Unrealized Losses on Investment Securities |
|
(180,124 |
) |
|
(26,244 |
) |
|
(50,050 |
) |
|||
Defined Benefit Plans |
|
353 |
|
|
8,430 |
|
|
441 |
|
|||
Other Comprehensive Loss |
|
(179,771 |
) |
|
(17,814 |
) |
|
(49,609 |
) |
|||
Comprehensive Income (Loss) | $ |
(124,937 |
) |
$ |
46,023 |
|
$ |
10,340 |
|
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||
Consolidated Statements of Condition | Table 5 | |||||||||||
March 31, | December 31, | March 31, | ||||||||||
(dollars in thousands) | 2022 |
2021 |
2021 |
|||||||||
Assets | ||||||||||||
Interest-Bearing Deposits in Other Banks | $ |
2,488 |
|
$ |
2,571 |
|
$ |
4,506 |
|
|||
Funds Sold |
|
356,373 |
|
|
361,536 |
|
|
1,101,631 |
|
|||
Investment Securities | ||||||||||||
Available-for-Sale |
|
4,258,534 |
|
|
4,276,056 |
|
|
4,024,763 |
|
|||
Held-to-Maturity (Fair Value of $4,171,262; $4,646,619; $3,477,346) |
|
4,489,615 |
|
|
4,694,780 |
|
|
3,464,360 |
|
|||
Loans Held for Sale |
|
5,293 |
|
|
26,746 |
|
|
18,320 |
|
|||
Loans and Leases |
|
12,544,492 |
|
|
12,259,076 |
|
|
12,140,703 |
|
|||
Allowance for Credit Losses |
|
(152,028 |
) |
|
(157,821 |
) |
|
(198,343 |
) |
|||
Net Loans and Leases |
|
12,392,464 |
|
|
12,101,255 |
|
|
11,942,360 |
|
|||
Total Earning Assets |
|
21,504,767 |
|
|
21,462,944 |
|
|
20,555,940 |
|
|||
Cash and Due from Banks |
|
236,193 |
|
|
196,327 |
|
|
286,717 |
|
|||
Premises and Equipment, Net |
|
199,743 |
|
|
199,393 |
|
|
198,107 |
|
|||
Operating Lease Right-of-Use Assets |
|
93,563 |
|
|
95,621 |
|
|
97,750 |
|
|||
Accrued Interest Receivable |
|
45,392 |
|
|
45,242 |
|
|
47,917 |
|
|||
Foreclosed Real Estate |
|
2,332 |
|
|
2,332 |
|
|
2,332 |
|
|||
Mortgage Servicing Rights |
|
23,968 |
|
|
22,251 |
|
|
22,320 |
|
|||
Goodwill |
|
31,517 |
|
|
31,517 |
|
|
31,517 |
|
|||
Bank-Owned Life Insurance |
|
446,926 |
|
|
344,587 |
|
|
291,764 |
|
|||
Other Assets |
|
415,916 |
|
|
384,727 |
|
|
412,907 |
|
|||
Total Assets | $ |
23,000,317 |
|
$ |
22,784,941 |
|
$ |
21,947,271 |
|
|||
Liabilities | ||||||||||||
Deposits | ||||||||||||
Noninterest-Bearing Demand |
|
7,500,741 |
|
|
7,275,287 |
|
|
6,227,436 |
|
|||
Interest-Bearing Demand |
|
4,591,178 |
|
|
4,628,567 |
|
|
4,379,243 |
|
|||
Savings |
|
7,701,849 |
|
|
7,456,165 |
|
|
7,474,580 |
|
|||
Time |
|
922,519 |
|
|
1,000,089 |
|
|
1,475,392 |
|
|||
Total Deposits |
|
20,716,287 |
|
|
20,360,108 |
|
|
19,556,651 |
|
|||
Securities Sold Under Agreements to Repurchase |
|
450,490 |
|
|
450,490 |
|
|
600,490 |
|
|||
Other Debt |
|
10,367 |
|
|
10,391 |
|
|
60,459 |
|
|||
Operating Lease Liabilities |
|
101,274 |
|
|
103,210 |
|
|
105,820 |
|
|||
Retirement Benefits Payable |
|
38,008 |
|
|
38,494 |
|
|
50,687 |
|
|||
Accrued Interest Payable |
|
2,545 |
|
|
2,499 |
|
|
4,109 |
|
|||
Taxes Payable |
|
17,265 |
|
|
11,901 |
|
|
15,599 |
|
|||
Other Liabilities |
|
215,196 |
|
|
196,237 |
|
|
193,235 |
|
|||
Total Liabilities |
|
21,551,432 |
|
|
21,173,330 |
|
|
20,587,050 |
|
|||
Shareholders' Equity | ||||||||||||
Preferred Stock ($.01 par value; authorized 180,000 shares; | ||||||||||||
issued / outstanding: March 31, 2022 and December 31, 2021 - 180,000) |
|
180,000 |
|
|
180,000 |
|
|
- |
|
|||
Common Stock ($.01 par value; authorized 500,000,000 shares; | ||||||||||||
issued / outstanding: March 31, 2022 - 58,717,811 / 40,288,365; | ||||||||||||
December 31, 2021 - 58,554,669 / 40,253,193; and March 31, 2021 - 58,553,365 / 40,394,234) |
|
582 |
|
|
581 |
|
|
580 |
|
|||
Capital Surplus |
|
607,061 |
|
|
602,508 |
|
|
594,804 |
|
|||
Accumulated Other Comprehensive Loss |
|
(246,153 |
) |
|
(66,382 |
) |
|
(41,787 |
) |
|||
Retained Earnings |
|
1,974,790 |
|
|
1,950,375 |
|
|
1,844,057 |
|
|||
Treasury Stock, at Cost (Shares: March 31, 2022 - 18,429,446; December 31, 2021 - 18,301,476; | ||||||||||||
and March 31, 2021 - 18,159,131) |
|
(1,067,395 |
) |
|
(1,055,471 |
) |
|
(1,037,433 |
) |
|||
Total Shareholders' Equity |
|
1,448,885 |
|
|
1,611,611 |
|
|
1,360,221 |
|
|||
Total Liabilities and Shareholders' Equity | $ |
23,000,317 |
|
$ |
22,784,941 |
|
$ |
21,947,271 |
|
Bank of Hawaii Corporation and Subsidiaries | |||||||||||||||||||||
Consolidated Statements of Shareholders' Equity | Table 6 | ||||||||||||||||||||
|
|
|
|
|
Accum. |
|
|
|
|||||||||||||
|
|
|
|
|
Other |
|
|
|
|||||||||||||
|
|
|
|
|
Compre- |
|
|
|
|||||||||||||
Preferred |
|
Common |
|
|
hensive |
|
|
|
|||||||||||||
Shares |
Preferred |
Shares |
Common |
Capital |
Income |
Retained |
Treasury |
|
|||||||||||||
(dollars in thousands) | Outstanding |
Stock |
Outstanding |
Stock |
Surplus |
(Loss) |
Earnings |
Stock |
Total |
||||||||||||
Balance as of December 31, 2021 | 180,000 |
$ |
180,000 |
40,253,193 |
|
$ |
581 |
$ |
602,508 |
$ |
(66,382 |
) |
$ |
1,950,375 |
|
$ |
(1,055,471 |
) |
$ |
1,611,611 |
|
Net Income | - |
|
- |
- |
|
|
- |
|
- |
|
- |
|
|
54,834 |
|
|
- |
|
|
54,834 |
|
Other Comprehensive Loss | - |
|
- |
- |
|
|
- |
|
- |
|
(179,771 |
) |
|
- |
|
|
- |
|
|
(179,771 |
) |
Share-Based Compensation | - |
|
- |
- |
|
|
- |
|
4,010 |
|
- |
|
|
- |
|
|
- |
|
|
4,010 |
|
Common Stock Issued under Purchase and | |||||||||||||||||||||
Equity Compensation Plans | - |
|
- |
197,783 |
|
|
1 |
|
543 |
|
- |
|
|
(185 |
) |
|
2,036 |
|
|
2,395 |
|
Common Stock Repurchased | - |
|
- |
(162,611 |
) |
|
- |
|
- |
|
- |
|
|
- |
|
|
(13,960 |
) |
|
(13,960 |
) |
Cash Dividends Declared Common Stock | |||||||||||||||||||||
($0.70 per share) | - |
|
- |
- |
|
|
- |
|
- |
|
- |
|
|
(28,265 |
) |
|
- |
|
|
(28,265 |
) |
Cash Dividends Declared Preferred Stock | - |
|
- |
- |
|
|
- |
|
- |
|
- |
|
|
(1,969 |
) |
|
- |
|
|
(1,969 |
) |
Balance as of March 31, 2022 | 180,000 |
$ |
180,000 |
40,288,365 |
|
$ |
582 |
$ |
607,061 |
$ |
(246,153 |
) |
$ |
1,974,790 |
|
$ |
(1,067,395 |
) |
$ |
1,448,885 |
|
Balance as of December 31, 2020 | - |
|
- |
40,119,312 |
|
|
580 |
|
591,360 |
|
7,822 |
|
|
1,811,979 |
|
|
(1,037,234 |
) |
|
1,374,507 |
|
Net Income | - |
|
- |
- |
|
|
- |
|
- |
|
- |
|
|
59,949 |
|
|
- |
|
|
59,949 |
|
Other Comprehensive Loss | - |
|
- |
- |
|
|
- |
|
- |
|
(49,609 |
) |
|
- |
|
|
- |
|
|
(49,609 |
) |
Share-Based Compensation | - |
|
- |
- |
|
|
- |
|
2,780 |
|
- |
|
|
- |
|
|
- |
|
|
2,780 |
|
Common Stock Issued under Purchase and | |||||||||||||||||||||
Equity Compensation Plans | - |
|
- |
310,905 |
|
|
- |
|
664 |
|
- |
|
|
(845 |
) |
|
2,990 |
|
|
2,809 |
|
Common Stock Repurchased | - |
|
- |
(35,983 |
) |
|
- |
|
- |
|
- |
|
|
- |
|
|
(3,189 |
) |
|
(3,189 |
) |
Cash Dividends Declared Common Stock | |||||||||||||||||||||
($0.67 per share) | - |
|
- |
- |
|
|
- |
|
- |
|
- |
|
|
(27,026 |
) |
|
- |
|
|
(27,026 |
) |
Balance as of March 31, 2021 | - |
$ |
- |
40,394,234 |
|
$ |
580 |
$ |
594,804 |
$ |
(41,787 |
) |
$ |
1,844,057 |
|
$ |
(1,037,433 |
) |
$ |
1,360,221 |
|
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||||||||
Average Balances and Interest Rates - Taxable-Equivalent Basis 1 | Table 7 | |||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||
March 31, 2022 | December 31, 2021 | March 31, 2021 | ||||||||||||||||
Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ | ||||||||||
(dollars in millions) | Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | |||||||||
Earning Assets | ||||||||||||||||||
Interest-Bearing Deposits in Other Banks | $ |
3.4 |
$ |
- |
0.45 |
% |
$ |
2.2 |
$ |
- |
0.05 |
% |
$ |
3.2 |
$ |
- |
0.93 |
% |
Funds Sold |
|
238.5 |
|
0.1 |
0.21 |
|
273.2 |
|
0.1 |
0.15 |
|
550.6 |
|
0.1 |
0.10 |
|||
Investment Securities | ||||||||||||||||||
Available-for-Sale | ||||||||||||||||||
Taxable |
|
4,399.9 |
|
17.1 |
1.56 |
|
4,308.6 |
|
15.8 |
1.47 |
|
4,007.9 |
|
15.8 |
1.57 |
|||
Non-Taxable |
|
3.0 |
|
- |
1.93 |
|
5.8 |
|
0.1 |
3.67 |
|
12.3 |
|
0.1 |
4.27 |
|||
Held-to-Maturity | ||||||||||||||||||
Taxable |
|
4,567.4 |
|
18.6 |
1.63 |
|
4,757.4 |
|
18.1 |
1.52 |
|
3,385.8 |
|
13.1 |
1.55 |
|||
Non-Taxable |
|
35.8 |
|
0.2 |
2.10 |
|
58.0 |
|
0.3 |
2.31 |
|
38.1 |
|
0.2 |
2.55 |
|||
Total Investment Securities |
|
9,006.1 |
|
35.9 |
1.59 |
|
9,129.8 |
|
34.3 |
1.50 |
|
7,444.1 |
|
29.2 |
1.57 |
|||
Loans Held for Sale |
|
13.7 |
|
0.1 |
2.78 |
|
20.8 |
|
0.1 |
2.85 |
|
26.2 |
|
0.2 |
2.76 |
|||
Loans and Leases 2 | ||||||||||||||||||
Commercial and Industrial |
|
1,421.9 |
|
10.8 |
3.08 |
|
1,478.0 |
|
14.6 |
3.92 |
|
1,904.5 |
|
14.3 |
3.05 |
|||
Commercial Mortgage |
|
3,158.8 |
|
21.7 |
2.80 |
|
3,075.1 |
|
22.2 |
2.86 |
|
2,846.0 |
|
21.3 |
3.04 |
|||
Construction |
|
227.6 |
|
2.1 |
3.68 |
|
246.8 |
|
2.2 |
3.50 |
|
264.1 |
|
2.3 |
3.48 |
|||
Commercial Lease Financing |
|
98.8 |
|
0.4 |
1.45 |
|
107.4 |
|
0.3 |
1.12 |
|
106.4 |
|
0.4 |
1.43 |
|||
Residential Mortgage |
|
4,343.3 |
|
34.9 |
3.21 |
|
4,293.6 |
|
33.9 |
3.16 |
|
4,146.6 |
|
35.9 |
3.46 |
|||
Home Equity |
|
1,898.9 |
|
13.3 |
2.83 |
|
1,757.8 |
|
12.8 |
2.88 |
|
1,594.1 |
|
12.6 |
3.20 |
|||
Automobile |
|
737.4 |
|
5.9 |
3.23 |
|
730.2 |
|
6.1 |
3.34 |
|
708.3 |
|
6.1 |
3.51 |
|||
Other 3 |
|
403.7 |
|
5.5 |
5.47 |
|
397.8 |
|
5.8 |
5.79 |
|
382.6 |
|
6.4 |
6.75 |
|||
Total Loans and Leases |
|
12,290.4 |
|
94.6 |
3.10 |
|
12,086.7 |
|
97.9 |
3.22 |
|
11,952.6 |
|
99.3 |
3.35 |
|||
Other |
|
36.7 |
|
0.2 |
2.21 |
|
34.4 |
|
0.2 |
2.05 |
|
33.4 |
|
0.2 |
2.21 |
|||
Total Earning Assets 4 |
|
21,588.8 |
|
130.9 |
2.44 |
|
21,547.1 |
|
132.6 |
2.45 |
|
20,010.1 |
|
129.0 |
2.60 |
|||
Cash and Due from Banks |
|
233.3 |
|
231.3 |
|
270.7 |
||||||||||||
Other Assets |
|
1,025.4 |
|
887.9 |
|
869.9 |
||||||||||||
Total Assets | $ |
22,847.5 |
$ |
22,666.3 |
$ |
21,150.7 |
||||||||||||
Interest-Bearing Liabilities | ||||||||||||||||||
Interest-Bearing Deposits | ||||||||||||||||||
Demand |
|
4,655.4 |
|
0.5 |
0.04 |
|
4,685.7 |
|
0.7 |
0.06 |
|
4,186.4 |
|
0.6 |
0.06 |
|||
Savings |
|
7,540.6 |
|
1.1 |
0.06 |
|
7,443.2 |
|
1.2 |
0.06 |
|
7,016.6 |
|
1.5 |
0.09 |
|||
Time |
|
971.5 |
|
0.8 |
0.34 |
|
1,019.2 |
|
1.0 |
0.40 |
|
1,630.0 |
|
2.2 |
0.56 |
|||
Total Interest-Bearing Deposits |
|
13,167.5 |
|
2.4 |
0.07 |
|
13,148.1 |
|
2.9 |
0.09 |
|
12,833.0 |
|
4.3 |
0.14 |
|||
Short-Term Borrowings |
|
6.8 |
|
- |
0.11 |
|
18.5 |
|
- |
0.13 |
|
2.4 |
|
- |
0.09 |
|||
Securities Sold Under Agreements to Repurchase |
|
450.5 |
|
2.8 |
2.46 |
|
450.5 |
|
2.8 |
2.46 |
|
600.5 |
|
3.6 |
2.35 |
|||
Other Debt |
|
10.4 |
|
0.2 |
7.05 |
|
10.4 |
|
0.2 |
7.05 |
|
60.5 |
|
0.3 |
2.22 |
|||
Total Interest-Bearing Liabilities |
|
13,635.2 |
|
5.4 |
0.16 |
|
13,627.5 |
|
5.9 |
0.17 |
|
13,496.4 |
|
8.2 |
0.24 |
|||
Net Interest Income | $ |
125.5 |
$ |
126.7 |
$ |
120.8 |
||||||||||||
Interest Rate Spread | 2.28 |
% |
2.28 |
% |
2.36 |
% |
||||||||||||
Net Interest Margin | 2.34 |
% |
2.34 |
% |
2.43 |
% |
||||||||||||
Noninterest-Bearing Demand Deposits |
|
7,258.6 |
|
7,074.4 |
|
5,832.2 |
||||||||||||
Other Liabilities |
|
385.0 |
|
373.8 |
|
444.8 |
||||||||||||
Shareholders' Equity |
|
1,568.7 |
|
1,590.6 |
|
1,377.3 |
||||||||||||
Total Liabilities and Shareholders' Equity | $ |
22,847.5 |
$ |
22,666.3 |
$ |
21,150.7 |
||||||||||||
1 Due to rounding, the amounts presented in this table may not tie to other amounts presented elsewhere in this report. | ||||||||||||||||||
2 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. | ||||||||||||||||||
3 Comprised of other consumer revolving credit, installment, and consumer lease financing. | ||||||||||||||||||
4 Interest income includes taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 21%, of $254,000, $280,000, and $252,000 for the three months ended March 31, 2022, December 31, 2021, and March 31, 2021, respectively. |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||
Analysis of Change in Net Interest Income - Taxable-Equivalent Basis | Table 8a | |||||||||||
Three Months Ended March 31, 2022 | ||||||||||||
Compared to December 31, 2021 | ||||||||||||
(dollars in millions) | Volume 1 | Rate 1 | Total | |||||||||
Change in Interest Income: | ||||||||||||
Investment Securities | ||||||||||||
Available-for-Sale | ||||||||||||
Taxable | $ |
0.3 |
|
$ |
1.0 |
|
$ |
1.3 |
|
|||
Non-Taxable |
|
(0.1 |
) |
|
- |
|
|
(0.1 |
) |
|||
Held-to-Maturity | ||||||||||||
Taxable |
|
(0.7 |
) |
|
1.2 |
|
|
0.5 |
|
|||
Non-Taxable |
|
(0.1 |
) |
|
- |
|
|
(0.1 |
) |
|||
Total Investment Securities |
|
(0.6 |
) |
|
2.2 |
|
|
1.6 |
|
|||
Loans and Leases | ||||||||||||
Commercial and Industrial |
|
(2.3 |
) |
|
(1.5 |
) |
|
(3.8 |
) |
|||
Commercial Mortgage |
|
0.3 |
|
|
(0.8 |
) |
|
(0.5 |
) |
|||
Construction |
|
(0.2 |
) |
|
0.1 |
|
|
(0.1 |
) |
|||
Commercial Lease Financing |
|
- |
|
|
0.1 |
|
|
0.1 |
|
|||
Residential Mortgage |
|
0.4 |
|
|
0.6 |
|
|
1.0 |
|
|||
Home Equity |
|
0.8 |
|
|
(0.3 |
) |
|
0.5 |
|
|||
Automobile |
|
0.1 |
|
|
(0.3 |
) |
|
(0.2 |
) |
|||
Other 2 |
|
0.1 |
|
|
(0.4 |
) |
|
(0.3 |
) |
|||
Total Loans and Leases |
|
(0.8 |
) |
|
(2.5 |
) |
|
(3.3 |
) |
|||
Total Change in Interest Income |
|
(1.4 |
) |
|
(0.3 |
) |
|
(1.7 |
) |
|||
Change in Interest Expense: | ||||||||||||
Interest-Bearing Deposits | ||||||||||||
Demand |
|
- |
|
|
(0.2 |
) |
|
(0.2 |
) |
|||
Savings |
|
- |
|
|
(0.1 |
) |
|
(0.1 |
) |
|||
Time |
|
(0.1 |
) |
|
(0.1 |
) |
|
(0.2 |
) |
|||
Total Interest-Bearing Deposits |
|
(0.1 |
) |
|
(0.4 |
) |
|
(0.5 |
) |
|||
Securities Sold Under Agreements to Repurchase |
|
0.1 |
|
|
(0.1 |
) |
|
- |
|
|||
Total Change in Interest Expense |
|
- |
|
|
(0.5 |
) |
|
(0.5 |
) |
|||
Change in Net Interest Income | $ |
(1.4 |
) |
$ |
0.2 |
|
$ |
(1.2 |
) |
|||
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 March 31, 2022 | ||||||||||||
Compared to March 31, 2021 | ||||||||||||
(dollars in millions) | Volume 1 | Rate 1 | Total | |||||||||
Change in Interest Income: | ||||||||||||
Funds Sold | $ |
(0.1 |
) |
$ |
0.1 |
|
$ |
- |
|
|||
Investment Securities | ||||||||||||
Available-for-Sale | ||||||||||||
Taxable |
|
1.5 |
|
|
(0.2 |
) |
|
1.3 |
|
|||
Non-Taxable |
|
(0.1 |
) |
|
- |
|
|
(0.1 |
) |
|||
Held-to-Maturity | ||||||||||||
Taxable |
|
4.8 |
|
|
0.7 |
|
|
5.5 |
|
|||
Total Investment Securities |
|
6.2 |
|
|
0.5 |
|
|
6.7 |
|
|||
Loans Held for Sale |
|
(0.1 |
) |
|
- |
|
|
(0.1 |
) |
|||
Loans and Leases | ||||||||||||
Commercial and Industrial |
|
(6.0 |
) |
|
2.5 |
|
|
(3.5 |
) |
|||
Commercial Mortgage |
|
2.2 |
|
|
(1.8 |
) |
|
0.4 |
|
|||
Construction |
|
(0.3 |
) |
|
0.1 |
|
|
(0.2 |
) |
|||
Commercial Lease Financing |
|
0.1 |
|
|
(0.1 |
) |
|
- |
|
|||
Residential Mortgage |
|
1.7 |
|
|
(2.7 |
) |
|
(1.0 |
) |
|||
Home Equity |
|
2.2 |
|
|
(1.5 |
) |
|
0.7 |
|
|||
Automobile |
|
0.3 |
|
|
(0.5 |
) |
|
(0.2 |
) |
|||
Other 2 |
|
0.3 |
|
|
(1.2 |
) |
|
(0.9 |
) |
|||
Total Loans and Leases |
|
0.5 |
|
|
(5.2 |
) |
|
(4.7 |
) |
|||
Total Change in Interest Income |
|
6.5 |
|
|
(4.6 |
) |
|
1.9 |
|
|||
Change in Interest Expense: | ||||||||||||
Interest-Bearing Deposits | ||||||||||||
Demand |
|
0.1 |
|
|
(0.2 |
) |
|
(0.1 |
) |
|||
Savings |
|
0.1 |
|
|
(0.5 |
) |
|
(0.4 |
) |
|||
Time |
|
(0.7 |
) |
|
(0.7 |
) |
|
(1.4 |
) |
|||
Total Interest-Bearing Deposits |
|
(0.5 |
) |
|
(1.4 |
) |
|
(1.9 |
) |
|||
Securities Sold Under Agreements to Repurchase |
|
(1.0 |
) |
|
0.2 |
|
|
(0.8 |
) |
|||
Other Debt |
|
(0.4 |
) |
|
0.3 |
|
|
(0.1 |
) |
|||
Total Change in Interest Expense |
|
(1.9 |
) |
|
(0.9 |
) |
|
(2.8 |
) |
|||
Change in Net Interest Income | $ |
8.4 |
|
$ |
(3.7 |
) |
$ |
4.7 |
|
|||
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. |
Bank of Hawaii Corporation and Subsidiaries | |||||||||
Salaries and Benefits | Table 9 | ||||||||
Three Months Ended | |||||||||
March 31, | December 31, | March 31, | |||||||
(dollars in thousands) | 2022 |
2021 |
2021 |
||||||
Salaries | $ |
34,932 |
$ |
35,758 |
$ |
31,569 |
|||
Incentive Compensation |
|
6,111 |
|
6,699 |
|
5,914 |
|||
Share-Based Compensation |
|
3,799 |
|
3,396 |
|
2,584 |
|||
Commission Expense |
|
1,641 |
|
2,094 |
|
2,436 |
|||
Retirement and Other Benefits |
|
4,693 |
|
4,661 |
|
5,517 |
|||
Payroll Taxes |
|
4,944 |
|
2,585 |
|
3,968 |
|||
Medical, Dental, and Life Insurance |
|
3,234 |
|
3,981 |
|
2,424 |
|||
Separation Expense |
|
570 |
|
260 |
|
1,839 |
|||
Total Salaries and Benefits | $ |
59,924 |
$ |
59,434 |
$ |
56,251 |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||
Loan and Lease Portfolio Balances | Table 10 | |||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||
(dollars in thousands) | 2022 |
2021 |
2021 |
2021 |
2021 |
|||||
Commercial | ||||||||||
Commercial and Industrial | $ |
1,354,757 |
$ |
1,361,921 |
$ |
1,325,446 |
$ |
1,257,305 |
$ |
1,288,496 |
PPP 1 |
|
57,809 |
|
126,779 |
|
268,480 |
|
513,513 |
|
725,485 |
Commercial Mortgage |
|
3,257,689 |
|
3,152,130 |
|
2,994,520 |
|
2,944,435 |
|
2,859,246 |
Construction |
|
248,363 |
|
220,254 |
|
296,052 |
|
277,393 |
|
281,164 |
Lease Financing |
|
98,107 |
|
105,108 |
|
107,526 |
|
110,500 |
|
104,980 |
Total Commercial |
|
5,016,725 |
|
4,966,192 |
|
4,992,024 |
|
5,103,146 |
|
5,259,371 |
Consumer | ||||||||||
Residential Mortgage |
|
4,405,718 |
|
4,309,602 |
|
4,272,540 |
|
4,264,180 |
|
4,216,976 |
Home Equity |
|
1,958,285 |
|
1,836,588 |
|
1,680,229 |
|
1,594,781 |
|
1,577,500 |
Automobile |
|
742,934 |
|
736,565 |
|
727,234 |
|
714,729 |
|
710,407 |
Other 2 |
|
420,830 |
|
410,129 |
|
400,723 |
|
364,542 |
|
376,449 |
Total Consumer |
|
7,527,767 |
|
7,292,884 |
|
7,080,726 |
|
6,938,232 |
|
6,881,332 |
Total Loans and Leases | $ |
12,544,492 |
$ |
12,259,076 |
$ |
12,072,750 |
$ |
12,041,378 |
$ |
12,140,703 |
Deposits | ||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||
(dollars in thousands) | 2022 |
2021 |
2021 |
2021 |
2021 |
|||||
Consumer | $ |
10,654,192 |
$ |
10,438,844 |
$ |
10,150,199 |
$ |
9,848,285 |
$ |
9,746,713 |
Commercial |
|
8,818,477 |
|
8,641,932 |
|
8,767,733 |
|
8,675,909 |
|
8,241,102 |
Public and Other |
|
1,243,618 |
|
1,279,332 |
|
1,575,746 |
|
1,645,515 |
|
1,568,836 |
Total Deposits | $ |
20,716,287 |
$ |
20,360,108 |
$ |
20,493,678 |
$ |
20,169,709 |
$ |
19,556,651 |
1 The PPP amounts presented, which are reported net of deferred costs and fees, were previously included as a component of the Commercial and Industrial loan class. | ||||||||||
2 Comprised of other revolving credit, installment, and lease financing. |
Bank of Hawaii Corporation and Subsidiaries | |||||||||||||||
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More | Table 11 | ||||||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | |||||||||||
(dollars in thousands) | 2022 |
2021 |
2021 |
2021 |
2021 |
||||||||||
Non-Performing Assets | |||||||||||||||
Non-Accrual Loans and Leases | |||||||||||||||
Commercial | |||||||||||||||
Commercial and Industrial | $ |
99 |
|
$ |
243 |
|
$ |
209 |
|
$ |
258 |
|
$ |
293 |
|
Commercial Mortgage |
|
8,065 |
|
|
8,205 |
|
|
8,309 |
|
|
8,413 |
|
|
8,503 |
|
Total Commercial |
|
8,164 |
|
|
8,448 |
|
|
8,518 |
|
|
8,671 |
|
|
8,796 |
|
Consumer | |||||||||||||||
Residential Mortgage |
|
3,845 |
|
|
3,305 |
|
|
4,348 |
|
|
2,437 |
|
|
1,804 |
|
Home Equity |
|
5,638 |
|
|
4,881 |
|
|
5,422 |
|
|
5,534 |
|
|
4,951 |
|
Total Consumer |
|
9,483 |
|
|
8,186 |
|
|
9,770 |
|
|
7,971 |
|
|
6,755 |
|
Total Non-Accrual Loans and Leases |
|
17,647 |
|
|
16,634 |
|
|
18,288 |
|
|
16,642 |
|
|
15,551 |
|
Foreclosed Real Estate |
|
2,332 |
|
|
2,332 |
|
|
2,332 |
|
|
2,332 |
|
|
2,332 |
|
Total Non-Performing Assets | $ |
19,979 |
|
$ |
18,966 |
|
$ |
20,620 |
|
$ |
18,974 |
|
$ |
17,883 |
|
Accruing Loans and Leases Past Due 90 Days or More | |||||||||||||||
Commercial | |||||||||||||||
Commercial and Industrial |
|
22 |
|
|
- |
|
|
- |
|
|
- |
|
|
9 |
|
Total Commercial |
|
22 |
|
|
- |
|
|
- |
|
|
- |
|
|
9 |
|
Consumer | |||||||||||||||
Residential Mortgage |
|
4,113 |
|
|
3,159 |
|
|
4,776 |
|
|
4,069 |
|
|
4,069 |
|
Home Equity |
|
2,722 |
|
|
3,456 |
|
|
2,946 |
|
|
4,498 |
|
|
4,906 |
|
Automobile |
|
504 |
|
|
729 |
|
|
395 |
|
|
277 |
|
|
604 |
|
Other 1 |
|
649 |
|
|
426 |
|
|
593 |
|
|
434 |
|
|
828 |
|
Total Consumer |
|
7,988 |
|
|
7,770 |
|
|
8,710 |
|
|
9,278 |
|
|
10,407 |
|
Total Accruing Loans and Leases Past Due 90 Days or More | $ |
8,010 |
|
$ |
7,770 |
|
$ |
8,710 |
|
$ |
9,278 |
|
$ |
10,416 |
|
Restructured Loans on Accrual Status | |||||||||||||||
and Not Past Due 90 Days or More | $ |
54,136 |
|
$ |
60,519 |
|
$ |
62,787 |
|
$ |
74,926 |
|
$ |
74,216 |
|
Total Loans and Leases | $ |
12,544,492 |
|
$ |
12,259,076 |
|
$ |
12,072,750 |
|
$ |
12,041,378 |
|
$ |
12,140,703 |
|
Ratio of Non-Accrual Loans and Leases to Total Loans and Leases |
|
0.14 |
% |
|
0.14 |
% |
|
0.15 |
% |
|
0.14 |
% |
|
0.13 |
% |
Ratio of Non-Performing Assets to Total Loans and Leases | |||||||||||||||
and Foreclosed Real Estate |
|
0.16 |
% |
|
0.15 |
% |
|
0.17 |
% |
|
0.16 |
% |
|
0.15 |
% |
Ratio of Commercial Non-Performing Assets to Total Commercial Loans | |||||||||||||||
and Leases and Commercial Foreclosed Real Estate |
|
0.16 |
% |
|
0.17 |
% |
|
0.17 |
% |
|
0.17 |
% |
|
0.17 |
% |
Ratio of Consumer Non-Performing Assets to Total Consumer Loans | |||||||||||||||
and Leases and Consumer Foreclosed Real Estate |
|
0.16 |
% |
|
0.14 |
% |
|
0.17 |
% |
|
0.15 |
% |
|
0.13 |
% |
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 |
|
0.22 |
% |
|
0.22 |
% |
|
0.24 |
% |
|
0.23 |
% |
|
0.23 |
% |
Quarter to Quarter Changes in Non-Performing Assets | |||||||||||||||
Balance at Beginning of Quarter | $ |
18,966 |
|
$ |
20,620 |
|
$ |
18,974 |
|
$ |
17,883 |
|
$ |
18,481 |
|
Additions |
|
2,243 |
|
|
357 |
|
|
3,171 |
|
|
2,229 |
|
|
2,992 |
|
Reductions | |||||||||||||||
Payments |
|
(1,230 |
) |
|
(972 |
) |
|
(889 |
) |
|
(722 |
) |
|
(2,481 |
) |
Return to Accrual Status |
|
- |
|
|
(1,038 |
) |
|
(606 |
) |
|
(416 |
) |
|
(1,014 |
) |
Charge-offs/Write-downs |
|
- |
|
|
(1 |
) |
|
(30 |
) |
|
- |
|
|
(95 |
) |
Total Reductions |
|
(1,230 |
) |
|
(2,011 |
) |
|
(1,525 |
) |
|
(1,138 |
) |
|
(3,590 |
) |
Balance at End of Quarter | $ |
19,979 |
|
$ |
18,966 |
|
$ |
20,620 |
|
$ |
18,974 |
|
$ |
17,883 |
|
1 Comprised of other revolving credit, installment, and lease financing. |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||
Reserve for Credit Losses | Table 12 | |||||||||||
Three Months Ended | ||||||||||||
March 31, | December 31, | March 31, | ||||||||||
(dollars in thousands) | 2022 |
2021 |
2021 |
|||||||||
Balance at Beginning of Period | $ |
164,297 |
|
$ |
174,708 |
|
|
221,303 |
|
|||
Loans and Leases Charged-Off | ||||||||||||
Commercial | ||||||||||||
Commercial and Industrial |
|
(349 |
) |
|
(217 |
) |
|
(248 |
) |
|||
Consumer | ||||||||||||
Residential Mortgage |
|
- |
|
|
- |
|
|
(4 |
) |
|||
Home Equity |
|
(68 |
) |
|
(5 |
) |
|
(16 |
) |
|||
Automobile |
|
(1,530 |
) |
|
(1,045 |
) |
|
(2,109 |
) |
|||
Other 1 |
|
(1,961 |
) |
|
(2,007 |
) |
|
(3,914 |
) |
|||
Total Loans and Leases Charged-Off |
|
(3,908 |
) |
|
(3,274 |
) |
|
(6,291 |
) |
|||
Recoveries on Loans and Leases Previously Charged-Off | ||||||||||||
Commercial | ||||||||||||
Commercial and Industrial |
|
369 |
|
|
132 |
|
|
112 |
|
|||
Consumer | ||||||||||||
Residential Mortgage |
|
54 |
|
|
858 |
|
|
955 |
|
|||
Home Equity |
|
515 |
|
|
390 |
|
|
533 |
|
|||
Automobile |
|
739 |
|
|
476 |
|
|
919 |
|
|||
Other 1 |
|
745 |
|
|
746 |
|
|
856 |
|
|||
Total Recoveries on Loans and Leases Previously Charged-Off |
|
2,422 |
|
|
2,602 |
|
|
3,375 |
|
|||
Net Charged-Off - Loans and Leases |
|
(1,486 |
) |
|
(672 |
) |
|
(2,916 |
) |
|||
Net Charged-Off - Accrued Interest Receivable |
|
(47 |
) |
|
(39 |
) |
|
(308 |
) |
|||
Provision for Credit Losses: | ||||||||||||
Loans and Leases |
|
(4,307 |
) |
|
(9,427 |
) |
|
(14,993 |
) |
|||
Accrued Interest Receivable |
|
(367 |
) |
|
(214 |
) |
|
- |
|
|||
Unfunded Commitments |
|
(826 |
) |
|
(59 |
) |
|
693 |
|
|||
Balance at End of Period 2 | $ |
157,264 |
|
$ |
164,297 |
|
$ |
203,779 |
|
|||
Components | ||||||||||||
Allowance for Credit Losses - Loans and Leases |
|
152,028 |
|
|
157,821 |
|
|
198,343 |
|
|||
Allowance for Credit Losses - Accrued Interest Receivable |
|
- |
|
|
414 |
|
|
2,392 |
|
|||
Reserve for Unfunded Commitments |
|
5,236 |
|
|
6,062 |
|
|
3,044 |
|
|||
Total Reserve for Credit Losses | $ |
157,264 |
|
$ |
164,297 |
|
$ |
203,779 |
|
|||
Average Loans and Leases Outstanding | $ |
12,290,402 |
|
$ |
12,086,705 |
|
$ |
11,952,587 |
|
|||
Ratio of Net Loans and Leases Charged-Off to | ||||||||||||
Average Loans and Leases Outstanding (annualized) |
|
0.05 |
% |
|
0.02 |
% |
|
0.10 |
% |
|||
Ratio of Allowance for Credit Losses to Loans and Leases Outstanding 3 |
|
1.21 |
% |
|
1.29 |
% |
|
1.63 |
% |
|||
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. | ||||||||||||
3 The numerator comprises the Allowance for Credit Losses - Loans and Leases. |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||||||
Business Segments Selected Financial Information | Table 13 | |||||||||||||||
Consumer | Commercial | Treasury |
Consolidated |
|||||||||||||
(dollars in thousands) | Banking |
Banking |
and Other |
Total |
||||||||||||
Three Months Ended March 31, 2022 | ||||||||||||||||
Net Interest Income | $ |
70,235 |
|
$ |
46,349 |
|
$ |
8,679 |
|
$ |
125,263 |
|
||||
Provision for Credit Losses |
|
1,683 |
|
|
(197 |
) |
|
(6,986 |
) |
|
(5,500 |
) |
||||
Net Interest Income After Provision for Credit Losses |
|
68,552 |
|
|
46,546 |
|
|
15,665 |
|
|
130,763 |
|
||||
Noninterest Income |
|
31,969 |
|
|
10,198 |
|
|
1,384 |
|
|
43,551 |
|
||||
Noninterest Expense |
|
(81,698 |
) |
|
(18,669 |
) |
|
(3,507 |
) |
|
(103,874 |
) |
||||
Income Before Income Taxes |
|
18,823 |
|
|
38,075 |
|
|
13,542 |
|
|
70,440 |
|
||||
Provision for Income Taxes |
|
(4,710 |
) |
|
(9,197 |
) |
|
(1,699 |
) |
|
(15,606 |
) |
||||
Net Income | $ |
14,113 |
|
$ |
28,878 |
|
$ |
11,843 |
|
$ |
54,834 |
|
||||
Total Assets as of March 31, 2022 | $ |
7,900,273 |
|
$ |
5,174,115 |
|
$ |
9,925,929 |
|
$ |
23,000,317 |
|
||||
Three Months Ended March 31, 2021 | ||||||||||||||||
Net Interest Income | $ |
69,762 |
|
$ |
47,143 |
|
$ |
3,664 |
|
$ |
120,569 |
|
||||
Provision for Credit Losses |
|
2,866 |
|
|
50 |
|
|
(17,216 |
) |
|
(14,300 |
) |
||||
Net Interest Income After Provision for Credit Losses |
|
66,896 |
|
|
47,093 |
|
|
20,880 |
|
|
134,869 |
|
||||
Noninterest Income |
|
33,698 |
|
|
7,858 |
|
|
1,414 |
|
|
42,970 |
|
||||
Noninterest Expense |
|
(78,181 |
) |
|
(15,677 |
) |
|
(5,007 |
) |
|
(98,865 |
) |
||||
Income Before Income Taxes |
|
22,413 |
|
|
39,274 |
|
|
17,287 |
|
|
78,974 |
|
||||
Provision for Income Taxes |
|
(5,474 |
) |
|
(9,558 |
) |
|
(3,993 |
) |
|
(19,025 |
) |
||||
Net Income | $ |
16,939 |
|
$ |
29,716 |
|
$ |
13,294 |
|
$ |
59,949 |
|
||||
Total Assets as of March 31, 2021 | $ |
7,556,756 |
|
$ |
5,224,386 |
|
$ |
9,166,129 |
|
$ |
21,947,271 |
|
Bank of Hawaii Corporation and Subsidiaries | |||||||||||||||||||||
Selected Quarterly Financial Data | Table 14 | ||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | |||||||||||||||||
(dollars in thousands, except per share amounts) | 2022 |
2021 |
2021 |
2021 |
2021 |
||||||||||||||||
Quarterly Operating Results | |||||||||||||||||||||
Interest Income | |||||||||||||||||||||
Interest and Fees on Loans and Leases | $ |
94,439 |
|
$ |
97,853 |
|
$ |
100,570 |
|
$ |
100,894 |
|
$ |
99,299 |
|
||||||
Income on Investment Securities | |||||||||||||||||||||
Available-for-Sale |
|
17,100 |
|
|
15,850 |
|
|
16,396 |
|
|
16,467 |
|
|
15,837 |
|
||||||
Held-to-Maturity |
|
18,701 |
|
|
18,325 |
|
|
16,754 |
|
|
13,576 |
|
|
13,300 |
|
||||||
Deposits |
|
4 |
|
|
1 |
|
|
2 |
|
|
- |
|
|
7 |
|
||||||
Funds Sold |
|
127 |
|
|
104 |
|
|
382 |
|
|
260 |
|
|
137 |
|
||||||
Other |
|
202 |
|
|
176 |
|
|
159 |
|
|
182 |
|
|
185 |
|
||||||
Total Interest Income |
|
130,573 |
|
|
132,309 |
|
|
134,263 |
|
|
131,379 |
|
|
128,765 |
|
||||||
Interest Expense | |||||||||||||||||||||
Deposits |
|
2,353 |
|
|
2,898 |
|
|
3,837 |
|
|
4,152 |
|
|
4,329 |
|
||||||
Securities Sold Under Agreements to Repurchase |
|
2,772 |
|
|
2,834 |
|
|
3,423 |
|
|
3,470 |
|
|
3,533 |
|
||||||
Funds Purchased |
|
2 |
|
|
6 |
|
|
- |
|
|
- |
|
|
1 |
|
||||||
Other Debt |
|
183 |
|
|
183 |
|
|
184 |
|
|
243 |
|
|
333 |
|
||||||
Total Interest Expense |
|
5,310 |
|
|
5,921 |
|
|
7,444 |
|
|
7,865 |
|
|
8,196 |
|
||||||
Net Interest Income |
|
125,263 |
|
|
126,388 |
|
|
126,819 |
|
|
123,514 |
|
|
120,569 |
|
||||||
Provision for Credit Losses |
|
(5,500 |
) |
|
(9,700 |
) |
|
(10,400 |
) |
|
(16,100 |
) |
|
(14,300 |
) |
||||||
Net Interest Income After Provision for Credit Losses |
|
130,763 |
|
|
136,088 |
|
|
137,219 |
|
|
139,614 |
|
|
134,869 |
|
||||||
Noninterest Income | |||||||||||||||||||||
Trust and Asset Management |
|
11,276 |
|
|
11,693 |
|
|
11,415 |
|
|
11,682 |
|
|
11,278 |
|
||||||
Mortgage Banking |
|
2,740 |
|
|
2,908 |
|
|
3,136 |
|
|
3,058 |
|
|
5,862 |
|
||||||
Service Charges on Deposit Accounts |
|
7,272 |
|
|
6,861 |
|
|
6,510 |
|
|
6,065 |
|
|
6,128 |
|
||||||
Fees, Exchange, and Other Service Charges |
|
12,952 |
|
|
14,439 |
|
|
13,604 |
|
|
13,807 |
|
|
13,607 |
|
||||||
Investment Securities Gains (Losses), Net |
|
(1,545 |
) |
|
(1,258 |
) |
|
(1,259 |
) |
|
2,423 |
|
|
(1,203 |
) |
||||||
Annuity and Insurance |
|
791 |
|
|
876 |
|
|
735 |
|
|
911 |
|
|
702 |
|
||||||
Bank-Owned Life Insurance |
|
2,349 |
|
|
1,907 |
|
|
1,897 |
|
|
2,063 |
|
|
1,917 |
|
||||||
Other |
|
7,716 |
|
|
5,148 |
|
|
5,340 |
|
|
4,422 |
|
|
4,679 |
|
||||||
Total Noninterest Income |
|
43,551 |
|
|
42,574 |
|
|
41,378 |
|
|
44,431 |
|
|
42,970 |
|
||||||
Noninterest Expense | |||||||||||||||||||||
Salaries and Benefits |
|
59,924 |
|
|
59,434 |
|
|
56,447 |
|
|
56,161 |
|
|
56,251 |
|
||||||
Net Occupancy |
|
9,826 |
|
|
9,028 |
|
|
3,079 |
|
|
5,047 |
|
|
9,090 |
|
||||||
Net Equipment |
|
9,153 |
|
|
9,105 |
|
|
8,924 |
|
|
8,796 |
|
|
8,878 |
|
||||||
Data Processing |
|
4,560 |
|
|
4,696 |
|
|
4,722 |
|
|
4,557 |
|
|
6,322 |
|
||||||
Professional Fees |
|
3,258 |
|
|
3,427 |
|
|
2,948 |
|
|
3,114 |
|
|
3,406 |
|
||||||
FDIC Insurance |
|
1,502 |
|
|
1,619 |
|
|
1,594 |
|
|
1,669 |
|
|
1,654 |
|
||||||
Other |
|
15,651 |
|
|
14,369 |
|
|
18,805 |
|
|
17,183 |
|
|
13,264 |
|
||||||
Total Noninterest Expense |
|
103,874 |
|
|
101,678 |
|
|
96,519 |
|
|
96,527 |
|
|
98,865 |
|
||||||
Income Before Provision for Income Taxes |
|
70,440 |
|
|
76,984 |
|
|
82,078 |
|
|
87,518 |
|
|
78,974 |
|
||||||
Provision for Income Taxes |
|
15,606 |
|
|
13,147 |
|
|
20,025 |
|
|
19,985 |
|
|
19,025 |
|
||||||
Net Income | $ |
54,834 |
|
$ |
63,837 |
|
$ |
62,053 |
|
$ |
67,533 |
|
$ |
59,949 |
|
||||||
Preferred Stock Dividends |
|
1,969 |
|
|
1,969 |
|
|
1,006 |
|
|
- |
|
|
- |
|
||||||
Net Income Available to Common Shareholders | $ |
52,865 |
|
$ |
61,868 |
|
$ |
61,047 |
|
$ |
67,533 |
|
$ |
59,949 |
|
||||||
Basic Earnings Per Common Share | $ |
1.33 |
|
$ |
1.56 |
|
$ |
1.53 |
|
$ |
1.69 |
|
$ |
1.51 |
|
||||||
Diluted Earnings Per Common Share | $ |
1.32 |
|
$ |
1.55 |
|
$ |
1.52 |
|
$ |
1.68 |
|
$ |
1.50 |
|
||||||
Balance Sheet Totals | |||||||||||||||||||||
Loans and Leases | $ |
12,544,492 |
|
$ |
12,259,076 |
|
$ |
12,072,750 |
|
$ |
12,041,378 |
|
$ |
12,140,703 |
|
||||||
Total Assets |
|
23,000,317 |
|
|
22,784,941 |
|
|
22,965,383 |
|
|
22,672,183 |
|
|
21,947,271 |
|
||||||
Total Deposits |
|
20,716,287 |
|
|
20,360,108 |
|
|
20,493,678 |
|
|
20,169,709 |
|
|
19,556,651 |
|
||||||
Total Shareholders' Equity |
|
1,448,885 |
|
|
1,611,611 |
|
|
1,597,109 |
|
|
1,583,531 |
|
|
1,360,221 |
|
||||||
Performance Ratios | |||||||||||||||||||||
Return on Average Assets |
|
0.97 |
|
% |
|
1.12 |
|
% |
|
1.07 |
|
% |
|
1.23 |
|
% |
|
1.15 |
|
% |
|
Return on Average Shareholders' Equity |
|
14.18 |
|
|
15.92 |
|
|
15.41 |
|
|
19.17 |
|
|
17.65 |
|
||||||
Return on Average Common Equity |
|
15.44 |
|
|
17.40 |
|
|
17.08 |
|
|
19.61 |
|
|
17.65 |
|
||||||
Efficiency Ratio 1 |
|
61.53 |
|
|
60.18 |
|
|
57.38 |
|
|
57.47 |
|
|
60.45 |
|
||||||
Net Interest Margin 2 |
|
2.34 |
|
|
2.34 |
|
|
2.32 |
|
|
2.37 |
|
|
2.43 |
|
||||||
1 Efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and noninterest income). | |||||||||||||||||||||
2 Net interest margin is defined as net interest income, on a taxable-equivalent basis, as a percentage of average earning assets. |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||||||
Hawaii Economic Trends | Table 15 | |||||||||||||||
Two Months Ended | Year Ended | |||||||||||||||
($ in millions; jobs in thousands) | February 28, 2022 | December 31, 2021 | December 31, 2020 | |||||||||||||
Hawaii Economic Trends | ||||||||||||||||
State General Fund Revenues 1 | $ |
1,543.9 |
41.1 |
% |
$ |
8,147.0 |
|
27.0 |
% |
$ |
6,415.1 |
(12.3 |
) |
% |
||
General Excise and Use Tax Revenue 1 |
|
706.6 |
27.8 |
|
3,604.3 |
|
18.6 |
|
3,038.8 |
(15.6 |
) |
|||||
Jobs 2 |
|
644.3 |
|
642.6 |
|
|
594.4 |
|||||||||
March 31, | December 31, | |||||||||||||||
2022 |
2021 |
|
2020 |
|||||||||||||
Unemployment, seasonally adjusted 3 | ||||||||||||||||
Statewide | 4.1 |
% |
|
4.3 |
% |
9.8 |
|
% |
||||||||
Honolulu County | 4.0 |
|
4.1 |
8.9 |
|
|||||||||||
Hawaii County | 4.0 |
|
4.1 |
9.2 |
|
|||||||||||
Maui County | 4.8 |
|
5.1 |
13.7 |
|
|||||||||||
Kauai County | 4.6 |
|
5.9 |
13.5 |
|
|||||||||||
March 31, | December 31, | |||||||||||||||
(percentage change, except months of inventory) | 2022 |
2021 |
2020 |
2019 |
||||||||||||
Housing Trends (Single Family Oahu) 4 | ||||||||||||||||
Median Home Price |
|
20.2 |
|
% |
19.3 |
% |
|
5.2 |
% |
(0.1 |
) |
% |
||||
Home Sales Volume (units) |
|
(2.6 |
) |
% |
17.9 |
% |
|
2.3 |
% |
3.9 |
|
% |
||||
Months of Inventory |
|
1.0 |
|
0.8 |
|
1.4 |
2.5 |
|
||||||||
Monthly Visitor Arrivals, | Percentage Change | |||||||||||||||
(in thousands) | Not Seasonally Adjusted | from Previous Year | ||||||||||||||
Tourism 5 | ||||||||||||||||
February 28, 2022 | 623.7 |
165.1 |
|
% |
||||||||||||
January 31, 2022 | 567.2 |
229.8 |
|
|||||||||||||
December 31, 2021 | 753.7 |
219.6 |
|
|||||||||||||
November 30, 2021 | 613.4 |
233.8 |
|
|||||||||||||
October 31, 2021 | 550.8 |
618.2 |
|
|||||||||||||
September 30, 2021 | 505.9 |
2,647.9 |
|
|||||||||||||
August 31, 2021 | 722.4 |
2,993.0 |
|
|||||||||||||
July 31, 2021 | 879.6 |
3,798.4 |
|
|||||||||||||
June 30, 2021 | 791.1 |
4,534.7 |
|
|||||||||||||
May 31, 2021 | 629.7 |
6,807.4 |
|
|||||||||||||
April 30, 2021 | 484.1 |
10,506.3 |
|
|||||||||||||
March 31, 2021 | 439.8 |
1.1 |
|
|||||||||||||
February 28, 2021 | 235.3 |
(71.6 |
) |
|||||||||||||
January 31, 2021 | 172.0 |
(80.1 |
) |
|||||||||||||
December 31, 2020 | 235.8 |
(75.2 |
) |
|||||||||||||
November 30, 2020 | 183.8 |
(77.3 |
) |
|||||||||||||
October 31, 2020 | 76.7 |
(90.4 |
) |
|||||||||||||
September 30, 2020 | 18.4 |
(97.5 |
) |
|||||||||||||
August 31, 2020 | 23.4 |
(97.5 |
) |
|||||||||||||
July 31, 2020 | 22.6 |
(97.7 |
) |
|||||||||||||
June 30, 2020 | 17.1 |
(98.2 |
) |
|||||||||||||
May 31, 2020 | 9.1 |
(98.9 |
) |
|||||||||||||
April 30, 2020 | 4.6 |
(99.5 |
) |
|||||||||||||
March 31, 2020 | 434.9 |
(53.7 |
) |
|||||||||||||
February 29, 2020 | 828.1 |
5.8 |
|
|||||||||||||
January 31, 2020 | 862.6 |
5.1 |
|
|||||||||||||
1 Source: Hawaii Department of Business, Economic Development & Tourism | ||||||||||||||||
2 Source: U.S. Bureau of Labor Statistics | ||||||||||||||||
3 Source: University of Hawaii Economic Research Organization (UHERO) | ||||||||||||||||
4 Source: Honolulu Board of Realtors | ||||||||||||||||
5 Source: Hawaii Tourism Authority |
Разводненная Прибыль На Одну Обыкновенную Акцию $1,32
Чистая Прибыль $54,8 Млн.
Совет директоров Объявляет Дивиденды в размере 0,70 доллара на Одну Обыкновенную акцию
ГОНОЛУЛУ -- (BUSINESS WIRE)-- Корпорация Bank of Hawaii (NYSE: BOH) сегодня сообщила о разводненной прибыли на одну обыкновенную акцию в размере 1,32 доллара за первый квартал 2022 года по сравнению с разводненной прибылью на одну обыкновенную акцию в размере 1,55 доллара в предыдущем квартале и 1,50 доллара в том же квартале прошлого года. Чистая прибыль за первый квартал 2022 года составила 54,8 млн долларов, что на 14,1% меньше, чем в четвертом квартале 2021 года, и на 8,5% меньше, чем в первом квартале 2021 года.
“У Bank of Hawaii было хорошее начало 2022 года с хорошими операционными показателями", - сказал Питер Хо, председатель, президент и генеральный директор. “Мы наблюдали хорошую продолжающуюся динамику роста основных кредитов и депозитов, а также увеличение базовой чистой процентной маржи. Качество активов продолжило свою стабильную тенденцию, а капитал и ликвидность остаются высокими”.
Основные финансовые показатели
Общее качество активов Компании продолжало оставаться высоким в течение первого квартала 2022 года.
Капитал и дивиденды
Информация о конференц-звонке
Компания рассмотрит свои финансовые результаты за первый квартал сегодня в 8:00 утра по Гавайскому времени (14:00 вечера по Восточному времени). Прямая трансляция, включая слайд-презентацию, будет доступна по ссылке по связям с инвесторами на веб-сайте Bank of Hawaii Corporation, www.boh.com .
Прогнозные заявления
Этот пресс-релиз и другие заявления, сделанные Компанией в связи с ним, могут содержать "прогнозные заявления" (как определено в Законе о реформе судебных разбирательств по частным ценным бумагам 1995 года), которые связаны с рисками и неопределенностями, которые могут привести к тому, что результаты будут существенно отличаться от ожиданий. Прогнозы наших финансовых результатов и состояния, ожидания в отношении нашей деятельности и перспектив бизнеса, а также наши предположения, использованные в этих прогнозах и ожиданиях, являются примерами некоторых из этих прогнозных заявлений. Не полагайтесь чрезмерно на прогнозные заявления. Фактические результаты могут существенно отличаться от наших прогнозов и ожиданий из-за целого ряда факторов. Более подробная информация об этих факторах содержится в Годовом отчете Корпорации Bank of Hawaii по форме 10-K за год, закончившийся 31 декабря 2021 года, который был подан в Комиссию по ценным бумагам и биржам США. Эти прогнозные заявления не являются гарантией будущих результатов и действуют только на указанную дату, и, за исключением случаев, предусмотренных законом, Компания не берет на себя никаких обязательств по обновлению или пересмотру любых прогнозных заявлений для отражения последующих событий, новой информации или будущих обстоятельств.
Bank of Hawaii Corporation - независимая региональная компания по предоставлению финансовых услуг, обслуживающая предприятия, потребителей и правительства на Гавайях и в западной части Тихого океана. Основная дочерняя компания компании, Bank of Hawai'i, была основана в 1897 году. Для получения дополнительной информации о корпорации Bank of Hawaii посетите веб-сайт компании, www.boh.com .
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||
Financial Highlights | Table 1 | |||||||||||
Three Months Ended | ||||||||||||
March 31, | December 31, | March 31, | ||||||||||
(dollars in thousands, except per share amounts) | 2022 |
2021 |
2021 |
|||||||||
For the Period: | ||||||||||||
Operating Results | ||||||||||||
Net Interest Income | $ |
125,263 |
|
$ |
126,388 |
|
$ |
120,569 |
|
|||
Provision for Credit Losses |
|
(5,500 |
) |
|
(9,700 |
) |
|
(14,300 |
) |
|||
Total Noninterest Income |
|
43,551 |
|
|
42,574 |
|
|
42,970 |
|
|||
Total Noninterest Expense |
|
103,874 |
|
|
101,678 |
|
|
98,865 |
|
|||
Net Income |
|
54,834 |
|
|
63,837 |
|
|
59,949 |
|
|||
Basic Earnings Per Common Share |
|
1.33 |
|
|
1.56 |
|
|
1.51 |
|
|||
Diluted Earnings Per Common Share |
|
1.32 |
|
|
1.55 |
|
|
1.50 |
|
|||
Dividends Declared Per Common Share |
|
0.70 |
|
|
0.70 |
|
|
0.67 |
|
|||
Performance Ratios | ||||||||||||
Return on Average Assets |
|
0.97 |
|
% |
|
1.12 |
|
% |
|
1.15 |
|
% |
Return on Average Shareholders' Equity |
|
14.18 |
|
|
15.92 |
|
|
17.65 |
|
|||
Return on Average Common Equity |
|
15.44 |
|
|
17.40 |
|
|
17.65 |
|
|||
Efficiency Ratio 1 |
|
61.53 |
|
|
60.18 |
|
|
60.45 |
|
|||
Net Interest Margin 2 |
|
2.34 |
|
|
2.34 |
|
|
2.43 |
|
|||
Dividend Payout Ratio 3 |
|
52.63 |
|
|
44.87 |
|
|
44.37 |
|
|||
Average Shareholders' Equity to Average Assets |
|
6.87 |
|
|
7.02 |
|
|
6.51 |
|
|||
Average Balances | ||||||||||||
Average Loans and Leases | $ |
12,290,402 |
|
$ |
12,086,705 |
|
$ |
11,952,587 |
|
|||
Average Assets |
|
22,847,488 |
|
|
22,666,280 |
|
|
21,150,670 |
|
|||
Average Deposits |
|
20,426,076 |
|
|
20,222,470 |
|
|
18,665,222 |
|
|||
Average Shareholders' Equity |
|
1,568,725 |
|
|
1,590,600 |
|
|
1,377,272 |
|
|||
Per Share of Common Stock | ||||||||||||
Book Value | $ |
31.50 |
|
$ |
35.57 |
|
$ |
33.67 |
|
|||
Tangible Book Value |
|
30.71 |
|
|
34.78 |
|
|
32.89 |
|
|||
Market Value | ||||||||||||
Closing |
|
83.92 |
|
|
83.76 |
|
|
89.49 |
|
|||
High |
|
92.38 |
|
|
88.96 |
|
|
99.10 |
|
|||
Low |
|
79.60 |
|
|
78.73 |
|
|
75.65 |
|
|||
March 31, | December 31, | March 31, | ||||||||||
2022 |
2021 |
2021 |
||||||||||
As of Period End: | ||||||||||||
Balance Sheet Totals | ||||||||||||
Loans and Leases | $ |
12,544,492 |
|
$ |
12,259,076 |
|
$ |
12,140,703 |
|
|||
Total Assets |
|
23,000,317 |
|
|
22,784,941 |
|
|
21,947,271 |
|
|||
Total Deposits |
|
20,716,287 |
|
|
20,360,108 |
|
|
19,556,651 |
|
|||
Other Debt |
|
10,367 |
|
|
10,391 |
|
|
60,459 |
|
|||
Total Shareholders' Equity |
|
1,448,885 |
|
|
1,611,611 |
|
|
1,360,221 |
|
|||
Asset Quality | ||||||||||||
Non-Performing Assets | $ |
19,979 |
|
$ |
18,966 |
|
$ |
17,883 |
|
|||
Allowance for Credit Losses - Loans and Leases |
|
152,028 |
|
|
157,821 |
|
|
198,343 |
|
|||
Allowance to Loans and Leases Outstanding 4 |
|
1.21 |
|
% |
|
1.29 |
|
% |
|
1.63 |
|
% |
Capital Ratios 5 | ||||||||||||
Common Equity Tier 1 Capital Ratio |
|
11.83 |
|
% |
|
12.12 |
|
% |
|
12.35 |
|
% |
Tier 1 Capital Ratio |
|
13.22 |
|
|
13.56 |
|
|
12.35 |
|
|||
Total Capital Ratio |
|
14.41 |
|
|
14.81 |
|
|
13.61 |
|
|||
Tier 1 Leverage Ratio |
|
7.30 |
|
|
7.32 |
|
|
6.61 |
|
|||
Total Shareholders' Equity to Total Assets |
|
6.30 |
|
|
7.07 |
|
|
6.20 |
|
|||
Tangible Common Equity to Tangible Assets 6 |
|
5.39 |
|
|
6.15 |
|
|
6.06 |
|
|||
Tangible Common Equity to Risk-Weighted Assets 6 |
|
9.77 |
|
|
11.44 |
|
|
11.78 |
|
|||
Non-Financial Data | ||||||||||||
Full-Time Equivalent Employees |
|
2,084 |
|
|
2,056 |
|
|
2,058 |
|
|||
Branches |
|
54 |
|
|
54 |
|
|
63 |
|
|||
ATMs |
|
307 |
|
|
307 |
|
|
361 |
|
|||
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 common share divided by basic earnings per common share. | ||||||||||||
4 The numerator comprises the Allowance for Credit Losses - Loans and Leases. | ||||||||||||
5 Regulatory capital ratios as of March 31, 2022 are preliminary. | ||||||||||||
6 Tangible common equity to tangible assets and tangible common equity to risk-weighted assets are Non-GAAP financial measures. Tangible common equity is defined by the Company as common shareholders' equity minus goodwill. See Table 2 "Reconciliation of Non-GAAP Financial Measures". |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||||
Reconciliation of Non-GAAP Financial Measures | Table 2 | |||||||||||||
March 31, | December 31, | March 31, | ||||||||||||
(dollars in thousands) | 2022 |
2021 |
2021 |
|||||||||||
Total Shareholders' Equity | $ |
1,448,885 |
|
$ |
1,611,611 |
|
$ |
1,360,221 |
|
|||||
Less: Preferred Stock |
|
180,000 |
|
|
180,000 |
|
|
- |
|
|||||
Goodwill |
|
31,517 |
|
|
31,517 |
|
|
31,517 |
|
|||||
Tangible Common Equity | $ |
1,237,368 |
|
$ |
1,400,094 |
|
$ |
1,328,704 |
|
|||||
Total Assets |
|
23,000,317 |
|
|
22,784,941 |
|
|
21,947,271 |
|
|||||
Less: Goodwill |
|
31,517 |
|
|
31,517 |
|
|
31,517 |
|
|||||
Tangible Assets | $ |
22,968,800 |
|
$ |
22,753,424 |
|
$ |
21,915,754 |
|
|||||
Risk-Weighted Assets, determined in accordance | ||||||||||||||
with prescribed regulatory requirements 1 | $ |
12,663,646 |
|
$ |
12,236,805 |
|
$ |
11,275,565 |
|
|||||
Total Shareholders' Equity to Total Assets |
|
6.30 |
% |
|
7.07 |
% |
|
6.20 |
% |
|||||
Tangible Common Equity to Tangible Assets (Non-GAAP) |
|
5.39 |
% |
|
6.15 |
% |
|
6.06 |
% |
|||||
Tier 1 Capital Ratio 1 |
|
13.22 |
% |
|
13.56 |
% |
|
12.35 |
% |
|||||
Tangible Common Equity to Risk-Weighted Assets (Non-GAAP) 1 |
|
9.77 |
% |
|
11.44 |
% |
|
11.78 |
% |
|||||
1 Regulatory capital ratios as of March 31, 2022 are preliminary. |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||
Consolidated Statements of Income | Table 3 | |||||||||||
Three Months Ended | ||||||||||||
March 31, | December 31, | March 31, | ||||||||||
(dollars in thousands, except per share amounts) | 2022 |
2021 |
2021 |
|||||||||
Interest Income | ||||||||||||
Interest and Fees on Loans and Leases | $ |
94,439 |
|
$ |
97,853 |
|
$ |
99,299 |
|
|||
Income on Investment Securities | ||||||||||||
Available-for-Sale |
|
17,100 |
|
|
15,850 |
|
|
15,837 |
|
|||
Held-to-Maturity |
|
18,701 |
|
|
18,325 |
|
|
13,300 |
|
|||
Deposits |
|
4 |
|
|
1 |
|
|
7 |
|
|||
Funds Sold |
|
127 |
|
|
104 |
|
|
137 |
|
|||
Other |
|
202 |
|
|
176 |
|
|
185 |
|
|||
Total Interest Income |
|
130,573 |
|
|
132,309 |
|
|
128,765 |
|
|||
Interest Expense | ||||||||||||
Deposits |
|
2,353 |
|
|
2,898 |
|
|
4,329 |
|
|||
Securities Sold Under Agreements to Repurchase |
|
2,772 |
|
|
2,834 |
|
|
3,533 |
|
|||
Funds Purchased |
|
2 |
|
|
6 |
|
|
1 |
|
|||
Other Debt |
|
183 |
|
|
183 |
|
|
333 |
|
|||
Total Interest Expense |
|
5,310 |
|
|
5,921 |
|
|
8,196 |
|
|||
Net Interest Income |
|
125,263 |
|
|
126,388 |
|
|
120,569 |
|
|||
Provision for Credit Losses |
|
(5,500 |
) |
|
(9,700 |
) |
|
(14,300 |
) |
|||
Net Interest Income After Provision for Credit Losses |
|
130,763 |
|
|
136,088 |
|
|
134,869 |
|
|||
Noninterest Income | ||||||||||||
Trust and Asset Management |
|
11,276 |
|
|
11,693 |
|
|
11,278 |
|
|||
Mortgage Banking |
|
2,740 |
|
|
2,908 |
|
|
5,862 |
|
|||
Service Charges on Deposit Accounts |
|
7,272 |
|
|
6,861 |
|
|
6,128 |
|
|||
Fees, Exchange, and Other Service Charges |
|
12,952 |
|
|
14,439 |
|
|
13,607 |
|
|||
Investment Securities Losses, Net |
|
(1,545 |
) |
|
(1,258 |
) |
|
(1,203 |
) |
|||
Annuity and Insurance |
|
791 |
|
|
876 |
|
|
702 |
|
|||
Bank-Owned Life Insurance |
|
2,349 |
|
|
1,907 |
|
|
1,917 |
|
|||
Other |
|
7,716 |
|
|
5,148 |
|
|
4,679 |
|
|||
Total Noninterest Income |
|
43,551 |
|
|
42,574 |
|
|
42,970 |
|
|||
Noninterest Expense | ||||||||||||
Salaries and Benefits |
|
59,924 |
|
|
59,434 |
|
|
56,251 |
|
|||
Net Occupancy |
|
9,826 |
|
|
9,028 |
|
|
9,090 |
|
|||
Net Equipment |
|
9,153 |
|
|
9,105 |
|
|
8,878 |
|
|||
Data Processing |
|
4,560 |
|
|
4,696 |
|
|
6,322 |
|
|||
Professional Fees |
|
3,258 |
|
|
3,427 |
|
|
3,406 |
|
|||
FDIC Insurance |
|
1,502 |
|
|
1,619 |
|
|
1,654 |
|
|||
Other |
|
15,651 |
|
|
14,369 |
|
|
13,264 |
|
|||
Total Noninterest Expense |
|
103,874 |
|
|
101,678 |
|
|
98,865 |
|
|||
Income Before Provision for Income Taxes |
|
70,440 |
|
|
76,984 |
|
|
78,974 |
|
|||
Provision for Income Taxes |
|
15,606 |
|
|
13,147 |
|
|
19,025 |
|
|||
Net Income | $ |
54,834 |
|
$ |
63,837 |
|
$ |
59,949 |
|
|||
Preferred Stock Dividends |
|
1,969 |
|
|
1,969 |
|
|
- |
|
|||
Net Income Available to Common Shareholders | $ |
52,865 |
|
$ |
61,868 |
|
$ |
59,949 |
|
|||
Basic Earnings Per Common Share | $ |
1.33 |
|
$ |
1.56 |
|
$ |
1.51 |
|
|||
Diluted Earnings Per Common Share | $ |
1.32 |
|
$ |
1.55 |
|
$ |
1.50 |
|
|||
Dividends Declared Per Common Share | $ |
0.70 |
|
$ |
0.70 |
|
$ |
0.67 |
|
|||
Basic Weighted Average Common Shares |
|
39,752,679 |
|
|
39,741,063 |
|
|
39,827,590 |
|
|||
Diluted Weighted Average Common Shares |
|
39,956,391 |
|
|
39,955,525 |
|
|
40,071,477 |
|
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||
Consolidated Statements of Comprehensive Income (Loss) | Table 4 | |||||||||||
Three Months Ended | ||||||||||||
March 31, | December 31, | March 31, | ||||||||||
(dollars in thousands) | 2022 |
2021 |
2021 |
|||||||||
Net Income | $ |
54,834 |
|
$ |
63,837 |
|
$ |
59,949 |
|
|||
Other Comprehensive Loss, Net of Tax: | ||||||||||||
Net Unrealized Losses on Investment Securities |
|
(180,124 |
) |
|
(26,244 |
) |
|
(50,050 |
) |
|||
Defined Benefit Plans |
|
353 |
|
|
8,430 |
|
|
441 |
|
|||
Other Comprehensive Loss |
|
(179,771 |
) |
|
(17,814 |
) |
|
(49,609 |
) |
|||
Comprehensive Income (Loss) | $ |
(124,937 |
) |
$ |
46,023 |
|
$ |
10,340 |
|
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||
Consolidated Statements of Condition | Table 5 | |||||||||||
March 31, | December 31, | March 31, | ||||||||||
(dollars in thousands) | 2022 |
2021 |
2021 |
|||||||||
Assets | ||||||||||||
Interest-Bearing Deposits in Other Banks | $ |
2,488 |
|
$ |
2,571 |
|
$ |
4,506 |
|
|||
Funds Sold |
|
356,373 |
|
|
361,536 |
|
|
1,101,631 |
|
|||
Investment Securities | ||||||||||||
Available-for-Sale |
|
4,258,534 |
|
|
4,276,056 |
|
|
4,024,763 |
|
|||
Held-to-Maturity (Fair Value of $4,171,262; $4,646,619; $3,477,346) |
|
4,489,615 |
|
|
4,694,780 |
|
|
3,464,360 |
|
|||
Loans Held for Sale |
|
5,293 |
|
|
26,746 |
|
|
18,320 |
|
|||
Loans and Leases |
|
12,544,492 |
|
|
12,259,076 |
|
|
12,140,703 |
|
|||
Allowance for Credit Losses |
|
(152,028 |
) |
|
(157,821 |
) |
|
(198,343 |
) |
|||
Net Loans and Leases |
|
12,392,464 |
|
|
12,101,255 |
|
|
11,942,360 |
|
|||
Total Earning Assets |
|
21,504,767 |
|
|
21,462,944 |
|
|
20,555,940 |
|
|||
Cash and Due from Banks |
|
236,193 |
|
|
196,327 |
|
|
286,717 |
|
|||
Premises and Equipment, Net |
|
199,743 |
|
|
199,393 |
|
|
198,107 |
|
|||
Operating Lease Right-of-Use Assets |
|
93,563 |
|
|
95,621 |
|
|
97,750 |
|
|||
Accrued Interest Receivable |
|
45,392 |
|
|
45,242 |
|
|
47,917 |
|
|||
Foreclosed Real Estate |
|
2,332 |
|
|
2,332 |
|
|
2,332 |
|
|||
Mortgage Servicing Rights |
|
23,968 |
|
|
22,251 |
|
|
22,320 |
|
|||
Goodwill |
|
31,517 |
|
|
31,517 |
|
|
31,517 |
|
|||
Bank-Owned Life Insurance |
|
446,926 |
|
|
344,587 |
|
|
291,764 |
|
|||
Other Assets |
|
415,916 |
|
|
384,727 |
|
|
412,907 |
|
|||
Total Assets | $ |
23,000,317 |
|
$ |
22,784,941 |
|
$ |
21,947,271 |
|
|||
Liabilities | ||||||||||||
Deposits | ||||||||||||
Noninterest-Bearing Demand |
|
7,500,741 |
|
|
7,275,287 |
|
|
6,227,436 |
|
|||
Interest-Bearing Demand |
|
4,591,178 |
|
|
4,628,567 |
|
|
4,379,243 |
|
|||
Savings |
|
7,701,849 |
|
|
7,456,165 |
|
|
7,474,580 |
|
|||
Time |
|
922,519 |
|
|
1,000,089 |
|
|
1,475,392 |
|
|||
Total Deposits |
|
20,716,287 |
|
|
20,360,108 |
|
|
19,556,651 |
|
|||
Securities Sold Under Agreements to Repurchase |
|
450,490 |
|
|
450,490 |
|
|
600,490 |
|
|||
Other Debt |
|
10,367 |
|
|
10,391 |
|
|
60,459 |
|
|||
Operating Lease Liabilities |
|
101,274 |
|
|
103,210 |
|
|
105,820 |
|
|||
Retirement Benefits Payable |
|
38,008 |
|
|
38,494 |
|
|
50,687 |
|
|||
Accrued Interest Payable |
|
2,545 |
|
|
2,499 |
|
|
4,109 |
|
|||
Taxes Payable |
|
17,265 |
|
|
11,901 |
|
|
15,599 |
|
|||
Other Liabilities |
|
215,196 |
|
|
196,237 |
|
|
193,235 |
|
|||
Total Liabilities |
|
21,551,432 |
|
|
21,173,330 |
|
|
20,587,050 |
|
|||
Shareholders' Equity | ||||||||||||
Preferred Stock ($.01 par value; authorized 180,000 shares; | ||||||||||||
issued / outstanding: March 31, 2022 and December 31, 2021 - 180,000) |
|
180,000 |
|
|
180,000 |
|
|
- |
|
|||
Common Stock ($.01 par value; authorized 500,000,000 shares; | ||||||||||||
issued / outstanding: March 31, 2022 - 58,717,811 / 40,288,365; | ||||||||||||
December 31, 2021 - 58,554,669 / 40,253,193; and March 31, 2021 - 58,553,365 / 40,394,234) |
|
582 |
|
|
581 |
|
|
580 |
|
|||
Capital Surplus |
|
607,061 |
|
|
602,508 |
|
|
594,804 |
|
|||
Accumulated Other Comprehensive Loss |
|
(246,153 |
) |
|
(66,382 |
) |
|
(41,787 |
) |
|||
Retained Earnings |
|
1,974,790 |
|
|
1,950,375 |
|
|
1,844,057 |
|
|||
Treasury Stock, at Cost (Shares: March 31, 2022 - 18,429,446; December 31, 2021 - 18,301,476; | ||||||||||||
and March 31, 2021 - 18,159,131) |
|
(1,067,395 |
) |
|
(1,055,471 |
) |
|
(1,037,433 |
) |
|||
Total Shareholders' Equity |
|
1,448,885 |
|
|
1,611,611 |
|
|
1,360,221 |
|
|||
Total Liabilities and Shareholders' Equity | $ |
23,000,317 |
|
$ |
22,784,941 |
|
$ |
21,947,271 |
|
Bank of Hawaii Corporation and Subsidiaries | |||||||||||||||||||||
Consolidated Statements of Shareholders' Equity | Table 6 | ||||||||||||||||||||
|
|
|
|
|
Accum. |
|
|
|
|||||||||||||
|
|
|
|
|
Other |
|
|
|
|||||||||||||
|
|
|
|
|
Compre- |
|
|
|
|||||||||||||
Preferred |
|
Common |
|
|
hensive |
|
|
|
|||||||||||||
Shares |
Preferred |
Shares |
Common |
Capital |
Income |
Retained |
Treasury |
|
|||||||||||||
(dollars in thousands) | Outstanding |
Stock |
Outstanding |
Stock |
Surplus |
(Loss) |
Earnings |
Stock |
Total |
||||||||||||
Balance as of December 31, 2021 | 180,000 |
$ |
180,000 |
40,253,193 |
|
$ |
581 |
$ |
602,508 |
$ |
(66,382 |
) |
$ |
1,950,375 |
|
$ |
(1,055,471 |
) |
$ |
1,611,611 |
|
Net Income | - |
|
- |
- |
|
|
- |
|
- |
|
- |
|
|
54,834 |
|
|
- |
|
|
54,834 |
|
Other Comprehensive Loss | - |
|
- |
- |
|
|
- |
|
- |
|
(179,771 |
) |
|
- |
|
|
- |
|
|
(179,771 |
) |
Share-Based Compensation | - |
|
- |
- |
|
|
- |
|
4,010 |
|
- |
|
|
- |
|
|
- |
|
|
4,010 |
|
Common Stock Issued under Purchase and | |||||||||||||||||||||
Equity Compensation Plans | - |
|
- |
197,783 |
|
|
1 |
|
543 |
|
- |
|
|
(185 |
) |
|
2,036 |
|
|
2,395 |
|
Common Stock Repurchased | - |
|
- |
(162,611 |
) |
|
- |
|
- |
|
- |
|
|
- |
|
|
(13,960 |
) |
|
(13,960 |
) |
Cash Dividends Declared Common Stock | |||||||||||||||||||||
($0.70 per share) | - |
|
- |
- |
|
|
- |
|
- |
|
- |
|
|
(28,265 |
) |
|
- |
|
|
(28,265 |
) |
Cash Dividends Declared Preferred Stock | - |
|
- |
- |
|
|
- |
|
- |
|
- |
|
|
(1,969 |
) |
|
- |
|
|
(1,969 |
) |
Balance as of March 31, 2022 | 180,000 |
$ |
180,000 |
40,288,365 |
|
$ |
582 |
$ |
607,061 |
$ |
(246,153 |
) |
$ |
1,974,790 |
|
$ |
(1,067,395 |
) |
$ |
1,448,885 |
|
Balance as of December 31, 2020 | - |
|
- |
40,119,312 |
|
|
580 |
|
591,360 |
|
7,822 |
|
|
1,811,979 |
|
|
(1,037,234 |
) |
|
1,374,507 |
|
Net Income | - |
|
- |
- |
|
|
- |
|
- |
|
- |
|
|
59,949 |
|
|
- |
|
|
59,949 |
|
Other Comprehensive Loss | - |
|
- |
- |
|
|
- |
|
- |
|
(49,609 |
) |
|
- |
|
|
- |
|
|
(49,609 |
) |
Share-Based Compensation | - |
|
- |
- |
|
|
- |
|
2,780 |
|
- |
|
|
- |
|
|
- |
|
|
2,780 |
|
Common Stock Issued under Purchase and | |||||||||||||||||||||
Equity Compensation Plans | - |
|
- |
310,905 |
|
|
- |
|
664 |
|
- |
|
|
(845 |
) |
|
2,990 |
|
|
2,809 |
|
Common Stock Repurchased | - |
|
- |
(35,983 |
) |
|
- |
|
- |
|
- |
|
|
- |
|
|
(3,189 |
) |
|
(3,189 |
) |
Cash Dividends Declared Common Stock | |||||||||||||||||||||
($0.67 per share) | - |
|
- |
- |
|
|
- |
|
- |
|
- |
|
|
(27,026 |
) |
|
- |
|
|
(27,026 |
) |
Balance as of March 31, 2021 | - |
$ |
- |
40,394,234 |
|
$ |
580 |
$ |
594,804 |
$ |
(41,787 |
) |
$ |
1,844,057 |
|
$ |
(1,037,433 |
) |
$ |
1,360,221 |
|
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||||||||
Average Balances and Interest Rates - Taxable-Equivalent Basis 1 | Table 7 | |||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||
March 31, 2022 | December 31, 2021 | March 31, 2021 | ||||||||||||||||
Average | Income/ | Yield/ | Average | Income/ | Yield/ | Average | Income/ | Yield/ | ||||||||||
(dollars in millions) | Balance | Expense | Rate | Balance | Expense | Rate | Balance | Expense | Rate | |||||||||
Earning Assets | ||||||||||||||||||
Interest-Bearing Deposits in Other Banks | $ |
3.4 |
$ |
- |
0.45 |
% |
$ |
2.2 |
$ |
- |
0.05 |
% |
$ |
3.2 |
$ |
- |
0.93 |
% |
Funds Sold |
|
238.5 |
|
0.1 |
0.21 |
|
273.2 |
|
0.1 |
0.15 |
|
550.6 |
|
0.1 |
0.10 |
|||
Investment Securities | ||||||||||||||||||
Available-for-Sale | ||||||||||||||||||
Taxable |
|
4,399.9 |
|
17.1 |
1.56 |
|
4,308.6 |
|
15.8 |
1.47 |
|
4,007.9 |
|
15.8 |
1.57 |
|||
Non-Taxable |
|
3.0 |
|
- |
1.93 |
|
5.8 |
|
0.1 |
3.67 |
|
12.3 |
|
0.1 |
4.27 |
|||
Held-to-Maturity | ||||||||||||||||||
Taxable |
|
4,567.4 |
|
18.6 |
1.63 |
|
4,757.4 |
|
18.1 |
1.52 |
|
3,385.8 |
|
13.1 |
1.55 |
|||
Non-Taxable |
|
35.8 |
|
0.2 |
2.10 |
|
58.0 |
|
0.3 |
2.31 |
|
38.1 |
|
0.2 |
2.55 |
|||
Total Investment Securities |
|
9,006.1 |
|
35.9 |
1.59 |
|
9,129.8 |
|
34.3 |
1.50 |
|
7,444.1 |
|
29.2 |
1.57 |
|||
Loans Held for Sale |
|
13.7 |
|
0.1 |
2.78 |
|
20.8 |
|
0.1 |
2.85 |
|
26.2 |
|
0.2 |
2.76 |
|||
Loans and Leases 2 | ||||||||||||||||||
Commercial and Industrial |
|
1,421.9 |
|
10.8 |
3.08 |
|
1,478.0 |
|
14.6 |
3.92 |
|
1,904.5 |
|
14.3 |
3.05 |
|||
Commercial Mortgage |
|
3,158.8 |
|
21.7 |
2.80 |
|
3,075.1 |
|
22.2 |
2.86 |
|
2,846.0 |
|
21.3 |
3.04 |
|||
Construction |
|
227.6 |
|
2.1 |
3.68 |
|
246.8 |
|
2.2 |
3.50 |
|
264.1 |
|
2.3 |
3.48 |
|||
Commercial Lease Financing |
|
98.8 |
|
0.4 |
1.45 |
|
107.4 |
|
0.3 |
1.12 |
|
106.4 |
|
0.4 |
1.43 |
|||
Residential Mortgage |
|
4,343.3 |
|
34.9 |
3.21 |
|
4,293.6 |
|
33.9 |
3.16 |
|
4,146.6 |
|
35.9 |
3.46 |
|||
Home Equity |
|
1,898.9 |
|
13.3 |
2.83 |
|
1,757.8 |
|
12.8 |
2.88 |
|
1,594.1 |
|
12.6 |
3.20 |
|||
Automobile |
|
737.4 |
|
5.9 |
3.23 |
|
730.2 |
|
6.1 |
3.34 |
|
708.3 |
|
6.1 |
3.51 |
|||
Other 3 |
|
403.7 |
|
5.5 |
5.47 |
|
397.8 |
|
5.8 |
5.79 |
|
382.6 |
|
6.4 |
6.75 |
|||
Total Loans and Leases |
|
12,290.4 |
|
94.6 |
3.10 |
|
12,086.7 |
|
97.9 |
3.22 |
|
11,952.6 |
|
99.3 |
3.35 |
|||
Other |
|
36.7 |
|
0.2 |
2.21 |
|
34.4 |
|
0.2 |
2.05 |
|
33.4 |
|
0.2 |
2.21 |
|||
Total Earning Assets 4 |
|
21,588.8 |
|
130.9 |
2.44 |
|
21,547.1 |
|
132.6 |
2.45 |
|
20,010.1 |
|
129.0 |
2.60 |
|||
Cash and Due from Banks |
|
233.3 |
|
231.3 |
|
270.7 |
||||||||||||
Other Assets |
|
1,025.4 |
|
887.9 |
|
869.9 |
||||||||||||
Total Assets | $ |
22,847.5 |
$ |
22,666.3 |
$ |
21,150.7 |
||||||||||||
Interest-Bearing Liabilities | ||||||||||||||||||
Interest-Bearing Deposits | ||||||||||||||||||
Demand |
|
4,655.4 |
|
0.5 |
0.04 |
|
4,685.7 |
|
0.7 |
0.06 |
|
4,186.4 |
|
0.6 |
0.06 |
|||
Savings |
|
7,540.6 |
|
1.1 |
0.06 |
|
7,443.2 |
|
1.2 |
0.06 |
|
7,016.6 |
|
1.5 |
0.09 |
|||
Time |
|
971.5 |
|
0.8 |
0.34 |
|
1,019.2 |
|
1.0 |
0.40 |
|
1,630.0 |
|
2.2 |
0.56 |
|||
Total Interest-Bearing Deposits |
|
13,167.5 |
|
2.4 |
0.07 |
|
13,148.1 |
|
2.9 |
0.09 |
|
12,833.0 |
|
4.3 |
0.14 |
|||
Short-Term Borrowings |
|
6.8 |
|
- |
0.11 |
|
18.5 |
|
- |
0.13 |
|
2.4 |
|
- |
0.09 |
|||
Securities Sold Under Agreements to Repurchase |
|
450.5 |
|
2.8 |
2.46 |
|
450.5 |
|
2.8 |
2.46 |
|
600.5 |
|
3.6 |
2.35 |
|||
Other Debt |
|
10.4 |
|
0.2 |
7.05 |
|
10.4 |
|
0.2 |
7.05 |
|
60.5 |
|
0.3 |
2.22 |
|||
Total Interest-Bearing Liabilities |
|
13,635.2 |
|
5.4 |
0.16 |
|
13,627.5 |
|
5.9 |
0.17 |
|
13,496.4 |
|
8.2 |
0.24 |
|||
Net Interest Income | $ |
125.5 |
$ |
126.7 |
$ |
120.8 |
||||||||||||
Interest Rate Spread | 2.28 |
% |
2.28 |
% |
2.36 |
% |
||||||||||||
Net Interest Margin | 2.34 |
% |
2.34 |
% |
2.43 |
% |
||||||||||||
Noninterest-Bearing Demand Deposits |
|
7,258.6 |
|
7,074.4 |
|
5,832.2 |
||||||||||||
Other Liabilities |
|
385.0 |
|
373.8 |
|
444.8 |
||||||||||||
Shareholders' Equity |
|
1,568.7 |
|
1,590.6 |
|
1,377.3 |
||||||||||||
Total Liabilities and Shareholders' Equity | $ |
22,847.5 |
$ |
22,666.3 |
$ |
21,150.7 |
||||||||||||
1 Due to rounding, the amounts presented in this table may not tie to other amounts presented elsewhere in this report. | ||||||||||||||||||
2 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. | ||||||||||||||||||
3 Comprised of other consumer revolving credit, installment, and consumer lease financing. | ||||||||||||||||||
4 Interest income includes taxable-equivalent basis adjustments, based upon a federal statutory tax rate of 21%, of $254,000, $280,000, and $252,000 for the three months ended March 31, 2022, December 31, 2021, and March 31, 2021, respectively. |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||
Analysis of Change in Net Interest Income - Taxable-Equivalent Basis | Table 8a | |||||||||||
Three Months Ended March 31, 2022 | ||||||||||||
Compared to December 31, 2021 | ||||||||||||
(dollars in millions) | Volume 1 | Rate 1 | Total | |||||||||
Change in Interest Income: | ||||||||||||
Investment Securities | ||||||||||||
Available-for-Sale | ||||||||||||
Taxable | $ |
0.3 |
|
$ |
1.0 |
|
$ |
1.3 |
|
|||
Non-Taxable |
|
(0.1 |
) |
|
- |
|
|
(0.1 |
) |
|||
Held-to-Maturity | ||||||||||||
Taxable |
|
(0.7 |
) |
|
1.2 |
|
|
0.5 |
|
|||
Non-Taxable |
|
(0.1 |
) |
|
- |
|
|
(0.1 |
) |
|||
Total Investment Securities |
|
(0.6 |
) |
|
2.2 |
|
|
1.6 |
|
|||
Loans and Leases | ||||||||||||
Commercial and Industrial |
|
(2.3 |
) |
|
(1.5 |
) |
|
(3.8 |
) |
|||
Commercial Mortgage |
|
0.3 |
|
|
(0.8 |
) |
|
(0.5 |
) |
|||
Construction |
|
(0.2 |
) |
|
0.1 |
|
|
(0.1 |
) |
|||
Commercial Lease Financing |
|
- |
|
|
0.1 |
|
|
0.1 |
|
|||
Residential Mortgage |
|
0.4 |
|
|
0.6 |
|
|
1.0 |
|
|||
Home Equity |
|
0.8 |
|
|
(0.3 |
) |
|
0.5 |
|
|||
Automobile |
|
0.1 |
|
|
(0.3 |
) |
|
(0.2 |
) |
|||
Other 2 |
|
0.1 |
|
|
(0.4 |
) |
|
(0.3 |
) |
|||
Total Loans and Leases |
|
(0.8 |
) |
|
(2.5 |
) |
|
(3.3 |
) |
|||
Total Change in Interest Income |
|
(1.4 |
) |
|
(0.3 |
) |
|
(1.7 |
) |
|||
Change in Interest Expense: | ||||||||||||
Interest-Bearing Deposits | ||||||||||||
Demand |
|
- |
|
|
(0.2 |
) |
|
(0.2 |
) |
|||
Savings |
|
- |
|
|
(0.1 |
) |
|
(0.1 |
) |
|||
Time |
|
(0.1 |
) |
|
(0.1 |
) |
|
(0.2 |
) |
|||
Total Interest-Bearing Deposits |
|
(0.1 |
) |
|
(0.4 |
) |
|
(0.5 |
) |
|||
Securities Sold Under Agreements to Repurchase |
|
0.1 |
|
|
(0.1 |
) |
|
- |
|
|||
Total Change in Interest Expense |
|
- |
|
|
(0.5 |
) |
|
(0.5 |
) |
|||
Change in Net Interest Income | $ |
(1.4 |
) |
$ |
0.2 |
|
$ |
(1.2 |
) |
|||
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 March 31, 2022 | ||||||||||||
Compared to March 31, 2021 | ||||||||||||
(dollars in millions) | Volume 1 | Rate 1 | Total | |||||||||
Change in Interest Income: | ||||||||||||
Funds Sold | $ |
(0.1 |
) |
$ |
0.1 |
|
$ |
- |
|
|||
Investment Securities | ||||||||||||
Available-for-Sale | ||||||||||||
Taxable |
|
1.5 |
|
|
(0.2 |
) |
|
1.3 |
|
|||
Non-Taxable |
|
(0.1 |
) |
|
- |
|
|
(0.1 |
) |
|||
Held-to-Maturity | ||||||||||||
Taxable |
|
4.8 |
|
|
0.7 |
|
|
5.5 |
|
|||
Total Investment Securities |
|
6.2 |
|
|
0.5 |
|
|
6.7 |
|
|||
Loans Held for Sale |
|
(0.1 |
) |
|
- |
|
|
(0.1 |
) |
|||
Loans and Leases | ||||||||||||
Commercial and Industrial |
|
(6.0 |
) |
|
2.5 |
|
|
(3.5 |
) |
|||
Commercial Mortgage |
|
2.2 |
|
|
(1.8 |
) |
|
0.4 |
|
|||
Construction |
|
(0.3 |
) |
|
0.1 |
|
|
(0.2 |
) |
|||
Commercial Lease Financing |
|
0.1 |
|
|
(0.1 |
) |
|
- |
|
|||
Residential Mortgage |
|
1.7 |
|
|
(2.7 |
) |
|
(1.0 |
) |
|||
Home Equity |
|
2.2 |
|
|
(1.5 |
) |
|
0.7 |
|
|||
Automobile |
|
0.3 |
|
|
(0.5 |
) |
|
(0.2 |
) |
|||
Other 2 |
|
0.3 |
|
|
(1.2 |
) |
|
(0.9 |
) |
|||
Total Loans and Leases |
|
0.5 |
|
|
(5.2 |
) |
|
(4.7 |
) |
|||
Total Change in Interest Income |
|
6.5 |
|
|
(4.6 |
) |
|
1.9 |
|
|||
Change in Interest Expense: | ||||||||||||
Interest-Bearing Deposits | ||||||||||||
Demand |
|
0.1 |
|
|
(0.2 |
) |
|
(0.1 |
) |
|||
Savings |
|
0.1 |
|
|
(0.5 |
) |
|
(0.4 |
) |
|||
Time |
|
(0.7 |
) |
|
(0.7 |
) |
|
(1.4 |
) |
|||
Total Interest-Bearing Deposits |
|
(0.5 |
) |
|
(1.4 |
) |
|
(1.9 |
) |
|||
Securities Sold Under Agreements to Repurchase |
|
(1.0 |
) |
|
0.2 |
|
|
(0.8 |
) |
|||
Other Debt |
|
(0.4 |
) |
|
0.3 |
|
|
(0.1 |
) |
|||
Total Change in Interest Expense |
|
(1.9 |
) |
|
(0.9 |
) |
|
(2.8 |
) |
|||
Change in Net Interest Income | $ |
8.4 |
|
$ |
(3.7 |
) |
$ |
4.7 |
|
|||
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. |
Bank of Hawaii Corporation and Subsidiaries | |||||||||
Salaries and Benefits | Table 9 | ||||||||
Three Months Ended | |||||||||
March 31, | December 31, | March 31, | |||||||
(dollars in thousands) | 2022 |
2021 |
2021 |
||||||
Salaries | $ |
34,932 |
$ |
35,758 |
$ |
31,569 |
|||
Incentive Compensation |
|
6,111 |
|
6,699 |
|
5,914 |
|||
Share-Based Compensation |
|
3,799 |
|
3,396 |
|
2,584 |
|||
Commission Expense |
|
1,641 |
|
2,094 |
|
2,436 |
|||
Retirement and Other Benefits |
|
4,693 |
|
4,661 |
|
5,517 |
|||
Payroll Taxes |
|
4,944 |
|
2,585 |
|
3,968 |
|||
Medical, Dental, and Life Insurance |
|
3,234 |
|
3,981 |
|
2,424 |
|||
Separation Expense |
|
570 |
|
260 |
|
1,839 |
|||
Total Salaries and Benefits | $ |
59,924 |
$ |
59,434 |
$ |
56,251 |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||
Loan and Lease Portfolio Balances | Table 10 | |||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||
(dollars in thousands) | 2022 |
2021 |
2021 |
2021 |
2021 |
|||||
Commercial | ||||||||||
Commercial and Industrial | $ |
1,354,757 |
$ |
1,361,921 |
$ |
1,325,446 |
$ |
1,257,305 |
$ |
1,288,496 |
PPP 1 |
|
57,809 |
|
126,779 |
|
268,480 |
|
513,513 |
|
725,485 |
Commercial Mortgage |
|
3,257,689 |
|
3,152,130 |
|
2,994,520 |
|
2,944,435 |
|
2,859,246 |
Construction |
|
248,363 |
|
220,254 |
|
296,052 |
|
277,393 |
|
281,164 |
Lease Financing |
|
98,107 |
|
105,108 |
|
107,526 |
|
110,500 |
|
104,980 |
Total Commercial |
|
5,016,725 |
|
4,966,192 |
|
4,992,024 |
|
5,103,146 |
|
5,259,371 |
Consumer | ||||||||||
Residential Mortgage |
|
4,405,718 |
|
4,309,602 |
|
4,272,540 |
|
4,264,180 |
|
4,216,976 |
Home Equity |
|
1,958,285 |
|
1,836,588 |
|
1,680,229 |
|
1,594,781 |
|
1,577,500 |
Automobile |
|
742,934 |
|
736,565 |
|
727,234 |
|
714,729 |
|
710,407 |
Other 2 |
|
420,830 |
|
410,129 |
|
400,723 |
|
364,542 |
|
376,449 |
Total Consumer |
|
7,527,767 |
|
7,292,884 |
|
7,080,726 |
|
6,938,232 |
|
6,881,332 |
Total Loans and Leases | $ |
12,544,492 |
$ |
12,259,076 |
$ |
12,072,750 |
$ |
12,041,378 |
$ |
12,140,703 |
Deposits | ||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||
(dollars in thousands) | 2022 |
2021 |
2021 |
2021 |
2021 |
|||||
Consumer | $ |
10,654,192 |
$ |
10,438,844 |
$ |
10,150,199 |
$ |
9,848,285 |
$ |
9,746,713 |
Commercial |
|
8,818,477 |
|
8,641,932 |
|
8,767,733 |
|
8,675,909 |
|
8,241,102 |
Public and Other |
|
1,243,618 |
|
1,279,332 |
|
1,575,746 |
|
1,645,515 |
|
1,568,836 |
Total Deposits | $ |
20,716,287 |
$ |
20,360,108 |
$ |
20,493,678 |
$ |
20,169,709 |
$ |
19,556,651 |
1 The PPP amounts presented, which are reported net of deferred costs and fees, were previously included as a component of the Commercial and Industrial loan class. | ||||||||||
2 Comprised of other revolving credit, installment, and lease financing. |
Bank of Hawaii Corporation and Subsidiaries | |||||||||||||||
Non-Performing Assets and Accruing Loans and Leases Past Due 90 Days or More | Table 11 | ||||||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | |||||||||||
(dollars in thousands) | 2022 |
2021 |
2021 |
2021 |
2021 |
||||||||||
Non-Performing Assets | |||||||||||||||
Non-Accrual Loans and Leases | |||||||||||||||
Commercial | |||||||||||||||
Commercial and Industrial | $ |
99 |
|
$ |
243 |
|
$ |
209 |
|
$ |
258 |
|
$ |
293 |
|
Commercial Mortgage |
|
8,065 |
|
|
8,205 |
|
|
8,309 |
|
|
8,413 |
|
|
8,503 |
|
Total Commercial |
|
8,164 |
|
|
8,448 |
|
|
8,518 |
|
|
8,671 |
|
|
8,796 |
|
Consumer | |||||||||||||||
Residential Mortgage |
|
3,845 |
|
|
3,305 |
|
|
4,348 |
|
|
2,437 |
|
|
1,804 |
|
Home Equity |
|
5,638 |
|
|
4,881 |
|
|
5,422 |
|
|
5,534 |
|
|
4,951 |
|
Total Consumer |
|
9,483 |
|
|
8,186 |
|
|
9,770 |
|
|
7,971 |
|
|
6,755 |
|
Total Non-Accrual Loans and Leases |
|
17,647 |
|
|
16,634 |
|
|
18,288 |
|
|
16,642 |
|
|
15,551 |
|
Foreclosed Real Estate |
|
2,332 |
|
|
2,332 |
|
|
2,332 |
|
|
2,332 |
|
|
2,332 |
|
Total Non-Performing Assets | $ |
19,979 |
|
$ |
18,966 |
|
$ |
20,620 |
|
$ |
18,974 |
|
$ |
17,883 |
|
Accruing Loans and Leases Past Due 90 Days or More | |||||||||||||||
Commercial | |||||||||||||||
Commercial and Industrial |
|
22 |
|
|
- |
|
|
- |
|
|
- |
|
|
9 |
|
Total Commercial |
|
22 |
|
|
- |
|
|
- |
|
|
- |
|
|
9 |
|
Consumer | |||||||||||||||
Residential Mortgage |
|
4,113 |
|
|
3,159 |
|
|
4,776 |
|
|
4,069 |
|
|
4,069 |
|
Home Equity |
|
2,722 |
|
|
3,456 |
|
|
2,946 |
|
|
4,498 |
|
|
4,906 |
|
Automobile |
|
504 |
|
|
729 |
|
|
395 |
|
|
277 |
|
|
604 |
|
Other 1 |
|
649 |
|
|
426 |
|
|
593 |
|
|
434 |
|
|
828 |
|
Total Consumer |
|
7,988 |
|
|
7,770 |
|
|
8,710 |
|
|
9,278 |
|
|
10,407 |
|
Total Accruing Loans and Leases Past Due 90 Days or More | $ |
8,010 |
|
$ |
7,770 |
|
$ |
8,710 |
|
$ |
9,278 |
|
$ |
10,416 |
|
Restructured Loans on Accrual Status | |||||||||||||||
and Not Past Due 90 Days or More | $ |
54,136 |
|
$ |
60,519 |
|
$ |
62,787 |
|
$ |
74,926 |
|
$ |
74,216 |
|
Total Loans and Leases | $ |
12,544,492 |
|
$ |
12,259,076 |
|
$ |
12,072,750 |
|
$ |
12,041,378 |
|
$ |
12,140,703 |
|
Ratio of Non-Accrual Loans and Leases to Total Loans and Leases |
|
0.14 |
% |
|
0.14 |
% |
|
0.15 |
% |
|
0.14 |
% |
|
0.13 |
% |
Ratio of Non-Performing Assets to Total Loans and Leases | |||||||||||||||
and Foreclosed Real Estate |
|
0.16 |
% |
|
0.15 |
% |
|
0.17 |
% |
|
0.16 |
% |
|
0.15 |
% |
Ratio of Commercial Non-Performing Assets to Total Commercial Loans | |||||||||||||||
and Leases and Commercial Foreclosed Real Estate |
|
0.16 |
% |
|
0.17 |
% |
|
0.17 |
% |
|
0.17 |
% |
|
0.17 |
% |
Ratio of Consumer Non-Performing Assets to Total Consumer Loans | |||||||||||||||
and Leases and Consumer Foreclosed Real Estate |
|
0.16 |
% |
|
0.14 |
% |
|
0.17 |
% |
|
0.15 |
% |
|
0.13 |
% |
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 |
|
0.22 |
% |
|
0.22 |
% |
|
0.24 |
% |
|
0.23 |
% |
|
0.23 |
% |
Quarter to Quarter Changes in Non-Performing Assets | |||||||||||||||
Balance at Beginning of Quarter | $ |
18,966 |
|
$ |
20,620 |
|
$ |
18,974 |
|
$ |
17,883 |
|
$ |
18,481 |
|
Additions |
|
2,243 |
|
|
357 |
|
|
3,171 |
|
|
2,229 |
|
|
2,992 |
|
Reductions | |||||||||||||||
Payments |
|
(1,230 |
) |
|
(972 |
) |
|
(889 |
) |
|
(722 |
) |
|
(2,481 |
) |
Return to Accrual Status |
|
- |
|
|
(1,038 |
) |
|
(606 |
) |
|
(416 |
) |
|
(1,014 |
) |
Charge-offs/Write-downs |
|
- |
|
|
(1 |
) |
|
(30 |
) |
|
- |
|
|
(95 |
) |
Total Reductions |
|
(1,230 |
) |
|
(2,011 |
) |
|
(1,525 |
) |
|
(1,138 |
) |
|
(3,590 |
) |
Balance at End of Quarter | $ |
19,979 |
|
$ |
18,966 |
|
$ |
20,620 |
|
$ |
18,974 |
|
$ |
17,883 |
|
1 Comprised of other revolving credit, installment, and lease financing. |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||
Reserve for Credit Losses | Table 12 | |||||||||||
Three Months Ended | ||||||||||||
March 31, | December 31, | March 31, | ||||||||||
(dollars in thousands) | 2022 |
2021 |
2021 |
|||||||||
Balance at Beginning of Period | $ |
164,297 |
|
$ |
174,708 |
|
|
221,303 |
|
|||
Loans and Leases Charged-Off | ||||||||||||
Commercial | ||||||||||||
Commercial and Industrial |
|
(349 |
) |
|
(217 |
) |
|
(248 |
) |
|||
Consumer | ||||||||||||
Residential Mortgage |
|
- |
|
|
- |
|
|
(4 |
) |
|||
Home Equity |
|
(68 |
) |
|
(5 |
) |
|
(16 |
) |
|||
Automobile |
|
(1,530 |
) |
|
(1,045 |
) |
|
(2,109 |
) |
|||
Other 1 |
|
(1,961 |
) |
|
(2,007 |
) |
|
(3,914 |
) |
|||
Total Loans and Leases Charged-Off |
|
(3,908 |
) |
|
(3,274 |
) |
|
(6,291 |
) |
|||
Recoveries on Loans and Leases Previously Charged-Off | ||||||||||||
Commercial | ||||||||||||
Commercial and Industrial |
|
369 |
|
|
132 |
|
|
112 |
|
|||
Consumer | ||||||||||||
Residential Mortgage |
|
54 |
|
|
858 |
|
|
955 |
|
|||
Home Equity |
|
515 |
|
|
390 |
|
|
533 |
|
|||
Automobile |
|
739 |
|
|
476 |
|
|
919 |
|
|||
Other 1 |
|
745 |
|
|
746 |
|
|
856 |
|
|||
Total Recoveries on Loans and Leases Previously Charged-Off |
|
2,422 |
|
|
2,602 |
|
|
3,375 |
|
|||
Net Charged-Off - Loans and Leases |
|
(1,486 |
) |
|
(672 |
) |
|
(2,916 |
) |
|||
Net Charged-Off - Accrued Interest Receivable |
|
(47 |
) |
|
(39 |
) |
|
(308 |
) |
|||
Provision for Credit Losses: | ||||||||||||
Loans and Leases |
|
(4,307 |
) |
|
(9,427 |
) |
|
(14,993 |
) |
|||
Accrued Interest Receivable |
|
(367 |
) |
|
(214 |
) |
|
- |
|
|||
Unfunded Commitments |
|
(826 |
) |
|
(59 |
) |
|
693 |
|
|||
Balance at End of Period 2 | $ |
157,264 |
|
$ |
164,297 |
|
$ |
203,779 |
|
|||
Components | ||||||||||||
Allowance for Credit Losses - Loans and Leases |
|
152,028 |
|
|
157,821 |
|
|
198,343 |
|
|||
Allowance for Credit Losses - Accrued Interest Receivable |
|
- |
|
|
414 |
|
|
2,392 |
|
|||
Reserve for Unfunded Commitments |
|
5,236 |
|
|
6,062 |
|
|
3,044 |
|
|||
Total Reserve for Credit Losses | $ |
157,264 |
|
$ |
164,297 |
|
$ |
203,779 |
|
|||
Average Loans and Leases Outstanding | $ |
12,290,402 |
|
$ |
12,086,705 |
|
$ |
11,952,587 |
|
|||
Ratio of Net Loans and Leases Charged-Off to | ||||||||||||
Average Loans and Leases Outstanding (annualized) |
|
0.05 |
% |
|
0.02 |
% |
|
0.10 |
% |
|||
Ratio of Allowance for Credit Losses to Loans and Leases Outstanding 3 |
|
1.21 |
% |
|
1.29 |
% |
|
1.63 |
% |
|||
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. | ||||||||||||
3 The numerator comprises the Allowance for Credit Losses - Loans and Leases. |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||||||
Business Segments Selected Financial Information | Table 13 | |||||||||||||||
Consumer | Commercial | Treasury |
Consolidated |
|||||||||||||
(dollars in thousands) | Banking |
Banking |
and Other |
Total |
||||||||||||
Three Months Ended March 31, 2022 | ||||||||||||||||
Net Interest Income | $ |
70,235 |
|
$ |
46,349 |
|
$ |
8,679 |
|
$ |
125,263 |
|
||||
Provision for Credit Losses |
|
1,683 |
|
|
(197 |
) |
|
(6,986 |
) |
|
(5,500 |
) |
||||
Net Interest Income After Provision for Credit Losses |
|
68,552 |
|
|
46,546 |
|
|
15,665 |
|
|
130,763 |
|
||||
Noninterest Income |
|
31,969 |
|
|
10,198 |
|
|
1,384 |
|
|
43,551 |
|
||||
Noninterest Expense |
|
(81,698 |
) |
|
(18,669 |
) |
|
(3,507 |
) |
|
(103,874 |
) |
||||
Income Before Income Taxes |
|
18,823 |
|
|
38,075 |
|
|
13,542 |
|
|
70,440 |
|
||||
Provision for Income Taxes |
|
(4,710 |
) |
|
(9,197 |
) |
|
(1,699 |
) |
|
(15,606 |
) |
||||
Net Income | $ |
14,113 |
|
$ |
28,878 |
|
$ |
11,843 |
|
$ |
54,834 |
|
||||
Total Assets as of March 31, 2022 | $ |
7,900,273 |
|
$ |
5,174,115 |
|
$ |
9,925,929 |
|
$ |
23,000,317 |
|
||||
Three Months Ended March 31, 2021 | ||||||||||||||||
Net Interest Income | $ |
69,762 |
|
$ |
47,143 |
|
$ |
3,664 |
|
$ |
120,569 |
|
||||
Provision for Credit Losses |
|
2,866 |
|
|
50 |
|
|
(17,216 |
) |
|
(14,300 |
) |
||||
Net Interest Income After Provision for Credit Losses |
|
66,896 |
|
|
47,093 |
|
|
20,880 |
|
|
134,869 |
|
||||
Noninterest Income |
|
33,698 |
|
|
7,858 |
|
|
1,414 |
|
|
42,970 |
|
||||
Noninterest Expense |
|
(78,181 |
) |
|
(15,677 |
) |
|
(5,007 |
) |
|
(98,865 |
) |
||||
Income Before Income Taxes |
|
22,413 |
|
|
39,274 |
|
|
17,287 |
|
|
78,974 |
|
||||
Provision for Income Taxes |
|
(5,474 |
) |
|
(9,558 |
) |
|
(3,993 |
) |
|
(19,025 |
) |
||||
Net Income | $ |
16,939 |
|
$ |
29,716 |
|
$ |
13,294 |
|
$ |
59,949 |
|
||||
Total Assets as of March 31, 2021 | $ |
7,556,756 |
|
$ |
5,224,386 |
|
$ |
9,166,129 |
|
$ |
21,947,271 |
|
Bank of Hawaii Corporation and Subsidiaries | |||||||||||||||||||||
Selected Quarterly Financial Data | Table 14 | ||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | |||||||||||||||||
(dollars in thousands, except per share amounts) | 2022 |
2021 |
2021 |
2021 |
2021 |
||||||||||||||||
Quarterly Operating Results | |||||||||||||||||||||
Interest Income | |||||||||||||||||||||
Interest and Fees on Loans and Leases | $ |
94,439 |
|
$ |
97,853 |
|
$ |
100,570 |
|
$ |
100,894 |
|
$ |
99,299 |
|
||||||
Income on Investment Securities | |||||||||||||||||||||
Available-for-Sale |
|
17,100 |
|
|
15,850 |
|
|
16,396 |
|
|
16,467 |
|
|
15,837 |
|
||||||
Held-to-Maturity |
|
18,701 |
|
|
18,325 |
|
|
16,754 |
|
|
13,576 |
|
|
13,300 |
|
||||||
Deposits |
|
4 |
|
|
1 |
|
|
2 |
|
|
- |
|
|
7 |
|
||||||
Funds Sold |
|
127 |
|
|
104 |
|
|
382 |
|
|
260 |
|
|
137 |
|
||||||
Other |
|
202 |
|
|
176 |
|
|
159 |
|
|
182 |
|
|
185 |
|
||||||
Total Interest Income |
|
130,573 |
|
|
132,309 |
|
|
134,263 |
|
|
131,379 |
|
|
128,765 |
|
||||||
Interest Expense | |||||||||||||||||||||
Deposits |
|
2,353 |
|
|
2,898 |
|
|
3,837 |
|
|
4,152 |
|
|
4,329 |
|
||||||
Securities Sold Under Agreements to Repurchase |
|
2,772 |
|
|
2,834 |
|
|
3,423 |
|
|
3,470 |
|
|
3,533 |
|
||||||
Funds Purchased |
|
2 |
|
|
6 |
|
|
- |
|
|
- |
|
|
1 |
|
||||||
Other Debt |
|
183 |
|
|
183 |
|
|
184 |
|
|
243 |
|
|
333 |
|
||||||
Total Interest Expense |
|
5,310 |
|
|
5,921 |
|
|
7,444 |
|
|
7,865 |
|
|
8,196 |
|
||||||
Net Interest Income |
|
125,263 |
|
|
126,388 |
|
|
126,819 |
|
|
123,514 |
|
|
120,569 |
|
||||||
Provision for Credit Losses |
|
(5,500 |
) |
|
(9,700 |
) |
|
(10,400 |
) |
|
(16,100 |
) |
|
(14,300 |
) |
||||||
Net Interest Income After Provision for Credit Losses |
|
130,763 |
|
|
136,088 |
|
|
137,219 |
|
|
139,614 |
|
|
134,869 |
|
||||||
Noninterest Income | |||||||||||||||||||||
Trust and Asset Management |
|
11,276 |
|
|
11,693 |
|
|
11,415 |
|
|
11,682 |
|
|
11,278 |
|
||||||
Mortgage Banking |
|
2,740 |
|
|
2,908 |
|
|
3,136 |
|
|
3,058 |
|
|
5,862 |
|
||||||
Service Charges on Deposit Accounts |
|
7,272 |
|
|
6,861 |
|
|
6,510 |
|
|
6,065 |
|
|
6,128 |
|
||||||
Fees, Exchange, and Other Service Charges |
|
12,952 |
|
|
14,439 |
|
|
13,604 |
|
|
13,807 |
|
|
13,607 |
|
||||||
Investment Securities Gains (Losses), Net |
|
(1,545 |
) |
|
(1,258 |
) |
|
(1,259 |
) |
|
2,423 |
|
|
(1,203 |
) |
||||||
Annuity and Insurance |
|
791 |
|
|
876 |
|
|
735 |
|
|
911 |
|
|
702 |
|
||||||
Bank-Owned Life Insurance |
|
2,349 |
|
|
1,907 |
|
|
1,897 |
|
|
2,063 |
|
|
1,917 |
|
||||||
Other |
|
7,716 |
|
|
5,148 |
|
|
5,340 |
|
|
4,422 |
|
|
4,679 |
|
||||||
Total Noninterest Income |
|
43,551 |
|
|
42,574 |
|
|
41,378 |
|
|
44,431 |
|
|
42,970 |
|
||||||
Noninterest Expense | |||||||||||||||||||||
Salaries and Benefits |
|
59,924 |
|
|
59,434 |
|
|
56,447 |
|
|
56,161 |
|
|
56,251 |
|
||||||
Net Occupancy |
|
9,826 |
|
|
9,028 |
|
|
3,079 |
|
|
5,047 |
|
|
9,090 |
|
||||||
Net Equipment |
|
9,153 |
|
|
9,105 |
|
|
8,924 |
|
|
8,796 |
|
|
8,878 |
|
||||||
Data Processing |
|
4,560 |
|
|
4,696 |
|
|
4,722 |
|
|
4,557 |
|
|
6,322 |
|
||||||
Professional Fees |
|
3,258 |
|
|
3,427 |
|
|
2,948 |
|
|
3,114 |
|
|
3,406 |
|
||||||
FDIC Insurance |
|
1,502 |
|
|
1,619 |
|
|
1,594 |
|
|
1,669 |
|
|
1,654 |
|
||||||
Other |
|
15,651 |
|
|
14,369 |
|
|
18,805 |
|
|
17,183 |
|
|
13,264 |
|
||||||
Total Noninterest Expense |
|
103,874 |
|
|
101,678 |
|
|
96,519 |
|
|
96,527 |
|
|
98,865 |
|
||||||
Income Before Provision for Income Taxes |
|
70,440 |
|
|
76,984 |
|
|
82,078 |
|
|
87,518 |
|
|
78,974 |
|
||||||
Provision for Income Taxes |
|
15,606 |
|
|
13,147 |
|
|
20,025 |
|
|
19,985 |
|
|
19,025 |
|
||||||
Net Income | $ |
54,834 |
|
$ |
63,837 |
|
$ |
62,053 |
|
$ |
67,533 |
|
$ |
59,949 |
|
||||||
Preferred Stock Dividends |
|
1,969 |
|
|
1,969 |
|
|
1,006 |
|
|
- |
|
|
- |
|
||||||
Net Income Available to Common Shareholders | $ |
52,865 |
|
$ |
61,868 |
|
$ |
61,047 |
|
$ |
67,533 |
|
$ |
59,949 |
|
||||||
Basic Earnings Per Common Share | $ |
1.33 |
|
$ |
1.56 |
|
$ |
1.53 |
|
$ |
1.69 |
|
$ |
1.51 |
|
||||||
Diluted Earnings Per Common Share | $ |
1.32 |
|
$ |
1.55 |
|
$ |
1.52 |
|
$ |
1.68 |
|
$ |
1.50 |
|
||||||
Balance Sheet Totals | |||||||||||||||||||||
Loans and Leases | $ |
12,544,492 |
|
$ |
12,259,076 |
|
$ |
12,072,750 |
|
$ |
12,041,378 |
|
$ |
12,140,703 |
|
||||||
Total Assets |
|
23,000,317 |
|
|
22,784,941 |
|
|
22,965,383 |
|
|
22,672,183 |
|
|
21,947,271 |
|
||||||
Total Deposits |
|
20,716,287 |
|
|
20,360,108 |
|
|
20,493,678 |
|
|
20,169,709 |
|
|
19,556,651 |
|
||||||
Total Shareholders' Equity |
|
1,448,885 |
|
|
1,611,611 |
|
|
1,597,109 |
|
|
1,583,531 |
|
|
1,360,221 |
|
||||||
Performance Ratios | |||||||||||||||||||||
Return on Average Assets |
|
0.97 |
|
% |
|
1.12 |
|
% |
|
1.07 |
|
% |
|
1.23 |
|
% |
|
1.15 |
|
% |
|
Return on Average Shareholders' Equity |
|
14.18 |
|
|
15.92 |
|
|
15.41 |
|
|
19.17 |
|
|
17.65 |
|
||||||
Return on Average Common Equity |
|
15.44 |
|
|
17.40 |
|
|
17.08 |
|
|
19.61 |
|
|
17.65 |
|
||||||
Efficiency Ratio 1 |
|
61.53 |
|
|
60.18 |
|
|
57.38 |
|
|
57.47 |
|
|
60.45 |
|
||||||
Net Interest Margin 2 |
|
2.34 |
|
|
2.34 |
|
|
2.32 |
|
|
2.37 |
|
|
2.43 |
|
||||||
1 Efficiency ratio is defined as noninterest expense divided by total revenue (net interest income and noninterest income). | |||||||||||||||||||||
2 Net interest margin is defined as net interest income, on a taxable-equivalent basis, as a percentage of average earning assets. |
Bank of Hawaii Corporation and Subsidiaries | ||||||||||||||||
Hawaii Economic Trends | Table 15 | |||||||||||||||
Two Months Ended | Year Ended | |||||||||||||||
($ in millions; jobs in thousands) | February 28, 2022 | December 31, 2021 | December 31, 2020 | |||||||||||||
Hawaii Economic Trends | ||||||||||||||||
State General Fund Revenues 1 | $ |
1,543.9 |
41.1 |
% |
$ |
8,147.0 |
|
27.0 |
% |
$ |
6,415.1 |
(12.3 |
) |
% |
||
General Excise and Use Tax Revenue 1 |
|
706.6 |
27.8 |
|
3,604.3 |
|
18.6 |
|
3,038.8 |
(15.6 |
) |
|||||
Jobs 2 |
|
644.3 |
|
642.6 |
|
|
594.4 |
|||||||||
March 31, | December 31, | |||||||||||||||
2022 |
2021 |
|
2020 |
|||||||||||||
Unemployment, seasonally adjusted 3 | ||||||||||||||||
Statewide | 4.1 |
% |
|
4.3 |
% |
9.8 |
|
% |
||||||||
Honolulu County | 4.0 |
|
4.1 |
8.9 |
|
|||||||||||
Hawaii County | 4.0 |
|
4.1 |
9.2 |
|
|||||||||||
Maui County | 4.8 |
|
5.1 |
13.7 |
|
|||||||||||
Kauai County | 4.6 |
|
5.9 |
13.5 |
|
|||||||||||
March 31, | December 31, | |||||||||||||||
(percentage change, except months of inventory) | 2022 |
2021 |
2020 |
2019 |
||||||||||||
Housing Trends (Single Family Oahu) 4 | ||||||||||||||||
Median Home Price |
|
20.2 |
|
% |
19.3 |
% |
|
5.2 |
% |
(0.1 |
) |
% |
||||
Home Sales Volume (units) |
|
(2.6 |
) |
% |
17.9 |
% |
|
2.3 |
% |
3.9 |
|
% |
||||
Months of Inventory |
|
1.0 |
|
0.8 |
|
1.4 |
2.5 |
|
||||||||
Monthly Visitor Arrivals, | Percentage Change | |||||||||||||||
(in thousands) | Not Seasonally Adjusted | from Previous Year | ||||||||||||||
Tourism 5 | ||||||||||||||||
February 28, 2022 | 623.7 |
165.1 |
|
% |
||||||||||||
January 31, 2022 | 567.2 |
229.8 |
|
|||||||||||||
December 31, 2021 | 753.7 |
219.6 |
|
|||||||||||||
November 30, 2021 | 613.4 |
233.8 |
|
|||||||||||||
October 31, 2021 | 550.8 |
618.2 |
|
|||||||||||||
September 30, 2021 | 505.9 |
2,647.9 |
|
|||||||||||||
August 31, 2021 | 722.4 |
2,993.0 |
|
|||||||||||||
July 31, 2021 | 879.6 |
3,798.4 |
|
|||||||||||||
June 30, 2021 | 791.1 |
4,534.7 |
|
|||||||||||||
May 31, 2021 | 629.7 |
6,807.4 |
|
|||||||||||||
April 30, 2021 | 484.1 |
10,506.3 |
|
|||||||||||||
March 31, 2021 | 439.8 |
1.1 |
|
|||||||||||||
February 28, 2021 | 235.3 |
(71.6 |
) |
|||||||||||||
January 31, 2021 | 172.0 |
(80.1 |
) |
|||||||||||||
December 31, 2020 | 235.8 |
(75.2 |
) |
|||||||||||||
November 30, 2020 | 183.8 |
(77.3 |
) |
|||||||||||||
October 31, 2020 | 76.7 |
(90.4 |
) |
|||||||||||||
September 30, 2020 | 18.4 |
(97.5 |
) |
|||||||||||||
August 31, 2020 | 23.4 |
(97.5 |
) |
|||||||||||||
July 31, 2020 | 22.6 |
(97.7 |
) |
|||||||||||||
June 30, 2020 | 17.1 |
(98.2 |
) |
|||||||||||||
May 31, 2020 | 9.1 |
(98.9 |
) |
|||||||||||||
April 30, 2020 | 4.6 |
(99.5 |
) |
|||||||||||||
March 31, 2020 | 434.9 |
(53.7 |
) |
|||||||||||||
February 29, 2020 | 828.1 |
5.8 |
|
|||||||||||||
January 31, 2020 | 862.6 |
5.1 |
|
|||||||||||||
1 Source: Hawaii Department of Business, Economic Development & Tourism | ||||||||||||||||
2 Source: U.S. Bureau of Labor Statistics | ||||||||||||||||
3 Source: University of Hawaii Economic Research Organization (UHERO) | ||||||||||||||||
4 Source: Honolulu Board of Realtors | ||||||||||||||||
5 Source: Hawaii Tourism Authority |